{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["FERC_IS1","Modification History","O&M","O&M QRT","KWH"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":81,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FERC_IS1","index":0,"n_rows":718,"n_cols":53,"rows_kept":718,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C",null,"%,LACTUALS,SPER12-2Y",null,"%,LACTUALS,SPER1-1YR","%,LACTUALS,SPER2-1YR","%,LACTUALS,SPER3-1YR","%,LACTUALS,SPER4-1YR","%,LACTUALS,SPER5-1YR","%,LACTUALS,SPER6-1YR","%,LACTUALS,SPER7-1YR","%,LACTUALS,SPER8-1YR","%,LACTUALS,SPER9-1YR","%,LACTUALS,SPER10-1YR","%,LACTUALS,SPER11-1YR","%,LACTUALS,SPER12-YR",null,"%,LACTUALS,SPER1","%,LACTUALS,SPER2","%,LACTUALS,SPER3","%,LACTUALS,SPER4","%,LACTUALS,SPER5","%,LACTUALS,SPER6","%,LACTUALS,SPER7","%,LACTUALS,SPER8","%,LACTUALS,SPER9","%,LACTUALS,SPER10","%,LACTUALS,SPER11","%,LACTUALS,SPER12"]
[null,null,{"$f":"IF($C$707=\"Error\",$C$712,IF($C$713=\"Error\",$C$709&\" - \"&$C$708,IF($C$713 = $C$712, \"BU\"& $C$713&\" -\" & $C$707,$C$713&\" - \"&$C$712)))","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+G2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,{"$f":"+L2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+R2","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"}]
[null,null,{"$f":"TEXT(+$C$697,\"MMMM YYYY\")","v":"December 2025"},null,null,null,{"$f":"+\"As of: \"& TEXT(+$C$697,\"MMM YYYY\")","v":"As of: Dec 2025"},null,null,null,null,{"$f":"+G3","v":"As of: Dec 2025"},null,null,null,null,null,{"$f":"+L3","v":"As of: Dec 2025"},null,null,null,null,{"$f":"+R3","v":"As of: Dec 2025"},null,null,null,{"$f":"+G3","v":"As of: Dec 2025"}]
[null,{"$f":"\"Run Date: \"& TEXT(NvsEndTime,\"MM/DD/YYYY  hh:mm AM/PM;@\")","v":"Run Date: 02/12/2026  06:48 AM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA4","v":0}]
[null,{"$f":"IF(C710<>\"Error\",C710,\"\")","v":"GLR6283P"},{"$f":"\"Rpt ID: \"& C705& \"      Layout: \"&C706","v":"Rpt ID: FERC_IS1      Layout: FERC_IS1"},null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,{"$f":"IF(C707=\"Error\",\"\"&C713,IF(C713= \"Error\",\"\" & C709,\"\" &C713))","v":"KYP_CORP_CONSOL"},{"$f":"IF($C$707=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT      BU: \"&+$C$714,IF(C713=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT     BU: \"&+$C$709,NvsTreeASD & \"  Acct: GL_FERC_ACCT    BU: \"&+$C$713))","v":"V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS"},null,null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+F6-1","v":2024},"$","%",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+K6-1","v":2024},"$","%","Explanation",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+Q6-1","v":2024},"$","%",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+V6-1","v":2024},"$","%",null,{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\") - 2","v":"Dec 2023"},null,{"$f":"\"Jan \"&TEXT($C$697,\"YYYY\")-1","v":"Jan 2024"},{"$f":"\"Feb \"&TEXT($C$697,\"YYYY\") - 1","v":"Feb 2024"},{"$f":"\"Mar \"&TEXT($C$697,\"YYYY\") - 1","v":"Mar 2024"},{"$f":"\"Apr \"&TEXT($C$697,\"YYYY\") - 1","v":"Apr 2024"},{"$f":"\"May \"&TEXT($C$697,\"YYYY\") - 1","v":"May 2024"},{"$f":"\"Jun \"&TEXT($C$697,\"YYYY\") - 1","v":"Jun 2024"},{"$f":"\"Jul \"&TEXT($C$697,\"YYYY\") - 1","v":"Jul 2024"},{"$f":"\"Aug \"&TEXT($C$697,\"YYYY\") - 1","v":"Aug 2024"},{"$f":"\"Sep \"&TEXT($C$697,\"YYYY\") - 1","v":"Sep 2024"},{"$f":"\"Oct \"&TEXT($C$697,\"YYYY\") - 1","v":"Oct 2024"},{"$f":"\"Nov \"&TEXT($C$697,\"YYYY\") - 1","v":"Nov 2024"},{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\") - 1","v":"Dec 2024"},null,{"$f":"\"Jan \"&TEXT($C$697,\"YYYY\")","v":"Jan 2025"},{"$f":"\"Feb \"&TEXT($C$697,\"YYYY\")","v":"Feb 2025"},{"$f":"\"Mar \"&TEXT($C$697,\"YYYY\")","v":"Mar 2025"},{"$f":"\"Apr \"&TEXT($C$697,\"YYYY\")","v":"Apr 2025"},{"$f":"\"May \"&TEXT($C$697,\"YYYY\")","v":"May 2025"},{"$f":"\"Jun \"&TEXT($C$697,\"YYYY\")","v":"Jun 2025"},{"$f":"\"Jul \"&TEXT($C$697,\"YYYY\")","v":"Jul 2025"},{"$f":"\"Aug \"&TEXT($C$697,\"YYYY\")","v":"Aug 2025"},{"$f":"\"Sep \"&TEXT($C$697,\"YYYY\")","v":"Sep 2025"},{"$f":"\"Oct \"&TEXT($C$697,\"YYYY\")","v":"Oct 2025"},{"$f":"\"Nov \"&TEXT($C$697,\"YYYY\")","v":"Nov 2025"},{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\")","v":"Dec 2025"}]
[null,"FERC Form","INCOME STATEMENT"]
[]
[null,"Line 1","Utility Operating Income"]
[]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,19286898.616999999,18551170.449999999,{"$f":"+F11-G11","v":735728.16699999943},{"$f":"IF(G11<0,IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/(-G11)))),IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/G11))))","v":3.9659393405012858E-2},null,156849859.366,143753023.05000001,null,null,null,null,41649055.232000001,38361782.700000003,null,null,null,156849859.366,143753023.05000001,{"$f":"+V11-W11","v":13096836.315999985},{"$f":"IF(W11<0,IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/(-W11)))),IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/W11))))","v":9.1106510584091568E-2},null,10161335.619999999,null,15558463.529999999,14616984.42,12136381.5,8855896.8300000001,11033109.74,9725457.1400000006,12659626.4,12112246.529999999,8693074.2599999998,8965160.0800000001,10845452.17,18551170.449999999,null,21899121.559999999,16684360.74,14995212.24,10394968.609999999,7731231.3399999999,10518841.640000001,12905113.720000001,11599370.534,8472583.75,9871189.1699999999,12490967.445,19286898.616999999]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,7987344.8399999999,6080220.0700000003,{"$f":"+F12-G12","v":1907124.7699999996},{"$f":"IF(G12<0,IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/(-G12)))),IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/G12))))","v":0.31366048400284291},null,71656404.011999995,64689696.210000001,null,null,null,null,18216947.727000002,15317150.01,null,null,null,71656404.011999995,64689696.210000001,{"$f":"+V12-W12","v":6966707.8019999936},{"$f":"IF(W12<0,IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/(-W12)))),IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/W12))))","v":0.10769424205338982},null,4043047.51,null,5953558.54,5143286.96,4912591.67,3963397.48,5584685.8200000003,5084746.72,7181006.3499999996,6771128.4500000002,4778144.21,4573201.22,4663728.72,6080220.0700000003,null,7798813.7300000004,5861368.4699999997,5866308.6699999999,4806574.3899999997,3968953.45,5838656.2800000003,7940424.5300000003,6607786.6950000003,4750570.07,5193758.17,5035844.7170000002,7987344.8399999999]
["%,V4400005","4400005","Residential Fuel Rev",null,null,7130523.9800000004,7956303.4199999999,{"$f":"+F13-G13","v":-825779.43999999948},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":-0.10378933487179647},null,79562306.310000002,71555237.560000002,null,null,null,null,17124511.949999999,17464288.710000001,null,null,null,79562306.310000002,71555237.560000002,{"$f":"+V13-W13","v":8007068.75},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":0.11190052640501638},null,6848719.21,null,10126118.470000001,8152138.8099999996,5903351.8200000003,3913478.4699999997,4952310.97,4053701.51,5890701.5600000005,6610214.4100000001,4488932.83,4340407.1500000004,5167578.1399999997,7956303.4199999999,null,11449951.720000001,6075362.7800000003,7122520.2699999996,3185157.45,3153512.74,12113659.34,8097863.1299999999,7131606.1399999997,4108160.79,4270224.0599999996,5723763.9100000001,7130523.9800000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4400",null,"Residential Sales",null,null,34404767.436999999,32587693.939999998,{"$f":"+F14-G14","v":1817073.4970000014},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":5.5759499286619406E-2},null,308068569.68799996,279997956.82000005,null,null,null,null,76990514.909000009,71143221.420000002,null,null,null,308068569.68799996,279997956.82000005,{"$f":"+V14-W14","v":28070612.867999911},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":0.10025292036700623},null,21053102.34,null,31638140.539999999,27912410.189999998,22952324.990000002,16732772.780000001,21570106.530000001,18863905.369999997,25731334.310000002,25493589.390000001,17960151.299999997,17878768.450000003,20676759.030000001,32587693.939999998,null,41147887.009999998,28621091.990000002,27984041.18,18386700.449999999,14853697.529999999,28471157.260000002,28943401.379999999,25338763.369000003,17331314.609999999,19335171.399999999,23250576.072000001,34404767.436999999]
[]
["%,V4420001","4420001","Commercial Sales",null,null,10218551.097999999,9983320.7599999998,{"$f":"+F16-G16","v":235230.33799999952},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":2.3562333982345123E-2},null,100779248.101,99930497.689999998,null,null,null,null,26766470.986000001,25935123.199999999,null,null,null,100779248.101,99930497.689999998,{"$f":"+V16-W16","v":848750.41099999845},{"$f":"IF(W16<0,IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/(-W16)))),IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/W16))))","v":8.4934072242185236E-3},null,6338635.5700000003,null,8345851.0999999996,7445757.9500000002,8128778.7300000004,6662662.0300000003,9650181.3200000003,7980896.6200000001,9205926.1899999995,9172600.0600000005,7402720.4900000002,7680734.3600000003,8271068.0800000001,9983320.7599999998,null,9756331.9800000004,8300398.3799999999,8698149.7400000002,7636183.8499999996,6724174.25,8621358.8900000006,8896994.4100000001,8200358.9249999998,7178826.6900000004,8866081.5299999993,7681838.358,10218551.097999999]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,3490762.88,7319084.0899999999,-3828321.21,-0.5230601483634546,null,65949865.776000001,73931279.299999997,null,null,null,null,14634292.541999999,19774221.18,null,null,null,65949865.776000001,73931279.299999997,-7981413.5239999965,-0.10795719483782823,null,3979180.9,null,5743906.2199999997,3684686.29,5718215.4199999999,7313419.8600000003,5146667.24,6615781.6299999999,7539266.1399999997,6382355.8300000001,6012759.4900000002,6444061.6699999999,6011075.4199999999,7319084.0899999999,null,5985417.8700000001,6026809.6500000004,7316102.71,6439848.9199999999,6842201.0700000003,2312197.92,6195767.8600000003,5372986.2740000002,4824240.96,6684660.79,4458868.8720000004,3490762.88]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1213884.31,1331746.31,-117862,-8.8501840864871631E-2,null,14923081.454,17604654.77,null,null,null,null,3532545.7209999999,4123832.65,null,null,null,14923081.454,17604654.77,-2681573.3159999996,-0.15232183482346129,null,1477857.3599999999,null,1481484.38,1484204.84,1661825.57,1480652.1,1625043.72,1539571.9300000002,1393684.33,1489306.8599999999,1325048.3900000001,1413776.87,1378309.47,1331746.31,null,1548190.26,1401376,1465250.3599999999,1412047.01,1131525.3600000001,1112011.19,1039373.23,1160625.513,1120136.81,1290874.68,1027786.731,1213884.31]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1580929.9569999999,1424105.15,156824.80700000003,0.1101216486717993,null,16354134.257999999,15896895.33,null,null,null,null,4330273.0420000004,4148095.92,null,null,null,16354134.257999999,15896895.33,457238.92799999937,2.8762781568871246E-2,null,1092216.57,null,1348315.06,1304816.07,1389899.2,1111953.77,1584554.35,1184675.99,1128956.25,1379601.12,1316027.6000000001,1349260.9,1374729.87,1424105.15,null,1608928.8599999999,1407960.65,1507545.47,1297881.81,1136607.26,1463355.15,1052794.29,1264744.1159999999,1284043.6099999999,1461433.71,1287909.375,1580929.9569999999]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1948622.355,2087668.21,-139045.85499999998,-6.6603425934238847E-2,null,19831405.486000001,19969477.34,null,null,null,null,5301441.9720000001,5385210.2300000004,null,null,null,19831405.486000001,19969477.34,-138071.85399999842,-6.9141446042472344E-3,null,1263523.93,null,1625209.8399999999,1481640.32,1604444.33,1364747.74,1949357.3900000001,1692556.8599999999,1710047.62,1742768.85,1413494.1600000001,1606073.52,1691468.5,2087668.21,null,1955065.23,1547060.4,1738135.35,1578642.63,1332337.03,1945278.57,1543791.29,1545420.074,1344232.94,1744257.49,1608562.1270000001,1948622.355]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,3899987.88,4554313.04,-654325.16000000015,-0.14367153822171172,null,58685131.700000003,55136030.109999999,null,null,null,null,12837742.59,13961492.75,null,null,null,58685131.700000003,55136030.109999999,3549101.5900000036,6.436991533339112E-2,null,3939619.44,null,5358153.1500000004,5017069.05,4533391.09,3734674.99,5033803.37,3804664.63,4171264.46,5163497.42,4358019.2,4666589.91,4740589.8,4554313.04,null,5862942.9800000004,3298032.85,4842141.8600000003,3232459.78,3670709.4,9559013.5299999993,5979493.2400000002,5382681.54,4019913.93,4136817.01,4800937.7,3899987.88]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,7352836.9000000004,6156036.2199999997,1196800.6800000006,0.19441092242306537,null,81056443.790000007,76108652.930000007,null,null,null,null,18820561.059999999,19317320.710000001,null,null,null,81056443.790000007,76108652.930000007,4947790.8599999994,6.5009570784949622E-2,null,5647944.8700000001,null,6390830.9299999997,6078361.79,7046107.0599999996,6443923.2699999996,6481963.4900000002,6040359.6100000003,5194685.0599999996,6822963.9299999997,6292137.0800000001,6596663.46,6564621.0300000003,6156036.2199999997,null,6561407.2199999997,5302396.38,5793588.2400000002,5314347.1100000003,6534812.2199999997,12406794.84,6821319.9000000004,6975137.6799999997,6526079.1399999997,4454003.08,7013721.0800000001,7352836.9000000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4420",null,"Commercial Sales",null,null,29705575.380000003,32856273.779999997,-3150698.3999999948,-9.5893357265541851E-2,null,357579310.565,358577487.47000003,null,null,null,null,86223327.913000003,92645296.639999986,null,null,null,357579310.565,358577487.47000003,-998176.90500003099,-2.7837132555164727E-3,null,23738978.640000001,null,30293750.68,26496536.309999999,30082661.399999999,28112033.760000002,31471570.880000003,28858507.269999996,30343830.049999997,32153094.07,28120206.410000004,29757160.690000001,30031862.170000002,32856273.779999997,null,33278284.400000002,27284034.309999999,31360913.729999997,26911411.109999999,27372366.589999996,37420010.090000004,31529534.219999999,29901954.122000001,26297474.080000002,28638128.289999999,27879624.243000001,29705575.380000003]
[]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,22931.812000000002,153504.45000000001,{"$f":"+F25-G25","v":-130572.63800000001},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":-0.85061141875691548},null,1711719.5160000001,1800763.08,null,null,null,null,335515.76699999999,457128.46,null,null,null,1711719.5160000001,1800763.08,{"$f":"+V25-W25","v":-89043.564000000013},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":-4.9447684145101423E-2},null,133483.41,null,149348.45000000001,143095.86000000002,150018.58000000002,146901.73000000001,156727.94,151699.30000000002,148594.26,150985.30000000002,146263.20000000001,149276.38,154347.63,153504.45000000001,null,158477.95000000001,161221.96,151538.38,156242.37,151371.38,144242.97,151057.82,151856.16899999999,150194.75,154153.05000000002,158430.905,22931.812000000002]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,2682.85,34491.81,{"$f":"+F26-G26","v":-31808.959999999999},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":-0.92221776705832492},null,317000.33,340050.5,null,null,null,null,62893.4,100398.83,null,null,null,317000.33,340050.5,{"$f":"+V26-W26","v":-23050.169999999984},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":-6.7784549647772863E-2},null,33330.370000000003,null,35272.550000000003,35259.919999999998,32659.83,22829.010000000002,24487.5,18668.990000000002,16831.28,25369.7,28272.89,30719.47,35187.550000000003,34491.81,null,36592.550000000003,21359.11,31209.55,17960.670000000002,22593.3,43292.14,23661.31,28446.05,28992.25,23033.25,37177.300000000003,2682.85]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4440,N4450,N4460,N4480",null,"Public Streets and Highway Lighting",null,null,25614.662,187996.26,{"$f":"+F27-G27","v":-162381.598},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":-0.86374908734886524},null,2028719.8460000001,2140813.58,null,null,null,null,398409.16700000002,557527.29,null,null,null,2028719.8460000001,2140813.58,{"$f":"+V27-W27","v":-112093.73399999994},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":-5.2360343304623441E-2},null,166813.78,null,184621,178355.78000000003,182678.41000000003,169730.74000000002,181215.44,170368.29,165425.54,176355.00000000003,174536.09000000003,179995.85,189535.18,187996.26,null,195070.5,182581.07,182747.93,174203.04,173964.68,187535.11,174719.13,180302.21899999998,179187,177186.30000000002,195608.20500000002,25614.662]
[]
["%,V4470006","4470006","Sales for Resale-Bookout Sales",null,null,0.2,0,{"$f":"+F29-G29","v":0.2},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":"N.M."},null,0.2,0,null,null,null,null,0.2,0,null,null,null,0.2,0,{"$f":"+V29-W29","v":0.2},{"$f":"IF(W29<0,IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/(-W29)))),IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/W29))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0.2]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,46.65,0,46.65,"N.M.",null,46.65,-18.93,null,null,null,null,46.65,0,null,null,null,46.65,-18.93,65.58,3.4643423137876388,null,-313.5,null,0,2.11,-28.400000000000002,0.52,6.84,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,46.65]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,302675.32,-302675.32,"N.M.",null,1561568.6600000001,2595211.0099999998,null,null,null,null,0,732835.17,null,null,null,1561568.6600000001,2595211.0099999998,-1033642.3499999996,-0.39828836499888298,null,284739.77,null,325320.14,178237.76,214530.6,258699.92,177337.66,149156.43,204696.31,200685.45,153711.57,205487.08000000002,224672.77000000002,302675.32,null,377771.11,262886.07,281774.76,301957.53000000003,290721.96000000002,3490.5,42966.73,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,208511.64,-208511.64,"N.M.",null,1325054.69,1828429.47,null,null,null,null,0,498576.13,null,null,null,1325054.69,1828429.47,-503374.78,-0.27530445568677037,null,-238971.46,null,267406.81,204126.43,191179.59,165612.21,-244832.2,191012.26,198670.67,196902.49,159775.08000000002,137342.51999999999,152721.97,208511.64,null,270507.72000000003,208315.58000000002,176363.15,153614.26,516121.55,132.43,0,0,0,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-140.38,-338.99,198.61,0.58588748930646928,null,-3705.35,-6871.64,null,null,null,null,-659.74,-2143.0700000000002,null,null,null,-3705.35,-6871.64,3166.2900000000004,0.46077646675320599,null,-465.8,null,-179.98,-153.66,-453.16,-840.05000000000007,-1173.58,-301.65000000000003,-195.99,-323.53000000000003,-1106.97,-1020.5500000000001,-783.53,-338.99,null,-200.53,-956.48,-211.94,-498.85,-158.6,-220.65,-297.09000000000003,-207.38,-294.09000000000003,-290.98,-228.38,-140.38]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,147231.1,-163952.38,311183.48,1.8980113615917011,null,2440036.62,42937.96,null,null,null,null,1214844.3700000001,-325401.53999999998,null,null,null,2440036.62,42937.96,2397098.66,"N.M.",null,-321028.62,null,261613.80000000002,-31703.41,-173736.1,-28576.02,102214.41,689542.48,-84888.49,-278872.66000000003,-87254.51,-125157.40000000001,-36291.760000000002,-163952.38,null,215057.19,177310.55000000002,-104566.51000000001,-25948.59,81981.73,1140661.57,-593030.27,260906.18,72820.400000000009,150746.48000000001,916866.79,147231.1]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-20172.68,-5128.1900000000005,-15044.49,-2.9336842043684026,null,-99108.680000000008,-45077.96,null,null,null,null,-29433.61,-8901.42,null,null,null,-99108.680000000008,-45077.96,-54030.720000000008,-1.1986061481043067,null,-1107.42,null,-1195.8900000000001,1848.2,-18.38,-1215.6400000000001,55.77,-13580.61,-12961.6,-4116.63,-4991.76,-1774.44,-1998.79,-5128.1900000000005,null,-6943.64,-8921.61,-3947.07,-6103.18,-8662.52,1589.1100000000001,-14240.69,-14683.02,-7762.45,-4685.51,-4575.42,-20172.68]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10782.72,10782.72,"N.M.",null,-50880.99,-72041.119999999995,null,null,null,null,0,-31000.32,null,null,null,-50880.99,-72041.119999999995,21160.129999999997,0.29372294600639187,null,0,null,0,0,0,0,0,0,-20520.400000000001,-10428.4,-10092,-10092,-10125.6,-10782.72,null,-10445.790000000001,-9434.880000000001,-10445.76,-10108.800000000001,-10445.76,0,0,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,17745.55,34721.730000000003,-16976.180000000004,-0.48892091494289031,null,220948.37,245573.99,null,null,null,null,171028.39,90055.930000000008,null,null,null,220948.37,245573.99,-24625.619999999995,-0.10027780222164406,null,1473.8600000000001,null,9568.4,5843.46,10205.81,25297.65,7298.6100000000006,13245.300000000001,68307.100000000006,11874.73,3877,40996.85,14337.35,34721.730000000003,null,24879.79,11932.16,202.03,10033.5,30678.54,-26837.99,5023.71,-18991.87,13000.11,13167.68,140115.16,17745.55]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2339942.5300000003,1350615.96,989326.5700000003,0.73250028083482766,null,27691885.440000001,14149191.359999999,null,null,null,null,11638435.140000001,3860921.73,null,null,null,27691885.440000001,14149191.359999999,13542694.080000002,0.9571355518086655,null,1199569.48,null,-483429.14,887839.16,982515.39,114453.19,779140.37,2934629.29,2822146.42,1874172.77,376802.18,1063464.6100000001,1446841.1600000001,1350615.96,null,1294412.92,757948,928576.47,1081945.58,879855.67,4740913.12,2877833.29,2304763.9700000002,1187201.28,2962191.55,6336301.0599999996,2339942.5300000003]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,0,0,null,0,3.52,null,null,null,null,0,0,null,null,null,0,3.52,-3.52,"N.M.",null,0,null,0,3.52,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-5546.5,-533.96,-5012.54,-9.3874822084051228,null,-284202.36,40593.03,null,null,null,null,-14585.09,-1615.48,null,null,null,-284202.36,40593.03,-324795.39,-8.0012600685388602,null,-617.57000000000005,null,194.38,-1804.3600000000001,-1565.45,-852.72,-3161.04,-1507.9,-91.69,43986.91,7010.38,-356.2,-725.32,-533.96,null,-925.65,356.22,-9292.75,-107.51,12.76,6201.32,-248051.39,3102.4300000000003,-20912.7,-5647.24,-3391.35,-5546.5]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,-23328.36,-12638.19,-10690.17,-0.84586242175501392,null,-1598396.9500000002,246307.17,null,null,null,null,-86149.07,-38351.19,null,null,null,-1598396.9500000002,246307.17,-1844704.12,-7.4894454757447786,null,-31033.97,null,-34385.550000000003,-67395.81,1521.9,-19674.54,-64356.700000000004,-11537.66,-722.26,399310.91000000003,81898.070000000007,-21483.88,-4229.12,-12638.19,null,-17119.72,21912.53,-153176,-17930.13,249.32,-672953.05,-1339418.95,834884.08000000007,-168695.96,-65059.98,2239.27,-23328.36]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-200157.56,-15805.07,-184352.49,"N.M.",null,-648012.84,-316186.2,null,null,null,null,-230526.80000000002,-17353.34,null,null,null,-648012.84,-316186.2,-331826.63999999996,-1.049465915969767,null,-4286.13,null,1744.1200000000001,-4755.18,2797.4,-13394.92,-6104.13,-59111.360000000001,-210852.93,-6600.35,-2555.5100000000002,-63.63,-1484.64,-15805.07,null,-13135.32,-22116.36,-7024.68,-228.34,-3811.11,-272561.5,-52487.18,-18041.02,-28080.53,-42945.85,12576.61,-200157.56]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8486.1,50521.33,-59007.43,-1.1679706373525796,null,-56880.99,197241.64,null,null,null,null,-25110.100000000002,70497.55,null,null,null,-56880.99,197241.64,-254122.63,-1.2883822604598096,null,66081.009999999995,null,3905.78,12733.6,12277.29,9479.6200000000008,9884.7800000000007,50357.68,8813.2100000000009,9496.0500000000011,9796.08,10381.51,9594.7100000000009,50521.33,null,-2477.4,-3440.73,110.89,-1157.1000000000001,-3175.94,390.14,-8329,-5429.75,-8262,-8313,-8311,-8486.1]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0,0,0,null,0,null,0,0,0,0,0,114212.59,-114212.59,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,-157328.80000000002,205508.11000000002,-362836.91000000003,-1.7655600550265389,null,5447907.0099999998,4791125.99,null,null,null,null,1666997.52,1034947.74,null,null,null,5447907.0099999998,4791125.99,656781.01999999955,0.13708281129964597,null,-65555.47,null,598138.27,275014.33,387592.33,417611.14,317544.69,1148271.3400000001,158039.16,372252.49,81714.5,191423.2,638016.43000000005,205508.11000000002,null,-599338.57999999996,1815828.5899999999,395082.68,559141.1,502089.86,928453.77,-503833.15,485975.18,197510.04,205864.92,1618461.4,-157328.80000000002]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,157328.80000000002,-205508.11000000002,362836.91000000003,1.7655600550265389,null,-5447907.0099999998,-4791125.99,null,null,null,null,-1666997.52,-1034947.74,null,null,null,-5447907.0099999998,-4791125.99,-656781.01999999955,-0.13708281129964597,null,65555.47,null,-598138.27,-275014.33,-387592.33,-417611.14,-317544.69,-1148271.3400000001,-158039.16,-372252.49,-81714.5,-191423.2,-638016.43000000005,-205508.11000000002,null,599338.57999999996,-1815828.5899999999,-395082.68,-559141.1,-502089.86,-928453.77,503833.15,-485975.18,-197510.04,-205864.92,-1618461.4,157328.80000000002]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,19610.27,16454.41,3155.8600000000006,0.19179417554321307,null,210991.06,85815.44,null,null,null,null,91827.73,18336.54,null,null,null,210991.06,85815.44,125175.62,1.4586608190787111,null,456.34000000000003,null,2683.59,2224.94,5199.6900000000005,5402.58,907.47,10272.65,32435.38,4848.83,3503.77,459.29,1422.84,16454.41,null,10543.07,21824.75,10767.14,3139.08,2024.79,39713.919999999998,16496.54,1483.34,13170.7,21409.43,50808.03,19610.27]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-35127.75,-29652.639999999999,-5475.1100000000006,-0.18464156985684918,null,-434263.35000000003,-208370.09,null,null,null,null,-160626.38,-35835.01,null,null,null,-434263.35000000003,-208370.09,-225893.26000000004,-1.084096378707712,null,-1720.43,null,-6642.43,-6516.43,-13665.09,-8388.59,-5638.3,-36227.81,-67435.240000000005,-20367.52,-7653.67,-1312.68,-4869.6900000000005,-29652.639999999999,null,-18613.39,-31490.14,-16648.45,-5500.54,-2680.15,-88606.82,-59176.36,-3677.2200000000003,-47243.9,-18092.59,-107406.04000000001,-35127.75]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,0,0,null,0,2730.93,null,null,null,null,0,0,null,null,null,0,2730.93,-2730.93,"N.M.",null,0,null,0,2550.4299999999998,180.5,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,-85304.76,372449.64,-457754.4,-1.2290370316910495,null,3916999.52,5008682.67,null,null,null,null,548506.18000000005,1335968.3400000001,null,null,null,3916999.52,5008682.67,-1091683.1499999999,-0.21795813828229607,null,254131.51,null,342235.67,306341.21000000002,557469.28,442549.06,209408.67,444043.5,563751.85,623841.85,183073.24,285996.47000000003,677522.23,372449.64,null,627126.57999999996,232646.66,541674.88,586031.62,410211.49,114346.43000000001,389802.64,273252.59000000003,193400.45,63996.65,569814.29,-85304.76]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,3089.81,9679.91,-6590.1,-0.68080178431411043,null,203220.30000000002,68178.87,null,null,null,null,74129.88,22938.37,null,null,null,203220.30000000002,68178.87,135041.43000000002,1.9806932851776515,null,7173.88,null,-5814.89,4026.86,5223.67,1695.57,17364.36,1156.82,9288.58,13358.470000000001,-1058.94,5831.7300000000005,7426.7300000000005,9679.91,null,8819.0300000000007,21730.89,-1858.28,13366.32,7290.1900000000005,15059.880000000001,52051.47,3497.27,9133.65,27213.73,43826.340000000004,3089.81]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4470",null,"Sales for Resale",null,null,2149402.0200000005,2106797.8000000003,42604.220000000205,2.022226337999793E-2,null,34395300,23862331.120000008,null,null,null,null,13191727.75,6169528.3899999997,null,null,null,34395300,23862331.120000008,10532968.879999992,0.44140569615899233,null,1214080.95,null,683024.81000000017,1493448.83,1793634.5399999998,950247.84,978352.99,4475362.0100000007,3396228.33,3057769.3699999996,864734.01,1588699.2800000005,2474031.31,2106797.8000000003,null,2759255.9699999997,1640503.2099999997,1632297.8799999997,2082504.8500000003,2190213.9200000004,5001318.4099999992,1069143.4500000002,3620859.6,1207474.96,3093690.3699999996,7948635.3599999985,2149402.0200000005]
[null,null,"Sales of Electricity",null,null,{"$f":"+F52+F27+#REF!+F23","v":{"$error":"#REF!"}},{"$f":"+G52+G27+#REF!+G23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+K52+K27+#REF!+K23","v":{"$error":"#REF!"}},{"$f":"+L52+L27+#REF!+L23","v":{"$error":"#REF!"}},{"$f":"+K53-L53","v":{"$error":"#REF!"}},{"$f":"IF(L53<0,IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/(-L53)))),IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/L53))))","v":{"$error":"#REF!"}},null,null,{"$f":"+Q52+Q27+#REF!+Q23","v":{"$error":"#REF!"}},{"$f":"+R52+R27+#REF!+R23","v":{"$error":"#REF!"}},{"$f":"+Q53-R53","v":{"$error":"#REF!"}},{"$f":"IF(R53<0,IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/(-R53)))),IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/R53))))","v":{"$error":"#REF!"}},null,{"$f":"+V52+V27+#REF!+V23","v":{"$error":"#REF!"}},{"$f":"+W52+W27+#REF!+W23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+AA52+AA27+#REF!+AA23","v":{"$error":"#REF!"}},null,{"$f":"+AC52+AC27+#REF!+AC23","v":{"$error":"#REF!"}},{"$f":"+AD52+AD27+#REF!+AD23","v":{"$error":"#REF!"}},{"$f":"+AE52+AE27+#REF!+AE23","v":{"$error":"#REF!"}},{"$f":"+AF52+AF27+#REF!+AF23","v":{"$error":"#REF!"}},{"$f":"+AG52+AG27+#REF!+AG23","v":{"$error":"#REF!"}},{"$f":"+AH52+AH27+#REF!+AH23","v":{"$error":"#REF!"}},{"$f":"+AI52+AI27+#REF!+AI23","v":{"$error":"#REF!"}},{"$f":"+AJ52+AJ27+#REF!+AJ23","v":{"$error":"#REF!"}},{"$f":"+AK52+AK27+#REF!+AK23","v":{"$error":"#REF!"}},{"$f":"+AL52+AL27+#REF!+AL23","v":{"$error":"#REF!"}},{"$f":"+AM52+AM27+#REF!+AM23","v":{"$error":"#REF!"}},{"$f":"+AN52+AN27+#REF!+AN23","v":{"$error":"#REF!"}},null,{"$f":"+AP52+AP27+#REF!+AP23","v":{"$error":"#REF!"}},{"$f":"+AQ52+AQ27+#REF!+AQ23","v":{"$error":"#REF!"}},{"$f":"+AR52+AR27+#REF!+AR23","v":{"$error":"#REF!"}},{"$f":"+AS52+AS27+#REF!+AS23","v":{"$error":"#REF!"}},{"$f":"+AT52+AT27+#REF!+AT23","v":{"$error":"#REF!"}},{"$f":"+AU52+AU27+#REF!+AU23","v":{"$error":"#REF!"}},{"$f":"+AV52+AV27+#REF!+AV23","v":{"$error":"#REF!"}},{"$f":"+AW52+AW27+#REF!+AW23","v":{"$error":"#REF!"}},{"$f":"+AX52+AX27+#REF!+AX23","v":{"$error":"#REF!"}},{"$f":"+AY52+AY27+#REF!+AY23","v":{"$error":"#REF!"}},{"$f":"+AZ52+AZ27+#REF!+AZ23","v":{"$error":"#REF!"}},{"$f":"+BA52+BA27+#REF!+BA23","v":{"$error":"#REF!"}}]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-700994,700994,"N.M.",null,0,-821058,821058,"N.M.",null,null,0,-735159,735159,"N.M.",null,0,-821058,821058,"N.M.",null,903607,null,-66039,-66039,94487,-12703,-33997,-17060,49268,-16937,-16879,-17115,-17050,-700994,null,-15607,-24369,39976,0,0,0,0,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-154733,154733,"N.M.",null,0,-181350,181350,"N.M.",null,null,0,-162501,162501,"N.M.",null,0,-181350,181350,"N.M.",null,-126447,null,0,0,-8413,-2843,-7940,-3883,11914,-3848,-3836,-3891,-3877,-154733,null,-3541,-5497,9038,0,0,0,0,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-4662950,4662950,"N.M.",null,0,-5444178,5444178,"N.M.",null,null,0,-4891664,4891664,"N.M.",null,0,-5444178,5444178,"N.M.",null,-4060797,null,0,0,-250484,-84643,-230025,-114363,353368,-113388,-112979,-114580,-114134,-4662950,null,-104520,-162857,267377,0,0,0,0,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-741056,0,-741056,"N.M.",null,-217720,0,-217720,"N.M.",null,null,-741270,0,-741270,"N.M.",null,-217720,0,-217720,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-60327,-20067,-20302,625314,-101,-101,-866,-107,-107,-741056]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-177466,0,-177466,"N.M.",null,-76494,0,-76494,"N.M.",null,null,-177520,0,-177520,"N.M.",null,-76494,0,-76494,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-13643,-4535,-4589,124062,-25,-25,-219,-27,-27,-177466]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-5459293,0,-5459293,"N.M.",null,-2518882,0,-2518882,"N.M.",null,null,-5460883,0,-5460883,"N.M.",null,-2518882,0,-2518882,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-403513,-134198,-135775,3623431,-750,-750,-6444,-797,-793,-5459293]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N449",null,"Less Rate Refund Provision",null,null,-6377815,-5518677,-859138,-0.15567825404530833,null,-2813096,-6446586,3633490,0.56363011367567273,null,null,-6379673,-5789324,-590349,-0.10197200916721884,null,-2813096,-6446586,3633490,0.56363011367567273,null,-3283637,null,-66039,-66039,-164410,-100189,-271962,-135306,414550,-134173,-133694,-135586,-135061,-5518677,null,-123668,-192723,-161092,-158800,-160666,4372807,-876,-876,-7529,-931,-927,-6377815]
[]
["%,V4500000","4500000","Forfeited Discounts",null,null,181421.73,77402.33,{"$f":"+F62-G62","v":104019.40000000001},{"$f":"IF(G62<0,IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/(-G62)))),IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/G62))))","v":1.3438794413553186},null,1454891.65,866468.19000000006,{"$f":"+K62-L62","v":588423.45999999985},{"$f":"IF(L62<0,IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/(-L62)))),IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/L62))))","v":0.67910566918792459},null,null,393899.33,209481.23,{"$f":"+Q62-R62","v":184418.1},{"$f":"IF(R62<0,IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/(-R62)))),IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/R62))))","v":0.88035620184204566},null,1454891.65,866468.19000000006,{"$f":"+V62-W62","v":588423.45999999985},{"$f":"IF(W62<0,IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/(-W62)))),IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/W62))))","v":0.67910566918792459},null,119734.01000000001,null,64391.66,85640.83,88713.73,51134.82,97825.05,24866.65,75557.09,64870.57,103986.56,50006.93,82071.97,77402.33,null,118690.44,105048.23,110399.91,102579.11,119621.94,124423.59,131497.47,149009.76,99721.87,143924.36000000002,68553.240000000005,181421.73]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,2150.92,9229.44,-7078.52,-0.76695010748214409,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,null,4931.13,22936.99,-18005.86,-0.78501407551731939,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,8611.0300000000007,null,8519.01,9567.91,14438.34,20513.650000000001,10842.78,10471.69,12667.36,7478.07,5817.4400000000005,8459.74,5247.81,9229.44,null,6667.37,2008.69,13707.79,4911.74,11573.02,9475.14,12751.5,10697.33,-1673.42,7727.85,-4947.6400000000003,2150.92]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,145156.89499999999,129786.675,15370.219999999987,0.11842679535476185,null,1834171.83,1228876.25,605295.58000000007,0.49256023948709243,null,null,439378.875,362384.42499999999,76994.450000000012,0.21246622285160299,null,1834171.83,1228876.25,605295.58000000007,0.49256023948709243,null,86328.650000000009,null,93243.085000000006,93066.074999999997,93123.914999999994,115143.785,93079.934999999998,93424.854999999996,93351.975000000006,93248.604999999996,98809.595000000001,130536.815,102060.935,129786.675,null,186737.245,148899.07500000001,148812.86499999999,148739.79500000001,148748.57500000001,121231.235,117095.985,226451.42499999999,148076.755,149022.995,145198.98499999999,145156.89499999999]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,136400.84,186246.39,-49845.550000000017,-0.26763230149051487,null,2273545.35,3209457.66,-935912.31,-0.29161073587741299,null,null,470304.42,598540.09,-128235.66999999998,-0.21424741991802085,null,2273545.35,3209457.66,-935912.31,-0.29161073587741299,null,369707.88,null,321742.5,360075.31,354251.31,412664.58,253025.64,255401.04,237816.56,216051.21,199889.42,216239.5,196054.2,186246.39,null,211328.39,175,493669.10000000003,298994.46000000002,175,261124.27000000002,175,375839.37,161760.34,176972.26,156931.32,136400.84]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,0,0,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,null,0,0,0,0,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,3498.01,null,-16325.65,3498.01,-3498.01,0,0,0,18000,0,0,0,0,0,null,0,0,0,0,0,0,-8941.7100000000009,0,0,0,0,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.79000000004,418284.44,55475.350000000035,0.13262589925649645,null,5635688.2999999998,5007696.46,627991.83999999985,0.12540533257481024,null,null,1421279.29,1254266.55,167012.74,0.13315569963976157,null,5635688.2999999998,5007696.46,627991.83999999985,0.12540533257481024,null,370929.48,null,373468.78,374876.03,337547.54,374047.54,374047.54,664589.04,418284.48,418284.48,418284.48,417697.63,418284.48,418284.44,null,395186.98,393462.25,395095.5,395084.32,395084.32,819804.66,473887.79000000004,473759.75,473043.44,473759.75,473759.75,473759.79000000004]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,"N.M.",null,158881.01,0,158881.01,"N.M.",null,null,72218.64,0,72218.64,"N.M.",null,158881.01,0,158881.01,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,14443.73,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,151722.32,26218.95,125503.37000000001,4.7867427948106238,null,1392572.76,416238.62,976334.14,2.3456116109552738,null,null,384231.28,56525.23,327706.05000000005,5.7975182055871342,null,1392572.76,416238.62,976334.14,2.3456116109552738,null,60030.400000000001,null,188266.06,30016.02,22035.08,17976.27,14628.25,22901.15,23028.99,22012.240000000002,18849.330000000002,15339.32,14966.960000000001,26218.95,null,35556.090000000004,34155.5,119647.75,126267.94,114648.56,120168.05,161639.16,160297.70000000001,135960.73000000001,115032.11,117476.85,151722.32]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,0,0,0,0,null,100000,0,100000,"N.M.",null,null,100000,0,100000,"N.M.",null,100000,0,100000,"N.M.",null,11200,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,100000,0,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,87665.66,58780.020000000004,28885.64,0.49141936324621865,null,485531.18,631644.9,-146113.72000000003,-0.23132256747422489,null,null,127431.39,121818.96,5612.429999999993,4.607189225716582E-2,null,485531.18,631644.9,-146113.72000000003,-0.23132256747422489,null,69677.86,null,174970.37,68630.45,24701.32,14980.79,33964.71,18726.05,11744.45,151489.73000000001,10618.07,20140.37,42898.57,58780.020000000004,null,61700.75,38014,42933.51,10196.64,36018.980000000003,16488.22,24375.43,88451.69,39920.57,16020.2,23745.53,87665.66]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,0,null,2224.39,0,2224.39,"N.M.",null,null,100,0,100,"N.M.",null,2224.39,0,2224.39,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1881.94,242.45000000000002,0,0,100,0,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,"N.M.",null,227603.94,0,227603.94,"N.M.",null,null,113801.97,0,113801.97,"N.M.",null,227603.94,0,227603.94,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,37933.99,37933.99,37933.99,37933.99,37933.99,37933.99]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,221764.09,190746.49,31017.600000000006,0.16261164229024611,null,2582262.27,2157916.0099999998,424346.26000000024,0.19664632823220968,null,null,623066.80000000005,509940.49,113126.31000000006,0.22184218005516695,null,2582262.27,2157916.0099999998,424346.26000000024,0.19664632823220968,null,193701.80000000002,null,338660.56,106665.92,307667.74,137109.12,128057.65000000001,154030.01,204284.79,148955.76999999999,122543.96,168119.25,151074.75,190746.49,null,338806.06,190931.29,125614.5,225133.31,177108.09,-22977.47,488031.28,234203.96,202344.45,221770.7,179532.01,221764.09]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,8400.49,7817.02,583.46999999999935,7.4640975717089039E-2,null,94595.790000000008,87873.03,6722.7600000000093,7.6505385099387258E-2,null,null,19588.57,19750.14,-161.56999999999971,-8.18070150388806E-3,null,94595.790000000008,87873.03,6722.7600000000093,7.6505385099387258E-2,null,10220.61,null,9078.15,7497.43,7432.4800000000005,6372.21,6051.97,8657.67,7484.8600000000006,8431.43,7116.6900000000005,5823.35,6109.77,7817.02,null,9761.51,8208.91,7694.76,6471.39,7045.6,8103.53,8408.83,10925.78,8386.91,5324,5864.08,8400.49]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024172.29,922837.26,101335.03000000003,0.10980812586609261,null,12004769.25,11058682.460000001,946086.78999999911,8.5551492541906207E-2,null,null,3039107.6,2768855.16,270252.43999999994,9.7604397624034597E-2,null,12004769.25,11058682.460000001,946086.78999999911,8.5551492541906207E-2,null,883900.28,null,937668.24,876312.31,937764.69000000006,907773.72,938272.46,907773.79,938258.32000000007,938244.16,907759.61,938258.3,907759.6,922837.26,null,1016242.7,916971.66,1008675.17,980820.86,1013080.51,990773.91,1024240.15,1024058.98,990797.71,1024149.55,990785.76,1024172.29]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,5794.5,5500.5,294,5.3449686392146166E-2,null,55279.5,52629,2650.5,5.0361967736419086E-2,null,null,13732.5,13002,730.5,5.6183664051684359E-2,null,55279.5,52629,2650.5,5.0361967736419086E-2,null,4980,null,6219,4581,4059,3429,3798,4449,4843.5,4545,3703.5,3613.5,3888,5500.5,null,7192.5,5176.5,4389,3643.5,3448.5,4519.5,5172,4468.5,3537,3639,4299,5794.5]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,6492,"N.M.",null,45444,0,45444,"N.M.",null,null,19476,0,19476,"N.M.",null,45444,0,45444,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,6492,12984,6492,6492,6492,6492]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,117.26,-117.26,"N.M.",null,955.69,4387.1000000000004,-3431.4100000000003,-0.78215905723598733,null,null,0,546.16999999999996,-546.16999999999996,"N.M.",null,955.69,4387.1000000000004,-3431.4100000000003,-0.78215905723598733,null,375.62,null,-494.22,12.69,154.61000000000001,558.05000000000007,511.14,639.41,1153.45,426.84000000000003,878.96,316.24,112.67,117.26,null,21.93,31.26,-18.3,409.02,399.95,111.83,0,0,0,0,0,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,245235.61000000002,209524.06,35711.550000000017,0.17044128488155497,null,2940029.14,2476343.4500000002,463685.68999999994,0.18724611483112324,null,null,727717.13,622290.16,105426.96999999997,0.16941770379271298,null,2940029.14,2476343.4500000002,463685.68999999994,0.18724611483112324,null,210499.84,null,209769.72,196182.75,209796.19,202976.24,209796.19,202976.24,209793.02000000002,209789.87,202973.07,209793.03,202973.07,209524.06,null,256640.43,231590.6,254888,247940,256289.95,237243.05000000002,245232.76,245238.46,237248.76,245235.61000000002,237245.91,245235.61000000002]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,616.27,807.31000000000006,-191.04000000000008,-0.2366377228078434,null,6861.39,9287.9600000000009,-2426.5700000000006,-0.26125973841403283,null,null,1677.42,2284.7600000000002,-607.34000000000015,-0.26582223078135125,null,6861.39,9287.9600000000009,-2426.5700000000006,-0.26125973841403283,null,552.32000000000005,null,861.92000000000007,755.47,743.30000000000007,689.38,747.81000000000006,811.32,826.89,821.14,745.97,733.94,743.51,807.31000000000006,null,647.03,557.63,563.34,533.61,531.68000000000006,570.03,654.49,592.44000000000005,533.72,523.76,537.39,616.27]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544151.1299999999,6237327.7000000002,1306823.4299999997,0.20951655786820367,null,88783310.299999997,73720414.590000004,15062895.709999993,0.20432462017167277,null,null,22386712.010000002,18524973.699999999,3861738.3100000024,0.20846120337541976,null,88783310.299999997,73720414.590000004,15062895.709999993,0.20432462017167277,null,6231706.1200000001,null,6245126.6299999999,5841251.2300000004,6245936.6399999997,6042405.4800000004,6245428.9100000001,6042405.4800000004,6245334.7199999997,6245240.5099999998,6042311.29,6245334.71,6042311.29,6237327.7000000002,null,7552626.0499999998,6815525.8499999996,7501683.0700000003,7297555.3899999997,7544086.1600000001,7298299.2699999996,7544086.1600000001,7544261.6200000001,7298474.7199999997,7544173.8899999997,7298386.9900000002,7544151.1299999999]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,19306.39,22919.84,-3613.4500000000007,-0.15765598712730983,null,201927.62,251800.21,-49872.59,-0.19806413187661756,null,null,51632.33,61257.97,-9625.64,-0.15713285960994136,null,201927.62,251800.21,-49872.59,-0.19806413187661756,null,15207.710000000001,null,24124.23,20167.310000000001,20103.600000000002,18280.52,19962.830000000002,22068.420000000002,22995.81,22795.87,20043.650000000001,18970.34,19367.79,22919.84,null,19433.2,16031.130000000001,15576.67,14333.09,14568.460000000001,17174.5,19212.59,18120.420000000002,15845.23,15869.93,16456.010000000002,19306.39]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909983.1900000004,-5141351.21,231368.01999999955,4.5001403434565122E-2,null,-57784534.409999996,-60765105.630000003,2980571.2200000063,4.9050704168092235E-2,null,null,-14569983.810000001,-15269904.119999999,699920.30999999866,4.5836588396338841E-2,null,-57784534.409999996,-60765105.630000003,2980571.2200000063,4.9050704168092235E-2,null,-4960653.1100000003,null,-5147379.34,-4813979.2,-5148028.9400000004,-4980679.2699999996,-5148028.9400000004,-4980679.2699999996,-5147951.29,-5147873.6399999997,-4980601.62,-5147951.29,-4980601.62,-5141351.21,null,-4916437.05,-4436559.62,-4882865.9800000004,-4749763.6900000004,-4909722.83,-4749763.6900000004,-4909722.83,-4909837.0199999996,-4749877.8899999997,-4909779.93,-4750220.6900000004,-4909983.1900000004]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-9454.33,-15781.37,6327.0400000000009,0.40091829796779371,null,-97056.67,-165122.67000000001,68066.000000000015,0.41221474919222184,null,null,-23683.7,-40242.49,16558.789999999997,0.41147528395981459,null,-97056.67,-165122.67000000001,68066.000000000015,0.41221474919222184,null,-7066.78,null,-17823.75,-13933.93,-13518.48,-11693.99,-12552.66,-13679.29,-15090.25,-14229.960000000001,-12357.87,-12207.23,-12253.89,-15781.37,null,-11216.7,-8542.7800000000007,-7998.52,-7031.6900000000005,-6746.27,-7968.2300000000005,-9072.99,-8058.55,-6737.24,-6626.47,-7602.9000000000005,-9454.33]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,1994,-266,-0.13340020060180541,null,22332,11964,10368,0.86659979939819454,null,null,5183.99,5982,-798.01000000000022,-0.13340187228351724,null,22332,11964,10368,0.86659979939819454,null,0,null,0,0,0,0,0,0,1911,2077,1994,1994,1994,1994,null,1994,1994,1994,1994,1994,1994,1728,1728,1728.01,1728,1727.99,1728]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157874.39000000001,143179.57,14694.820000000007,0.10263210037577293,null,1893579.04,1718110.5899999999,175468.45000000019,0.10212872851217349,null,null,473622.33,429538.71,44083.619999999995,0.1026301447895115,null,1893579.04,1718110.5899999999,175468.45000000019,0.10212872851217349,null,150938.39000000001,null,143169.56,143155.93,143168.97,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,null,157704.9,157703.19,157693.48000000001,157686.63,157672.63,157873.97,157873.97,157873.97,157873.97,157873.97,157873.97,157874.39000000001]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137370.66,130246.52,7124.1399999999994,5.4697353910108305E-2,null,1648354.82,1563002.6099999999,85352.210000000196,5.4607848671474835E-2,null,null,412112.82,390739.56,21373.260000000009,5.4699503679637683E-2,null,1648354.82,1563002.6099999999,85352.210000000196,5.4607848671474835E-2,null,121454.34,null,130256.66,130270.16,130257.11,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,null,137338.76999999999,137340.51999999999,137350.23000000001,137357.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137370.66]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89405.37,-107360.58,17955.210000000006,0.16724211065178676,null,-1072831.1399999999,-1288326.96,215495.82000000007,0.16726795812764803,null,null,-268216.11,-322081.74,53865.630000000005,0.16724211065178674,null,-1072831.1399999999,-1288326.96,215495.82000000007,0.16726795812764803,null,-96681.84,null,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,null,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89409.07,-89405.37]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,90.230000000000473,2.0622868688346348E-2,null,54592.340000000004,52502.87,2089.4700000000012,3.9797252988265232E-2,null,null,13396.41,13125.720000000001,270.68999999999869,2.0622868688346136E-2,null,54592.340000000004,52502.87,2089.4700000000012,3.9797252988265232E-2,null,4102.6099999999997,null,4375.22,4375.25,4375.2300000000005,4375.26,4375.25,4375.2300000000005,4375.24,4375.2300000000005,4375.24,4375.24,4375.24,4375.24,null,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4465.47,4465.47,4465.47,4465.47,4465.47,4465.47,4465.47]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,341235,1065652,-724417,-0.67978758544065043,null,-61087,2011890,-2072977,-1.0303629920124857,null,null,530084,1356294,-826210,-0.60916733392612521,null,-61087,2011890,-2072977,-1.0303629920124857,null,414811,null,101879,101879,198080,134388,180327,-538175,187478,144940,144800,145399,145243,1065652,null,138615,129352,131320,132925,133368,-1469769,32474,95918,84626,94426,94423,341235]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16993,226375,-243368,-1.0750657095527334,null,474454,3398524,-2924070,-0.86039410049774545,null,null,-50978,679125,-730103,-1.075064237069759,null,474454,3398524,-2924070,-0.86039410049774545,null,533297,null,226375,226375,226375,226375,226375,908399,226375,226375,226375,226375,226375,226375,null,-27389,-27389,-27389,-27389,-27389,689219,-21015,-21015,15188,-16993,-16992,-16993]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-524,7642,-8166,-1.0685684375817848,null,16506,114415,-97909,-0.85573569899051694,null,null,-1570,22924,-24494,-1.0684871750130867,null,16506,114415,-97909,-0.85573569899051694,null,16538,null,7641,7641,7641,7641,7641,30363,7641,7641,7641,7641,7641,7642,null,-920,-920,-920,-920,-920,23428,-661,-660,569,-522,-524,-524]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4507,31918,-36425,-1.1412055893226392,null,47813,493868,-446055,-0.9031866814614431,null,null,-13523,95750,-109273,-1.1412323759791123,null,47813,493868,-446055,-0.9031866814614431,null,71924,null,31911,31916,31916,31916,31916,142795,31916,31916,31916,31916,31916,31918,null,-4115,-4115,-4115,-4115,-4115,92190,-5048,-5049,-182,-4508,-4508,-4507]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,70.930000000000007,0,70.930000000000007,"N.M.",null,3894.9900000000002,0,3894.9900000000002,"N.M.",null,null,657.31000000000006,0,657.31000000000006,"N.M.",null,3894.9900000000002,0,3894.9900000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,421.26,1393.48,620.05000000000007,802.89,349.98,236.4,70.930000000000007]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTHER_OPER_REVENUES",null,"Other Operating Revenues",null,null,5928095.3549999986,4850434.8550000004,1077660.4999999981,0.22217812056358358,null,65492670.910000004,48450365.289999992,17042305.620000012,0.35174772198296494,null,null,16917388.925000001,12510104.665000001,4407284.26,0.35229795257672208,null,65492670.910000004,48450365.289999992,17042305.620000012,0.35174772198296494,null,4899525.2300000004,null,4352333.8150000004,3789135.375,4137876.7849999992,3904442.665,3886159.0249999994,4153655.9949999996,3988146.4750000006,3973971.6349999993,3754538.8550000004,3872990.1949999998,3786679.6149999988,4850434.8550000004,null,5608078.7349999985,4770916.0250000004,5663666.9850000003,5419622.6449999977,5239207.0450000018,4812919.174999998,5616644.7149999999,6005323.3849999998,5438903.2749999985,5680128.2649999997,5309165.3049999988,5928095.3549999986]
[null,"Line 2","Operating Revenues (400)",null,null,{"$f":"+F14+F23+F27+F52+F60+F96","v":65835639.854000002},{"$f":"+G14+G23+G27+G52+G60+G96","v":67070519.635000005},-1234879.7810000032,-1.8411662645828004E-2,null,{"$f":"+K14+K23+K27+K52+K60+K96","v":764751475.00899994},{"$f":"+L14+L23+L27+L52+L60+L96","v":706582368.28000009},58169106.728999853,8.2324594187933323E-2,null,null,{"$f":"+Q14+Q23+Q27+Q52+Q60+Q96","v":187341695.66400003},{"$f":"+R14+R23+R27+R52+R60+R96","v":177236354.40499997},10105341.259000063,5.7016187750671674E-2,null,{"$f":"+V14+V23+V27+V52+V60+V96","v":764751475.00899994},{"$f":"+W14+W23+W27+W52+W60+W96","v":706582368.28000009},58169106.728999853,8.2324594187933323E-2,null,{"$f":"+AA14+AA23+AA27+AA52+AA60+AA96","v":47788863.940000013},null,{"$f":"+AC14+AC23+AC27+AC52+AC60+AC96","v":67085831.844999999},59803847.484999999,58984766.124999993,49769038.785000011,57815442.865000002,56386492.934999987,64039514.704999998,64720606.464999996,50740472.665000007,53142028.465000004,57023806.305000007,67070519.635000005,null,{"$f":"+AP14+AP23+AP27+AP52+AP60+AP96","v":82864908.614999995},62306403.604999997,66662575.704999998,52815642.094999999,49668783.765000001,80265747.045000002,67332566.894999996,65046326.695,50446824.924999997,56923373.624999993,64582682.184999995,65835639.854000002]
[null,"Line 3","Operating Expenses"]
[]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,{"$f":"+F100-G100","v":225612.08000000002},{"$f":"IF(G100<0,IF(H100=0,0,IF(OR(G100=0,F100=0),\"N.M.\",IF(ABS(H100/G100)>=10,\"N.M.\",H100/(-G100)))),IF(H100=0,0,IF(OR(G100=0,F100=0),\"N.M.\",IF(ABS(H100/G100)>=10,\"N.M.\",H100/G100))))","v":0.48203155851452584},null,7750465.5099999998,6348840.0099999998,{"$f":"+K100-L100","v":1401625.5},{"$f":"IF(L100<0,IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/(-L100)))),IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/L100))))","v":0.22076875425940998},null,null,1696926.73,1066512.1599999999,{"$f":"+Q100-R100","v":630414.57000000007},{"$f":"IF(R100<0,IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/(-R100)))),IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/R100))))","v":0.59109928010572343},null,7750465.5099999998,6348840.0099999998,{"$f":"+V100-W100","v":1401625.5},{"$f":"IF(W100<0,IF(X100=0,0,IF(OR(W100=0,V100=0),\"N.M.\",IF(ABS(X100/W100)>=10,\"N.M.\",X100/(-W100)))),IF(X100=0,0,IF(OR(W100=0,V100=0),\"N.M.\",IF(ABS(X100/W100)>=10,\"N.M.\",X100/W100))))","v":0.22076875425940998},null,1035031.41,null,872626.16,542641.94999999995,-196190.17,971461.29,423039.91000000003,461656.61,473977.3,941381.32000000007,791733.48,208202.56,390265.39,468044.21,null,618298.26,692259.20000000007,1391713.84,422235.9,536336.11,438840.56,671120.34,615530.47,667204.1,534269.35,469001.09,693656.29]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,5926775.2199999997,null,6815301.1799999997,8255204.4000000004,8366721.7599999998,2942490.98,1304469.51,10602993.08,10399040,8665987.1099999994,1065990.32,5748105.71,8015514.6299999999,10015105.619999999,null,12290393.289999999,3464421.5,1240119.1299999999,5166295.41,1362557.52,5465171.1200000001,9639698.9399999995,7211243.7999999998,2473641.0099999998,9776000.9299999997,8735699.0199999996,7484498.2699999996]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,206879.68,null,251776.31,241917.34,330129.3,119005.12,84110.31,468389.37,448366.93,395660.87,50727.28,279714.02,398927.76,482065.47000000003,null,617385.32000000007,176267.9,64924.42,309300.95,80402.990000000005,500918.55,519917.36,387404.5,132593.12,464300.85000000003,429668.03,388548.14]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,-5130859.3099999996,null,-2906738.69,3050820,2532334.04,776544.96,4562616,-4139638.98,-3400719.02,1180481,769849.84,765316.16,536171,-1673812.24,null,-5123318.9000000004,2751467.7310000001,1805156.56,1044760.324,4417871.5049999999,-3340582.92,-1315935.06,6623129,802175.39099999995,-4067343.3909999998,2201282,-661515.40700000001]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,0,null,0,0,0,2495.48,3982.69,2065.77,2129.9,1997.07,2418.11,584.27,1944.45,1236.31,null,992.95,2082.52,259.49,-1356.98,1777.24,-1796.76,1061.0899999999999,489.78000000000003,719.77,880.4,916.08,1249.3600000000001]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,0,null,0,0,0,0,49281.130000000005,0,0,0,0,0,0,0,null,0,0,0,0,0,4136038.43,0,0,0,0,-229505.30000000002,0]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,445710.76,null,209165.03,532032.34,328573.78999999998,52688.090000000004,347955.04,342039.11,348934.23,213404.01,339748.07,712070.8,142901.44,159819.37,null,170057.37,269009.72000000003,666930.93000000005,96647.53,160652.59,1026257.44,310596.72000000003,229206.49,191928.15,299158.57,295059.16000000003,422823.41000000003]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,2253817.0499999998,null,3036479.56,3605427.52,2852729.58,2538606.5,2490780.35,2607257.08,3132492.51,3547914.08,776359.38,-20.64,49.17,3177051.68,null,4815547.63,5005197.6100000003,3092259.22,1956384.15,2453953.33,3625585.34,4467847.34,3920242.98,1578750.06,10346.290000000001,3365399.16,4584682.82]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,10442.07,null,43110.1,380679.99,35985.78,30861.41,5662.6900000000005,20964.580000000002,57813.520000000004,16573.64,9645.2100000000009,65739.41,-2183.5500000000002,-40356.870000000003,null,27014.100000000002,40059.22,41972.07,44452.54,40535.42,86157.96,34941.629999999997,55139.12,69469.33,105032.69,-75991.460000000006,31989.670000000002]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,184449.12,null,70654.37,106802.58,49508,74964.81,168309.59,210826.82,111889.49,170292.64,51232.41,122197.09,125888.53,127705.35,null,65968.69,149021.03,152673.25,106262.46,52426.61,119621.95,123628.91,175772.97,91408.13,136617.79999999999,102005.90000000001,116939.95]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,-80002.25,null,0,-327903.21000000002,-115514.48,-96854.21,-57989.73,-71261.650000000009,-120542.53,-152093.33000000002,-108505.54000000001,-59705.71,-85231.73,-90075.39,null,-242087.17,-120703.2,-36655.22,-55250.53,-96967.84,-57542.76,-90539.53,-126577.74,-116907.68000000001,-100916.97,0,-178293.53]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,517533.84,null,517533.84,487573.2,515244.24,501989.04000000004,588954.96,538272,547200,549936,535536,549928.84,444712.48,461278.8,null,554413.68000000005,508975.2,552175.19999999995,537775.19999999995,455968.8,487940.4,503208,503204.39,488804.4,503208,488804.4,518728.39]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,91095.42,null,238539.78,463132.93,357814.79,-177.83,5400.41,75987,-0.22,999.98,-9.1999999999999998E-2,638344.96200000006,918760.78,0.21,null,122978.916,172291.54300000001,158017.731,-219487.01,4182.54,-4.5000000000000005E-2,7.4999999999999997E-2,-0.11,109220.12,312992.90000000002,-35903.75,-1.01]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5010",null,"Fuel Expense",null,null,13403306.353000002,13088062.520000001,315243.83300000057,2.4086363624736148E-2,null,145595492.22300002,135378423.90999997,10217068.313000053,7.5470433307691598E-2,null,null,37124288.101999991,33006260.342000004,4118027.7599999867,0.1247650511548518,null,145595492.22300002,135378423.90999997,10217068.313000053,7.5470433307691598E-2,null,5460873.0099999998,null,9148447.6399999969,17338329.039999999,15057336.629999997,7914075.6399999997,9976572.8599999994,11119550.789999999,12000582.110000001,15532534.390000001,4284734.4679999994,9030477.4719999991,10887720.349999996,13088062.520000001,null,13917644.135999996,13110349.973999999,9129546.6209999993,9408019.9440000001,9469696.8149999995,12486609.265000001,14865545.814999999,19594785.650000002,6489005.9010000005,7974547.4190000007,15746434.329999998,13403306.353000002]
[]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,{"$f":"+F115-G115","v":208040.21999999997},{"$f":"IF(G115<0,IF(H115=0,0,IF(OR(G115=0,F115=0),\"N.M.\",IF(ABS(H115/G115)>=10,\"N.M.\",H115/(-G115)))),IF(H115=0,0,IF(OR(G115=0,F115=0),\"N.M.\",IF(ABS(H115/G115)>=10,\"N.M.\",H115/G115))))","v":0.63571603141272359},null,4503072.59,4426924.72,{"$f":"+K115-L115","v":76147.870000000112},{"$f":"IF(L115<0,IF(M115=0,0,IF(OR(L115=0,K115=0),\"N.M.\",IF(ABS(M115/L115)>=10,\"N.M.\",M115/(-L115)))),IF(M115=0,0,IF(OR(L115=0,K115=0),\"N.M.\",IF(ABS(M115/L115)>=10,\"N.M.\",M115/L115))))","v":1.7201076326412011E-2},null,null,1330638.7,895445.79,{"$f":"+Q115-R115","v":435192.90999999992},{"$f":"IF(R115<0,IF(S115=0,0,IF(OR(R115=0,Q115=0),\"N.M.\",IF(ABS(S115/R115)>=10,\"N.M.\",S115/(-R115)))),IF(S115=0,0,IF(OR(R115=0,Q115=0),\"N.M.\",IF(ABS(S115/R115)>=10,\"N.M.\",S115/R115))))","v":0.48600698653125601},null,4503072.59,4426924.72,{"$f":"+V115-W115","v":76147.870000000112},{"$f":"IF(W115<0,IF(X115=0,0,IF(OR(W115=0,V115=0),\"N.M.\",IF(ABS(X115/W115)>=10,\"N.M.\",X115/(-W115)))),IF(X115=0,0,IF(OR(W115=0,V115=0),\"N.M.\",IF(ABS(X115/W115)>=10,\"N.M.\",X115/W115))))","v":1.7201076326412011E-2},null,421795.31,null,372031.84,391866.57,426000.98,352953.66000000003,420061.15,374170.73,404117.81,427027.19,363249,248673.26,319519.15000000002,327253.38,null,336540.33,344075.13,306873.26,318921.28999999998,304828.88,340471.02,441077.5,405316.32,374330.16000000003,366881.03,428464.07,535293.6]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,41.08,-74.2]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,64.34,0,0,0,0]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,17.080000000000002,-17.080000000000002,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,122911.96,null,115485.12,108492.7,134855.71,134616.76,171132.59,125604.92,116043.45,133384.15,110678.66,109282.58,137591.82,102563.19,null,263752.03999999998,99111.260000000009,132712.56,183480.07,147448.07,161081.79,202681.56,163552.9,154617.86000000002,168965.39,104244.74,234789.09]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,188912.43,null,162136.21,154546.36000000002,83655.59,46219.23,59042.270000000004,160407.34,107599.58,122742.36,12802.710000000001,95424.8,115114.25,158103.85,null,178812.53,40869.72,13553.710000000001,73029.31,1813.2,82902.210000000006,89646.41,88624.99,22135.350000000002,137585.53,82892.350000000006,102624.27]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,198194.17,null,171562.82,113800.15000000001,192909.48,73195.990000000005,26350.34,297633.69,306248.52,260968.33000000002,47978.450000000004,187378.03,277619.22000000003,320071.87,null,293674.01,108042.89,28337.16,201531.73,56715.14,92368.08,379391.47000000003,285011.39,73936.820000000007,358832.84,260340.62,271851.15000000002]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,-19725.080000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626,null,4333.17,null,5801.35,857.08,4719.1099999999997,618.24,254.96,6030.3,6682.6900000000005,2315.2600000000002,2943.89,5479.62,9491.08,-773.37,null,1444.38,-433.93,1801.63,16578.740000000002,6537.93,13658.29,6851.37,12544.92,4144.83,4963.2,4182.45,2769.58]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,387516.82,null,535082.44999999995,391184.84,504702.22000000003,393753.88,335032.78999999998,1478949.49,348728.53,658988.77,383201.15,355781.25,373319.78,444638.68,null,417841.51,352355.37599999999,381726.44,374041.75,455065.62,412492.9,448311.9,264385.36,343775.75799999997,402701.31199999998,443736.08,713237.42]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,4552.96,null,4014,4692.68,4482.46,4342,3972.35,5250.72,4125.12,4268.49,3753.34,3617.8,4441.55,5032.84,null,4967.41,5161.9800000000005,4254.84,4662.2,3472.2000000000003,3074.38,4032.86,3702.6,3908.36,3162.2000000000003,3688.78,3911.5]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,0,null,0,0,10130,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,121.88,null,-0.49,0,157.27000000000001,-3.17,214.95000000000002,-1.1000000000000001,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,1834.8600000000001,null,1756.06,1133.3399999999999,2590.5,1254.77,1214.3,5019.08,6961.95,7083.39,485.72,4250.03,3238.11,3197.64,null,2913.4700000000003,2114.9499999999998,226.6,944.17000000000007,339.90000000000003,1321.84,2266.02,1548.45,566.51,1737.28,1586.21,1133]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,0,null,0,0,0,0,0,0,0,0,42857.15,0,0,0,null,0,0,0,0,0,0,0,0,-157142.86000000002,0,0,0]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052,null,9.36,null,8.4600000000000009,5.43,12.41,6.01,5.82,24.05,33.380000000000003,33.950000000000003,2.3199999999999998,20.37,15.52,15.32,null,14.22,10.33,1.1100000000000001,4.62,1.6600000000000001,6.46,10.93,7.46,2.73,8.3800000000000008,7.65,5.47]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N500-509_EXC_501",null,"Steam Power Operations",null,null,1865734.05,1360103.4000000001,505630.64999999991,0.37175897803064079,null,14838732.745999999,15871667.74,-1032934.9940000009,-6.5080432057986165E-2,null,null,4640141.5820000004,3610361.62,1029779.9620000003,0.28522903531198079,null,14838732.745999999,15871667.74,-1032934.9940000009,-6.5080432057986165E-2,null,1310457.8400000001,null,1367877.82,1166579.1499999999,1364215.7299999997,1006974.4500000001,1017264.44,2453089.2199999997,1300541.03,1616811.89,967952.39,1009907.7400000001,1240350.48,1360103.4000000001,null,1500153.0699999998,951500.87599999993,869680.48,1173387.0499999998,976415.77000000014,1107570.1399999999,1574463.1900000004,1224951.9000000001,820468.68799999997,1445030.3319999997,1329377.1999999997,1865734.05]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N517-525",null,"Nuclear Power Operations",null,null,0,0,{"$f":"+F134-G134","v":0},{"$f":"IF(G134<0,IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/(-G134)))),IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/G134))))","v":0},null,0,0,{"$f":"+K134-L134","v":0},{"$f":"IF(L134<0,IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/(-L134)))),IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/L134))))","v":0},null,null,0,0,{"$f":"+Q134-R134","v":0},{"$f":"IF(R134<0,IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/(-R134)))),IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/R134))))","v":0},null,0,0,{"$f":"+V134-W134","v":0},{"$f":"IF(W134<0,IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/(-W134)))),IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/W134))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N535-540",null,"Hydraulic Power Operations",null,null,0,0,{"$f":"+F136-G136","v":0},{"$f":"IF(G136<0,IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/(-G136)))),IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/G136))))","v":0},null,0,0,{"$f":"+K136-L136","v":0},{"$f":"IF(L136<0,IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/(-L136)))),IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/L136))))","v":0},null,null,0,0,{"$f":"+Q136-R136","v":0},{"$f":"IF(R136<0,IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/(-R136)))),IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/R136))))","v":0},null,0,0,{"$f":"+V136-W136","v":0},{"$f":"IF(W136<0,IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/(-W136)))),IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/W136))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F138-G138","v":0},{"$f":"IF(G138<0,IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/(-G138)))),IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/G138))))","v":0},null,0.01,0,{"$f":"+K138-L138","v":0.01},{"$f":"IF(L138<0,IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/(-L138)))),IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/L138))))","v":"N.M."},null,null,0,0,{"$f":"+Q138-R138","v":0},{"$f":"IF(R138<0,IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/(-R138)))),IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/R138))))","v":0},null,0.01,0,{"$f":"+V138-W138","v":0.01},{"$f":"IF(W138<0,IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/(-W138)))),IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/W138))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,{"$f":"+F139-G139","v":1637.46},{"$f":"IF(G139<0,IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/(-G139)))),IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/G139))))","v":"N.M."},null,0,0,{"$f":"+K139-L139","v":0},{"$f":"IF(L139<0,IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/(-L139)))),IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/L139))))","v":0},null,null,0,-1637.46,{"$f":"+Q139-R139","v":1637.46},{"$f":"IF(R139<0,IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/(-R139)))),IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/R139))))","v":"N.M."},null,0,0,{"$f":"+V139-W139","v":0},{"$f":"IF(W139<0,IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/(-W139)))),IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/W139))))","v":0},null,0,null,0,0,0,0,0,0,1637.46,0,0,0,0,-1637.46,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N546-550",null,"Other Power Operations",null,null,0,-1637.46,{"$f":"+F140-G140","v":1637.46},{"$f":"IF(G140<0,IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/(-G140)))),IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/G140))))","v":"N.M."},null,0.01,0,{"$f":"+K140-L140","v":0.01},{"$f":"IF(L140<0,IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/(-L140)))),IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/L140))))","v":"N.M."},null,null,0,-1637.46,{"$f":"+Q140-R140","v":1637.46},{"$f":"IF(R140<0,IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/(-R140)))),IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/R140))))","v":"N.M."},null,0.01,0,{"$f":"+V140-W140","v":0.01},{"$f":"IF(W140<0,IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/(-W140)))),IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/W140))))","v":"N.M."},null,0,null,0,0,0,0,0,0,1637.46,0,0,0,0,-1637.46,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
[]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,{"$f":"+F142-G142","v":2219576.62},{"$f":"IF(G142<0,IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/(-G142)))),IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/G142))))","v":0.32120171980760487},null,113036305.25,89007715.859999999,{"$f":"+K142-L142","v":24028589.390000001},{"$f":"IF(L142<0,IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/(-L142)))),IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/L142))))","v":0.26996074618738114},null,null,22415190.789999999,22843893.800000001,{"$f":"+Q142-R142","v":-428703.01000000164},{"$f":"IF(R142<0,IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/(-R142)))),IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/R142))))","v":-1.8766634696927263E-2},null,113036305.25,89007715.859999999,{"$f":"+V142-W142","v":24028589.390000001},{"$f":"IF(W142<0,IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/(-W142)))),IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/W142))))","v":0.26996074618738114},null,10107771.300000001,null,17773264.030000001,5535959.6100000003,3448491.5,7214323.6299999999,8158723.0300000003,3209524.98,3380128.95,4704623.1399999997,12738783.189999999,8938031.0199999996,6995636.3300000001,6910226.4500000002,null,15205502.66,14508733.279999999,14301194.83,7405117.8099999996,10541889.76,6715935.2800000003,7717470.2999999998,3967199.65,10258070.890000001,8213710.3700000001,5071677.3499999996,9129803.0700000003]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,76088.320000000007,null,76088.320000000007,71179.39,76088.320000000007,73633.86,76088.34,0,0,0,0,0,0,0,null,0,0,0,0,0,0,64124.29,32587.75,31536.54,32587.75,31536.54,32587.75]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,0,null,0,0,0,0,0,220058.25,191456.44,201548.44,201548.44,201548.44,201548.44,201548.44,null,201548.44,201548.44,201548.44,201548.44,1043329.69,483018.55,0,-448262.49,0,-32126.82,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,-17.54,null,21.150000000000002,-113.36,-64.02,-71.12,440.40000000000003,1324.51,2809.82,835.77,196.70000000000002,224.95000000000002,-52.28,-640.23,null,-507.21000000000004,-183.3,-448.96000000000004,-477.24,-806.03,891.5,-75.47,666.12,-278.40000000000003,-993.12,-55.370000000000005,-1397.25]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243,null,2096.9499999999998,null,5866.1900000000005,-103.19,-592.6,2261.9299999999998,6777.75,8576.02,20906.600000000002,9290.4500000000007,4686.16,2240.5,327,-4170.8100000000004,null,-3524.71,-5794.71,-7222.49,-8456.7800000000007,-9252.3000000000011,-4019.14,-2432.77,3370.29,-4706.82,-8561.5,-5256.76,-6851.34]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,221082.71,null,343952.17,295559.10000000003,297206.90000000002,286920.78000000003,322672.51,301057.2,278261.17,290583.41000000003,292377.58,282186.28000000003,306532.84000000003,290161.53999999998,null,286667.43,273119.37,271025.49,273005.67,274383.7,271549.28999999998,266154.98,268149.33,266645.7,262768.59999999998,244671.13,259661.19]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0,null,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,70955.91,null,91879.98,77452.86,86439.48,87197.85,87178.650000000009,95135.13,94963.8,95302.24,95899.94,95438.39,96936.35,94990.6,null,3383.75,46795.03,47260.05,46811.54,37522.050000000003,26888.600000000002,26837.71,58868.57,37065.79,46995.64,42721.440000000002,42082.450000000004]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,48878.97,null,75534.5,45628.26,33935.97,45967.590000000004,66854.820000000007,36486.33,64452.78,41150.629999999997,51718.21,67924.42,25831.31,43038.270000000004,null,127637.02,72549.02,76947.600000000006,72784.06,47347.26,108302.07,74426.03,49743.75,59902.75,395562.56,-100532.22,294565.8]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355,null,-1088.77,null,-12297.58,6922.12,-1249.72,-1151.67,-1269.57,-368.62,-1429.01,-915.66,-415.46000000000004,-838.15,-415.21000000000004,-226210.47,null,215934.81,-1993.79,-1023.0600000000001,-274.49,-585.84,-961.09,-3196.69,-2761.37,-1224.51,-384669.63,842964.84,-168926.9]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,1126033.5900000001,null,-668644.78,623788.69000000006,417183.27,-238954.63,479388.52,1941715.06,1798813.47,1355816.8599999999,118406.53,892702.71999999997,1176708.82,715522.54,null,783482.6,147910.84,407887.99,784752.9,754909.63,3619595.0300000003,1838939.8900000001,1322426.52,914313.81,2318897.42,4789574.6900000004,1767275.03]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,-16570.760000000002,null,22601.9,15333.01,20764.8,48655.67,58105.590000000004,53689.01,50108.69,39734.11,49916.25,70002.990000000005,18994.22,22069.79,null,102438.71,38724.19,133141.66,111429.76000000001,63425.69,95618.73,140539.29,107907.97,54373.06,77606.97,43229.24,101703.43000000001]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,8057.24,null,-4050.03,2871.71,9214.36,4580.6400000000003,-1331.14,-25283.119999999999,-13531.64,1800.21,-7120.51,-9647.17,3151.53,3460,null,-8869.23,786.63,-34856.53,-28724.06,-21726.2,-5237.4400000000005,-13288.33,-9614.59,-2078.36,-27942.9,9214.0500000000011,-26288.190000000002]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,86031,null,376439.96,14457.050000000001,27749.86,103994.7,133110.39000000001,165939.33000000002,71295.92,79936.100000000006,49779.31,73840.56,71136.070000000007,122718.14,null,2956748.73,184745.69,171586,195018.63,131393.69,115041.68000000001,165760.06,79512.820000000007,41149.68,229398.45,116805.13,201054.45]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,441828.95,null,180862.84,268807.24,407981.07,481032.21,322176.43,814272.95000000007,1667353.98,403971.15,383976.19,853123.14,322603.07,837583.09,null,1254434.8700000001,539257.41,671542.15,638168.13,-356477.75,652934.32000000007,-639690.30000000005,176273.08000000002,507553.42,352130.73,477418.13,1008990.72]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,-249040.19,null,-982881.57000000007,-196844.43,-664425.31000000006,-509625.93,-1060831.49,-356099.49,-737819.27,-379914.83,-471510.29000000004,-1162769.67,-468053.3,-564350.74,null,-4080094.46,-461599.88,-236460.55000000002,-617167.97,-647292.26,-77097.56,-229459.49,96096.39,-640803.32999999996,-933982.99,-792207.81,-1527156]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,11679.2,null,-12245.48,-43.87,1.53,-204.5,-15484.78,-8086.54,-5.4,-13543.07,-6653.5,-5.95,-3826.88,-4175.88,null,-11216.43,-2505.7600000000002,-2365.08,-2498.5300000000002,-18184.939999999999,-356.27,-12729.52,-9779.7900000000009,-18699.27,-53378.42,1335,-4824.0200000000004]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-285.27,0,15770.18,48466.54,28569.170000000002,32481.45]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,741125.62,null,162567.01,738834.34,-748721.43,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,390342.23,null,1086234.28,337365.55,311775.13,253246.82,261156.69,514991.33,687693.58,495765.16000000003,267426.59000000003,399474.89,446469.41000000003,589842.22,null,1575293.8399999999,603005.29,166161.61000000002,428411.60000000003,203143.94,547423.21,1107461.48,794704.73,314638.01,169132.19,360837.89,642170.21]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,-178377.94,null,-348522.83,-119399.23,-99483,-103147.88,-189871.04,-184463.02,-319277.44,-252490.44,-133839.98000000001,-174055.51,-115998.35,-294026.03999999998,null,-720312.77,-267904.83,-230131.31,-212977.36000000002,-178636.44,-279161.09000000003,-425874.15,-239304.5,-198265.14,-249617.73,-245826.45,-495109.88]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,-96.460000000000008,null,0,-8.8000000000000007,-1514.08,-428.93,-519.13,75.58,-57.730000000000004,-395.26,-29.86,-5.0600000000000005,-21.7,-12.81,null,-934.65,-419.65000000000003,-242.85,-371.77,0,-288.03000000000003,0,0,-327.29000000000002,0,-69.540000000000006,-66.989999999999995]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,4177.21,null,5548.93,5216.7700000000004,5759.68,5316.04,4751.2700000000004,4278.08,5800.75,6203.04,6428.24,7474.29,6743.02,6355.16,null,5359.34,4293.0600000000004,3576.8,3967.26,2782.06,3584.03,5757.33,3313.8,4948.2,4293.59,4707.01,7500.3]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,45218.71,null,63905.75,67993.399999999994,59577.440000000002,62928.36,65870.64,137783.09,55621.46,63735.520000000004,57654.020000000004,58441.39,53459.020000000004,51339.46,null,65627.83,64770.11,62054.19,59972.58,62901.43,61090.1,82871.34,64405.17,63767.86,68234.290000000008,64761.3,90729.91]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,0,null,245.05,0,0,0,0,0,0,0,0,0,0,0,null,243.15,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,0,null,0,0,0,0,446.40000000000003,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,0.15,null,0,0,0,0,0.11,5.68,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.93,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N555-557",null,"Purchased Power",null,null,11260412.189999998,8675695.7200000007,2584716.4699999969,0.29792613219957381,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676,null,null,32535852.939999998,28169591.900000006,4366261.0399999917,0.1549990875089671,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676,null,12816603.400000004,null,18116796.790000007,7671283.2199999988,3566546.15,7696902.4200000009,8654861.3900000006,6811038.7399999993,7177973.9199999999,7023463.9699999988,13579654.749999998,10475759.470000001,9018136.709999999,8675695.7200000007,null,17839270.719999995,15826263.439999996,15881602.979999999,9230468.1099999994,11810494.140000001,12215178.770000001,10043737.709999999,6195930.2000000002,11583779.769999998,10408938.989999996,10866501.760000005,11260412.189999998]
[]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,{"$f":"+F173-G173","v":261.61},{"$f":"IF(G173<0,IF(H173=0,0,IF(OR(G173=0,F173=0),\"N.M.\",IF(ABS(H173/G173)>=10,\"N.M.\",H173/(-G173)))),IF(H173=0,0,IF(OR(G173=0,F173=0),\"N.M.\",IF(ABS(H173/G173)>=10,\"N.M.\",H173/G173))))","v":"N.M."},null,1404.77,0,{"$f":"+K173-L173","v":1404.77},{"$f":"IF(L173<0,IF(M173=0,0,IF(OR(L173=0,K173=0),\"N.M.\",IF(ABS(M173/L173)>=10,\"N.M.\",M173/(-L173)))),IF(M173=0,0,IF(OR(L173=0,K173=0),\"N.M.\",IF(ABS(M173/L173)>=10,\"N.M.\",M173/L173))))","v":"N.M."},null,null,533.5,0,{"$f":"+Q173-R173","v":533.5},null,null,1404.77,0,{"$f":"+V173-W173","v":1404.77},{"$f":"IF(W173<0,IF(X173=0,0,IF(OR(W173=0,V173=0),\"N.M.\",IF(ABS(X173/W173)>=10,\"N.M.\",X173/(-W173)))),IF(X173=0,0,IF(OR(W173=0,V173=0),\"N.M.\",IF(ABS(X173/W173)>=10,\"N.M.\",X173/W173))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,25.32,120.97,78.59,243.12,249.48000000000002,153.79,122.28,149.61000000000001,261.61]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,9513.23,"N.M.",null,null,3517.69,0,3517.69,null,null,9513.23,0,9513.23,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,154.41,217.33,-136.13,2099.44,1636.25,775.81000000000006,616.48,631.95000000000005,751.76,1007.5500000000001,1758.38]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,513.85,"N.M.",null,null,-560.59,0,-560.59,null,null,513.85,0,513.85,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,-14.26,633.47,167.23,-788.53,103.28,81.960000000000008,171.49,306.93,-645.16,-46.480000000000004,131.05000000000001]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,24.060000000000002,"N.M.",null,null,-85.13,0,-85.13,null,null,24.060000000000002,0,24.060000000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,53.61,53.07,-9.42,11.93,-62.92,-27.79,5.58]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,null,0,0,0,null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0699999999999998,8.32,-8.32,0,0,0,0,0,0,2.2600000000000002,-2.2600000000000002]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5580",null,"Solar and Wind Operations Expenses",null,null,2154.36,0,2154.36,"N.M.",null,11457.98,0,11457.98,"N.M.",null,null,3405.47,0,3405.47,null,null,11457.98,0,11457.98,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,142.22,859.12000000000012,48.099999999999987,1431.8799999999999,1871.7299999999998,1153.96,1028.03,1104.6000000000001,165.95999999999998,1085.1500000000001,2154.36]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5590",null,"Other Renewables Operations Expense",null,null,0,0,{"$f":"+F180-G180","v":0},{"$f":"IF(G180<0,IF(H180=0,0,IF(OR(G180=0,F180=0),\"N.M.\",IF(ABS(H180/G180)>=10,\"N.M.\",H180/(-G180)))),IF(H180=0,0,IF(OR(G180=0,F180=0),\"N.M.\",IF(ABS(H180/G180)>=10,\"N.M.\",H180/G180))))","v":0},null,0,0,{"$f":"+K180-L180","v":0},{"$f":"IF(L180<0,IF(M180=0,0,IF(OR(L180=0,K180=0),\"N.M.\",IF(ABS(M180/L180)>=10,\"N.M.\",M180/(-L180)))),IF(M180=0,0,IF(OR(L180=0,K180=0),\"N.M.\",IF(ABS(M180/L180)>=10,\"N.M.\",M180/L180))))","v":0},null,null,0,0,{"$f":"+Q180-R180","v":0},null,null,0,0,{"$f":"+V180-W180","v":0},{"$f":"IF(W180<0,IF(X180=0,0,IF(OR(W180=0,V180=0),\"N.M.\",IF(ABS(X180/W180)>=10,\"N.M.\",X180/(-W180)))),IF(X180=0,0,IF(OR(W180=0,V180=0),\"N.M.\",IF(ABS(X180/W180)>=10,\"N.M.\",X180/W180))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N401_OPERATION",null,"401 Operation Expense",null,null,0,0,{"$f":"+F182-G182","v":0},{"$f":"IF(G182<0,IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/(-G182)))),IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/G182))))","v":0},null,0,0,{"$f":"+K182-L182","v":0},{"$f":"IF(L182<0,IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/(-L182)))),IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/L182))))","v":0},null,null,0,0,{"$f":"+Q182-R182","v":0},{"$f":"IF(R182<0,IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/(-R182)))),IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/R182))))","v":0},null,0,0,{"$f":"+V182-W182","v":0},{"$f":"IF(W182<0,IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/(-W182)))),IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/W182))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,{"$f":"+F184-G184","v":227112.18999999997},{"$f":"IF(G184<0,IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/(-G184)))),IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/G184))))","v":2.3633384198054399},null,2544724.36,2064772.13,{"$f":"+K184-L184","v":479952.23},{"$f":"IF(L184<0,IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/(-L184)))),IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/L184))))","v":0.23244803774061015},null,null,751043.07000000007,368398.67,{"$f":"+Q184-R184","v":382644.40000000008},{"$f":"IF(R184<0,IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/(-R184)))),IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/R184))))","v":1.0386693307008956},null,2544724.36,2064772.13,{"$f":"+V184-W184","v":479952.23},{"$f":"IF(W184<0,IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/(-W184)))),IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/W184))))","v":0.23244803774061015},null,168995.85,null,226312.48,177789.39,192333.2,173195.5,184209.88,137056.33000000002,178382.53,212445.31,214648.84,147084.64000000001,125215.99,96098.040000000008,null,228555.82,190482.01,174554.21,185380.88,127650.46,212175.87,258645.99000000002,189783.07,226452.98,201931.02000000002,225901.82,323210.23]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,18683.850000000002,null,33127.11,33085.61,31198.84,30760.07,30590.93,30121.74,34160.410000000003,36512.020000000004,33511.410000000003,32035.74,28185.56,32795.81,null,39358.120000000003,35577.94,33249.93,103888.42,48131.090000000004,54208.05,64520.68,55995.37,60235.590000000004,63095.82,59808.9,77001.009999999995]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,0,null,0,0,0,0,0,0,0,0,0,0,0,130.05000000000001,null,192.28,52.160000000000004,-70.100000000000009,-66.900000000000006,-162.4,80.16,79.489999999999995,60.99,81.3,-105.54,-209.83,-40.800000000000004]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,2485.27,null,714.26,9941.76,2472.86,8597.01,4271.6099999999997,13322.58,6675.4000000000005,9127.24,3221.78,4624.46,4952.04,9339.5,null,6581.16,7185.07,3995.46,7351.26,7077.3,12356.26,8280.9699999999993,12482.78,5608.58,9864.81,7907.1900000000005,24224.43]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,114824.86,null,177950.44,98439.81,94710.36,145525.28,103350.43000000001,110596.15000000001,66356.31,98323.12,87421.78,105296.06,117890.6,110241.52,null,144999.86000000002,133517.82,101289.53,146971.6,103893.98,101015.23,74683.55,101237.23,86644.62,86514.87,104475.85,113112.21]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,4112.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,8429.380000000001,null,3534.9700000000003,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,3003.27,null,6337.1500000000005,7074.21,6579.4400000000005,5501.97,4245.08,4827.24,5156.3500000000004,6422.07,6692.7,13046.32,7626.03,4572.76,null,5237.07,5257.11,3852.76,17798.100000000002,16125.02,2751.7400000000002,3325.84,2540.7000000000003,3553.13,20632.64,10177.36,16421.84]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,5.36,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,535.54999999999995,null,1549.07,2765.6,573,2070.15,1093.04,3350.4300000000003,3299.2000000000003,3185,1096.96,1328.13,1379.39,2638.2000000000003,null,3336.66,2383.17,887.63,1730.27,1108.19,3382.46,953.49,6494.27,1510.57,2987.9700000000003,2038.39,6080.33]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,25909.65,null,68948.570000000007,55784.36,22683.59,37449.89,26619.95,27992.28,30489.86,34253.879999999997,29931.97,30039.13,32919.86,30769.11,null,59349.11,44773.07,24292.170000000002,34095.870000000003,14289.28,31652.36,7187.72,55073.630000000005,24232.84,26155.4,28725,26156.81]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,14956.52,null,15476.45,18953.3,11834.380000000001,20186.86,23692,19668.21,19006.8,15004.95,29973.27,861.30000000000007,28697.55,141.55000000000001,null,25544.2,17002.71,28419.13,31279.02,28896.07,28263.510000000002,30018.81,25540.66,18115.650000000001,29046.670000000002,59458.43,37706.85]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,"N.M.",null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,807.6,null,1068.23,2437,1918.73,790.76,5563.56,1827.21,640.05000000000007,785.94,13400.01,-2652.06,722.81000000000006,680.9,null,864.88,732.27,1692.6200000000001,904.92000000000007,2268.44,3344.88,3243.07,1857.3400000000001,3281.4500000000003,881.04,9156.2100000000009,3190.87]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,0,null,0,0,0,0,0,0,15.85,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145,null,8842.5,null,11478,8179.5,6891,6115.5,6693,8349,8614.5,8433,6781.5,6175.5,6622.5,8956.5,null,15075,9775.5,7228.5,6552,6016.5,7993.5,9369,8422.5,7107,6253.5,6985.5,12127.5]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,108405.78,null,173455.56,173773.47,173081.5,173766.30000000002,173725.86000000002,170484.08000000002,170512.22,170519.23,170593.13,170512.23,170667.06,170438.30000000002,null,167900.46,178658.29,169087.17,173806.15,173770.52,173337.14,172514.6,168427.80000000002,172514.58000000002,172514.55000000002,117768.74,179649.54]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,-4535.4000000000005,null,17805.91,14028.62,13616.74,11770.97,12613.19,13746.02,15142.11,14278.87,12454.03,12289.300000000001,12384.130000000001,15917.140000000001,null,19216.27,14587.66,13698.220000000001,12070.45,11519.97,13654.09,15493.06,13760.82,11522.91,11322.4,13050.18,16189.61]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,5964609.1299999999,null,6323262.7699999996,5913412.0600000005,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,null,6501533.21,5869421.5899999999,6501533.21,6290829.3399999999,6501533.21,6290829.3399999999,6501533.21,6501533.21,6290829.3399999999,6501533.21,6291358.9299999997,6501802.3700000001]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,452661.10000000003,null,458249.12,458249.11,458249.12,458249.11,458249.11,458249.12,458249.12,458249.11,458249.10000000003,458249.14,458249.11,458249.12,null,398850.65,398850.64,398850.66000000003,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,398883.66000000003,399243.37]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,-0.15093490608002391,null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398,null,-9994705,null,-5210,1688,-298648,-102991,-316247,-2216889,-126801,-146912,-148698,-150865,-147355,-1164502,null,-147629,-86875,-119381,-117156,-117469,8170676,171641,235247,306708,240243,243540,-1340266]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,60604.54,null,72919.290000000008,71425.540000000008,72269.990000000005,72172.400000000009,72270.009999999995,72172.460000000006,72347.77,72425.39,72250.12,72347.680000000008,72250.11,78947.759999999995,null,84543.12,74451.600000000006,127048.53,90871.650000000009,91257.49,90871.66,91257.45,91143.26,90757.440000000002,91200.320000000007,90822.040000000008,91204.03]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,-875762.35,null,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4565.51,null,793952,793952,793952,793952,793952,793952,586515,586515,586515,586515,586515,586515]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-15726307,0,875308.06,999193.03]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,-78573.25,null,174796.82,56092.65,51714.340000000004,49411.67,51892.200000000004,423275.98,43320.89,73885.69,46027.31,65165.32,46055.69,113415.74,null,43287.71,68253.070000000007,58513.68,76585.19,44850.23,250785.13,-52578.14,104293.39,87683.25,93127.41,63225.14,278168.73]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,436193.52,null,1248885.1499999999,-1897846.05,1897846.05,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,313.49,null,277.68,358.63,334.24,321.63,292.8,239.28,285.14,262.8,244.95000000000002,258.13,255.81,405.62,null,268.33,363.53000000000003,278.08,277.29000000000002,277.29000000000002,355.43,252.07,257.31,251.06,264.04000000000002,276.20999999999998,249.12]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,1630.19,0,100,54.93]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N560-567",null,"Transmission Operations",null,null,8351195.0100000007,6297064.2400000002,2054130.7700000005,0.32620451240624476,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2,null,null,26089301.930000003,20680315.039999999,5408986.8900000043,0.26155244151445017,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2,null,-3559201.3900000006,null,9015506.5399999991,5210200.080000001,9067490,7215798.9900000002,7170956.2700000005,5401294.0300000003,7313684.129999999,7395032.2400000002,7160705.7799999993,7293626.6399999997,7089624.1600000011,6297064.2400000002,null,8391016.9100000001,7758402.21,8323222.3899999997,8255972.1600000011,8253836.290000001,16640535.460000001,8345787.5100000026,8559516.9800000023,-7342220.8699999992,8542828.7800000012,9195278.1400000006,8351195.0100000007]
[]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,{"$f":"+F213-G213","v":12218.02},{"$f":"IF(G213<0,IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/(-G213)))),IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/G213))))","v":1.5638805370278639},null,96789.64,71815.199999999997,{"$f":"+K213-L213","v":24974.440000000002},{"$f":"IF(L213<0,IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/(-L213)))),IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/L213))))","v":0.34775980572357945},null,null,33861.68,14386.81,{"$f":"+Q213-R213","v":19474.870000000003},{"$f":"IF(R213<0,IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/(-R213)))),IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/R213))))","v":1.353661444058829},null,96789.64,71815.199999999997,{"$f":"+V213-W213","v":24974.440000000002},{"$f":"IF(W213<0,IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/(-W213)))),IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/W213))))","v":0.34775980572357945},null,774.26,null,3045.9500000000003,8122.2300000000005,1816.04,6544.22,2751.9900000000002,9983.3700000000008,11683.22,10189.780000000001,3291.59,2931.51,3642.67,7812.63,null,6761.1900000000005,7074.43,2192.08,4530.45,5431,7744.2300000000005,4983.45,18902.240000000002,5308.89,7096.63,6734.4000000000005,20030.650000000001]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,{"$f":"+F214-G214","v":1221.8500000000058},{"$f":"IF(G214<0,IF(H214=0,0,IF(OR(G214=0,F214=0),\"N.M.\",IF(ABS(H214/G214)>=10,\"N.M.\",H214/(-G214)))),IF(H214=0,0,IF(OR(G214=0,F214=0),\"N.M.\",IF(ABS(H214/G214)>=10,\"N.M.\",H214/G214))))","v":1.1209184660136583E-2},null,1295629.57,1371178.6,{"$f":"+K214-L214","v":-75549.030000000028},{"$f":"IF(L214<0,IF(M214=0,0,IF(OR(L214=0,K214=0),\"N.M.\",IF(ABS(M214/L214)>=10,\"N.M.\",M214/(-L214)))),IF(M214=0,0,IF(OR(L214=0,K214=0),\"N.M.\",IF(ABS(M214/L214)>=10,\"N.M.\",M214/L214))))","v":-5.5097877110975933E-2},null,null,308334.53000000003,291154.56,{"$f":"+Q214-R214","v":17179.97000000003},{"$f":"IF(R214<0,IF(S214=0,0,IF(OR(R214=0,Q214=0),\"N.M.\",IF(ABS(S214/R214)>=10,\"N.M.\",S214/(-R214)))),IF(S214=0,0,IF(OR(R214=0,Q214=0),\"N.M.\",IF(ABS(S214/R214)>=10,\"N.M.\",S214/R214))))","v":5.9006357310701335E-2},null,1295629.57,1371178.6,{"$f":"+V214-W214","v":-75549.030000000028},{"$f":"IF(W214<0,IF(X214=0,0,IF(OR(W214=0,V214=0),\"N.M.\",IF(ABS(X214/W214)>=10,\"N.M.\",X214/(-W214)))),IF(X214=0,0,IF(OR(W214=0,V214=0),\"N.M.\",IF(ABS(X214/W214)>=10,\"N.M.\",X214/W214))))","v":-5.5097877110975933E-2},null,52761.64,null,329649.67,3267.27,89771.62,126774.7,83306.350000000006,99270.1,117600.83,124874.94,105508.56,78792.97,103357.23,109004.36,null,158273.45000000001,149555.78,80954.13,101728.7,94620.05,81406.89,53996.14,162453.75,104306.15000000001,77560.36,120547.96,110226.21]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N575-576",null,"Regional Market Expense",null,null,130256.86000000002,116816.99,{"$f":"+F215-G215","v":13439.87000000001},{"$f":"IF(G215<0,IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/(-G215)))),IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/G215))))","v":0.11505064460229637},null,1392419.21,1442993.8,{"$f":"+K215-L215","v":-50574.590000000084},{"$f":"IF(L215<0,IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/(-L215)))),IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/L215))))","v":-3.5048376507231062E-2},null,null,342196.21,305541.37,{"$f":"+Q215-R215","v":36654.840000000026},{"$f":"IF(R215<0,IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/(-R215)))),IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/R215))))","v":0.11996686406164908},null,1392419.21,1442993.8,{"$f":"+V215-W215","v":-50574.590000000084},{"$f":"IF(W215<0,IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/(-W215)))),IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/W215))))","v":-3.5048376507231062E-2},null,53535.9,null,332695.62,11389.5,91587.659999999989,133318.91999999998,86058.340000000011,109253.47,129284.05,135064.72,108800.15,81724.479999999996,106999.9,116816.99,null,165034.64000000001,156630.21,83146.210000000006,106259.15,100051.05,89151.12,58979.59,181355.99,109615.04000000001,84656.99,127282.36,130256.86000000002]
[]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,{"$f":"+F217-G217","v":0},{"$f":"IF(G217<0,IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/(-G217)))),IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/G217))))","v":0},null,0,0,{"$f":"+K217-L217","v":0},{"$f":"IF(L217<0,IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/(-L217)))),IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/L217))))","v":0},null,null,0,0,{"$f":"+Q217-R217","v":0},null,null,0,0,{"$f":"+V217-W217","v":0},{"$f":"IF(W217<0,IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/(-W217)))),IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/W217))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1.83,-1.83,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F218-G218","v":0},{"$f":"IF(G218<0,IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/(-G218)))),IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/G218))))","v":0},null,0,0,{"$f":"+K218-L218","v":0},{"$f":"IF(L218<0,IF(M218=0,0,IF(OR(L218=0,K218=0),\"N.M.\",IF(ABS(M218/L218)>=10,\"N.M.\",M218/(-L218)))),IF(M218=0,0,IF(OR(L218=0,K218=0),\"N.M.\",IF(ABS(M218/L218)>=10,\"N.M.\",M218/L218))))","v":0},null,null,0,0,{"$f":"+Q218-R218","v":0},null,null,0,0,{"$f":"+V218-W218","v":0},{"$f":"IF(W218<0,IF(X218=0,0,IF(OR(W218=0,V218=0),\"N.M.\",IF(ABS(X218/W218)>=10,\"N.M.\",X218/(-W218)))),IF(X218=0,0,IF(OR(W218=0,V218=0),\"N.M.\",IF(ABS(X218/W218)>=10,\"N.M.\",X218/W218))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5771-5775",null,"Energy Storage Operation Expense",null,null,0,0,{"$f":"+F219-G219","v":0},{"$f":"IF(G219<0,IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/(-G219)))),IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/G219))))","v":0},null,0,0,{"$f":"+K219-L219","v":0},{"$f":"IF(L219<0,IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/(-L219)))),IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/L219))))","v":0},null,null,0,0,{"$f":"+Q219-R219","v":0},null,null,0,0,{"$f":"+V219-W219","v":0},{"$f":"IF(W219<0,IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/(-W219)))),IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/W219))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,1.83,-1.83,0]
[]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,{"$f":"+F221-G221","v":-149523.87},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":-0.6555943855879951},null,434485.23,1192931.08,{"$f":"+K221-L221","v":-758445.85000000009},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":-0.63578346034877387},null,null,-367678.35000000003,326896.78000000003,{"$f":"+Q221-R221","v":-694575.13000000012},{"$f":"IF(R221<0,IF(S221=0,0,IF(OR(R221=0,Q221=0),\"N.M.\",IF(ABS(S221/R221)>=10,\"N.M.\",S221/(-R221)))),IF(S221=0,0,IF(OR(R221=0,Q221=0),\"N.M.\",IF(ABS(S221/R221)>=10,\"N.M.\",S221/R221))))","v":-2.1247536607732878},null,434485.23,1192931.08,{"$f":"+V221-W221","v":-758445.85000000009},{"$f":"IF(W221<0,IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/(-W221)))),IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/W221))))","v":-0.63578346034877387},null,134290.13,null,-26037.62,65478.6,-49682.8,227275.03,296542.68,-79757.59,353198.19,-91730.23,170748.04,-28852.799999999999,127675.83,228073.75,null,-27859.279999999999,259916.83000000002,250455.52000000002,85589.78,204283.14,188720.03,-153811.89000000001,-4457.3500000000004,-673.2,-56595.32,-389632.91000000003,78549.88]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417,null,450.52,null,26.310000000000002,-14.120000000000001,2.2600000000000002,2.6,-5.68,-11.370000000000001,0,527.4,432.47,36.61,0,51.59,null,78.67,110.11,117.53,419.97,1100.74,587.23,0,0,120.89,108.7,43.980000000000004,65.570000000000007]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,26685.9,null,21781.37,25595.7,31553.280000000002,30502.86,39264.340000000004,25480.850000000002,118584.33,-47399.06,43054.37,25715.65,42962.6,30332.27,null,19031.36,44340.39,17424.900000000001,32495.32,18002.68,35364.840000000004,27294.53,40688.97,38868.21,44668.78,57941.770000000004,29648.57]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846,null,40880.340000000004,null,6482.92,65524.270000000004,32329.41,4891.1000000000004,40579.270000000004,807.94,21857.38,37086.14,41272.89,-30936.93,47653.340000000004,14400.15,null,81851.87,137166.35,178697.1,67282.720000000001,126467.99,74396.83,54720.32,69487.3,103742.99,125719.3,152031.98000000001,85783.71]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,17313.13,null,27968.58,28849.61,10019.98,39142.54,33878.870000000003,32914.270000000004,25421.71,26525.040000000001,31114.15,36249.79,18151.350000000002,16507.22,null,31577.87,35047.71,23454.62,48212.959999999999,37663.68,33918.879999999997,39755.31,18170.84,39156.71,16246.26,6518.3,7287.62]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354,null,2848.33,null,6330.41,2869.07,1997.1100000000001,1160.46,2753.43,1226.1300000000001,5644.26,1081.05,2108.06,7036.58,144.65,7894.8200000000006,null,1742.33,695.43000000000006,-10.950000000000001,1492.41,3843.41,2718.7000000000003,2344.91,1505.19,3045.77,648.26,3149.53,2025.04]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,95372.040000000008,null,105506.81,145768.05000000002,142775.92000000001,107948.3,148740.47,96268.67,113072.32000000001,149338.70000000001,98195.540000000008,54585.85,113669.33,77564.800000000003,null,74030.95,127798.18000000001,82762.38,105498.79000000001,123265.90000000001,104288.19,226862.45,99319.96,95867.23,113949,90075.28,100599.52]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,17911.11,null,16418.05,21743.13,17805.04,21572.57,22160.350000000002,13152.1,13811.03,12664.1,11749.94,9004.34,16738.93,15136.14,null,9974.07,14532.89,11523.08,18746.560000000001,12064.960000000001,16502.64,22058.53,13648.2,24769.850000000002,23112.65,18793.34,14372.07]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,119543.22,null,497000.78,215982.11000000002,408140.89,252490.26,341792.89,2478898.7400000002,279766.21000000002,428607.8,215748.7,240983.51,289835.21000000002,636576.19000000006,null,61915.56,254890.329,310788.06,299234.55,280165.53999999998,731405.32000000007,-137904.32000000001,288538.07,227184.11000000002,225863.823,234674.587,597773.57999999996]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,53662.6,null,83345.13,77124.83,77124.83,78266.83,77148.83,55976.75,73586.37,74246.62,84258.42,135019.13,91249.26,77763.839999999997,null,156603.75,74350.880000000005,74980.44,75658.150000000009,75080.84,97623.790000000008,77077.09,76475.650000000009,76457.42,75299.87,76457.42,76482.400000000009]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,37594.39,null,29297,1448.34,1448.34,19466.900000000001,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,null,1031.414,1031.414,1031.414,1031.414,42245.663999999997,5210.9140000000007,1031.414,1031.414,1031.414,1031.414,1031.414,1031.414]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N580-589",null,"Distribution Expense",null,null,993619.37400000007,1105749.1100000001,-112129.73600000003,-0.10140612819484886,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329,null,null,1814756.8019999999,2305568.02,-490811.21800000011,-0.21288082318213283,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329,null,546551.71,null,768119.74,650369.59,673514.26,782719.45,1004303.7899999999,2626404.83,1006390.1399999999,592395.9,700130.92,450290.07,749528.84,1105749.1100000001,null,409978.56400000001,949880.51300000015,951224.09399999992,735662.62400000007,924184.54399999999,1290737.3640000003,159428.34399999998,604408.24400000006,609571.39399999997,570052.73699999996,251084.69099999993,993619.37400000007]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N814-826,N871-881",null,"Gas Operations",null,null,0,0,{"$f":"+F234-G234","v":0},{"$f":"IF(G234<0,IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/(-G234)))),IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/G234))))","v":0},null,0,0,{"$f":"+K234-L234","v":0},{"$f":"IF(L234<0,IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/(-L234)))),IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/L234))))","v":0},null,null,0,0,{"$f":"+Q234-R234","v":0},{"$f":"IF(R234<0,IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/(-R234)))),IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/R234))))","v":0},null,0,0,{"$f":"+V234-W234","v":0},{"$f":"IF(W234<0,IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/(-W234)))),IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/W234))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,{"$f":"+F236-G236","v":81.639999999999873},{"$f":"IF(G236<0,IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/(-G236)))),IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/G236))))","v":4.2986973325329809E-2},null,22667.360000000001,13540.17,{"$f":"+K236-L236","v":9127.19},{"$f":"IF(L236<0,IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/(-L236)))),IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/L236))))","v":0.67408237858165743},null,null,6092.04,5758.75,{"$f":"+Q236-R236","v":333.28999999999996},{"$f":"IF(R236<0,IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/(-R236)))),IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/R236))))","v":5.7875406989364005E-2},null,22667.360000000001,13540.17,{"$f":"+V236-W236","v":9127.19},{"$f":"IF(W236<0,IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/(-W236)))),IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/W236))))","v":0.67408237858165743},null,360.94,null,751.23,835.06000000000006,505.36,885.92000000000007,571.82000000000005,514.23,847.26,890.41,1980.13,2077.3000000000002,1782.27,1899.18,null,1501.06,2275.79,2613.66,2016.54,1328.03,1714.6200000000001,1836.91,1570.42,1718.29,2371.6799999999998,1739.54,1980.82]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,22903.21,3.9698283333217779,null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,null,19794.86,-1647.8400000000001,21442.7,"N.M.",null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,4346.87,null,-3683.59,2423.16,11225.72,2335.56,6695.66,-2947.44,5914.4000000000005,3802.33,3213.15,2196.48,1925,-5769.32,null,737.53,1589.16,1831.0900000000001,17475.21,1810.55,448.73,975.2,1536.92,1891.77,1003.3000000000001,1657.67,17133.89]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,7810.4000000000015,0.33009412483681044,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,null,117150.48,69270.430000000008,47880.049999999988,0.69120474638312457,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,25881.96,null,34478.43,23351.279999999999,26160.66,21402.62,28179.61,18243.73,28902.170000000002,23370.02,23013.4,19648.12,25961.18,23661.13,null,28337.190000000002,28731.7,34058.14,36976.99,37157.19,37451.78,47609.53,33682.97,31448.45,55248.08,30430.87,31471.530000000002]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,1613.04,1.8567794366489012,null,29366.68,23227.43,6139.25,0.26431034341724419,null,null,7226.56,1846.92,5379.64,2.9127628700755852,null,29366.68,23227.43,6139.25,0.26431034341724419,null,4131.2,null,4250.24,4472.4800000000005,5196.08,3279.19,643.80000000000007,836.12,341.21,1734.44,626.95000000000005,548.29,429.90000000000003,868.73,null,2822.52,2651.58,2531.92,2244.83,2356.85,2233.08,3242.04,1913.64,2143.66,2644.7000000000003,2100.09,2481.77]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,7303.4700000000012,0.3100763444338871,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,null,100300.96,72761.73,27539.23000000001,0.37848509099495037,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,19363.63,null,25404.03,27914.420000000002,24828.11,27063.88,22572.03,25117.260000000002,25281.03,28697.200000000001,28505.86,24664.37,24543.58,23553.78,null,28307.82,31604.54,28742.400000000001,32454.350000000002,27637.93,30940.5,33742.81,31397.8,30967.23,32927.020000000004,36516.69,30857.25]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,113068.57999999999,0.56819866649781792,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,null,782194.12,647893.92000000004,134300.19999999995,0.20728732876517802,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,201948.09,null,212930.79,273720.67,230973.77000000002,233178.7,268728.81,337841.09,206490.9,215302.5,217704.39,237530.21,211368.91,198994.80000000002,null,230682.32,228377.5,244087.79,209897.15,229078.43,209993.97,261381.08000000002,210507.01,214145.29,258765.01,211365.73,312063.38]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,475.99,1.1066189291609514,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,null,2352.4700000000003,1201.93,1150.5400000000002,0.95724376627590635,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,463.99,null,1139.58,1107.43,1018.1700000000001,1145.77,993.31000000000006,855.69,595.89,504.6,414,424.33,347.47,430.13,null,628.44000000000005,487.23,761.83,746.34,670.2,860.34,850.67000000000007,988,618.06000000000006,805.89,640.46,906.12]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,181.50999999999476,3.512441873740859E-3,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,null,165059.92000000001,160916.07,4143.8500000000058,2.5751623190897004E-2,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,47215.58,null,47889.270000000004,48174.61,49395.96,53203.71,52636.97,48787.44,50976.57,56862.200000000004,54495.58,57962.05,51277.72,51676.3,null,55165.8,51339.94,54010.19,51937.87,50165.83,52993.32,54230.64,54966.520000000004,63495.11,62669.56,50532.55,51857.81]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,-285.60999999999967,-6.0266590140342739E-2,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,null,12861.14,14912.17,-2051.0300000000007,-0.13754067986081173,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,5086.88,null,4601.6400000000003,4961.78,4644.3900000000003,4066.15,5137.8900000000003,4189.4400000000005,4127.34,4085.29,3982.25,4798.01,5375.05,4739.1099999999997,null,4161.2300000000005,5107.53,4574.51,4431.1000000000004,4851.97,3788.39,4397.7300000000005,3873.4700000000003,3902.6,5390.81,3016.83,4453.5]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,-124.89999999999999,-0.58638497652582156,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,null,617.37,1205.53,-588.16,-0.48788499664048174,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,221.32,null,110.07000000000001,0,33.299999999999997,103.82000000000001,526.23,497.3,311.02,0,596.94000000000005,531.66999999999996,460.86,213,null,524.91,229.12,227.01,268.72000000000003,244.87,267.2,211.96,268.64999999999998,265.10000000000002,258,271.27,88.100000000000009]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,-19385.330000000002,-0.34695524881467182,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2,null,null,176152.87,147179.72,28973.149999999994,0.19685558581032764,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2,null,52894.33,null,50328.24,38071.340000000004,86849.19,47373.78,82457.17,44396.08,41046.520000000004,62750.25,45429.67,34532.5,56774.51,55872.71,null,13325.970000000001,33122.75,30387.08,56047.5,52537.58,54183.23,48781.07,63911.32,57326.55,74301.3,65364.19,36487.379999999997]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,8331.7900000000009,0.38778556388569813,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,null,77113.740000000005,79897.95,-2784.2099999999919,-3.4847076802345889E-2,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,24254.62,null,19813,27916.49,23785.54,46178.6,23628.43,35466.5,20999.65,21202.98,22193.24,25252.080000000002,33160.31,21485.56,null,17268.52,29079.23,25201.58,30989.15,21917.64,21838.600000000002,23020.32,25253.37,24161.200000000001,26229.32,21067.07,29817.350000000002]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,-1347.5,"N.M.",null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,null,-2.19,8804.57,-8806.76,-1.0002487344640341,null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,2218.44,null,3613.63,2514.9299999999998,2593.64,3537.28,3188.31,2167.3000000000002,3090.94,3596.79,2772.25,3037.65,4419.42,1347.5,null,-314.60000000000002,0,0,0,1.27,41.51,-42.78,1.81,0.38,-2.19,0,0]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,-288206.66000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-49.58,0,49.58,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,-99917.13,null,1104.97,4609.34,-3574.61,3877.89,67757.13,-66205.17,1179.67,765.18000000000006,85.75,7657.72,502.97,2502.41,null,-5859.01,6.5,179.07,3739.75,-2494.38,145.91,878.48,572.63,280.83,751.78,92.91,430.62]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,1423.91,null,1667.15,1088.55,4368.63,1168.43,1193.8800000000001,1530.52,1401.56,1467.94,1202.48,1610.75,1666.7,1549.26,null,1453.25,5671.79,2189.12,1712.02,2135.85,1847.94,1459.59,1376.38,1719.8,1670.83,1956.76,2825.16]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N901-905",null,"Customer Account Expense",null,null,522854.67999999993,383024.28,139830.39999999991,0.36506928490277402,null,5352622.03,5246812.5299999993,105809.50000000093,2.0166434267473426E-2,null,null,1474642.4000000001,1225491.6600000004,249150.73999999976,0.20330676097787534,null,5352622.03,5246812.5299999993,105809.50000000093,2.0166434267473426E-2,null,1687.9699999999978,null,404398.68000000005,461161.54000000004,468003.91000000003,448801.3000000001,564911.04999999993,451290.09000000008,391506.13000000006,425032.12999999995,406216.04,422471.53,419995.85,383024.28,null,378742.94999999995,420274.36,431395.39000000007,450937.52,429399.81,418749.12,482525.67,431820.91000000003,434133.89999999997,525035.09000000008,426752.63000000006,522854.67999999993]
[]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,{"$f":"+F254-G254","v":5731.74},{"$f":"IF(G254<0,IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/(-G254)))),IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/G254))))","v":3.6016287238521327},null,40284.5,51153.340000000004,{"$f":"+K254-L254","v":-10868.840000000004},{"$f":"IF(L254<0,IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/(-L254)))),IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/L254))))","v":-0.2124756663005779},null,null,27233.360000000001,6556.67,{"$f":"+Q254-R254","v":20676.690000000002},{"$f":"IF(R254<0,IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/(-R254)))),IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/R254))))","v":3.153535254938864},null,40284.5,51153.340000000004,{"$f":"+V254-W254","v":-10868.840000000004},{"$f":"IF(W254<0,IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/(-W254)))),IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/W254))))","v":-0.2124756663005779},null,6739.26,null,5819.47,4044.4500000000003,5586.87,4451.4000000000005,5526.57,4998.09,3626,5840.1500000000005,4703.67,4280.26,684.98,1591.43,null,2105.4700000000003,1522.04,1245.99,1468.9,1485.64,1178.02,1039.92,834.87,2170.29,17320.13,2590.06,7323.17]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,18.86,-18.86,4.45,0,0,0,3.43,0.03,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,3309.0699999999924,3.6723800248060663E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,null,306256.59000000003,281620.28000000003,24636.309999999998,8.7480596212744316E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,85100.5,null,102890.42,108276.12,110389.38,115545.61,114560.67,111173.27,100249.19,102872.48,101986.8,104080.25,87433.07,90106.96,null,67286.11,124398.82,101168.84,106083.7,100677.68000000001,101733.90000000001,111514.52,101835.2,105021.87,111270.82,101569.74,93416.03]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,20.66,-7.41,27.51,-40.76,21.5,-6.29,-7.25,-7.96,0,0,0,0.86]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,105032.59,4.0352141841791846,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,null,339572.91000000003,56822.39,282750.52,4.9760406065285183,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,34098.25,null,190152.6,33770.300000000003,26228.27,19395.11,16418.73,28530.100000000002,23246.04,23857.81,19421.060000000001,16650.990000000002,14142.4,26029,null,35331.1,33984.590000000004,83320.06,114224.39,102657.58,108213.74,149702.91,148428.73000000001,124140.19,103024.14,105487.18000000001,131061.59]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,-5617.02,-0.63218208399877096,null,32099.91,14283.43,17816.48,1.2473530517529752,null,null,7524.6500000000005,9793.85,-2269.1999999999998,-0.23169642173404736,null,32099.91,14283.43,17816.48,1.2473530517529752,null,-44.15,null,913.6,568.95000000000005,680.34,-31.39,388.14,595.29,664.45,439.90000000000003,270.3,93.12,815.6,8885.130000000001,null,1529.07,1739.69,7051.72,1610.48,224.85,1870.33,3687.56,3562.63,3298.9300000000003,2516.61,1739.93,3268.11]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,0,null,0,0,0,0,0,0,0,0,0,0,0,98.31,null,-62.02,-27.32,-7.48,-1.49,0,0,0,0,0,0,0,10.52]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,3397.57,1.5358331073139859,null,14345.7,10967.03,3378.67,0.30807520358747992,null,null,7521.1900000000005,3771.48,3749.7100000000005,0.99422773022792121,null,14345.7,10967.03,3378.67,0.30807520358747992,null,2474.91,null,1164,190.26,684.27,355.81,2256.79,803.95,478.11,825.05000000000007,437.31,1402.09,157.19,2212.2000000000003,null,316.49,266.57,533.63,1290.25,519.01,762.91,852.47,532.06000000000006,1751.1200000000001,1292.0899999999999,619.33000000000004,5609.77]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1787.01,424.06,0,0,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,-1.3499999999999996,-9.9999999999999978E-2,null,107.56,63.95,43.61,0.68193901485535569,null,null,12.15,27.990000000000002,-15.840000000000002,-0.56591639871382637,null,107.56,63.95,43.61,0.68193901485535569,null,0,null,0,0,3.67,0,12.15,4.6500000000000004,7.32,0,8.17,0,14.49,13.5,null,0,3.02,0,28.740000000000002,7.48,51.75,1.41,0,3.0100000000000002,0,0,12.15]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,0,null,79.86,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N906-917",null,"Customer Service Information & Sales",null,null,240702.19999999995,128936.53,111765.66999999995,0.86682703497604563,null,2554523.1500000004,1764052.5500000003,790470.60000000009,0.44809923604600099,null,null,688135.69000000006,358690.97,329444.72000000009,0.91846393568257412,null,2554523.1500000004,1764052.5500000003,790470.60000000009,0.44809923604600099,null,128368.77,null,301019.94999999995,146850.08000000002,143572.79999999999,139716.53999999998,139163.05000000002,146105.35,128271.11000000002,133835.38999999998,126827.31,126506.70999999999,103247.73000000001,128936.53,null,106526.88,161880,193340.27,224683.07,205574.88000000003,213808.81,266791.53999999992,256972.54,236809.46999999997,235427.22,212006.27,240702.19999999995]
[]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,{"$f":"+F267-G267","v":240614.61},{"$f":"IF(G267<0,IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/(-G267)))),IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/G267))))","v":0.29488848830392028},null,11365016.210000001,12245269.9,{"$f":"+K267-L267","v":-880253.68999999948},{"$f":"IF(L267<0,IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/(-L267)))),IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/L267))))","v":-7.1885201158367232E-2},null,null,2682442.42,2647223.1,{"$f":"+Q267-R267","v":35219.319999999832},{"$f":"IF(R267<0,IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/(-R267)))),IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/R267))))","v":1.330425078264081E-2},null,11365016.210000001,12245269.9,{"$f":"+V267-W267","v":-880253.68999999948},{"$f":"IF(W267<0,IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/(-W267)))),IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/W267))))","v":-7.1885201158367232E-2},null,938725.89,null,952319.25,1001304.97,992516.75,1053185.29,930492.46,1677038.6,907448.07000000007,1055866.54,1027874.87,1043820.53,787451.39,815951.18,null,1097333.21,970117.78,888636.89,1083940.5900000001,729858.73,892871.27,1138055.57,941359.55,940400.20000000007,927905.73,697970.9,1056565.79]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,29.86,-12.07,-70.210000000000008,82.3,-22.27,18.32]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,-29242.080000000002,null,116204.99,73382.570000000007,56242.31,59762.3,34469.629999999997,84757.22,-41909.4,140018.05000000002,14323.15,70017.7,78616.490000000005,-172342.88,null,272223.32,114939.44,-69835.08,174464.57,180849.19,44892.14,175012.95,94351.31,116415.25,176889.82,45440.42,-74763.040000000008]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542,null,38.47,null,14.48,0,33.79,17.03,27.580000000000002,47.92,20.14,0,0,18.920000000000002,0,14.05,null,0,39.58,24.27,0,0.28000000000000003,0,0,35.4,0,180.93,0,99.8]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,13.23,0.39,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0.79,-0.79,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,0,null,0,0,0,0,0,0,2.39,0,0,0,19.12,0,null,0,0,0,0,24.36,0,0,0,0,7.09,0,0]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,1.6600000000000001,null,0,14.4,0,0,15.49,6.8500000000000005,0,44.26,3.09,27.26,124.7,16.309999999999999,null,0,13.34,20.7,182.34,47.75,150.84,29.68,161.4,126.06,263.10000000000002,19.55,95.09]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,357.2,null,3.37,2.3000000000000003,36.090000000000003,23.25,0.45,5.89,0,23.93,4.34,9.44,2.0699999999999998,11.83,null,0,28.97,8.4,28.28,17.23,17.650000000000002,7.41,66.45,78.37,61.72,111.03,163.39000000000001]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868,null,27.42,null,15.36,15.59,352.87,18.61,43.32,22.29,15.040000000000001,64.3,29.66,8.43,9.8000000000000007,67.09,null,0,28.310000000000002,49.9,55.4,33.26,62.35,87.100000000000009,45.83,201.28,140.80000000000001,17.55,244.95000000000002]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,3.69,null,0.74,0,5.39,0.65,1.3800000000000001,1.62,0.25,2.89,0,0.82000000000000006,4.95,22.54,null,0.66,0.9,5.54,40.450000000000003,25.09,25.89,5.5,5.14,12.17,6.72,9.16,12.92]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,7.87,null,3.29,0,6.7,18.02,1.74,5.54,2.58,5.46,0.13,2.63,5.62,11.56,null,0.79,7.61,9.33,18.510000000000002,5.57,14.700000000000001,6.08,6.73,0,7.74,5.99,18.55]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595,null,0,null,0,0,0,3.93,8.67,3.18,3.8000000000000003,4.87,2,3.04,7.7700000000000005,39.61,null,2.63,6.95,0,7.47,0,8.61,3.7,16.98,127.41,5.46,173.48,11.75]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595,null,0,null,0,2.1800000000000002,0,0,0.49,0,0,0,6.72,4.28,12.77,0,null,0,0.56000000000000005,7.2,16.95,2.7,26.02,1.43,1.47,2.2200000000000002,12.09,27.48,6.96]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,0.9289511433634291,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,28.17,null,25.54,30.41,80.64,276.89,27.63,27.97,19.79,31.28,89.01,29.79,106.28,118.51,null,6.43,68.12,74.42,174.29,77.510000000000005,99.04,44.9,60.61,1004.49,165.98,249.85,228.6]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,19.34]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582,null,0,null,0,0.41000000000000003,7.75,1.43,0,33.380000000000003,38.89,40.56,0,0,0,42.300000000000004,null,0,0.61,0,58.370000000000005,1.2,0.31,0,0,2.0699999999999998,4.54,5.01,9.48]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M.",null,0,null,0,7.13,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,16.12,4.05,0,0,205.74,20.68,119.98]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654,null,0,null,0,0,0,2.75,0,0,2,2.17,2.21,0.84,2.7600000000000002,1.99,null,0,0,2.4700000000000002,0.55000000000000004,2.35,1.95,0,0.28999999999999998,2.2200000000000002,0.44,32.119999999999997,2.1800000000000002]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,0,null,0,0,0,4.6900000000000004,0,0,0,2.74,0,1.1000000000000001,0,0,null,0,39.61,0,0,-5.82,12.94,0,8.5299999999999994,27.52,9.4700000000000006,5.47,95.98]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,0,null,0,0,16.5,0,35.300000000000004,0,0,54.09,0,0,0,0,null,0,0,14.05,250.77,1344.57,857.56000000000006,17.3,55.34,344.2,270.51,133.68,1044.57]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,160.15,18.72,0,0,147.68]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,0,null,0,0,0,0,10.47,12.75,0,64.290000000000006,158.29,17.240000000000002,0,0,null,0,100.3,216.79,0,0,0,0,0,255.67000000000002,16.62,31.82,0]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,-61.88,"N.M.",null,546.22,84.36,461.86,5.4748696064485536,null,null,-60.550000000000004,56.88,-117.43,-2.0645218002812942,null,546.22,84.36,461.86,5.4748696064485536,null,8.98,null,0,0,0,0,0,3.1,0,0,24.38,35.15,21.73,0,null,0,81.47,0,0,9.7200000000000006,47.54,8.19,459.85,0,0,1.33,-61.88]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,null,16.260000000000002,8.11,8.1500000000000021,1.0049321824907524,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,1,null,0,0,0,0,0,0,3.1,0,8.52,0,2.09,6.0200000000000005,null,3.5700000000000003,0,6.0200000000000005,0,0,12.120000000000001,8.6300000000000008,0,10.84,10.84,0,5.42]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.68,9.2900000000000009,0.01,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,373878.32999999996,0.90948771321321897,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,null,-78962.84,-521520.8,442557.95999999996,0.8485911971296255,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,-56188.26,null,-9755.06,-3382.76,-8276.9600000000009,-6653.41,-58862.400000000001,-6143.67,-27427.65,-27427.63,-28860.720000000001,-24413.55,-86020.52,-411086.73,null,-8632.17,-18644.45,-17497.04,-29337.52,15275.74,-18784.71,-26951.07,-15757.84,-25835.100000000002,-20571.72,-21182.720000000001,-37208.400000000001]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,-103,-3.1438862096331115E-3,null,-440169,-457097,16928,3.7033714944530373E-2,null,null,-92714,-97764,5050,5.1655005932654145E-2,null,-440169,-457097,16928,3.7033714944530373E-2,null,-28714,null,-44700,-38322,-36278,-51825,-46515,-33279,-35242,-42606,-30566,-31222,-33780,-32762,null,-35793,-35271,-39051,-37661,-46310,-41570,-40110,-42614,-29075,-37348,-22501,-32865]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.05,0.01,0.04,4,null,null,0,0.01,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,0,null,0,0,0,0,0,0,0,0,0,0.01,0,0,null,0,0,0.02,0,0.03,0,-0.01,0,0.01,0.01,-0.01,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,139.68,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,null,0,-177.78,177.78,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,-3590.69,null,149.39000000000001,0,-21.72,0,0,-35.6,-84.42,0,-270.73,0,-38.1,-139.68,null,-63.5,-50.79,-63.49,-51.82,0,-1472.91,0,0,0,0,0,0]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,3150.7799999999988,6.3712023385219127E-2,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,null,-100744.42,-151146.01999999999,50401.599999999991,0.3334629651511829,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,-135711.89000000001,null,-65593.75,-65349.630000000005,-57719.15,-54448.959999999999,-57221.130000000005,-47129.520000000004,-51793.16,-57457.05,-61167.450000000004,-63481.630000000005,-38210.93,-49453.46,null,-57164.33,-53931.520000000004,-45474.47,-56817.54,-34460.559999999998,-50013.46,-54376.11,-47020.57,-53817.56,-40703.57,-13738.17,-46302.68]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,650937.27,null,356132.06,84858.5,369263.26,328100.26,239696.5,174993.58000000002,258177.25,277802.03999999998,65965.38,1431400.46,166815.81,1440644.37,null,224389.29,187654.94,187687.89,142721.81,162175.89000000001,189570.95,208228.98699999999,173145.11000000002,131506.39499999999,392854.29000000004,137725.54,274878.90600000002]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,{"$f":"+F299-G299","v":321728.87},{"$f":"IF(G299<0,IF(H299=0,0,IF(OR(G299=0,F299=0),\"N.M.\",IF(ABS(H299/G299)>=10,\"N.M.\",H299/(-G299)))),IF(H299=0,0,IF(OR(G299=0,F299=0),\"N.M.\",IF(ABS(H299/G299)>=10,\"N.M.\",H299/G299))))","v":1.5850446987328022},null,-260407.41,451942.04000000004,{"$f":"+K299-L299","v":-712349.45000000007},{"$f":"IF(L299<0,IF(M299=0,0,IF(OR(L299=0,K299=0),\"N.M.\",IF(ABS(M299/L299)>=10,\"N.M.\",M299/(-L299)))),IF(M299=0,0,IF(OR(L299=0,K299=0),\"N.M.\",IF(ABS(M299/L299)>=10,\"N.M.\",M299/L299))))","v":-1.5761964742204553},null,null,265437.13,796893.53,{"$f":"+Q299-R299","v":-531456.4},{"$f":"IF(R299<0,IF(S299=0,0,IF(OR(R299=0,Q299=0),\"N.M.\",IF(ABS(S299/R299)>=10,\"N.M.\",S299/(-R299)))),IF(S299=0,0,IF(OR(R299=0,Q299=0),\"N.M.\",IF(ABS(S299/R299)>=10,\"N.M.\",S299/R299))))","v":-0.6669101705468734},null,-260407.41,451942.04000000004,{"$f":"+V299-W299","v":-712349.45000000007},{"$f":"IF(W299<0,IF(X299=0,0,IF(OR(W299=0,V299=0),\"N.M.\",IF(ABS(X299/W299)>=10,\"N.M.\",X299/(-W299)))),IF(X299=0,0,IF(OR(W299=0,V299=0),\"N.M.\",IF(ABS(X299/W299)>=10,\"N.M.\",X299/W299))))","v":-1.5761964742204553},null,-14391.57,null,61077.46,-105003.99,-61241.33,258780.61000000002,-3954.94,-472.74,-173656.48,-93543.150000000009,-226936.93,230815.66,769055.66,-202977.79,null,-245472.73,-116597.31,67955.839999999997,118548.46,13570.630000000001,-354812.05,88753.02,-55267.4,-42523,50208.89,96477.16,118751.08]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0.03,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,0,null,0,0,0,0,0,0,0,0.65,0,0,0,0,null,0,0,0,0,0,0,6.8100000000000005,0,0,0,0,0]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,0,null,0,0,0,0,0,0,55.82,0,27.91,28.17,0,56.620000000000005,null,0,28.060000000000002,56.1,28.240000000000002,28.16,28.07,0,0,73.820000000000007,0,30.310000000000002,43.4]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,1059.43,null,204.62,4868.0600000000004,1476.5,555.61,3272.66,3609.17,142.29,138.52000000000001,549.46,145.6,1824.28,-13.370000000000001,null,981.59,302.84000000000003,551.20000000000005,3750.15,186.09,1107.58,164.26,167.49,293.83,3067.83,-1833.3500000000001,1646.3400000000001]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,0,null,0,0,0,49.76,66.62,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,0,null,0,0,0,0,0,0,0,0,0,0,0,1066282.6599999999,null,3464.17,0,0,0,0,0,0,0,0,0,0,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,89525.540000000008,null,89525.540000000008,89525.540000000008,71413.490000000005,89525.540000000008,89525.49,161824.85,99744.16,97548.58,92444.19,92444.19,26506.21,92444.19,null,92444.19,92444.19,79339.56,92444.19,92444.19,159215.89000000001,83542.5,76987.650000000009,76561.680000000008,76986.97,76986.850000000006,76986.759999999995]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,148482.49,null,149264.69,145052.01,153651.05000000002,142828.25,149158.76999999999,143318.51999999999,161297.55000000002,154519.1,159886.91,164919.33000000002,163261.1,157735.41,null,160458.39000000001,160157.45000000001,153697.92000000001,167581.22,173816.14,168868.34,201752.78,164578.15,187856.41,192793.72,191556.11000000002,184880.86000000002]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,-173.15,null,92.03,18.100000000000001,26.17,15.120000000000001,-93.43,-15.58,-53.26,123.98,-28.27,120.82000000000001,-192.38,29.51,null,-94.77,0,0,0,0,0,0,0,0,0,0,0]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,85665.936000000002,null,282989.48,-24985.03,-34182.639999999999,30576.2,117598.05,-158743.99,32593.100000000002,79404.650000000009,-44401.24,22758.05,293077.95,-1212.57,null,-65861.790000000008,-14084.15,16188.130000000001,-5274.1,-11391.91,-48309.41,22988.560000000001,-42670.04,852.84,76994.710000000006,216552.83000000002,137592.17000000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,1701,null,100.08,2086.34,1252.6100000000001,992.89,2016,1663.67,6571.81,5495.37,1395.8,893.94,1520.15,2982.57,null,442.25,257.97000000000003,285.51,560.19000000000005,262.25,820.32,1526.14,678.25,917.97,636.16,107.91,2264.7600000000002]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,-22144.87,null,-16226.82,-19919.45,-18248.39,-10026.15,-16561.75,-10356.120000000001,-20411.400000000001,-21838.14,-22887.08,-15680.800000000001,-19874.07,-10579.42,null,-15951.380000000001,-25804.52,-19946.29,-2566,-6742.6,-5414.91,-2108.71,-915.59,-844.01,-13732.78,403.13,1554.75]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,8.9064018136672793E-2,null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,383.86,null,226.95000000000002,233.43,215.70000000000002,214.97,204.66,176.03,207.83,216.15,241.58,200.74,189.69,185.26,null,202.81,201.93,186.24,183.41,193.46,184.94,206.11,213.96,233.42000000000002,223.69,10218.630000000001,201.76]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,0,null,0,0,0,0,0,5.8100000000000005,0,18.420000000000002,62.1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,-1454.15,null,15518.95,-6494.05,2339.7800000000002,-1749.58,5740.17,-846.83,6023.95,106.46000000000001,610.32000000000005,3792.63,1297,3988.76,null,3186.65,1659,2056.19,1750,368.79,2600.54,2795.84,197.37,599.6,2871,2464.61,2740.01]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,161665.38,null,176138.05000000002,176138.05000000002,182455.91,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,160544.25,160544.25,null,169491.88,169491.88,179478.27,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,0.17086299499317253,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,11774.23,null,11641.47,11996.58,11942.74,12315.73,12022.37,11103.210000000001,8126.7300000000005,11096.17,11331.95,7175.6100000000006,11022.99,10985,null,11283.7,11316.460000000001,11309.33,12036.89,12362.29,12047.83,12345.49,12415.4,12669.470000000001,12106.42,11874.26,12861.93]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,408902.71,null,423180.04000000004,427558.29000000004,422008.66000000003,412759.71,410869.95,408197.75,406727.87,377560.28,383579.74,388425.9,376853.88,807731.69000000006,null,287476.82,629472.71,475141.02,456927.7,458232.16000000003,466822.13,470167.33,478822.81,476708.67,477895.32,480529.55,510600.5]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,3.56,-3.56,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,49083,null,45891.24,48139.39,46014.090000000004,35648.660000000003,43094.14,43136.24,42902.97,64809.01,45238.69,-6645.07,-37771.18,35736.61,null,36088.83,36279.410000000003,36613.42,36494.57,36228.129999999997,36248.050000000003,35986.559999999998,36471.410000000003,36182.81,36393.71,36302.050000000003,15941.68]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,15474.9,null,14799.15,14926.08,14843.85,14706.82,14580.74,14417.08,14321.380000000001,12918.69,13482.99,13627.15,12387.91,13414.76,null,13336.67,14990.94,15168.76,15112.04,15131.970000000001,15492.24,15579.130000000001,16001.36,16098.54,16055.56,16125.27,15602.300000000001]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,-196.29000000000002,-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,26.47,null,110.01,2302.62,854.16,2046.22,823.16,488.40000000000003,162.46,133.38,-6208.3600000000006,448.85,447.34000000000003,447.84000000000003,null,2894.64,-2658.52,46.65,113.47,0,915.25,270.18,1275.74,305.84000000000003,637.55000000000007,1433.7,251.55]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,"N.M.",null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,574.16,null,1841.73,1269.78,2018.77,487.21000000000004,1178.98,448.3,365.12,362.16,1213.0899999999999,3892.31,4275.2700000000004,79.42,null,611.38,266.37,620.58000000000004,2096.16,135.17000000000002,360.26,619.81000000000006,1846.69,748.5,1191.6000000000001,932.02,1105.92]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,8454.33,null,8438.0400000000009,8438.0400000000009,6225.56,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,null,6816.33,6816.33,5257.96,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,201968.32,null,142535.1,141595.72,118211.64,154111.23000000001,217015.23,150765.81,143800.1,139890.83000000002,147297.31,175873.26,190920.2,135794.66,null,150070.16,150319.38,157296.23000000001,148517.69,233310.21,159884.42000000001,168849.96,153362.01999999999,150662.99,232141.48,159494.51,159198.87]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,-35934.770000000004,null,0,0,3043.9900000000002,0,0,1241.02,0,0,4559.6500000000005,0,0,-5148.63,null,0,0,9524.99,0,0,-994.35,0,0,6766.28,0,0,5323.76]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,161.87,null,5.09,5.09,6202.83,2071,2071,2071,2071,2071,2071,2071,2071,2071,null,552.34,552.34,524.69000000000005,543.12,543.12,543.12,543.12,543.12,543.12,543.12,543.12,543.12]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,76.710000000000008,null,42.09,42.09,876.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,null,534.79,534.79,444.04,504.54,504.54,504.54,504.54,504.54,504.54,504.54,504.54,504.54]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,-314780.88,null,-223137.29,-223137.29,-287801.17,-244691.92,-244691.92,-125958.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,null,-242648.51,-242648.51,-234406.13,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,-101932.65000000001,null,-66471.81,-81762.95,-75202,-75647.3,-129660.27,-70898.37,-66912.680000000008,-70915.8,-70961.78,-71706.430000000008,-122254.07,-77285.52,null,-54143.380000000005,-92140.19,-67752.710000000006,-81308.19,-128565.86,-85486,-73445.290000000008,-83110.23,-85530.680000000008,-145221.70000000001,-89591.650000000009,-78695.09]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,-283807.92,null,-186566.26,-229667.16,-212026.11000000002,-202672.86000000002,-346835.98,-190837.44,-178053.77,-188822.05000000002,-189747.73,-190682.75,-321436.92,-201557.5,null,-143885.85,-243970.15,-179784.15,-245762.66,-387449.12,-255014.14,-221527.37,-250506.09,-256094.22,-446199.86,-272652.97000000003,-237195.12]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,{"$f":"+F331-G331","v":-2881.8700000000026},{"$f":"IF(G331<0,IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/(-G331)))),IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/G331))))","v":-5.0969534866980713E-2},null,-873566.99,-820554.44000000006,{"$f":"+K331-L331","v":-53012.54999999993},{"$f":"IF(L331<0,IF(M331=0,0,IF(OR(L331=0,K331=0),\"N.M.\",IF(ABS(M331/L331)>=10,\"N.M.\",M331/(-L331)))),IF(M331=0,0,IF(OR(L331=0,K331=0),\"N.M.\",IF(ABS(M331/L331)>=10,\"N.M.\",M331/L331))))","v":-6.4605768265661848E-2},null,null,-261860.46,-230992.74,{"$f":"+Q331-R331","v":-30867.72},{"$f":"IF(R331<0,IF(S331=0,0,IF(OR(R331=0,Q331=0),\"N.M.\",IF(ABS(S331/R331)>=10,\"N.M.\",S331/(-R331)))),IF(S331=0,0,IF(OR(R331=0,Q331=0),\"N.M.\",IF(ABS(S331/R331)>=10,\"N.M.\",S331/R331))))","v":-0.13363069332828384},null,-873566.99,-820554.44000000006,{"$f":"+V331-W331","v":-53012.54999999993},{"$f":"IF(W331<0,IF(X331=0,0,IF(OR(W331=0,V331=0),\"N.M.\",IF(ABS(X331/W331)>=10,\"N.M.\",X331/(-W331)))),IF(X331=0,0,IF(OR(W331=0,V331=0),\"N.M.\",IF(ABS(X331/W331)>=10,\"N.M.\",X331/W331))))","v":-6.4605768265661848E-2},null,-90726.12,null,-49211.340000000004,-68125.97,-64469.32,-62353.520000000004,-106346.99,-47433.87,-56890.47,-61894.37,-72835.850000000006,-75495.02,-98956.69,-56541.03,null,-49567.28,-68153.36,-61149.18,-59842.93,-97278.3,-62152.880000000005,-73097.240000000005,-68985.759999999995,-71479.600000000006,-120478.2,-81959.360000000001,-59422.9]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,-14186.82,null,-3128.4700000000003,-4013.04,-3550.91,-9148,-15502.77,-8855.15,-8295.68,-8855.14,-9201.61,-10338.27,-16178.380000000001,-9496.8700000000008,null,-2407.94,-4781.3500000000004,-3019.58,-2658.78,-4254.63,-2722.62,-2363.67,-2672.77,-2724.93,-4646.8100000000004,-2897.42,-2530.8200000000002]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,-56383.130000000005,null,-29093.66,-39706.85,-39379.39,-37544.340000000004,-63004.72,-42889.82,-26372.600000000002,-23718.37,-37001.58,-44120.639999999999,-50030.47,-30470.920000000002,null,-26821.13,-38776.53,-38364.590000000004,-47908.36,-65593.100000000006,-40810.43,-41777.26,-38864.86,-42640.700000000004,-65717.180000000008,-38331.22,-29318.100000000002]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,183619.72,null,-108554.05,-36958.36,-12212.48,-15127.91,155049.36000000002,-9730.84,-19148.73,-92923.49,-9490.26,4363.57,121166.18000000001,-43720.21,null,-37274.69,-58648.08,44612.78,-90584.55,201631.84,-68189.850000000006,-53599.03,-32796.36,-83006.69,166717.15,87053.01,-55343.33]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,18051.68,null,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18050.27,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,-316607.21000000002,null,-304051.51,-304051.51,-417799.11,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,1475791,-2029389.5,null,-213326,-213326,-201557.38,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,0,null,0,0,0,0,0,0,0,0,0,0,0,1688800,null,476,0,0,0,0,0,0,0,0,0,0,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,11698.64,null,13291.1,13327.01,13322.380000000001,13324.41,13338.73,13301.300000000001,13310.92,13314.82,15739.91,13347.89,13352.89,13358.050000000001,null,13361.52,13366.18,13370.02,13373.19,13373.84,13447.98,0,29310.82,13478.91,13510.11,13564.61,13564.61]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,438.8,null,73.510000000000005,-9.26,36.76,-30.09,58.24,2561.63,3556.31,-55.36,1022.64,1601.13,1975.94,2893.12,null,3715.88,4388.54,107.82000000000001,849.19,-63.85,-15.950000000000001,24.66,759.56000000000006,61.68,-176.14000000000001,3.3200000000000003,18.240000000000002]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,0,null,0,0.77,5.65,-6.42,3.7800000000000002,-0.36,208.78,-3.5100000000000002,4141.37,0.83000000000000007,-4.37,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,251319.46,null,604448.85,288689.91999999998,43134.04,283748.17,195813.38,489137.69,-16199.87,208010.37,132422.81,112548.29000000001,140011.38,520247.52,null,164606.55000000002,77661.960000000006,3380.44,178369.56,246576.57,-20979.95,402338.92,412720.64000000001,212917.02000000002,125754.54000000001,197081.91,369742.02]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,422.87,null,1773.68,1714.7,1881.53,3132.78,207.72,-70.460000000000008,1440.58,3867.82,3408.6,2085.39,1209.6100000000001,930.24,null,1089.31,646.45000000000005,1938.79,28553.52,4765.32,26625.48,-5686.21,4957.96,1955.78,22571.8,1872.31,10113.120000000001]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,79100.47,null,79110,79110,79110,79110,79110,79052.86,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,null,79433,79433,79433,79433,79433,79433,88939.51,88944.930000000008,88944.930000000008,88944.930000000008,88944.930000000008,88944.930000000008]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,11199.99,null,1200,1200,4200,1199.99,1950,-686.09,8150,-1300,1200,7199.99,1200,6000.01,null,0,5000,0,2575.0100000000002,4250.01,-3800,3719.4900000000002,-2499.9900000000002,1619.5,4354.24,5089.4400000000005,390.62]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,0,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,4000,null,0,0,1999.99,1900.01,149.99,15950.01,0,0,255.42000000000002,6.19,5403.7,0,null,0,911.5,0,899.99,2750,4250.01,4000,3875,2500.0100000000002,6350.01,2925.01,0]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,63.01,null,14515.02,0,3629.73,33.78,119.74000000000001,117.07000000000001,1304.79,-492.59000000000003,213.85,4860.9400000000005,14985.94,209.33,null,0,829.13,7.41,53.76,56.94,133.06,0,96.460000000000008,1152.3800000000001,240.70000000000002,979.45,6491.85]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1137.1200000000001,0,-2819.71,0,0,0,0,0,0,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,750,0,0,-125,0,0,0,0,0,0,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,203.36,-20.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,4213.24,null,0,0,0,0,6285.41,6254.02,0,0,0,0,0,4326.5,null,1391.14,998.12,1941.19,4811.72,0,1774.04,4928.9800000000005,0,0,6644.85,1.1300000000000001,10919.6]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,905.26,null,10.56,398.41,2771.18,10.56,1651.8,289.06,32.22,119.84,13.36,211.33,777.22,32.26,null,32.26,634.63,223.35,32.26,2360.2600000000002,1194.32,32.26,381.46,3559.88,227.23000000000002,2777.36,32.26]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,0.56089443544169781,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,40149.06,null,107819.58,4670.7700000000004,82336.44,15915.54,-59085.66,30845.91,8863.9500000000007,7965.06,22281.43,10996.14,29808.55,30978.2,null,9682.01,91230.5,-50880,30577.510000000002,22020.47,35047.910000000003,19646.247000000003,20961.12,20043.510000000002,77681.13,15685.470000000001,48353.700000000004]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,-10309.06,null,11677.204,999.29500000000007,20376.88,4489.8550000000005,4133.9250000000002,2109.86,3740.61,23443.95,8828.2049999999999,3536.4450000000002,3063.35,2056.23,null,10957.125,5137.3180000000002,8467.7710000000006,2404.0509999999999,2514.3620000000001,2027.2710000000002,11860.210000000001,7375.415,7061.8879999999999,18691.021000000001,8919.5810000000001,12960.39]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,3.25,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,null,0,41.29,-41.29,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,87.69,null,308.90000000000003,316.29000000000002,-60.22,-8.2799999999999994,0,0,0,0,27.63,0,44.54,-3.25,null,0,0,24.37,-6.48,0,0,0,0,0,0,0,0]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,null,6860.4800000000005,4269.9800000000005,2590.5,0.60667731464784369,null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,1373.84,null,96937.76,3100.5,10780.1,4943.34,438.44,-130.33000000000001,-6.45,181.51,10.47,4269.9800000000005,0,0,null,13025.53,-28.36,306.16000000000003,8.39,-12.59,0,10098.4,7952.7,1327.46,66.19,0,6794.29]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,9500.7199999999993,null,28538.100000000002,11719.24,20874.240000000002,14815.66,10823.45,26913.55,11107.22,15885.62,13537.81,10407.81,82878.3,10089.39,null,12623.51,32849.81,10441.120000000001,18366.52,8794.01,27010.89,18496.48,21837.05,35511.730000000003,22373.920000000002,18884.14,23182.75]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,700,null,700,900,1600,0,800,800,800,800,800,800,8633.7100000000009,800,null,800,0,1600,800,1600,800,800,0,1600,800,7990.38,-6390.38]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,4507.1900000000005,null,4495.42,4556.43,4634.95,3831.9300000000003,4545.24,4568.76,4384.4000000000005,4374,4331.7700000000004,4288.21,4280.5,4273.7,null,4264.7,4202.6499999999996,4118.76,4095.9,4092.78,4092.1600000000003,4036.11,3997.73,3500.55,3496.41,3488.85,3488.07]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N920-933",null,"Administration & General Operations",null,null,2247098.7960000006,3559085.04,-1311986.2439999995,-0.36863020390206791,null,21169717.898000002,26256584.309,-5086866.4109999985,-0.19373679192751539,null,null,6145968.3779999986,10545067.145000003,-4399098.7670000046,-0.41717124286741591,null,21169717.898000002,26256584.309,-5086866.4109999985,-0.19373679192751539,null,1880190.3760000004,null,2724951.6239999998,1411679.385,1443913.0300000005,2115974.5850000009,1462563.0149999999,2659165.4399999995,1122381.0500000007,1703643.0599999998,1067245.9750000001,2996860.6750000003,3989121.4300000006,3559085.04,null,1650647.5749999993,1636745.5379999997,1430835.5309999997,1894389.4009999998,1666028.1919999998,1019437.3910000002,2331846.1439999999,1803301.0949999997,1590518.6529999999,2074008.5010000002,1824861.081,2247098.7960000006]
[null,"Line 4","Operating Expenses (401)",null,null,{"$f":"-(-F359-F265-F252-F234-F232-F219-F215-F211-F182-F180-F178-F171-F140-F136-F134-F132-F113)","v":39017333.873000003},{"$f":"-(-G359-G265-G252-G234-G232-G219-G215-G211-G182-G180-G178-G171-G140-G136-G134-G132-G113)","v":34712900.370000005},4304433.5029999986,0.12400097534690668,null,{"$f":"-(-K359-K265-K252-K234-K232-K219-K215-K211-K182-K180-K178-K171-K140-K136-K134-K132-K113)","v":435802747.48399997},{"$f":"-(-L359-L265-L252-L234-L232-L219-L215-L211-L182-L180-L178-L171-L140-L136-L134-L132-L113)","v":391169547.829},44633199.654999971,0.11410192818616699,null,null,{"$f":"-(-Q359-Q265-Q252-Q234-Q232-Q219-Q215-Q211-Q182-Q180-Q178-Q171-Q140-Q136-Q134-Q132-Q113)","v":110858689.50399998},{"$f":"-(-R359-R265-R252-R234-R232-R219-R215-R211-R182-R180-R178-R171-R140-R136-R134-R132-R113)","v":100205250.60700001},10653438.89699997,0.10631617437675223,"",{"$f":"-(-V359-V265-V252-V234-V232-V219-V215-V211-V182-V180-V178-V171-V140-V136-V134-V132-V113)","v":435802747.48399997},{"$f":"-(-W359-W265-W252-W234-W232-W219-W215-W211-W182-W180-W178-W171-W140-W136-W134-W132-W113)","v":391169547.829},44633199.654999971,0.11410192818616699,null,{"$f":"-(-AA359-AA265-AA252-AA234-AA232-AA219-AA215-AA211-AA182-AA180-AA178-AA171-AA140-AA136-AA134-AA132-AA113)","v":18639067.586000003},null,{"$f":"-(-AC359-AC265-AC252-AC234-AC232-AC219-AC215-AC211-AC182-AC180-AC178-AC171-AC140-AC136-AC134-AC132-AC113)","v":42179814.403999999},34067841.585000001,31876180.169999994,27454282.295000002,30076654.205000002,31777191.959999997,30572251.130000003,34557813.689999998,28402267.782999996,31887624.787,33604725.449999996,34712900.370000005,null,{"$f":"-(-AP359-AP265-AP252-AP234-AP232-AP219-AP215-AP211-AP182-AP180-AP178-AP171-AP140-AP136-AP134-AP132-AP113)","v":44359428.31499999},40972069.340999991,37294853.085999995,31479839.969000004,33837100.531000003,45483652.940000005,38130259.803000003,38854067.439000003,14532786.555999998,31860693.848999996,39980661.782000005,39017333.873000003]
[null,null,null,null,null,{"$f":"+F360-F359-F265-F252-F234-F232-F215-F211-F182-F171-F140-F136-F134-F132-F113","v":2154.3599999975413},{"$f":"+G360-G359-G265-G252-G234-G232-G215-G211-G182-G171-G140-G136-G134-G132-G113","v":0},2154.3599999975413,"N.M.",null,{"$f":"+K360-K359-K265-K252-K234-K232-K215-K211-K182-K171-K140-K136-K134-K132-K113","v":11457.980000048876},{"$f":"+L360-L359-L265-L252-L234-L232-L215-L211-L182-L171-L140-L136-L134-L132-L113","v":0},null,null,null,null,{"$f":"+Q360-Q359-Q265-Q252-Q234-Q232-Q215-Q211-Q182-Q171-Q140-Q136-Q134-Q132-Q113","v":3405.4699999913573},{"$f":"+R360-R359-R265-R252-R234-R232-R215-R211-R182-R171-R140-R136-R134-R132-R113","v":0},3405.4699999913573,"N.M.",null,{"$f":"+V360-V359-V265-V252-V234-V232-V215-V211-V182-V171-V140-V136-V134-V132-V113","v":11457.980000048876},{"$f":"+W360-W359-W265-W252-W234-W232-W215-W211-W182-W171-W140-W136-W134-W132-W113","v":0},11457.980000048876,"N.M.",null,{"$f":"+AA360-AA359-AA265-AA252-AA234-AA232-AA215-AA211-AA182-AA171-AA140-AA136-AA134-AA132-AA113","v":0},null,{"$f":"+AC360-AC359-AC265-AC252-AC234-AC232-AC215-AC211-AC182-AC171-AC140-AC136-AC134-AC132-AC113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP360-AP359-AP265-AP252-AP234-AP232-AP215-AP211-AP182-AP171-AP140-AP136-AP134-AP132-AP113","v":412.8699999935925},142.21999999508262,859.11999999172986,60.94000000320375,1419.0400000009686,1875.5000000018626,1154.2900000009686,1023.929999999702,1104.5999999986961,167.79000000283122,1083.3199999965727,2154.3599999975413]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,{"$f":"+K362-L362","v":-685748.12},{"$f":"IF(L362<0,IF(M362=0,0,IF(OR(L362=0,K362=0),\"N.M.\",IF(ABS(M362/L362)>=10,\"N.M.\",M362/(-L362)))),IF(M362=0,0,IF(OR(L362=0,K362=0),\"N.M.\",IF(ABS(M362/L362)>=10,\"N.M.\",M362/L362))))","v":-0.40880873368794285},null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,103558.45,null,133582.19,171623.7,148277.66,162044.84,167846.92,128935.01000000001,134856.17000000001,167134.35,117557.61,142591.74,120200.2,82779.820000000007,null,88724.91,89108.91,83007.7,100567.77,97409,65789.02,81535.05,64888.49,62516.54,80242.960000000006,79351.77,98539.97]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,{"$f":"+F363-G363","v":189.24},{"$f":"IF(G363<0,IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/(-G363)))),IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/G363))))","v":"N.M."},null,369.57,0,369.57,"N.M.",null,null,369.57,0,{"$f":"+Q363-R363","v":369.57},{"$f":"IF(R363<0,IF(S363=0,0,IF(OR(R363=0,Q363=0),\"N.M.\",IF(ABS(S363/R363)>=10,\"N.M.\",S363/(-R363)))),IF(S363=0,0,IF(OR(R363=0,Q363=0),\"N.M.\",IF(ABS(S363/R363)>=10,\"N.M.\",S363/R363))))","v":"N.M."},null,369.57,0,{"$f":"+V363-W363","v":369.57},{"$f":"IF(W363<0,IF(X363=0,0,IF(OR(W363=0,V363=0),\"N.M.\",IF(ABS(X363/W363)>=10,\"N.M.\",X363/(-W363)))),IF(X363=0,0,IF(OR(W363=0,V363=0),\"N.M.\",IF(ABS(X363/W363)>=10,\"N.M.\",X363/W363))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,180.33,0,189.24]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,-271332.3,null,187165.95,122742.27,62302.66,100866.27,65635.67,90430.22,235893.72,250410.78,309080.44,159060.78,170027.01,40848.020000000004,null,145729.15,132952.54,174774.73,129767.46,150402.56,167010.37,156066,50468.3,188029.62,89929.85,79684.100000000006,228064.96]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,677824.94000000006,null,561579.53,793147.47,1049787.43,1555207.49,1898988.7000000002,681572.32000000007,728173.8,945535.53,1738804.28,2160211.39,1034360.02,1007553.19,null,932569.59,1345756.46,1591331.56,2264765.64,1143269.7,316845.68,761094.59,553224.63,669995.43000000005,1361173.43,523082.60000000003,1084112.6299999999]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,1.41,-1.41,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,-536.25,null,-289.12,-422.5,-888.75,-1811.25,-2093.5,-491.95,-352.25,-817.80000000000007,0,-1476.4,-1525.03,-326.2,null,-189.33,-268.18,-129.56,-1808.74,-285.65000000000003,-540.36,-191.79,0,0,-871.25,-1962.72,-2274.84]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,19338.72,null,-21965.43,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,null,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,347039.94,null,657471.45000000007,292217.57,179978.02,342735.63,500017,115997.6,177400.46,112146.36,404623.94,619505.02,386930.9,160128.53,null,297750.94,560545.38,634962.46,607188.98,275553.28999999998,252404.07,376730.46,284033.88,792048.96,1132793.7,319399.57,372701.81]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2025,15142.5,5985.1500000000005,3917.3,2475.3000000000002,5750.25,-2152.4499999999998,13792.35,-1178.45,3016.8,6491.25]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,310.27,101.59,228.56,483.76,248.73000000000002,175.9,1107.0899999999999,159.34,1476.18,934.5,457.81]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,330971.11,null,130678.22,129431.47,127297.72,146152.41,159583.42000000001,124535.06,171026.16,134458.42000000001,87555.27,101290.85,150343.49,73132.040000000008,null,109604.86,77991.820000000007,217748.98,181737.08000000002,-22487.8,183758.83000000002,108847.98,147040.29,55740.3,122843.03,127723.22,171994.04]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,13.57,null,-13.57,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N510-515",null,"Steam Plant Maintenance",null,null,1902005.7599999998,1305844.29,596161.46999999974,0.45653335130791106,null,21973982.359999999,22437996.199999999,-464013.83999999985,-2.0679825233235392E-2,null,null,5703283.1600000001,6230822.04,-527538.87999999989,-8.4666016235636202E-2,null,21973982.359999999,22437996.199999999,-464013.83999999985,-2.0679825233235392E-2,null,1206878.18,null,1648209.22,1450468.8699999999,1508483.63,2246924.2800000003,2731707.0999999996,1082707.1500000001,1388726.95,1550597.94,2599349.02,3122912.2700000005,1802065.4799999997,1305844.29,null,1515919.0099999998,2150151.09,2658668.8499999996,3230160.79,1589991.05,929720.53000000026,1431737.3299999998,1040339.1200000001,1724011.4300000002,2728318.6699999995,1072958.73,1902005.7599999998]
[]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,{"$f":"+F376-G376","v":55.33},{"$f":"IF(G376<0,IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/(-G376)))),IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/G376))))","v":"N.M."},null,76.69,0,{"$f":"+K376-L376","v":76.69},{"$f":"IF(L376<0,IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/(-L376)))),IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/L376))))","v":"N.M."},null,null,76.69,0,{"$f":"+Q376-R376","v":76.69},{"$f":"IF(R376<0,IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/(-R376)))),IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/R376))))","v":"N.M."},null,76.69,0,{"$f":"+V376-W376","v":76.69},{"$f":"IF(W376<0,IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/(-W376)))),IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/W376))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,13.99,7.37,55.33]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F377-G377","v":0},{"$f":"IF(G377<0,IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/(-G377)))),IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/G377))))","v":0},null,0.19,0,{"$f":"+K377-L377","v":0.19},{"$f":"IF(L377<0,IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/(-L377)))),IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/L377))))","v":"N.M."},null,null,0,0,{"$f":"+Q377-R377","v":0},{"$f":"IF(R377<0,IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/(-R377)))),IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/R377))))","v":0},null,0.19,0,{"$f":"+V377-W377","v":0.19},{"$f":"IF(W377<0,IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/(-W377)))),IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/W377))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N528-533",null,"Nuclear Plant Maintenance",null,null,55.33,0,{"$f":"+F378-G378","v":55.33},{"$f":"IF(G378<0,IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/(-G378)))),IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/G378))))","v":"N.M."},null,76.88,0,{"$f":"+K378-L378","v":76.88},{"$f":"IF(L378<0,IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/(-L378)))),IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/L378))))","v":"N.M."},null,null,76.69,0,{"$f":"+Q378-R378","v":76.69},{"$f":"IF(R378<0,IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/(-R378)))),IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/R378))))","v":"N.M."},null,76.88,0,{"$f":"+V378-W378","v":76.88},{"$f":"IF(W378<0,IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/(-W378)))),IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/W378))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,13.99,7.37,55.33]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N541-545",null,"Hydraulic Plant Maintenance",null,null,0,0,{"$f":"+F380-G380","v":0},{"$f":"IF(G380<0,IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/(-G380)))),IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/G380))))","v":0},null,0,0,{"$f":"+K380-L380","v":0},{"$f":"IF(L380<0,IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/(-L380)))),IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/L380))))","v":0},null,null,0,0,{"$f":"+Q380-R380","v":0},{"$f":"IF(R380<0,IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/(-R380)))),IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/R380))))","v":0},null,0,0,{"$f":"+V380-W380","v":0},{"$f":"IF(W380<0,IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/(-W380)))),IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/W380))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N551-554",null,"Other Power Plant Maintenance",null,null,0,0,{"$f":"+F382-G382","v":0},{"$f":"IF(G382<0,IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/(-G382)))),IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/G382))))","v":0},null,0,0,{"$f":"+K382-L382","v":0},{"$f":"IF(L382<0,IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/(-L382)))),IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/L382))))","v":0},null,null,0,0,{"$f":"+Q382-R382","v":0},{"$f":"IF(R382<0,IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/(-R382)))),IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/R382))))","v":0},null,0,0,{"$f":"+V382-W382","v":0},{"$f":"IF(W382<0,IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/(-W382)))),IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/W382))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N402_MAINTENANCE",null,"402 Maintenance Expense",null,null,0,0,{"$f":"+F384-G384","v":0},{"$f":"IF(G384<0,IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/(-G384)))),IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/G384))))","v":0},null,0,0,{"$f":"+K384-L384","v":0},{"$f":"IF(L384<0,IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/(-L384)))),IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/L384))))","v":0},null,null,0,0,{"$f":"+Q384-R384","v":0},{"$f":"IF(R384<0,IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/(-R384)))),IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/R384))))","v":0},null,0,0,{"$f":"+V384-W384","v":0},{"$f":"IF(W384<0,IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/(-W384)))),IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/W384))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,{"$f":"+F386-G386","v":1129.29},{"$f":"IF(G386<0,IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/(-G386)))),IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/G386))))","v":1.1262940578062355},null,5938.54,22223.74,{"$f":"+K386-L386","v":-16285.2},{"$f":"IF(L386<0,IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/(-L386)))),IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/L386))))","v":-0.73278395085615655},null,null,2444.69,2524.36,{"$f":"+Q386-R386","v":-79.670000000000073},{"$f":"IF(R386<0,IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/(-R386)))),IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/R386))))","v":-3.1560474734190082E-2},null,5938.54,22223.74,{"$f":"+V386-W386","v":-16285.2},{"$f":"IF(W386<0,IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/(-W386)))),IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/W386))))","v":-0.73278395085615655},null,670.43000000000006,null,2524.38,2888.36,2210.75,1068.79,1725.16,4557.01,2982.58,735.15,1007.2,1004.15,517.54999999999995,1002.66,null,912,1027.48,810.09,1455.57,-990.58,48.63,213.23000000000002,-160.41,177.84,239.13,73.61,2131.9499999999998]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,2250.7200000000003,null,96.8,6801.76,6479.96,10130.76,322.48,4584.75,1606.27,2291.06,32.730000000000004,8.11,-141.55000000000001,73.09,null,4280.8500000000004,1671.67,8251.56,4188.3100000000004,1465.76,946.39,1876.13,2711.85,3492.17,1052.4000000000001,-149.87,4978.03]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,368.22,null,478.09000000000003,494.6,395.56,534.27,193.17000000000002,370.47,938.47,1195.6100000000001,787.84,1135.9100000000001,652,724.6,null,590.94000000000005,509.12,105.13,69.61,-72.59,131.44999999999999,196,187.67000000000002,114.19,-15.84,214.08,215.89000000000001]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,16217.37,null,14868.19,20708.91,16421.760000000002,16906.21,19289.900000000001,20315.68,16508.07,18559.02,17635.600000000002,23068.71,19615.760000000002,20028.260000000002,null,12378.39,8264.61,9301.8700000000008,9137.82,9170.2100000000009,10613.26,10739.68,8691.23,8822.51,9343.16,9829.74,14302.86]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,-4028.29,null,4329.66,921.38,625.79,1627.6000000000001,-3674.7000000000003,886.02,1681.95,1744.29,420.02,1698.77,-3822.76,1300.9100000000001,null,3000.94,-487.81,-387.11,397.2,-2214.52,651.35,1706.01,480.03000000000003,1035.8900000000001,-2668.87,-1010.13,607.5]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,279.28000000000003,null,45204.17,55057.79,47497.090000000004,48487.85,69245.64,32709.57,54192.25,23155.74,7008.85,34430.879999999997,6645.54,37762.43,null,98276.42,50460.24,40258.78,69943.62,58828.800000000003,64164.060000000005,52876.43,30483.37,39069.78,24610.99,36376.89,45082.39]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,424700.59,null,193245.66,410779.61,359600.07,390050.72000000003,-10493.460000000001,789465.38,1124632.0900000001,813675.26,468622.23,331887.41000000003,-24362.05,158374.23000000001,null,162650.15,691907.41,320648.60000000003,568814.41,471132.26,597181.6,875840.3,962586.85,573957.16200000001,162553.51,256138.82800000001,626962.53]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,-411.88,null,261.14999999999998,263.22000000000003,-91.53,324.97000000000003,-619.21,68.06,-20.6,225.02,168.05,-31.69,-278.34000000000003,47.32,null,233.5,53.660000000000004,-108.05,-70.900000000000006,-168.89000000000001,41.410000000000004,78.2,-80.760000000000005,-3.21,6.8900000000000006,-15.77,77.14]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104,null,671.39,null,540.81000000000006,-78.55,241.1,-17.87,-95.95,119.06,15.3,685.51,699.2,422.33,176.77,210.56,null,452.76,1904.32,804.30000000000007,1819.58,1930.5900000000001,1689.15,5033.2700000000004,922.9,1103.56,952.14,640.66,2870.38]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N568-574",null,"Transmission Maintenance",null,null,697228.67,219524.06,477704.61000000004,2.1760922697949376,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768,null,null,1195400.2179999999,612151.56000000017,583248.6579999997,0.95278472867078789,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768,null,440717.83,null,261548.91,497837.07999999996,433380.54999999993,469113.3,75893.029999999984,853076.00000000012,1202536.3800000001,862266.66,496381.72,393624.58000000007,-997.07999999999856,219524.06,null,282775.95,755310.7,379685.17000000004,655755.22,539081.03999999992,675467.3,948559.25,1005822.73,627769.89200000011,196073.51000000004,302098.03799999994,697228.67]
[]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F397-G397","v":0},{"$f":"IF(G397<0,IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/(-G397)))),IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/G397))))","v":0},null,0,0,{"$f":"+K397-L397","v":0},{"$f":"IF(L397<0,IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/(-L397)))),IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/L397))))","v":0},null,null,0,0,{"$f":"+Q397-R397","v":0},null,null,0,0,{"$f":"+V397-W397","v":0},{"$f":"IF(W397<0,IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/(-W397)))),IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/W397))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.79,1.8,-3.59,0,0,0,0,0,0,0,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,{"$f":"+F398-G398","v":2.0699999999999998},{"$f":"IF(G398<0,IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/(-G398)))),IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/G398))))","v":"N.M."},null,3.0700000000000003,0,{"$f":"+K398-L398","v":3.0700000000000003},{"$f":"IF(L398<0,IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/(-L398)))),IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/L398))))","v":"N.M."},null,null,3.0700000000000003,0,{"$f":"+Q398-R398","v":3.0700000000000003},null,null,3.0700000000000003,0,{"$f":"+V398-W398","v":3.0700000000000003},{"$f":"IF(W398<0,IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/(-W398)))),IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/W398))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.75,-0.75,41.21,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,-1.6300000000000001,2.0699999999999998]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N558",null,"Solar and Wind Maintenance Expenses",null,null,2.0699999999999998,0,{"$f":"+F399-G399","v":2.0699999999999998},{"$f":"IF(G399<0,IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/(-G399)))),IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/G399))))","v":"N.M."},null,3.0700000000000003,0,{"$f":"+K399-L399","v":3.0700000000000003},{"$f":"IF(L399<0,IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/(-L399)))),IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/L399))))","v":"N.M."},null,null,3.0700000000000003,0,{"$f":"+Q399-R399","v":3.0700000000000003},null,null,3.0700000000000003,0,{"$f":"+V399-W399","v":3.0700000000000003},{"$f":"IF(W399<0,IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/(-W399)))),IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/W399))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.54,1.05,37.620000000000005,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,-1.6300000000000001,2.0699999999999998]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N559",null,"Other Renewables Maintenance Expense",null,null,0,0,{"$f":"+F401-G401","v":0},{"$f":"IF(G401<0,IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/(-G401)))),IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/G401))))","v":0},null,0,0,{"$f":"+K401-L401","v":0},{"$f":"IF(L401<0,IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/(-L401)))),IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/L401))))","v":0},null,null,0,0,{"$f":"+Q401-R401","v":0},null,null,0,0,{"$f":"+V401-W401","v":0},{"$f":"IF(W401<0,IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/(-W401)))),IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/W401))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,{"$f":"+F403-G403","v":0},{"$f":"IF(G403<0,IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/(-G403)))),IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/G403))))","v":0},null,0,0,{"$f":"+K403-L403","v":0},{"$f":"IF(L403<0,IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/(-L403)))),IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/L403))))","v":0},null,null,0,0,{"$f":"+Q403-R403","v":0},null,null,0,0,{"$f":"+V403-W403","v":0},{"$f":"IF(W403<0,IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/(-W403)))),IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/W403))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,-8.01,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5781-5787",null,"Energy Storage Maintenance Expense",null,null,0,0,0,0,null,0,0,{"$f":"+K404-L404","v":0},{"$f":"IF(L404<0,IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/(-L404)))),IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/L404))))","v":0},null,null,0,0,{"$f":"+Q404-R404","v":0},null,null,0,0,{"$f":"+V404-W404","v":0},{"$f":"IF(W404<0,IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/(-W404)))),IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/W404))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,-8.01,0]
[null,null,null,null,null,null,null,0,0]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,{"$f":"+K406-L406","v":102301.24},{"$f":"IF(L406<0,IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/(-L406)))),IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/L406))))","v":6.5604969243634539},null,null,33961.050000000003,3938.85,{"$f":"+Q406-R406","v":30022.200000000004},{"$f":"IF(R406<0,IF(S406=0,0,IF(OR(R406=0,Q406=0),\"N.M.\",IF(ABS(S406/R406)>=10,\"N.M.\",S406/(-R406)))),IF(S406=0,0,IF(OR(R406=0,Q406=0),\"N.M.\",IF(ABS(S406/R406)>=10,\"N.M.\",S406/R406))))","v":7.622072432308924},null,117894.76000000001,15593.52,{"$f":"+V406-W406","v":102301.24},{"$f":"IF(W406<0,IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/(-W406)))),IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/W406))))","v":6.5604969243634539},null,914.23,null,1076.7,1496.58,1759.1200000000001,1576.22,2230.61,1092.53,709.15,1045.1200000000001,668.64,1406.31,1761.77,770.77,null,2800.96,7531.75,8314.48,14796.18,16193.16,11591.82,6922.79,7755.12,8027.45,8806.61,9864.69,15289.75]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,562.79,null,13.870000000000001,549.18000000000006,1715.22,356.69,438.11,5045.96,-26.86,1037.7,512.38,-1.53,677.44,0.3,null,-2.67,43.78,7177.05,485.5,-43.24,543.96,16,627.47,879.65,-28.3,-20.45,3780.67]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,27247.760000000002,null,58124.79,59984.200000000004,159085.09,145819.04,113530.14,83904.71,117524.75,37097.440000000002,18339.84,34162.1,43718.26,16780.260000000002,null,43863.71,55777.770000000004,43274.29,20803.36,16450.34,9208.02,15063.37,65727.69,72062.39,-32082.34,59927.97,148703.23000000001]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,"N.M.",null,139467.84,0,139467.84,"N.M.",null,null,42285.79,0,42285.79,"N.M.",null,139467.84,0,139467.84,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8772.92,13961.67,9270.9,2750.2400000000002,11504.08,10975.34,16731.57,11022.85,12192.48,12147.23,15781.56,14357]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,null,303953.56,0,303953.56,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,89134.1,73900.91,62552.43,49692.25,99585.650000000009,95549.91,146855.53,136187.59,114885.55,73928.759999999995,72394.850000000006,157629.95000000001]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,1896483.4300000002,null,3016230.42,2116308.87,2555176.89,3904999.08,5455685.6900000004,523710.07,2038838.98,3287996.9,6415358.5199999996,3618047.2,1806654.35,-3887631.55,null,7278915.8300000001,7682406.0199999996,-5709241.1299999999,2963922.0980000002,3258252.45,2971749.23,2548741.64,1680717.6,4145278.65,1128854.5279999999,2880568.412,2461884.65]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,7704.76,null,26758.29,37583.56,37821.65,38754.79,45226.07,30921.24,24848.9,41938.39,36418.33,31261.72,41395.050000000003,37182.43,null,22988.66,38017.4,29679.81,32301.71,33854.43,23798.04,26970.45,24666.77,23665.84,26720.86,21369.510000000002,5086.59]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,212.75,null,3651.23,-403.91,8052.9800000000005,-1338.31,5598.9400000000005,-3878.9900000000002,19540.82,5282.38,-1793.99,-12.3,-8884.66,-1638.43,null,1720.58,3517.7000000000003,8222.19,6504.26,5065.51,2987.3,7752.18,999.6,2905.96,5841.21,14158.66,10110.040000000001]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,1654.78,null,2357.29,1476.3,4486.59,646.56000000000006,1548.69,583.77,1997.66,847.62,969.84,-39.29,1194.8700000000001,664.59,null,-87.73,934.28,446.79,241.19,-43.19,292.68,413.05,571.16,150.05000000000001,445.71000000000004,1060.1300000000001,2359.58]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,920.17000000000007,null,1382.97,820.38,826.75,2341.6,589.98,-427.41,1475.95,1202.07,-1040.8700000000001,1409.89,947.62,320.93,null,279.44,179.13,1115.92,391.41,1832.89,312.34000000000003,721.55000000000007,-503.58,102.53,-380.45,308.08,362.98]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,3163.4500000000003,null,3625.84,3842.98,1668.76,2872.65,2033.56,2947.31,4127.41,3034.98,2995.14,3523.58,3722.61,3248.07,null,3338.91,2531.6799999999998,3643.66,4105.3,4334.12,2738.51,2018.8700000000001,3006.07,1305.05,3335.48,2241.3000000000002,6449.52]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,89.34,null,1764.45,3166.05,961.03,2784.66,1258.31,3264.2000000000003,6765.95,2232.4700000000003,3333.13,980.87,-276.42,811.6,null,1539.89,2412.4299999999998,37.89,2055.71,4388.71,1692.56,742.48,3094.81,2240.98,757.03,581.9,3037.1]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N590-599",null,"Distribution Maintenance",null,null,2829051.06,-3829491.03,6658542.0899999999,1.7387538024863842,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259,null,null,7135634,1752158.41,5383475.5899999999,3.0724822363521342,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259,null,1938953.4600000002,null,3114985.85,2224824.1899999995,2771554.0799999996,4098812.9800000004,5628140.1000000015,647163.39,2215802.7100000004,3381715.07,6475760.959999999,3690738.5500000007,1890910.8900000006,-3829491.03,null,7453264.5999999996,7881214.5199999996,-5535505.7199999997,3098049.2079999996,3451374.9100000006,3131439.7099999995,2772949.4800000004,1933873.1500000001,4383696.58,1228346.328,3078236.6119999997,2829051.06]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N830-837,N861-870",null,"Gas Maintenance",null,null,0,0,{"$f":"+F420-G420","v":0},{"$f":"IF(G420<0,IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/(-G420)))),IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/G420))))","v":0},null,0,0,{"$f":"+K420-L420","v":0},{"$f":"IF(L420<0,IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/(-L420)))),IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/L420))))","v":0},null,null,0,0,{"$f":"+Q420-R420","v":0},{"$f":"IF(R420<0,IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/(-R420)))),IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/R420))))","v":0},null,0,0,{"$f":"+V420-W420","v":0},{"$f":"IF(W420<0,IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/(-W420)))),IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/W420))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,{"$f":"+F422-G422","v":-2004.89},{"$f":"IF(G422<0,IF(H422=0,0,IF(OR(G422=0,F422=0),\"N.M.\",IF(ABS(H422/G422)>=10,\"N.M.\",H422/(-G422)))),IF(H422=0,0,IF(OR(G422=0,F422=0),\"N.M.\",IF(ABS(H422/G422)>=10,\"N.M.\",H422/G422))))","v":-1.0037146990943544},null,3523.16,25137.58,{"$f":"+K422-L422","v":-21614.420000000002},{"$f":"IF(L422<0,IF(M422=0,0,IF(OR(L422=0,K422=0),\"N.M.\",IF(ABS(M422/L422)>=10,\"N.M.\",M422/(-L422)))),IF(M422=0,0,IF(OR(L422=0,K422=0),\"N.M.\",IF(ABS(M422/L422)>=10,\"N.M.\",M422/L422))))","v":-0.85984490153785686},null,null,730.2,5161.32,{"$f":"+Q422-R422","v":-4431.12},{"$f":"IF(R422<0,IF(S422=0,0,IF(OR(R422=0,Q422=0),\"N.M.\",IF(ABS(S422/R422)>=10,\"N.M.\",S422/(-R422)))),IF(S422=0,0,IF(OR(R422=0,Q422=0),\"N.M.\",IF(ABS(S422/R422)>=10,\"N.M.\",S422/R422))))","v":-0.85852456348376005},null,3523.16,25137.58,{"$f":"+V422-W422","v":-21614.420000000002},{"$f":"IF(W422<0,IF(X422=0,0,IF(OR(W422=0,V422=0),\"N.M.\",IF(ABS(X422/W422)>=10,\"N.M.\",X422/(-W422)))),IF(X422=0,0,IF(OR(W422=0,V422=0),\"N.M.\",IF(ABS(X422/W422)>=10,\"N.M.\",X422/W422))))","v":-0.85984490153785686},null,1584.45,null,1611.17,1611.17,6447.5,1611.17,1611.17,1611.17,16338.82,-12886.86,2020.95,1725.98,1437.8700000000001,1997.47,null,445.08,291.78000000000003,279.35000000000002,1386.06,189.88,279.35000000000002,-632.78,277.12,277.12,770.46,-32.840000000000003,-7.42]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,null,266991.17,412970.23999999999,-145979.07,-0.35348568942885572,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,143478.79,null,21113.81,138990.47,77194.86,77772.150000000009,77136.67,45626.75,48962.630000000005,77184.52,73908.540000000008,122038.47,99776.17,191155.6,null,18751.04,19930.14,18698.39,15989.67,17976.990000000002,11593.91,-16376.23,32925.279999999999,37126.660000000003,30397.47,114707.37,121886.33]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,3363.64,2.4512217339658804,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,null,7656.16,11591.12,-3934.9600000000009,-0.33948056788300013,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,-15.200000000000001,null,6.23,19.690000000000001,-22.89,9.85,123.31,731.68000000000006,644.18000000000006,46.46,956.03,5596.62,4622.2700000000004,1372.23,null,229.75,703.72,379.05,2835.38,5517.76,1808.33,187.96,1073.58,1954.41,1457.3,1462.99,4735.87]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,null,0,1138.24,-1138.24,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,369.8,null,452.84000000000003,291.66000000000003,393.61,383.07,384.74,376.75,376.37,366.24,378.71,385.15000000000003,380.17,372.92,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,null,0,251948.69,-251948.69,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,79129.61,null,170906.52,123335.96,89257.32,104121.23,82005.17,62751.8,86922.12,80103.06,66851.86,74113.58,101619.14,76215.97,null,-0.06,-0.02,0.08,0,0,0,0,0,0,0,0,0]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,null,0,187521.42,-187521.42,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,88209.2,null,68163.960000000006,89978.72,73535.350000000006,83804.53,87548.19,84260.39,69667.58,83752.63,111452.93000000001,59939.46,71623.72,55958.239999999998,null,0.12,-0.03,-0.09,0,0,0,0,0,0,0,0,0]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,0,null,0,0,0,0,91.570000000000007,6.74,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,null,0,457.48,-457.48,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,515.41,null,364.39,-32.65,242.41,39.29,131.56,123.96000000000001,351.55,4042.76,-608.04,63.32,-395.16,789.32,null,0.02,0,-0.02,0,0,0,0,0,0,0,0,0]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,16136.5,"N.M.",null,null,5542.91,0,5542.91,"N.M.",null,16136.5,0,16136.5,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,736.35,365.72,577.70000000000005,620.73,1673.3700000000001,2282.44,2476.8000000000002,1860.48,1852.16,1850.49,1840.26]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,836977.89,"N.M.",null,null,221263.85,0,221263.85,"N.M.",null,836977.89,0,836977.89,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,61867.64,64048.53,70776.69,62906.200000000004,66937.540000000008,69906.5,69482.399999999994,66073.8,83714.740000000005,78786.710000000006,66311.990000000005,76165.150000000009]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M.",null,null,27106.93,0,27106.93,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7510.89,21565.07,6043.8,15103.41,5467.55,5208.16,9555.06,6479.03,6819.14,12000.23,6519.3600000000006,8587.34]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N935,N9351,N9352,N9353",null,"Adminstration & General Maintenance",null,null,213207.53,327861.75000000006,-114654.22000000006,-0.34970294644007738,null,1413449.71,3157746.56,-1744296.85,-0.55238658861843559,null,null,529291.22,870788.51,-341497.29000000004,-0.39217018377975615,null,1413449.71,3157746.56,-1744296.85,-0.55238658861843559,null,313272.06,null,262618.92000000004,354195.02,247048.16000000003,267741.28999999998,249032.38,195489.23999999996,223263.25,232608.81,254960.98,263862.58,279064.18,327861.75000000006,null,88804.479999999996,107275.54000000001,96542.97,98798.420000000013,96710.450000000012,90469.62000000001,64498.849999999991,109305.61000000002,131752.55000000002,125264.33,190819.36,213207.53]
[null,"Line 5","Maintenance Expenses (402)",null,null,{"$f":"+F433+F420+F404+F418+F401+F399+F395+F384+F382+F380+F378+F374","v":5641550.4199999999},{"$f":"+G433+G420+G404+G418+G401+G399+G395+G384+G382+G380+G378+G374","v":-1976260.9299999997},7617811.3499999996,3.8546586811287114,null,{"$f":"+K433+K420+K404+K418+K401+K399+K395+K384+K382+K380+K378+K374","v":66159129.928000003},{"$f":"+L433+L420+L404+L418+L401+L399+L395+L384+L382+L380+L378+L374","v":63670845.689999998},2488284.2380000055,3.9080433297759856E-2,null,null,{"$f":"+Q433+Q420+Q404+Q418+Q401+Q399+Q395+Q384+Q382+Q380+Q378+Q374","v":14563688.357999999},{"$f":"+R433+R420+R404+R418+R401+R399+R395+R384+R382+R380+R378+R374","v":9465920.5199999996},5097767.8379999995,0.53853904934329622,"",{"$f":"+V433+V420+V404+V418+V401+V399+V395+V384+V382+V380+V378+V374","v":66159129.928000003},{"$f":"+W433+W420+W404+W418+W401+W399+W395+W384+W382+W380+W378+W374","v":63670845.689999998},2488284.2380000055,3.9080433297759856E-2,null,{"$f":"+AA433+AA420+AA404+AA418+AA401+AA399+AA395+AA384+AA382+AA380+AA378+AA374","v":3899821.5300000003},null,{"$f":"+AC433+AC420+AC404+AC418+AC401+AC399+AC395+AC384+AC382+AC380+AC378+AC374","v":5287362.9000000004},4527325.1599999992,4960466.42,7082591.8500000006,8684772.6100000013,2778435.7800000003,5030329.290000001,6027188.4800000004,9826452.6799999997,7471137.9800000014,3971043.4700000007,-1976260.9299999997,null,{"$f":"+AP433+AP420+AP404+AP418+AP401+AP399+AP395+AP384+AP382+AP380+AP378+AP374","v":9340766.5800000001},10893952.899999999,-2400571.1100000003,7082745.3579999991,5677138.0300000012,4827079.2100000009,5217760.07,4089340.08,6867230.4519999996,4278027.4679999994,4644110.4700000007,5641550.4199999999]
[]
["%,V4030001","4030001","Depreciation Exp",null,null,9466322.8900000006,8971922.5999999996,{"$f":"+F436-G436","v":494400.29000000097},{"$f":"IF(G436<0,IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/(-G436)))),IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/G436))))","v":5.5105278103937387E-2},null,111893731.06999999,106106315.36,{"$f":"+K436-L436","v":5787415.7099999934},{"$f":"IF(L436<0,IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/(-L436)))),IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/L436))))","v":5.4543555587283507E-2},null,null,28243273.27,26914399.079999998,{"$f":"+Q436-R436","v":1328874.1900000013},{"$f":"IF(R436<0,IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/(-R436)))),IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/R436))))","v":4.9374098453770922E-2},null,111893731.06999999,106106315.36,{"$f":"+V436-W436","v":5787415.7099999934},{"$f":"IF(W436<0,IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/(-W436)))),IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/W436))))","v":5.4543555587283507E-2},null,8679194.2100000009,null,8702393.2599999998,8732131.7599999998,8761965.1099999994,8758909.8800000008,8793067.4399999995,8854886.3300000001,8845945.6600000001,8867133.2200000007,8875483.6199999992,8943366.7300000004,8999109.75,8971922.5999999996,null,9172426.3100000005,9201775.5099999998,9325193.4600000009,9252134.0800000001,9267682.0899999999,9333443.4399999995,9321708.0600000005,9341251.5800000001,9434843.2699999996,9377797.2300000004,9399153.1500000004,9466322.8900000006]
["%,V4030029","4030029","Over/Undr Depr Exp Var Riders",null,null,571889,718301,{"$f":"+F437-G437","v":-146412},{"$f":"IF(G437<0,IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/(-G437)))),IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/G437))))","v":-0.20383098450371084},null,-193577,-3418128.27,{"$f":"+K437-L437","v":3224551.27},{"$f":"IF(L437<0,IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/(-L437)))),IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/L437))))","v":0.94336754366447462},null,null,-496269,-2192225,{"$f":"+Q437-R437","v":1695956},{"$f":"IF(R437<0,IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/(-R437)))),IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/R437))))","v":0.773623145434433},null,-193577,-3418128.27,{"$f":"+V437-W437","v":3224551.27},{"$f":"IF(W437<0,IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/(-W437)))),IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/W437))))","v":0.94336754366447462},null,-493527,null,-1805547,-326533.07,655404.07000000007,-1964615,1444320,23649,692184,178844,-123609.27,-1244382,-1666144,718301,null,1604053,1326296,-1548554,-1191020,-780295,1205417,406008,-44793,-674420,-558467,-509691,571889]
["%,V4030046","4030046","Capitalized Software Depr Exp",null,null,658838.25,0,{"$f":"+F438-G438","v":658838.25},{"$f":"IF(G438<0,IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/(-G438)))),IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/G438))))","v":"N.M."},null,8620914.1400000006,0,{"$f":"+K438-L438","v":8620914.1400000006},{"$f":"IF(L438<0,IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/(-L438)))),IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/L438))))","v":"N.M."},null,null,1950680.22,0,{"$f":"+Q438-R438","v":1950680.22},{"$f":"IF(R438<0,IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/(-R438)))),IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/R438))))","v":"N.M."},null,8620914.1400000006,0,{"$f":"+V438-W438","v":8620914.1400000006},{"$f":"IF(W438<0,IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/(-W438)))),IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/W438))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,786722.43,1578360.3900000001,523202.88,727255.65,790865.11,895343.79,703407.41,665076.26,639713.1,652128.87,658838.25]
["%,V4030047","4030047","Depr Exp - Cloud Computing",null,null,46101.53,0,{"$f":"+F439-G439","v":46101.53},{"$f":"IF(G439<0,IF(H439=0,0,IF(OR(G439=0,F439=0),\"N.M.\",IF(ABS(H439/G439)>=10,\"N.M.\",H439/(-G439)))),IF(H439=0,0,IF(OR(G439=0,F439=0),\"N.M.\",IF(ABS(H439/G439)>=10,\"N.M.\",H439/G439))))","v":"N.M."},null,562527.04,0,{"$f":"+K439-L439","v":562527.04},{"$f":"IF(L439<0,IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/(-L439)))),IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/L439))))","v":"N.M."},null,null,137836.99,0,{"$f":"+Q439-R439","v":137836.99},{"$f":"IF(R439<0,IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/(-R439)))),IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/R439))))","v":"N.M."},null,562527.04,0,{"$f":"+V439-W439","v":562527.04},{"$f":"IF(W439<0,IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/(-W439)))),IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/W439))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43982.21,92363.790000000008,48336.55,48875.82,49065.86,47238.590000000004,47519.76,47307.47,45767.57,45967.89,46101.53]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_OTHER,NDEPR_EXP_REG,NSTP_NUCLEAR_DECOMM","Line 6","Depreciation Expense (403)",null,null,10743151.67,9690223.5999999996,{"$f":"+F440-G440","v":1052928.0700000003},{"$f":"IF(G440<0,IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/(-G440)))),IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/G440))))","v":0.10865880019528139},null,120883595.25,102688187.09,{"$f":"+K440-L440","v":18195408.159999996},{"$f":"IF(L440<0,IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/(-L440)))),IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/L440))))","v":0.17719085978266241},null,null,29835521.479999997,24722174.079999998,{"$f":"+Q440-R440","v":5113347.3999999985},{"$f":"IF(R440<0,IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/(-R440)))),IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/R440))))","v":0.2068324324330621},"",120883595.25,102688187.09,{"$f":"+V440-W440","v":18195408.159999996},{"$f":"IF(W440<0,IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/(-W440)))),IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/W440))))","v":0.17719085978266241},null,8185667.2100000009,null,6896846.2599999998,8405598.6899999995,9417369.1799999997,6794294.8800000008,10237387.439999999,8878535.3300000001,9538129.6600000001,9045977.2200000007,8751874.3499999996,7698984.7300000004,7332965.75,9690223.5999999996,null,10776479.310000001,11358776.15,9447363.6400000006,8632653.5100000016,9263518.5600000005,11378791.409999998,10670298.440000001,10047385.75,9472807,9504810.9000000004,9587558.9100000001,10743151.67]
[]
["%,V4031001","4031001","Depr - Asset Retirement Oblig",null,null,153415.58000000002,159200.53,{"$f":"+F442-G442","v":-5784.9499999999825},{"$f":"IF(G442<0,IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/(-G442)))),IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/G442))))","v":-3.6337504655292181E-2},null,1875226.6400000001,1209506.49,{"$f":"+K442-L442","v":665720.15000000014},{"$f":"IF(L442<0,IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/(-L442)))),IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/L442))))","v":0.5504064306426335},null,null,460246.84,477601.28000000003,{"$f":"+Q442-R442","v":-17354.440000000002},{"$f":"IF(R442<0,IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/(-R442)))),IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/R442))))","v":-3.6336669784469595E-2},null,1875226.6400000001,1209506.49,{"$f":"+V442-W442","v":665720.15000000014},{"$f":"IF(W442<0,IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/(-W442)))),IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/W442))))","v":0.5504064306426335},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,153415.54,153415.58000000002]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_ARO","Line 7","Depreciation Expense for Asset Retirement Costs (403.1)",null,null,153415.58000000002,159200.53,{"$f":"+F443-G443","v":-5784.9499999999825},{"$f":"IF(G443<0,IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/(-G443)))),IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/G443))))","v":-3.6337504655292181E-2},null,1875226.6400000001,1209506.49,{"$f":"+K443-L443","v":665720.15000000014},{"$f":"IF(L443<0,IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/(-L443)))),IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/L443))))","v":0.5504064306426335},null,null,460246.84,477601.28000000003,{"$f":"+Q443-R443","v":-17354.440000000002},{"$f":"IF(R443<0,IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/(-R443)))),IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/R443))))","v":-3.6336669784469595E-2},null,1875226.6400000001,1209506.49,{"$f":"+V443-W443","v":665720.15000000014},{"$f":"IF(W443<0,IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/(-W443)))),IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/W443))))","v":0.5504064306426335},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,153415.54,153415.58000000002]
[]
["%,V4040001","4040001","Amort. of Plant",null,null,0,708391.51,{"$f":"+F445-G445","v":-708391.51},{"$f":"IF(G445<0,IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/(-G445)))),IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/G445))))","v":"N.M."},null,0,9151102.6600000001,{"$f":"+K445-L445","v":-9151102.6600000001},{"$f":"IF(L445<0,IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/(-L445)))),IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/L445))))","v":"N.M."},null,null,0,2138432.34,{"$f":"+Q445-R445","v":-2138432.34},{"$f":"IF(R445<0,IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/(-R445)))),IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/R445))))","v":"N.M."},null,0,9151102.6600000001,{"$f":"+V445-W445","v":-9151102.6600000001},{"$f":"IF(W445<0,IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/(-W445)))),IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/W445))))","v":"N.M."},null,797428.01,null,802681.99,810501.08000000007,900726.8,806500.42,809440.63,738314.42,714677.93,718743.77,711083.28,712806.98,717233.85,708391.51,null,751363.05,-32843.550000000003,-817049.58000000007,232001.24,33367.79,33367.79,-200206.74,0,0,0,0,0]
["%,V4040007","4040007","Cloud Implement - Amort Plant",null,null,0,41767.730000000003,{"$f":"+F446-G446","v":-41767.730000000003},{"$f":"IF(G446<0,IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/(-G446)))),IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/G446))))","v":"N.M."},null,0,447113.58,{"$f":"+K446-L446","v":-447113.58},{"$f":"IF(L446<0,IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/(-L446)))),IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/L446))))","v":"N.M."},null,null,0,122616.61,{"$f":"+Q446-R446","v":-122616.61},{"$f":"IF(R446<0,IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/(-R446)))),IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/R446))))","v":"N.M."},null,0,447113.58,{"$f":"+V446-W446","v":-447113.58},{"$f":"IF(W446<0,IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/(-W446)))),IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/W446))))","v":"N.M."},null,28286.65,null,32636.32,33541.64,34535.730000000003,35414.800000000003,36171.94,37027.050000000003,37655.379999999997,38363.74,39150.370000000003,39943.35,40905.53,41767.730000000003,null,42430.239999999998,0,-42430.239999999998,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_&_DEPL_OF_PLT","Line 8","Amort. & Depl. Of Utility Plant (404-405)",null,null,0,750159.24,{"$f":"+F447-G447","v":-750159.24},{"$f":"IF(G447<0,IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/(-G447)))),IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/G447))))","v":"N.M."},null,0,9598216.2400000002,{"$f":"+K447-L447","v":-9598216.2400000002},{"$f":"IF(L447<0,IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/(-L447)))),IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/L447))))","v":"N.M."},null,null,0,2261048.9499999997,{"$f":"+Q447-R447","v":-2261048.9499999997},{"$f":"IF(R447<0,IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/(-R447)))),IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/R447))))","v":"N.M."},"",0,9598216.2400000002,{"$f":"+V447-W447","v":-9598216.2400000002},{"$f":"IF(W447<0,IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/(-W447)))),IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/W447))))","v":"N.M."},null,825714.66,null,835318.30999999994,844042.72000000009,935262.53,841915.22000000009,845612.57000000007,775341.47000000009,752333.31,757107.51,750233.65,752750.33,758139.38,750159.24,null,793793.29,-32843.550000000003,-859479.82000000007,232001.24,33367.79,33367.79,-200206.74,0,0,0,0,0]
[]
["%,V4060001","4060001","Amort of Plt Acq Adj",null,null,3218,3218,{"$f":"+F449-G449","v":0},{"$f":"IF(G449<0,IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/(-G449)))),IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/G449))))","v":0},null,38616,38616,{"$f":"+K449-L449","v":0},{"$f":"IF(L449<0,IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/(-L449)))),IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/L449))))","v":0},null,null,9654,9654,{"$f":"+Q449-R449","v":0},{"$f":"IF(R449<0,IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/(-R449)))),IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/R449))))","v":0},null,38616,38616,{"$f":"+V449-W449","v":0},{"$f":"IF(W449<0,IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/(-W449)))),IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/W449))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N406","Line 9","Amort. Of Utility Plant Acq. Adj. (406)",null,null,3218,3218,{"$f":"+F450-G450","v":0},{"$f":"IF(G450<0,IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/(-G450)))),IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/G450))))","v":0},null,38616,38616,{"$f":"+K450-L450","v":0},{"$f":"IF(L450<0,IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/(-L450)))),IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/L450))))","v":0},null,null,9654,9654,{"$f":"+Q450-R450","v":0},{"$f":"IF(R450<0,IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/(-R450)))),IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/R450))))","v":0},"",38616,38616,{"$f":"+V450-W450","v":0},{"$f":"IF(W450<0,IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/(-W450)))),IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/W450))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N407","Line 10","Amort. Property Losses, Unrecov Plant and Regulatory Study Costs (407)",null,null,0,0,{"$f":"+F452-G452","v":0},{"$f":"IF(G452<0,IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/(-G452)))),IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/G452))))","v":0},null,0,0,{"$f":"+K452-L452","v":0},{"$f":"IF(L452<0,IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/(-L452)))),IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/L452))))","v":0},null,null,0,0,{"$f":"+Q452-R452","v":0},{"$f":"IF(R452<0,IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/(-R452)))),IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/R452))))","v":0},"",0,0,{"$f":"+V452-W452","v":0},{"$f":"IF(W452<0,IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/(-W452)))),IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/W452))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 11","Amort. Of Conversion Expenses (407)",null,null,null,null,{"$f":"+F454-G454","v":0},{"$f":"IF(G454<0,IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/(-G454)))),IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/G454))))","v":0},null,null,null,{"$f":"+K454-L454","v":0},{"$f":"IF(L454<0,IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/(-L454)))),IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/L454))))","v":0},null,null,null,null,{"$f":"+Q454-R454","v":0},{"$f":"IF(R454<0,IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/(-R454)))),IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/R454))))","v":0},"",null,null,{"$f":"+V454-W454","v":0},{"$f":"IF(W454<0,IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/(-W454)))),IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/W454))))","v":0}]
[]
["%,V4073000","4073000","Regulatory Debits",null,null,19356.78,0,{"$f":"+F456-G456","v":19356.78},{"$f":"IF(G456<0,IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/(-G456)))),IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/G456))))","v":"N.M."},null,19356.78,-0.16,{"$f":"+K456-L456","v":19356.939999999999},{"$f":"IF(L456<0,IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/(-L456)))),IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/L456))))","v":"N.M."},null,null,19356.78,0,{"$f":"+Q456-R456","v":19356.78},{"$f":"IF(R456<0,IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/(-R456)))),IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/R456))))","v":"N.M."},null,19356.78,-0.16,{"$f":"+V456-W456","v":19356.939999999999},{"$f":"IF(W456<0,IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/(-W456)))),IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/W456))))","v":"N.M."},null,30095.49,null,-0.16,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,19356.78]
["%,V4073014","4073014","Regulatory Debit - BSDR",null,null,4245.12,18002.09,{"$f":"+F457-G457","v":-13756.970000000001},{"$f":"IF(G457<0,IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/(-G457)))),IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/G457))))","v":-0.76418738046526824},null,96252.44,371739.69,{"$f":"+K457-L457","v":-275487.25},{"$f":"IF(L457<0,IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/(-L457)))),IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/L457))))","v":-0.74107569735155265},null,null,9092.57,52690.400000000001,{"$f":"+Q457-R457","v":-43597.83},{"$f":"IF(R457<0,IF(S457=0,0,IF(OR(R457=0,Q457=0),\"N.M.\",IF(ABS(S457/R457)>=10,\"N.M.\",S457/(-R457)))),IF(S457=0,0,IF(OR(R457=0,Q457=0),\"N.M.\",IF(ABS(S457/R457)>=10,\"N.M.\",S457/R457))))","v":-0.82743402972837554},null,96252.44,371739.69,{"$f":"+V457-W457","v":-275487.25},{"$f":"IF(W457<0,IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/(-W457)))),IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/W457))))","v":-0.74107569735155265},null,882167.12,null,671119.3,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,-23,-14,0,1613,3234.4500000000003,4245.12]
["%,V4073036","4073036","Reg Debit - ADFIT Ben NonDR",null,null,415026.82,0,{"$f":"+F458-G458","v":415026.82},{"$f":"IF(G458<0,IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/(-G458)))),IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/G458))))","v":"N.M."},null,2360650.1,0,{"$f":"+K458-L458","v":2360650.1},{"$f":"IF(L458<0,IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/(-L458)))),IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/L458))))","v":"N.M."},null,null,1272116.74,0,{"$f":"+Q458-R458","v":1272116.74},{"$f":"IF(R458<0,IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/(-R458)))),IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/R458))))","v":"N.M."},null,2360650.1,0,{"$f":"+V458-W458","v":2360650.1},{"$f":"IF(W458<0,IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/(-W458)))),IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/W458))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,561170.49,110668.07,416694.8,441507.35000000003,415582.57,415026.82]
["%,V4073037","4073037","Reg Debit - ADFIT Ben Decom Ri",null,null,0,0,{"$f":"+F459-G459","v":0},{"$f":"IF(G459<0,IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/(-G459)))),IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/G459))))","v":0},null,305974.89,0,{"$f":"+K459-L459","v":305974.89},{"$f":"IF(L459<0,IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/(-L459)))),IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/L459))))","v":"N.M."},null,null,0,0,{"$f":"+Q459-R459","v":0},{"$f":"IF(R459<0,IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/(-R459)))),IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/R459))))","v":0},null,305974.89,0,{"$f":"+V459-W459","v":305974.89},{"$f":"IF(W459<0,IF(X459=0,0,IF(OR(W459=0,V459=0),\"N.M.\",IF(ABS(X459/W459)>=10,\"N.M.\",X459/(-W459)))),IF(X459=0,0,IF(OR(W459=0,V459=0),\"N.M.\",IF(ABS(X459/W459)>=10,\"N.M.\",X459/W459))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,305974.89,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4073","Line 12","Regulatory Debits (407.3)",null,null,438628.72000000003,18002.09,{"$f":"+F460-G460","v":420626.63},{"$f":"IF(G460<0,IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/(-G460)))),IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/G460))))","v":"N.M."},null,2782234.2100000004,371739.53,{"$f":"+K460-L460","v":2410494.6800000006},{"$f":"IF(L460<0,IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/(-L460)))),IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/L460))))","v":6.4843646840571418},null,null,1300566.0900000001,52690.400000000001,{"$f":"+Q460-R460","v":1247875.6900000002},{"$f":"IF(R460<0,IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/(-R460)))),IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/R460))))","v":"N.M."},null,2782234.2100000004,371739.53,{"$f":"+V460-W460","v":2410494.6800000006},{"$f":"IF(W460<0,IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/(-W460)))),IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/W460))))","v":6.4843646840571418},null,912262.61,null,671119.14,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,561147.49,416628.96,416694.8,443120.35000000003,418817.02,438628.72000000003]
[]
["%,V4074000","4074000","Regulatory Credits",null,null,0,-339083.59,{"$f":"+F462-G462","v":339083.59},{"$f":"IF(G462<0,IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/(-G462)))),IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/G462))))","v":"N.M."},null,366130.83,122044.1,{"$f":"+K462-L462","v":244086.73},{"$f":"IF(L462<0,IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/(-L462)))),IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/L462))))","v":1.9999879551735806},null,null,0,-2605261.9900000002,{"$f":"+Q462-R462","v":2605261.9900000002},{"$f":"IF(R462<0,IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/(-R462)))),IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/R462))))","v":"N.M."},null,366130.83,122044.1,{"$f":"+V462-W462","v":244086.73},{"$f":"IF(W462<0,IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/(-W462)))),IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/W462))))","v":1.9999879551735806},null,0,null,0,4700000,-570517,32001.06,44618.82,32758.21,-819219,-185601,-506735,-1927094.81,-339083.59,-339083.59,null,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.230000000003,0,0,0]
["%,V4074025","4074025","PPA RIDER Over/Under",null,null,-436273.39,-508896.64,{"$f":"+F463-G463","v":72623.25},{"$f":"IF(G463<0,IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/(-G463)))),IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/G463))))","v":0.14270726959407709},null,-3777836.0700000003,-2754126.27,{"$f":"+K463-L463","v":-1023709.8000000003},{"$f":"IF(L463<0,IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/(-L463)))),IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/L463))))","v":-0.3717003868526334},null,null,-1224189.1100000001,-377037.75,{"$f":"+Q463-R463","v":-847151.3600000001},{"$f":"IF(R463<0,IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/(-R463)))),IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/R463))))","v":-2.2468608514664647},null,-3777836.0700000003,-2754126.27,{"$f":"+V463-W463","v":-1023709.8000000003},{"$f":"IF(W463<0,IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/(-W463)))),IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/W463))))","v":-0.3717003868526334},null,0,null,0,0,1791481.31,-642385.5,-570434.38,-837799.20000000007,-742215.07000000007,-949842.9,-425892.78,-1034394.28,1166253.17,-508896.64,null,-226820.62,-722958.79,-365583.91000000003,-422040.39,895817.42,-37332.67,-475075.69,-675813.44000000006,-523838.87,-590733.1,-197182.62,-436273.39]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4074","Line 13","(Less) Regulatory Credits (407.4)",null,null,-436273.39,-847980.23,{"$f":"+F464-G464","v":411706.83999999997},{"$f":"IF(G464<0,IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/(-G464)))),IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/G464))))","v":0.48551466818984679},null,-3411705.24,-2632082.17,{"$f":"+K464-L464","v":-779623.0700000003},{"$f":"IF(L464<0,IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/(-L464)))),IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/L464))))","v":-0.29620012584941463},null,null,-1224189.1100000001,-2982299.74,{"$f":"+Q464-R464","v":1758110.6300000001},{"$f":"IF(R464<0,IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/(-R464)))),IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/R464))))","v":0.58951506665121456},null,-3411705.24,-2632082.17,{"$f":"+V464-W464","v":-779623.0700000003},{"$f":"IF(W464<0,IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/(-W464)))),IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/W464))))","v":-0.29620012584941463},null,0,null,0,4700000,1220964.31,-610384.43999999994,-525815.56000000006,-805040.99000000011,-1561434.07,-1135443.8999999999,-932627.78,-2961489.09,827169.57999999984,-847980.23,null,-186139.41999999998,-682277.59000000008,-324902.71000000002,-381359.19,936498.62,3348.5300000000061,-434394.49,-635132.24000000011,-483157.64,-590733.1,-197182.62,-436273.39]
[]
["%,V4081002","4081002","FICA",null,null,301327.75,247665.48,{"$f":"+F466-G466","v":53662.26999999999},{"$f":"IF(G466<0,IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/(-G466)))),IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/G466))))","v":0.21667238405610659},null,3695927.26,3514556.47,{"$f":"+K466-L466","v":181370.78999999957},{"$f":"IF(L466<0,IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/(-L466)))),IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/L466))))","v":5.1605598472571866E-2},null,null,933006.87,848618.24,{"$f":"+Q466-R466","v":84388.63},{"$f":"IF(R466<0,IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/(-R466)))),IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/R466))))","v":9.9442394733349121E-2},null,3695927.26,3514556.47,{"$f":"+V466-W466","v":181370.78999999957},{"$f":"IF(W466<0,IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/(-W466)))),IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/W466))))","v":5.1605598472571866E-2},null,275378.44,null,269289.07,248481.48,238567.05000000002,309235.20000000001,316077.11,443905.84600000002,371152.28,186927.17,282303.02399999998,354488.94,246463.82,247665.48,null,316298.69,266251.96000000002,313650.17,298605.56,368398.37,285103.44,339911.62,278995.67,295704.91000000003,353877.43,277801.69,301327.75]
["%,V4081003","4081003","Federal Unemployment Tax",null,null,4822.53,4607.66,214.86999999999989,4.6633215124379818E-2,null,17599.650000000001,18003.78,-404.12999999999738,-2.2446952806577141E-2,null,null,5036.09,4754.7700000000004,281.31999999999971,5.9165848190343526E-2,null,17599.650000000001,18003.78,-404.12999999999738,-2.2446952806577141E-2,null,3917.65,null,14311.380000000001,-2189.81,115.21000000000001,154.75,21.18,226.04,270.09000000000003,137.87,202.3,73.33,73.78,4607.66,null,13872.78,-2919,335.98,126.23,332.13,209.12,294.11,117.48,194.73000000000002,-8.14,221.70000000000002,4822.53]
["%,V408100521","408100521","Real Personal Property Taxes",null,null,0,0,0,0,null,0,807087.09,-807087.09,"N.M.",null,null,0,-25903.25,25903.25,"N.M.",null,0,807087.09,-807087.09,"N.M.",null,172.70000000000002,null,0,0,832990.34,0,0,0,0,0,0,0,-25903.25,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100522","408100522","Real Personal Property Taxes",null,null,-501756.45,-1315000,813243.55,0.61843615969581756,null,-501756.45,245189.82,-746946.27,-3.0464000095925678,null,null,-501756.45,-1315000,813243.55,0.61843615969581756,null,-501756.45,245189.82,-746946.27,-3.0464000095925678,null,1729697.4,null,260033.5,260033.5,260033.5,260033.5,260033.5,260032.46,-10.14,0,0,0,0,-1315000,null,0,0,0,0,0,0,0,0,0,0,0,-501756.45]
["%,V408100523","408100523","Real Personal Property Taxes",null,null,0,-4658745.03,4658745.03,"N.M.",null,1575127.38,15777939.560000001,-14202812.18,-0.90016900660506771,null,null,0,-657201.03,657201.03,"N.M.",null,1575127.38,15777939.560000001,-14202812.18,-0.90016900660506771,null,0,null,1738250,1738250,1738250,1738250,1738250,1738250,2009340.5,2007616.07,1988684.02,2000772,2000772,-4658745.03,null,262522,262522,262522,262522,262522,262517.38,0,0,0,0,0,0]
["%,V408100524","408100524","Real Personal Property Taxes",null,null,1542980.5,0,1542980.5,"N.M.",null,16751657.76,0,16751657.76,"N.M.",null,null,4628941.5,0,4628941.5,"N.M.",null,16751657.76,0,16751657.76,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1248700,1248700,1248700,1248700,1248700,1248700,1561532.05,1559970.5,1509013.71,1542980.5,1542980.5,1542980.5]
["%,V408100525","408100525","Real Personal Property Taxes",null,null,0.08,0,0.08,"N.M.",null,0.08,0,0.08,"N.M.",null,null,0.08,0,0.08,"N.M.",null,0.08,0,0.08,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0.08]
["%,V408100622","408100622","State Gross Receipts Tax",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,3797.11,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100623","408100623","State Gross Receipts Tax",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,1710.39,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100624","408100624","State Gross Receipts Tax",null,null,0,1649.31,-1649.31,"N.M.",null,126,19810.72,-19684.72,-0.993639807134723,null,null,0,4963.93,-4963.93,"N.M.",null,126,19810.72,-19684.72,-0.993639807134723,null,0,null,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1652.31,1649.31,1649.31,1665.31,1649.31,null,0,126,0,0,0,0,0,0,0,0,0,0]
["%,V408100625","408100625","State Gross Receipts Tax",null,null,1541.04,0,1541.04,"N.M.",null,18497.740000000002,0,18497.740000000002,"N.M.",null,null,4625.12,0,4625.12,"N.M.",null,18497.740000000002,0,18497.740000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1541.46,1541.46,1541.46,1541.04,1541.04,1541.04,1541.04,1543.04,1541.04,1541.04,1543.04,1541.04]
["%,V4081007","4081007","State Unemployment Tax",null,null,2928.87,2644.69,284.17999999999984,0.10745304742710859,null,25356.55,26280.07,-923.52000000000044,-3.5141458907833975E-2,null,null,3154.69,3235.71,-81.019999999999982,-2.5039326762905198E-2,null,25356.55,26280.07,-923.52000000000044,-3.5141458907833975E-2,null,2459.0700000000002,null,19626.25,2328.98,-95.48,100.97,56.19,397.51,285.78000000000003,116.65,227.51,237.93,353.09000000000003,2644.69,null,19495.63,680.6,6.6400000000000006,134.09,532.27,472.61,277.67,282.06,320.29000000000002,59.2,166.62,2928.87]
["%,V408101423","408101423","Federal Excise Taxes",null,null,0,0,0,0,null,0,725.29,-725.29,"N.M.",null,null,0,0,0,0,null,0,725.29,-725.29,"N.M.",null,0,null,725.29,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101424","408101424","Federal Excise Taxes",null,null,0,0,0,0,null,1073.29,13914.73,-12841.439999999999,-0.9228666312605418,null,null,0,11804.4,-11804.4,"N.M.",null,1073.29,13914.73,-12841.439999999999,-0.9228666312605418,null,0,null,0,0,0,1145.79,0,0,964.54,0,0,11804.4,0,0,null,1073.29,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101425","408101425","Federal Excise Taxes",null,null,0,0,0,0,null,9975.26,0,9975.26,"N.M.",null,null,8991,0,8991,"N.M.",null,9975.26,0,9975.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,871.74,0,0,112.52,0,0,8991,0,0]
["%,V408101923","408101923","State Sales and Use Taxes",null,null,0,0,0,0,null,0,1530.23,-1530.23,"N.M.",null,null,0,0,0,0,null,0,1530.23,-1530.23,"N.M.",null,4618.4800000000005,null,1530.23,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101924","408101924","State Sales and Use Taxes",null,null,0,4693.99,-4693.99,"N.M.",null,1794.56,52498.559999999998,-50704,-0.9658169671701472,null,null,0,13378.11,-13378.11,"N.M.",null,1794.56,52498.559999999998,-50704,-0.9658169671701472,null,0,null,3298.62,4957.38,5064.6900000000005,4739.17,4339.66,4067.2400000000002,4235.82,4253.72,4164.1499999999996,4393.62,4290.5,4693.99,null,4877.4800000000005,-3082.92,0,0,0,0,0,0,0,0,0,0]
["%,V408101925","408101925","State Sales and Use Taxes",null,null,4412.47,0,4412.47,"N.M.",null,53426.648999999998,0,53426.648999999998,"N.M.",null,null,12585.74,0,12585.74,"N.M.",null,53426.648999999998,0,53426.648999999998,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8033.3810000000003,5206.0950000000003,5377.1150000000007,5340.8580000000002,4073.58,4151.7700000000004,4255.74,4402.37,4221.66,3951.61,4412.47]
["%,V408102021","408102021","State Business Occup Taxes",null,null,0,0,0,0,null,-224843.4,0,-224843.4,"N.M.",null,null,0,0,0,0,null,-224843.4,0,-224843.4,"N.M.",null,63.13,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-224843.4,0,0,0,0,0,0,0,0]
["%,V408102022","408102022","State Business Occup Taxes",null,null,0,0,0,0,null,-449686.8,-28788.82,-420897.98,"N.M.",null,null,0,0,0,0,null,-449686.8,-28788.82,-420897.98,"N.M.",null,0,null,-28788.82,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-449686.8,0,0,0,0,0,0,0,0]
["%,V408102023","408102023","State Business Occup Taxes",null,null,0,0,0,0,null,-534124.77,8974,-543098.77,"N.M.",null,null,0,0,0,0,null,-534124.77,8974,-543098.77,"N.M.",null,535645.67000000004,null,8974,0,0,0,0,0,0,0,0,0,0,0,null,-84374.84,0,0,-449749.93,0,0,0,0,0,0,0,0]
["%,V408102024","408102024","State Business Occup Taxes",null,null,0,614136.77,-614136.77,"N.M.",null,-550824.80000000005,7369857.5,-7920682.2999999998,-1.0747402239459853,null,null,0,1842449.63,-1842449.63,"N.M.",null,-550824.80000000005,7369857.5,-7920682.2999999998,-1.0747402239459853,null,0,null,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614136.77,null,-550824.80000000005,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102025","408102025","State Business Occup Taxes",null,null,587057.97,0,587057.97,"N.M.",null,7045778.7000000002,0,7045778.7000000002,"N.M.",null,null,1761370.83,0,1761370.83,"N.M.",null,7045778.7000000002,0,7045778.7000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587057.97]
["%,V408102922","408102922","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,null,0,0,0,0,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,null,0,0,0,0,0,0,0,-372463.10000000003,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102923","408102923","Real-Pers Prop Tax-Cap Leases",null,null,-518832.49,0,-518832.49,"N.M.",null,-518832.49,-832.23,-518000.26,"N.M.",null,null,-518832.49,0,-518832.49,"N.M.",null,-518832.49,-832.23,-518000.26,"N.M.",null,47313,null,0,0,0,0,0,0,0,0,-832.23,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,-518832.49]
["%,V408102924","408102924","Real-Pers Prop Tax-Cap Leases",null,null,0,-128593,128593,"N.M.",null,-1122.3399999999999,436837,-437959.34,-1.0025692420742749,null,null,0,-26391,26391,"N.M.",null,-1122.3399999999999,436837,-437959.34,-1.0025692420742749,null,0,null,51101,51101,51101,51101,51101,51101,54420,51101,51101,51101,51101,-128593,null,0,0,0,0,0,0,0,0,-1122.3399999999999,0,0,0]
["%,V408102925","408102925","Real-Pers Prop Tax-Cap Leases",null,null,55188,0,55188,"N.M.",null,665152,0,665152,"N.M.",null,null,165572,0,165572,"N.M.",null,665152,0,665152,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,55192,55192,55192,55192,55192,55192,58044,55192,55192,55192,55192,55188]
["%,V4081033","4081033","Fringe Benefit Loading - FICA",null,null,-111323.74,-105519.27,-5804.4700000000012,-5.5008625438746885E-2,null,-1661496.37,-1533461.06,-128035.31000000006,-8.3494334052408248E-2,null,null,-498454.29000000004,-436242.79000000004,-62211.5,-0.14260751449897888,null,-1661496.37,-1533461.06,-128035.31000000006,-8.3494334052408248E-2,null,-167337.46,null,-89944.95,-125133.44,-118713.86,-117016.49,-197731.7,-89252.76,-106483.67,-116104.41,-136836.99,-145552.5,-185171.02,-105519.27,null,-93326.720000000001,-127304.19,-115198.32,-113808.87,-185922.37,-118209.99,-142500.34,-130984.25,-135787.03,-229269.39,-157861.16,-111323.74]
["%,V4081034","4081034","Fringe Benefit Loading - FUT",null,null,-704.80000000000007,-592.18000000000006,-112.62,-0.19017866189334323,null,-8749.08,-7401.14,-1347.9399999999996,-0.18212599680589742,null,null,-2703.92,-2071.1,-632.82000000000016,-0.30554777654386567,null,-8749.08,-7401.14,-1347.9399999999996,-0.18212599680589742,null,-967.46,null,-463.67,-572.80000000000007,-525.34,-571.54,-980.38,-534.39,-539.44000000000005,-571.63,-570.85,-546.72,-932.2,-592.18000000000006,null,-417.78000000000003,-712.78,-525.91,-600.22,-953.07,-704.34,-637.78,-721.09,-772.19,-1233.4000000000001,-765.72,-704.80000000000007]
["%,V4081035","4081035","Fringe Benefit Loading - SUT",null,null,-713.34,-640.63,-72.710000000000036,-0.11349765075004298,null,-9755.67,-8044.47,-1711.1999999999998,-0.21271755628400624,null,null,-2740.4500000000003,-2245.42,-495.0300000000002,-0.22046209617799797,null,-9755.67,-8044.47,-1711.1999999999998,-0.21271755628400624,null,-1311.18,null,-517.64,-641.84,-592.74,-620.35,-1071.97,-565.35,-570.41,-611.53,-607.22,-612.63,-992.16,-640.63,null,-468.1,-719.06000000000006,-575.21,-732.81000000000006,-1204.94,-832.91,-748.08,-841.33,-892.78,-1252.6600000000001,-774.45,-713.34]
["%,V408103623","408103623","Real Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,null,0,0,0,0,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,1136,null,0,0,0,0,0,0,0,7431.1900000000005,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408103624","408103624","Real Prop Tax-Cap Leases",null,null,0,1585.44,-1585.44,"N.M.",null,0,14059.44,-14059.44,"N.M.",null,null,0,3853.44,-3853.44,"N.M.",null,0,14059.44,-14059.44,"N.M.",null,0,null,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1585.44,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408103625","408103625","Real Prop Tax-Cap Leases",null,null,395.7,0,395.7,"N.M.",null,14145.7,0,14145.7,"N.M.",null,null,2895.7000000000003,0,2895.7000000000003,"N.M.",null,14145.7,0,14145.7,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,395.7]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N408","Line 14","Taxes Other Than Income Taxes (408.1)",null,null,1367324.09,-5332106.7699999996,6699430.8599999994,1.2564322413221294,null,25414446.408999998,26363704.629999999,-949258.22100000083,-3.6006253078704774E-2,null,null,6001692.0200000005,268003.63999999978,5733688.3800000008,"N.M.",null,25414446.408999998,26363704.629999999,-949258.22100000083,-3.6006253078704774E-2,null,2436292.94,null,2864364.0000000005,2793554.1900000004,3623134.1100000003,2863491.74,2787034.33,3024567.3360000001,2950005.09,2384775.7400000002,2804774.4539999999,2893099.1100000003,2707011.3,-5332106.7699999996,null,1782567.5199999996,2296715.8810000005,2359261.335,1222054.175,2342884.7180000003,2326468.36,2410385.0100000002,2356216.25,2316201.1400000011,2323505.67,2310862.2599999998,1367324.09]
[]
["%,V4091001","4091001","Income Taxes, UOI - Federal",null,null,6549536.0600000005,6169269.29,{"$f":"+F501-G501","v":380266.77000000048},{"$f":"IF(G501<0,IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/(-G501)))),IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/G501))))","v":6.1638867121003964E-2},null,-4043103.57,2128543.56,{"$f":"+K501-L501","v":-6171647.1299999999},{"$f":"IF(L501<0,IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/(-L501)))),IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/L501))))","v":-2.8994694992288528},null,null,-6314482.2599999998,31162.560000000001,{"$f":"+Q501-R501","v":-6345644.8199999994},{"$f":"IF(R501<0,IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/(-R501)))),IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/R501))))","v":"N.M."},null,-4043103.57,2128543.56,{"$f":"+V501-W501","v":-6171647.1299999999},{"$f":"IF(W501<0,IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/(-W501)))),IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/W501))))","v":-2.8994694992288528},null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,-8966957.25,6549536.0600000005]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_FEDERAL",null,"Income Taxes Federal",null,null,6549536.0600000005,6169269.29,380266.77000000048,6.1638867121003964E-2,null,-4043103.57,2128543.56,-6171647.1299999999,-2.8994694992288528,null,null,-6314482.2599999998,31162.560000000001,-6345644.8199999994,"N.M.",null,-4043103.57,2128543.56,-6171647.1299999999,-2.8994694992288528,null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,-8966957.25,6549536.0600000005]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,275196.93,239656.44,35540.489999999991,0.14829766310473438,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,null,750695.16500000004,792491.28,-41796.114999999991,-5.2740157595172518E-2,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,275196.93]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,178137.09,67622.759999999995,110514.33,1.6342771279965504,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,null,380499.272,236099.45,144399.82199999999,0.61160592284310689,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,178137.09]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,453334.02,307279.2,146054.82,0.47531632469753893,null,4659420.9000000004,4987719.0600000005,-328298.16000000015,-6.5821301490866277E-2,null,null,1131194.4369999999,1028590.73,102603.70699999994,9.9751732158814943E-2,null,4659420.9000000004,4987719.0600000005,-328298.16000000015,-6.5821301490866277E-2,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,307332.89,453334.02]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F505*0.21","v":95200.144199999995},{"$f":"G505*0.21","v":64528.631999999998},30671.512199999997,0.47531632469753887,null,{"$f":"K505*0.21","v":978478.38900000008},{"$f":"L505*0.21","v":1047421.0026000001},-68942.613600000041,-6.5821301490866277E-2,null,null,{"$f":"Q505*0.21","v":237550.83176999996},{"$f":"R505*0.21","v":216004.0533},21546.778469999961,9.9751732158814818E-2,null,{"$f":"V505*0.21","v":978478.38900000008},{"$f":"W505*0.21","v":1047421.0026000001},-68942.613600000041,-6.5821301490866277E-2,null,{"$f":"AA505*0.21","v":83102.947199999995},null,{"$f":"AC505*0.21","v":101865.80249999999},120456.99119999999,86200.856700000004,88175.014200000005,101626.16519999999,80420.940599999987,78184.417499999996,100434.87089999999,74051.890499999994,79488.076499999996,71987.344799999992,64528.631999999998,null,{"$f":"AP505*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,77810.780669999993,64539.906900000002,95200.144199999995]
[null,"Line 15","Income Taxes - Federal (409.1)",null,null,{"$f":"F502+F506","v":6644736.2042000005},{"$f":"G502+G506","v":6233797.9220000003},410938.28220000025,6.5921014338584494E-2,null,{"$f":"K502+K506","v":-3064625.1809999999},{"$f":"L502+L506","v":3175964.5626000003},-6240589.7435999997,-1.964943128487286,null,null,{"$f":"Q502+Q506","v":-6076931.4282299997},{"$f":"R502+R506","v":247166.6133},-6324098.04153,"N.M.",null,{"$f":"V502+V506","v":-3064625.1809999999},{"$f":"W502+W506","v":3175964.5626000003},-6240589.7435999997,-1.964943128487286,null,{"$f":"AA502+AA506","v":-68341.442800000019},null,{"$f":"AC502+AC506","v":1667740.4324999999},1702209.8511999999,1675519.9466999997,1671949.4642000003,1753983.3652000001,-2002145.5593999999,2994529.6875,-792333.23910000001,-5742655.9994999999,-1795471.4435000001,-4191159.8651999999,6233797.9220000003,null,{"$f":"AP502+AP506","v":476034.92290000001},486161.9241,504759.93469999998,498829.25160000002,478714.61410000001,120922.95050000001,378468.54149999999,386154.43959999998,-317740.33177000005,-3819250.2893300005,-8902417.3431000002,6644736.2042000005]
[]
["%,V4091002","4091002","Income Taxes, UOI - State",null,null,188441.63,-371091.18,{"$f":"+F509-G509","v":559532.81000000006},{"$f":"IF(G509<0,IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/(-G509)))),IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/G509))))","v":1.5078041197314365},null,150752.15,338203.88,{"$f":"+K509-L509","v":-187451.73},{"$f":"IF(L509<0,IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/(-L509)))),IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/L509))))","v":-0.55425659220704393},null,null,824701.4,128607.7,{"$f":"+Q509-R509","v":696093.70000000007},{"$f":"IF(R509<0,IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/(-R509)))),IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/R509))))","v":5.4125351747990216},null,150752.15,338203.88,{"$f":"+V509-W509","v":-187451.73},{"$f":"IF(W509<0,IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/(-W509)))),IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/W509))))","v":-0.55425659220704393},null,0,null,0,0,0,0,0,0,0,0,209596.18,-609109.93000000005,1108808.81,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,-281308.02,188441.63]
["%,V409100223","409100223","Income Taxes UOI - State",null,null,0,0,{"$f":"+F510-G510","v":0},{"$f":"IF(G510<0,IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/(-G510)))),IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/G510))))","v":0},null,0,0,{"$f":"+K510-L510","v":0},{"$f":"IF(L510<0,IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/(-L510)))),IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/L510))))","v":0},null,null,0,255377.39,{"$f":"+Q510-R510","v":-255377.39},{"$f":"IF(R510<0,IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/(-R510)))),IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/R510))))","v":"N.M."},null,0,0,{"$f":"+V510-W510","v":0},{"$f":"IF(W510<0,IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/(-W510)))),IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/W510))))","v":0},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,0,0,255377.39,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_OTHER","Line 16","Income Taxes - Other (409.1)",null,null,188441.63,-371091.18,{"$f":"+F511-G511","v":559532.81000000006},{"$f":"IF(G511<0,IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/(-G511)))),IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/G511))))","v":1.5078041197314365},null,150752.15,338203.88,{"$f":"+K511-L511","v":-187451.73},{"$f":"IF(L511<0,IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/(-L511)))),IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/L511))))","v":-0.55425659220704393},null,null,824701.4,383985.09,{"$f":"+Q511-R511","v":440716.31},{"$f":"IF(R511<0,IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/(-R511)))),IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/R511))))","v":1.147743288678214},null,150752.15,338203.88,{"$f":"+V511-W511","v":-187451.73},{"$f":"IF(W511<0,IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/(-W511)))),IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/W511))))","v":-0.55425659220704393},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,209596.18,-609109.93000000005,1364186.2000000002,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,-281308.02,188441.63]
[]
["%,V4101001","4101001","Prov Def I/T Util Op Inc-Fed",null,null,13019951.27,7580288.8399999999,{"$f":"+F513-G513","v":5439662.4299999997},{"$f":"IF(G513<0,IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/(-G513)))),IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/G513))))","v":0.71760622118985107},null,339245540.85000002,67139258.390000001,{"$f":"+K513-L513","v":272106282.46000004},{"$f":"IF(L513<0,IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/(-L513)))),IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/L513))))","v":4.052863987257397},null,null,40830320.859999999,27173055.399999999,{"$f":"+Q513-R513","v":13657265.460000001},{"$f":"IF(R513<0,IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/(-R513)))),IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/R513))))","v":0.50260323172932553},null,339245540.85000002,67139258.390000001,{"$f":"+V513-W513","v":272106282.46000004},{"$f":"IF(W513<0,IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/(-W513)))),IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/W513))))","v":4.052863987257397},null,7564962.8700000001,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11607508.140000001,7580288.8399999999,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,15060012.17,12750357.42,13019951.27]
["%,V4101002","4101002","Prov Def I/T Util Op Inc-State",null,null,2249445.33,2417289.52,{"$f":"+F514-G514","v":-167844.18999999994},{"$f":"IF(G514<0,IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/(-G514)))),IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/G514))))","v":-6.943487265853035E-2},null,5261564.7300000004,2427569.52,{"$f":"+K514-L514","v":2833995.2100000004},{"$f":"IF(L514<0,IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/(-L514)))),IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/L514))))","v":1.167420824265416},null,null,5261564.7300000004,2427569.52,{"$f":"+Q514-R514","v":2833995.2100000004},{"$f":"IF(R514<0,IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/(-R514)))),IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/R514))))","v":1.167420824265416},null,5261564.7300000004,2427569.52,{"$f":"+V514-W514","v":2833995.2100000004},{"$f":"IF(W514<0,IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/(-W514)))),IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/W514))))","v":1.167420824265416},null,211.07,null,0,0,0,0,0,0,0,0,0,0,10280,2417289.52,null,0,0,0,0,0,0,0,0,0,1460978.22,1551141.1800000002,2249445.33]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFER_FIT","Line 17","Provision for Deferred Income Taxes (410.1)",null,null,15269396.6,9997578.3599999994,{"$f":"+F515-G515","v":5271818.2400000002},{"$f":"IF(G515<0,IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/(-G515)))),IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/G515))))","v":0.52730951938245174},null,344507105.58000004,69566827.909999996,{"$f":"+K515-L515","v":274940277.67000008},{"$f":"IF(L515<0,IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/(-L515)))),IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/L515))))","v":3.9521749938878319},null,null,46091885.590000004,29600624.919999998,{"$f":"+Q515-R515","v":16491260.670000006},{"$f":"IF(R515<0,IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/(-R515)))),IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/R515))))","v":0.55712542267502929},null,344507105.58000004,69566827.909999996,{"$f":"+V515-W515","v":274940277.67000008},{"$f":"IF(W515<0,IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/(-W515)))),IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/W515))))","v":3.9521749938878319},null,7565173.9400000004,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11617788.140000001,9997578.3599999994,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,16520990.390000001,14301498.6,15269396.6]
[]
["%,V4111001","4111001","Prv Def I/T-Cr Util Op Inc-Fed",null,null,19010826.66,7018486.8499999996,{"$f":"+F517-G517","v":11992339.810000001},{"$f":"IF(G517<0,IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/(-G517)))),IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/G517))))","v":1.7086788172866636},null,326102957.49000001,64972796.869999997,{"$f":"+K517-L517","v":261130160.62},{"$f":"IF(L517<0,IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/(-L517)))),IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/L517))))","v":4.0190691058363859},null,null,33030797.719999999,25474291.52,{"$f":"+Q517-R517","v":7556506.1999999993},{"$f":"IF(R517<0,IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/(-R517)))),IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/R517))))","v":0.29663263428022507},null,326102957.49000001,64972796.869999997,{"$f":"+V517-W517","v":261130160.62},{"$f":"IF(W517<0,IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/(-W517)))),IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/W517))))","v":4.0190691058363859},null,5195627.63,null,0,1867130.49,3112853.97,3729021.41,2666898.08,3977987.45,17804495.719999999,2290593.41,4049524.82,11123924.26,7331880.4100000001,7018486.8499999996,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,10863779.51,3156191.55,19010826.66]
["%,V4111002","4111002","Prv Def I/T-Cr UtilOpInc-State",null,null,1528834.69,1505714.8599999999,{"$f":"+F518-G518","v":23119.830000000075},{"$f":"IF(G518<0,IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/(-G518)))),IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/G518))))","v":1.5354719950097375E-2},null,7190203.8799999999,3730599.09,{"$f":"+K518-L518","v":3459604.79},{"$f":"IF(L518<0,IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/(-L518)))),IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/L518))))","v":0.92735903980505185},null,null,7190203.8799999999,3428791.09,{"$f":"+Q518-R518","v":3761412.79},{"$f":"IF(R518<0,IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/(-R518)))),IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/R518))))","v":1.0970084473708779},null,7190203.8799999999,3730599.09,{"$f":"+V518-W518","v":3459604.79},{"$f":"IF(W518<0,IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/(-W518)))),IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/W518))))","v":0.92735903980505185},null,149719.09,null,0,37726,37726,37726,37726,37726,37726,37726,37726,607465.47,1315610.76,1505714.8599999999,null,0,0,0,0,0,0,0,0,0,3118147.54,2543221.65,1528834.69]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEFER_FIT,","Line 18","(Less) Provision for Deferred Income Taxes-Cr (411.1)",null,null,20539661.350000001,8524201.709999999,{"$f":"+F519-G519","v":12015459.640000002},{"$f":"IF(G519<0,IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/(-G519)))),IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/G519))))","v":1.4095700745683086},null,333293161.37,68703395.959999993,{"$f":"+K519-L519","v":264589765.41000003},{"$f":"IF(L519<0,IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/(-L519)))),IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/L519))))","v":3.8511890382252374},null,null,40221001.600000001,28903082.609999999,{"$f":"+Q519-R519","v":11317918.990000002},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":0.39158172651398038},null,333293161.37,68703395.959999993,{"$f":"+V519-W519","v":264589765.41000003},{"$f":"IF(W519<0,IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/(-W519)))),IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/W519))))","v":3.8511890382252374},null,5345346.72,null,0,1904856.49,3150579.97,3766747.41,2704624.08,4015713.45,17842221.719999999,2328319.41,4087250.82,11731389.73,8647491.1699999999,8524201.709999999,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,13981927.050000001,5699413.1999999993,20539661.350000001]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFRRD_ITC_UTIL_OPER","Line 19","Investment Tax Credit Adj. - Net (411.4)",null,null,0,0,{"$f":"+F521-G521","v":0},{"$f":"IF(G521<0,IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/(-G521)))),IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/G521))))","v":0},null,0,0,{"$f":"+K521-L521","v":0},{"$f":"IF(L521<0,IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/(-L521)))),IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/L521))))","v":0},null,null,0,0,{"$f":"+Q521-R521","v":0},{"$f":"IF(R521<0,IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/(-R521)))),IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/R521))))","v":0},null,0,0,{"$f":"+V521-W521","v":0},{"$f":"IF(W521<0,IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/(-W521)))),IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/W521))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4116000","4116000","Gain From Disposition of Plant",null,null,1375,1210,{"$f":"+F523-G523","v":165},{"$f":"IF(G523<0,IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/(-G523)))),IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/G523))))","v":0.13636363636363635},null,16506,14517,{"$f":"+K523-L523","v":1989},{"$f":"IF(L523<0,IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/(-L523)))),IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/L523))))","v":0.1370117792932424},null,null,4125,3630,{"$f":"+Q523-R523","v":495},{"$f":"IF(R523<0,IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/(-R523)))),IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/R523))))","v":0.13636363636363635},null,16506,14517,{"$f":"+V523-W523","v":1989},{"$f":"IF(W523<0,IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/(-W523)))),IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/W523))))","v":0.1370117792932424},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_UT_PLT","Line 20","(Less) Gains from Disp. Of Utility Plant (411.6)",null,null,1375,1210,{"$f":"+F524-G524","v":165},{"$f":"IF(G524<0,IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/(-G524)))),IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/G524))))","v":0.13636363636363635},null,16506,14517,{"$f":"+K524-L524","v":1989},{"$f":"IF(L524<0,IF(M524=0,0,IF(OR(L524=0,K524=0),\"N.M.\",IF(ABS(M524/L524)>=10,\"N.M.\",M524/(-L524)))),IF(M524=0,0,IF(OR(L524=0,K524=0),\"N.M.\",IF(ABS(M524/L524)>=10,\"N.M.\",M524/L524))))","v":0.1370117792932424},null,null,4125,3630,{"$f":"+Q524-R524","v":495},{"$f":"IF(R524<0,IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/(-R524)))),IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/R524))))","v":0.13636363636363635},null,16506,14517,{"$f":"+V524-W524","v":1989},{"$f":"IF(W524<0,IF(X524=0,0,IF(OR(W524=0,V524=0),\"N.M.\",IF(ABS(X524/W524)>=10,\"N.M.\",X524/(-W524)))),IF(X524=0,0,IF(OR(W524=0,V524=0),\"N.M.\",IF(ABS(X524/W524)>=10,\"N.M.\",X524/W524))))","v":0.1370117792932424},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375]
[]
["%,V4117000","4117000","Loss From Disposition of Plant",null,null,0,0,{"$f":"+F526-G526","v":0},{"$f":"IF(G526<0,IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/(-G526)))),IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/G526))))","v":0},null,-51,0,{"$f":"+K526-L526","v":-51},{"$f":"IF(L526<0,IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/(-L526)))),IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/L526))))","v":"N.M."},null,null,0,0,{"$f":"+Q526-R526","v":0},{"$f":"IF(R526<0,IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/(-R526)))),IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/R526))))","v":0},null,-51,0,{"$f":"+V526-W526","v":-51},{"$f":"IF(W526<0,IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/(-W526)))),IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/W526))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_UT_PLT","Line 21","Losses from Disp. Of Utility Plant (411.7)",null,null,0,0,{"$f":"+F527-G527","v":0},{"$f":"IF(G527<0,IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/(-G527)))),IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/G527))))","v":0},null,-51,0,{"$f":"+K527-L527","v":-51},{"$f":"IF(L527<0,IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/(-L527)))),IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/L527))))","v":"N.M."},null,null,0,0,{"$f":"+Q527-R527","v":0},{"$f":"IF(R527<0,IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/(-R527)))),IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/R527))))","v":0},null,-51,0,{"$f":"+V527-W527","v":-51},{"$f":"IF(W527<0,IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/(-W527)))),IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/W527))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
[]
["%,V4118002","4118002","Comp. Allow Gains Title IV SO2",null,null,0,0,{"$f":"+F529-G529","v":0},{"$f":"IF(G529<0,IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/(-G529)))),IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/G529))))","v":0},null,7.2,14.46,{"$f":"+K529-L529","v":-7.2600000000000007},{"$f":"IF(L529<0,IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/(-L529)))),IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/L529))))","v":-0.50207468879668049},null,null,0,0,{"$f":"+Q529-R529","v":0},{"$f":"IF(R529<0,IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/(-R529)))),IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/R529))))","v":0},null,7.2,14.46,{"$f":"+V529-W529","v":-7.2600000000000007},{"$f":"IF(W529<0,IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/(-W529)))),IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/W529))))","v":-0.50207468879668049},null,0,null,0,0,0,14.46,0,0,0,0,0,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
["%,V4118003","4118003","Comp. Allow. Gains-Seas NOx",null,null,0,0,{"$f":"+F530-G530","v":0},{"$f":"IF(G530<0,IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/(-G530)))),IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/G530))))","v":0},null,0,180714.29,{"$f":"+K530-L530","v":-180714.29},{"$f":"IF(L530<0,IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/(-L530)))),IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/L530))))","v":"N.M."},null,null,0,0,{"$f":"+Q530-R530","v":0},{"$f":"IF(R530<0,IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/(-R530)))),IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/R530))))","v":0},null,0,180714.29,{"$f":"+V530-W530","v":-180714.29},{"$f":"IF(W530<0,IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/(-W530)))),IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/W530))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,180714.29,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ALLOWAN","Line 22","(Less) Gains from Disposition of Allowances (411.8)",null,null,0,0,{"$f":"+F531-G531","v":0},{"$f":"IF(G531<0,IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/(-G531)))),IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/G531))))","v":0},null,7.2,180728.75,{"$f":"+K531-L531","v":-180721.55},{"$f":"IF(L531<0,IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/(-L531)))),IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/L531))))","v":-0.99996016129143805},null,null,0,0,{"$f":"+Q531-R531","v":0},{"$f":"IF(R531<0,IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/(-R531)))),IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/R531))))","v":0},null,7.2,180728.75,{"$f":"+V531-W531","v":-180721.55},{"$f":"IF(W531<0,IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/(-W531)))),IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/W531))))","v":-0.99996016129143805},null,0,null,0,0,0,14.46,0,0,0,0,180714.29,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_FRM_DISP_ALLOW","Line 23","Losses from Disposition of Allowances (411.9)",null,null,0,0,{"$f":"+F533-G533","v":0},{"$f":"IF(G533<0,IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/(-G533)))),IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/G533))))","v":0},null,0,0,{"$f":"+K533-L533","v":0},{"$f":"IF(L533<0,IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/(-L533)))),IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/L533))))","v":0},null,null,0,0,{"$f":"+Q533-R533","v":0},{"$f":"IF(R533<0,IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/(-R533)))),IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/R533))))","v":0},null,0,0,{"$f":"+V533-W533","v":0},{"$f":"IF(W533<0,IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/(-W533)))),IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/W533))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4111005","4111005","Accretion Expense",null,null,195171.65,191794.73,{"$f":"+F535-G535","v":3376.9199999999837},{"$f":"IF(G535<0,IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/(-G535)))),IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/G535))))","v":1.7606948845778941E-2},null,2326747.88,1425167.04,{"$f":"+K535-L535","v":901580.83999999985},{"$f":"IF(L535<0,IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/(-L535)))),IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/L535))))","v":0.63261415307499658},null,null,583577.20000000007,573625.11,{"$f":"+Q535-R535","v":9952.0900000000838},{"$f":"IF(R535<0,IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/(-R535)))),IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/R535))))","v":1.7349467145885724E-2},null,2326747.88,1425167.04,{"$f":"+V535-W535","v":901580.83999999985},{"$f":"IF(W535<0,IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/(-W535)))),IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/W535))))","v":0.63261415307499658},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,194511.68,195171.65]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NACCRETION","Line 24","Accretion Expense (411.10)",null,null,195171.65,191794.73,{"$f":"+F536-G536","v":3376.9199999999837},{"$f":"IF(G536<0,IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/(-G536)))),IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/G536))))","v":1.7606948845778941E-2},null,2326747.88,1425167.04,{"$f":"+K536-L536","v":901580.83999999985},{"$f":"IF(L536<0,IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/(-L536)))),IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/L536))))","v":0.63261415307499658},null,null,583577.20000000007,573625.11,{"$f":"+Q536-R536","v":9952.0900000000838},{"$f":"IF(R536<0,IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/(-R536)))),IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/R536))))","v":1.7349467145885724E-2},null,2326747.88,1425167.04,{"$f":"+V536-W536","v":901580.83999999985},{"$f":"IF(W536<0,IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/(-W536)))),IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/W536))))","v":0.63261415307499658},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,194511.68,195171.65]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ENV_CR","Line 24.1","(Less) Gains from Disposition of Environmental Credits (411.11)",null,null,0,0,{"$f":"+F537-G537","v":0},{"$f":"IF(G537<0,IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/(-G537)))),IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/G537))))","v":0},null,0,0,{"$f":"+K537-L537","v":0},{"$f":"IF(L537<0,IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/(-L537)))),IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/L537))))","v":0},null,null,0,0,{"$f":"+Q537-R537","v":0},null,null,0,0,{"$f":"+V537-W537","v":0},{"$f":"IF(W537<0,IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/(-W537)))),IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/W537))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_ENV_CR","Line 24.2","Losses from Disposition of Environmental Credits (411.12)",null,null,0,0,{"$f":"+F538-G538","v":0},{"$f":"IF(G538<0,IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/(-G538)))),IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/G538))))","v":0},null,0,0,{"$f":"+K538-L538","v":0},{"$f":"IF(L538<0,IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/(-L538)))),IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/L538))))","v":0},null,null,0,0,{"$f":"+Q538-R538","v":0},{"$f":"IF(R538<0,IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/(-R538)))),IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/R538))))","v":0},null,0,0,{"$f":"+V538-W538","v":0},{"$f":"IF(W538<0,IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/(-W538)))),IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/W538))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 25","TOTAL Utility Operating Expenses (Enter Total of lines 4 thru 24)",null,null,{"$f":"SUM(+F360,F434,F440,F443,F447,F450,F452,F454,F460,-F464,F499,F507,F511,F515,-F519,F521,-F524,F527,-F531,F533,F536,-F537,F538)","v":59557605.477200001},{"$f":"SUM(+G360,G434,G440,G443,G447,G450,G452,G454,G460,-G464,G499,G507,G511,G515,-G519,G521,-G524,G527,-G531,G533,G536,-G537,G538)","v":46399984.482000008},{"$f":"+F540-G540","v":13157620.995199993},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":0.28356951283688991},null,{"$f":"SUM(+K360,K434,K440,K443,K447,K450,K452,K454,K460,-K464,K499,K507,K511,K515,-K519,K521,-K524,K527,-K531,K533,K536,-K537,K538)","v":666977956.01999998},{"$f":"SUM(+L360,L434,L440,L443,L447,L450,L452,L454,L460,-L464,L499,L507,L511,L515,-L519,L521,-L524,L527,-L531,L533,L536,-L537,L538)","v":603349967.35159981},{"$f":"+K540-L540","v":63627988.668400168},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":0.10545784720548632},null,null,{"$f":"SUM(+Q360,Q434,Q440,Q443,Q447,Q450,Q452,Q454,Q460,-Q464,Q499,Q507,Q511,Q515,-Q519,Q521,-Q524,Q527,-Q531,Q533,Q536,-Q537,Q538)","v":165452353.56377003},{"$f":"SUM(+R360,R434,R440,R443,R447,R450,R452,R454,R460,-R464,R499,R507,R511,R515,-R519,R521,-R524,R527,-R531,R533,R536,-R537,R538)","v":142343332.34030002},{"$f":"+Q540-R540","v":23109021.223470002},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":0.16234705794454282},null,{"$f":"SUM(+V360,V434,V440,V443,V447,V450,V452,V454,V460,-V464,V499,V507,V511,V515,-V519,V521,-V524,V527,-V531,V533,V536,-V537,V538)","v":666977956.01999998},{"$f":"SUM(+W360,W434,W440,W443,W447,W450,W452,W454,W460,-W464,W499,W507,W511,W515,-W519,W521,-W524,W527,-W531,W533,W536,-W537,W538)","v":603349967.35159981},{"$f":"+V540-W540","v":63627988.668400168},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":0.10545784720548632},null,{"$f":"SUM(+AA360,AA434,AA440,AA443,AA447,AA450,AA452,AA454,AA460,-AA464,AA499,AA507,AA511,AA515,-AA519,AA521,-AA524,AA527,-AA531,AA533,AA536,-AA537,AA538)","v":37457510.163200006},null,{"$f":"SUM(+AC360,AC434,AC440,AC443,AC447,AC450,AC452,AC454,AC460,-AC464,AC499,AC507,AC511,AC515,-AC519,AC521,-AC524,AC527,-AC531,AC533,AC536,-AC537,AC538)","v":59217635.456500001},46342195.656199992,51514185.271699987,45542652.254199997,53294962.3002,48430921.4366,54676737.087500006,53185827.580900013,48801517.967500001,47883655.913500026,48059691.944799997,46399984.482000008,null,{"$f":"SUM(+AP360,AP434,AP440,AP443,AP447,AP450,AP452,AP454,AP460,-AP464,AP499,AP507,AP511,AP515,-AP519,AP521,-AP524,AP527,-AP531,AP533,AP536,-AP537,AP538)","v":69491245.877900004},64835589.15609999,49407603.805699997,49147183.243600011,49461679.793100007,66355387.430500001,58491252.404500008,57434583.288600005,36901077.456230007,48987424.767669998,56907323.318899997,59557605.477200001]
[null,"Line 26","Net Util Oper Inc (Enter Tot. line 2 less 25) Carry to Pg 117, line 27",null,null,{"$f":"+F97-F540","v":6278034.3768000007},{"$f":"+G97-G540","v":20670535.152999997},{"$f":"+F541-G541","v":-14392500.776199996},{"$f":"IF(G541<0,IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/(-G541)))),IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/G541))))","v":-0.69628099464619597},null,{"$f":"+K97-K540","v":97773518.988999963},{"$f":"+L97-L540","v":103232400.92840028},{"$f":"+K541-L541","v":-5458881.9394003153},{"$f":"IF(L541<0,IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/(-L541)))),IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/L541))))","v":-5.2879540631690584E-2},null,null,{"$f":"+Q97-Q540","v":21889342.100230008},{"$f":"+R97-R540","v":34893022.064699948},{"$f":"+Q541-R541","v":-13003679.964469939},{"$f":"IF(R541<0,IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/(-R541)))),IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/R541))))","v":-0.37267279229520528},null,{"$f":"+V97-V540","v":97773518.988999963},{"$f":"+W97-W540","v":103232400.92840028},{"$f":"+V541-W541","v":-5458881.9394003153},{"$f":"IF(W541<0,IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/(-W541)))),IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/W541))))","v":-5.2879540631690584E-2},null,{"$f":"+AA97-AA540","v":10331353.776800007},null,{"$f":"+AC97-AC540","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP97-AP540","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,7935948.8573299944,7675358.8660999984,6278034.3768000007]
[null,"Line 27","Net Util Oper Inc (Carried FORWARD FROM PAGE 114)",null,null,{"$f":"+F541","v":6278034.3768000007},{"$f":"+G541","v":20670535.152999997},{"$f":"+F542-G542","v":-14392500.776199996},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":-0.69628099464619597},null,{"$f":"+K541","v":97773518.988999963},{"$f":"+L541","v":103232400.92840028},{"$f":"+K542-L542","v":-5458881.9394003153},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":-5.2879540631690584E-2},null,null,{"$f":"+Q541","v":21889342.100230008},{"$f":"+R541","v":34893022.064699948},{"$f":"+Q542-R542","v":-13003679.964469939},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":-0.37267279229520528},null,{"$f":"+V541","v":97773518.988999963},{"$f":"+W541","v":103232400.92840028},{"$f":"+V542-W542","v":-5458881.9394003153},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":-5.2879540631690584E-2},null,{"$f":"+AA541","v":10331353.776800007},null,{"$f":"+AC541","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP541","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,7935948.8573299944,7675358.8660999984,6278034.3768000007]
[null,"Line 28","Other Income and Deductions"]
[null,"Line 29","Other Income"]
[null,"Line 30","Nonutility Operating Income"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N415","Line 31","Revenues From Merchandising, Jobbing & Contract Work (415)",null,null,0,0,{"$f":"+F547-G547","v":0},{"$f":"IF(G547<0,IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/(-G547)))),IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/G547))))","v":0},null,0,0,{"$f":"+K547-L547","v":0},{"$f":"IF(L547<0,IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/(-L547)))),IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/L547))))","v":0},null,null,0,0,{"$f":"+Q547-R547","v":0},{"$f":"IF(R547<0,IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/(-R547)))),IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/R547))))","v":0},null,0,0,{"$f":"+V547-W547","v":0},{"$f":"IF(W547<0,IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/(-W547)))),IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/W547))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N416","Line 32","(Less) Costs and Exp. Merchandising, Job. & Contract Work (416)",null,null,0,0,{"$f":"+F549-G549","v":0},{"$f":"IF(G549<0,IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/(-G549)))),IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/G549))))","v":0},null,0,0,{"$f":"+K549-L549","v":0},{"$f":"IF(L549<0,IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/(-L549)))),IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/L549))))","v":0},null,null,0,0,{"$f":"+Q549-R549","v":0},{"$f":"IF(R549<0,IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/(-R549)))),IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/R549))))","v":0},null,0,0,{"$f":"+V549-W549","v":0},{"$f":"IF(W549<0,IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/(-W549)))),IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/W549))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4170004","4170004","Rev from Non-Util Oper NonAfil",null,null,30680.260000000002,26467.59,{"$f":"+F551-G551","v":4212.6700000000019},{"$f":"IF(G551<0,IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/(-G551)))),IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/G551))))","v":0.1591633390119766},null,325601.27,330190.38,{"$f":"+K551-L551","v":-4589.109999999986},{"$f":"IF(L551<0,IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/(-L551)))),IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/L551))))","v":-1.3898375840022917E-2},null,null,81973.460000000006,81179.94,{"$f":"+Q551-R551","v":793.52000000000407},{"$f":"IF(R551<0,IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/(-R551)))),IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/R551))))","v":9.7748286091367403E-3},null,325601.27,330190.38,{"$f":"+V551-W551","v":-4589.109999999986},{"$f":"IF(W551<0,IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/(-W551)))),IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/W551))))","v":-1.3898375840022917E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,21864.25,30680.260000000002]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NREV_NONUTIL_OPS","Line 33","Revenues From Nonutility Operations (417)",null,null,30680.260000000002,26467.59,{"$f":"+F552-G552","v":4212.6700000000019},{"$f":"IF(G552<0,IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/(-G552)))),IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/G552))))","v":0.1591633390119766},null,325601.27,330190.38,{"$f":"+K552-L552","v":-4589.109999999986},{"$f":"IF(L552<0,IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/(-L552)))),IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/L552))))","v":-1.3898375840022917E-2},null,null,81973.460000000006,81179.94,{"$f":"+Q552-R552","v":793.52000000000407},{"$f":"IF(R552<0,IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/(-R552)))),IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/R552))))","v":9.7748286091367403E-3},null,325601.27,330190.38,{"$f":"+V552-W552","v":-4589.109999999986},{"$f":"IF(W552<0,IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/(-W552)))),IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/W552))))","v":-1.3898375840022917E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,21864.25,30680.260000000002]
[]
["%,V4171006","4171006","Outside Services - Other",null,null,0,0,{"$f":"+F554-G554","v":0},{"$f":"IF(G554<0,IF(H554=0,0,IF(OR(G554=0,F554=0),\"N.M.\",IF(ABS(H554/G554)>=10,\"N.M.\",H554/(-G554)))),IF(H554=0,0,IF(OR(G554=0,F554=0),\"N.M.\",IF(ABS(H554/G554)>=10,\"N.M.\",H554/G554))))","v":0},null,0,630,{"$f":"+K554-L554","v":-630},{"$f":"IF(L554<0,IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/(-L554)))),IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/L554))))","v":"N.M."},null,null,0,530,{"$f":"+Q554-R554","v":-530},{"$f":"IF(R554<0,IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/(-R554)))),IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/R554))))","v":"N.M."},null,0,630,{"$f":"+V554-W554","v":-630},{"$f":"IF(W554<0,IF(X554=0,0,IF(OR(W554=0,V554=0),\"N.M.\",IF(ABS(X554/W554)>=10,\"N.M.\",X554/(-W554)))),IF(X554=0,0,IF(OR(W554=0,V554=0),\"N.M.\",IF(ABS(X554/W554)>=10,\"N.M.\",X554/W554))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,100,530,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4171009","4171009","Office Supplies & Expense",null,null,0.31,15.450000000000001,{"$f":"+F555-G555","v":-15.14},{"$f":"IF(G555<0,IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/(-G555)))),IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/G555))))","v":-0.97993527508090617},null,0.31,15.450000000000001,{"$f":"+K555-L555","v":-15.14},{"$f":"IF(L555<0,IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/(-L555)))),IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/L555))))","v":-0.97993527508090617},null,null,0.31,15.450000000000001,{"$f":"+Q555-R555","v":-15.14},{"$f":"IF(R555<0,IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/(-R555)))),IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/R555))))","v":-0.97993527508090617},null,0.31,15.450000000000001,{"$f":"+V555-W555","v":-15.14},{"$f":"IF(W555<0,IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/(-W555)))),IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/W555))))","v":-0.97993527508090617},null,0,null,0,0,0,0,0,0,0,0,0,0,0,15.450000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0.31]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXP_NONUTIL_OPS","Line 34","(Less) Expenses of Nonutility Operations (417.1)",null,null,0.31,15.450000000000001,{"$f":"+F556-G556","v":-15.14},{"$f":"IF(G556<0,IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/(-G556)))),IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/G556))))","v":-0.97993527508090617},null,0.31,645.45000000000005,{"$f":"+K556-L556","v":-645.1400000000001},{"$f":"IF(L556<0,IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/(-L556)))),IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/L556))))","v":-0.99951971492756997},null,null,0.31,545.45000000000005,{"$f":"+Q556-R556","v":-545.1400000000001},{"$f":"IF(R556<0,IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/(-R556)))),IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/R556))))","v":-0.99943166193051614},null,0.31,645.45000000000005,{"$f":"+V556-W556","v":-645.1400000000001},{"$f":"IF(W556<0,IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/(-W556)))),IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/W556))))","v":-0.99951971492756997},null,0,null,0,0,0,0,0,0,0,0,100,530,0,15.450000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0.31]
[]
["%,V4180001","4180001","Non-Operatng Rental Income",null,null,0,0,{"$f":"+F558-G558","v":0},{"$f":"IF(G558<0,IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/(-G558)))),IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/G558))))","v":0},null,1025,1025,{"$f":"+K558-L558","v":0},{"$f":"IF(L558<0,IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/(-L558)))),IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/L558))))","v":0},null,null,0,0,{"$f":"+Q558-R558","v":0},{"$f":"IF(R558<0,IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/(-R558)))),IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/R558))))","v":0},null,1025,1025,{"$f":"+V558-W558","v":0},{"$f":"IF(W558<0,IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/(-W558)))),IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/W558))))","v":0},null,0,null,0,0,400,0,0,0,0,625,0,0,0,0,null,0,0,400,0,0,0,0,625,0,0,0,0]
["%,V4180005","4180005","Non-Opratng Rntal Inc-Depr",null,null,-555.82000000000005,-555.82000000000005,{"$f":"+F559-G559","v":0},{"$f":"IF(G559<0,IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/(-G559)))),IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/G559))))","v":0},null,-6669.78,-6669.78,{"$f":"+K559-L559","v":0},{"$f":"IF(L559<0,IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/(-L559)))),IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/L559))))","v":0},null,null,-1667.45,-1667.45,{"$f":"+Q559-R559","v":0},{"$f":"IF(R559<0,IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/(-R559)))),IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/R559))))","v":0},null,-6669.78,-6669.78,{"$f":"+V559-W559","v":0},{"$f":"IF(W559<0,IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/(-W559)))),IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/W559))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NNON_OP_RENTAL_INCOME","Line 35","Nonoperating Rental Income (418)",null,null,-555.82000000000005,-555.82000000000005,{"$f":"+F560-G560","v":0},{"$f":"IF(G560<0,IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/(-G560)))),IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/G560))))","v":0},null,-5644.78,-5644.78,{"$f":"+K560-L560","v":0},{"$f":"IF(L560<0,IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/(-L560)))),IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/L560))))","v":0},null,null,-1667.45,-1667.45,{"$f":"+Q560-R560","v":0},{"$f":"IF(R560<0,IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/(-R560)))),IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/R560))))","v":0},null,-5644.78,-5644.78,{"$f":"+V560-W560","v":0},{"$f":"IF(W560<0,IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/(-W560)))),IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/W560))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEQUITY_IN_SUB_EARN","Line 36","Equity in Earnings of Subsidiary Companies (418.1)",null,null,0,0,{"$f":"+F562-G562","v":0},{"$f":"IF(G562<0,IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/(-G562)))),IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/G562))))","v":0},null,0,0,{"$f":"+K562-L562","v":0},{"$f":"IF(L562<0,IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/(-L562)))),IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/L562))))","v":0},null,null,0,0,{"$f":"+Q562-R562","v":0},{"$f":"IF(R562<0,IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/(-R562)))),IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/R562))))","v":0},null,0,0,{"$f":"+V562-W562","v":0},{"$f":"IF(W562<0,IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/(-W562)))),IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/W562))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4190001","4190001","Interest Inc - Assoc Non CBP",null,null,16343,0,{"$f":"+F564-G564","v":16343},{"$f":"IF(G564<0,IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/(-G564)))),IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/G564))))","v":"N.M."},null,107863.8,0,{"$f":"+K564-L564","v":107863.8},{"$f":"IF(L564<0,IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/(-L564)))),IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/L564))))","v":"N.M."},null,null,49029,0,{"$f":"+Q564-R564","v":49029},{"$f":"IF(R564<0,IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/(-R564)))),IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/R564))))","v":"N.M."},null,107863.8,0,{"$f":"+V564-W564","v":107863.8},{"$f":"IF(W564<0,IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/(-W564)))),IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/W564))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,42491.8,16343,16343,16343,16343]
["%,V4190002","4190002","Int & Dividend Inc - Nonassoc",null,null,866.17000000000007,73838.27,{"$f":"+F565-G565","v":-72972.100000000006},{"$f":"IF(G565<0,IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/(-G565)))),IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/G565))))","v":-0.98826936221555572},null,121539.43000000001,1002215.28,{"$f":"+K565-L565","v":-880675.85},{"$f":"IF(L565<0,IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/(-L565)))),IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/L565))))","v":-0.87872921873631771},null,null,2601.4500000000003,872822.04,{"$f":"+Q565-R565","v":-870220.59000000008},{"$f":"IF(R565<0,IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/(-R565)))),IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/R565))))","v":-0.99701949552053026},null,121539.43000000001,1002215.28,{"$f":"+V565-W565","v":-880675.85},{"$f":"IF(W565<0,IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/(-W565)))),IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/W565))))","v":-0.87872921873631771},null,11559.89,null,12945.93,1905.19,5088.66,21941.57,25742.14,24006.44,13127.11,12326.42,12309.78,15672.31,783311.46,73838.27,null,13999.44,12671.42,13883.33,17029.560000000001,42327.97,13072,16939.29,-22746.73,11761.7,789.80000000000007,945.48,866.17000000000007]
["%,V4190005","4190005","Interest Income - Assoc CBP",null,null,50615.700000000004,0,{"$f":"+F566-G566","v":50615.700000000004},{"$f":"IF(G566<0,IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/(-G566)))),IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/G566))))","v":"N.M."},null,1133480.46,308.78000000000003,{"$f":"+K566-L566","v":1133171.68},{"$f":"IF(L566<0,IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/(-L566)))),IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/L566))))","v":"N.M."},null,null,323132.47000000003,0,{"$f":"+Q566-R566","v":323132.47000000003},{"$f":"IF(R566<0,IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/(-R566)))),IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/R566))))","v":"N.M."},null,1133480.46,308.78000000000003,{"$f":"+V566-W566","v":1133171.68},{"$f":"IF(W566<0,IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/(-W566)))),IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/W566))))","v":"N.M."},null,0,null,156.71,0,0,0,0,0,152.07,0,0,0,0,0,null,137.06,0,0,0,0,145505.28,226935.67,220246.29,217523.69,188276.28,84240.49,50615.700000000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_INCOME","Line 37","Interest and Dividend Income (419)",null,null,67824.87,73838.27,{"$f":"+F567-G567","v":-6013.4000000000087},{"$f":"IF(G567<0,IF(H567=0,0,IF(OR(G567=0,F567=0),\"N.M.\",IF(ABS(H567/G567)>=10,\"N.M.\",H567/(-G567)))),IF(H567=0,0,IF(OR(G567=0,F567=0),\"N.M.\",IF(ABS(H567/G567)>=10,\"N.M.\",H567/G567))))","v":-8.1440152917992364E-2},null,1362883.69,1002524.06,{"$f":"+K567-L567","v":360359.62999999989},{"$f":"IF(L567<0,IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/(-L567)))),IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/L567))))","v":0.35945235069969278},null,null,374762.92000000004,872822.04,{"$f":"+Q567-R567","v":-498059.12},{"$f":"IF(R567<0,IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/(-R567)))),IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/R567))))","v":-0.57063077829702835},null,1362883.69,1002524.06,{"$f":"+V567-W567","v":360359.62999999989},{"$f":"IF(W567<0,IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/(-W567)))),IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/W567))))","v":0.35945235069969278},null,11559.89,null,13102.64,1905.19,5088.66,21941.57,25742.14,24006.44,13279.18,12326.42,12309.78,15672.31,783311.46,73838.27,null,14136.5,12671.42,13883.33,17029.560000000001,42327.97,158577.28,243874.96000000002,239991.36000000002,245628.39,205409.08,101528.97,67824.87]
[]
["%,V4191000","4191000","Allw Oth Fnds Usd Drng Cnstr",null,null,600324.20000000007,30337.95,{"$f":"+F569-G569","v":569986.25000000012},{"$f":"IF(G569<0,IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/(-G569)))),IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/G569))))","v":"N.M."},null,4614643.46,2033763.67,{"$f":"+K569-L569","v":2580879.79},{"$f":"IF(L569<0,IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/(-L569)))),IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/L569))))","v":1.2690165667085598},null,null,1795436.0899999999,213321.61000000002,{"$f":"+Q569-R569","v":1582114.4799999997},{"$f":"IF(R569<0,IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/(-R569)))),IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/R569))))","v":7.4165691886536935},null,4614643.46,2033763.67,{"$f":"+V569-W569","v":2580879.79},{"$f":"IF(W569<0,IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/(-W569)))),IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/W569))))","v":1.2690165667085598},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,615855.67000000004,600324.20000000007]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC_OTH_FUNDS-CR","Line 38","Allowance for Other Funds Used During Construction (419.1)",null,null,600324.20000000007,30337.95,{"$f":"+F570-G570","v":569986.25000000012},{"$f":"IF(G570<0,IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/(-G570)))),IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/G570))))","v":"N.M."},null,4614643.46,2033763.67,{"$f":"+K570-L570","v":2580879.79},{"$f":"IF(L570<0,IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/(-L570)))),IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/L570))))","v":1.2690165667085598},null,null,1795436.0899999999,213321.61000000002,{"$f":"+Q570-R570","v":1582114.4799999997},{"$f":"IF(R570<0,IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/(-R570)))),IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/R570))))","v":7.4165691886536935},null,4614643.46,2033763.67,{"$f":"+V570-W570","v":2580879.79},{"$f":"IF(W570<0,IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/(-W570)))),IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/W570))))","v":1.2690165667085598},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,615855.67000000004,600324.20000000007]
[]
["%,V4210001","4210001","Misc Non-Operating Inc-Assoc",null,null,0,0,{"$f":"+F572-G572","v":0},{"$f":"IF(G572<0,IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/(-G572)))),IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/G572))))","v":0},null,68.56,0,{"$f":"+K572-L572","v":68.56},{"$f":"IF(L572<0,IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/(-L572)))),IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/L572))))","v":"N.M."},null,null,0,0,{"$f":"+Q572-R572","v":0},{"$f":"IF(R572<0,IF(S572=0,0,IF(OR(R572=0,Q572=0),\"N.M.\",IF(ABS(S572/R572)>=10,\"N.M.\",S572/(-R572)))),IF(S572=0,0,IF(OR(R572=0,Q572=0),\"N.M.\",IF(ABS(S572/R572)>=10,\"N.M.\",S572/R572))))","v":0},null,68.56,0,{"$f":"+V572-W572","v":68.56},{"$f":"IF(W572<0,IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/(-W572)))),IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/W572))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,68.56,0,0,0,0]
["%,V4210002","4210002","Misc Non-Op Inc-NonAsc-Rents",null,null,56.82,138.6,-81.78,-0.59004329004329004,null,852.32,1790.15,-937.83,-0.52388347345194541,null,null,171.01,414.96000000000004,-243.95000000000005,-0.58788798920377872,null,852.32,1790.15,-937.83,-0.52388347345194541,null,137.14000000000001,null,138.89000000000001,273.06,138.02000000000001,137.61000000000001,137.52000000000001,137.37,137.47999999999999,137.55000000000001,137.69,138.1,138.26,138.6,null,62.370000000000005,197.4,62.480000000000004,62.58,62.57,62.34,57.15,57.26,57.160000000000004,56.92,57.27,56.82]
["%,V4210007","4210007","Misc Non-Op Inc - NonAsc - Oth",null,null,-356.5,-356.5,0,0,null,604.63,6520.84,-5916.21,-0.90727728329479018,null,null,-171,-168.99,-2.0099999999999909,-1.1894194922776441E-2,null,604.63,6520.84,-5916.21,-0.90727728329479018,null,1600.93,null,1979.28,1980.28,2196.86,85,102,84,96.91,83.5,82,84.01,103.5,-356.5,null,83,82,82,86.63,97.5,84,89,87.5,84,100.5,85,-356.5]
["%,V4210009","4210009","Misc Non-Op Exp - NonAssoc",null,null,-39.630000000000003,-36.25,-3.3800000000000026,-9.3241379310344902E-2,null,-130.97999999999999,-16756.86,16625.88,0.99218349977263043,null,null,138.38,125.74000000000001,12.639999999999986,0.10052489263559715,null,-130.97999999999999,-16756.86,16625.88,0.99218349977263043,null,608.91999999999996,null,-16839.46,-81.350000000000009,23.990000000000002,-84.36,361.26,-77.73,-58.71,-117.28,-8.9600000000000009,-102.64,264.63,-36.25,null,-343.36,2.5100000000000002,3.96,-152.29,382.98,-77.100000000000009,-92.11,1.06,4.99,114.3,63.71,-39.630000000000003]
["%,V4210099","4210099","Prv Def I/T-Cr Oth I&D-Fed",null,null,0,0,0,0,null,4557688,0,4557688,"N.M.",null,null,0,0,0,0,null,4557688,0,4557688,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4557688,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_NONOP_INC","Line 39","Miscellaneous Nonoperating Income (421)",null,null,-339.31,-254.15,-85.16,-0.3350777100137714,null,4559082.53,-8445.8700000000008,4567528.4000000004,"N.M.",null,null,138.38999999999999,371.71000000000004,-233.32000000000005,-0.62769363213257656,null,4559082.53,-8445.8700000000008,4567528.4000000004,"N.M.",null,2346.9900000000002,null,-14721.289999999999,2171.9900000000002,2358.87,138.25,600.78,143.63999999999999,175.67999999999998,103.77000000000001,210.73,119.47000000000001,506.39,-254.15,null,-197.99,281.90999999999997,148.44000000000003,-3.0800000000000125,543.04999999999995,4557757.24,54.040000000000006,214.38,146.15,271.72000000000003,205.98000000000002,-339.31]
[]
["%,V4211000","4211000","Gain on Dspsition of Property",null,null,0,0,{"$f":"+F579-G579","v":0},{"$f":"IF(G579<0,IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/(-G579)))),IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/G579))))","v":0},null,53.39,0,{"$f":"+K579-L579","v":53.39},{"$f":"IF(L579<0,IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/(-L579)))),IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/L579))))","v":"N.M."},null,null,0,0,{"$f":"+Q579-R579","v":0},{"$f":"IF(R579<0,IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/(-R579)))),IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/R579))))","v":0},null,53.39,0,{"$f":"+V579-W579","v":53.39},{"$f":"IF(W579<0,IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/(-W579)))),IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/W579))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGAIN_ON_DIST_PROPERT","Line 40","Gain on Disposition of Property (421.1)",null,null,0,0,{"$f":"+F580-G580","v":0},{"$f":"IF(G580<0,IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/(-G580)))),IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/G580))))","v":0},null,53.39,0,{"$f":"+K580-L580","v":53.39},{"$f":"IF(L580<0,IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/(-L580)))),IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/L580))))","v":"N.M."},null,null,0,0,{"$f":"+Q580-R580","v":0},{"$f":"IF(R580<0,IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/(-R580)))),IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/R580))))","v":0},null,53.39,0,{"$f":"+V580-W580","v":53.39},{"$f":"IF(W580<0,IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/(-W580)))),IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/W580))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 41","TOTAL Other Income (Enter Total of lines 31 thru 40)",null,null,{"$f":"SUM(F547,-F549,F552,-F556,F560,F562,F567,F570,F577,F580)","v":697933.89},{"$f":"SUM(G547,-G549,G552,-G556,G560,G562,G567,G570,G577,G580)","v":129818.39},{"$f":"+F582-G582","v":568115.5},{"$f":"IF(G582<0,IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/(-G582)))),IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/G582))))","v":4.3762328280299885},null,{"$f":"SUM(K547,-K549,K552,-K556,K560,K562,K567,K570,K577,K580)","v":10856619.25},{"$f":"SUM(L547,-L549,L552,-L556,L560,L562,L567,L570,L577,L580)","v":3351742.01},{"$f":"+K582-L582","v":7504877.2400000002},{"$f":"IF(L582<0,IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/(-L582)))),IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/L582))))","v":2.2390975252895435},null,null,{"$f":"SUM(Q547,-Q549,Q552,-Q556,Q560,Q562,Q567,Q570,Q577,Q580)","v":2250643.1},{"$f":"SUM(R547,-R549,R552,-R556,R560,R562,R567,R570,R577,R580)","v":1165482.4000000001},{"$f":"+Q582-R582","v":1085160.7},{"$f":"IF(R582<0,IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/(-R582)))),IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/R582))))","v":0.93108287177910176},null,{"$f":"SUM(V547,-V549,V552,-V556,V560,V562,V567,V570,V577,V580)","v":10856619.25},{"$f":"SUM(W547,-W549,W552,-W556,W560,W562,W567,W570,W577,W580)","v":3351742.01},{"$f":"+V582-W582","v":7504877.2400000002},{"$f":"IF(W582<0,IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/(-W582)))),IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/W582))))","v":2.2390975252895435},null,{"$f":"SUM(AA547,-AA549,AA552,-AA556,AA560,AA562,AA567,AA570,AA577,AA580)","v":234830.45},null,{"$f":"SUM(AC547,-AC549,AC552,-AC556,AC560,AC562,AC567,AC570,AC577,AC580)","v":189957.06999999998},212033.43,241035.19,266841.64,280519.45000000007,255705.46000000002,230025.57,264180.47999999998,245961.32,163667.82999999999,871996.18,129818.39,null,{"$f":"SUM(AP547,-AP549,AP552,-AP556,AP560,AP562,AP567,AP570,AP577,AP580)","v":10352.559999999992},258064.44,314267.68,394775.28,343586.26,4946056.1800000006,738618.83000000007,779259.04999999993,820995.87000000011,813810.14999999991,738899.06,697933.89]
[null,"Line 42","Other Income Deductions"]
[]
["%,V4212000","4212000","Loss on Dspsition of Property",null,null,0,0,{"$f":"+F585-G585","v":0},{"$f":"IF(G585<0,IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/(-G585)))),IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/G585))))","v":0},null,0,173.74,{"$f":"+K585-L585","v":-173.74},{"$f":"IF(L585<0,IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/(-L585)))),IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/L585))))","v":"N.M."},null,null,0,0,{"$f":"+Q585-R585","v":0},{"$f":"IF(R585<0,IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/(-R585)))),IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/R585))))","v":0},null,0,173.74,{"$f":"+V585-W585","v":-173.74},{"$f":"IF(W585<0,IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/(-W585)))),IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/W585))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_DIST_PROPERTY","Line 43","Loss on Disposition of Property (421.2)",null,null,0,0,{"$f":"+F586-G586","v":0},{"$f":"IF(G586<0,IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/(-G586)))),IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/G586))))","v":0},null,0,173.74,{"$f":"+K586-L586","v":-173.74},{"$f":"IF(L586<0,IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/(-L586)))),IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/L586))))","v":"N.M."},null,null,0,0,{"$f":"+Q586-R586","v":0},{"$f":"IF(R586<0,IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/(-R586)))),IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/R586))))","v":0},null,0,173.74,{"$f":"+V586-W586","v":-173.74},{"$f":"IF(W586<0,IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/(-W586)))),IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/W586))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_AMORT_PLT_ADJ","Line 44","Miscellaneous Amortization (425)",null,null,0,0,{"$f":"+F588-G588","v":0},{"$f":"IF(G588<0,IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/(-G588)))),IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/G588))))","v":0},null,0,0,{"$f":"+K588-L588","v":0},{"$f":"IF(L588<0,IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/(-L588)))),IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/L588))))","v":0},null,null,0,0,{"$f":"+Q588-R588","v":0},{"$f":"IF(R588<0,IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/(-R588)))),IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/R588))))","v":0},null,0,0,{"$f":"+V588-W588","v":0},{"$f":"IF(W588<0,IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/(-W588)))),IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/W588))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4261000","4261000","Donations",null,null,465379.19,140904.16,{"$f":"+F590-G590","v":324475.03000000003},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":2.3028066027291176},null,2047881.39,1649345.42,{"$f":"+K590-L590","v":398535.97},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":0.24163281091234362},null,null,757425.82000000007,435729.51,{"$f":"+Q590-R590","v":321696.31000000006},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":0.73829360329531057},null,2047881.39,1649345.42,{"$f":"+V590-W590","v":398535.97},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":0.24163281091234362},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,136900.57,465379.19]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4261","Line 45","Donations (426.1)",null,null,465379.19,140904.16,{"$f":"+F591-G591","v":324475.03000000003},{"$f":"IF(G591<0,IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/(-G591)))),IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/G591))))","v":2.3028066027291176},null,2047881.39,1649345.42,{"$f":"+K591-L591","v":398535.97},{"$f":"IF(L591<0,IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/(-L591)))),IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/L591))))","v":0.24163281091234362},null,null,757425.82000000007,435729.51,{"$f":"+Q591-R591","v":321696.31000000006},{"$f":"IF(R591<0,IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/(-R591)))),IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/R591))))","v":0.73829360329531057},null,2047881.39,1649345.42,{"$f":"+V591-W591","v":398535.97},{"$f":"IF(W591<0,IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/(-W591)))),IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/W591))))","v":0.24163281091234362},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,136900.57,465379.19]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4262","Line 46","Life Insurance (426.2)",null,null,0,0,{"$f":"+F593-G593","v":0},{"$f":"IF(G593<0,IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/(-G593)))),IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/G593))))","v":0},null,0,0,{"$f":"+K593-L593","v":0},{"$f":"IF(L593<0,IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/(-L593)))),IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/L593))))","v":0},null,null,0,0,{"$f":"+Q593-R593","v":0},{"$f":"IF(R593<0,IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/(-R593)))),IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/R593))))","v":0},null,0,0,{"$f":"+V593-W593","v":0},{"$f":"IF(W593<0,IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/(-W593)))),IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/W593))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4263001","4263001","Penalties",null,null,0,1520.84,{"$f":"+F595-G595","v":-1520.84},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":"N.M."},null,3963.87,5221.09,{"$f":"+K595-L595","v":-1257.2200000000003},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":-0.24079646204145116},null,null,179.09,3158.92,{"$f":"+Q595-R595","v":-2979.83},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":-0.94330657313258959},null,3963.87,5221.09,{"$f":"+V595-W595","v":-1257.2200000000003},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":-0.24079646204145116},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,1520.84,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,179.09,0]
["%,V4263003","4263003","Penalties - Quality of Service",null,null,0,-11745,{"$f":"+F596-G596","v":11745},{"$f":"IF(G596<0,IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/(-G596)))),IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/G596))))","v":"N.M."},null,27946.332000000002,-11745,{"$f":"+K596-L596","v":39691.332000000002},{"$f":"IF(L596<0,IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/(-L596)))),IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/L596))))","v":3.379423754789272},null,null,0,-11745,{"$f":"+Q596-R596","v":11745},{"$f":"IF(R596<0,IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/(-R596)))),IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/R596))))","v":"N.M."},null,27946.332000000002,-11745,{"$f":"+V596-W596","v":39691.332000000002},{"$f":"IF(W596<0,IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/(-W596)))),IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/W596))))","v":3.379423754789272},null,0,null,0,0,0,0,0,0,0,0,0,0,0,-11745,null,0,0,0,0,0,0,0,0,27946.332000000002,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4263","Line 47","Penalties (426.3)",null,null,0,-10224.16,{"$f":"+F597-G597","v":10224.16},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":"N.M."},null,31910.202000000001,-6523.91,{"$f":"+K597-L597","v":38434.112000000001},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":5.8912694994259578},null,null,179.09,-8586.08,{"$f":"+Q597-R597","v":8765.17},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":1.0208581797514116},null,31910.202000000001,-6523.91,{"$f":"+V597-W597","v":38434.112000000001},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":5.8912694994259578},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,-10224.16,null,1.48,0,0,0,22.11,3549.89,211.3,0,27946.332000000002,0,179.09,0]
[]
["%,V4264000","4264000","Civic and Political Activity",null,null,20426.64,22729.15,{"$f":"+F599-G599","v":-2302.510000000002},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":-0.10130207244881581},null,226930.31,204442.95,{"$f":"+K599-L599","v":22487.359999999986},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":0.10999332576643012},null,null,63287.75,49513.03,{"$f":"+Q599-R599","v":13774.720000000001},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":0.27820393944785848},null,226930.31,204442.95,{"$f":"+V599-W599","v":22487.359999999986},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":0.10999332576643012},null,22111.32,null,22589.3,12875.19,20407.830000000002,20658.59,9784.6200000000008,12158.19,15470.89,6637.04,34348.270000000004,23615.14,3168.7400000000002,22729.15,null,6040.1900000000005,33996.879999999997,5989.92,2397.39,30097.360000000001,17691.18,26960.49,17275.53,23193.62,24350.2,18510.91,20426.64]
["%,V4264001","4264001","Non-deduct Lobbying per IRS",null,null,26.01,10000,{"$f":"+F600-G600","v":-9973.99},{"$f":"IF(G600<0,IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/(-G600)))),IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/G600))))","v":-0.99739899999999992},null,18691.38,29613.49,{"$f":"+K600-L600","v":-10922.11},{"$f":"IF(L600<0,IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/(-L600)))),IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/L600))))","v":-0.36882211451605335},null,null,-71.67,15390.04,{"$f":"+Q600-R600","v":-15461.710000000001},{"$f":"IF(R600<0,IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/(-R600)))),IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/R600))))","v":-1.0046569079742482},null,18691.38,29613.49,{"$f":"+V600-W600","v":-10922.11},{"$f":"IF(W600<0,IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/(-W600)))),IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/W600))))","v":-0.36882211451605335},null,5010,null,0,3736.66,4833.9800000000005,4896.28,0,756.53,0,0,0,0,5390.04,10000,null,0,5085.4400000000005,2248.5300000000002,6163.07,-253.1,7.69,65.930000000000007,5511.79,-66.3,-64.8,-32.880000000000003,26.01]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4264","Line 48","Exp. For Certain Civic, Political & Related Activities (426.4)",null,null,20452.649999999998,32729.15,{"$f":"+F601-G601","v":-12276.500000000004},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":-0.37509376198281968},null,245621.69,234056.44,{"$f":"+K601-L601","v":11565.25},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":4.9412227238865979E-2},null,null,63216.08,64903.07,{"$f":"+Q601-R601","v":-1686.989999999998},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":-2.5992453053453372E-2},null,245621.69,234056.44,{"$f":"+V601-W601","v":11565.25},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":4.9412227238865979E-2},null,27121.32,null,22589.3,16611.849999999999,25241.81,25554.87,9784.6200000000008,12914.720000000001,15470.89,6637.04,34348.270000000004,23615.14,8558.7800000000007,32729.15,null,6040.1900000000005,39082.32,8238.4500000000007,8560.4599999999991,29844.260000000002,17698.87,27026.420000000002,22787.32,23127.32,24285.4,18478.03,20452.649999999998]
[]
["%,V4265002","4265002","Other Deductions - Nonassoc",null,null,1943711.6,11379.050000000001,{"$f":"+F603-G603","v":1932332.55},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":"N.M."},null,2591968.8200000003,380535.42,{"$f":"+K603-L603","v":2211433.4000000004},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":5.811373353891736},null,null,2047986.55,39416.090000000004,{"$f":"+Q603-R603","v":2008570.46},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":"N.M."},null,2591968.8200000003,380535.42,{"$f":"+V603-W603","v":2211433.4000000004},{"$f":"IF(W603<0,IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/(-W603)))),IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/W603))))","v":5.811373353891736},null,504263.62,null,2445.39,5403.59,3489.9300000000003,255022.41,38105.26,3207.59,3917.12,11861.91,17666.13,11115.7,16921.34,11379.050000000001,null,10620.42,3377.14,168796.85,164991.61000000002,121687.79000000001,39276.81,14617.91,7544.22,13069.52,82812.37,21462.58,1943711.6]
["%,V4265004","4265004","Social & Service Club Dues",null,null,250,15698.01,-15448.01,-0.98407441452770128,null,61549.17,69046.95,-7497.7799999999988,-0.10858959012671811,null,null,-58554.71,38628.01,-97182.720000000001,-2.5158614176603971,null,61549.17,69046.95,-7497.7799999999988,-0.10858959012671811,null,5687.86,null,4759.3900000000003,688.05000000000007,0,1289,0,17597.5,250,5835,0,7500,15430,15698.01,null,665,0,0,37401.700000000004,1484.1000000000001,80387.490000000005,0,165.59,0,-58804.71,0,250]
["%,V4265007","4265007","Regulatory Expenses",null,null,371.12,440.59000000000003,-69.470000000000027,-0.15767493588143178,null,4865.7300000000005,5233.26,-367.52999999999975,-7.022964653007871E-2,null,null,1486.74,1756.88,-270.1400000000001,-0.15376121305951465,null,4865.7300000000005,5233.26,-367.52999999999975,-7.022964653007871E-2,null,434.92,null,0,870.04,434.27,431.01,431.6,0,435.82,873.64,0,876.92000000000007,439.37,440.59000000000003,null,439.94,440.26,439.90000000000003,0,0,1317.93,369.94,0,371.02,741.80000000000007,373.82,371.12]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,275196.93,239656.44,35540.489999999991,0.14829766310473438,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,null,750695.16500000004,792491.28,-41796.114999999991,-5.2740157595172518E-2,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,275196.93]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,178137.09,67622.759999999995,110514.33,1.6342771279965504,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,null,380499.272,236099.45,144399.82199999999,0.61160592284310689,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,178137.09]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4265","Line 49","Other Deductions (426.5)",null,null,2397666.7400000002,334796.85000000003,2062869.8900000001,6.1615570457129447,null,7317804.6200000001,5442534.6899999995,1875269.9300000006,0.34455819518166469,null,null,3122113.017,1108391.71,2013721.307,1.8167957129524184,null,7317804.6200000001,5442534.6899999995,1875269.9300000006,0.34455819518166469,null,906114.72,null,492280.03,580566.4,414404.47000000003,676623.44000000006,522470.98,403761.95,376909.69,496831.83999999997,370294.17999999993,398007.27,375587.58999999997,334796.85000000003,null,406499.85,448750.61,534266.81999999995,534287.27,479646.10000000003,493777.27999999997,445438,476989.57000000007,376036.103,395276.98700000002,329169.28999999998,2397666.7400000002]
[]
[null,"Line 50","TOTAL Other Income Deductions(Total of lines 43 thru 49)",null,null,{"$f":"+F608+F601+F597+F593+F591+F588+F586","v":2883498.58},{"$f":"+G608+G601+G597+G593+G591+G588+G586","v":498206.00000000012},{"$f":"+F610-G610","v":2385292.58},{"$f":"IF(G610<0,IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/(-G610)))),IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/G610))))","v":4.7877636559977192},null,{"$f":"+K608+K601+K597+K593+K591+K588+K586","v":9643217.9020000007},{"$f":"+L608+L601+L597+L593+L591+L588+L586","v":7319586.3799999999},{"$f":"+K610-L610","v":2323631.5220000008},{"$f":"IF(L610<0,IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/(-L610)))),IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/L610))))","v":0.31745393815545092},null,null,{"$f":"+Q608+Q601+Q597+Q593+Q591+Q588+Q586","v":3942934.0070000002},{"$f":"+R608+R601+R597+R593+R591+R588+R586","v":1600438.21},{"$f":"+Q610-R610","v":2342495.7970000003},{"$f":"IF(R610<0,IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/(-R610)))),IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/R610))))","v":1.4636590043673103},null,{"$f":"+V608+V601+V597+V593+V591+V588+V586","v":9643217.9020000007},{"$f":"+W608+W601+W597+W593+W591+W588+W586","v":7319586.3799999999},{"$f":"+V610-W610","v":2323631.5220000008},{"$f":"IF(W610<0,IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/(-W610)))),IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/W610))))","v":0.31745393815545092},null,{"$f":"+AA608+AA601+AA597+AA593+AA591+AA588+AA586","v":1005505.57},null,{"$f":"+AC608+AC601+AC597+AC593+AC591+AC588+AC586","v":611246.64},732233.99,584177.74,844069.25,669767.88,553784.2300000001,533645.19000000006,648013.61,542209.6399999999,564112.41,538119.79999999993,498206.00000000012,null,{"$f":"+AP608+AP601+AP597+AP593+AP591+AP588+AP586","v":547502.82999999996},632992.82999999996,680994.19,686249.39,655457.51,659993.46,617525.19999999995,648023.04000000004,571545.44500000007,574708.44700000004,484726.98,2883498.58]
[null,"Line 51","Taxes Applic. To Other Income and Deductions"]
[]
["%,V408200523","408200523","Real Personal Property Taxes",null,null,0,0,{"$f":"+F613-G613","v":0},{"$f":"IF(G613<0,IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/(-G613)))),IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/G613))))","v":0},null,0,42105.98,{"$f":"+K613-L613","v":-42105.98},{"$f":"IF(L613<0,IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/(-L613)))),IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/L613))))","v":"N.M."},null,null,0,0,{"$f":"+Q613-R613","v":0},{"$f":"IF(R613<0,IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/(-R613)))),IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/R613))))","v":0},null,0,42105.98,{"$f":"+V613-W613","v":-42105.98},{"$f":"IF(W613<0,IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/(-W613)))),IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/W613))))","v":"N.M."},null,4917,null,11217,4917,4917,4917,4917,4913,0,0,6307.9800000000005,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408200524","408200524","Real Personal Property Taxes",null,null,0,5542,{"$f":"+F614-G614","v":-5542},{"$f":"IF(G614<0,IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/(-G614)))),IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/G614))))","v":"N.M."},null,51321.06,33252,{"$f":"+K614-L614","v":18069.059999999998},{"$f":"IF(L614<0,IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/(-L614)))),IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/L614))))","v":0.54339769036448926},null,null,0,16626,{"$f":"+Q614-R614","v":-16626},{"$f":"IF(R614<0,IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/(-R614)))),IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/R614))))","v":"N.M."},null,51321.06,33252,{"$f":"+V614-W614","v":18069.059999999998},{"$f":"IF(W614<0,IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/(-W614)))),IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/W614))))","v":0.54339769036448926},null,0,null,0,0,0,0,0,0,5542,5542,5542,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,0,0,-226.94,0,0,0]
["%,V408200525","408200525","Real Personal Property Taxes",null,null,5483,0,{"$f":"+F615-G615","v":5483},{"$f":"IF(G615<0,IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/(-G615)))),IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/G615))))","v":"N.M."},null,32898,0,{"$f":"+K615-L615","v":32898},{"$f":"IF(L615<0,IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/(-L615)))),IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/L615))))","v":"N.M."},null,null,16449,0,{"$f":"+Q615-R615","v":16449},{"$f":"IF(R615<0,IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/(-R615)))),IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/R615))))","v":"N.M."},null,32898,0,{"$f":"+V615-W615","v":32898},{"$f":"IF(W615<0,IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/(-W615)))),IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/W615))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5483,5483,5483,5483,5483,5483]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NTAXES_OTHER_THN_INC","Line 52","Taxes Other Than Income Taxes (408.2)",null,null,5483,5542,{"$f":"+F616-G616","v":-59},{"$f":"IF(G616<0,IF(H616=0,0,IF(OR(G616=0,F616=0),\"N.M.\",IF(ABS(H616/G616)>=10,\"N.M.\",H616/(-G616)))),IF(H616=0,0,IF(OR(G616=0,F616=0),\"N.M.\",IF(ABS(H616/G616)>=10,\"N.M.\",H616/G616))))","v":-1.0645976181883796E-2},null,84219.06,75357.98000000001,{"$f":"+K616-L616","v":8861.0799999999872},{"$f":"IF(L616<0,IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/(-L616)))),IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/L616))))","v":0.11758648520037275},null,null,16449,16626,{"$f":"+Q616-R616","v":-177},{"$f":"IF(R616<0,IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/(-R616)))),IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/R616))))","v":-1.0645976181883796E-2},null,84219.06,75357.98000000001,{"$f":"+V616-W616","v":8861.0799999999872},{"$f":"IF(W616<0,IF(X616=0,0,IF(OR(W616=0,V616=0),\"N.M.\",IF(ABS(X616/W616)>=10,\"N.M.\",X616/(-W616)))),IF(X616=0,0,IF(OR(W616=0,V616=0),\"N.M.\",IF(ABS(X616/W616)>=10,\"N.M.\",X616/W616))))","v":0.11758648520037275},null,4917,null,11217,4917,4917,4917,4917,4913,5542,5542,11849.98,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,5483,5483,5256.06,5483,5483,5483]
[]
[]
["%,V4092001","4092001","Inc Tax, Oth Inc&Ded-Federal",null,null,-471964.2,-22796.68,{"$f":"+F619-G619","v":-449167.52},{"$f":"IF(G619<0,IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/(-G619)))),IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/G619))))","v":"N.M."},null,-616402.34,-278916.3,{"$f":"+K619-L619","v":-337486.04},{"$f":"IF(L619<0,IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/(-L619)))),IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/L619))))","v":-1.2099903806267327},null,null,-443108.19,30654.690000000002,{"$f":"+Q619-R619","v":-473762.88},{"$f":"IF(R619<0,IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/(-R619)))),IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/R619))))","v":"N.M."},null,-616402.34,-278916.3,{"$f":"+V619-W619","v":-337486.04},{"$f":"IF(W619<0,IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/(-W619)))),IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/W619))))","v":-1.2099903806267327},null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,7113.81,-471964.2]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_FED_NONOP",null,"Federal Income Taxes NonOperating",null,null,-471964.2,-22796.68,-449167.52,"N.M.",null,-616402.34,-278916.3,-337486.04,-1.2099903806267327,null,null,-443108.19,30654.690000000002,-473762.88,"N.M.",null,-616402.34,-278916.3,-337486.04,-1.2099903806267327,null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,7113.81,-471964.2]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,275196.93,239656.44,35540.489999999991,0.14829766310473438,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,null,750695.16500000004,792491.28,-41796.114999999991,-5.2740157595172518E-2,null,3397857.54,3247182.17,150675.37000000011,4.6401883883219315E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,275196.93]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,178137.09,67622.759999999995,110514.33,1.6342771279965504,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,null,380499.272,236099.45,144399.82199999999,0.61160592284310689,null,1261563.3600000001,1740536.8900000001,-478973.53,-0.27518723260154515,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,178137.09]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,453334.02,307279.2,146054.82,0.47531632469753893,null,4659420.9000000004,4987719.0600000005,-328298.16000000015,-6.5821301490866277E-2,null,null,1131194.4369999999,1028590.73,102603.70699999994,9.9751732158814943E-2,null,4659420.9000000004,4987719.0600000005,-328298.16000000015,-6.5821301490866277E-2,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,307332.89,453334.02]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F623*0.21","v":95200.144199999995},{"$f":"G623*0.21","v":64528.631999999998},30671.512199999997,0.47531632469753887,null,{"$f":"K623*0.21","v":978478.38900000008},{"$f":"L623*0.21","v":1047421.0026000001},-68942.613600000041,-6.5821301490866277E-2,null,null,{"$f":"Q623*0.21","v":237550.83176999996},{"$f":"R623*0.21","v":216004.0533},21546.778469999961,9.9751732158814818E-2,null,{"$f":"V623*0.21","v":978478.38900000008},{"$f":"W623*0.21","v":1047421.0026000001},-68942.613600000041,-6.5821301490866277E-2,null,{"$f":"AA623*0.21","v":83102.947199999995},null,{"$f":"AC623*0.21","v":101865.80249999999},120456.99119999999,86200.856700000004,88175.014200000005,101626.16519999999,80420.940599999987,78184.417499999996,100434.87089999999,74051.890499999994,79488.076499999996,71987.344799999992,64528.631999999998,null,{"$f":"AP623*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,77810.780669999993,64539.906900000002,95200.144199999995]
[null,"Line 53","Income Taxes - Federal (409.2)",null,null,{"$f":"F620-F624","v":-567164.34420000005},{"$f":"G620-G624","v":-87325.312000000005},-479839.03220000002,-5.4948447501681983,null,{"$f":"K620-K624","v":-1594880.7290000001},{"$f":"L620-L624","v":-1326337.3026000001},-268543.4264,-0.20246993421174098,null,null,{"$f":"Q620-Q624","v":-680659.02176999999},{"$f":"R620-R624","v":-185349.3633},-495309.65847000002,-2.6723029939321084,null,{"$f":"V620-V624","v":-1594880.7290000001},{"$f":"W620-W624","v":-1326337.3026000001},-268543.4264,-0.20246993421174098,null,{"$f":"AA620-AA624","v":558195.09279999998},null,{"$f":"AC620-AC624","v":-101865.80249999999},-136335.2212,-109645.3167,-106074.8242,-188108.7352,-100626.69059999999,-2040096.2075,1746766.7190999999,-105001.8605,-153713.96649999998,55689.915200000018,-87325.312000000005,null,{"$f":"AP620-AP624","v":-108828.92289999999},-118955.7441,-137554.4247,-131623.5716,-111508.43410000001,-97180.340500000006,-68506.291499999992,-76193.089599999992,-63870.88822999999,-56068.580669999996,-57426.096900000004,-567164.34420000005]
[]
["%,V4092002","4092002","Inc Tax, Oth Inc & Ded - State",null,null,-116575.95,-5820.87,{"$f":"+F627-G627","v":-110755.08},{"$f":"IF(G627<0,IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/(-G627)))),IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/G627))))","v":"N.M."},null,-151154.75,-70099.100000000006,{"$f":"+K627-L627","v":-81055.649999999994},{"$f":"IF(L627<0,IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/(-L627)))),IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/L627))))","v":-1.1563008654890004},null,null,-107633.92,-62331.6,{"$f":"+Q627-R627","v":-45302.32},{"$f":"IF(R627<0,IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/(-R627)))),IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/R627))))","v":-0.7267953975190754},null,-151154.75,-70099.100000000006,{"$f":"+V627-W627","v":-81055.649999999994},{"$f":"IF(W627<0,IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/(-W627)))),IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/W627))))","v":-1.1563008654890004},null,0,null,0,0,0,0,0,0,0,0,-7767.5,-18628.45,-37882.28,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,3481.71,-116575.95]
["%,V409200223","409200223","Inc Tax Oth Inc  Ded - State",null,null,0,0,{"$f":"+F628-G628","v":0},{"$f":"IF(G628<0,IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/(-G628)))),IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/G628))))","v":0},null,0,0,{"$f":"+K628-L628","v":0},{"$f":"IF(L628<0,IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/(-L628)))),IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/L628))))","v":0},null,null,0,69925.39,{"$f":"+Q628-R628","v":-69925.39},{"$f":"IF(R628<0,IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/(-R628)))),IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/R628))))","v":"N.M."},null,0,0,{"$f":"+V628-W628","v":0},{"$f":"IF(W628<0,IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/(-W628)))),IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/W628))))","v":0},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,0,0,69925.39,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_OTH_NONOP","Line 54","Income Taxes - Other (409.2)",null,null,-116575.95,-5820.87,{"$f":"+F629-G629","v":-110755.08},{"$f":"IF(G629<0,IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/(-G629)))),IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/G629))))","v":"N.M."},null,-151154.75,-70099.100000000006,{"$f":"+K629-L629","v":-81055.649999999994},{"$f":"IF(L629<0,IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/(-L629)))),IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/L629))))","v":-1.1563008654890004},null,null,-107633.92,7593.7900000000009,{"$f":"+Q629-R629","v":-115227.70999999999},{"$f":"IF(R629<0,IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/(-R629)))),IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/R629))))","v":"N.M."},null,-151154.75,-70099.100000000006,{"$f":"+V629-W629","v":-81055.649999999994},{"$f":"IF(W629<0,IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/(-W629)))),IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/W629))))","v":-1.1563008654890004},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,-7767.5,-18628.45,32043.11,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,3481.71,-116575.95]
[]
["%,V4102001","4102001","Prov Def I/T Oth I&D - Federal",null,null,0,0,{"$f":"+F631-G631","v":0},{"$f":"IF(G631<0,IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/(-G631)))),IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/G631))))","v":0},null,0,0,{"$f":"+K631-L631","v":0},{"$f":"IF(L631<0,IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/(-L631)))),IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/L631))))","v":0},null,null,0,0,{"$f":"+Q631-R631","v":0},{"$f":"IF(R631<0,IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/(-R631)))),IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/R631))))","v":0},null,0,0,{"$f":"+V631-W631","v":0},{"$f":"IF(W631<0,IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/(-W631)))),IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/W631))))","v":0},null,0.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_FOR_DEF_TAX_NON","Line 55","Provision for Deferred Inc. Taxes (410.2)",null,null,0,0,{"$f":"+F632-G632","v":0},{"$f":"IF(G632<0,IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/(-G632)))),IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/G632))))","v":0},null,0,0,{"$f":"+K632-L632","v":0},{"$f":"IF(L632<0,IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/(-L632)))),IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/L632))))","v":0},null,null,0,0,{"$f":"+Q632-R632","v":0},{"$f":"IF(R632<0,IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/(-R632)))),IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/R632))))","v":0},null,0,0,{"$f":"+V632-W632","v":0},{"$f":"IF(W632<0,IF(X632=0,0,IF(OR(W632=0,V632=0),\"N.M.\",IF(ABS(X632/W632)>=10,\"N.M.\",X632/(-W632)))),IF(X632=0,0,IF(OR(W632=0,V632=0),\"N.M.\",IF(ABS(X632/W632)>=10,\"N.M.\",X632/W632))))","v":0},null,0.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4112001","4112001","Prv Def I/T-Cr Oth I&D-Fed",null,null,0,0,{"$f":"+F634-G634","v":0},{"$f":"IF(G634<0,IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/(-G634)))),IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/G634))))","v":0},null,0,0,{"$f":"+K634-L634","v":0},{"$f":"IF(L634<0,IF(M634=0,0,IF(OR(L634=0,K634=0),\"N.M.\",IF(ABS(M634/L634)>=10,\"N.M.\",M634/(-L634)))),IF(M634=0,0,IF(OR(L634=0,K634=0),\"N.M.\",IF(ABS(M634/L634)>=10,\"N.M.\",M634/L634))))","v":0},null,null,0,0,{"$f":"+Q634-R634","v":0},{"$f":"IF(R634<0,IF(S634=0,0,IF(OR(R634=0,Q634=0),\"N.M.\",IF(ABS(S634/R634)>=10,\"N.M.\",S634/(-R634)))),IF(S634=0,0,IF(OR(R634=0,Q634=0),\"N.M.\",IF(ABS(S634/R634)>=10,\"N.M.\",S634/R634))))","v":0},null,0,0,{"$f":"+V634-W634","v":0},{"$f":"IF(W634<0,IF(X634=0,0,IF(OR(W634=0,V634=0),\"N.M.\",IF(ABS(X634/W634)>=10,\"N.M.\",X634/(-W634)))),IF(X634=0,0,IF(OR(W634=0,V634=0),\"N.M.\",IF(ABS(X634/W634)>=10,\"N.M.\",X634/W634))))","v":0},null,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEF_TX_NON_CR","Line 56","(Less) Provision for Deferred Income Taxes-Cr (411.2) ",null,null,0,0,{"$f":"+F635-G635","v":0},{"$f":"IF(G635<0,IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/(-G635)))),IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/G635))))","v":0},null,0,0,{"$f":"+K635-L635","v":0},{"$f":"IF(L635<0,IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/(-L635)))),IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/L635))))","v":0},null,null,0,0,{"$f":"+Q635-R635","v":0},{"$f":"IF(R635<0,IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/(-R635)))),IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/R635))))","v":0},null,0,0,{"$f":"+V635-W635","v":0},{"$f":"IF(W635<0,IF(X635=0,0,IF(OR(W635=0,V635=0),\"N.M.\",IF(ABS(X635/W635)>=10,\"N.M.\",X635/(-W635)))),IF(X635=0,0,IF(OR(W635=0,V635=0),\"N.M.\",IF(ABS(X635/W635)>=10,\"N.M.\",X635/W635))))","v":0},null,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINVESTMENT_TAX","Line 57","Investment Tax Credit Adj.-Net (411.5)",null,null,0,0,{"$f":"+F637-G637","v":0},{"$f":"IF(G637<0,IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/(-G637)))),IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/G637))))","v":0},null,0,0,{"$f":"+K637-L637","v":0},{"$f":"IF(L637<0,IF(M637=0,0,IF(OR(L637=0,K637=0),\"N.M.\",IF(ABS(M637/L637)>=10,\"N.M.\",M637/(-L637)))),IF(M637=0,0,IF(OR(L637=0,K637=0),\"N.M.\",IF(ABS(M637/L637)>=10,\"N.M.\",M637/L637))))","v":0},null,null,0,0,{"$f":"+Q637-R637","v":0},{"$f":"IF(R637<0,IF(S637=0,0,IF(OR(R637=0,Q637=0),\"N.M.\",IF(ABS(S637/R637)>=10,\"N.M.\",S637/(-R637)))),IF(S637=0,0,IF(OR(R637=0,Q637=0),\"N.M.\",IF(ABS(S637/R637)>=10,\"N.M.\",S637/R637))))","v":0},null,0,0,{"$f":"+V637-W637","v":0},{"$f":"IF(W637<0,IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/(-W637)))),IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/W637))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N420","Line 58","(Less) Investment Tax Credits (420)",null,null,0,0,{"$f":"+F639-G639","v":0},{"$f":"IF(G639<0,IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/(-G639)))),IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/G639))))","v":0},null,0,0,{"$f":"+K639-L639","v":0},{"$f":"IF(L639<0,IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/(-L639)))),IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/L639))))","v":0},null,null,0,0,{"$f":"+Q639-R639","v":0},{"$f":"IF(R639<0,IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/(-R639)))),IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/R639))))","v":0},null,0,0,{"$f":"+V639-W639","v":0},{"$f":"IF(W639<0,IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/(-W639)))),IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/W639))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 59","TOTAL Taxes on Other Income and Deductions (Total of lines 52-58)",null,null,{"$f":"SUM(F616,F625,F629,F632,-F635,F637,F639)","v":-678257.2942},{"$f":"SUM(G616,G625,G629,G632,-G635,G637,G639)","v":-87604.182000000001},{"$f":"+F641-G641","v":-590653.11219999997},{"$f":"IF(G641<0,IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/(-G641)))),IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/G641))))","v":-6.7422935608256687},null,{"$f":"SUM(K616,K625,K629,K632,-K635,K637,K639)","v":-1661816.419},{"$f":"SUM(L616,L625,L629,L632,-L635,L637,L639)","v":-1321078.4226000002},{"$f":"+K641-L641","v":-340737.99639999983},{"$f":"IF(L641<0,IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/(-L641)))),IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/L641))))","v":-0.25792412514723922},null,null,{"$f":"SUM(Q616,Q625,Q629,Q632,-Q635,Q637,Q639)","v":-771843.94177000003},{"$f":"SUM(R616,R625,R629,R632,-R635,R637,R639)","v":-161129.57329999999},{"$f":"+Q641-R641","v":-610714.3684700001},{"$f":"IF(R641<0,IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/(-R641)))),IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/R641))))","v":-3.7902065769946414},null,{"$f":"SUM(V616,V625,V629,V632,-V635,V637,V639)","v":-1661816.419},{"$f":"SUM(W616,W625,W629,W632,-W635,W637,W639)","v":-1321078.4226000002},{"$f":"+V641-W641","v":-340737.99639999983},{"$f":"IF(W641<0,IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/(-W641)))),IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/W641))))","v":-0.25792412514723922},null,{"$f":"SUM(AA616,AA625,AA629,AA632,-AA635,AA637,AA639)","v":-213263.2871999999},null,{"$f":"SUM(AC616,AC625,AC629,AC632,-AC635,AC637,AC639)","v":-90648.802499999991},-135403.17120000001,-110612.1667,-105650.1342,-204896.22519999999,-100784.71059999999,-2526934.3275000001,2215900.0691,-100919.3805,-166800.41649999999,93275.025200000018,-87604.182000000001,null,{"$f":"SUM(AP616,AP625,AP629,AP632,-AP635,AP637,AP639)","v":-91498.012899999987},-119822.7341,-147306.28470000002,-141633.52160000001,-115170.37410000002,-96387.200500000006,-57526.291499999992,-65095.739599999994,-55532.31822999999,-45125.260669999996,-48461.386900000005,-678257.2942]
[null,"Line 60","Net Other Income and Deductions (Total of lines 41, 50, 59)",null,null,{"$f":"+F582-F610-F641","v":-1507307.3958000001},{"$f":"+G582-G610-G641","v":-280783.42800000007},{"$f":"+F642-G642","v":-1226523.9678},{"$f":"IF(G642<0,IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/(-G642)))),IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/G642))))","v":-4.3682206479792667},null,{"$f":"+K582-K610-K641","v":2875217.7669999991},{"$f":"+L582-L610-L641","v":-2646765.9473999999},{"$f":"+K642-L642","v":5521983.714399999},{"$f":"IF(L642<0,IF(M642=0,0,IF(OR(L642=0,K642=0),\"N.M.\",IF(ABS(M642/L642)>=10,\"N.M.\",M642/(-L642)))),IF(M642=0,0,IF(OR(L642=0,K642=0),\"N.M.\",IF(ABS(M642/L642)>=10,\"N.M.\",M642/L642))))","v":2.0863135706519174},null,null,{"$f":"+Q582-Q610-Q641","v":-920446.96523000009},{"$f":"+R582-R610-R641","v":-273826.23669999983},{"$f":"+Q642-R642","v":-646620.7285300002},{"$f":"IF(R642<0,IF(S642=0,0,IF(OR(R642=0,Q642=0),\"N.M.\",IF(ABS(S642/R642)>=10,\"N.M.\",S642/(-R642)))),IF(S642=0,0,IF(OR(R642=0,Q642=0),\"N.M.\",IF(ABS(S642/R642)>=10,\"N.M.\",S642/R642))))","v":-2.3614272186723611},null,{"$f":"+V582-V610-V641","v":2875217.7669999991},{"$f":"+W582-W610-W641","v":-2646765.9473999999},{"$f":"+V642-W642","v":5521983.714399999},{"$f":"IF(W642<0,IF(X642=0,0,IF(OR(W642=0,V642=0),\"N.M.\",IF(ABS(X642/W642)>=10,\"N.M.\",X642/(-W642)))),IF(X642=0,0,IF(OR(W642=0,V642=0),\"N.M.\",IF(ABS(X642/W642)>=10,\"N.M.\",X642/W642))))","v":2.0863135706519174},null,{"$f":"+AA582-AA610-AA641","v":-557411.83279999997},null,{"$f":"+AC582-AC610-AC641","v":-330640.76750000007},-384797.38879999996,-232530.38329999999,-471577.47580000001,-184352.20479999995,-197294.05940000009,2223314.7075,-2599733.1990999999,-195328.93949999989,-233644.16350000008,240601.35480000009,-280783.42800000007,null,{"$f":"+AP582-AP610-AP641","v":-445652.25710000005},-255105.65589999995,-219420.22529999993,-149840.58839999998,-196700.87589999998,4382449.9205000009,178619.92150000011,196331.74959999989,304982.74323000002,284226.96366999985,302633.46690000006,-1507307.3958000001]
[null,"Line 61","Interest Charges "]
[]
["%,V4270002","4270002","Int on LTD - Install Pur Contr",null,null,254583.33000000002,254583.33000000002,{"$f":"+F645-G645","v":0},{"$f":"IF(G645<0,IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/(-G645)))),IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/G645))))","v":0},null,3055000,3055000,{"$f":"+K645-L645","v":0},{"$f":"IF(L645<0,IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/(-L645)))),IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/L645))))","v":0},null,null,763749.99,763749.99,{"$f":"+Q645-R645","v":0},{"$f":"IF(R645<0,IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/(-R645)))),IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/R645))))","v":0},null,3055000,3055000,{"$f":"+V645-W645","v":0},{"$f":"IF(W645<0,IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/(-W645)))),IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/W645))))","v":0},null,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,254583.33000000002]
["%,V4270005","4270005","Int on LTD - Other LTD",null,null,0,717919.12,{"$f":"+F646-G646","v":-717919.12},{"$f":"IF(G646<0,IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/(-G646)))),IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/G646))))","v":"N.M."},null,7183375.79,9496384.4199999999,{"$f":"+K646-L646","v":-2313008.63},{"$f":"IF(L646<0,IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/(-L646)))),IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/L646))))","v":-0.2435672912659953},null,null,0,2233999.29,{"$f":"+Q646-R646","v":-2233999.29},{"$f":"IF(R646<0,IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/(-R646)))),IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/R646))))","v":"N.M."},null,7183375.79,9496384.4199999999,{"$f":"+V646-W646","v":-2313008.63},{"$f":"IF(W646<0,IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/(-W646)))),IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/W646))))","v":-0.2435672912659953},null,826331.62,null,768118.46,825323.04,821444.46,795451.08000000007,822707.8,797112.04,822842.37,817884.63,791501.25,796095.04,719985.13,717919.12,null,1359596.29,1244845.6200000001,1379941.76,1332701.5,1377407.08,488883.54000000004,0,0,0,0,0,0]
["%,V4270006","4270006","Int on LTD - Sen Unsec Notes",null,null,4627854.1500000004,4627854.1500000004,{"$f":"+F647-G647","v":0},{"$f":"IF(G647<0,IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/(-G647)))),IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/G647))))","v":0},null,55534249.990000002,56952748.590000004,{"$f":"+K647-L647","v":-1418498.6000000015},{"$f":"IF(L647<0,IF(M647=0,0,IF(OR(L647=0,K647=0),\"N.M.\",IF(ABS(M647/L647)>=10,\"N.M.\",M647/(-L647)))),IF(M647=0,0,IF(OR(L647=0,K647=0),\"N.M.\",IF(ABS(M647/L647)>=10,\"N.M.\",M647/L647))))","v":-2.4906587216917346E-2},null,null,13883562.48,13883562.48,{"$f":"+Q647-R647","v":0},{"$f":"IF(R647<0,IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/(-R647)))),IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/R647))))","v":0},null,55534249.990000002,56952748.590000004,{"$f":"+V647-W647","v":-1418498.6000000015},{"$f":"IF(W647<0,IF(X647=0,0,IF(OR(W647=0,V647=0),\"N.M.\",IF(ABS(X647/W647)>=10,\"N.M.\",X647/(-W647)))),IF(X647=0,0,IF(OR(W647=0,V647=0),\"N.M.\",IF(ABS(X647/W647)>=10,\"N.M.\",X647/W647))))","v":-2.4906587216917346E-2},null,4797395.8100000005,null,4797395.84,4797395.82,4797395.83,4797395.8499999996,4797395.8100000005,4797395.84,4797395.82,4797395.84,4690019.46,4627854.16,4627854.17,4627854.1500000004,null,4627854.17,4627854.17,4627854.16,4627854.18,4627854.1500000004,4627854.17,4627854.16,4627854.17,4627854.18,4627854.16,4627854.17,4627854.1500000004]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINT_LONG-TERM_DEBT","Line 62","Interest on Long-Term Debt (427)",null,null,4882437.4800000004,5600356.6000000006,{"$f":"+F648-G648","v":-717919.12000000011},{"$f":"IF(G648<0,IF(H648=0,0,IF(OR(G648=0,F648=0),\"N.M.\",IF(ABS(H648/G648)>=10,\"N.M.\",H648/(-G648)))),IF(H648=0,0,IF(OR(G648=0,F648=0),\"N.M.\",IF(ABS(H648/G648)>=10,\"N.M.\",H648/G648))))","v":-0.12819167979410453},null,65772625.780000001,69504133.010000005,{"$f":"+K648-L648","v":-3731507.2300000042},{"$f":"IF(L648<0,IF(M648=0,0,IF(OR(L648=0,K648=0),\"N.M.\",IF(ABS(M648/L648)>=10,\"N.M.\",M648/(-L648)))),IF(M648=0,0,IF(OR(L648=0,K648=0),\"N.M.\",IF(ABS(M648/L648)>=10,\"N.M.\",M648/L648))))","v":-5.3687558831402561E-2},null,null,14647312.470000001,16881311.760000002,{"$f":"+Q648-R648","v":-2233999.290000001},{"$f":"IF(R648<0,IF(S648=0,0,IF(OR(R648=0,Q648=0),\"N.M.\",IF(ABS(S648/R648)>=10,\"N.M.\",S648/(-R648)))),IF(S648=0,0,IF(OR(R648=0,Q648=0),\"N.M.\",IF(ABS(S648/R648)>=10,\"N.M.\",S648/R648))))","v":-0.13233564558018687},null,65772625.780000001,69504133.010000005,{"$f":"+V648-W648","v":-3731507.2300000042},{"$f":"IF(W648<0,IF(X648=0,0,IF(OR(W648=0,V648=0),\"N.M.\",IF(ABS(X648/W648)>=10,\"N.M.\",X648/(-W648)))),IF(X648=0,0,IF(OR(W648=0,V648=0),\"N.M.\",IF(ABS(X648/W648)>=10,\"N.M.\",X648/W648))))","v":-5.3687558831402561E-2},null,5878310.7600000007,null,5820097.6299999999,5877302.1900000004,5873423.6200000001,5847430.2699999996,5874686.9500000011,5849091.2199999997,5874821.5200000005,5869863.7999999998,5736104.0499999998,5678532.5300000003,5602422.6299999999,5600356.6000000006,null,6242033.79,6127283.1200000001,6262379.25,6215139.0199999996,6259844.5700000003,5371321.0499999998,4882437.49,4882437.5,4882437.5199999996,4882437.49,4882437.5,4882437.4800000004]
[]
["%,V4280002","4280002","Amrtz Debt Dscnt&Exp-Instl Pur",null,null,14381.720000000001,14381.710000000001,{"$f":"+F650-G650","v":1.0000000000218279E-2},{"$f":"IF(G650<0,IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/(-G650)))),IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/G650))))","v":6.9532760709389066E-7},null,172580.56,171860.52,{"$f":"+K650-L650","v":720.04000000000815},{"$f":"IF(L650<0,IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/(-L650)))),IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/L650))))","v":4.1896766051912806E-3},null,null,43145.15,43145.13,{"$f":"+Q650-R650","v":2.0000000004074536E-2},{"$f":"IF(R650<0,IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/(-R650)))),IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/R650))))","v":4.6355173814691341E-7},null,172580.56,171860.52,{"$f":"+V650-W650","v":720.04000000000815},{"$f":"IF(W650<0,IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/(-W650)))),IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/W650))))","v":4.1896766051912806E-3},null,14201.710000000001,null,14201.710000000001,14201.710000000001,14201.710000000001,14201.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,null,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001]
["%,V4280003","4280003","Amrtz Debt Dscnt&Exp-N/P",null,null,0,633.98,{"$f":"+F651-G651","v":-633.98},{"$f":"IF(G651<0,IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/(-G651)))),IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/G651))))","v":"N.M."},null,19881.439999999999,10904.73,{"$f":"+K651-L651","v":8976.7099999999991},{"$f":"IF(L651<0,IF(M651=0,0,IF(OR(L651=0,K651=0),\"N.M.\",IF(ABS(M651/L651)>=10,\"N.M.\",M651/(-L651)))),IF(M651=0,0,IF(OR(L651=0,K651=0),\"N.M.\",IF(ABS(M651/L651)>=10,\"N.M.\",M651/L651))))","v":0.82319415519687322},null,null,0,1901.93,{"$f":"+Q651-R651","v":-1901.93},{"$f":"IF(R651<0,IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/(-R651)))),IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/R651))))","v":"N.M."},null,19881.439999999999,10904.73,{"$f":"+V651-W651","v":8976.7099999999991},{"$f":"IF(W651<0,IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/(-W651)))),IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/W651))))","v":0.82319415519687322},null,1420.18,null,1420.18,1420.18,1420.18,1420.18,1420.14,0,633.98,633.98,633.98,633.98,633.97,633.98,null,1790.49,1930.23,1930.22,1930.24,1930.22,10370.040000000001,0,0,0,0,0,0]
["%,V4280006","4280006","Amrtz Dscnt&Exp-Sn Unsec Note",null,null,47680.74,47678.62,{"$f":"+F652-G652","v":2.1199999999953434},{"$f":"IF(G652<0,IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/(-G652)))),IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/G652))))","v":4.4464374178517401E-5},null,572692.97,590640.93000000005,{"$f":"+K652-L652","v":-17947.960000000079},{"$f":"IF(L652<0,IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/(-L652)))),IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/L652))))","v":-3.0387260835445452E-2},null,null,143042.26,143035.86000000002,{"$f":"+Q652-R652","v":6.3999999999941792},{"$f":"IF(R652<0,IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/(-R652)))),IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/R652))))","v":4.474402433064113E-5},null,572692.97,590640.93000000005,{"$f":"+V652-W652","v":-17947.960000000079},{"$f":"IF(W652<0,IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/(-W652)))),IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/W652))))","v":-3.0387260835445452E-2},null,49637.55,null,49637.55,49637.55,49637.55,50202.76,50202.76,50202.76,50202.76,50202.76,47678.62,47678.62,47678.62,47678.62,null,47678.62,47678.62,48178.73,47678.62,47688.85,47688.82,47688.85,47688.82,47680.78,47680.74,47680.78,47680.74]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DEBT_DISC&EXP","Line 63","Amort. Of Debt Disc. And Expense (428)",null,null,62062.46,62694.310000000005,{"$f":"+F653-G653","v":-631.85000000000582},{"$f":"IF(G653<0,IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/(-G653)))),IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/G653))))","v":-1.0078267070807634E-2},null,765154.97,773406.18,{"$f":"+K653-L653","v":-8251.2100000000792},{"$f":"IF(L653<0,IF(M653=0,0,IF(OR(L653=0,K653=0),\"N.M.\",IF(ABS(M653/L653)>=10,\"N.M.\",M653/(-L653)))),IF(M653=0,0,IF(OR(L653=0,K653=0),\"N.M.\",IF(ABS(M653/L653)>=10,\"N.M.\",M653/L653))))","v":-1.0668663133775423E-2},null,null,186187.41,188082.92,{"$f":"+Q653-R653","v":-1895.5100000000093},{"$f":"IF(R653<0,IF(S653=0,0,IF(OR(R653=0,Q653=0),\"N.M.\",IF(ABS(S653/R653)>=10,\"N.M.\",S653/(-R653)))),IF(S653=0,0,IF(OR(R653=0,Q653=0),\"N.M.\",IF(ABS(S653/R653)>=10,\"N.M.\",S653/R653))))","v":-1.0078054934493834E-2},null,765154.97,773406.18,{"$f":"+V653-W653","v":-8251.2100000000792},{"$f":"IF(W653<0,IF(X653=0,0,IF(OR(W653=0,V653=0),\"N.M.\",IF(ABS(X653/W653)>=10,\"N.M.\",X653/(-W653)))),IF(X653=0,0,IF(OR(W653=0,V653=0),\"N.M.\",IF(ABS(X653/W653)>=10,\"N.M.\",X653/W653))))","v":-1.0668663133775423E-2},null,65259.44,null,65259.44,65259.44,65259.44,65824.650000000009,66004.61,64584.47,65218.450000000004,65218.450000000004,62694.310000000005,62694.310000000005,62694.3,62694.310000000005,null,63850.820000000007,63990.560000000005,64490.66,63990.570000000007,64000.78,72440.58,62070.559999999998,62070.54,62062.49,62062.46,62062.49,62062.46]
[]
["%,V4281004","4281004","Amrtz Loss Rcquired Debt-Dbnt",null,null,2804.23,2804.23,{"$f":"+F655-G655","v":0},{"$f":"IF(G655<0,IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/(-G655)))),IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/G655))))","v":0},null,33650.94,33650.76,{"$f":"+K655-L655","v":0.18000000000029104},{"$f":"IF(L655<0,IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/(-L655)))),IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/L655))))","v":5.3490619528441863E-6},null,null,8412.69,8412.69,{"$f":"+Q655-R655","v":0},{"$f":"IF(R655<0,IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/(-R655)))),IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/R655))))","v":0},null,33650.94,33650.76,{"$f":"+V655-W655","v":0.18000000000029104},{"$f":"IF(W655<0,IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/(-W655)))),IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/W655))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_LOSS_REACQ_DBT","Line 64","Amortization of Loss on Reacquired Debt (428.1)",null,null,2804.23,2804.23,{"$f":"+F656-G656","v":0},{"$f":"IF(G656<0,IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/(-G656)))),IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/G656))))","v":0},null,33650.94,33650.76,{"$f":"+K656-L656","v":0.18000000000029104},{"$f":"IF(L656<0,IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/(-L656)))),IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/L656))))","v":5.3490619528441863E-6},null,null,8412.69,8412.69,{"$f":"+Q656-R656","v":0},{"$f":"IF(R656<0,IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/(-R656)))),IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/R656))))","v":0},null,33650.94,33650.76,{"$f":"+V656-W656","v":0.18000000000029104},{"$f":"IF(W656<0,IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/(-W656)))),IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/W656))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DBT_PREM","Line 65","(Less) Amort. Of Premium on Debt-Credit (429)",null,null,0,0,{"$f":"+F658-G658","v":0},{"$f":"IF(G658<0,IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/(-G658)))),IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/G658))))","v":0},null,0,0,{"$f":"+K658-L658","v":0},{"$f":"IF(L658<0,IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/(-L658)))),IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/L658))))","v":0},null,null,0,0,{"$f":"+Q658-R658","v":0},{"$f":"IF(R658<0,IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/(-R658)))),IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/R658))))","v":0},null,0,0,{"$f":"+V658-W658","v":0},{"$f":"IF(W658<0,IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/(-W658)))),IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/W658))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_GAIN_REAQUIRED","Line 66","(Less) Amortization of Gain on Reacquired Debt-Credit (429.1)",null,null,0,0,{"$f":"+F660-G660","v":0},{"$f":"IF(G660<0,IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/(-G660)))),IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/G660))))","v":0},null,0,0,{"$f":"+K660-L660","v":0},{"$f":"IF(L660<0,IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/(-L660)))),IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/L660))))","v":0},null,null,0,0,{"$f":"+Q660-R660","v":0},{"$f":"IF(R660<0,IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/(-R660)))),IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/R660))))","v":0},null,0,0,{"$f":"+V660-W660","v":0},{"$f":"IF(W660<0,IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/(-W660)))),IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/W660))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4300001","4300001","Interest Exp - Assoc Non-CBP",null,null,515.38,0,{"$f":"+F662-G662","v":515.38},{"$f":"IF(G662<0,IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/(-G662)))),IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/G662))))","v":"N.M."},null,7250.16,841256.94000000006,{"$f":"+K662-L662","v":-834006.78},{"$f":"IF(L662<0,IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/(-L662)))),IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/L662))))","v":-0.9913817531181377},null,null,1110.21,0,{"$f":"+Q662-R662","v":1110.21},{"$f":"IF(R662<0,IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/(-R662)))),IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/R662))))","v":"N.M."},null,7250.16,841256.94000000006,{"$f":"+V662-W662","v":-834006.78},{"$f":"IF(W662<0,IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/(-W662)))),IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/W662))))","v":-0.9913817531181377},null,110208.33,null,110208.33,110208.33,110208.34,110208.34,110208.33,110208.33,110208.33,69798.61,0,0,0,0,null,0,0,0,0,0,0,0,0,6139.95,13.66,581.16999999999996,515.38]
["%,V4300003","4300003","Int to Assoc Co - CBP",null,null,9015.98,866016.66,{"$f":"+F663-G663","v":-857000.68},{"$f":"IF(G663<0,IF(H663=0,0,IF(OR(G663=0,F663=0),\"N.M.\",IF(ABS(H663/G663)>=10,\"N.M.\",H663/(-G663)))),IF(H663=0,0,IF(OR(G663=0,F663=0),\"N.M.\",IF(ABS(H663/G663)>=10,\"N.M.\",H663/G663))))","v":-0.98958913792720804},null,1261911.95,5344859.87,{"$f":"+K663-L663","v":-4082947.92},{"$f":"IF(L663<0,IF(M663=0,0,IF(OR(L663=0,K663=0),\"N.M.\",IF(ABS(M663/L663)>=10,\"N.M.\",M663/(-L663)))),IF(M663=0,0,IF(OR(L663=0,K663=0),\"N.M.\",IF(ABS(M663/L663)>=10,\"N.M.\",M663/L663))))","v":-0.76390177091770972},null,null,30339.82,2288477.2000000002,{"$f":"+Q663-R663","v":-2258137.3800000004},{"$f":"IF(R663<0,IF(S663=0,0,IF(OR(R663=0,Q663=0),\"N.M.\",IF(ABS(S663/R663)>=10,\"N.M.\",S663/(-R663)))),IF(S663=0,0,IF(OR(R663=0,Q663=0),\"N.M.\",IF(ABS(S663/R663)>=10,\"N.M.\",S663/R663))))","v":-0.98674235426072854},null,1261911.95,5344859.87,{"$f":"+V663-W663","v":-4082947.92},{"$f":"IF(W663<0,IF(X663=0,0,IF(OR(W663=0,V663=0),\"N.M.\",IF(ABS(X663/W663)>=10,\"N.M.\",X663/(-W663)))),IF(X663=0,0,IF(OR(W663=0,V663=0),\"N.M.\",IF(ABS(X663/W663)>=10,\"N.M.\",X663/W663))))","v":-0.76390177091770972},null,216790.63,null,330402.89,226886.45,260737.15,297611.46000000002,355223.43,360366.26,345826.51,311673.39,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,2985.9700000000003,11796.95,9526.89,9015.98]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_ASSOC_COS","Line 67","Interest on Debt to Assoc. Companies (430)",null,null,9531.3599999999988,866016.66,{"$f":"+F664-G664","v":-856485.3},{"$f":"IF(G664<0,IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/(-G664)))),IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/G664))))","v":-0.98899402235518197},null,1269162.1099999999,6186116.8100000005,{"$f":"+K664-L664","v":-4916954.7000000011},{"$f":"IF(L664<0,IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/(-L664)))),IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/L664))))","v":-0.79483702798040123},null,null,31450.03,2288477.2000000002,{"$f":"+Q664-R664","v":-2257027.1700000004},{"$f":"IF(R664<0,IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/(-R664)))),IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/R664))))","v":-0.98625722379930214},null,1269162.1099999999,6186116.8100000005,{"$f":"+V664-W664","v":-4916954.7000000011},{"$f":"IF(W664<0,IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/(-W664)))),IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/W664))))","v":-0.79483702798040123},null,326998.96000000002,null,440611.22000000003,337094.78,370945.49,407819.80000000005,465431.76,470574.59,456034.84,381472,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,9125.92,11810.61,10108.06,9531.3599999999988]
[]
["%,V4310001","4310001","Other Interest Expense",null,null,-5711.16,-1125144.45,{"$f":"+F666-G666","v":1119433.29},{"$f":"IF(G666<0,IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/(-G666)))),IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/G666))))","v":0.99492406508337672},null,-6139704.2999999998,-11557781.66,{"$f":"+K666-L666","v":5418077.3600000003},{"$f":"IF(L666<0,IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/(-L666)))),IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/L666))))","v":0.46878177139747079},null,null,-16067.94,-3145892.8,{"$f":"+Q666-R666","v":3129824.86},{"$f":"IF(R666<0,IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/(-R666)))),IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/R666))))","v":0.99489240701399617},null,-6139704.2999999998,-11557781.66,{"$f":"+V666-W666","v":5418077.3600000003},{"$f":"IF(W666<0,IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/(-W666)))),IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/W666))))","v":0.46878177139747079},null,-29760.57,null,96007.03,-53003.380000000005,-1964877.88,-1026269.88,-1123659.49,-1072261.8999999999,-1081224.6200000001,-1089279.5,-1097319.24,-1105832.3700000001,-914915.98,-1125144.45,null,-1131229.43,-1139774.1499999999,-1017960.29,-1137169.27,-1144633.6599999999,-537616.14,-4823.18,-5233.96,-5196.28,-5211.8100000000004,-5144.97,-5711.16]
["%,V4310002","4310002","Interest on Customer Deposits",null,null,137748.25,171380.56,{"$f":"+F667-G667","v":-33632.31},{"$f":"IF(G667<0,IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/(-G667)))),IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/G667))))","v":-0.19624343624504434},null,1600126.6800000002,2025950.15,{"$f":"+K667-L667","v":-425823.46999999974},{"$f":"IF(L667<0,IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/(-L667)))),IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/L667))))","v":-0.2101845743835305},null,null,407530.11,509289.44,{"$f":"+Q667-R667","v":-101759.33000000002},{"$f":"IF(R667<0,IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/(-R667)))),IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/R667))))","v":-0.19980647939607782},null,1600126.6800000002,2025950.15,{"$f":"+V667-W667","v":-425823.46999999974},{"$f":"IF(W667<0,IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/(-W667)))),IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/W667))))","v":-0.2101845743835305},null,138980.03,null,172154.09,160744.20000000001,173453.72,166075.94,171462.43,164235.11000000002,171683.62,171058.12,165793.48000000001,172014.09,165894.79,171380.56,null,134615.58000000002,121648.79000000001,135418.28,130851.32,135267.87,130827.7,135983.64000000001,136194.93,131788.46,137137,132644.86000000002,137748.25]
["%,V4310007","4310007","Lines Of Credit",null,null,50311.8,56614.97,{"$f":"+F668-G668","v":-6303.1699999999983},{"$f":"IF(G668<0,IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/(-G668)))),IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/G668))))","v":-0.1113339811007583},null,640320.92000000004,680229.06,{"$f":"+K668-L668","v":-39908.140000000014},{"$f":"IF(L668<0,IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/(-L668)))),IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/L668))))","v":-5.8668678459576559E-2},null,null,150067.94,167411.51,{"$f":"+Q668-R668","v":-17343.570000000007},{"$f":"IF(R668<0,IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/(-R668)))),IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/R668))))","v":-0.10359843238974432},null,640320.92000000004,680229.06,{"$f":"+V668-W668","v":-39908.140000000014},{"$f":"IF(W668<0,IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/(-W668)))),IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/W668))))","v":-5.8668678459576559E-2},null,33733.17,null,13975.69,4618.4400000000005,155308.96,56320.380000000005,48102.840000000004,71650.39,49533.270000000004,48119.270000000004,65188.310000000005,57056.78,53739.76,56614.97,null,69288.67,48891.72,53623.450000000004,55412.67,55416.33,57479.270000000004,45565.91,52912.83,51662.130000000005,53111.53,46644.61,50311.8]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTH_INTEREST_EXP","Line 68","Other Interest Expense (431)",null,null,182348.89,-897148.91999999993,{"$f":"+F669-G669","v":1079497.81},{"$f":"IF(G669<0,IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/(-G669)))),IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/G669))))","v":1.2032537585844725},null,-3899256.6999999993,-8851602.4499999993,{"$f":"+K669-L669","v":4952345.75},{"$f":"IF(L669<0,IF(M669=0,0,IF(OR(L669=0,K669=0),\"N.M.\",IF(ABS(M669/L669)>=10,\"N.M.\",M669/(-L669)))),IF(M669=0,0,IF(OR(L669=0,K669=0),\"N.M.\",IF(ABS(M669/L669)>=10,\"N.M.\",M669/L669))))","v":0.55948578553705841},null,null,541530.11,-2469191.8499999996,{"$f":"+Q669-R669","v":3010721.9599999995},{"$f":"IF(R669<0,IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/(-R669)))),IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/R669))))","v":1.2193147162704268},null,-3899256.6999999993,-8851602.4499999993,{"$f":"+V669-W669","v":4952345.75},{"$f":"IF(W669<0,IF(X669=0,0,IF(OR(W669=0,V669=0),\"N.M.\",IF(ABS(X669/W669)>=10,\"N.M.\",X669/(-W669)))),IF(X669=0,0,IF(OR(W669=0,V669=0),\"N.M.\",IF(ABS(X669/W669)>=10,\"N.M.\",X669/W669))))","v":0.55948578553705841},null,142952.63,null,282136.81,112359.26000000001,-1636115.2,-803873.55999999994,-904094.22000000009,-836376.39999999991,-860007.7300000001,-870102.11,-866337.45,-876761.50000000012,-695281.42999999993,-897148.91999999993,null,-927325.17999999982,-969233.6399999999,-828918.56,-950905.27999999991,-953949.46,-349309.17,176726.37000000002,183873.8,178254.31,185036.72,174144.5,182348.89]
[]
["%,V4320000","4320000","Allw Brrwed Fnds Used Cnstr-Cr",null,null,416189.77,376262.19,{"$f":"+F671-G671","v":39927.580000000016},{"$f":"IF(G671<0,IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/(-G671)))),IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/G671))))","v":0.10611637592392692},null,4088826.81,3921790.39,{"$f":"+K671-L671","v":167036.41999999993},{"$f":"IF(L671<0,IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/(-L671)))),IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/L671))))","v":4.2591878552693356E-2},null,null,1247981.55,1172126.46,{"$f":"+Q671-R671","v":75855.090000000084},{"$f":"IF(R671<0,IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/(-R671)))),IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/R671))))","v":6.4715790137525001E-2},null,4088826.81,3921790.39,{"$f":"+V671-W671","v":167036.41999999993},{"$f":"IF(W671<0,IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/(-W671)))),IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/W671))))","v":4.2591878552693356E-2},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,429425.42,416189.77]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC-BRWD_FUNDS-CR","Line 69","(Less) Allowance for Borrowed Funds Used During Construction-Cr. (432)",null,null,416189.77,376262.19,{"$f":"+F672-G672","v":39927.580000000016},{"$f":"IF(G672<0,IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/(-G672)))),IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/G672))))","v":0.10611637592392692},null,4088826.81,3921790.39,{"$f":"+K672-L672","v":167036.41999999993},{"$f":"IF(L672<0,IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/(-L672)))),IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/L672))))","v":4.2591878552693356E-2},null,null,1247981.55,1172126.46,{"$f":"+Q672-R672","v":75855.090000000084},{"$f":"IF(R672<0,IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/(-R672)))),IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/R672))))","v":6.4715790137525001E-2},null,4088826.81,3921790.39,{"$f":"+V672-W672","v":167036.41999999993},{"$f":"IF(W672<0,IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/(-W672)))),IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/W672))))","v":4.2591878552693356E-2},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,429425.42,416189.77]
[]
[null,"Line 70","Net Interest Charges (Total of lines 62 thru 69)",null,null,{"$f":"SUM(F648,F653,F656,-F658,-F660,F664,F669,-F672)","v":4722994.6500000004},{"$f":"SUM(G648,G653,G656,-G658,-G660,G664,G669,-G672)","v":5258460.6900000004},{"$f":"+F674-G674","v":-535466.04},{"$f":"IF(G674<0,IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/(-G674)))),IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/G674))))","v":-0.10182942719687803},null,{"$f":"SUM(K648,K653,K656,-K658,-K660,K664,K669,-K672)","v":59852510.289999992},{"$f":"SUM(L648,L653,L656,-L658,-L660,L664,L669,-L672)","v":63723913.920000017},{"$f":"+K674-L674","v":-3871403.630000025},{"$f":"IF(L674<0,IF(M674=0,0,IF(OR(L674=0,K674=0),\"N.M.\",IF(ABS(M674/L674)>=10,\"N.M.\",M674/(-L674)))),IF(M674=0,0,IF(OR(L674=0,K674=0),\"N.M.\",IF(ABS(M674/L674)>=10,\"N.M.\",M674/L674))))","v":-6.075275970745056E-2},null,null,{"$f":"SUM(Q648,Q653,Q656,-Q658,-Q660,Q664,Q669,-Q672)","v":14166911.159999998},{"$f":"SUM(R648,R653,R656,-R658,-R660,R664,R669,-R672)","v":15724966.260000005},{"$f":"+Q674-R674","v":-1558055.1000000071},{"$f":"IF(R674<0,IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/(-R674)))),IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/R674))))","v":-9.9081617997697796E-2},null,{"$f":"SUM(V648,V653,V656,-V658,-V660,V664,V669,-V672)","v":59852510.289999992},{"$f":"SUM(W648,W653,W656,-W658,-W660,W664,W669,-W672)","v":63723913.920000017},{"$f":"+V674-W674","v":-3871403.630000025},{"$f":"IF(W674<0,IF(X674=0,0,IF(OR(W674=0,V674=0),\"N.M.\",IF(ABS(X674/W674)>=10,\"N.M.\",X674/(-W674)))),IF(X674=0,0,IF(OR(W674=0,V674=0),\"N.M.\",IF(ABS(X674/W674)>=10,\"N.M.\",X674/W674))))","v":-6.075275970745056E-2},null,{"$f":"SUM(AA648,AA653,AA656,-AA658,-AA660,AA664,AA669,-AA672)","v":6241331.6000000015},null,{"$f":"SUM(AC648,AC653,AC656,-AC658,-AC660,AC664,AC669,-AC672)","v":6407124},6086781.8900000015,4399167.290000001,5218183.78,5195441.1400000015,5224993.6899999995,5192992.9700000007,5083543.6100000003,5190719.2899999991,5192057.9500000011,5274447.62,5258460.6900000004,null,{"$f":"SUM(AP648,AP653,AP656,-AP658,-AP660,AP664,AP669,-AP672)","v":5349355.5200000014},5077348.9400000004,5381121.8800000008,5250902.8199999994,5375497.2800000003,4930564.32,4801083.0500000007,4767820.84,4751904.4799999995,4741785.1500000004,4702131.3600000003,4722994.6500000004]
[null,"Line 71","Income Before Extraordinary Items (Total of lines 27, 60 and 70)",null,null,{"$f":"+F542+F642-F674","v":47732.331000000238},{"$f":"+G542+G642-G674","v":15131291.034999996},{"$f":"+F675-G675","v":-15083558.703999996},{"$f":"IF(G675<0,IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/(-G675)))),IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/G675))))","v":-0.99684545549420789},null,{"$f":"+K542+K642-K674","v":40796226.465999976},{"$f":"+L542+L642-L674","v":36861721.061000258},{"$f":"+K675-L675","v":3934505.4049997181},{"$f":"IF(L675<0,IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/(-L675)))),IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/L675))))","v":0.10673688834248245},null,null,{"$f":"+Q542+Q642-Q674","v":6801983.9750000108},{"$f":"+R542+R642-R674","v":18894229.567999944},{"$f":"+Q675-R675","v":-12092245.592999933},{"$f":"IF(R675<0,IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/(-R675)))),IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/R675))))","v":-0.6399967540078938},null,{"$f":"+V542+V642-V674","v":40796226.465999976},{"$f":"+W542+W642-W674","v":36861721.061000258},{"$f":"+V675-W675","v":3934505.4049997181},{"$f":"IF(W675<0,IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/(-W675)))),IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/W675))))","v":0.10673688834248245},null,{"$f":"+AA542+AA642-AA674","v":3532610.3440000042},null,{"$f":"+AC542+AC642-AC674","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP542+AP642-AP674","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,3478390.6709999936,3275860.9729999984,47732.331000000238]
[null,"Line 72","Extraordinary Items"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_INCOME","Line 73","Extraordinary Income (434)",null,null,0,0,{"$f":"+F678-G678","v":0},{"$f":"IF(G678<0,IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/(-G678)))),IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/G678))))","v":0},null,0,0,{"$f":"+K678-L678","v":0},{"$f":"IF(L678<0,IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/(-L678)))),IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/L678))))","v":0},null,null,0,0,{"$f":"+Q678-R678","v":0},{"$f":"IF(R678<0,IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/(-R678)))),IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/R678))))","v":0},null,0,0,{"$f":"+V678-W678","v":0},{"$f":"IF(W678<0,IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/(-W678)))),IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/W678))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_DEDUCT","Line 74","(Less) Extraordinary Deductions (435)",null,null,0,0,{"$f":"+F680-G680","v":0},{"$f":"IF(G680<0,IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/(-G680)))),IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/G680))))","v":0},null,0,0,{"$f":"+K680-L680","v":0},{"$f":"IF(L680<0,IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/(-L680)))),IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/L680))))","v":0},null,null,0,0,{"$f":"+Q680-R680","v":0},{"$f":"IF(R680<0,IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/(-R680)))),IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/R680))))","v":0},null,0,0,{"$f":"+V680-W680","v":0},{"$f":"IF(W680<0,IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/(-W680)))),IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/W680))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 75","Net Extraordinary Items (Total of line 73 less line 74)",null,null,{"$f":"+F678-F680","v":0},{"$f":"+G678-G680","v":0},{"$f":"+F682-G682","v":0},{"$f":"IF(G682<0,IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/(-G682)))),IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/G682))))","v":0},null,{"$f":"+K678-K680","v":0},{"$f":"+L678-L680","v":0},{"$f":"+K682-L682","v":0},{"$f":"IF(L682<0,IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/(-L682)))),IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/L682))))","v":0},null,null,{"$f":"+Q678-Q680","v":0},{"$f":"+R678-R680","v":0},{"$f":"+Q682-R682","v":0},{"$f":"IF(R682<0,IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/(-R682)))),IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/R682))))","v":0},null,{"$f":"+V678-V680","v":0},{"$f":"+W678-W680","v":0},{"$f":"+V682-W682","v":0},{"$f":"IF(W682<0,IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/(-W682)))),IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/W682))))","v":0},null,{"$f":"+AA678-AA680","v":0},null,{"$f":"+AC678-AC680","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP678-AP680","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINC_TX_FED_&_OTH_EXT","Line 76","Income Taxes-Federal and Other (409.3)",null,null,0,0,{"$f":"+F684-G684","v":0},{"$f":"IF(G684<0,IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/(-G684)))),IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/G684))))","v":0},null,0,0,{"$f":"+K684-L684","v":0},{"$f":"IF(L684<0,IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/(-L684)))),IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/L684))))","v":0},null,null,0,0,{"$f":"+Q684-R684","v":0},{"$f":"IF(R684<0,IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/(-R684)))),IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/R684))))","v":0},null,0,0,{"$f":"+V684-W684","v":0},{"$f":"IF(W684<0,IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/(-W684)))),IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/W684))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 77","Extraordinary Items After Taxes (line 75 less line 76)",null,null,{"$f":"+F682-F684","v":0},{"$f":"+G682-G684","v":0},{"$f":"+F686-G686","v":0},{"$f":"IF(G686<0,IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/(-G686)))),IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/G686))))","v":0},null,{"$f":"+K682-K684","v":0},{"$f":"+L682-L684","v":0},{"$f":"+K686-L686","v":0},{"$f":"IF(L686<0,IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/(-L686)))),IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/L686))))","v":0},null,null,{"$f":"+Q682-Q684","v":0},{"$f":"+R682-R684","v":0},{"$f":"+Q686-R686","v":0},{"$f":"IF(R686<0,IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/(-R686)))),IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/R686))))","v":0},null,{"$f":"+V682-V684","v":0},{"$f":"+W682-W684","v":0},{"$f":"+V686-W686","v":0},{"$f":"IF(W686<0,IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/(-W686)))),IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/W686))))","v":0},null,{"$f":"+AA682-AA684","v":0},null,{"$f":"+AC682-AC684","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP682-AP684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Line 78","Net Income (Total of line 71 and 77)",null,null,{"$f":"+F675+F686","v":47732.331000000238},{"$f":"+G675+G686","v":15131291.034999996},{"$f":"+F687-G687","v":-15083558.703999996},{"$f":"IF(G687<0,IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/(-G687)))),IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/G687))))","v":-0.99684545549420789},null,{"$f":"+K675+K686","v":40796226.465999976},{"$f":"+L675+L686","v":36861721.061000258},{"$f":"+K687-L687","v":3934505.4049997181},{"$f":"IF(L687<0,IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/(-L687)))),IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/L687))))","v":0.10673688834248245},null,null,{"$f":"+Q675+Q686","v":6801983.9750000108},{"$f":"+R675+R686","v":18894229.567999944},{"$f":"+Q687-R687","v":-12092245.592999933},{"$f":"IF(R687<0,IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/(-R687)))),IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/R687))))","v":-0.6399967540078938},null,{"$f":"+V675+V686","v":40796226.465999976},{"$f":"+W675+W686","v":36861721.061000258},{"$f":"+V687-W687","v":3934505.4049997181},{"$f":"IF(W687<0,IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/(-W687)))),IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/W687))))","v":0.10673688834248245},null,{"$f":"+AA675+AA686","v":3532610.3440000042},null,{"$f":"+AC675+AC686","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP675+AP686","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,3478390.6709999936,3275860.9729999984,47732.331000000238]
[]
["Check"]
["%,FACCOUNT,TGL_FERC_ACCT,NINCOME_STATEMENT",null,"Net Income Verification",null,null,-47732.331000006699,-15131291.034999996,null,null,null,-40796226.465999901,-36861721.060999937,null,null,null,null,-6801983.9749999773,-18894229.567999937,null,null,null,-40796226.465999901,-36861721.060999937,null,null,null,-3532610.3440000117,null,-1130431.6210000031,-6990072.5499999821,-2838883.1799999997,1463374.7250000141,859312.780000014,-2533283.7489999975,-6393099.3550000014,-3851502.0749999927,3447093.5319999997,167329.56199999159,-3930268.0950000039,-15131291.034999996,null,-7578654.9599999841,7861640.1470000036,-11654429.79400002,1732284.5569999984,5365094.1839999957,-13362245.214999994,-4218851.362000009,-3040254.3159999871,-9098825.7319999821,-3478390.6709999815,-3275860.9730000133,-47732.331000006699]
[null,null,"This line should be zero",null,null,{"$f":"+F687+F690","v":-6.4610503613948822E-9},{"$f":"+G687+G690","v":0},null,null,null,{"$f":"+K687+K690","v":7.4505805969238281E-8},{"$f":"+L687+L690","v":3.2037496566772461E-7},null,null,null,null,{"$f":"+Q687+Q690","v":3.3527612686157227E-8},{"$f":"+R687+R690","v":0},null,null,null,{"$f":"+V687+V690","v":7.4505805969238281E-8},{"$f":"+W687+W690","v":3.2037496566772461E-7},null,null,null,{"$f":"+AA687+AA690","v":-7.4505805969238281E-9},null,{"$f":"+AC687+AC690","v":-5.5879354476928711E-9},2.3283064365386963E-8,4.6566128730773926E-9,2.8405338525772095E-8,1.3737007975578308E-8,-8.8475644588470459E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,6.0535967350006104E-9,-3.1606759876012802E-8,6.9849193096160889E-9,0,null,{"$f":"+AP687+AP690","v":0},9.3132257461547852E-9,-1.862645149230957E-8,-1.280568540096283E-8,-1.1175870895385742E-8,0,-2.2351741790771484E-8,7.9162418842315674E-9,0,1.2107193470001221E-8,-1.4901161193847656E-8,-6.4610503613948822E-9]
[]
[]
[]
[]
[]
[null,"Report as of Date: ","2025-12-31"]
[null,"Rounding Tolerance:",1E-3]
[null,"Error Message Shown:","ERROR ABOVE"]
[null,"Error Message Shown:","E"]
[null,"Error Message Counter"]
[null,"Error Message Counter"]
[null,"Total Error Message Count",{"$f":"SUM(C701:C702)","v":0}]
[null,"Operator","S231357"]
[null,"RID   Report ID","FERC_IS1"]
[null,"LYN   Report Layout","FERC_IS1"]
[null,"BUN   Business Unit","Error"]
[null,"RBN   Report Request","Kentucky Power Integrated Elim"]
[null,"RBU   Request Bus Unit","X992"]
[null,"SCN   Scope Decrip","GLR6283P"]
[null,"SCD   Scope Description","KYP CORP CONSOLIDATED"]
[null,"SFD   Scope Field Descr","Kentucky Power Corp Consol"]
[null,"SFV   Scope Field Value","KYP_CORP_CONSOL"]
[null,"STN   Scope Tree Name","GL_PRPT_CONS"]
[null,"Elapsed Run Time",{"$f":"UPPER(TEXT(NvsElapsedTime,\"hh:mm:ss\"))","v":"00:04:29"}]
[null,"Performance : GL_FERC_ACCT",{"$f":"NvsTree.GL_FERC_ACCT","v":"YSNYN"}]
[null,"Performance: GL_PRPT_CONS",{"$f":"NvsTree.GL_PRPT_CONS","v":"YSNYN"}]
[null,"Reserved Section"]

{"sheet":"Modification History","index":1,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
["BU_Name",null,"Scope-based"]
["Contact Person",null,"Neal Hartley"]
["Department Owner",null,"Financial Reporting"]
["Account Tree",null,"GL_FERC_ACCT"]
["Business Unit Tree",null,"Scope-based"]
["Sunset Date",null,""]
["Report Statement Type",null,"Reporting Package"]
["Report Description",null,"IS, BS, O&M, and Trial Bal"]
["Title (Builtin)",null,"FERC Comparative Statements"]
["Author (Builtin)",null,"Financial Reporting / Neal Hartley"]
["Comments (Builtin)",null,"Acct:   GL_FERC_ACCT\nBU:     Scope-based\r\n"]
["Subject (Builtin)"]
["Category (Builtin)"]
["Keywords (Builtin)"]
[]
[]
["2016-08-01",null,"Neal Hartley",null,"Created this new report from GLR3000V"]
["2018-09-05",null,"Neal Hartley",null,"Change Effective tax rate on lines 93 & 166 from 35% to 21%"]

{"sheet":"O&M","index":2,"n_rows":1700,"n_cols":25,"rows_kept":1700,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C"]
[null,null,"Kentucky Power Corp Consol",null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol"]
[null,null,"December 2025",null,null,null,"As of: Dec 2025",null,null,null,null,"As of: Dec 2025",null,null,null,null,null,"As of: Dec 2025",null,null,null,null,"As of: Dec 2025"]
[null,"Run Date: 02/12/2026  06:48 AM"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1",null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"$","%",null,"2025",2024,"$","%","Explanation",null,"2025",2024,"$","%",null,"2025",2024,"$","%"]
[]
[null,null,"OPERATING AND MAINTENANCE DETAIL"]
[null,null,"FERC Page 320 "]
[null,"Line 1","1. POWER PRODUCTION EXPENSES"]
[null,"Line 2","A. STEAM POWER GENERATION"]
[null,"Line 3","Operation"]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,{"$f":"+F13-G13","v":208040.21999999997},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":0.63571603141272359},null,4503072.59,4426924.72,{"$f":"+K13-L13","v":76147.870000000112},{"$f":"IF(L13<0,IF(M13=0,0,IF(OR(L13=0,K13=0),\"N.M.\",IF(ABS(M13/L13)>=10,\"N.M.\",M13/(-L13)))),IF(M13=0,0,IF(OR(L13=0,K13=0),\"N.M.\",IF(ABS(M13/L13)>=10,\"N.M.\",M13/L13))))","v":1.7201076326412011E-2},null,null,1330638.7,895445.79,{"$f":"+Q13-R13","v":435192.90999999992},{"$f":"IF(R13<0,IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/(-R13)))),IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/R13))))","v":0.48600698653125601},null,4503072.59,4426924.72,{"$f":"+V13-W13","v":76147.870000000112},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":1.7201076326412011E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5000","Line 4","(500) Operation Supervision and Engineering",null,null,535219.4,327253.38,207966.02000000002,0.63548929578664703,null,4503103.8099999996,4426924.72,76179.089999999851,1.7208128626140237E-2,null,null,1330605.5799999998,895445.79,435159.7899999998,0.48596999936757734,null,4503103.8099999996,4426924.72,76179.089999999851,1.7208128626140237E-2]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5010","Line 5","(501) Fuel",null,null,13403306.353000002,13088062.520000001,315243.83300000057,2.4086363624736148E-2,null,145595492.22300002,135378423.90999997,10217068.313000053,7.5470433307691598E-2,null,null,37124288.101999991,33006260.342000004,4118027.7599999867,0.1247650511548518,null,145595492.22300002,135378423.90999997,10217068.313000053,7.5470433307691598E-2]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5020","Line 6","(502) Steam Expenses",null,null,609264.51,580738.91,28525.599999999977,4.9119491580131895E-2,null,5340960.21,5053243.09,287717.12000000011,5.6937122334243397E-2,null,null,1722125.98,1503149.6099999999,218976.37000000011,0.14567835998706752,null,5340960.21,5053243.09,287717.12000000011,5.6937122334243397E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5030","Line 7","(503) Steam from Other Sources",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N5040","Line 8","(Less) (504) Steam Transferred-Cr.",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5050","Line 9","(505) Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5060,N5080","Line 10","(506) Miscellaneous Steam Power Expenses",null,null,717148.92,449671.52,{"$f":"+F45-G45","v":267477.40000000002},{"$f":"IF(G45<0,IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/(-G45)))),IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/G45))))","v":0.59482842053239215},null,5057670.7359999996,6265854.6399999997,{"$f":"+K45-L45","v":-1208183.9040000001},{"$f":"IF(L45<0,IF(M45=0,0,IF(OR(L45=0,K45=0),\"N.M.\",IF(ABS(M45/L45)>=10,\"N.M.\",M45/(-L45)))),IF(M45=0,0,IF(OR(L45=0,K45=0),\"N.M.\",IF(ABS(M45/L45)>=10,\"N.M.\",M45/L45))))","v":-0.19282028923671299},null,null,1570437.2919999999,1186831.8999999999,{"$f":"+Q45-R45","v":383605.39199999999},{"$f":"IF(R45<0,IF(S45=0,0,IF(OR(R45=0,Q45=0),\"N.M.\",IF(ABS(S45/R45)>=10,\"N.M.\",S45/(-R45)))),IF(S45=0,0,IF(OR(R45=0,Q45=0),\"N.M.\",IF(ABS(S45/R45)>=10,\"N.M.\",S45/R45))))","v":0.32321796540858061},null,5057670.7359999996,6265854.6399999997,{"$f":"+V45-W45","v":-1208183.9040000001},{"$f":"IF(W45<0,IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/(-W45)))),IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/W45))))","v":-0.19282028923671299}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5070","Line 11","(507) Rents",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5090","Line 12","(509) Allowances",null,null,1138.47,3212.96,-2074.4899999999998,-0.64566318908420883,null,-140363.44000000003,81225.08,-221588.52000000002,-2.7280800462123276,null,null,4477.99,10736.99,-6259,-0.58293804874550503,null,-140363.44000000003,81225.08,-221588.52000000002,-2.7280800462123276]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F77-G77","v":0},{"$f":"IF(G77<0,IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/(-G77)))),IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/G77))))","v":0},null,0,367.46,{"$f":"+K77-L77","v":-367.46},{"$f":"IF(L77<0,IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/(-L77)))),IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/L77))))","v":"N.M."},null,null,0,0,{"$f":"+Q77-R77","v":0},{"$f":"IF(R77<0,IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/(-R77)))),IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/R77))))","v":0},null,0,367.46,{"$f":"+V77-W77","v":-367.46},{"$f":"IF(W77<0,IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/(-W77)))),IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/W77))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509","Line 13","TOTAL Operation (Enter Total of Lines 4 thru 12)","o",null,15269040.403000001,14448165.92,820874.48300000094,5.6815134013909564E-2,null,160434224.96900001,151250091.64999998,9184133.3190000355,6.0721505810737382E-2,null,null,41764429.683999978,36616621.962000005,5147807.7219999731,0.14058663651011458,null,160434224.96900001,151250091.64999998,9184133.3190000355,6.0721505810737382E-2]
[null,"Line 14","Maintenance"]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,{"$f":"+F84-G84","v":15760.149999999994},{"$f":"IF(G84<0,IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/(-G84)))),IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/G84))))","v":0.19038637677636883},null,991682.09,1677430.21,{"$f":"+K84-L84","v":-685748.12},{"$f":"IF(L84<0,IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/(-L84)))),IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/L84))))","v":-0.40880873368794285},null,null,258134.7,345571.76,{"$f":"+Q84-R84","v":-87437.06},{"$f":"IF(R84<0,IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/(-R84)))),IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/R84))))","v":-0.2530214274453445},null,991682.09,1677430.21,{"$f":"+V84-W84","v":-685748.12},{"$f":"IF(W84<0,IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/(-W84)))),IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/W84))))","v":-0.40880873368794285}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,"N.M.",null,369.57,0,369.57,"N.M.",null,null,369.57,0,369.57,"N.M.",null,369.57,0,369.57,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5100","Line 15","(510) Maintenance Supervision and Engineering",null,null,98729.21,82779.820000000007,15949.39,0.19267244118192089,null,992051.65999999992,1677430.21,-685378.55,-0.4085884145367813,null,null,258504.27000000002,345571.76,-87067.489999999991,-0.25195198241893374,null,992051.65999999992,1677430.21,-685378.55,-0.4085884145367813]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5110","Line 16","(511) Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5120","Line 17","(512) Maintenance of Boiler Plant",null,null,1023566.6799999998,948955.88,74610.799999999814,7.8624097887459013E-2,null,11839446.199999999,13481478.76,-1642032.5600000005,-0.12179914304890398,null,null,2788446.52,4023983.6399999997,-1235537.1199999996,-0.3070432761500988,null,11839446.199999999,13481478.76,-1642032.5600000005,-0.12179914304890398]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5130","Line 18","(513) Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5131","Line 18.1","(513.1) Maintenance of Computer Hardware","m",null,0,0,0,0,null,0,0,0,null,null,null,0,0,0,null,null,0,0,0,0]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,null,null,null,8329.6,0,8329.6,null,null,55265,0,55265,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5132","Line 18.2","(513.2) Maintenance of Computer Software","m",null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,null,null,null,8329.6,0,8329.6,null,null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,null,null,null,2868.4900000000002,0,2868.4900000000002,null,null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5133","Line 18.3","(513.3) Maintenance of Communication Equipment","m",null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,null,null,null,2868.4900000000002,0,2868.4900000000002,null,null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,{"$f":"IF(L101<0,IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/(-L101)))),IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/L101))))","v":-3.4478953688970179E-2},null,null,422560.29000000004,324766.38,97793.910000000033,{"$f":"IF(R101<0,IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/(-R101)))),IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/R101))))","v":0.30112079335305592},null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5140","Line 19","(514) Maintenance of Miscellaneous Steam Plant",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535470.96,-52928.330000000075,-3.4470420723554468E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535470.96,-52928.330000000075,-3.4470420723554468E-2]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,"N.M.",null,369.57,0,369.57,"N.M.",null,null,369.57,0,369.57,"N.M.",null,369.57,0,369.57,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515","Line 20","TOTAL Maintenance (Enter Total of lines 15 thru 19)","m",null,1902005.7599999998,1305844.29,596161.46999999974,0.45653335130791106,null,21973982.359999999,22437996.199999999,{"$f":"+K116-L116","v":-464013.83999999985},-2.0679825233235392E-2,null,null,5703283.1600000001,6230822.04,{"$f":"+Q116-R116","v":-527538.87999999989},-8.4666016235636202E-2,null,21973982.359999999,22437996.199999999,{"$f":"+V116-W116","v":-464013.83999999985},{"$f":"IF(W116<0,IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/(-W116)))),IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/W116))))","v":-2.0679825233235392E-2}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,{"$f":"IF(L133<0,IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/(-L133)))),IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/L133))))","v":-0.76867819941042748},null,null,277088.14,1557105.952,-1280017.8119999999,{"$f":"IF(R133<0,IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/(-R133)))),IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/R133))))","v":-0.8220492705431518},null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,{"$f":"+F148-G148","v":189.24},{"$f":"IF(G148<0,IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/(-G148)))),IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/G148))))","v":"N.M."},null,369.57,0,{"$f":"+K148-L148","v":369.57},"N.M.",null,null,369.57,0,{"$f":"+Q148-R148","v":369.57},"N.M.",null,369.57,0,{"$f":"+V148-W148","v":369.57},{"$f":"IF(W148<0,IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/(-W148)))),IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/W148))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515,N500-509","Line 21","TOTAL Power Production Expenses-Steam Power (Entr Tot lines 13 & 20)",null,null,17171046.162999999,15754010.209999999,1417035.9529999997,8.9947634545807481E-2,null,182408207.329,173688087.84999999,8720119.4790000021,5.0205627725781903E-2,null,null,47467712.843999974,42847444.002000012,4620268.8419999629,0.10783067577576623,null,182408207.329,173688087.84999999,8720119.4790000021,5.0205627725781903E-2]
[null,"Line 22","B. Nuclear Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 23","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5170","Line 24","(517) Operation Supervision and Engineering ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5180","Line 25","(518) Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5190","Line 26","(519) Coolants and Water",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5200","Line 27","(520) Steam Expenses",null,null,0,0,0,0,null,0,0,0,{"$f":"IF(L165<0,IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/(-L165)))),IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/L165))))","v":0},null,null,0,0,0,{"$f":"IF(R165<0,IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/(-R165)))),IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/R165))))","v":0},null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5210","Line 28","(521) Steam from Other Sources",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 29","(Less) (522) Steam Transferred-Cr.",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5230","Line 30","(523) Electric Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5240","Line 31","(524) Miscellaneous Nuclear Power Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5250","Line 32","(525) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525","Line 33","TOTAL Operation (Enter Total of Lines 24 thru 32)","o",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 34","Maintenance",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5280","Line 35","(528) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5290","Line 36","(529) Maintenance of Structures",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5300","Line 37","(530) Maintenance of Reactor Plant Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5310","Line 38","(531) Maintenance of Electric Plant",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,null,null,null,null,76.69,0,null,null,null,76.69,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5311","Line 38.1","(531.1) Maintenance of Computer Hardware","m",null,55.33,0,55.33,"N.M.",null,76.69,0,null,null,null,null,76.69,0,null,null,null,76.69,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5312","Line 38.2","(531.2) Maintenance of Computer Software","m",null,0,0,0,0,null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5313","Line 38.3","(531.3) Maintenance of Communication Equipment","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5320","Line 39","(532) Maintenance of Miscellaneous Nuclear Plant",null,null,0,0,0,0,null,0,0,{"$f":"+K182-L182","v":0},{"$f":"IF(L182<0,IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/(-L182)))),IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/L182))))","v":0},null,null,0,0,{"$f":"+Q182-R182","v":0},{"$f":"IF(R182<0,IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/(-R182)))),IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/R182))))","v":0},null,0,0,{"$f":"+V182-W182","v":0},{"$f":"IF(W182<0,IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/(-W182)))),IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/W182))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,76.69,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.69,0,76.69,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533","Line 40","TOTAL Maintenance (Enter Total of lines 35 thru 39)","m",null,55.33,0,55.33,"N.M.",null,76.88,0,76.88,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.88,0,76.88,"N.M."]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,76.69,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.69,0,76.69,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533","Line 41","TOTAL Power Production Expenses-Nuc Power (Entr Tot lines 33 & 40)",null,null,55.33,0,55.33,"N.M.",null,76.88,0,76.88,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.88,0,76.88,"N.M."]
[null,"Line 42","C. Hydraulic Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 43","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5350","Line 44","(535) Operation Supervision and Engineering ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5360","Line 45","(536) Water for Power",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5370","Line 46","(537) Hydraulic Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5380","Line 47","(538) Electric Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5390","Line 48","(539) Miscellaneous Hydraulic Power Generation Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5400","Line 49","(540) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540","Line 50","TOTAL Operation (Enter Total of Lines 44 thru 49) ","o",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 51","C. Hydraulic Power Generation (Continued)",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 52","Maintenance",null," ",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5410","Line 53","(541) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5420","Line 54","(542) Maintenance of Structures",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5430","Line 55","(543) Maintenance of Reservoirs, Dams, and Waterways",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5440","Line 56","(544) Maintenance of Electric Plant",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5441","Line 56.1","(544.1) Maintenance of Computer Hardware","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5442","Line 56.2","(544.2) Maintenance of Computer Software","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5443","Line 56.3","(544.3) Maintenance of Communication Equipment","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5450","Line 57","(545) Maintenance of Miscellaneous Hydraulic Plant",null,null,0,0,0,0,null,0,0,{"$f":"+K207-L207","v":0},{"$f":"IF(L207<0,IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/(-L207)))),IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/L207))))","v":0},null,null,0,0,{"$f":"+Q207-R207","v":0},{"$f":"IF(R207<0,IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/(-R207)))),IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/R207))))","v":0},null,0,0,{"$f":"+V207-W207","v":0},{"$f":"IF(W207<0,IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/(-W207)))),IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/W207))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545","Line 58","TOTAL Maintenance (Total of lines 53 thru 57)","m",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545","Line 59","TOTAL Power Production Expenses-Hydraulic Power (Tot lines 50 & 58)",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 60","D. Other Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 61","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460","Line 62","(546) Operation Supervision and Engineering ",null,null,0,0,{"$f":"+F212-G212","v":0},{"$f":"IF(G212<0,IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/(-G212)))),IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/G212))))","v":0},null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5470","Line 63","(547) Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5480","Line 64","(548) Generation Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5490","Line 65","(549) Miscellaneous Other Power Generation Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5500","Line 66","(550) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550","Line 67","TOTAL Operation (Enter Total of lines 62 thru 66)","o",null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M."]
[null,"Line 68","Maintenance",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5510","Line 69","(551) Maintenance Supervision and Engineering+C124",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5520","Line 70","(552) Maintenance of Structures",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5530","Line 71","(553) Maintenance of Generating and Electric plant",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5531","Line 71.1","(553.1) Maintenance of Computer Hardware [of Energy Storage Equipment]","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5532","Line 71.2","(553.2) Maintenance of Computer Software","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5533","Line 71.3","(553.3) Maintenance of Communication Equipment","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5540","Line 72","(554) Maintenance of Miscellaneous Other Power Generation Plant",null,null,0,0,0,0,null,0,0,{"$f":"+K229-L229","v":0},{"$f":"IF(L229<0,IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/(-L229)))),IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/L229))))","v":0},null,null,0,0,{"$f":"+Q229-R229","v":0},{"$f":"IF(R229<0,IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/(-R229)))),IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/R229))))","v":0},null,0,0,{"$f":"+V229-W229","v":0},{"$f":"IF(W229<0,IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/(-W229)))),IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/W229))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 73","TOTAL Maintenance (Enter Total of lines 69 thru 72)","m",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460,N5470,N5480,N5490,N5500,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 74","TOTAL Power Production Expenses-Other Power (Enter Tot of 67 & 73)",null,null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0,-1637.46,1637.46,"N.M.",null,0.01,0,0.01,"N.M."]
[null,"Line 75","E. OTHER POWER SUPPLY EXP",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550","Line 76","(555) Purchased Power",null,null,11162181.979999997,8618001.0999999996,2544180.8799999971,0.29521705213056854,null,142297065.80999994,107599231.19000003,34697834.619999915,0.32247288606300595,null,null,32295626.539999999,27985779.560000006,4309846.979999993,0.1540013195187189,null,142297065.80999994,107599231.19000003,34697834.619999915,0.32247288606300595]
[null,"Line 76.1","(555.1) Power Purchased for Storage Operations",null,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5552","Line 76.2","(555.2) Bundled Environmental Credits",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5553","Line 76.3","(555.3) Unbundled Environmental Credits",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,{"$f":"+K262-L262","v":-15792.490000000005},{"$f":"IF(L262<0,IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/(-L262)))),IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/L262))))","v":-0.22600971702864267},null,null,16500.900000000001,20572.47,{"$f":"+Q262-R262","v":-4071.5699999999997},{"$f":"IF(R262<0,IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/(-R262)))),IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/R262))))","v":-0.19791352229460046},null,54082.78,69875.27,{"$f":"+V262-W262","v":-15792.490000000005},{"$f":"IF(W262<0,IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/(-W262)))),IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/W262))))","v":-0.22600971702864267}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560","Line 77","(556) System Control and Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M."]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5570","Line 78","(557) Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811430.19000000006,799006.79000000015,12423.399999999907,1.5548553723804906E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811430.19000000006,799006.79000000015,12423.399999999907,1.5548553723804906E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F276-G276","v":0},{"$f":"IF(G276<0,IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/(-G276)))),IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/G276))))","v":0},null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M."]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N555-557","Line 79","TOTAL Other Power Supply Exp (Enter Total of lines 76 thru 78)","o",null,11260412.189999998,8675695.7200000007,2584716.4699999969,0.29792613219957381,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676,null,null,32535852.939999998,28169591.900000006,4366261.0399999917,0.1549990875089671,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676]
[null,"Line 79.1","F. Solar Generation"]
[null,"Line 79.2","Operation"]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,{"$f":"+F302-G302","v":261.61},{"$f":"IF(G302<0,IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/(-G302)))),IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/G302))))","v":"N.M."},null,1404.77,0,null,null,null,null,533.5,0,null,null,null,1404.77,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581","Line 79.3","(558.1) Operation Supervision and Engineering",null,null,261.61,0,261.61,"N.M.",null,1404.77,0,null,null,null,null,533.5,0,null,null,null,1404.77,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5582","Line 79.4","(558.2) Solar Panel Generation and Other Plant Operating Expenses",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5584","Line 79.6","(558.4) Rents",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,261.61,"N.M.",null,1404.77,0,null,null,null,null,533.5,0,null,null,null,1404.77,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584","Line 79.7","TOTAL Operation (Enter Total of Lines 79.3 thru 79.6)",null,null,259.35000000000002,0,259.35000000000002,"N.M.",null,1406.84,0,null,null,null,null,533.5,0,null,null,null,1406.84,0]
[null,"Line 79.8","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585",null,"(558.5) Solar Operation Supplies & Expenses",null,null,0,0,{"$f":"+F311-G311","v":0},{"$f":"IF(G311<0,IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/(-G311)))),IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/G311))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586","Line 79.9","(558.6) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5587","Line 79.10","(558.7) Maintenance of Solar Panels, Structures, and Equipment",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5588","Line 79.11","(558.8) Maintenance of Computer Hardware",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5589","Line 79.12","(558.9) Maintenance of Computer Software",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55810","Line 79.13","(558.10) Maintenance of Communication Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55811","Line 79.14","(558.11) Maintenance of Miscellaneous Solar Generation Plant",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55812",null,"(558.12) Maintenance of Solar Generation Plant",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585,N5586,N5587,N5588,N5589,N55810,N55811,N55812","Line 79.15","TOTAL Maintenance (Total of lines 79.9 thru 79.14)",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,261.61,"N.M.",null,1404.77,0,null,null,null,null,533.5,0,null,null,null,1404.77,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584,N5585,N5586,N5587,N5588,N5589,N55810,N55811,N55812","Line 79.16","TOTAL Power Production Expenses-Solar (Total of lines 79.7 & 79.15)",null,null,261.42,0,261.42,"N.M.",null,1409.9099999999999,0,null,null,null,null,536.57000000000005,0,null,null,null,1409.9099999999999,0]
[null,"Line 79.17","G. Wind Generation"]
[null,"Line 79.18","Operation"]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,{"$f":"+F328-G328","v":1758.38},{"$f":"IF(G328<0,IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/(-G328)))),IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/G328))))","v":"N.M."},null,9513.23,0,null,null,null,null,3517.69,0,null,null,null,9513.23,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813","Line 79.19","(558.13) Operation Supervision and Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,null,null,null,null,3517.69,0,null,null,null,9513.23,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,null,null,null,null,-560.59,0,null,null,null,513.85,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55814","Line 79.20","(558.14) Wind Turbine Generation and Other Plant Operating Expenses",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,null,null,null,null,-560.59,0,null,null,null,513.85,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,null,null,null,null,-85.13,0,null,null,null,24.060000000000002,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55816","Line 79.21","(558.16) Rents",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,null,null,null,null,-85.13,0,null,null,null,24.060000000000002,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,null,null,null,null,3517.69,0,null,null,null,9513.23,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,null,null,null,null,-560.59,0,null,null,null,513.85,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,null,null,null,null,-85.13,0,null,null,null,24.060000000000002,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816","Line 79.22","TOTAL Operation (Total of Lines 79.19 thru 79.21)",null,null,1895.01,0,1895.01,"N.M.",null,10051.14,0,null,null,null,null,2871.97,0,null,null,null,10051.14,0]
[null,"Line79.23","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817",null,"(558.17) Not on FERC form",null,null,0,0,{"$f":"+F339-G339","v":0},{"$f":"IF(G339<0,IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/(-G339)))),IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/G339))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818","Line 79.24","(558.18) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55819","Line 79.25","(558.19) Maintenance of Wind Turbines, Structures, and Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55820","Line 79.26","(558.20) Maintenance of Computer Hardware",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55821","Line 79.27","(558.21) Maintenance of Computer Software",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55822","Line 79.28","(558.22) Maintenance of Communication Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55823","Line 79.29","(558.23) Maintenance of Miscellaneous Wind Generation Plant",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55824",null,"(558.24) Not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817,N55818,N55819,N55820,N55821,N55822,N55823,N55824","Line 79.30","TOTAL Maintenance (Total of lines 79.24 thru 79.29)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,null,null,null,null,3517.69,0,null,null,null,9513.23,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,null,null,null,null,-560.59,0,null,null,null,513.85,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,null,null,null,null,-85.13,0,null,null,null,24.060000000000002,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817,N55818,N55819,N55820,N55821,N55822,N55823,N55824","Line 79.31","TOTAL Power Production Expenses-Wind (Total of lines 79.22 & 79.30)",null,null,1895.01,0,1895.01,"N.M.",null,10051.14,0,null,null,null,null,2871.97,0,null,null,null,10051.14,0]
[null,"Line 79.32","H. Other Renewable Generation",null,null,null,null,0,0]
[null,"Line 79.33","Operation"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591","Line 79.34","(559.1) Operation Supervision and Engineering",null,null,0,0,{"$f":"+F357-G357","v":0},{"$f":"IF(G357<0,IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/(-G357)))),IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/G357))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5592","Line 79.35","(559.2) Other Miscellaneous Generation and Other Plant Operating Expenses",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5593","Line 79.36","(559.3) Fuel",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5594","Line 79.37","(559.4) Rents",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5595",null,"(559.5) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591,N5592,N5593,N5594,N5595","Line 79.38","TOTAL Operation (Total of Lines 79.34 thru 79.37)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 79.39","Maintenance",null,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5596","Line 79.40","(559.6) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5597","Line 79.41","(559.7) Maintenance of Structures",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5599","Line 79.42","(559.9) Maintenance of Boilers",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55910","Line 79.43","(559.10) Maintenance of Generating and Electric Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55912","Line 79.44","(559.12) Maintenance of Computer Hardware",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55913","Line 79.45","(559.13) Maintenance of Computer Software",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55914","Line 79.46","(559.14) Maintenance of Communication Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55915","Line 79.47","(559.15) Maintenance of Miscellaneous Renewable Production Plant",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55916",null,"(559.16) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5596,N5597,N5599,N55910,N55912,N55913,N55914,N55915,N55916","Line 79.48","TOTAL Maintenance (Total of lines 79.40 thru 79.47)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591,N5592,N5593,N5594,N5595,N5596,N5597,N5599,N55910,N55912,N55913,N55914,N55915,N55916","Line 79.49","TOTAL Power Prod Exp-Other Renewable (Total of lines 79.38 & 79.48)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,{"$f":"+K375-L375","v":76147.870000000112},{"$f":"IF(L375<0,IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/(-L375)))),IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/L375))))","v":1.7201076326412011E-2},null,null,1330638.7,895445.79,{"$f":"+Q375-R375","v":435192.90999999992},{"$f":"IF(R375<0,IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/(-R375)))),IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/R375))))","v":0.48600698653125601},null,4503072.59,4426924.72,{"$f":"+V375-W375","v":76147.870000000112},{"$f":"IF(W375<0,IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/(-W375)))),IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/W375))))","v":1.7201076326412011E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,"N.M.",null,369.57,0,369.57,"N.M.",null,null,369.57,0,369.57,"N.M.",null,369.57,0,369.57,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,{"$f":"+Q407-R407","v":27743.100000000035},{"$f":"IF(R407<0,IF(S407=0,0,IF(OR(R407=0,Q407=0),\"N.M.\",IF(ABS(S407/R407)>=10,\"N.M.\",S407/(-R407)))),IF(S407=0,0,IF(OR(R407=0,Q407=0),\"N.M.\",IF(ABS(S407/R407)>=10,\"N.M.\",S407/R407))))","v":7.4994361859696781E-2},null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,76.69,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.69,0,76.69,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F421-G421","v":32587.75},{"$f":"IF(G421<0,IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/(-G421)))),IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/G421))))","v":"N.M."},null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,{"$f":"+K439-L439","v":-152679.92000000001},{"$f":"IF(L439<0,IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/(-L439)))),IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/L439))))","v":"N.M."},null,null,0,0,{"$f":"+Q439-R439","v":0},{"$f":"IF(R439<0,IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/(-R439)))),IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/R439))))","v":0},null,0,152679.92000000001,{"$f":"+V439-W439","v":-152679.92000000001},{"$f":"IF(W439<0,IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/(-W439)))),IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/W439))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M."]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M."]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,261.61,"N.M.",null,1404.77,0,1404.77,"N.M.",null,null,533.5,0,533.5,"N.M.",null,1404.77,0,1404.77,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,9513.23,"N.M.",null,null,3517.69,0,3517.69,"N.M.",null,9513.23,0,9513.23,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,513.85,"N.M.",null,null,-560.59,0,-560.59,"N.M.",null,513.85,0,513.85,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,24.060000000000002,"N.M.",null,null,-85.13,0,-85.13,"N.M.",null,24.060000000000002,0,24.060000000000002,"N.M."]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,null,0,0,0,0,null,2.0699999999999998,0,2.0699999999999998,"N.M."]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,3.0700000000000003,"N.M.",null,null,3.0700000000000003,0,3.0700000000000003,"N.M.",null,3.0700000000000003,0,3.0700000000000003,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-559","Line 80","TOTAL Power Prod Exp (Total of lines 21, 41, 59, 74, 79, 79.16, 79.31, & 79.49)",null,null,28433670.112999998,24428068.470000006,4005601.6429999918,0.16397537316219871,null,325582324.04900002,282156201.09999996,43426122.949000061,0.15390809338834718,null,null,80007051.013999999,71015398.442000031,8991652.5719999671,0.12661553366265577,null,325582324.04900002,282156201.09999996,43426122.949000061,0.15390809338834718]
[null,"Line 81","2. TRANSMISSION EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 82","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600","Line 83","(560) Operation Supervision and Engineering  ",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
[null,"Line 84","(561) Load Dispatching (included in line #86; disclose in footnote)",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611","Line 85","(561.1) Load Dispatch-Reliability",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610","Line 86","(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613","Line 87","(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,{"$f":"+Q471-R471","v":0},{"$f":"IF(R471<0,IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/(-R471)))),IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/R471))))","v":0},null,0,3534.9700000000003,-3534.9700000000003,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614","Line 88","(561.4) Scheduling, System Control and Dispatch Services",null,null,137336.64000000001,119581.02,17755.62000000001,0.14848192463988022,null,1411271.62,1396897.3299999998,14374.29000000027,1.0290154967939034E-2,null,null,346099.36,352344.18,-6244.820000000007,-1.7723636019757748E-2,null,1411271.62,1396897.3299999998,14374.29000000027,1.0290154967939034E-2]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615","Line 89","(561.5) Reliability, Planning and Standards Development",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616","Line 90","(561.6) Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617","Line 91","(561.7) Generation Interconnection Studies",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618","Line 92","(561.8) Reliability, Planning and Standards Development Services",null,null,32237.14,33407.31,-1170.1699999999983,-3.5027363771581679E-2,null,408876.66000000003,452210.62,-43333.959999999963,-9.5826940110340542E-2,null,null,92143.900000000009,99073.82,-6929.9199999999983,-6.9947035452958189E-2,null,408876.66000000003,452210.62,-43333.959999999963,-9.5826940110340542E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620","Line 93","(562) Station Expenses",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
[null,"Line 93.1","(562.1) Operation of Energy Storage Equipment",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,0,0]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,{"$f":"+Q484-R484","v":14476.470000000001},{"$f":"IF(R484<0,IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/(-R484)))),IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/R484))))","v":"N.M."},null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630","Line 94","(563) Overhead Line Expenses",null,null,3190.87,680.9,{"$f":"+F485-G485","v":2509.9699999999998},{"$f":"IF(G485<0,IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/(-G485)))),IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/G485))))","v":3.6862534880305478},null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,"N.M.",null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640","Line 95","(564) Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,-0.15093490608002391,null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650","Line 96","(565) Transmission of Electricity by Others",null,null,7445658.4500000011,5895835.4400000004,1549823.0100000007,0.26286741307013151,null,86595548.560000017,78574634.629999995,8020913.9300000221,0.10208019378988772,null,null,24078323.190000001,19488097.740000002,4590225.4499999993,0.23553994398223901,null,86595548.560000017,78574634.629999995,8020913.9300000221,0.10208019378988772]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660","Line 97","(566) Miscellaneous Transmission Expenses",null,null,278417.84999999998,113821.36,164596.49,1.4460949157521927,null,1119564.55,2447476.16,-1327911.6100000001,-0.54256365463433154,null,null,435310.65,225556.31,209754.34000000003,0.92994223925723929,null,1119564.55,2447476.16,-1327911.6100000001,-0.54256365463433154]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5670","Line 98","(567) Rents",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,{"$f":"+K503-L503","v":2035.1200000000001},{"$f":"IF(L503<0,IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/(-L503)))),IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/L503))))","v":"N.M."},null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,{"$f":"+V503-W503","v":2035.1200000000001},{"$f":"IF(W503<0,IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/(-W503)))),IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/W503))))","v":"N.M."}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,{"$f":"+Q516-R516","v":14476.470000000001},{"$f":"IF(R516<0,IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/(-R516)))),IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/R516))))","v":"N.M."},null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,-0.15093490608002391,null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567","Line 99","TOTAL TRANSMISSION EXP-OPERATN","o",null,8351195.0100000007,6297064.2400000002,2054130.7700000005,0.32620451240624476,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2,null,null,26089301.930000003,20680315.039999999,5408986.8900000043,0.26155244151445017,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2]
[null,"Line 100","Maintenance",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680","Line 101","(568) Maintenance Supervision and Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690","Line 102","(569) Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691","Line 103","(569.1) Maintenance of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692","Line 104","(569.2) Maintenance of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693","Line 105","(569.3) Maintenance of Communication Equipment",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
[null,"Line 106","(569.4) Maintenance of Miscellaneous Regional Transmission Plant",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700","Line 107","(570) Maintenance of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
[null,"Line 107.1","(570.1) Maintenance of Energy Storage Equipment",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,null,null,null,null,0,0]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,{"$f":"IF(R547<0,IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/(-R547)))),IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/R547))))","v":1.2443781674072731},null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710","Line 108","(571) Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,{"$f":"+Q548-R548","v":579755.27799999993},1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,{"$f":"+F549-G549","v":29.82},{"$f":"IF(G549<0,IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/(-G549)))),IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/G549))))","v":0.63017751479289941},null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720","Line 109","(572) Maintenance of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730","Line 110","(573) Maintenance of Miscellaneous Transmission Plant",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574","Line 111","TOTAL TRANSMISSION EXP-MAINT","m",null,697228.67,219524.06,477704.61000000004,2.1760922697949376,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768,null,null,1195400.2179999999,612151.56000000017,583248.6579999997,0.95278472867078789,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,{"$f":"+K567-L567","v":-17745.509999999776},{"$f":"IF(L567<0,IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/(-L567)))),IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/L567))))","v":-1.348338646068001E-2},null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,{"$f":"+V567-W567","v":-17745.509999999776},{"$f":"IF(W567<0,IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/(-W567)))),IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/W567))))","v":-1.348338646068001E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,"N.M.",null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,{"$f":"IF(R579<0,IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/(-R579)))),IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/R579))))","v":-6.9917717341730801E-4},null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,{"$f":"+Q580-R580","v":529830.88000000268},2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,-0.15093490608002391,null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573","Line 112","TOTAL TRANSMISSION EXPENSES",null,null,9048423.6800000016,6516588.2999999998,2531835.3800000018,0.38852161030335486,null,100340998.44000004,91395168.289999992,8945830.1500000507,9.7880777697291671E-2,null,null,27284702.148000006,21292466.600000001,5992235.5480000041,0.28142514723963469,null,100340998.44000004,91395168.289999992,8945830.1500000507,9.7880777697291671E-2]
[null,"Line 113","3. REGIONAL MARKET EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 114","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 115","(575.1) Operation Supervision",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 116","(575.2) Day-Ahead and Real-Time Market Facilitation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 117","(575.3) Transmission Rights Market Facilitation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 118","(575.4) Capacity Market Facilitation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 119","(575.5) Ancillary Services Market Function",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 120","(575.6) Market Monitoring and Compliance",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757","Line 121","(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,"Line 122","(575.8) Rents",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,{"$f":"IF(R611<0,IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/(-R611)))),IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/R611))))","v":0},null,null,null,0,0]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,{"$f":"+Q612-R612","v":19474.870000000003},1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,{"$f":"+F613-G613","v":1221.8500000000058},{"$f":"IF(G613<0,IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/(-G613)))),IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/G613))))","v":1.1209184660136583E-2},null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575","Line 123","TOTAL Operation (Lines 115 thru 122)","o",null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,"Line 124","Maintenance",null," ",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 125","(576.1) Maintenance of Structures and Improvements",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 126","(576.2) Maintenance of Computer Hardware",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 127","(576.3) Maintenance of Computer Software",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 128","(576.4) Maintenance of Communication Equipment",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 129","(576.5) Maintenance of Miscellaneous Market Operation Plant",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 130","TOTAL Maintenance (Lines 125 thru 129)","m",null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576","Line 131","TOTAL Regional Transmission and Market Op Expns (Total 123 and 130)",null,null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,"Line 131.1","4. ENERGY STORAGE EXPENSES"]
[null,"Line 131.2","Operation"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771","Line 131.3","(577.1) Operation Supervision and Engineering",null,null,0,0,{"$f":"+F627-G627","v":0},{"$f":"IF(G627<0,IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/(-G627)))),IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/G627))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5772","Line 131.4","(577.2) Operation of Energy Storage Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5773","Line 131.5","(577.3) Storage Fuel",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5774","Line 131.6","(577.4) Rents",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5775",null,"(577.5) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775","Line 131.7","Total Operation (Lines 131.3 thru 131.6)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 131.8","Maintenance",null,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781","Line 131.9","(578.1) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5782","Line 131.10","(578.2) Maintenance of Energy Storage Equipment, Structures",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5783","Line 131.11","(578.3) Maintenance of Computer Hardware",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5784","Line 131.12","(578.4) Maintenance of Computer Software",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5785","Line 131.13","(578.5) Maintenance of Communication Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5786","Line 131.14","(578.6) Maintenance of Miscellaneous Other Energy Storage Plant",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5787",null,"(578.7) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781-5787","Line 131.15","Total Maintenance (Lines 131.9 thru 131.14)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775,N5781-5787","Line 131.16","TOTAL Energy Storage Expenses (Total of 131.7 and 131.15)",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 132","4. DISTRIBUTION EXPENSES",null,null,null,null,0,0,null,null,null,{"$f":"+K652-L652","v":0},{"$f":"IF(L652<0,IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/(-L652)))),IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/L652))))","v":0},null,null,null,null,{"$f":"+Q652-R652","v":0},{"$f":"IF(R652<0,IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/(-R652)))),IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/R652))))","v":0},null,null,null,{"$f":"+V652-W652","v":0},{"$f":"IF(W652<0,IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/(-W652)))),IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/W652))))","v":0}]
[null,"Line 133","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5800","Line 134","(580) Operation Supervision and Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5810","Line 135","(581) Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5820","Line 136","(582) Station Expenses",null,null,29648.57,30332.27,{"$f":"+F659-G659","v":-683.70000000000073},-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5830","Line 137","(583) Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5840","Line 138","(584) Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
[null,"Line 138.1","(584.1) Operation of Energy Storage Equipment",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5850","Line 139","(585) Street Lighting and Signal System Expenses",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5860","Line 140","(586) Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5870","Line 141","(587) Customer Installations Expenses",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5880","Line 142","(588) Miscellaneous Expenses",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5890","Line 143","(589) Rents",null,null,77513.814000000013,79212.179999999993,-1698.36599999998,-2.144071782900029E-2,null,1070318.4180000001,1048358.14,21960.278000000049,2.0947305278709479E-2,null,null,231333.932,308377.25,-77043.317999999999,-0.24983463598563124,null,1070318.4180000001,1048358.14,21960.278000000049,2.0947305278709479E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589","Line 144","TOTAL Operation (Enter Total of lines 134 thru 143)","o",null,993619.37400000007,1105749.1100000001,-112129.73600000003,-0.10140612819484886,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329,null,null,1814756.8019999999,2305568.02,-490811.21800000011,-0.21288082318213283,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329]
[null,"Line 145","Maintenance",null," ",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5900","Line 146","(590) Maintenance Supervision and Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,{"$f":"+F691-G691","v":3780.37},{"$f":"IF(G691<0,IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/(-G691)))),IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/G691))))","v":"N.M."},null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5910","Line 147","(591) Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5920","Line 148","(592) Maintenance of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59220","Line 148.1","(592.2) Maintenance of Computer Hardware [Energy Storage Equipment]",null,null,0,0,null,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,null,0,null,139467.84,0,null,null,null,null,42285.79,0,null,null,null,139467.84,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59230","Line 148.2","(592.3) Maintenance of Computer Software",null,null,14357,0,null,0,null,139467.84,0,null,null,null,null,42285.79,0,null,null,null,139467.84,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,null,0,null,1172297.48,0,null,null,null,null,303953.56,0,null,null,null,1172297.48,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59240","Line 148.3","(592.4) Maintenance of Communication Equipment",null,null,157629.95000000001,0,null,0,null,1172297.48,0,null,null,null,null,303953.56,0,null,null,null,1172297.48,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,{"$f":"+F700-G700","v":6349516.1999999993},1.6332607960237382,null,33292049.978,30851375.420000002,{"$f":"+K700-L700","v":2440674.5579999983},{"$f":"IF(L700<0,IF(M700=0,0,IF(OR(L700=0,K700=0),\"N.M.\",IF(ABS(M700/L700)>=10,\"N.M.\",M700/(-L700)))),IF(M700=0,0,IF(OR(L700=0,K700=0),\"N.M.\",IF(ABS(M700/L700)>=10,\"N.M.\",M700/L700))))","v":7.9110721151763749E-2},null,null,6471307.5899999999,1537070,{"$f":"+Q700-R700","v":4934237.59},{"$f":"IF(R700<0,IF(S700=0,0,IF(OR(R700=0,Q700=0),\"N.M.\",IF(ABS(S700/R700)>=10,\"N.M.\",S700/(-R700)))),IF(S700=0,0,IF(OR(R700=0,Q700=0),\"N.M.\",IF(ABS(S700/R700)>=10,\"N.M.\",S700/R700))))","v":3.2101580214303835},null,33292049.978,30851375.420000002,{"$f":"+V700-W700","v":2440674.5579999983},{"$f":"IF(W700<0,IF(X700=0,0,IF(OR(W700=0,V700=0),\"N.M.\",IF(ABS(X700/W700)>=10,\"N.M.\",X700/(-W700)))),IF(X700=0,0,IF(OR(W700=0,V700=0),\"N.M.\",IF(ABS(X700/W700)>=10,\"N.M.\",X700/W700))))","v":7.9110721151763749E-2}]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5930","Line 149","(593) Maintenance of Overhead Lines",null,null,2466971.2399999998,-3850449.1199999996,6317420.3599999994,1.6406970104308247,null,33601170.048,31281485.840000004,2319684.2079999968,7.4155179835920376E-2,null,null,6524484.5499999998,1646909.2,4877575.3499999996,2.9616540790469807,null,33601170.048,31281485.840000004,2319684.2079999968,7.4155179835920376E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5940","Line 150","(594) Maintenance of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5950","Line 151","(595) Maintenance of Line Transformers",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5960","Line 152","(596) Maintenance of Street Lighting and Signal Systems",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5970","Line 153","(597) Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5980","Line 154","(598) Maintenance of Miscellaneous Distribution Plant",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,"N.M.",null,139467.84,0,139467.84,"N.M.",null,null,42285.79,0,42285.79,"N.M.",null,139467.84,0,139467.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,null,303953.56,0,303953.56,"N.M.",null,1172297.48,0,1172297.48,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599","Line 155","TOTAL Maintenance (Total of lines 146 thru 154)","m",null,2829051.06,-3829491.03,6658542.0899999999,1.7387538024863842,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259,null,null,7135634,1752158.41,5383475.5899999999,3.0724822363521342,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,"N.M.",null,139467.84,0,139467.84,"N.M.",null,null,42285.79,0,42285.79,"N.M.",null,139467.84,0,139467.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,null,303953.56,0,303953.56,"N.M.",null,1172297.48,0,1172297.48,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598","Line 156","TOTAL Distribution Expenses (Total of lines 144 and 155)",null,null,3822670.4339999999,-2723741.9199999995,6546412.3539999994,2.4034627898960417,null,44155822.925000004,43420834.380000003,734988.54500000179,1.6927093997496825E-2,null,null,8950390.8020000011,4057726.4299999997,4892664.3720000014,1.2057649662695475,null,44155822.925000004,43420834.380000003,734988.54500000179,1.6927093997496825E-2]
[null,"Line 157","5. CUSTOMER ACCOUNTS EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 158","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,81.639999999999873,4.2986973325329809E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743,null,null,6092.04,5758.75,333.28999999999996,5.7875406989364005E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901","Line 159","(901) Supervision",null,null,1980.82,1899.18,81.639999999999873,4.2986973325329809E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743,null,null,6092.04,5758.75,333.28999999999996,5.7875406989364005E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,22903.21,3.9698283333217779,null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,null,19794.86,-1647.8400000000001,21442.7,"N.M.",null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,7810.4000000000015,{"$f":"IF(G755<0,IF(H755=0,0,IF(OR(G755=0,F755=0),\"N.M.\",IF(ABS(H755/G755)>=10,\"N.M.\",H755/(-G755)))),IF(H755=0,0,IF(OR(G755=0,F755=0),\"N.M.\",IF(ABS(H755/G755)>=10,\"N.M.\",H755/G755))))","v":0.33009412483681044},null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,null,117150.48,69270.430000000008,47880.049999999988,0.69120474638312457,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,1613.04,1.8567794366489012,null,29366.68,23227.43,6139.25,0.26431034341724419,null,null,7226.56,1846.92,5379.64,2.9127628700755852,null,29366.68,23227.43,6139.25,0.26431034341724419]
["%,FACCOUNT,X,TGL_FERC_ACCT,N902","Line 160","(902) Meter Reading Expenses",null,null,51087.189999999995,18760.54,32326.649999999994,1.7231193771607849,null,510062.12,346930.89,163131.22999999998,0.47021246796444094,null,null,144171.9,69469.510000000009,74702.389999999985,1.0753262834299533,null,510062.12,346930.89,163131.22999999998,0.47021246796444094]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,7303.4700000000012,0.3100763444338871,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,null,100300.96,72761.73,27539.23000000001,0.37848509099495037,null,376096.34,308145.55,67950.790000000037,0.2205152402817436]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,113068.57999999999,0.56819866649781792,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,null,782194.12,647893.92000000004,134300.19999999995,0.20728732876517802,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,475.99,1.1066189291609514,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,null,2352.4700000000003,1201.93,1150.5400000000002,0.95724376627590635,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,181.50999999999476,3.512441873740859E-3,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,null,165059.92000000001,160916.07,4143.8500000000058,2.5751623190897004E-2,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,-285.60999999999967,-6.0266590140342739E-2,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,null,12861.14,14912.17,-2051.0300000000007,-0.13754067986081173,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,-124.89999999999999,-0.58638497652582156,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,null,617.37,1205.53,-588.16,-0.48788499664048174,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,{"$f":"+F764-G764","v":-19385.330000000002},-0.34695524881467182,null,585775.92000000004,645881.96,{"$f":"+K764-L764","v":-60106.039999999921},{"$f":"IF(L764<0,IF(M764=0,0,IF(OR(L764=0,K764=0),\"N.M.\",IF(ABS(M764/L764)>=10,\"N.M.\",M764/(-L764)))),IF(M764=0,0,IF(OR(L764=0,K764=0),\"N.M.\",IF(ABS(M764/L764)>=10,\"N.M.\",M764/L764))))","v":-9.3060409985750214E-2},null,null,176152.87,147179.72,{"$f":"+Q764-R764","v":28973.149999999994},{"$f":"IF(R764<0,IF(S764=0,0,IF(OR(R764=0,Q764=0),\"N.M.\",IF(ABS(S764/R764)>=10,\"N.M.\",S764/(-R764)))),IF(S764=0,0,IF(OR(R764=0,Q764=0),\"N.M.\",IF(ABS(S764/R764)>=10,\"N.M.\",S764/R764))))","v":0.19685558581032764},null,585775.92000000004,645881.96,{"$f":"+V764-W764","v":-60106.039999999921},{"$f":"IF(W764<0,IF(X764=0,0,IF(OR(W764=0,V764=0),\"N.M.\",IF(ABS(X764/W764)>=10,\"N.M.\",X764/(-W764)))),IF(X764=0,0,IF(OR(W764=0,V764=0),\"N.M.\",IF(ABS(X764/W764)>=10,\"N.M.\",X764/W764))))","v":-9.3060409985750214E-2}]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,8331.7900000000009,0.38778556388569813,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,null,77113.740000000005,79897.95,-2784.2099999999919,-3.4847076802345889E-2,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,-1347.5,"N.M.",null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,null,-2.19,8804.57,-8806.76,-1.0002487344640341,null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191]
["%,FACCOUNT,X,TGL_FERC_ACCT,N903","Line 161","(903) Customer Records and Collection Expenses",null,null,466530.88999999996,358312.89,108217.99999999994,0.302020951576707,null,4795148.9700000007,4846162.3699999992,-51013.39999999851,-1.0526556088131757E-2,null,null,1316650.4000000001,1134773.5900000003,181876.80999999982,0.16027585731881527,null,4795148.9700000007,4846162.3699999992,-51013.39999999851,-1.0526556088131757E-2]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801]
["%,FACCOUNT,X,TGL_FERC_ACCT,N904","Line 162","(904) Uncollectible Accounts",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436]
["%,FACCOUNT,X,TGL_FERC_ACCT,N905","Line 163","Miscellaneous Customer Accounts Expenses",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,81.639999999999873,4.2986973325329809E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743,null,null,6092.04,5758.75,333.28999999999996,5.7875406989364005E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,22903.21,3.9698283333217779,null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,null,19794.86,-1647.8400000000001,21442.7,"N.M.",null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,7810.4000000000015,0.33009412483681044,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,null,117150.48,69270.430000000008,47880.049999999988,0.69120474638312457,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,1613.04,1.8567794366489012,null,29366.68,23227.43,6139.25,0.26431034341724419,null,null,7226.56,1846.92,5379.64,2.9127628700755852,null,29366.68,23227.43,6139.25,0.26431034341724419]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,7303.4700000000012,0.3100763444338871,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,null,100300.96,72761.73,27539.23000000001,0.37848509099495037,null,376096.34,308145.55,67950.790000000037,0.2205152402817436]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,113068.57999999999,0.56819866649781792,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,null,782194.12,647893.92000000004,134300.19999999995,0.20728732876517802,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,475.99,1.1066189291609514,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,null,2352.4700000000003,1201.93,1150.5400000000002,0.95724376627590635,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,181.50999999999476,3.512441873740859E-3,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,null,165059.92000000001,160916.07,4143.8500000000058,2.5751623190897004E-2,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,-285.60999999999967,-6.0266590140342739E-2,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,null,12861.14,14912.17,-2051.0300000000007,-0.13754067986081173,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,-124.89999999999999,-0.58638497652582156,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,null,617.37,1205.53,-588.16,-0.48788499664048174,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,-19385.330000000002,-0.34695524881467182,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2,null,null,176152.87,147179.72,28973.149999999994,0.19685558581032764,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,8331.7900000000009,0.38778556388569813,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,null,77113.740000000005,79897.95,-2784.2099999999919,-3.4847076802345889E-2,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,-1347.5,"N.M.",null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,null,-2.19,8804.57,-8806.76,-1.0002487344640341,null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905","Line 164","TOTAL Customer Accounts Expense (Total of lines 159 thru 163)","o",null,522854.67999999993,383024.28,139830.39999999991,0.36506928490277402,null,5352622.03,5246812.5299999993,105809.50000000093,2.0166434267473426E-2,null,null,1474642.4000000001,1225491.6600000004,249150.73999999976,0.20330676097787534,null,5352622.03,5246812.5299999993,105809.50000000093,2.0166434267473426E-2]
[null,"Line 165","6. CUSTOMER SERVICE AND INFORMATIONAL EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 166","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,5731.74,3.6016287238521327,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779,null,null,27233.360000000001,6556.67,20676.690000000002,3.153535254938864,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N907","Line 167","(907) Supervision",null,null,7323.17,1591.43,5731.74,3.6016287238521327,null,40292.410000000003,51153.340000000004,-10860.93,-0.21232103319157652,null,null,27236.82,6556.67,20680.150000000001,3.1540629618388603,null,40292.410000000003,51153.340000000004,-10860.93,-0.21232103319157652]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,3309.0699999999924,3.6723800248060663E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,null,306256.59000000003,281620.28000000003,24636.309999999998,8.7480596212744316E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M."]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,105032.59,4.0352141841791846,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,null,339572.91000000003,56822.39,282750.52,4.9760406065285183,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143]
["%,FACCOUNT,X,TGL_FERC_ACCT,N908","Line 168","(908) Customer Assistance Expenses",null,null,224478.47999999998,116135.96,108342.51999999997,0.93289382547834421,null,2465554.29,1687406.63,778147.66000000015,0.46115005486259125,null,null,645830.3600000001,338442.67000000004,307387.69000000006,0.90824153467410007,null,2465554.29,1687406.63,778147.66000000015,0.46115005486259125]
["%,FACCOUNT,X,TGL_FERC_ACCT,N909","Line 169","(909) Informational and Instructional Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,-5617.02,-0.63218208399877096,null,32099.91,14283.43,17816.48,1.2473530517529752,null,null,7524.6500000000005,9793.85,-2269.1999999999998,-0.23169642173404736,null,32099.91,14283.43,17816.48,1.2473530517529752]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686]
["%,FACCOUNT,X,TGL_FERC_ACCT,N910","Line 170","(910)Miscellaneous Customer Service and Informational Expenses",null,null,3278.63,8983.44,-5704.81,-0.63503624446759821,null,32012.12,14381.74,17630.379999999997,1.2258864365507927,null,null,7535.170000000001,9892.16,-2356.9899999999989,-0.23826848736777398,null,32012.12,14381.74,17630.379999999997,1.2258864365507927]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,5731.74,3.6016287238521327,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779,null,null,27233.360000000001,6556.67,20676.690000000002,3.153535254938864,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,3309.0699999999924,3.6723800248060663E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,null,306256.59000000003,281620.28000000003,24636.309999999998,8.7480596212744316E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M."]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,105032.59,4.0352141841791846,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,null,339572.91000000003,56822.39,282750.52,4.9760406065285183,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,-5617.02,-0.63218208399877096,null,32099.91,14283.43,17816.48,1.2473530517529752,null,null,7524.6500000000005,9793.85,-2269.1999999999998,-0.23169642173404736,null,32099.91,14283.43,17816.48,1.2473530517529752]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910","Line 171","TOTAL Customer Service and Information Expenses (Total 167 thru 170)","o",null,235080.27999999997,126710.83,108369.44999999997,0.85525009977442312,null,2537858.8200000003,1752941.7100000002,784917.1100000001,0.44777136941992213,null,null,680602.35000000009,354891.5,325710.85000000009,0.91777585543750717,null,2537858.8200000003,1752941.7100000002,784917.1100000001,0.44777136941992213]
[null,"Line 172","7. SALES EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 173","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911","Line 174","(911) Supervision",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,3397.57,1.5358331073139859,null,14345.7,10967.03,3378.67,0.30807520358747992,null,null,7521.1900000000005,3771.48,3749.7100000000005,0.99422773022792121,null,14345.7,10967.03,3378.67,0.30807520358747992]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,-1.3499999999999996,-9.9999999999999978E-2,null,107.56,63.95,43.61,0.68193901485535569,null,null,12.15,27.990000000000002,-15.840000000000002,-0.56591639871382637,null,107.56,63.95,43.61,0.68193901485535569]
["%,FACCOUNT,X,TGL_FERC_ACCT,N912","Line 175","(912)Demonstrating and Selling Expenses",null,null,5621.92,2225.7000000000003,3396.22,1.5259109493642447,null,16664.330000000002,11030.980000000001,5633.35,0.51068445414641306,null,null,7533.34,3799.47,3733.8700000000003,0.98273443401316518,null,16664.330000000002,11030.980000000001,5633.35,0.51068445414641306]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N913","Line 176","(913) Advertising Expenses",null,null,0,0,0,{"$f":"IF(G819<0,IF(H819=0,0,IF(OR(G819=0,F819=0),\"N.M.\",IF(ABS(H819/G819)>=10,\"N.M.\",H819/(-G819)))),IF(H819=0,0,IF(OR(G819=0,F819=0),\"N.M.\",IF(ABS(H819/G819)>=10,\"N.M.\",H819/G819))))","v":0},null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N916","Line 177","(916) Miscellaneous Sales Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,3397.57,1.5358331073139859,null,14345.7,10967.03,3378.67,0.30807520358747992,null,null,7521.1900000000005,3771.48,3749.7100000000005,0.99422773022792121,null,14345.7,10967.03,3378.67,0.30807520358747992]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,-1.3499999999999996,-9.9999999999999978E-2,null,107.56,63.95,43.61,0.68193901485535569,null,null,12.15,27.990000000000002,-15.840000000000002,-0.56591639871382637,null,107.56,63.95,43.61,0.68193901485535569]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917","Line 178","TOTAL Sales Expenses (Total of lines 174 thru 177)","o",null,5621.92,2225.7000000000003,3396.22,1.5259109493642447,null,16664.330000000002,11110.840000000002,5553.49,0.49982629576161647,null,null,7533.34,3799.47,3733.8700000000003,0.98273443401316518,null,16664.330000000002,11110.840000000002,5553.49,0.49982629576161647]
[null,"Line 179","8. ADMINISTRATIVE AND GENERAL EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 180","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,{"$f":"+F828-G828","v":240614.61},0.29488848830392028,null,11365016.210000001,12245269.9,{"$f":"+K828-L828","v":-880253.68999999948},{"$f":"IF(L828<0,IF(M828=0,0,IF(OR(L828=0,K828=0),\"N.M.\",IF(ABS(M828/L828)>=10,\"N.M.\",M828/(-L828)))),IF(M828=0,0,IF(OR(L828=0,K828=0),\"N.M.\",IF(ABS(M828/L828)>=10,\"N.M.\",M828/L828))))","v":-7.1885201158367232E-2},null,null,2682442.42,2647223.1,{"$f":"+Q828-R828","v":35219.319999999832},{"$f":"IF(R828<0,IF(S828=0,0,IF(OR(R828=0,Q828=0),\"N.M.\",IF(ABS(S828/R828)>=10,\"N.M.\",S828/(-R828)))),IF(S828=0,0,IF(OR(R828=0,Q828=0),\"N.M.\",IF(ABS(S828/R828)>=10,\"N.M.\",S828/R828))))","v":1.330425078264081E-2},null,11365016.210000001,12245269.9,{"$f":"+V828-W828","v":-880253.68999999948},{"$f":"IF(W828<0,IF(X828=0,0,IF(OR(W828=0,V828=0),\"N.M.\",IF(ABS(X828/W828)>=10,\"N.M.\",X828/(-W828)))),IF(X828=0,0,IF(OR(W828=0,V828=0),\"N.M.\",IF(ABS(X828/W828)>=10,\"N.M.\",X828/W828))))","v":-7.1885201158367232E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920","Line 181","(920) Administration and General Salaries",null,null,1056584.1100000001,815951.18,240632.93000000005,0.29491094062759987,null,11365042.140000001,12245269.9,-880227.75999999978,-7.1883083606021594E-2,null,null,2682520.77,2647223.1,35297.669999999925,1.333384783473668E-2,null,11365042.140000001,12245269.9,-880227.75999999978,-7.1883083606021594E-2]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,0.9289511433634291,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M."]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M."]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,-61.88,"N.M.",null,546.22,84.36,461.86,5.4748696064485536,null,null,-60.550000000000004,56.88,-117.43,-2.0645218002812942,null,546.22,84.36,461.86,5.4748696064485536]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,null,16.260000000000002,8.11,8.1500000000000021,1.0049321824907524,null,57.44,19.73,37.709999999999994,1.9113025848960969]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921","Line 182","(921) Office Supplies and Expenses",null,null,-72498.280000000028,-171990.68000000005,99492.400000000023,0.57847553134855911,null,1263532.6900000002,516548.5199999999,746984.17000000027,1.4461064954750047,null,null,152055.25,-22864.659999999996,174919.91,7.6502300930781404,null,1263532.6900000002,516548.5199999999,746984.17000000027,1.4461064954750047]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,37208.400000000001,411086.73,-373878.32999999996,-0.90948771321321897,null,225127,698311.06,-473184.06000000006,-0.6776121518109709,null,null,78962.84,521520.8,-442557.95999999996,-0.8485911971296255,null,225127,698311.06,-473184.06000000006,-0.6776121518109709]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,32865,32762,103,3.1438862096331115E-3,null,440169,457097,-16928,-3.7033714944530373E-2,null,null,92714,97764,-5050,-5.1655005932654145E-2,null,440169,457097,-16928,-3.7033714944530373E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,-0.05,-0.01,-0.04,-4,null,null,0,-0.01,0.01,"N.M.",null,-0.05,-0.01,-0.04,-4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,139.68,-139.68,"N.M.",null,1702.51,440.86,1261.6500000000001,2.861792859411151,null,null,0,177.78,-177.78,"N.M.",null,1702.51,440.86,1261.6500000000001,2.861792859411151]
["%,V9220005","9220005","Overhead Loadings",null,null,46302.68,49453.46,-3150.7799999999988,-6.3712023385219127E-2,null,553820.54,669025.82000000007,-115205.28000000003,-0.17219855580461754,null,null,100744.42,151146.01999999999,-50401.599999999991,-0.3334629651511829,null,553820.54,669025.82000000007,-115205.28000000003,-0.17219855580461754]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922","Line 183","(Less) (922) Administrative Expenses Transferred-Credit",null,null,116376.07999999999,493441.87,-377065.79000000004,-0.76415442815989665,null,1220819,1824874.7300000002,-604055.73000000021,-0.33101216213345236,null,null,272421.26,770608.59000000008,-498187.33000000007,-0.64648556538929836,null,1220819,1824874.7300000002,-604055.73000000021,-0.33101216213345236]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,321728.87,1.5850446987328022,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553,null,null,265437.13,796893.53,-531456.4,-0.6669101705468734,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M."]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923","Line 184","(923) Outside Services Employed",null,null,395319.72600000008,2303992.52,-1908672.794,-0.82841970077229243,null,2166305.5780000002,6729133.1500000004,-4562827.5720000006,-0.67807063261929956,null,null,1073850.3959999999,4904078.1599999992,-3830227.7639999995,-0.78102910252148183,null,2166305.5780000002,6729133.1500000004,-4562827.5720000006,-0.67807063261929956]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924","Line 185","(924) Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925","Line 186","(925) Injuries and Damages",null,null,326292.54000000004,148955.5,177337.04000000004,1.1905370395856483,null,2308171.33,2264769.15,43402.180000000168,1.9164063586789924E-2,null,null,991604.33000000007,759759.59,231844.74000000011,0.30515539790685647,null,2308171.33,2264769.15,43402.180000000168,1.9164063586789924E-2]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,8.9064018136672793E-2,null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,{"$f":"IF(G883<0,IF(H883=0,0,IF(OR(G883=0,F883=0),\"N.M.\",IF(ABS(H883/G883)>=10,\"N.M.\",H883/(-G883)))),IF(H883=0,0,IF(OR(G883=0,F883=0),\"N.M.\",IF(ABS(H883/G883)>=10,\"N.M.\",H883/G883))))","v":0.17086299499317253},null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,-196.29000000000002,-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,"N.M.",null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,{"$f":"+F892-G892","v":10472.39},2.0340148738596477,null,20620.68,3696.03,{"$f":"+K892-L892","v":16924.650000000001},{"$f":"IF(L892<0,IF(M892=0,0,IF(OR(L892=0,K892=0),\"N.M.\",IF(ABS(M892/L892)>=10,\"N.M.\",M892/(-L892)))),IF(M892=0,0,IF(OR(L892=0,K892=0),\"N.M.\",IF(ABS(M892/L892)>=10,\"N.M.\",M892/L892))))","v":4.5791430264364736},null,null,5323.76,-5148.63,{"$f":"+Q892-R892","v":10472.39},{"$f":"IF(R892<0,IF(S892=0,0,IF(OR(R892=0,Q892=0),\"N.M.\",IF(ABS(S892/R892)>=10,\"N.M.\",S892/(-R892)))),IF(S892=0,0,IF(OR(R892=0,Q892=0),\"N.M.\",IF(ABS(S892/R892)>=10,\"N.M.\",S892/R892))))","v":2.0340148738596477},null,20620.68,3696.03,{"$f":"+V892-W892","v":16924.650000000001},{"$f":"IF(W892<0,IF(X892=0,0,IF(OR(W892=0,V892=0),\"N.M.\",IF(ABS(X892/W892)>=10,\"N.M.\",X892/(-W892)))),IF(X892=0,0,IF(OR(W892=0,V892=0),\"N.M.\",IF(ABS(X892/W892)>=10,\"N.M.\",X892/W892))))","v":4.5791430264364736}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,-2881.8700000000026,-5.0969534866980713E-2,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2,null,null,-261860.46,-230992.74,-30867.72,-0.13363069332828384,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M."]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926","Line 187","(926) Employee Pensions and Benefits",null,null,-7816.0499999998137,187550.80000000005,-195366.84999999986,-1.0416743090405363,null,-330983.18999999994,127663.04999999749,-458646.23999999743,-3.5926310706191531,null,null,-61129.270000000484,1497815.5299999998,-1558944.8000000003,-1.0408122821373074,null,-330983.18999999994,127663.04999999749,-458646.23999999743,-3.5926310706191531]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927","Line 188","(927) Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928","Line 189","(928) Regulatory Commission Expenses",null,null,468818.31,603502.98,-134684.66999999998,-0.22317150778609243,null,3489508.9200000004,3992821.2899999996,-503312.36999999918,-0.12605431935071634,null,null,993815.90999999992,1021795.3800000001,-27979.470000000205,-2.7382654636782758E-2,null,3489508.9200000004,3992821.2899999996,-503312.36999999918,-0.12605431935071634]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929","Line 190","(Less) (929) Duplicate Charges-Credit",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,0,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1","Line 191","(930.1) General Advertising Expenses",null,null,17834.329999999998,10568.1,7266.2299999999977,0.68756257037688873,null,103224.38,119860.54,-16636.159999999989,-0.13879597071730188,null,null,47606.43,45213.409999999996,2393.0200000000041,5.2927217832054785E-2,null,103224.38,119860.54,-16636.159999999989,-0.13879597071730188]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,0.56089443544169781,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,3.25,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,null,0,41.29,-41.29,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,null,6860.4800000000005,4269.9800000000005,2590.5,0.60667731464784369,null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2","Line 192","(930.2) Miscellaneous General Expenses",null,null,91291.13,43120.57,48170.560000000005,1.1171132478072532,null,728353.97,760593.03900000011,-32239.069000000134,-4.2386752635005548E-2,null,null,253592.58200000002,188125.685,65466.897000000026,0.3479955275644579,null,728353.97,760593.03900000011,-32239.069000000134,-4.2386752635005548E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931","Line 193","(931) Rents",null,null,-2902.31,5073.7,-7976.01,-1.5720302737647083,null,57274.67,69999.01999999999,-12724.349999999991,-0.18177897347705715,null,null,12873.33,23076.120000000003,-10202.790000000003,-0.44213628634276481,null,57274.67,69999.01999999999,-12724.349999999991,-0.18177897347705715]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,240614.61,0.29488848830392028,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2,null,null,2682442.42,2647223.1,35219.319999999832,1.330425078264081E-2,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,{"$f":"IF(G947<0,IF(H947=0,0,IF(OR(G947=0,F947=0),\"N.M.\",IF(ABS(H947/G947)>=10,\"N.M.\",H947/(-G947)))),IF(H947=0,0,IF(OR(G947=0,F947=0),\"N.M.\",IF(ABS(H947/G947)>=10,\"N.M.\",H947/G947))))","v":0.9289511433634291},null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M."]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M."]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,{"$f":"+F956-G956","v":-61.88},"N.M.",null,546.22,84.36,{"$f":"+K956-L956","v":461.86},{"$f":"IF(L956<0,IF(M956=0,0,IF(OR(L956=0,K956=0),\"N.M.\",IF(ABS(M956/L956)>=10,\"N.M.\",M956/(-L956)))),IF(M956=0,0,IF(OR(L956=0,K956=0),\"N.M.\",IF(ABS(M956/L956)>=10,\"N.M.\",M956/L956))))","v":5.4748696064485536},null,null,-60.550000000000004,56.88,{"$f":"+Q956-R956","v":-117.43},{"$f":"IF(R956<0,IF(S956=0,0,IF(OR(R956=0,Q956=0),\"N.M.\",IF(ABS(S956/R956)>=10,\"N.M.\",S956/(-R956)))),IF(S956=0,0,IF(OR(R956=0,Q956=0),\"N.M.\",IF(ABS(S956/R956)>=10,\"N.M.\",S956/R956))))","v":-2.0645218002812942},null,546.22,84.36,{"$f":"+V956-W956","v":461.86},{"$f":"IF(W956<0,IF(X956=0,0,IF(OR(W956=0,V956=0),\"N.M.\",IF(ABS(X956/W956)>=10,\"N.M.\",X956/(-W956)))),IF(X956=0,0,IF(OR(W956=0,V956=0),\"N.M.\",IF(ABS(X956/W956)>=10,\"N.M.\",X956/W956))))","v":5.4748696064485536}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,null,16.260000000000002,8.11,8.1500000000000021,1.0049321824907524,null,57.44,19.73,37.709999999999994,1.9113025848960969]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,373878.32999999996,0.90948771321321897,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,null,-78962.84,-521520.8,442557.95999999996,0.8485911971296255,null,-225127,-698311.06,473184.06000000006,0.6776121518109709]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,-103,-3.1438862096331115E-3,null,-440169,-457097,16928,3.7033714944530373E-2,null,null,-92714,-97764,5050,5.1655005932654145E-2,null,-440169,-457097,16928,3.7033714944530373E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.05,0.01,0.04,4,null,null,0,0.01,-0.01,"N.M.",null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,139.68,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,null,0,-177.78,177.78,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,3150.7799999999988,6.3712023385219127E-2,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,null,-100744.42,-151146.01999999999,50401.599999999991,0.3334629651511829,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,321728.87,1.5850446987328022,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553,null,null,265437.13,796893.53,-531456.4,-0.6669101705468734,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M."]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,8.9064018136672793E-2,null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,0.17086299499317253,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,-196.29000000000002,-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,"N.M.",null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,-2881.8700000000026,-5.0969534866980713E-2,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2,null,null,-261860.46,-230992.74,-30867.72,-0.13363069332828384,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M."]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,{"$f":"IF(G1011<0,IF(H1011=0,0,IF(OR(G1011=0,F1011=0),\"N.M.\",IF(ABS(H1011/G1011)>=10,\"N.M.\",H1011/(-G1011)))),IF(H1011=0,0,IF(OR(G1011=0,F1011=0),\"N.M.\",IF(ABS(H1011/G1011)>=10,\"N.M.\",H1011/G1011))))","v":0},null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,0.56089443544169781,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,{"$f":"+F1020-G1020","v":3.25},"N.M.",null,17.89,625.61,{"$f":"+K1020-L1020","v":-607.72},{"$f":"IF(L1020<0,IF(M1020=0,0,IF(OR(L1020=0,K1020=0),\"N.M.\",IF(ABS(M1020/L1020)>=10,\"N.M.\",M1020/(-L1020)))),IF(M1020=0,0,IF(OR(L1020=0,K1020=0),\"N.M.\",IF(ABS(M1020/L1020)>=10,\"N.M.\",M1020/L1020))))","v":-0.97140390978405078},null,null,0,41.29,{"$f":"+Q1020-R1020","v":-41.29},{"$f":"IF(R1020<0,IF(S1020=0,0,IF(OR(R1020=0,Q1020=0),\"N.M.\",IF(ABS(S1020/R1020)>=10,\"N.M.\",S1020/(-R1020)))),IF(S1020=0,0,IF(OR(R1020=0,Q1020=0),\"N.M.\",IF(ABS(S1020/R1020)>=10,\"N.M.\",S1020/R1020))))","v":"N.M."},null,17.89,625.61,{"$f":"+V1020-W1020","v":-607.72},{"$f":"IF(W1020<0,IF(X1020=0,0,IF(OR(W1020=0,V1020=0),\"N.M.\",IF(ABS(X1020/W1020)>=10,\"N.M.\",X1020/(-W1020)))),IF(X1020=0,0,IF(OR(W1020=0,V1020=0),\"N.M.\",IF(ABS(X1020/W1020)>=10,\"N.M.\",X1020/W1020))))","v":-0.97140390978405078}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,null,6860.4800000000005,4269.9800000000005,2590.5,0.60667731464784369,null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933","Line 194","TOTAL Operation (Total of lines 181 thru 193)","o",null,2247098.7960000006,3559085.04,-1311986.2439999995,-0.36863020390206791,null,21169717.898000002,26256584.309,-5086866.4109999985,-0.19373679192751539,null,null,6145968.3779999986,10545067.145000003,-4399098.7670000046,-0.41717124286741591,null,21169717.898000002,26256584.309,-5086866.4109999985,-0.19373679192751539]
[null,"Line 195","Maintenance",null," ",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,-2004.89,-1.0037146990943544,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686,null,null,730.2,5161.32,-4431.12,-0.85852456348376005,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,null,266991.17,412970.23999999999,-145979.07,-0.35348568942885572,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,3363.64,2.4512217339658804,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,null,7656.16,11591.12,-3934.9600000000009,-0.33948056788300013,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,null,0,1138.24,-1138.24,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M."]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,null,0,251948.69,-251948.69,"N.M.",null,0,1118203.73,-1118203.73,"N.M."]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,null,0,187521.42,-187521.42,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,null,0,457.48,-457.48,"N.M.",null,0,5112.71,-5112.71,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935","Line 196","(935) Maintenance of General Plant","m",null,126614.78,327861.75000000006,-201246.97000000006,-0.61381655530112933,null,449476.27999999997,3157746.56,-2708270.2800000003,-0.85765916565514366,null,null,275377.52999999997,870788.51,-595410.98,-0.68376072164755597,null,449476.27999999997,3157746.56,-2708270.2800000003,-0.85765916565514366]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,null,null,null,null,5542.91,0,null,null,null,16136.5,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351","Line 196.1","(935.1) Maintenance of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,null,null,null,null,5542.91,0,null,null,null,16136.5,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,null,null,null,null,221263.85,0,null,null,null,836977.89,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352","Line 196.2","(935.2) Maintenance of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,null,null,null,null,221263.85,0,null,null,null,836977.89,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,null,null,null,null,27106.93,0,null,null,null,110859.04000000001,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353","Line 196.3","(935.3) Maintenance of Communication Equipment",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,null,null,null,null,27106.93,0,null,null,null,110859.04000000001,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,-2004.89,-1.0037146990943544,null,3523.16,25137.58,null,null,null,null,730.2,5161.32,null,null,null,3523.16,25137.58]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,null,null,null,null,266991.17,412970.23999999999,null,null,null,423607.02,1050860.6399999999]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,3363.64,2.4512217339658804,null,22346.100000000002,14105.66,null,null,null,null,7656.16,11591.12,null,null,null,22346.100000000002,14105.66]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,null,null,null,null,0,1138.24,null,null,null,0,4542.2300000000005]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,null,null,null,null,0,251948.69,null,null,null,0,1118203.73]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,null,null,null,null,0,187521.42,null,null,null,0,939685.70000000007]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,null,null,null,null,0,0,null,null,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,null,null,null,null,0,457.48,null,null,null,0,5112.71]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,null,null,null,null,5542.91,0,null,null,null,16136.5,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,null,null,null,null,221263.85,0,null,null,null,836977.89,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,null,null,null,null,27106.93,0,null,null,null,110859.04000000001,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935,N9351,N9352,N9353","Line 196.4","TOTAL Maintenance (Total of lines 196 thru 196.3)",null,null,213207.53,327861.75000000006,-114654.22000000006,-0.34970294644007738,null,1413449.71,3157746.56,null,null,null,null,529291.22,870788.51,null,null,null,1413449.71,3157746.56]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,240614.61,0.29488848830392028,null,11365016.210000001,12245269.9,{"$f":"+K1054-L1054","v":-880253.68999999948},{"$f":"IF(L1054<0,IF(M1054=0,0,IF(OR(L1054=0,K1054=0),\"N.M.\",IF(ABS(M1054/L1054)>=10,\"N.M.\",M1054/(-L1054)))),IF(M1054=0,0,IF(OR(L1054=0,K1054=0),\"N.M.\",IF(ABS(M1054/L1054)>=10,\"N.M.\",M1054/L1054))))","v":-7.1885201158367232E-2},null,null,2682442.42,2647223.1,{"$f":"+Q1054-R1054","v":35219.319999999832},{"$f":"IF(R1054<0,IF(S1054=0,0,IF(OR(R1054=0,Q1054=0),\"N.M.\",IF(ABS(S1054/R1054)>=10,\"N.M.\",S1054/(-R1054)))),IF(S1054=0,0,IF(OR(R1054=0,Q1054=0),\"N.M.\",IF(ABS(S1054/R1054)>=10,\"N.M.\",S1054/R1054))))","v":1.330425078264081E-2},null,11365016.210000001,12245269.9,{"$f":"+V1054-W1054","v":-880253.68999999948},{"$f":"IF(W1054<0,IF(X1054=0,0,IF(OR(W1054=0,V1054=0),\"N.M.\",IF(ABS(X1054/W1054)>=10,\"N.M.\",X1054/(-W1054)))),IF(X1054=0,0,IF(OR(W1054=0,V1054=0),\"N.M.\",IF(ABS(X1054/W1054)>=10,\"N.M.\",X1054/W1054))))","v":-7.1885201158367232E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,0.9289511433634291,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M."]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M."]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,{"$f":"IF(G1075<0,IF(H1075=0,0,IF(OR(G1075=0,F1075=0),\"N.M.\",IF(ABS(H1075/G1075)>=10,\"N.M.\",H1075/(-G1075)))),IF(H1075=0,0,IF(OR(G1075=0,F1075=0),\"N.M.\",IF(ABS(H1075/G1075)>=10,\"N.M.\",H1075/G1075))))","v":"N.M."},null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,-61.88,"N.M.",null,546.22,84.36,461.86,5.4748696064485536,null,null,-60.550000000000004,56.88,-117.43,-2.0645218002812942,null,546.22,84.36,461.86,5.4748696064485536]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,null,16.260000000000002,8.11,8.1500000000000021,1.0049321824907524,null,57.44,19.73,37.709999999999994,1.9113025848960969]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,373878.32999999996,0.90948771321321897,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,null,-78962.84,-521520.8,442557.95999999996,0.8485911971296255,null,-225127,-698311.06,473184.06000000006,0.6776121518109709]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,-103,-3.1438862096331115E-3,null,-440169,-457097,16928,3.7033714944530373E-2,null,null,-92714,-97764,5050,5.1655005932654145E-2,null,-440169,-457097,16928,3.7033714944530373E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.05,0.01,0.04,4,null,null,0,0.01,-0.01,"N.M.",null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,139.68,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,null,0,-177.78,177.78,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,{"$f":"+F1084-G1084","v":3150.7799999999988},6.3712023385219127E-2,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,null,-100744.42,-151146.01999999999,50401.599999999991,0.3334629651511829,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,321728.87,1.5850446987328022,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553,null,null,265437.13,796893.53,-531456.4,-0.6669101705468734,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M."]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,8.9064018136672793E-2,null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,0.17086299499317253,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,-196.29000000000002,-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,"N.M.",null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,-2881.8700000000026,-5.0969534866980713E-2,null,-873566.99,-820554.44000000006,{"$f":"+K1118-L1118","v":-53012.54999999993},{"$f":"IF(L1118<0,IF(M1118=0,0,IF(OR(L1118=0,K1118=0),\"N.M.\",IF(ABS(M1118/L1118)>=10,\"N.M.\",M1118/(-L1118)))),IF(M1118=0,0,IF(OR(L1118=0,K1118=0),\"N.M.\",IF(ABS(M1118/L1118)>=10,\"N.M.\",M1118/L1118))))","v":-6.4605768265661848E-2},null,null,-261860.46,-230992.74,{"$f":"+Q1118-R1118","v":-30867.72},{"$f":"IF(R1118<0,IF(S1118=0,0,IF(OR(R1118=0,Q1118=0),\"N.M.\",IF(ABS(S1118/R1118)>=10,\"N.M.\",S1118/(-R1118)))),IF(S1118=0,0,IF(OR(R1118=0,Q1118=0),\"N.M.\",IF(ABS(S1118/R1118)>=10,\"N.M.\",S1118/R1118))))","v":-0.13363069332828384},null,-873566.99,-820554.44000000006,{"$f":"+V1118-W1118","v":-53012.54999999993},{"$f":"IF(W1118<0,IF(X1118=0,0,IF(OR(W1118=0,V1118=0),\"N.M.\",IF(ABS(X1118/W1118)>=10,\"N.M.\",X1118/(-W1118)))),IF(X1118=0,0,IF(OR(W1118=0,V1118=0),\"N.M.\",IF(ABS(X1118/W1118)>=10,\"N.M.\",X1118/W1118))))","v":-6.4605768265661848E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M."]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,0,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,{"$f":"IF(G1139<0,IF(H1139=0,0,IF(OR(G1139=0,F1139=0),\"N.M.\",IF(ABS(H1139/G1139)>=10,\"N.M.\",H1139/(-G1139)))),IF(H1139=0,0,IF(OR(G1139=0,F1139=0),\"N.M.\",IF(ABS(H1139/G1139)>=10,\"N.M.\",H1139/G1139))))","v":0.56089443544169781},null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,3.25,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,null,0,41.29,-41.29,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,null,6860.4800000000005,4269.9800000000005,2590.5,0.60667731464784369,null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,-2004.89,-1.0037146990943544,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686,null,null,730.2,5161.32,-4431.12,-0.85852456348376005,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,null,266991.17,412970.23999999999,-145979.07,-0.35348568942885572,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,{"$f":"+F1148-G1148","v":3363.64},2.4512217339658804,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,null,7656.16,11591.12,-3934.9600000000009,-0.33948056788300013,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,null,0,1138.24,-1138.24,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M."]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,null,0,251948.69,-251948.69,"N.M.",null,0,1118203.73,-1118203.73,"N.M."]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,null,0,187521.42,-187521.42,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,null,0,457.48,-457.48,"N.M.",null,0,5112.71,-5112.71,"N.M."]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,16136.5,"N.M.",null,null,5542.91,0,5542.91,"N.M.",null,16136.5,0,16136.5,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,836977.89,"N.M.",null,null,221263.85,0,221263.85,"N.M.",null,836977.89,0,836977.89,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M.",null,null,27106.93,0,27106.93,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935","Line 197","TOTAL Administrative and General Expenses (Total of lines 194, 196 and 196.4)",null,null,2460306.3260000004,3886946.7900000005,-1426640.4640000002,-0.36703370050506917,null,22583167.608000003,29414330.868999999,-6831163.2609999962,-0.23223928810154965,null,null,6675259.5979999984,11415855.655000003,-4740596.0570000047,-0.41526419046159563,null,22583167.608000003,29414330.868999999,-6831163.2609999962,-0.23223928810154965]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,{"$f":"+K1182-L1182","v":-10130},{"$f":"IF(L1182<0,IF(M1182=0,0,IF(OR(L1182=0,K1182=0),\"N.M.\",IF(ABS(M1182/L1182)>=10,\"N.M.\",M1182/(-L1182)))),IF(M1182=0,0,IF(OR(L1182=0,K1182=0),\"N.M.\",IF(ABS(M1182/L1182)>=10,\"N.M.\",M1182/L1182))))","v":"N.M."},null,null,0,0,{"$f":"+Q1182-R1182","v":0},{"$f":"IF(R1182<0,IF(S1182=0,0,IF(OR(R1182=0,Q1182=0),\"N.M.\",IF(ABS(S1182/R1182)>=10,\"N.M.\",S1182/(-R1182)))),IF(S1182=0,0,IF(OR(R1182=0,Q1182=0),\"N.M.\",IF(ABS(S1182/R1182)>=10,\"N.M.\",S1182/R1182))))","v":0},null,0,10130,{"$f":"+V1182-W1182","v":-10130},{"$f":"IF(W1182<0,IF(X1182=0,0,IF(OR(W1182=0,V1182=0),\"N.M.\",IF(ABS(X1182/W1182)>=10,\"N.M.\",X1182/(-W1182)))),IF(X1182=0,0,IF(OR(W1182=0,V1182=0),\"N.M.\",IF(ABS(X1182/W1182)>=10,\"N.M.\",X1182/W1182))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,{"$f":"IF(G1203<0,IF(H1203=0,0,IF(OR(G1203=0,F1203=0),\"N.M.\",IF(ABS(H1203/G1203)>=10,\"N.M.\",H1203/(-G1203)))),IF(H1203=0,0,IF(OR(G1203=0,F1203=0),\"N.M.\",IF(ABS(H1203/G1203)>=10,\"N.M.\",H1203/G1203))))","v":0.63834336146229087},null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,{"$f":"+F1212-G1212","v":1145.1400000000003},0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M."]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M."]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,"N.M.",null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,-0.15093490608002391,null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M."]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,{"$f":"+K1246-L1246","v":-75549.030000000028},{"$f":"IF(L1246<0,IF(M1246=0,0,IF(OR(L1246=0,K1246=0),\"N.M.\",IF(ABS(M1246/L1246)>=10,\"N.M.\",M1246/(-L1246)))),IF(M1246=0,0,IF(OR(L1246=0,K1246=0),\"N.M.\",IF(ABS(M1246/L1246)>=10,\"N.M.\",M1246/L1246))))","v":-5.5097877110975933E-2},null,null,308334.53000000003,291154.56,{"$f":"+Q1246-R1246","v":17179.97000000003},{"$f":"IF(R1246<0,IF(S1246=0,0,IF(OR(R1246=0,Q1246=0),\"N.M.\",IF(ABS(S1246/R1246)>=10,\"N.M.\",S1246/(-R1246)))),IF(S1246=0,0,IF(OR(R1246=0,Q1246=0),\"N.M.\",IF(ABS(S1246/R1246)>=10,\"N.M.\",S1246/R1246))))","v":5.9006357310701335E-2},null,1295629.57,1371178.6,{"$f":"+V1246-W1246","v":-75549.030000000028},{"$f":"IF(W1246<0,IF(X1246=0,0,IF(OR(W1246=0,V1246=0),\"N.M.\",IF(ABS(X1246/W1246)>=10,\"N.M.\",X1246/(-W1246)))),IF(X1246=0,0,IF(OR(W1246=0,V1246=0),\"N.M.\",IF(ABS(X1246/W1246)>=10,\"N.M.\",X1246/W1246))))","v":-5.5097877110975933E-2}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,81.639999999999873,4.2986973325329809E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743,null,null,6092.04,5758.75,333.28999999999996,5.7875406989364005E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,22903.21,3.9698283333217779,null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,null,19794.86,-1647.8400000000001,21442.7,"N.M.",null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,7810.4000000000015,0.33009412483681044,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,null,117150.48,69270.430000000008,47880.049999999988,0.69120474638312457,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,1613.04,1.8567794366489012,null,29366.68,23227.43,6139.25,0.26431034341724419,null,null,7226.56,1846.92,5379.64,2.9127628700755852,null,29366.68,23227.43,6139.25,0.26431034341724419]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,7303.4700000000012,0.3100763444338871,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,null,100300.96,72761.73,27539.23000000001,0.37848509099495037,null,376096.34,308145.55,67950.790000000037,0.2205152402817436]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,113068.57999999999,0.56819866649781792,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,null,782194.12,647893.92000000004,134300.19999999995,0.20728732876517802,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,475.99,1.1066189291609514,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,null,2352.4700000000003,1201.93,1150.5400000000002,0.95724376627590635,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,181.50999999999476,3.512441873740859E-3,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,null,165059.92000000001,160916.07,4143.8500000000058,2.5751623190897004E-2,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,-285.60999999999967,{"$f":"IF(G1267<0,IF(H1267=0,0,IF(OR(G1267=0,F1267=0),\"N.M.\",IF(ABS(H1267/G1267)>=10,\"N.M.\",H1267/(-G1267)))),IF(H1267=0,0,IF(OR(G1267=0,F1267=0),\"N.M.\",IF(ABS(H1267/G1267)>=10,\"N.M.\",H1267/G1267))))","v":-6.0266590140342739E-2},null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,null,12861.14,14912.17,-2051.0300000000007,-0.13754067986081173,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,-124.89999999999999,-0.58638497652582156,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,null,617.37,1205.53,-588.16,-0.48788499664048174,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,-19385.330000000002,-0.34695524881467182,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2,null,null,176152.87,147179.72,28973.149999999994,0.19685558581032764,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,8331.7900000000009,0.38778556388569813,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,null,77113.740000000005,79897.95,-2784.2099999999919,-3.4847076802345889E-2,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,-1347.5,"N.M.",null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,null,-2.19,8804.57,-8806.76,-1.0002487344640341,null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,5731.74,3.6016287238521327,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779,null,null,27233.360000000001,6556.67,20676.690000000002,3.153535254938864,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,{"$f":"+F1276-G1276","v":0},0,null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,3309.0699999999924,3.6723800248060663E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,null,306256.59000000003,281620.28000000003,24636.309999999998,8.7480596212744316E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M."]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,105032.59,4.0352141841791846,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,null,339572.91000000003,56822.39,282750.52,4.9760406065285183,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,-5617.02,-0.63218208399877096,null,32099.91,14283.43,17816.48,1.2473530517529752,null,null,7524.6500000000005,9793.85,-2269.1999999999998,-0.23169642173404736,null,32099.91,14283.43,17816.48,1.2473530517529752]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,3397.57,1.5358331073139859,null,14345.7,10967.03,3378.67,0.30807520358747992,null,null,7521.1900000000005,3771.48,3749.7100000000005,0.99422773022792121,null,14345.7,10967.03,3378.67,0.30807520358747992]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,-1.3499999999999996,-9.9999999999999978E-2,null,107.56,63.95,43.61,0.68193901485535569,null,null,12.15,27.990000000000002,-15.840000000000002,-0.56591639871382637,null,107.56,63.95,43.61,0.68193901485535569]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,240614.61,0.29488848830392028,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2,null,null,2682442.42,2647223.1,35219.319999999832,1.330425078264081E-2,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,0.9289511433634291,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M."]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M."]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,-61.88,"N.M.",null,546.22,84.36,461.86,5.4748696064485536,null,null,-60.550000000000004,56.88,-117.43,-2.0645218002812942,null,546.22,84.36,461.86,5.4748696064485536]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,{"$f":"+K1310-L1310","v":37.709999999999994},{"$f":"IF(L1310<0,IF(M1310=0,0,IF(OR(L1310=0,K1310=0),\"N.M.\",IF(ABS(M1310/L1310)>=10,\"N.M.\",M1310/(-L1310)))),IF(M1310=0,0,IF(OR(L1310=0,K1310=0),\"N.M.\",IF(ABS(M1310/L1310)>=10,\"N.M.\",M1310/L1310))))","v":1.9113025848960969},null,null,16.260000000000002,8.11,{"$f":"+Q1310-R1310","v":8.1500000000000021},{"$f":"IF(R1310<0,IF(S1310=0,0,IF(OR(R1310=0,Q1310=0),\"N.M.\",IF(ABS(S1310/R1310)>=10,\"N.M.\",S1310/(-R1310)))),IF(S1310=0,0,IF(OR(R1310=0,Q1310=0),\"N.M.\",IF(ABS(S1310/R1310)>=10,\"N.M.\",S1310/R1310))))","v":1.0049321824907524},null,57.44,19.73,{"$f":"+V1310-W1310","v":37.709999999999994},{"$f":"IF(W1310<0,IF(X1310=0,0,IF(OR(W1310=0,V1310=0),\"N.M.\",IF(ABS(X1310/W1310)>=10,\"N.M.\",X1310/(-W1310)))),IF(X1310=0,0,IF(OR(W1310=0,V1310=0),\"N.M.\",IF(ABS(X1310/W1310)>=10,\"N.M.\",X1310/W1310))))","v":1.9113025848960969}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,373878.32999999996,0.90948771321321897,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,null,-78962.84,-521520.8,442557.95999999996,0.8485911971296255,null,-225127,-698311.06,473184.06000000006,0.6776121518109709]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,-103,-3.1438862096331115E-3,null,-440169,-457097,16928,3.7033714944530373E-2,null,null,-92714,-97764,5050,5.1655005932654145E-2,null,-440169,-457097,16928,3.7033714944530373E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.05,0.01,0.04,4,null,null,0,0.01,-0.01,"N.M.",null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,139.68,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,null,0,-177.78,177.78,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,3150.7799999999988,6.3712023385219127E-2,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,null,-100744.42,-151146.01999999999,50401.599999999991,0.3334629651511829,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,321728.87,1.5850446987328022,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553,null,null,265437.13,796893.53,-531456.4,-0.6669101705468734,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M."]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,{"$f":"IF(G1331<0,IF(H1331=0,0,IF(OR(G1331=0,F1331=0),\"N.M.\",IF(ABS(H1331/G1331)>=10,\"N.M.\",H1331/(-G1331)))),IF(H1331=0,0,IF(OR(G1331=0,F1331=0),\"N.M.\",IF(ABS(H1331/G1331)>=10,\"N.M.\",H1331/G1331))))","v":8.9064018136672793E-2},null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,0.17086299499317253,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,{"$f":"+F1340-G1340","v":-196.29000000000002},-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,"N.M.",null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,-2881.8700000000026,-5.0969534866980713E-2,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2,null,null,-261860.46,-230992.74,-30867.72,-0.13363069332828384,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M."]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,0,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,0.56089443544169781,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,3.25,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,null,0,41.29,-41.29,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,{"$f":"+K1374-L1374","v":-80987.150000000009},{"$f":"IF(L1374<0,IF(M1374=0,0,IF(OR(L1374=0,K1374=0),\"N.M.\",IF(ABS(M1374/L1374)>=10,\"N.M.\",M1374/(-L1374)))),IF(M1374=0,0,IF(OR(L1374=0,K1374=0),\"N.M.\",IF(ABS(M1374/L1374)>=10,\"N.M.\",M1374/L1374))))","v":-0.67195133769402149},null,null,6860.4800000000005,4269.9800000000005,{"$f":"+Q1374-R1374","v":2590.5},{"$f":"IF(R1374<0,IF(S1374=0,0,IF(OR(R1374=0,Q1374=0),\"N.M.\",IF(ABS(S1374/R1374)>=10,\"N.M.\",S1374/(-R1374)))),IF(S1374=0,0,IF(OR(R1374=0,Q1374=0),\"N.M.\",IF(ABS(S1374/R1374)>=10,\"N.M.\",S1374/R1374))))","v":0.60667731464784369},null,39538.17,120525.32,{"$f":"+V1374-W1374","v":-80987.150000000009},{"$f":"IF(W1374<0,IF(X1374=0,0,IF(OR(W1374=0,V1374=0),\"N.M.\",IF(ABS(X1374/W1374)>=10,\"N.M.\",X1374/(-W1374)))),IF(X1374=0,0,IF(OR(W1374=0,V1374=0),\"N.M.\",IF(ABS(X1374/W1374)>=10,\"N.M.\",X1374/W1374))))","v":-0.67195133769402149}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509,N517-525,N535-540,N546-550,N555-557,N560-567,N575,N580-589,N901-905,N906-910,N911-917,N920-933",null,"TOTAL OPERATION EXPENSES","o",null,39015179.512999997,34712900.369999975,4302279.1430000216,0.12393891311710133,null,435791289.50399995,391169547.82899994,44621741.675000012,0.11407263659109385,null,null,110855284.03400005,100205250.60700001,10650033.427000046,0.10628218943106031,null,435791289.50399995,391169547.82899994,44621741.675000012,0.11407263659109385]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,"N.M.",null,369.57,0,369.57,"N.M.",null,null,369.57,0,369.57,"N.M.",null,369.57,0,369.57,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,76.69,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.69,0,76.69,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,{"$f":"IF(G1395<0,IF(H1395=0,0,IF(OR(G1395=0,F1395=0),\"N.M.\",IF(ABS(H1395/G1395)>=10,\"N.M.\",H1395/(-G1395)))),IF(H1395=0,0,IF(OR(G1395=0,F1395=0),\"N.M.\",IF(ABS(H1395/G1395)>=10,\"N.M.\",H1395/G1395))))","v":-0.70205630692796028},null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,{"$f":"+F1404-G1404","v":131922.97},7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,"N.M.",null,139467.84,0,139467.84,"N.M.",null,null,42285.79,0,42285.79,"N.M.",null,139467.84,0,139467.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,null,303953.56,0,303953.56,"N.M.",null,1172297.48,0,1172297.48,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,-2004.89,-1.0037146990943544,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686,null,null,730.2,5161.32,-4431.12,-0.85852456348376005,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,null,266991.17,412970.23999999999,-145979.07,-0.35348568942885572,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,3363.64,2.4512217339658804,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,null,7656.16,11591.12,-3934.9600000000009,-0.33948056788300013,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,null,0,1138.24,-1138.24,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M."]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,null,0,251948.69,-251948.69,"N.M.",null,0,1118203.73,-1118203.73,"N.M."]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,null,0,187521.42,-187521.42,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,null,0,457.48,-457.48,"N.M.",null,0,5112.71,-5112.71,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515,N528-533,N541-545,N568-574,N590-599,N935,N5510,N5520,N5530,N5540",null,"TOTAL MAINTENANCE EXPENSES","m",null,5554955.5999999996,-1976260.9299999995,7531216.5299999993,3.8108411777386104,null,65195153.428000011,63670845.68999999,1524307.7380000204,2.3940434927180888E-2,null,null,14309771.597999999,9465920.5199999996,4843851.0779999997,0.51171474213899271,null,65195153.428000011,63670845.68999999,1524307.7380000204,2.3940434927180888E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,null,-33.119999999999997,0,-33.119999999999997,"N.M.",null,-33.119999999999997,0,-33.119999999999997,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,-5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,-0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,-0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,{"$f":"+K1438-L1438","v":-134953.34000000078},{"$f":"IF(L1438<0,IF(M1438=0,0,IF(OR(L1438=0,K1438=0),\"N.M.\",IF(ABS(M1438/L1438)>=10,\"N.M.\",M1438/(-L1438)))),IF(M1438=0,0,IF(OR(L1438=0,K1438=0),\"N.M.\",IF(ABS(M1438/L1438)>=10,\"N.M.\",M1438/L1438))))","v":-2.163351901524042E-2},null,null,1510740.79,1455920.12,{"$f":"+Q1438-R1438","v":54820.669999999925},{"$f":"IF(R1438<0,IF(S1438=0,0,IF(OR(R1438=0,Q1438=0),\"N.M.\",IF(ABS(S1438/R1438)>=10,\"N.M.\",S1438/(-R1438)))),IF(S1438=0,0,IF(OR(R1438=0,Q1438=0),\"N.M.\",IF(ABS(S1438/R1438)>=10,\"N.M.\",S1438/R1438))))","v":3.765362484309917E-2},null,6103206.0599999996,6238159.4000000004,{"$f":"+V1438-W1438","v":-134953.34000000078},{"$f":"IF(W1438<0,IF(X1438=0,0,IF(OR(W1438=0,V1438=0),\"N.M.\",IF(ABS(X1438/W1438)>=10,\"N.M.\",X1438/(-W1438)))),IF(X1438=0,0,IF(OR(W1438=0,V1438=0),\"N.M.\",IF(ABS(X1438/W1438)>=10,\"N.M.\",X1438/W1438))))","v":-2.163351901524042E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2318.04,0,2318.04,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2318.04,0,2318.04,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,0,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,"N.M.",null,369.57,0,369.57,"N.M.",null,null,369.57,0,369.57,"N.M.",null,369.57,0,369.57,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,-5.9737584304107916,null,-8522.42,-10494.75,1972.33,0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,-0.53526984670771693,null,-8522.42,-10494.75,1972.33,0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,{"$f":"IF(G1459<0,IF(H1459=0,0,IF(OR(G1459=0,F1459=0),\"N.M.\",IF(ABS(H1459/G1459)>=10,\"N.M.\",H1459/(-G1459)))),IF(H1459=0,0,IF(OR(G1459=0,F1459=0),\"N.M.\",IF(ABS(H1459/G1459)>=10,\"N.M.\",H1459/G1459))))","v":0},null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,-5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,"N.M.",null,55265,0,55265,"N.M.",null,null,8329.6,0,8329.6,"N.M.",null,55265,0,55265,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M.",null,null,2868.4900000000002,0,2868.4900000000002,"N.M.",null,5683.7300000000005,0,5683.7300000000005,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M.",null,null,0,0,0,0,null,0,-13.57,13.57,"N.M."]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,"N.M.",null,76.69,0,76.69,"N.M.",null,null,76.69,0,76.69,"N.M.",null,76.69,0,76.69,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0,0,0,0,null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,{"$f":"+F1468-G1468","v":2219576.62},0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,-1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,-4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,-0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,"N.M.",null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,0.25323129384771625,null,493282.28,-239639,732921.28,3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,2.2721508733938052,null,493282.28,-239639,732921.28,3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,"N.M.",null,-168625.15,-35885.160000000003,-132739.99,-3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,-1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,-0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,-0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,-0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,-6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,-1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,"N.M.",null,125002.07,0,125002.07,"N.M.",null,null,109517.16,0,109517.16,"N.M.",null,125002.07,0,125002.07,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,152679.92000000001,-152679.92000000001,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,-0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,-0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,-0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,-4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,-2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M."]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,0,null,0.93,0,0.93,"N.M.",null,null,0,0,0,0,null,0.93,0,0.93,"N.M."]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,261.61,"N.M.",null,1404.77,0,1404.77,"N.M.",null,null,533.5,0,533.5,"N.M.",null,1404.77,0,1404.77,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,"N.M.",null,9513.23,0,9513.23,"N.M.",null,null,3517.69,0,3517.69,"N.M.",null,9513.23,0,9513.23,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,"N.M.",null,513.85,0,513.85,"N.M.",null,null,-560.59,0,-560.59,"N.M.",null,513.85,0,513.85,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,"N.M.",null,24.060000000000002,0,24.060000000000002,"N.M.",null,null,-85.13,0,-85.13,"N.M.",null,24.060000000000002,0,24.060000000000002,"N.M."]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,"N.M.",null,2.0699999999999998,0,{"$f":"+K1502-L1502","v":2.0699999999999998},{"$f":"IF(L1502<0,IF(M1502=0,0,IF(OR(L1502=0,K1502=0),\"N.M.\",IF(ABS(M1502/L1502)>=10,\"N.M.\",M1502/(-L1502)))),IF(M1502=0,0,IF(OR(L1502=0,K1502=0),\"N.M.\",IF(ABS(M1502/L1502)>=10,\"N.M.\",M1502/L1502))))","v":"N.M."},null,null,0,0,{"$f":"+Q1502-R1502","v":0},{"$f":"IF(R1502<0,IF(S1502=0,0,IF(OR(R1502=0,Q1502=0),\"N.M.\",IF(ABS(S1502/R1502)>=10,\"N.M.\",S1502/(-R1502)))),IF(S1502=0,0,IF(OR(R1502=0,Q1502=0),\"N.M.\",IF(ABS(S1502/R1502)>=10,\"N.M.\",S1502/R1502))))","v":0},null,2.0699999999999998,0,{"$f":"+V1502-W1502","v":2.0699999999999998},{"$f":"IF(W1502<0,IF(X1502=0,0,IF(OR(W1502=0,V1502=0),\"N.M.\",IF(ABS(X1502/W1502)>=10,\"N.M.\",X1502/(-W1502)))),IF(X1502=0,0,IF(OR(W1502=0,V1502=0),\"N.M.\",IF(ABS(X1502/W1502)>=10,\"N.M.\",X1502/W1502))))","v":"N.M."}]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,3.0700000000000003,0,3.0700000000000003,"N.M.",null,null,3.0700000000000003,0,3.0700000000000003,"N.M.",null,3.0700000000000003,0,3.0700000000000003,"N.M."]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M.",null,null,0,0,0,0,null,0,3534.9700000000003,-3534.9700000000003,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,0,null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,"N.M.",null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,"N.M.",null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,{"$f":"IF(G1523<0,IF(H1523=0,0,IF(OR(G1523=0,F1523=0),\"N.M.\",IF(ABS(H1523/G1523)>=10,\"N.M.\",H1523/(-G1523)))),IF(H1523=0,0,IF(OR(G1523=0,F1523=0),\"N.M.\",IF(ABS(H1523/G1523)>=10,\"N.M.\",H1523/G1523))))","v":-0.15093490608002391},null,7439279,-4823430,12262709,2.5423213356470398,null,null,-856483,-1462722,606239,0.41445948033871099,null,7439279,-4823430,12262709,2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M.",null,null,1759545,13700.53,1745844.47,"N.M.",null,8282802,54808.12,8227993.8799999999,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,"N.M.",null,-13851805.91,0,-13851805.91,"N.M.",null,null,1874501.0899999999,0,1874501.0899999999,"N.M.",null,-13851805.91,0,-13851805.91,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M.",null,null,154.93,0,154.93,"N.M.",null,2035.1200000000001,0,2035.1200000000001,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,{"$f":"+F1532-G1532","v":4904.9399999999996},"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,"N.M.",null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,-2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,"N.M.",null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,"N.M.",null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,"N.M.",null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,"N.M.",null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,"N.M.",null,139467.84,0,139467.84,"N.M.",null,null,42285.79,0,42285.79,"N.M.",null,139467.84,0,139467.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,"N.M.",null,1172297.48,0,1172297.48,"N.M.",null,null,303953.56,0,303953.56,"N.M.",null,1172297.48,0,1172297.48,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,{"$f":"+K1566-L1566","v":1405.5800000000017},{"$f":"IF(L1566<0,IF(M1566=0,0,IF(OR(L1566=0,K1566=0),\"N.M.\",IF(ABS(M1566/L1566)>=10,\"N.M.\",M1566/(-L1566)))),IF(M1566=0,0,IF(OR(L1566=0,K1566=0),\"N.M.\",IF(ABS(M1566/L1566)>=10,\"N.M.\",M1566/L1566))))","v":3.7339853555346088E-2},null,null,12026.300000000001,10494.26,{"$f":"+Q1566-R1566","v":1532.0400000000009},{"$f":"IF(R1566<0,IF(S1566=0,0,IF(OR(R1566=0,Q1566=0),\"N.M.\",IF(ABS(S1566/R1566)>=10,\"N.M.\",S1566/(-R1566)))),IF(S1566=0,0,IF(OR(R1566=0,Q1566=0),\"N.M.\",IF(ABS(S1566/R1566)>=10,\"N.M.\",S1566/R1566))))","v":0.1459883784087683},null,39048.47,37642.89,{"$f":"+V1566-W1566","v":1405.5800000000017},{"$f":"IF(W1566<0,IF(X1566=0,0,IF(OR(W1566=0,V1566=0),\"N.M.\",IF(ABS(X1566/W1566)>=10,\"N.M.\",X1566/(-W1566)))),IF(X1566=0,0,IF(OR(W1566=0,V1566=0),\"N.M.\",IF(ABS(X1566/W1566)>=10,\"N.M.\",X1566/W1566))))","v":3.7339853555346088E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0,null,null,0,-1637.46,1637.46,"N.M.",null,0,0,0,0]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,81.639999999999873,4.2986973325329809E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743,null,null,6092.04,5758.75,333.28999999999996,5.7875406989364005E-2,null,22667.360000000001,13540.17,9127.19,0.67408237858165743]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,22903.21,3.9698283333217779,null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442,null,null,19794.86,-1647.8400000000001,21442.7,"N.M.",null,48091.020000000004,27331.11,20759.910000000003,0.75957068703027442]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,7810.4000000000015,0.33009412483681044,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639,null,null,117150.48,69270.430000000008,47880.049999999988,0.69120474638312457,null,432604.42,296372.35000000003,136232.06999999995,0.45966524879935639]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,1613.04,1.8567794366489012,null,29366.68,23227.43,6139.25,0.26431034341724419,null,null,7226.56,1846.92,5379.64,2.9127628700755852,null,29366.68,23227.43,6139.25,0.26431034341724419]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,7303.4700000000012,0.3100763444338871,null,376096.34,308145.55,67950.790000000037,0.2205152402817436,null,null,100300.96,72761.73,27539.23000000001,0.37848509099495037,null,376096.34,308145.55,67950.790000000037,0.2205152402817436]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,113068.57999999999,0.56819866649781792,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3,null,null,782194.12,647893.92000000004,134300.19999999995,0.20728732876517802,null,2820344.66,2844765.54,-24420.879999999888,-8.5844965627641448E-3]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,475.99,1.1066189291609514,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3,null,null,2352.4700000000003,1201.93,1150.5400000000002,0.95724376627590635,null,8963.58,8976.3700000000008,-12.790000000000873,-1.4248521395620805E-3]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,181.50999999999476,3.512441873740859E-3,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2,null,null,165059.92000000001,160916.07,4143.8500000000058,2.5751623190897004E-2,null,653365.14,623338.38,30026.760000000009,4.8170882723441492E-2]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,-285.60999999999967,-6.0266590140342739E-2,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2,null,null,12861.14,14912.17,-2051.0300000000007,-0.13754067986081173,null,51949.67,54708.340000000004,-2758.6700000000055,-5.0425035744093231E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,-124.89999999999999,-0.58638497652582156,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2,null,null,617.37,1205.53,-588.16,-0.48788499664048174,null,3124.91,3384.21,-259.30000000000018,-7.6620540687486943E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,-19385.330000000002,-0.34695524881467182,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2,null,null,176152.87,147179.72,28973.149999999994,0.19685558581032764,null,585775.92000000004,645881.96,-60106.039999999921,-9.3060409985750214E-2]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,8331.7900000000009,0.38778556388569813,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2,null,null,77113.740000000005,79897.95,-2784.2099999999919,-3.4847076802345889E-2,null,295843.35000000003,321082.38,-25239.02999999997,-7.8606088568298177E-2]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,-1347.5,"N.M.",null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191,null,null,-2.19,8804.57,-8806.76,-1.0002487344640341,null,-314.60000000000002,35879.64,-36194.239999999998,-1.0087682039173191]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,-2071.79,-0.82791788715678094,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801,null,null,1275.31,10663.1,-9387.7900000000009,-0.88039969614839964,null,-1274.9100000000001,20263.25,-21538.16,-1.0629173503756801]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,1275.8999999999999,0.82355447116687963,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436,null,null,6452.75,4826.71,1626.04,0.33688371582299331,null,26018.49,19915.850000000002,6102.6399999999994,0.30642126748293436]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,5731.74,3.6016287238521327,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779,null,null,27233.360000000001,6556.67,20676.690000000002,3.153535254938864,null,40284.5,51153.340000000004,-10868.840000000004,-0.2124756663005779]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,3309.0699999999924,{"$f":"IF(G1587<0,IF(H1587=0,0,IF(OR(G1587=0,F1587=0),\"N.M.\",IF(ABS(H1587/G1587)>=10,\"N.M.\",H1587/(-G1587)))),IF(H1587=0,0,IF(OR(G1587=0,F1587=0),\"N.M.\",IF(ABS(H1587/G1587)>=10,\"N.M.\",H1587/G1587))))","v":3.6723800248060663E-2},null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2,null,null,306256.59000000003,281620.28000000003,24636.309999999998,8.7480596212744316E-2,null,1225977.23,1249564.22,-23586.989999999991,-1.8876172686826766E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M.",null,null,0.86,0,0.86,"N.M.",null,0.86,0,0.86,"N.M."]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,105032.59,4.0352141841791846,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143,null,null,339572.91000000003,56822.39,282750.52,4.9760406065285183,null,1239576.2,437842.41000000003,801733.78999999992,1.8311012631234143]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,-5617.02,-0.63218208399877096,null,32099.91,14283.43,17816.48,1.2473530517529752,null,null,7524.6500000000005,9793.85,-2269.1999999999998,-0.23169642173404736,null,32099.91,14283.43,17816.48,1.2473530517529752]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686,null,null,10.52,98.31,-87.79,-0.89299155731868585,null,-87.79,98.31,-186.10000000000002,-1.892991557318686]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,3397.57,1.5358331073139859,null,14345.7,10967.03,3378.67,0.30807520358747992,null,null,7521.1900000000005,3771.48,3749.7100000000005,0.99422773022792121,null,14345.7,10967.03,3378.67,0.30807520358747992]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,-1.3499999999999996,-9.9999999999999978E-2,null,107.56,63.95,43.61,0.68193901485535569,null,null,12.15,27.990000000000002,-15.840000000000002,-0.56591639871382637,null,107.56,63.95,43.61,0.68193901485535569]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,{"$f":"+F1596-G1596","v":240614.61},0.29488848830392028,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2,null,null,2682442.42,2647223.1,35219.319999999832,1.330425078264081E-2,null,11365016.210000001,12245269.9,-880253.68999999948,-7.1885201158367232E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,18.32,"N.M.",null,25.93,0,25.93,"N.M.",null,null,78.350000000000009,0,78.350000000000009,"N.M.",null,25.93,0,25.93,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,97579.839999999997,0.56619594612785862,null,1250880.29,513542.13,737338.16,1.4357890364321229,null,null,147567.20000000001,-23708.69,171275.89,7.2241819349782723,null,1250880.29,513542.13,737338.16,1.4357890364321229]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,85.75,6.1032028469750887,null,380.26,193.91,186.35,0.96101284100871542,null,null,280.73,32.97,247.76000000000002,7.5147103427358211,null,380.26,193.91,186.35,0.96101284100871542]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,-0.39,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M.",null,null,0,13.620000000000001,-13.620000000000001,"N.M.",null,0,13.620000000000001,-13.620000000000001,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,78.78,4.830165542611895,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191,null,null,377.74,168.27,209.47,1.2448445949961371,null,1109.8500000000001,252.36,857.49000000000012,3.3978839752734191]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,151.56,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602,null,null,336.14,23.34,312.8,"N.M.",null,588.9,122.96000000000001,465.93999999999994,3.7893623942745602]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,177.86,2.6510657325980027,null,966.73,662.36,304.37,0.45952352195180868,null,null,403.3,85.320000000000007,317.98,3.7269104547585559,null,966.73,662.36,304.37,0.45952352195180868]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,-9.6199999999999992,-0.42679680567879325,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737,null,null,28.8,28.310000000000002,0.48999999999999844,1.7308371600141235E-2,null,150.14000000000001,41.230000000000004,108.91000000000001,2.6415231627455737]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,6.99,0.6046712802768166,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797,null,null,32.28,19.809999999999999,12.470000000000002,0.62948006057546713,null,101.60000000000001,63.27,38.330000000000005,0.60581634265844797]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,-27.86,-0.70335773794496337,null,364.44,76.87,287.57,3.74099128398595,null,null,190.69,50.42,140.26999999999998,2.7820309401031333,null,364.44,76.87,287.57,3.74099128398595]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,6.96,"N.M.",null,105.08,26.44,78.64,2.9742813918305595,null,null,46.53,17.05,29.48,1.7290322580645161,null,105.08,26.44,78.64,2.9742813918305595]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,110.08999999999999,0.9289511433634291,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343,null,null,644.43000000000006,254.58,389.85,1.5313457459344804,null,2254.2400000000002,863.74,1390.5000000000002,1.6098594484451343]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M.",null,null,19.34,0,19.34,"N.M.",null,19.34,0,19.34,"N.M."]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,-32.820000000000007,-0.77588652482269516,null,81.59,164.72,-83.13,-0.5046745993200582,null,null,19.03,42.300000000000004,-23.270000000000003,-0.55011820330969274,null,81.59,164.72,-83.13,-0.5046745993200582]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,119.98,"N.M.",null,366.57,7.13,359.44,"N.M.",null,null,346.40000000000003,0,346.40000000000003,"N.M.",null,366.57,7.13,359.44,"N.M."]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,0.19000000000000017,9.5477386934673447E-2,null,44.57,14.72,29.85,2.0278532608695654,null,null,34.74,5.59,29.150000000000002,5.2146690518783547,null,44.57,14.72,29.85,2.0278532608695654]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,95.98,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M.",null,null,110.92,1.1000000000000001,109.82000000000001,"N.M.",null,193.70000000000002,8.5299999999999994,185.17000000000002,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,1044.57,"N.M.",null,4332.55,105.89,4226.66,"N.M.",null,null,1448.76,0,1448.76,"N.M.",null,4332.55,105.89,4226.66,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M.",null,null,147.68,0,147.68,"N.M.",null,326.55,0,326.55,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,0,0,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,48.44,17.240000000000002,31.199999999999996,1.8097447795823662,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,-61.88,"N.M.",null,546.22,84.36,461.86,5.4748696064485536,null,null,-60.550000000000004,56.88,-117.43,-2.0645218002812942,null,546.22,84.36,461.86,5.4748696064485536]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,-0.60000000000000053,-9.9667774086378821E-2,null,57.44,19.73,37.709999999999994,1.9113025848960969,null,null,16.260000000000002,8.11,8.1500000000000021,1.0049321824907524,null,57.44,19.73,37.709999999999994,1.9113025848960969]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,0,0,null,9.98,0,9.98,"N.M.",null,null,9.3000000000000007,0,9.3000000000000007,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,373878.32999999996,0.90948771321321897,null,-225127,-698311.06,473184.06000000006,0.6776121518109709,null,null,-78962.84,-521520.8,442557.95999999996,0.8485911971296255,null,-225127,-698311.06,473184.06000000006,0.6776121518109709]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,-103,-3.1438862096331115E-3,null,-440169,-457097,16928,3.7033714944530373E-2,null,null,-92714,-97764,5050,5.1655005932654145E-2,null,-440169,-457097,16928,3.7033714944530373E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.05,0.01,0.04,4,null,null,0,0.01,-0.01,"N.M.",null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,139.68,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151,null,null,0,-177.78,177.78,"N.M.",null,-1702.51,-440.86,-1261.6500000000001,-2.861792859411151]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,3150.7799999999988,6.3712023385219127E-2,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754,null,null,-100744.42,-151146.01999999999,50401.599999999991,0.3334629651511829,null,-553820.54,-669025.82000000007,115205.28000000003,0.17219855580461754]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,-1165765.4640000002,-0.809197251088414,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639,null,null,805458.73600000003,3038860.64,-2233401.9040000001,-0.73494712939518014,null,2412539.9980000001,5193849.47,-2781309.4719999996,-0.53550059316601639]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,321728.87,1.5850446987328022,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553,null,null,265437.13,796893.53,-531456.4,-0.6669101705468734,null,-260407.41,451942.04000000004,-712349.45000000007,-1.5761964742204553]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M.",null,null,0,0.03,-0.03,"N.M.",null,0,0.03,-0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,{"$f":"+K1630-L1630","v":6.16},{"$f":"IF(L1630<0,IF(M1630=0,0,IF(OR(L1630=0,K1630=0),\"N.M.\",IF(ABS(M1630/L1630)>=10,\"N.M.\",M1630/(-L1630)))),IF(M1630=0,0,IF(OR(L1630=0,K1630=0),\"N.M.\",IF(ABS(M1630/L1630)>=10,\"N.M.\",M1630/L1630))))","v":9.476923076923077},null,null,0,0,{"$f":"+Q1630-R1630","v":0},{"$f":"IF(R1630<0,IF(S1630=0,0,IF(OR(R1630=0,Q1630=0),\"N.M.\",IF(ABS(S1630/R1630)>=10,\"N.M.\",S1630/(-R1630)))),IF(S1630=0,0,IF(OR(R1630=0,Q1630=0),\"N.M.\",IF(ABS(S1630/R1630)>=10,\"N.M.\",S1630/R1630))))","v":0},null,6.8100000000000005,0.65,{"$f":"+V1630-W1630","v":6.16},{"$f":"IF(W1630<0,IF(X1630=0,0,IF(OR(W1630=0,V1630=0),\"N.M.\",IF(ABS(X1630/W1630)>=10,\"N.M.\",X1630/(-W1630)))),IF(X1630=0,0,IF(OR(W1630=0,V1630=0),\"N.M.\",IF(ABS(X1630/W1630)>=10,\"N.M.\",X1630/W1630))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,-13.220000000000006,-0.23348640056517139,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787,null,null,73.710000000000008,84.79,-11.079999999999998,-0.13067578723906118,null,316.16000000000003,168.52,147.64000000000001,0.8760977925468787]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,1659.71,"N.M.",null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602,null,null,2880.82,1956.51,924.31000000000017,0.47242794567878527,null,10385.85,16773.400000000001,-6387.5500000000011,-0.38081426544409602]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M.",null,null,0,0,0,0,null,0,116.38,-116.38,"N.M."]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432,null,null,0,1066282.6599999999,-1066282.6599999999,"N.M.",null,3464.17,1066282.6599999999,-1062818.49,-0.99675117102626432]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,-15457.430000000008,-0.16720823666690149,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2,null,null,230960.58000000002,211394.59,19565.99000000002,9.2556720585895882E-2,null,1076384.6200000001,1092471.97,-16087.34999999986,-1.4725640969991991E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,27145.450000000012,0.1720948390725964,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136,null,null,569230.69000000006,485915.84,83314.850000000035,0.17145942391999411,null,2107997.4900000002,1844892.69,263104.80000000028,0.14261252235760136]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,-29.51,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808,null,null,0,-42.050000000000004,42.050000000000004,"N.M.",null,-94.77,42.81,-137.57999999999998,-3.2137351086194808]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,138804.74000000002,"N.M.",null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254,null,null,431139.71,314623.43,116516.28000000003,0.3703356739833395,null,283577.84000000003,595472.01,-311894.17,-0.52377637363677254]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,-717.81,-0.24066828272261839,null,8759.68,26971.23,-18211.55,-0.67522133769946713,null,null,3008.83,5396.66,-2387.83,-0.44246441317407431,null,8759.68,26971.23,-18211.55,-0.67522133769946713]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,12134.17,1.1469598522414273,null,-92068.91,-202609.59,110540.68,0.54558463891072473,null,null,-11774.9,-46134.29,34359.39,0.74476902104703457,null,-92068.91,-202609.59,110540.68,0.54558463891072473]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,16.5,8.9064018136672793E-2,null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133,null,null,10644.08,575.69000000000005,10068.39,"N.M.",null,12450.36,2512.9900000000002,9937.3700000000008,3.9544009327534133]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,-1248.75,-0.313067218885067,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867,null,null,8075.62,9078.39,-1002.7699999999995,-0.1104568100731517,null,23289.600000000002,30327.56,-7037.9599999999991,-0.23206482816289867]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2,null,null,518462.04000000004,499332.49,19129.550000000047,3.8310244943204168E-2,null,2073848.15,2103528.44,-29680.290000000037,-1.4109764068604671E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,1876.9300000000003,0.17086299499317253,null,144629.47,130760.55,13868.919999999998,0.10606348780270501,null,null,36842.61,29183.600000000002,7659.0099999999984,0.26244226209240801,null,144629.47,130760.55,13868.919999999998,0.10606348780270501]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,-297131.19000000006,-0.36785877498504488,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2,null,null,1469025.37,1573011.47,-103986.09999999986,-6.6106383826940479E-2,null,5668796.7199999997,5245453.76,423342.95999999996,8.0706642240994608E-2]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,-19794.93,-0.55391180081154867,null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2,null,null,88637.440000000002,-8679.64,97317.08,"N.M.",null,415230.63,406194.79000000004,9035.8399999999674,2.2245090834375217E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,2187.5400000000009,0.16306963374670891,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2,null,null,47783.13,39429.82,8353.3099999999977,0.21185260292844343,null,184694.78,168426.6,16268.179999999993,9.658913734528865E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,-196.29000000000002,-0.43830385852090031,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371,null,null,2322.8000000000002,1344.03,978.77000000000021,0.72823523284450509,null,5486.05,2056.08,3429.9700000000003,1.6682084354694371]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,1026.5,{"$f":"IF(G1651<0,IF(H1651=0,0,IF(OR(G1651=0,F1651=0),\"N.M.\",IF(ABS(H1651/G1651)>=10,\"N.M.\",H1651/(-G1651)))),IF(H1651=0,0,IF(OR(G1651=0,F1651=0),\"N.M.\",IF(ABS(H1651/G1651)>=10,\"N.M.\",H1651/G1651))))","v":"N.M."},null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014,null,null,3229.54,8247,-5017.46,-0.60839820540802714,null,10534.460000000001,17432.14,-6897.6799999999985,-0.39568750595165014]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,75562.45,92406.59,-16844.14,-0.18228288696726067]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,23404.209999999992,0.17235000257005681,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2,null,null,550834.86,502588.12,48246.739999999991,9.5996578669627117E-2,null,2023107.92,1857811.0899999999,165296.83000000007,8.8973970975703504E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736,null,null,5323.76,-5148.63,10472.39,2.0340148738596477,null,20620.68,3696.03,16924.650000000001,4.5791430264364736]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,6517.45,24852.010000000002,-18334.560000000001,-0.73774958242814159]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,6054.4800000000005,3866.48,2188.0000000000005,0.56588938776354736]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2878812.6,-2817570.0300000003,-61242.569999999832,-2.1735953090046115E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,-1409.5699999999924,-1.8238474684520365E-2,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2,null,null,-313508.44,-271246.02,-42262.419999999984,-0.15580844282987075,null,-1064990.97,-979678.98,-85311.989999999991,-8.7081576456810361E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,-35637.619999999995,-0.1768111829130645,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653,null,null,-956047.95000000007,-713677.17,-242370.78000000003,-0.33960842547338316,null,-3140041.7,-2638906.5300000003,-501135.16999999993,-0.1899025843859653]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,{"$f":"+F1660-G1660","v":-2881.8700000000026},-5.0969534866980713E-2,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2,null,null,-261860.46,-230992.74,-30867.72,-0.13363069332828384,null,-873566.99,-820554.44000000006,-53012.54999999993,-6.4605768265661848E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,6966.0500000000011,0.73351009332548522,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263,null,null,-10075.050000000001,-36013.520000000004,25938.47,0.72024256445912527,null,-37681.32,-106564.29000000001,68882.97,0.64639824466526263]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,1152.8199999999997,3.7833449072098894E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694,null,null,-133366.5,-124622.03,-8744.4700000000012,-7.0167930982989138E-2,null,-514923.46,-463333.36,-51590.100000000035,-0.1113455331599694]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,-11623.120000000003,-0.26585233693982718,null,20572.2,-67287.22,87859.42,1.3057371072842658,null,null,198426.83000000002,81809.540000000008,116617.29000000001,1.4254729949587785,null,20572.2,-67287.22,87859.42,1.3057371072842658]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,-18050.27,"N.M.",null,0,216618.75,-216618.75,"N.M.",null,null,0,54153.630000000005,-54153.630000000005,"N.M.",null,0,216618.75,-216618.75,"N.M."]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,1819986.37,0.89681471693827142,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503,null,null,-628209.39,-895565.88,267356.49,0.29853358191806056,null,-2512837.5499999998,-3973272.29,1460434.7400000002,0.36756472584968503]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105,null,null,0,1688800,-1688800,"N.M.",null,476,1688800,-1688324,-0.99971814306016105]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,206.55999999999949,1.5463334843034684E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3,null,null,40639.33,40058.83,580.5,1.4491187086592394E-2,null,163721.79,162329.41,1392.3800000000047,8.5774968319049811E-3]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,-2874.88,-0.99369538767835419,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705,null,null,-154.58000000000001,6470.1900000000005,-6624.77,-1.023891106752661,null,9672.9500000000007,13684.57,-4011.619999999999,-0.29314914535129705]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,0,0,null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,-3.54,3.54,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,-150505.5,-0.289295948974442,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299,null,null,692578.47,772807.19000000006,-80228.720000000088,-0.10381466559595555,null,2370170.1800000002,3002012.55,-631842.36999999965,-0.21047292756987299]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,9182.880000000001,9.8715170278637778,null,99403.63,21582.19,77821.440000000002,3.6058175745834879,null,null,34557.230000000003,4225.24,30331.990000000005,7.1787614431369597,null,99403.63,21582.19,77821.440000000002,3.6058175745834879]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1010262.16,951195.46,59066.70000000007,6.2097331709299868E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,-5609.39,-0.93489677517204139,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955,null,null,9834.3000000000011,14400,-4565.6999999999989,-0.31706249999999991,null,20698.32,31513.9,-10815.580000000002,-0.34320030208891955]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,0,0,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,9275.02,5409.89,3865.13,0.71445630132960192,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,6282.52,"N.M.",null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644,null,null,7712,20056.21,-12344.21,-0.61548069151649287,null,10041.14,39497.599999999999,-29456.46,-0.74577847767965644]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,0,0,null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,6593.1,1.5238876690165262,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869,null,null,17565.580000000002,4326.5,13239.080000000002,3.0599976886628917,null,33410.770000000004,16865.93,16544.840000000004,0.98096221198593869]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,0,0,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513,null,null,3036.85,1020.8100000000001,2016.04,1.9749414680498818,null,11487.53,6317.8,5169.7300000000005,0.81828009750229513]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,17375.500000000004,0.56089443544169781,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352,null,null,141720.30000000002,71782.89,69937.410000000018,0.97429080941154667,null,340049.57699999999,293395.91000000003,46653.666999999958,0.15901266994485352]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,10904.16,5.3029865336076218,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853,null,null,40570.991999999998,8656.0249999999996,31914.966999999997,3.6870234316559851,null,98376.403000000006,88455.809000000008,9920.5939999999973,0.11215310913045853]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,3.25,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078,null,null,0,41.29,-41.29,"N.M.",null,17.89,625.61,-607.72,-0.97140390978405078]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,6794.29,"N.M.",null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149,null,null,6860.4800000000005,4269.9800000000005,2590.5,0.60667731464784369,null,39538.17,120525.32,-80987.150000000009,-0.67195133769402149]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,13093.36,1.2977355419901502,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2,null,null,64440.810000000005,103375.5,-38934.689999999995,-0.37663363175994308,null,250371.93,257590.39,-7218.460000000021,-2.8023017473594494E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,-7190.38,-8.9879750000000005,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629,null,null,2400,10233.710000000001,-7833.7100000000009,-0.76548094483818674,null,10400,17433.71,-7033.7099999999991,-0.40345457163162629]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,-785.62999999999965,-0.18382900063177099,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714,null,null,10473.33,12842.41,-2369.08,-0.18447316352616058,null,46874.67,52565.31,-5690.6399999999994,-0.10825846932130714]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,-2004.89,-1.0037146990943544,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686,null,null,730.2,5161.32,-4431.12,-0.85852456348376005,null,3523.16,25137.58,-21614.420000000002,-0.85984490153785686]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,-69269.27,-0.36237112593091703,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231,null,null,266991.17,412970.23999999999,-145979.07,-0.35348568942885572,null,423607.02,1050860.6399999999,-627253.61999999988,-0.59689515062625231]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,3363.64,2.4512217339658804,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743,null,null,7656.16,11591.12,-3934.9600000000009,-0.33948056788300013,null,22346.100000000002,14105.66,8240.4400000000023,0.58419386260550743]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,-372.92,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M.",null,null,0,1138.24,-1138.24,"N.M.",null,0,4542.2300000000005,-4542.2300000000005,"N.M."]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,-76215.97,"N.M.",null,0,1118203.73,-1118203.73,"N.M.",null,null,0,251948.69,-251948.69,"N.M.",null,0,1118203.73,-1118203.73,"N.M."]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,-55958.239999999998,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M.",null,null,0,187521.42,-187521.42,"N.M.",null,0,939685.70000000007,-939685.70000000007,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,{"$f":"+K1694-L1694","v":-98.31},{"$f":"IF(L1694<0,IF(M1694=0,0,IF(OR(L1694=0,K1694=0),\"N.M.\",IF(ABS(M1694/L1694)>=10,\"N.M.\",M1694/(-L1694)))),IF(M1694=0,0,IF(OR(L1694=0,K1694=0),\"N.M.\",IF(ABS(M1694/L1694)>=10,\"N.M.\",M1694/L1694))))","v":"N.M."},null,null,0,0,{"$f":"+Q1694-R1694","v":0},{"$f":"IF(R1694<0,IF(S1694=0,0,IF(OR(R1694=0,Q1694=0),\"N.M.\",IF(ABS(S1694/R1694)>=10,\"N.M.\",S1694/(-R1694)))),IF(S1694=0,0,IF(OR(R1694=0,Q1694=0),\"N.M.\",IF(ABS(S1694/R1694)>=10,\"N.M.\",S1694/R1694))))","v":0},null,0,98.31,{"$f":"+V1694-W1694","v":-98.31},{"$f":"IF(W1694<0,IF(X1694=0,0,IF(OR(W1694=0,V1694=0),\"N.M.\",IF(ABS(X1694/W1694)>=10,\"N.M.\",X1694/(-W1694)))),IF(X1694=0,0,IF(OR(W1694=0,V1694=0),\"N.M.\",IF(ABS(X1694/W1694)>=10,\"N.M.\",X1694/W1694))))","v":"N.M."}]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,-789.32,"N.M.",null,0,5112.71,-5112.71,"N.M.",null,null,0,457.48,-457.48,"N.M.",null,0,5112.71,-5112.71,"N.M."]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,1840.26,"N.M.",null,16136.5,0,16136.5,"N.M.",null,null,5542.91,0,5542.91,"N.M.",null,16136.5,0,16136.5,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,76165.150000000009,"N.M.",null,836977.89,0,836977.89,"N.M.",null,null,221263.85,0,221263.85,"N.M.",null,836977.89,0,836977.89,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,8587.34,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M.",null,null,27106.93,0,27106.93,"N.M.",null,110859.04000000001,0,110859.04000000001,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-935","Line 198","TOTAL Elec. Op and Maint Expns (Total 80, 112, 131, 156, 164, 171, 178, 197)",null,null,44658884.29299999,32736639.440000013,11922244.852999978,0.36418658289135536,null,501961877.41200006,454840393.51899999,47121483.893000066,0.10360004204646715,null,null,125422377.86200008,109671171.12700003,15751206.735000044,0.14362212578873648,null,501961877.41200006,454840393.51899999,47121483.893000066,0.10360004204646715]
[null,null,null,null," "]

{"sheet":"O&M QRT","index":3,"n_rows":856,"n_cols":25,"rows_kept":856,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C"]
[null,null,"Kentucky Power Corp Consol",null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol"]
[null,null,"December 2025",null,null,null,"As of: Dec 2025",null,null,null,null,"As of: Dec 2025",null,null,null,null,null,"As of: Dec 2025",null,null,null,null,"As of: Dec 2025"]
[null,"Run Date: 02/12/2026  06:48 AM"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1",null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"$","%",null,"2025",2024,"$","%","Explanation",null,"2025",2024,"$","%",null,"2025",2024,"$","%"]
[]
[null,null,"OPERATING AND MAINTENANCE DETAIL"]
[null,null,"FERC Page 320                    QUARTERLY"]
[null,1,"1. POWER PRODUCTION AND OTHER POWER SUPPLYEXPENSES"]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,{"$f":"+F11-G11","v":208040.21999999997},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":0.63571603141272359},null,4503072.59,4426924.72,{"$f":"+K11-L11","v":76147.870000000112},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":1.7201076326412011E-2},null,null,1330638.7,895445.79,{"$f":"+Q11-R11","v":435192.90999999992},{"$f":"IF(AND(Q11=0,R11=0),\"\",IF(OR(Q11=0,R11=0),100%,(+S11/R11)))","v":0.48600698653125601},null,4503072.59,4426924.72,{"$f":"+V11-W11","v":76147.870000000112},{"$f":"IF(AND(V11=0,W11=0),\"\",IF(OR(V11=0,W11=0),100%,(+X11/W11)))","v":1.7201076326412011E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,1,null,-33.119999999999997,0,-33.119999999999997,1,null,null,-33.119999999999997,0,-33.119999999999997,1,null,-33.119999999999997,0,-33.119999999999997,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,-0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,-1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,-4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,367.46,-367.46,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,2318.04,0,2318.04,1,null,null,579.51,0,579.51,1,null,2318.04,0,2318.04,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509",2,"Steam Power Generation - Operation (500-509)","o",null,15269040.403000001,14448165.92,820874.48300000094,5.6815134013909564E-2,null,160434224.96900001,151250091.64999998,9184133.3190000355,6.0721505810737382E-2,null,null,41764429.683999978,36616621.962000005,5147807.7219999731,0.14058663651011458,null,160434224.96900001,151250091.64999998,9184133.3190000355,6.0721505810737382E-2]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,{"$f":"+F43-G43","v":189.24},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":1},null,369.57,0,{"$f":"+K43-L43","v":369.57},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":1},null,null,369.57,0,{"$f":"+Q43-R43","v":369.57},{"$f":"IF(AND(Q43=0,R43=0),\"\",IF(OR(Q43=0,R43=0),100%,(+S43/R43)))","v":1},null,369.57,0,{"$f":"+V43-W43","v":369.57},{"$f":"IF(AND(V43=0,W43=0),\"\",IF(OR(V43=0,W43=0),100%,(+X43/W43)))","v":1}]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,5.9737584304107916,null,-8522.42,-10494.75,1972.33,-0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,0.53526984670771693,null,-8522.42,-10494.75,1972.33,-0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,1,null,55265,0,55265,1,null,null,8329.6,0,8329.6,1,null,55265,0,55265,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,1,null,5683.7300000000005,0,5683.7300000000005,1,null,null,2868.4900000000002,0,2868.4900000000002,1,null,5683.7300000000005,0,5683.7300000000005,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,-13.57,13.57,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515",3,"Steam Power Generation - Maintenance (510-515)","m",null,1902005.7599999998,1305844.29,596161.46999999974,0.45653335130791106,null,21973982.359999999,22437996.199999999,-464013.83999999985,-2.0679825233235392E-2,null,null,5703283.1600000001,6230822.04,-527538.87999999989,-8.4666016235636202E-2,null,21973982.359999999,22437996.199999999,-464013.83999999985,-2.0679825233235392E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,1,null,-33.119999999999997,0,-33.119999999999997,1,null,null,-33.119999999999997,0,-33.119999999999997,1,null,-33.119999999999997,0,-33.119999999999997,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,-0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,-1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F75-G75","v":0},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":""},null,0,0,{"$f":"+K75-L75","v":0},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":""},null,null,0,0,{"$f":"+Q75-R75","v":0},{"$f":"IF(AND(Q75=0,R75=0),\"\",IF(OR(Q75=0,R75=0),100%,(+S75/R75)))","v":""},null,0,0,{"$f":"+V75-W75","v":0},{"$f":"IF(AND(V75=0,W75=0),\"\",IF(OR(V75=0,W75=0),100%,(+X75/W75)))","v":""}]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,-4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,367.46,-367.46,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,2318.04,0,2318.04,1,null,null,579.51,0,579.51,1,null,2318.04,0,2318.04,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,1,null,369.57,0,369.57,1,null,null,369.57,0,369.57,1,null,369.57,0,369.57,1]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,5.9737584304107916,null,-8522.42,-10494.75,1972.33,-0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,0.53526984670771693,null,-8522.42,-10494.75,1972.33,-0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,1,null,55265,0,55265,1,null,null,8329.6,0,8329.6,1,null,55265,0,55265,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,1,null,5683.7300000000005,0,5683.7300000000005,1,null,null,2868.4900000000002,0,2868.4900000000002,1,null,5683.7300000000005,0,5683.7300000000005,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,-13.57,13.57,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-515",4,"Total Power Production Expenses - Steam Power",null,null,17171046.162999999,15754010.209999999,1417035.9529999997,8.9947634545807481E-2,null,182408207.329,173688087.84999999,8720119.4790000021,5.0205627725781903E-2,null,null,47467712.843999974,42847444.002000012,4620268.8419999629,0.10783067577576623,null,182408207.329,173688087.84999999,8720119.4790000021,5.0205627725781903E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525",5,"Nuclear Power Generation - Operation (517-525)","o",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,1,null,76.69,0,76.69,1,null,null,76.69,0,76.69,1,null,76.69,0,76.69,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533",6,"Nuclear Power Generation - Maintenance (528-532)","m",null,55.33,0,55.33,1,null,76.88,0,76.88,1,null,null,76.69,0,76.69,1,null,76.88,0,76.88,1]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,1,null,76.69,0,76.69,1,null,null,76.69,0,76.69,1,null,76.69,0,76.69,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533",7,"Total Power Production Expenses - Nuclear Power",null,null,55.33,0,55.33,1,null,76.88,0,76.88,1,null,null,76.69,0,76.69,1,null,76.88,0,76.88,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540",8,"Hydraulic Power Generation - Operation (535-540.1)","o",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545",9,"Hydraulic Power Generation - Maintenance (541-545.1)","m",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545",10,"Total Power Production Expenses - Hydraulic Power",null,null,0,0,{"$f":"+F107-G107","v":0},{"$f":"IF(AND(F107=0,G107=0),\"\",IF(OR(F107=0,G107=0),100%,(+H107/G107)))","v":""},null,0,0,{"$f":"+K107-L107","v":0},{"$f":"IF(AND(K107=0,L107=0),\"\",IF(OR(K107=0,L107=0),100%,(+M107/L107)))","v":""},null,null,0,0,{"$f":"+Q107-R107","v":0},{"$f":"IF(AND(Q107=0,R107=0),\"\",IF(OR(Q107=0,R107=0),100%,(+S107/R107)))","v":""},null,0,0,{"$f":"+V107-W107","v":0},{"$f":"IF(AND(V107=0,W107=0),\"\",IF(OR(V107=0,W107=0),100%,(+X107/W107)))","v":""}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,null,null,null,1404.77,0,null,null,null,null,533.5,0,null,null,null,1404.77,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,null,null,null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584,N5585","10.1","Solar Generation – Operation (558.1-558.5)","o",null,259.35000000000002,0,null,null,null,1406.84,0,null,null,null,null,533.5,0,null,null,null,1406.84,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,null,null,null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586,N5587,N5588,N5589,N55810,N55811,N55812","10.2","Solar Generation – Maintenance (558.6-558.12)","m",null,2.0699999999999998,0,null,null,null,3.0700000000000003,0,null,null,null,null,3.0700000000000003,0,null,null,null,3.0700000000000003,0]
[null,"10.3","Total Power Production Expenses – Solar",null,null,{"$f":"F110+F112","v":261.42}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,null,null,null,9513.23,0,null,null,null,null,3517.69,0,null,null,null,9513.23,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,null,null,null,513.85,0,null,null,null,null,-560.59,0,null,null,null,513.85,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,null,null,null,24.060000000000002,0,null,null,null,null,-85.13,0,null,null,null,24.060000000000002,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817","10.4","Wind Generation – Operation (558.13-558.17)","o",null,1895.01,0,null,null,null,10051.14,0,null,null,null,null,2871.97,0,null,null,null,10051.14,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818,N55819,N55820,N55821,N55822,N55823,N55824","10.5","Wind Generation – Maintenance (558.18-558.24)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.6","Total Power Production Expenses – Wind",null,null,{"$f":"F117+F119","v":1895.01}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5590","10.7","Other Renewable Generation – Operation (559.1-559.5)","o",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N559","10.8","Other Renewable Generation – Maintenance (559.6-559.16)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.9","Total Power Production Expenses – Other Renewable",null,null,{"$f":"F121+F122","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F124-G124","v":0},{"$f":"IF(AND(F124=0,G124=0),\"\",IF(OR(F124=0,G124=0),100%,(+H124/G124)))","v":""},null,0.01,0,{"$f":"+K124-L124","v":0.01},{"$f":"IF(AND(K124=0,L124=0),\"\",IF(OR(K124=0,L124=0),100%,(+M124/L124)))","v":1},null,null,0,0,{"$f":"+Q124-R124","v":0},{"$f":"IF(AND(Q124=0,R124=0),\"\",IF(OR(Q124=0,R124=0),100%,(+S124/R124)))","v":""},null,0.01,0,{"$f":"+V124-W124","v":0.01},{"$f":"IF(AND(V124=0,W124=0),\"\",IF(OR(V124=0,W124=0),100%,(+X124/W124)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,1,null,0,0,0,"",null,null,0,-1637.46,1637.46,1,null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550",11,"Other Power Generation - Operation (546-550.1)","o",null,0,-1637.46,1637.46,1,null,0.01,0,0.01,1,null,null,0,-1637.46,1637.46,1,null,0.01,0,0.01,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N551-554",12,"Other Power Generation - Maintenance (551-554.1)","m",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,"",null,0.01,0,0.01,1,null,null,0,0,0,"",null,0.01,0,0.01,1]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,1,null,0,0,0,"",null,null,0,-1637.46,1637.46,1,null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-554",13,"Total Power Production Expenses - Other Power",null,null,0,-1637.46,1637.46,1,null,0.01,0,0.01,1,null,null,0,-1637.46,1637.46,1,null,0.01,0,0.01,1]
[null,14,"Other Power Supply Expenses",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,11.891830026632405,null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,-0.25323129384771625,null,493282.28,-239639,732921.28,-3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,-2.2721508733938052,null,493282.28,-239639,732921.28,-3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,13.829505474957505,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,1,null,125002.07,0,125002.07,1,null,null,109517.16,0,109517.16,1,null,125002.07,0,125002.07,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550",15,"Purchased Power (555)",null,null,11162181.979999997,8618001.0999999996,2544180.8799999971,0.29521705213056854,null,142297065.80999994,107599231.19000003,34697834.619999915,0.32247288606300595,null,null,32295626.539999999,27985779.560000006,4309846.979999993,0.1540013195187189,null,142297065.80999994,107599231.19000003,34697834.619999915,0.32247288606300595]
[null,"15.1","Power Purchased for Storage Operations (555.1)"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5552","15.2","Bundled Environmental Credits (555.2)",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5553","15.3","Unbundled Environmental Credits (555.3)",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,{"$f":"+F159-G159","v":1145.1400000000003},{"$f":"IF(AND(F159=0,G159=0),\"\",IF(OR(F159=0,G159=0),100%,(+H159/G159)))","v":0.18019058528817533},null,54082.78,69875.27,{"$f":"+K159-L159","v":-15792.490000000005},{"$f":"IF(AND(K159=0,L159=0),\"\",IF(OR(K159=0,L159=0),100%,(+M159/L159)))","v":-0.22600971702864267},null,null,16500.900000000001,20572.47,{"$f":"+Q159-R159","v":-4071.5699999999997},{"$f":"IF(AND(Q159=0,R159=0),\"\",IF(OR(Q159=0,R159=0),100%,(+S159/R159)))","v":-0.19791352229460046},null,54082.78,69875.27,{"$f":"+V159-W159","v":-15792.490000000005},{"$f":"IF(AND(V159=0,W159=0),\"\",IF(OR(V159=0,W159=0),100%,(+X159/W159)))","v":-0.22600971702864267}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560",16,"System Control and Load Dispatching (556)",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.79,-5.79,1]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,"",null,0.93,0,0.93,1,null,null,0,0,0,"",null,0.93,0,0.93,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5570",17,"Other Expenses (557)",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811430.19000000006,799006.79000000015,12423.399999999907,1.5548553723804906E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811430.19000000006,799006.79000000015,12423.399999999907,1.5548553723804906E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,11.891830026632405,null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,-0.25323129384771625,null,493282.28,-239639,732921.28,-3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,-2.2721508733938052,null,493282.28,-239639,732921.28,-3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,13.829505474957505,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,1,null,125002.07,0,125002.07,1,null,null,109517.16,0,109517.16,1,null,125002.07,0,125002.07,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,{"$f":"+F191-G191","v":39390.450000000004},{"$f":"IF(AND(F191=0,G191=0),\"\",IF(OR(F191=0,G191=0),100%,(+H191/G191)))","v":0.76725485620612299},null,811186.11,798309.55,{"$f":"+K191-L191","v":12876.559999999939},{"$f":"IF(AND(K191=0,L191=0),\"\",IF(OR(K191=0,L191=0),100%,(+M191/L191)))","v":1.6129783240097704E-2},null,null,223725.5,163239.87,{"$f":"+Q191-R191","v":60485.630000000005},{"$f":"IF(AND(Q191=0,R191=0),\"\",IF(OR(Q191=0,R191=0),100%,(+S191/R191)))","v":0.37053221127902153},null,811186.11,798309.55,{"$f":"+V191-W191","v":12876.559999999939},{"$f":"IF(AND(V191=0,W191=0),\"\",IF(OR(V191=0,W191=0),100%,(+X191/W191)))","v":1.6129783240097704E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.79,-5.79,1]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,"",null,0.93,0,0.93,1,null,null,0,0,0,"",null,0.93,0,0.93,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N555-557",18,"Total Other Power Supply Expenses (line 15-17)","o",null,11260412.189999998,8675695.7200000007,2584716.4699999969,0.29792613219957381,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676,null,null,32535852.939999998,28169591.900000006,4366261.0399999917,0.1549990875089671,null,143162578.77999997,108468113.25000003,34694465.529999942,0.31985866159610676]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,535293.6,327253.38,208040.21999999997,0.63571603141272359,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2,null,null,1330638.7,895445.79,435192.90999999992,0.48600698653125601,null,4503072.59,4426924.72,76147.870000000112,1.7201076326412011E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,-74.2,0,-74.2,1,null,-33.119999999999997,0,-33.119999999999997,1,null,null,-33.119999999999997,0,-33.119999999999997,1,null,-33.119999999999997,0,-33.119999999999997,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,693656.29,468044.21,225612.08000000002,0.48203155851452584,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998,null,null,1696926.73,1066512.1599999999,630414.57000000007,0.59109928010572343,null,7750465.5099999998,6348840.0099999998,1401625.5,0.22076875425940998]
["%,V5010001","5010001","Fuel Consumed",null,null,7484498.2699999996,10015105.619999999,-2530607.3499999996,-0.25267904763245019,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2,null,null,25996198.219999999,23778725.960000001,2217472.2599999979,9.3254460467317557E-2,null,74309739.939999998,82196924.299999997,-7887184.3599999994,-9.5954738296698039E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,388548.14,482065.47000000003,-93517.330000000016,-0.19399300680050785,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582,null,null,1282517.02,1160707.25,121809.77000000002,0.10494443797090094,null,4071632.13,3550790.08,520842.04999999981,0.14668342489004582]
["%,V5010005","5010005","Fuel - Deferred",null,null,-661515.40700000001,-1673812.24,1012296.833,-0.60478517769711138,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911,null,null,-2527576.798,-372325.08,-2155251.7179999999,5.7886288992404156,null,5137146.8329999996,2053224.07,3083922.7629999993,1.501990361431911]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,1249.3600000000001,1236.31,13.050000000000182,1.0555604985804679E-2,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373,null,null,3045.84,3765.03,-719.19,-0.19101839825977482,null,7274.9400000000005,18854.05,-11579.109999999999,-0.61414444111477373]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,422823.41000000003,159819.37,263004.04000000004,1.6456330668804415,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805,null,null,1017041.14,1014791.61,2249.5300000000279,2.2167408341107865E-3,null,4138328.08,3729331.3200000003,408996.75999999978,0.10967026657207805]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,4584682.82,3177051.68,1407631.1400000001,0.44306208452989349,null,38876195.93,27765126.77,11111069.16,0.40018074659055486,null,null,7960428.2699999996,3177080.21,4783348.0599999996,1.5055798858789278,null,38876195.93,27765126.77,11111069.16,0.40018074659055486]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,31989.670000000002,-40356.870000000003,72346.540000000008,-1.7926697486698053,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817,null,null,61030.9,23198.99,37831.910000000003,1.6307567700145567,null,500772.29000000004,624495.91,-123723.62,-0.19811758254749817]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,116939.95,127705.35,-10765.400000000009,-8.4298739246241511E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3,null,null,355563.65,375790.97000000003,-20227.320000000007,-5.3825987356747838E-2,null,1392347.65,1390271.68,2075.9699999999721,1.4932117440527683E-3]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-178293.53,-90075.39,-88218.14,0.97938116060335678,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2,null,null,-279210.5,-235012.83000000002,-44197.669999999984,0.18806492394479052,null,-1222442.17,-1285677.51,63235.340000000084,-4.9184449061413608E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,518728.39,461278.8,57449.590000000026,0.12454418022245987,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2,null,null,1510740.79,1455920.12,54820.669999999925,3.765362484309917E-2,null,6103206.0599999996,6238159.4000000004,-134953.34000000078,-2.163351901524042E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-1.01,0.21,-1.22,-5.8095238095238093,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748,null,null,277088.14,1557105.952,-1280017.8119999999,-0.8220492705431518,null,624291.9,2698802.7,-2074510.8000000003,-0.76867819941042748]
["%,V5020000","5020000","Steam Expenses",null,null,234789.09,102563.19,132225.9,1.2892139957815274,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667,null,null,507999.22000000003,349437.59,158561.63,0.45376237284603521,null,2016437.33,1499731.65,516705.68000000017,0.34453209012425667]
["%,V5020002","5020002","Urea Expense",null,null,102624.27,158103.85,-55479.58,-0.35090593935568298,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293,null,null,323102.15000000002,368642.9,-45540.75,-0.12353621892622914,null,914489.58000000007,1277794.55,-363304.97,-0.28432189666171293]
["%,V5020004","5020004","Lime-Related Expenses",null,null,271851.15000000002,320071.87,-48220.719999999972,-0.15065591362339956,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2,null,null,891024.61,785069.12,105955.48999999999,0.13496326285257532,null,2410033.2999999998,2275716.89,134316.40999999968,5.9021581546551544E-2]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5050000","5050000","Electric Expenses",null,null,2769.58,-773.37,3542.95,-4.5811836507751789,null,75043.39,44420.21,30623.18,0.68939746120065626,null,null,11915.23,14197.33,-2282.1000000000004,-0.16074149153397155,null,75043.39,44420.21,30623.18,0.68939746120065626]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,713237.42,444638.68,268598.74000000005,0.60408316253547722,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974,null,null,1559674.8119999999,1173739.71,385935.10199999996,0.32880808130790767,null,5009671.426,6203363.8300000001,-1193692.4040000001,-0.19242663121372974]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3911.5,5032.84,-1121.3400000000001,-0.22280461926069578,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2,null,null,10762.48,13092.19,-2329.7100000000009,-0.17794654675802909,null,47999.31,51993.35,-3994.0400000000009,-7.681828541534641E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,367.46,-367.46,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F223-G223","v":193.17000000000002},{"$f":"IF(AND(F223=0,G223=0),\"\",IF(OR(F223=0,G223=0),100%,(+H223/G223)))","v":1},null,2318.04,0,{"$f":"+K223-L223","v":2318.04},{"$f":"IF(AND(K223=0,L223=0),\"\",IF(OR(K223=0,L223=0),100%,(+M223/L223)))","v":1},null,null,579.51,0,{"$f":"+Q223-R223","v":579.51},{"$f":"IF(AND(Q223=0,R223=0),\"\",IF(OR(Q223=0,R223=0),100%,(+S223/R223)))","v":1},null,2318.04,0,{"$f":"+V223-W223","v":2318.04},{"$f":"IF(AND(V223=0,W223=0),\"\",IF(OR(V223=0,W223=0),100%,(+X223/W223)))","v":1}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1133,3197.64,-2064.64,-0.64567618618731315,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005,null,null,4456.49,10685.78,-6229.2900000000009,-0.58295136152906013,null,16698.400000000001,38184.89,-21486.489999999998,-0.56269613451813005]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,0,0,0,"",null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,5.47,15.32,-9.8500000000000014,-0.64295039164490875,null,81.02,183.04,-102.02,-0.55736451048951052,null,null,21.5,51.21,-29.71,-0.58016012497559066,null,81.02,183.04,-102.02,-0.55736451048951052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,98539.97,82779.820000000007,15760.149999999994,0.19038637677636883,null,991682.09,1677430.21,-685748.12,-0.40880873368794285,null,null,258134.7,345571.76,-87437.06,-0.2530214274453445,null,991682.09,1677430.21,-685748.12,-0.40880873368794285]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,189.24,0,189.24,1,null,369.57,0,369.57,1,null,null,369.57,0,369.57,1,null,369.57,0,369.57,1]
["%,V5110000","5110000","Maintenance of Structures",null,null,228064.96,40848.020000000004,187216.94,4.583256177410802,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2,null,null,397678.91000000003,369935.81,27743.100000000035,7.4994361859696781E-2,null,1692879.6400000001,1794463.79,-101584.14999999991,-5.6609751930408084E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1084112.6299999999,1007553.19,76559.439999999944,7.5985507028169849E-2,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078,null,null,2968368.66,4202124.5999999996,-1233755.9399999995,-0.29360289316504312,null,12547221.939999999,14154921.15,-1607699.2100000009,-0.11357881778098078]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-2274.84,-326.2,-1948.64,5.9737584304107916,null,-8522.42,-10494.75,1972.33,-0.18793491984087282,null,null,-5108.8100000000004,-3327.63,-1781.1800000000003,0.53526984670771693,null,-8522.42,-10494.75,1972.33,-0.18793491984087282]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-662947.64,-36305.680000000051,5.4764023294509426E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,372701.81,160128.53,212573.28,1.327516589329834,null,5906113.5,3949152.48,1956961.02,0.49553949357761945,null,null,1824895.08,1166564.45,658330.63000000012,0.56433284076160573,null,5906113.5,3949152.48,1956961.02,0.49553949357761945]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,6491.25,0,6491.25,1,null,55265,0,55265,1,null,null,8329.6,0,8329.6,1,null,55265,0,55265,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,457.81,0,457.81,1,null,5683.7300000000005,0,5683.7300000000005,1,null,null,2868.4900000000002,0,2868.4900000000002,1,null,5683.7300000000005,0,5683.7300000000005,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,171994.04,73132.040000000008,98862,1.3518288290604226,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2,null,null,422560.29000000004,324766.38,97793.910000000033,0.30112079335305592,null,1482542.63,1535484.53,-52941.90000000014,-3.4478953688970179E-2]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,-13.57,13.57,1]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,55.33,0,55.33,1,null,76.69,0,76.69,1,null,null,76.69,0,76.69,1,null,76.69,0,76.69,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,"",null,0.01,0,0.01,1,null,null,0,0,0,"",null,0.01,0,0.01,1]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,9129803.0700000003,6910226.4500000002,2219576.62,0.32120171980760487,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114,null,null,22415190.789999999,22843893.800000001,-428703.01000000164,-1.8766634696927263E-2,null,113036305.25,89007715.859999999,24028589.390000001,0.26996074618738114]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095,null,null,96712.040000000008,0,96712.040000000008,1,null,224960.62,373078.23,-148117.60999999999,-0.39701488344683095]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,1852152.69,1419256.8900000001,432895.79999999981,0.30501581711539183]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-1397.25,-640.23,-757.02,1.182418818237196,null,-3664.73,4912.29,-8577.02,-1.7460329092948503,null,null,-2445.7400000000002,-467.56,-1978.1800000000003,4.2308580716913342,null,-3664.73,4912.29,-8577.02,-1.7460329092948503]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-6851.34,-4170.8100000000004,-2680.5299999999997,0.64268811094247869,null,-62709.03,56066,-118775.03,-2.1184858916277243,null,null,-20669.600000000002,-1603.31,-19066.29,11.891830026632405,null,-62709.03,56066,-118775.03,-2.1184858916277243]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,259661.19,290161.53999999998,-30500.349999999977,-0.1051150679721371,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506,null,null,767100.92,878880.66,-111779.73999999999,-0.12718420723923995,null,3217801.88,3587471.48,-369669.60000000009,-0.10304461012746506]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1434876,-1434876,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42082.450000000004,94990.6,-52908.15,-0.55698300673961421,null,463232.62,1098815.27,-635582.65,-0.57842538901011087,null,null,131799.53,287365.34000000003,-155565.81000000003,-0.5413520294409897,null,463232.62,1098815.27,-635582.65,-0.57842538901011087]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,294565.8,43038.270000000004,251527.52999999997,5.8442760361882566,null,1279235.7,598523.09,680712.61,1.1373205501562187,null,null,589596.14,136794,452802.14,3.3101023436700441,null,1279235.7,598523.09,680712.61,1.1373205501562187]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-168926.9,-226210.47,57283.570000000007,-0.25323129384771625,null,493282.28,-239639,732921.28,-3.0584390687659355,null,null,289368.31,-227463.83000000002,516832.14,-2.2721508733938052,null,493282.28,-239639,732921.28,-3.0584390687659355]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1767275.03,715522.54,1051752.49,1.4699082575372118,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035,null,null,8875747.1400000006,2784934.08,6090813.0600000005,2.1870582516624597,null,19449966.350000001,8612447.0700000003,10837519.280000001,1.2583554002614035]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,101703.43000000001,22069.79,79633.640000000014,3.6082645099930724,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289,null,null,222539.64,111067,111472.64000000001,1.0036522099273413,null,1070138.7,469976.03,600162.66999999993,1.2770069784197289]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-26288.190000000002,3460,-29748.190000000002,-8.5977427745664752,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053,null,null,-45017.04,-3035.64,-41981.4,13.829505474957505,null,-168625.15,-35885.160000000003,-132739.99,3.6990218240632053]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F255-G255","v":0},{"$f":"IF(AND(F255=0,G255=0),\"\",IF(OR(F255=0,G255=0),100%,(+H255/G255)))","v":""},null,0,0,{"$f":"+K255-L255","v":0},{"$f":"IF(AND(K255=0,L255=0),\"\",IF(OR(K255=0,L255=0),100%,(+M255/L255)))","v":""},null,null,0,0,{"$f":"+Q255-R255","v":0},{"$f":"IF(AND(Q255=0,R255=0),\"\",IF(OR(Q255=0,R255=0),100%,(+S255/R255)))","v":""},null,0,0,{"$f":"+V255-W255","v":0},{"$f":"IF(AND(V255=0,W255=0),\"\",IF(OR(V255=0,W255=0),100%,(+X255/W255)))","v":""}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,201054.45,122718.14,78336.310000000012,0.63834336146229087,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262,null,null,547258.03,267694.77,279563.26,1.0443359054045023,null,4588215.01,1290397.3900000001,3297817.6199999996,2.5556604853331262]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,1008990.72,837583.09,171407.63,0.20464552358620328,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473,null,null,1838539.58,2013309.3,-174769.71999999997,-8.6807188542763883E-2,null,5282534.91,6943743.3600000003,-1661208.4500000002,-0.23923816936690473]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-1527156,-564350.74,-962805.26,1.7060405732789508,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778,null,null,-3253346.8,-2195173.71,-1058173.0899999999,0.482045263743615,null,-10147225.91,-7555126.3200000003,-2592099.59,0.34309149578851778]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-4824.0200000000004,-4175.88,-648.14000000000033,0.15521039876624815,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361,null,null,-56867.44,-8008.71,-48858.73,6.1006991138398075,null,-135203.03,-64274.32,-70928.709999999992,1.1035310836427361]
["%,V5550139","5550139","Generation Deactivation expens",null,null,32481.45,0,32481.45,1,null,125002.07,0,125002.07,1,null,null,109517.16,0,109517.16,1,null,125002.07,0,125002.07,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,642170.21,589842.22,52327.989999999991,8.8715233032996513E-2,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761,null,null,1172140.29,1435786.52,-263646.23,-0.18362495143080182,null,6912384,5651441.6500000004,1260942.3499999996,0.22311870635698761]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-495109.88,-294026.03999999998,-201083.84000000003,0.68389806562711264,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635,null,null,-990554.06,-584079.9,-406474.16000000003,0.69592218461891941,null,-3743121.65,-2334574.7599999998,-1408546.8900000001,0.60334195080563635]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-66.989999999999995,-12.81,-54.179999999999993,4.2295081967213104,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2,null,null,-136.53,-39.57,-96.960000000000008,2.4503411675511755,null,-2720.77,-2917.78,197.01000000000022,-6.7520512170211669E-2]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,7500.3,6355.16,1145.1400000000003,0.18019058528817533,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267,null,null,16500.900000000001,20572.47,-4071.5699999999997,-0.19791352229460046,null,54082.78,69875.27,-15792.490000000005,-0.22600971702864267]
["%,V5570000","5570000","Other Expenses",null,null,90729.91,51339.46,39390.450000000004,0.76725485620612299,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2,null,null,223725.5,163239.87,60485.630000000005,0.37053221127902153,null,811186.11,798309.55,12876.559999999939,1.6129783240097704E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.79,-5.79,1]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,0,"",null,0.93,0,0.93,1,null,null,0,0,0,"",null,0.93,0,0.93,1]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,261.61,0,261.61,1,null,1404.77,0,1404.77,1,null,null,533.5,0,533.5,1,null,1404.77,0,1404.77,1]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1758.38,0,1758.38,1,null,9513.23,0,9513.23,1,null,null,3517.69,0,3517.69,1,null,9513.23,0,9513.23,1]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,131.05000000000001,0,131.05000000000001,1,null,513.85,0,513.85,1,null,null,-560.59,0,-560.59,1,null,513.85,0,513.85,1]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,5.58,0,5.58,1,null,24.060000000000002,0,24.060000000000002,1,null,null,-85.13,0,-85.13,1,null,24.060000000000002,0,24.060000000000002,1]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,-2.2600000000000002,0,-2.2600000000000002,1,null,2.0699999999999998,0,2.0699999999999998,1,null,null,0,0,0,"",null,2.0699999999999998,0,2.0699999999999998,1]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.0699999999999998,0,2.0699999999999998,1,null,3.0700000000000003,0,3.0700000000000003,1,null,null,3.0700000000000003,0,3.0700000000000003,1,null,3.0700000000000003,0,3.0700000000000003,1]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,-1637.46,1637.46,1,null,0,0,0,"",null,null,0,-1637.46,1637.46,1,null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-559",19,"Total Power Production Expenses (Total of lines 4, 7, 10,10.3, 10.6, 10.9, 13 and 18)",null,null,28433670.112999998,24428068.470000006,4005601.6429999918,0.16397537316219871,null,325582324.04900002,282156201.09999996,43426122.949000061,0.15390809338834718,null,null,80007051.013999999,71015398.442000031,8991652.5719999671,0.12661553366265577,null,325582324.04900002,282156201.09999996,43426122.949000061,0.15390809338834718]
[null,20,"2. TRANSMISSION EXPENSES",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,21,"Transmissiom Operation Expenses",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600",22,"(560) Operation Supervision and Engineering  ",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
[null,23,"(561) Load Dispatching",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611",24,"(561.1) Load Dispatch-Reliability",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610",25,"(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,77001.009999999995,32795.81,{"$f":"+F287-G287","v":44205.2},{"$f":"IF(AND(F287=0,G287=0),\"\",IF(OR(F287=0,G287=0),100%,(+H287/G287)))","v":1.3478916971405799},null,695070.92,386085.25,{"$f":"+K287-L287","v":308985.67000000004},{"$f":"IF(AND(K287=0,L287=0),\"\",IF(OR(K287=0,L287=0),100%,(+M287/L287)))","v":0.80030425922772253},null,null,199905.73,93017.11,{"$f":"+Q287-R287","v":106888.62000000001},{"$f":"IF(AND(Q287=0,R287=0),\"\",IF(OR(Q287=0,R287=0),100%,(+S287/R287)))","v":1.149128585052793},null,695070.92,386085.25,{"$f":"+V287-W287","v":308985.67000000004},{"$f":"IF(AND(V287=0,W287=0),\"\",IF(OR(V287=0,W287=0),100%,(+X287/W287)))","v":0.80030425922772253}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613",26,"(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614",27,"(561.4) Scheduling, System Control and Dispatch Services",null,null,137336.64000000001,119581.02,17755.62000000001,0.14848192463988022,null,1411271.62,1396897.3299999998,14374.29000000027,1.0290154967939034E-2,null,null,346099.36,352344.18,-6244.820000000007,-1.7723636019757748E-2,null,1411271.62,1396897.3299999998,14374.29000000027,1.0290154967939034E-2]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615",28,"(561.5) Reliability, Planning and Standards Development",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,"",null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616",29,"(561.6) Transmission Service Studies",null,null,0,0,0,"",null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617",30,"(561.7) Generation Interconnection Studies",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618",31,"(561.8) Reliability, Planning and Standards Development Services",null,null,32237.14,33407.31,-1170.1699999999983,-3.5027363771581679E-2,null,408876.66000000003,452210.62,-43333.959999999963,-9.5826940110340542E-2,null,null,92143.900000000009,99073.82,-6929.9199999999983,-6.9947035452958189E-2,null,408876.66000000003,452210.62,-43333.959999999963,-9.5826940110340542E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,265.38537619215822,null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620",32,"(562) Station Expenses",null,null,37706.85,141.55000000000001,37565.299999999996,265.38537619215822,null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,-11.596483358032602,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630",33,"(563) Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,-11.596483358032602,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640",34,"(564) Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,0.15093490608002391,null,7439279,-4823430,12262709,-2.5423213356470398,null,null,-856483,-1462722,606239,-0.41445948033871099,null,7439279,-4823430,12262709,-2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,127.46648019607885,null,8282802,54808.12,8227993.8799999999,150.12362912648709,null,null,1759545,13700.53,1745844.47,127.42897318570887,null,8282802,54808.12,8227993.8799999999,150.12362912648709]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,1,null,-13851805.91,0,-13851805.91,1,null,null,1874501.0899999999,0,1874501.0899999999,1,null,-13851805.91,0,-13851805.91,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650",35,"(565) Transmission of Electricity by Others",null,null,7445658.4500000011,5895835.4400000004,1549823.0100000007,0.26286741307013151,null,86595548.560000017,78574634.629999995,8020913.9300000221,0.10208019378988772,null,null,24078323.190000001,19488097.740000002,4590225.4499999993,0.23553994398223901,null,86595548.560000017,78574634.629999995,8020913.9300000221,0.10208019378988772]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,{"$f":"+F319-G319","v":164752.99},{"$f":"IF(AND(F319=0,G319=0),\"\",IF(OR(F319=0,G319=0),100%,(+H319/G319)))","v":1.4526466079575902},null,1116194.79,1195054.3,{"$f":"+K319-L319","v":-78859.510000000009},{"$f":"IF(AND(K319=0,L319=0),\"\",IF(OR(K319=0,L319=0),100%,(+M319/L319)))","v":-6.5988223296631801E-2},null,null,434521.28,224636.75,{"$f":"+Q319-R319","v":209884.53000000003},{"$f":"IF(AND(Q319=0,R319=0),\"\",IF(OR(Q319=0,R319=0),100%,(+S319/R319)))","v":0.93432855487804212},null,1116194.79,1195054.3,{"$f":"+V319-W319","v":-78859.510000000009},{"$f":"IF(AND(V319=0,W319=0),\"\",IF(OR(V319=0,W319=0),100%,(+X319/W319)))","v":-6.5988223296631801E-2}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1,null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660",36,"(566) Miscellaneous Transmission Expenses",null,null,278417.84999999998,113821.36,164596.49,1.4460949157521927,null,1119564.55,2447476.16,-1327911.6100000001,-0.54256365463433154,null,null,435310.65,225556.31,209754.34000000003,0.92994223925723929,null,1119564.55,2447476.16,-1327911.6100000001,-0.54256365463433154]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,1,null,2035.1200000000001,0,2035.1200000000001,1,null,null,154.93,0,154.93,1,null,2035.1200000000001,0,2035.1200000000001,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5670",37,"(567) Rents",null,null,54.93,0,54.93,1,null,2035.1200000000001,0,2035.1200000000001,1,null,null,154.93,0,154.93,1,null,2035.1200000000001,0,2035.1200000000001,1]
[null,38,"(567.1) Operation Supplies and Expenses (Non-Major)",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,-170.85000000000002,-1.3137254901960784,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048,null,null,-356.17,130.05000000000001,-486.22,-3.7387158785082661,null,-109.19,130.05000000000001,-239.24,-1.8396001537870048]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,"",null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,265.38537619215822,null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,-11.596483358032602,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,0.15093490608002391,null,7439279,-4823430,12262709,-2.5423213356470398,null,null,-856483,-1462722,606239,-0.41445948033871099,null,7439279,-4823430,12262709,-2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,127.46648019607885,null,8282802,54808.12,8227993.8799999999,150.12362912648709,null,null,1759545,13700.53,1745844.47,127.42897318570887,null,8282802,54808.12,8227993.8799999999,150.12362912648709]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,1,null,-13851805.91,0,-13851805.91,1,null,null,1874501.0899999999,0,1874501.0899999999,1,null,-13851805.91,0,-13851805.91,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1,null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,{"$f":"+F351-G351","v":-156.5},{"$f":"IF(AND(F351=0,G351=0),\"\",IF(OR(F351=0,G351=0),100%,(+H351/G351)))","v":-0.38582910112913565},null,3369.76,3536.71,{"$f":"+K351-L351","v":-166.94999999999982},{"$f":"IF(AND(K351=0,L351=0),\"\",IF(OR(K351=0,L351=0),100%,(+M351/L351)))","v":-4.7204888158768971E-2},null,null,789.37,919.56000000000006,{"$f":"+Q351-R351","v":-130.19000000000005},{"$f":"IF(AND(Q351=0,R351=0),\"\",IF(OR(Q351=0,R351=0),100%,(+S351/R351)))","v":-0.14157858106050725},null,3369.76,3536.71,{"$f":"+V351-W351","v":-166.94999999999982},{"$f":"IF(AND(V351=0,W351=0),\"\",IF(OR(V351=0,W351=0),100%,(+X351/W351)))","v":-4.7204888158768971E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,1,null,2035.1200000000001,0,2035.1200000000001,1,null,null,154.93,0,154.93,1,null,2035.1200000000001,0,2035.1200000000001,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567",39,"TOTAL Transmissiom Operation Expenses (Lines 22-38)","o",null,8351195.0100000007,6297064.2400000002,2054130.7700000005,0.32620451240624476,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2,null,null,26089301.930000003,20680315.039999999,5408986.8900000043,0.26155244151445017,null,93275370.970000029,85630983.099999994,7644387.8700000346,8.9271284682938962E-2]
[null,40,"Transmission Maintenance Expenses"]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,{"$f":"+F355-G355","v":1129.29},{"$f":"IF(AND(F355=0,G355=0),\"\",IF(OR(F355=0,G355=0),100%,(+H355/G355)))","v":1.1262940578062355},null,5938.54,22223.74,{"$f":"+K355-L355","v":-16285.2},{"$f":"IF(AND(K355=0,L355=0),\"\",IF(OR(K355=0,L355=0),100%,(+M355/L355)))","v":-0.73278395085615655},null,null,2444.69,2524.36,{"$f":"+Q355-R355","v":-79.670000000000073},{"$f":"IF(AND(Q355=0,R355=0),\"\",IF(OR(Q355=0,R355=0),100%,(+S355/R355)))","v":-3.1560474734190082E-2},null,5938.54,22223.74,{"$f":"+V355-W355","v":-16285.2},{"$f":"IF(AND(V355=0,W355=0),\"\",IF(OR(V355=0,W355=0),100%,(+X355/W355)))","v":-0.73278395085615655}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680",41,"(568) Maintenance Supervision and Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,67.108222739088788,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,-98.440927920463977,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690",42,"(569) Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,67.108222739088788,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,-98.440927920463977,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691",43,"(569.1) Maintenance of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692",44,"(569.2) Maintenance of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693",45,"(569.3) Maintenance of Communication Equipment",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
[null,46,"(569.4) Maintenance of Miscellaneous Regional Transmission Plant",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700",47,"(570) Maintenance of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710",48,"(571) Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,-1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720",49,"(572) Maintenance of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,-1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,12.632123860182372,null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730",50,"(573) Maintenance of Miscellaneous Transmission Plant",null,null,2870.38,210.56,2659.82,12.632123860182372,null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
[null,51,"(574) Maintenance of Transmission Plant",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,67.108222739088788,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,-98.440927920463977,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,29.82,0.63017751479289941,null,43.22,316.42,-273.20000000000005,-0.86340939257948301,null,null,68.260000000000005,-262.70999999999998,330.96999999999997,-1.2598302310532525,null,43.22,316.42,-273.20000000000005,-0.86340939257948301]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,12.632123860182372,null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574",52,"TOTAL Transmission Maintenance Expenses (Lines 41-51)","m",null,697228.67,219524.06,477704.61000000004,2.1760922697949376,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768,null,null,1195400.2179999999,612151.56000000017,583248.6579999997,0.95278472867078789,null,7065627.4700000007,5764185.1899999995,1301442.2800000012,0.22578078897565768]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,323210.23,96098.040000000008,227112.18999999997,2.3633384198054399,null,2544724.36,2064772.13,479952.23,0.23244803774061015,null,null,751043.07000000007,368398.67,382644.40000000008,1.0386693307008956,null,2544724.36,2064772.13,479952.23,0.23244803774061015]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,77001.009999999995,32795.81,44205.2,1.3478916971405799,null,695070.92,386085.25,308985.67000000004,0.80030425922772253,null,null,199905.73,93017.11,106888.62000000001,1.149128585052793,null,695070.92,386085.25,308985.67000000004,0.80030425922772253]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-40.800000000000004,130.05000000000001,{"$f":"+F387-G387","v":-170.85000000000002},{"$f":"IF(AND(F387=0,G387=0),\"\",IF(OR(F387=0,G387=0),100%,(+H387/G387)))","v":-1.3137254901960784},null,-109.19,130.05000000000001,{"$f":"+K387-L387","v":-239.24},{"$f":"IF(AND(K387=0,L387=0),\"\",IF(OR(K387=0,L387=0),100%,(+M387/L387)))","v":-1.8396001537870048},null,null,-356.17,130.05000000000001,{"$f":"+Q387-R387","v":-486.22},{"$f":"IF(AND(Q387=0,R387=0),\"\",IF(OR(Q387=0,R387=0),100%,(+S387/R387)))","v":-3.7387158785082661},null,-109.19,130.05000000000001,{"$f":"+V387-W387","v":-239.24},{"$f":"IF(AND(V387=0,W387=0),\"\",IF(OR(V387=0,W387=0),100%,(+X387/W387)))","v":-1.8396001537870048}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,24224.43,9339.5,14884.93,1.5937609079715189,null,112915.27,77260.5,35654.770000000004,0.46148769422926339,null,null,41996.43,18916,23080.43,1.2201538380207233,null,112915.27,77260.5,35654.770000000004,0.46148769422926339]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,113112.21,110241.52,2870.6900000000023,2.6040007430957069E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2,null,null,304102.93,333428.18,-29325.25,-8.7950724500850536E-2,null,1298356.3500000001,1316101.8599999999,-17745.509999999776,-1.348338646068001E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,16421.84,4572.76,11849.08,2.5912315538099526,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511,null,null,47231.840000000004,25245.11,21986.730000000003,0.87093025144275471,null,107673.31,78081.320000000007,29591.989999999991,0.3789893664707511]
["%,V5616000","5616000","Transmission Service Studies",null,null,0,0,0,"",null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6080.33,2638.2000000000003,3442.1299999999997,1.3047267076036688,null,32893.4,24328.170000000002,8565.23,0.35207045988251473,null,null,11106.69,5345.72,5760.97,1.0776789656023884,null,32893.4,24328.170000000002,8565.23,0.35207045988251473]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26156.81,30769.11,-4612.2999999999993,-0.14990033835882804,null,375983.26,427882.45,-51899.19,-0.12129310281363491,null,null,81037.210000000006,93728.1,-12690.89,-0.13540112303567445,null,375983.26,427882.45,-51899.19,-0.12129310281363491]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,37706.85,141.55000000000001,37565.299999999996,265.38537619215822,null,359291.71,203496.62,155795.09000000003,0.76559055378905083,null,null,126211.95,29700.400000000001,96511.549999999988,3.2495033736919363,null,359291.71,203496.62,155795.09000000003,0.76559055378905083]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3190.87,680.9,2509.9699999999998,3.6862534880305478,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826,null,null,13228.12,-1248.3500000000001,14476.470000000001,-11.596483358032602,null,31417.99,27183.14,4234.8500000000022,0.15578958133607826]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,12127.5,8956.5,3171,0.35404454865181711,null,102906,93289.5,9616.5,0.10308234045632145,null,null,25366.5,21754.5,3612,0.16603461352823554,null,102906,93289.5,9616.5,0.10308234045632145]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,179649.54,170438.30000000002,9211.2399999999907,5.4044425460709179E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2,null,null,469932.83,511617.59,-41684.760000000009,-8.1476401153447453E-2,null,2019949.54,2061528.94,-41579.399999999907,-2.016920509493304E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,16189.61,15917.140000000001,272.46999999999935,1.7118024971822784E-2,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4,null,null,40562.19,40590.57,-28.379999999997381,-6.9917717341730801E-4,null,166085.64000000001,166047.03,38.610000000015134,2.3252448417785692E-4]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501802.3700000001,6323263.1100000003,178539.25999999978,2.8235304603670013E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2,null,null,19294694.510000002,18764863.629999999,529830.88000000268,2.8235264079028252E-2,null,76544270.170000002,74649603.129999995,1894667.0400000066,2.5380805262963047E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,399243.37,458249.12,-59005.75,-0.12876347694895737,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904,null,null,1196977.68,1374747.37,-177769.69000000018,-0.12931080566460743,null,4786633.53,5498989.3899999997,-712355.8599999994,-0.12954305045494904]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,-1340266,-1164502,-175764,0.15093490608002391,null,7439279,-4823430,12262709,-2.5423213356470398,null,null,-856483,-1462722,606239,-0.41445948033871099,null,7439279,-4823430,12262709,-2.5423213356470398]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91204.03,78947.759999999995,12256.270000000004,0.15524531664989616,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276,null,null,273226.39,223545.55000000002,49680.84,0.22224034430566833,null,1105428.5900000001,873798.52,231630.07000000007,0.265084072241276]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4565.51,581949.49,127.46648019607885,null,8282802,54808.12,8227993.8799999999,150.12362912648709,null,null,1759545,13700.53,1745844.47,127.42897318570887,null,8282802,54808.12,8227993.8799999999,150.12362912648709]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,999193.03,0,999193.03,1,null,-13851805.91,0,-13851805.91,1,null,null,1874501.0899999999,0,1874501.0899999999,1,null,-13851805.91,0,-13851805.91,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,278168.73,113415.74,164752.99,1.4526466079575902,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2,null,null,434521.28,224636.75,209884.53000000003,0.93432855487804212,null,1116194.79,1195054.3,-78859.510000000009,-6.5988223296631801E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1,null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,249.12,405.62,-156.5,-0.38582910112913565,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2,null,null,789.37,919.56000000000006,-130.19000000000005,-0.14157858106050725,null,3369.76,3536.71,-166.94999999999982,-4.7204888158768971E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,54.93,0,54.93,1,null,2035.1200000000001,0,2035.1200000000001,1,null,null,154.93,0,154.93,1,null,2035.1200000000001,0,2035.1200000000001,1]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,2131.9499999999998,1002.66,1129.29,1.1262940578062355,null,5938.54,22223.74,-16285.2,-0.73278395085615655,null,null,2444.69,2524.36,-79.670000000000073,-3.1560474734190082E-2,null,5938.54,22223.74,-16285.2,-0.73278395085615655]
["%,V5690000","5690000","Maintenance of Structures",null,null,4978.03,73.09,4904.9399999999996,67.108222739088788,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2,null,null,5880.56,-60.35,5940.9100000000008,-98.440927920463977,null,34765.25,32286.22,2479.0299999999988,7.6782912338452719E-2]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,215.89000000000001,724.6,-508.71000000000004,-0.70205630692796028,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693,null,null,414.13,2512.5100000000002,-2098.38,-0.83517279533215782,null,2245.65,7900.59,-5654.9400000000005,-0.71576173425022693]
["%,V5692000","5692000","Maint of Computer Software",null,null,14302.86,20028.260000000002,-5725.4000000000015,-0.28586607124133606,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401,null,null,33475.760000000002,62712.73,-29236.97,-0.46620470835825517,null,120595.34,223926.07,-103330.73000000001,-0.46145020095248401]
["%,V5693000","5693000","Maint of Communication Equip",null,null,607.5,1300.9100000000001,-693.41000000000008,-0.53301919425632827,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177,null,null,-3071.5,-823.08,-2248.42,2.7317150216260875,null,1110.48,7738.93,-6628.4500000000007,-0.85650729493612177]
["%,V5700000","5700000","Maint of Station Equipment",null,null,45082.39,37762.43,7319.9599999999991,0.19384239838379042,null,610431.77,461397.8,149033.97000000003,0.32300537627184184,null,null,106070.27,78838.850000000006,27231.42,0.34540610371663205,null,610431.77,461397.8,149033.97000000003,0.32300537627184184]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,626962.53,158374.23000000001,468588.30000000005,2.958740825448686,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512,null,null,1045654.868,465899.59,579755.27799999993,1.2443781674072731,null,6270373.6100000003,5005477.1500000004,1264896.46,0.25270247412876512]
["%,V5720000","5720000","Maint of Underground Lines",null,null,77.14,47.32,{"$f":"+F419-G419","v":29.82},{"$f":"IF(AND(F419=0,G419=0),\"\",IF(OR(F419=0,G419=0),100%,(+H419/G419)))","v":0.63017751479289941},null,43.22,316.42,{"$f":"+K419-L419","v":-273.20000000000005},{"$f":"IF(AND(K419=0,L419=0),\"\",IF(OR(K419=0,L419=0),100%,(+M419/L419)))","v":-0.86340939257948301},null,null,68.260000000000005,-262.70999999999998,{"$f":"+Q419-R419","v":330.96999999999997},{"$f":"IF(AND(Q419=0,R419=0),\"\",IF(OR(Q419=0,R419=0),100%,(+S419/R419)))","v":-1.2598302310532525},null,43.22,316.42,{"$f":"+V419-W419","v":-273.20000000000005},{"$f":"IF(AND(V419=0,W419=0),\"\",IF(OR(V419=0,W419=0),100%,(+X419/W419)))","v":-0.86340939257948301}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,2870.38,210.56,2659.82,12.632123860182372,null,20123.61,2918.27,17205.34,5.8957327457706104,null,null,4463.18,809.66,3653.5200000000004,4.5124126176419743,null,20123.61,2918.27,17205.34,5.8957327457706104]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573",53,"TOTAL Transmission Expenses (Lines 39 and 52)",null,null,9048423.6800000016,6516588.2999999998,2531835.3800000018,0.38852161030335486,null,100340998.44000004,91395168.289999992,8945830.1500000507,9.7880777697291671E-2,null,null,27284702.148000006,21292466.600000001,5992235.5480000041,0.28142514723963469,null,100340998.44000004,91395168.289999992,8945830.1500000507,9.7880777697291671E-2]
[null,54,"3. REGIONAL MARKET EXPENSES"]
[null,55,"Regional Market Operation Expenses"]
[null,56,"(575.1) Operation Supervision",null,null,null,null,{"$f":"+F424-G424","v":0},{"$f":"IF(AND(F424=0,G424=0),\"\",IF(OR(F424=0,G424=0),100%,(+H424/G424)))","v":""},null,null,null,{"$f":"+K424-L424","v":0},{"$f":"IF(AND(K424=0,L424=0),\"\",IF(OR(K424=0,L424=0),100%,(+M424/L424)))","v":""},null,null,null,null,{"$f":"+Q424-R424","v":0},{"$f":"IF(AND(Q424=0,R424=0),\"\",IF(OR(Q424=0,R424=0),100%,(+S424/R424)))","v":""},null,null,null,{"$f":"+V424-W424","v":0},{"$f":"IF(AND(V424=0,W424=0),\"\",IF(OR(V424=0,W424=0),100%,(+X424/W424)))","v":""}]
[null,57,"(575.2) Day-Ahead and Real-Time Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,58,"(575.3) Transmission Rights Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,59,"(575.4) Capacity Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,60,"(575.5) Ancillary Services Market Function",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,61,"(575.6) Market Monitoring and Compliance",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757",62,"(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,null,"(575.8) Rents",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575",63,"Regional Market Operation Expenses Lines 55-62)","o",null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,64,"Regional Market Maintenance Expenses"]
[null,65,"(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F438-G438","v":0},{"$f":"IF(AND(F438=0,G438=0),\"\",IF(OR(F438=0,G438=0),100%,(+H438/G438)))","v":""},null,null,null,{"$f":"+K438-L438","v":0},{"$f":"IF(AND(K438=0,L438=0),\"\",IF(OR(K438=0,L438=0),100%,(+M438/L438)))","v":""},null,null,null,null,{"$f":"+Q438-R438","v":0},{"$f":"IF(AND(Q438=0,R438=0),\"\",IF(OR(Q438=0,R438=0),100%,(+S438/R438)))","v":""},null,null,null,{"$f":"+V438-W438","v":0},{"$f":"IF(AND(V438=0,W438=0),\"\",IF(OR(V438=0,W438=0),100%,(+X438/W438)))","v":""}]
[null,66,"(576.2) Maintenance of Computer Hardware",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,67,"(576.3) Maintenance of Computer Software",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,68,"(576.4) Maintenance of Communication Equipment",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,69,"(576.5) Maintenance of Miscellaneous Market Operation Plant",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,70,"Regional Market Maintenance Expenses (Lines 65-69)","m",null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,20030.650000000001,7812.63,12218.02,1.5638805370278639,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945,null,null,33861.68,14386.81,19474.870000000003,1.353661444058829,null,96789.64,71815.199999999997,24974.440000000002,0.34775980572357945]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,110226.21,109004.36,1221.8500000000058,1.1209184660136583E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2,null,null,308334.53000000003,291154.56,17179.97000000003,5.9006357310701335E-2,null,1295629.57,1371178.6,-75549.030000000028,-5.5097877110975933E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576",71,"TOTAL Regional Control and Market Operation Expenses (Lines 63, 70)",null,null,130256.86000000002,116816.99,13439.87000000001,0.11505064460229637,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2,null,null,342196.21,305541.37,36654.840000000026,0.11996686406164908,null,1392419.21,1442993.8,-50574.590000000084,-3.5048376507231062E-2]
[null,71.099999999999994,"4. ENERGY STORAGE EXPENSES"]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775",71.2,"(577.1-577.5) Energy Storage Operation Expenses","o",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781-5787",71.3,"(578.1-578.7) Energy Storage Maintenance Expenses","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,71.400000000000006,"Total Energy Storage Expenses (Lines 71.2 and 71.3)",null,null,{"$f":"F450+F452","v":0}]
[null,72,"4. DISTRIBUTION EXPENSES"]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,{"$f":"+F455-G455","v":-149523.87},{"$f":"IF(AND(F455=0,G455=0),\"\",IF(OR(F455=0,G455=0),100%,(+H455/G455)))","v":-0.6555943855879951},null,434485.23,1192931.08,{"$f":"+K455-L455","v":-758445.85000000009},{"$f":"IF(AND(K455=0,L455=0),\"\",IF(OR(K455=0,L455=0),100%,(+M455/L455)))","v":-0.63578346034877387},null,null,-367678.35000000003,326896.78000000003,{"$f":"+Q455-R455","v":-694575.13000000012},{"$f":"IF(AND(Q455=0,R455=0),\"\",IF(OR(Q455=0,R455=0),100%,(+S455/R455)))","v":-2.1247536607732878},null,434485.23,1192931.08,{"$f":"+V455-W455","v":-758445.85000000009},{"$f":"IF(AND(V455=0,W455=0),\"\",IF(OR(V455=0,W455=0),100%,(+X455/W455)))","v":-0.63578346034877387}]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,10.683007054764408,null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,-764.06999999999971,-5.0479844927438552E-2,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2,null,null,56278.06,40879.410000000003,15398.649999999994,0.37668474178076428,null,200098.84,191955.72,8143.1199999999953,4.2421866876381671E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589",73,"(580-589) Distribution Operation Expenses","o",null,993619.37400000007,1105749.1100000001,-112129.73600000003,-0.10140612819484886,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329,null,null,1814756.8019999999,2305568.02,-490811.21800000011,-0.21288082318213283,null,8449832.4869999997,11109916.640000001,-2660084.1530000009,-0.23943331342583329]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,18.836981200617565,null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,12601.233333333334,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,1,null,139467.84,0,139467.84,1,null,null,42285.79,0,42285.79,1,null,139467.84,0,139467.84,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,1,null,1172297.48,0,1172297.48,1,null,null,303953.56,0,303953.56,1,null,1172297.48,0,1172297.48,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,-1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,-7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,-3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599",74,"(590-598) Distribution Maintenance Expenses","m",null,2829051.06,-3829491.03,6658542.0899999999,-1.7387538024863842,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259,null,null,7135634,1752158.41,5383475.5899999999,3.0724822363521342,null,35705990.438000001,32310917.740000006,3395072.6979999952,0.10507509335759259]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,78549.88,228073.75,-149523.87,-0.6555943855879951,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387,null,null,-367678.35000000003,326896.78000000003,-694575.13000000012,-2.1247536607732878,null,434485.23,1192931.08,-758445.85000000009,-0.63578346034877387]
["%,V5810000","5810000","Load Dispatching",null,null,65.570000000000007,51.59,13.980000000000004,0.27098274859468896,null,2753.39,1048.07,1705.32,1.6271050597765417,null,null,218.25,88.2,130.05000000000001,1.4744897959183674,null,2753.39,1048.07,1705.32,1.6271050597765417]
["%,V5820000","5820000","Station Expenses",null,null,29648.57,30332.27,-683.70000000000073,-2.2540350590311925E-2,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2,null,null,132259.12,99010.52,33248.599999999991,0.33580876052362912,null,405770.32,387428.56,18341.760000000009,4.7342302281483867E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,85783.71,14400.15,71383.560000000012,4.9571400297913577,null,1257348.46,281947.88,975400.58,3.4595067003163846,null,null,363534.99,31116.560000000001,332418.43,10.683007054764408,null,1257348.46,281947.88,975400.58,3.4595067003163846]
["%,V5840000","5840000","Underground Line Expenses",null,null,7287.62,16507.22,-9219.6000000000022,-0.55851924188324875,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2,null,null,30052.18,70908.36,-40856.18,-0.57618283655128955,null,337010.76,326743.11,10267.650000000023,3.1424228042635768E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,2025.04,7894.8200000000006,-5869.7800000000007,-0.74349763515824308,null,23200.03,40246.03,-17046,-0.42354488132121354,null,null,5822.83,15076.050000000001,-9253.2200000000012,-0.61376952185751577,null,23200.03,40246.03,-17046,-0.42354488132121354]
["%,V5860000","5860000","Meter Expenses",null,null,100599.52,77564.800000000003,23034.720000000001,0.29697388506126493,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3,null,null,304623.8,245819.98,58803.819999999978,0.23921497349401777,null,1344317.83,1353434.76,-9116.9299999999348,-6.736142937543539E-3]
["%,V5870000","5870000","Customer Installations Exp",null,null,14372.07,15136.14,{"$f":"+F487-G487","v":-764.06999999999971},{"$f":"IF(AND(F487=0,G487=0),\"\",IF(OR(F487=0,G487=0),100%,(+H487/G487)))","v":-5.0479844927438552E-2},null,200098.84,191955.72,{"$f":"+K487-L487","v":8143.1199999999953},{"$f":"IF(AND(K487=0,L487=0),\"\",IF(OR(K487=0,L487=0),100%,(+M487/L487)))","v":4.2421866876381671E-2},null,null,56278.06,40879.410000000003,{"$f":"+Q487-R487","v":15398.649999999994},{"$f":"IF(AND(Q487=0,R487=0),\"\",IF(OR(Q487=0,R487=0),100%,(+S487/R487)))","v":0.37668474178076428},null,200098.84,191955.72,{"$f":"+V487-W487","v":8143.1199999999953},{"$f":"IF(AND(V487=0,W487=0),\"\",IF(OR(V487=0,W487=0),100%,(+X487/W487)))","v":4.2421866876381671E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,597773.57999999996,636576.19000000006,-38802.610000000102,-6.0955170189447551E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376,null,null,1058311.99,1167394.9099999999,-109082.91999999993,-9.3441318842138799E-2,null,3374529.2089999998,6285823.29,-2911294.0810000002,-0.46315239017799376]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76482.400000000009,77763.839999999997,-1281.4399999999878,-1.6478610109788662E-2,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2,null,null,228239.69,304032.23,-75792.539999999979,-0.2492911360088369,null,1012547.7,985110.84,27436.859999999986,2.7851546126525201E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,57770.718000000001,63247.3,-5476.5820000000022,-8.6589973010705631E-2]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,15289.75,770.77,14518.98,18.836981200617565,null,117894.76000000001,15593.52,102301.24,6.5604969243634539,null,null,33961.050000000003,3938.85,30022.200000000004,7.622072432308924,null,117894.76000000001,15593.52,102301.24,6.5604969243634539]
["%,V5910000","5910000","Maintenance of Structures",null,null,3780.67,0.3,3780.37,12601.233333333334,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545,null,null,3731.92,676.21,3055.71,4.5188772718534178,null,13459.42,10318.460000000001,3140.9599999999991,0.30440201347875545]
["%,V5920000","5920000","Maint of Station Equipment",null,null,148703.23000000001,16780.260000000002,131922.97,7.8617953476287008,null,518779.8,888070.62,-369290.82,-0.41583497042160905,null,null,176548.86000000002,94660.62,81888.24000000002,0.86507187466129021,null,518779.8,888070.62,-369290.82,-0.41583497042160905]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,14357,0,14357,1,null,139467.84,0,139467.84,1,null,null,42285.79,0,42285.79,1,null,139467.84,0,139467.84,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,157629.95000000001,0,157629.95000000001,1,null,1172297.48,0,1172297.48,1,null,null,303953.56,0,303953.56,1,null,1172297.48,0,1172297.48,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2461884.65,-3887631.55,6349516.1999999993,-1.6332607960237382,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2,null,null,6471307.5899999999,1537070,4934237.59,3.2101580214303835,null,33292049.978,30851375.420000002,2440674.5579999983,7.9110721151763749E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,5086.59,37182.43,-32095.84,-0.86319909699285391,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256,null,null,53176.959999999999,109839.2,-56662.239999999998,-0.51586537411051792,null,309120.07,430110.42,-120990.34999999998,-0.28130067158103256]
["%,V5940000","5940000","Maint of Underground Lines",null,null,10110.040000000001,-1638.43,11748.470000000001,-7.1705657245045566,null,69785.19,24175.760000000002,45609.43,1.8865768852768225,null,null,30109.91,-10535.39,40645.300000000003,-3.8579777302975975,null,69785.19,24175.760000000002,45609.43,1.8865768852768225]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,2359.58,664.59,1694.9899999999998,2.5504295881671402,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423,null,null,3865.42,1820.17,2045.25,1.1236587791250268,null,6783.7,16734.490000000002,-9950.7900000000009,-0.59462762235359423]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,362.98,320.93,42.050000000000011,0.13102545726482415,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246,null,null,290.61,2678.44,-2387.83,-0.89150027628022277,null,4722.24,9849.86,-5127.6200000000008,-0.52057795745320246]
["%,V5970000","5970000","Maintenance of Meters",null,null,6449.52,3248.07,3201.4500000000003,0.98564686105902899,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2,null,null,12026.300000000001,10494.26,1532.0400000000009,0.1459883784087683,null,39048.47,37642.89,1405.5800000000017,3.7339853555346088E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3037.1,811.6,2225.5,2.7421143420404137,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728,null,null,4376.03,1516.05,2859.9799999999996,1.8864681244022292,null,22581.49,27046.3,-4464.8099999999977,-0.16508025127281728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598",75,"TOTAL Distribution Expenses (Lines 73 and 74)",null,null,3822670.4339999999,-2723741.9199999995,6546412.3539999994,-2.4034627898960417,null,44155822.925000004,43420834.380000003,734988.54500000179,1.6927093997496825E-2,null,null,8950390.8020000011,4057726.4299999997,4892664.3720000014,1.2057649662695475,null,44155822.925000004,43420834.380000003,734988.54500000179,1.6927093997496825E-2]
[]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1980.82,1899.18,null,{"$f":"+U506-G506","v":-1899.18},null,22667.360000000001,13540.17,{"$f":"+K506-L506","v":9127.19},{"$f":"+#REF!-L506","v":{"$error":"#REF!"}},null,null,6092.04,5758.75,null,{"$f":"+P506-R506","v":-5758.75},null,22667.360000000001,13540.17]
["%,V9020000","9020000","Meter Reading Expenses",null,null,17133.89,-5769.32,null,5769.32,null,48091.020000000004,27331.11,20759.910000000003,{"$f":"+#REF!-L507","v":{"$error":"#REF!"}},null,null,19794.86,-1647.8400000000001,null,1647.8400000000001,null,48091.020000000004,27331.11]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31471.530000000002,23661.13,null,-23661.13,null,432604.42,296372.35000000003,136232.06999999995,{"$f":"+#REF!-L508","v":{"$error":"#REF!"}},null,null,117150.48,69270.430000000008,null,-69270.430000000008,null,432604.42,296372.35000000003]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2481.77,868.73,null,-868.73,null,29366.68,23227.43,6139.25,{"$f":"+#REF!-L509","v":{"$error":"#REF!"}},null,null,7226.56,1846.92,null,-1846.92,null,29366.68,23227.43]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30857.25,23553.78,null,-23553.78,null,376096.34,308145.55,67950.790000000037,{"$f":"+#REF!-L510","v":{"$error":"#REF!"}},null,null,100300.96,72761.73,null,-72761.73,null,376096.34,308145.55]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,312063.38,198994.80000000002,null,-198994.80000000002,null,2820344.66,2844765.54,-24420.879999999888,{"$f":"+#REF!-L511","v":{"$error":"#REF!"}},null,null,782194.12,647893.92000000004,null,-647893.92000000004,null,2820344.66,2844765.54]
["%,V9030002","9030002","Manual Billing",null,null,906.12,430.13,null,-430.13,null,8963.58,8976.3700000000008,-12.790000000000873,{"$f":"+#REF!-L512","v":{"$error":"#REF!"}},null,null,2352.4700000000003,1201.93,null,-1201.93,null,8963.58,8976.3700000000008]
["%,V9030003","9030003","Postage - Customer Bills",null,null,51857.81,51676.3,null,-51676.3,null,653365.14,623338.38,30026.760000000009,{"$f":"+#REF!-L513","v":{"$error":"#REF!"}},null,null,165059.92000000001,160916.07,null,-160916.07,null,653365.14,623338.38]
["%,V9030004","9030004","Cashiering",null,null,4453.5,4739.1099999999997,null,-4739.1099999999997,null,51949.67,54708.340000000004,-2758.6700000000055,{"$f":"+#REF!-L514","v":{"$error":"#REF!"}},null,null,12861.14,14912.17,null,-14912.17,null,51949.67,54708.340000000004]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,88.100000000000009,213,null,-213,null,3124.91,3384.21,-259.30000000000018,{"$f":"+#REF!-L515","v":{"$error":"#REF!"}},null,null,617.37,1205.53,null,-1205.53,null,3124.91,3384.21]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,36487.379999999997,55872.71,null,-55872.71,null,585775.92000000004,645881.96,-60106.039999999921,{"$f":"+#REF!-L516","v":{"$error":"#REF!"}},null,null,176152.87,147179.72,null,-147179.72,null,585775.92000000004,645881.96]
["%,V9030007","9030007","Collectors",null,null,29817.350000000002,21485.56,null,-21485.56,null,295843.35000000003,321082.38,-25239.02999999997,{"$f":"+#REF!-L517","v":{"$error":"#REF!"}},null,null,77113.740000000005,79897.95,null,-79897.95,null,295843.35000000003,321082.38]
["%,V9030009","9030009","Data Processing",null,null,0,1347.5,null,-1347.5,null,-314.60000000000002,35879.64,-36194.239999999998,{"$f":"+#REF!-L518","v":{"$error":"#REF!"}},null,null,-2.19,8804.57,null,-8804.57,null,-314.60000000000002,35879.64]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L519","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,430.62,2502.41,null,-2502.41,null,-1274.9100000000001,20263.25,-21538.16,{"$f":"+#REF!-L520","v":{"$error":"#REF!"}},null,null,1275.31,10663.1,null,-10663.1,null,-1274.9100000000001,20263.25]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,2825.16,1549.26,null,-1549.26,null,26018.49,19915.850000000002,6102.6399999999994,{"$f":"+#REF!-L521","v":{"$error":"#REF!"}},null,null,6452.75,4826.71,null,-4826.71,null,26018.49,19915.850000000002]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905",1,"(901-905) Customer Accounts Expenses","o",null,522854.67999999993,383024.28,null,-383024.28,null,5352622.03,5246812.5299999993,105809.50000000093,{"$f":"+#REF!-L522","v":{"$error":"#REF!"}},null,null,1474642.4000000001,1225491.6600000004,null,-1225491.6600000004,null,5352622.03,5246812.5299999993]
["%,V9070000","9070000","Supervision - Customer Service",null,null,7323.17,1591.43,null,-1591.43,null,40284.5,51153.340000000004,-10868.840000000004,{"$f":"+#REF!-L523","v":{"$error":"#REF!"}},null,null,27233.360000000001,6556.67,null,-6556.67,null,40284.5,51153.340000000004]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,null,0,null,7.91,0,7.91,{"$f":"+#REF!-L524","v":{"$error":"#REF!"}},null,null,3.46,0,null,0,null,7.91,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,93416.03,90106.96,null,-90106.96,null,1225977.23,1249564.22,-23586.989999999991,{"$f":"+#REF!-L525","v":{"$error":"#REF!"}},null,null,306256.59000000003,281620.28000000003,null,-281620.28000000003,null,1225977.23,1249564.22]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0.86,0,null,0,null,0.86,0,0.86,{"$f":"+#REF!-L526","v":{"$error":"#REF!"}},null,null,0.86,0,null,0,null,0.86,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,131061.59,26029,null,-26029,null,1239576.2,437842.41000000003,801733.78999999992,{"$f":"+#REF!-L527","v":{"$error":"#REF!"}},null,null,339572.91000000003,56822.39,null,-56822.39,null,1239576.2,437842.41000000003]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3268.11,8885.130000000001,null,-8885.130000000001,null,32099.91,14283.43,17816.48,{"$f":"+#REF!-L528","v":{"$error":"#REF!"}},null,null,7524.6500000000005,9793.85,null,-9793.85,null,32099.91,14283.43]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,10.52,98.31,null,-98.31,null,-87.79,98.31,-186.10000000000002,{"$f":"+#REF!-L529","v":{"$error":"#REF!"}},null,null,10.52,98.31,null,-98.31,null,-87.79,98.31]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910",2,"(907-910) Customer Service and Information Expenses","o",null,235080.27999999997,126710.83,null,-126710.83,null,2537858.8200000003,1752941.7100000002,784917.1100000001,{"$f":"+#REF!-L530","v":{"$error":"#REF!"}},null,null,680602.35000000009,354891.5,null,-354891.5,null,2537858.8200000003,1752941.7100000002]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,5609.77,2212.2000000000003,null,-2212.2000000000003,null,14345.7,10967.03,3378.67,{"$f":"+#REF!-L531","v":{"$error":"#REF!"}},null,null,7521.1900000000005,3771.48,null,-3771.48,null,14345.7,10967.03]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,null,0,null,2211.0700000000002,0,2211.0700000000002,{"$f":"+#REF!-L532","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,2211.0700000000002,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,12.15,13.5,null,-13.5,null,107.56,63.95,43.61,{"$f":"+#REF!-L533","v":{"$error":"#REF!"}},null,null,12.15,27.990000000000002,null,-27.990000000000002,null,107.56,63.95]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,null,0,null,0,79.86,-79.86,{"$f":"+#REF!-L534","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,79.86]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917",3,"(911-917) Sales Expenses","o",null,5621.92,2225.7000000000003,null,-2225.7000000000003,null,16664.330000000002,11110.840000000002,5553.49,{"$f":"+#REF!-L535","v":{"$error":"#REF!"}},null,null,7533.34,3799.47,null,-3799.47,null,16664.330000000002,11110.840000000002]
[null,4,"8. ADMINISTRATIVE AND GENERAL EXPENSES"]
[null,5,"Operations"]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,null,{"$f":"+U538-G538","v":-815951.18},null,11365016.210000001,12245269.9,{"$f":"+K538-L538","v":-880253.68999999948},{"$f":"+#REF!-L538","v":{"$error":"#REF!"}},null,null,2682442.42,2647223.1,null,{"$f":"+P538-R538","v":-2647223.1},null,11365016.210000001,12245269.9]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,null,0,null,25.93,0,25.93,{"$f":"+#REF!-L539","v":{"$error":"#REF!"}},null,null,78.350000000000009,0,null,0,null,25.93,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920",6,"(920) Administration and General Salaries",null,null,1056584.1100000001,815951.18,null,-815951.18,null,11365042.140000001,12245269.9,-880227.75999999978,{"$f":"+#REF!-L540","v":{"$error":"#REF!"}},null,null,2682520.77,2647223.1,null,-2647223.1,null,11365042.140000001,12245269.9]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,null,172342.88,null,1250880.29,513542.13,737338.16,{"$f":"+#REF!-L541","v":{"$error":"#REF!"}},null,null,147567.20000000001,-23708.69,null,23708.69,null,1250880.29,513542.13]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,null,-14.05,null,380.26,193.91,186.35,{"$f":"+#REF!-L542","v":{"$error":"#REF!"}},null,null,280.73,32.97,null,-32.97,null,380.26,193.91]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,null,-0.39,null,0,13.620000000000001,-13.620000000000001,{"$f":"+#REF!-L543","v":{"$error":"#REF!"}},null,null,0,13.620000000000001,null,-13.620000000000001,null,0,13.620000000000001]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L544","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L545","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,null,-16.309999999999999,null,1109.8500000000001,252.36,857.49000000000012,{"$f":"+#REF!-L546","v":{"$error":"#REF!"}},null,null,377.74,168.27,null,-168.27,null,1109.8500000000001,252.36]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,null,-11.83,null,588.9,122.96000000000001,465.93999999999994,{"$f":"+#REF!-L547","v":{"$error":"#REF!"}},null,null,336.14,23.34,null,-23.34,null,588.9,122.96000000000001]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,null,-67.09,null,966.73,662.36,304.37,{"$f":"+#REF!-L548","v":{"$error":"#REF!"}},null,null,403.3,85.320000000000007,null,-85.320000000000007,null,966.73,662.36]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,null,-22.54,null,150.14000000000001,41.230000000000004,108.91000000000001,{"$f":"+#REF!-L549","v":{"$error":"#REF!"}},null,null,28.8,28.310000000000002,null,-28.310000000000002,null,150.14000000000001,41.230000000000004]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,null,-11.56,null,101.60000000000001,63.27,38.330000000000005,{"$f":"+#REF!-L550","v":{"$error":"#REF!"}},null,null,32.28,19.809999999999999,null,-19.809999999999999,null,101.60000000000001,63.27]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,null,-39.61,null,364.44,76.87,287.57,{"$f":"+#REF!-L551","v":{"$error":"#REF!"}},null,null,190.69,50.42,null,-50.42,null,364.44,76.87]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,null,0,null,105.08,26.44,78.64,{"$f":"+#REF!-L552","v":{"$error":"#REF!"}},null,null,46.53,17.05,null,-17.05,null,105.08,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,null,-118.51,null,2254.2400000000002,863.74,1390.5000000000002,{"$f":"+#REF!-L553","v":{"$error":"#REF!"}},null,null,644.43000000000006,254.58,null,-254.58,null,2254.2400000000002,863.74]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,null,0,null,19.34,0,19.34,{"$f":"+#REF!-L554","v":{"$error":"#REF!"}},null,null,19.34,0,null,0,null,19.34,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,null,-42.300000000000004,null,81.59,164.72,-83.13,{"$f":"+#REF!-L555","v":{"$error":"#REF!"}},null,null,19.03,42.300000000000004,null,-42.300000000000004,null,81.59,164.72]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,null,0,null,366.57,7.13,359.44,{"$f":"+#REF!-L556","v":{"$error":"#REF!"}},null,null,346.40000000000003,0,null,0,null,366.57,7.13]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,null,-1.99,null,44.57,14.72,29.85,{"$f":"+#REF!-L557","v":{"$error":"#REF!"}},null,null,34.74,5.59,null,-5.59,null,44.57,14.72]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,null,0,null,193.70000000000002,8.5299999999999994,185.17000000000002,{"$f":"+#REF!-L558","v":{"$error":"#REF!"}},null,null,110.92,1.1000000000000001,null,-1.1000000000000001,null,193.70000000000002,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,null,0,null,4332.55,105.89,4226.66,{"$f":"+#REF!-L559","v":{"$error":"#REF!"}},null,null,1448.76,0,null,0,null,4332.55,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,null,0,null,326.55,0,326.55,{"$f":"+#REF!-L560","v":{"$error":"#REF!"}},null,null,147.68,0,null,0,null,326.55,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L561","v":{"$error":"#REF!"}},null,null,48.44,17.240000000000002,null,-17.240000000000002,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,null,0,null,546.22,84.36,461.86,{"$f":"+#REF!-L562","v":{"$error":"#REF!"}},null,null,-60.550000000000004,56.88,null,-56.88,null,546.22,84.36]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,null,-6.0200000000000005,null,57.44,19.73,37.709999999999994,{"$f":"+#REF!-L563","v":{"$error":"#REF!"}},null,null,16.260000000000002,8.11,null,-8.11,null,57.44,19.73]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,null,0,null,9.98,0,9.98,{"$f":"+#REF!-L564","v":{"$error":"#REF!"}},null,null,9.3000000000000007,0,null,0,null,9.98,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921",7,"(921) Office Supplies and Expenses",null,null,-72498.280000000028,-171990.68000000005,null,171990.68000000005,null,1263532.6900000002,516548.5199999999,746984.17000000027,{"$f":"+#REF!-L565","v":{"$error":"#REF!"}},null,null,152055.25,-22864.659999999996,null,22864.659999999996,null,1263532.6900000002,516548.5199999999]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,37208.400000000001,411086.73,null,-411086.73,null,225127,698311.06,-473184.06000000006,{"$f":"+#REF!-L566","v":{"$error":"#REF!"}},null,null,78962.84,521520.8,null,-521520.8,null,225127,698311.06]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,32865,32762,null,-32762,null,440169,457097,-16928,{"$f":"+#REF!-L567","v":{"$error":"#REF!"}},null,null,92714,97764,null,-97764,null,440169,457097]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,-0.05,-0.01,-0.04,{"$f":"+#REF!-L568","v":{"$error":"#REF!"}},null,null,0,-0.01,null,0.01,null,-0.05,-0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,139.68,null,-139.68,null,1702.51,440.86,1261.6500000000001,{"$f":"+#REF!-L569","v":{"$error":"#REF!"}},null,null,0,177.78,null,-177.78,null,1702.51,440.86]
["%,V9220005","9220005","Overhead Loadings",null,null,46302.68,49453.46,null,{"$f":"+U570-G570","v":-49453.46},null,553820.54,669025.82000000007,{"$f":"+K570-L570","v":-115205.28000000003},{"$f":"+#REF!-L570","v":{"$error":"#REF!"}},null,null,100744.42,151146.01999999999,null,{"$f":"+P570-R570","v":-151146.01999999999},null,553820.54,669025.82000000007]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922",8,"(Less) (922) Administrative Expenses Transferred-Credit",null,null,116376.07999999999,493441.87,null,-493441.87,null,1220819,1824874.7300000002,-604055.73000000021,{"$f":"+#REF!-L571","v":{"$error":"#REF!"}},null,null,272421.26,770608.59000000008,null,-770608.59000000008,null,1220819,1824874.7300000002]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,null,-1440644.37,null,2412539.9980000001,5193849.47,-2781309.4719999996,{"$f":"+#REF!-L572","v":{"$error":"#REF!"}},null,null,805458.73600000003,3038860.64,null,-3038860.64,null,2412539.9980000001,5193849.47]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,null,202977.79,null,-260407.41,451942.04000000004,-712349.45000000007,{"$f":"+#REF!-L573","v":{"$error":"#REF!"}},null,null,265437.13,796893.53,null,-796893.53,null,-260407.41,451942.04000000004]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,null,-0.03,null,0,0.03,-0.03,{"$f":"+#REF!-L574","v":{"$error":"#REF!"}},null,null,0,0.03,null,-0.03,null,0,0.03]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L575","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,null,-56.620000000000005,null,316.16000000000003,168.52,147.64000000000001,{"$f":"+#REF!-L576","v":{"$error":"#REF!"}},null,null,73.710000000000008,84.79,null,-84.79,null,316.16000000000003,168.52]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,null,13.370000000000001,null,10385.85,16773.400000000001,-6387.5500000000011,{"$f":"+#REF!-L577","v":{"$error":"#REF!"}},null,null,2880.82,1956.51,null,-1956.51,null,10385.85,16773.400000000001]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L578","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999,-1062818.49,{"$f":"+#REF!-L579","v":{"$error":"#REF!"}},null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923",9,"(923) Outside Services Employed",null,null,395319.72600000008,2303992.52,null,-2303992.52,null,2166305.5780000002,6729133.1500000004,-4562827.5720000006,{"$f":"+#REF!-L580","v":{"$error":"#REF!"}},null,null,1073850.3959999999,4904078.1599999992,null,-4904078.1599999992,null,2166305.5780000002,6729133.1500000004]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,null,-92444.19,null,1076384.6200000001,1092471.97,-16087.34999999986,{"$f":"+#REF!-L581","v":{"$error":"#REF!"}},null,null,230960.58000000002,211394.59,null,-211394.59,null,1076384.6200000001,1092471.97]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924",10,"(924) Property Insurance",null,null,76986.759999999995,92444.19,null,-92444.19,null,1076384.6200000001,1092471.97,-16087.34999999986,{"$f":"+#REF!-L582","v":{"$error":"#REF!"}},null,null,230960.58000000002,211394.59,null,-211394.59,null,1076384.6200000001,1092471.97]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,null,-157735.41,null,2107997.4900000002,1844892.69,263104.80000000028,{"$f":"+#REF!-L583","v":{"$error":"#REF!"}},null,null,569230.69000000006,485915.84,null,-485915.84,null,2107997.4900000002,1844892.69]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,null,-29.51,null,-94.77,42.81,-137.57999999999998,{"$f":"+#REF!-L584","v":{"$error":"#REF!"}},null,null,0,-42.050000000000004,null,42.050000000000004,null,-94.77,42.81]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,null,1212.57,null,283577.84000000003,595472.01,-311894.17,{"$f":"+#REF!-L585","v":{"$error":"#REF!"}},null,null,431139.71,314623.43,null,-314623.43,null,283577.84000000003,595472.01]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,null,-2982.57,null,8759.68,26971.23,-18211.55,{"$f":"+#REF!-L586","v":{"$error":"#REF!"}},null,null,3008.83,5396.66,null,-5396.66,null,8759.68,26971.23]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,null,10579.42,null,-92068.91,-202609.59,110540.68,{"$f":"+#REF!-L587","v":{"$error":"#REF!"}},null,null,-11774.9,-46134.29,null,46134.29,null,-92068.91,-202609.59]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925",11,"(925) Injuries and Damages",null,null,326292.54000000004,148955.5,null,-148955.5,null,2308171.33,2264769.15,43402.180000000168,{"$f":"+#REF!-L588","v":{"$error":"#REF!"}},null,null,991604.33000000007,759759.59,null,-759759.59,null,2308171.33,2264769.15]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,null,-185.26,null,12450.36,2512.9900000000002,9937.3700000000008,{"$f":"+#REF!-L589","v":{"$error":"#REF!"}},null,null,10644.08,575.69000000000005,null,-575.69000000000005,null,12450.36,2512.9900000000002]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L590","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,null,-3988.76,null,23289.600000000002,30327.56,-7037.9599999999991,{"$f":"+#REF!-L591","v":{"$error":"#REF!"}},null,null,8075.62,9078.39,null,-9078.39,null,23289.600000000002,30327.56]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,2073848.15,2103528.44,-29680.290000000037,{"$f":"+#REF!-L592","v":{"$error":"#REF!"}},null,null,518462.04000000004,499332.49,null,-499332.49,null,2073848.15,2103528.44]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,null,-10985,null,144629.47,130760.55,13868.919999999998,{"$f":"+#REF!-L593","v":{"$error":"#REF!"}},null,null,36842.61,29183.600000000002,null,-29183.600000000002,null,144629.47,130760.55]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,null,-807731.69000000006,null,5668796.7199999997,5245453.76,423342.95999999996,{"$f":"+#REF!-L594","v":{"$error":"#REF!"}},null,null,1469025.37,1573011.47,null,-1573011.47,null,5668796.7199999997,5245453.76]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L595","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,null,-35736.61,null,415230.63,406194.79000000004,9035.8399999999674,{"$f":"+#REF!-L596","v":{"$error":"#REF!"}},null,null,88637.440000000002,-8679.64,null,8679.64,null,415230.63,406194.79000000004]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,null,-13414.76,null,184694.78,168426.6,16268.179999999993,{"$f":"+#REF!-L597","v":{"$error":"#REF!"}},null,null,47783.13,39429.82,null,-39429.82,null,184694.78,168426.6]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,null,-447.84000000000003,null,5486.05,2056.08,3429.9700000000003,{"$f":"+#REF!-L598","v":{"$error":"#REF!"}},null,null,2322.8000000000002,1344.03,null,-1344.03,null,5486.05,2056.08]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,null,-79.42,null,10534.460000000001,17432.14,-6897.6799999999985,{"$f":"+#REF!-L599","v":{"$error":"#REF!"}},null,null,3229.54,8247,null,-8247,null,10534.460000000001,17432.14]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,75562.45,92406.59,-16844.14,{"$f":"+#REF!-L600","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,75562.45,92406.59]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,null,-135794.66,null,2023107.92,1857811.0899999999,165296.83000000007,{"$f":"+#REF!-L601","v":{"$error":"#REF!"}},null,null,550834.86,502588.12,null,-502588.12,null,2023107.92,1857811.0899999999]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,null,{"$f":"+U602-G602","v":5148.63},null,20620.68,3696.03,{"$f":"+K602-L602","v":16924.650000000001},{"$f":"+#REF!-L602","v":{"$error":"#REF!"}},null,null,5323.76,-5148.63,null,{"$f":"+P602-R602","v":5148.63},null,20620.68,3696.03]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,6517.45,24852.010000000002,-18334.560000000001,{"$f":"+#REF!-L603","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,6517.45,24852.010000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,6054.4800000000005,3866.48,2188.0000000000005,{"$f":"+#REF!-L604","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,6054.4800000000005,3866.48]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2878812.6,-2817570.0300000003,-61242.569999999832,{"$f":"+#REF!-L605","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2878812.6,-2817570.0300000003]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,null,77285.52,null,-1064990.97,-979678.98,-85311.989999999991,{"$f":"+#REF!-L606","v":{"$error":"#REF!"}},null,null,-313508.44,-271246.02,null,271246.02,null,-1064990.97,-979678.98]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,null,201557.5,null,-3140041.7,-2638906.5300000003,-501135.16999999993,{"$f":"+#REF!-L607","v":{"$error":"#REF!"}},null,null,-956047.95000000007,-713677.17,null,713677.17,null,-3140041.7,-2638906.5300000003]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,null,56541.03,null,-873566.99,-820554.44000000006,-53012.54999999993,{"$f":"+#REF!-L608","v":{"$error":"#REF!"}},null,null,-261860.46,-230992.74,null,230992.74,null,-873566.99,-820554.44000000006]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,null,9496.8700000000008,null,-37681.32,-106564.29000000001,68882.97,{"$f":"+#REF!-L609","v":{"$error":"#REF!"}},null,null,-10075.050000000001,-36013.520000000004,null,36013.520000000004,null,-37681.32,-106564.29000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,null,30470.920000000002,null,-514923.46,-463333.36,-51590.100000000035,{"$f":"+#REF!-L610","v":{"$error":"#REF!"}},null,null,-133366.5,-124622.03,null,124622.03,null,-514923.46,-463333.36]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,null,43720.21,null,20572.2,-67287.22,87859.42,{"$f":"+#REF!-L611","v":{"$error":"#REF!"}},null,null,198426.83000000002,81809.540000000008,null,-81809.540000000008,null,20572.2,-67287.22]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,null,-18050.27,null,0,216618.75,-216618.75,{"$f":"+#REF!-L612","v":{"$error":"#REF!"}},null,null,0,54153.630000000005,null,-54153.630000000005,null,0,216618.75]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,null,2029389.5,null,-2512837.5499999998,-3973272.29,1460434.7400000002,{"$f":"+#REF!-L613","v":{"$error":"#REF!"}},null,null,-628209.39,-895565.88,null,895565.88,null,-2512837.5499999998,-3973272.29]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,null,-1688800,null,476,1688800,-1688324,{"$f":"+#REF!-L614","v":{"$error":"#REF!"}},null,null,0,1688800,null,-1688800,null,476,1688800]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926",12,"(926) Employee Pensions and Benefits",null,null,-7816.0499999998137,187550.80000000005,null,-187550.80000000005,null,-330983.18999999994,127663.04999999749,-458646.23999999743,{"$f":"+#REF!-L615","v":{"$error":"#REF!"}},null,null,-61129.270000000484,1497815.5299999998,null,-1497815.5299999998,null,-330983.18999999994,127663.04999999749]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,null,-13358.050000000001,null,163721.79,162329.41,1392.3800000000047,{"$f":"+#REF!-L616","v":{"$error":"#REF!"}},null,null,40639.33,40058.83,null,-40058.83,null,163721.79,162329.41]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927",13,"(927) Franchise Requirements",null,null,13564.61,13358.050000000001,null,-13358.050000000001,null,163721.79,162329.41,1392.3800000000047,{"$f":"+#REF!-L617","v":{"$error":"#REF!"}},null,null,40639.33,40058.83,null,-40058.83,null,163721.79,162329.41]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,null,-2893.12,null,9672.9500000000007,13684.57,-4011.619999999999,{"$f":"+#REF!-L618","v":{"$error":"#REF!"}},null,null,-154.58000000000001,6470.1900000000005,null,-6470.1900000000005,null,9672.9500000000007,13684.57]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,null,0,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L619","v":{"$error":"#REF!"}},null,null,0,-3.54,null,3.54,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,null,-520247.52,null,2370170.1800000002,3002012.55,-631842.36999999965,{"$f":"+#REF!-L620","v":{"$error":"#REF!"}},null,null,692578.47,772807.19000000006,null,-772807.19000000006,null,2370170.1800000002,3002012.55]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,null,-930.24,null,99403.63,21582.19,77821.440000000002,{"$f":"+#REF!-L621","v":{"$error":"#REF!"}},null,null,34557.230000000003,4225.24,null,-4225.24,null,99403.63,21582.19]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,1010262.16,951195.46,59066.70000000007,{"$f":"+#REF!-L622","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1010262.16,951195.46]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928",14,"(928) Regulatory Commission Expenses",null,null,468818.31,603502.98,null,-603502.98,null,3489508.9200000004,3992821.2899999996,-503312.36999999918,{"$f":"+#REF!-L623","v":{"$error":"#REF!"}},null,null,993815.90999999992,1021795.3800000001,null,-1021795.3800000001,null,3489508.9200000004,3992821.2899999996]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929",15,"(Less) (929) Duplicate Charges-Credit",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L624","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,null,-6000.01,null,20698.32,31513.9,-10815.580000000002,{"$f":"+#REF!-L625","v":{"$error":"#REF!"}},null,null,9834.3000000000011,14400,null,-14400,null,20698.32,31513.9]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,null,0,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L626","v":{"$error":"#REF!"}},null,null,9275.02,5409.89,null,-5409.89,null,28461.53,25665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,null,-209.33,null,10041.14,39497.599999999999,-29456.46,{"$f":"+#REF!-L627","v":{"$error":"#REF!"}},null,null,7712,20056.21,null,-20056.21,null,10041.14,39497.599999999999]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L628","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,0,null,625,0,625,{"$f":"+#REF!-L629","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L630","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,null,-4326.5,null,33410.770000000004,16865.93,16544.840000000004,{"$f":"+#REF!-L631","v":{"$error":"#REF!"}},null,null,17565.580000000002,4326.5,null,-4326.5,null,33410.770000000004,16865.93]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,null,-32.26,null,11487.53,6317.8,5169.7300000000005,{"$f":"+#REF!-L632","v":{"$error":"#REF!"}},null,null,3036.85,1020.8100000000001,null,-1020.8100000000001,null,11487.53,6317.8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1",16,"(930.1) General Advertising Expenses",null,null,17834.329999999998,10568.1,null,-10568.1,null,103224.38,119860.54,-16636.159999999989,{"$f":"+#REF!-L633","v":{"$error":"#REF!"}},null,null,47606.43,45213.409999999996,null,-45213.409999999996,null,103224.38,119860.54]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,null,{"$f":"+U634-G634","v":-30978.2},null,340049.57699999999,293395.91000000003,{"$f":"+K634-L634","v":46653.666999999958},{"$f":"+#REF!-L634","v":{"$error":"#REF!"}},null,null,141720.30000000002,71782.89,null,{"$f":"+P634-R634","v":-71782.89},null,340049.57699999999,293395.91000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,null,-2056.23,null,98376.403000000006,88455.809000000008,9920.5939999999973,{"$f":"+#REF!-L635","v":{"$error":"#REF!"}},null,null,40570.991999999998,8656.0249999999996,null,-8656.0249999999996,null,98376.403000000006,88455.809000000008]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,null,3.25,null,17.89,625.61,-607.72,{"$f":"+#REF!-L636","v":{"$error":"#REF!"}},null,null,0,41.29,null,-41.29,null,17.89,625.61]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,null,0,null,39538.17,120525.32,-80987.150000000009,{"$f":"+#REF!-L637","v":{"$error":"#REF!"}},null,null,6860.4800000000005,4269.9800000000005,null,-4269.9800000000005,null,39538.17,120525.32]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,null,-10089.39,null,250371.93,257590.39,-7218.460000000021,{"$f":"+#REF!-L638","v":{"$error":"#REF!"}},null,null,64440.810000000005,103375.5,null,-103375.5,null,250371.93,257590.39]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2",17,"(930.2) Miscellaneous General Expenses",null,null,91291.13,43120.57,null,-43120.57,null,728353.97,760593.03900000011,-32239.069000000134,{"$f":"+#REF!-L639","v":{"$error":"#REF!"}},null,null,253592.58200000002,188125.685,null,-188125.685,null,728353.97,760593.03900000011]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,null,-800,null,10400,17433.71,-7033.7099999999991,{"$f":"+#REF!-L640","v":{"$error":"#REF!"}},null,null,2400,10233.710000000001,null,-10233.710000000001,null,10400,17433.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,null,-4273.7,null,46874.67,52565.31,-5690.6399999999994,{"$f":"+#REF!-L641","v":{"$error":"#REF!"}},null,null,10473.33,12842.41,null,-12842.41,null,46874.67,52565.31]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931",18,"(931) Rents",null,null,-2902.31,5073.7,null,-5073.7,null,57274.67,69999.01999999999,-12724.349999999991,{"$f":"+#REF!-L642","v":{"$error":"#REF!"}},null,null,12873.33,23076.120000000003,null,-23076.120000000003,null,57274.67,69999.01999999999]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,null,-815951.18,null,11365016.210000001,12245269.9,-880253.68999999948,{"$f":"+#REF!-L643","v":{"$error":"#REF!"}},null,null,2682442.42,2647223.1,null,-2647223.1,null,11365016.210000001,12245269.9]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,null,0,null,25.93,0,25.93,{"$f":"+#REF!-L644","v":{"$error":"#REF!"}},null,null,78.350000000000009,0,null,0,null,25.93,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,null,172342.88,null,1250880.29,513542.13,737338.16,{"$f":"+#REF!-L645","v":{"$error":"#REF!"}},null,null,147567.20000000001,-23708.69,null,23708.69,null,1250880.29,513542.13]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,null,-14.05,null,380.26,193.91,186.35,{"$f":"+#REF!-L646","v":{"$error":"#REF!"}},null,null,280.73,32.97,null,-32.97,null,380.26,193.91]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,null,-0.39,null,0,13.620000000000001,-13.620000000000001,{"$f":"+#REF!-L647","v":{"$error":"#REF!"}},null,null,0,13.620000000000001,null,-13.620000000000001,null,0,13.620000000000001]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L648","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L649","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,null,-16.309999999999999,null,1109.8500000000001,252.36,857.49000000000012,{"$f":"+#REF!-L650","v":{"$error":"#REF!"}},null,null,377.74,168.27,null,-168.27,null,1109.8500000000001,252.36]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,null,-11.83,null,588.9,122.96000000000001,465.93999999999994,{"$f":"+#REF!-L651","v":{"$error":"#REF!"}},null,null,336.14,23.34,null,-23.34,null,588.9,122.96000000000001]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,null,-67.09,null,966.73,662.36,304.37,{"$f":"+#REF!-L652","v":{"$error":"#REF!"}},null,null,403.3,85.320000000000007,null,-85.320000000000007,null,966.73,662.36]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,null,-22.54,null,150.14000000000001,41.230000000000004,108.91000000000001,{"$f":"+#REF!-L653","v":{"$error":"#REF!"}},null,null,28.8,28.310000000000002,null,-28.310000000000002,null,150.14000000000001,41.230000000000004]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,null,-11.56,null,101.60000000000001,63.27,38.330000000000005,{"$f":"+#REF!-L654","v":{"$error":"#REF!"}},null,null,32.28,19.809999999999999,null,-19.809999999999999,null,101.60000000000001,63.27]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,null,-39.61,null,364.44,76.87,287.57,{"$f":"+#REF!-L655","v":{"$error":"#REF!"}},null,null,190.69,50.42,null,-50.42,null,364.44,76.87]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,null,0,null,105.08,26.44,78.64,{"$f":"+#REF!-L656","v":{"$error":"#REF!"}},null,null,46.53,17.05,null,-17.05,null,105.08,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,null,-118.51,null,2254.2400000000002,863.74,1390.5000000000002,{"$f":"+#REF!-L657","v":{"$error":"#REF!"}},null,null,644.43000000000006,254.58,null,-254.58,null,2254.2400000000002,863.74]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,null,0,null,19.34,0,19.34,{"$f":"+#REF!-L658","v":{"$error":"#REF!"}},null,null,19.34,0,null,0,null,19.34,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,null,-42.300000000000004,null,81.59,164.72,-83.13,{"$f":"+#REF!-L659","v":{"$error":"#REF!"}},null,null,19.03,42.300000000000004,null,-42.300000000000004,null,81.59,164.72]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,null,0,null,366.57,7.13,359.44,{"$f":"+#REF!-L660","v":{"$error":"#REF!"}},null,null,346.40000000000003,0,null,0,null,366.57,7.13]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,null,-1.99,null,44.57,14.72,29.85,{"$f":"+#REF!-L661","v":{"$error":"#REF!"}},null,null,34.74,5.59,null,-5.59,null,44.57,14.72]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,null,0,null,193.70000000000002,8.5299999999999994,185.17000000000002,{"$f":"+#REF!-L662","v":{"$error":"#REF!"}},null,null,110.92,1.1000000000000001,null,-1.1000000000000001,null,193.70000000000002,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,null,0,null,4332.55,105.89,4226.66,{"$f":"+#REF!-L663","v":{"$error":"#REF!"}},null,null,1448.76,0,null,0,null,4332.55,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,null,0,null,326.55,0,326.55,{"$f":"+#REF!-L664","v":{"$error":"#REF!"}},null,null,147.68,0,null,0,null,326.55,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L665","v":{"$error":"#REF!"}},null,null,48.44,17.240000000000002,null,-17.240000000000002,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,null,{"$f":"+U666-G666","v":0},null,546.22,84.36,{"$f":"+K666-L666","v":461.86},{"$f":"+#REF!-L666","v":{"$error":"#REF!"}},null,null,-60.550000000000004,56.88,null,{"$f":"+P666-R666","v":-56.88},null,546.22,84.36]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,null,-6.0200000000000005,null,57.44,19.73,37.709999999999994,{"$f":"+#REF!-L667","v":{"$error":"#REF!"}},null,null,16.260000000000002,8.11,null,-8.11,null,57.44,19.73]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,null,0,null,9.98,0,9.98,{"$f":"+#REF!-L668","v":{"$error":"#REF!"}},null,null,9.3000000000000007,0,null,0,null,9.98,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,null,411086.73,null,-225127,-698311.06,473184.06000000006,{"$f":"+#REF!-L669","v":{"$error":"#REF!"}},null,null,-78962.84,-521520.8,null,521520.8,null,-225127,-698311.06]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,null,32762,null,-440169,-457097,16928,{"$f":"+#REF!-L670","v":{"$error":"#REF!"}},null,null,-92714,-97764,null,97764,null,-440169,-457097]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,0.05,0.01,0.04,{"$f":"+#REF!-L671","v":{"$error":"#REF!"}},null,null,0,0.01,null,-0.01,null,0.05,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,null,139.68,null,-1702.51,-440.86,-1261.6500000000001,{"$f":"+#REF!-L672","v":{"$error":"#REF!"}},null,null,0,-177.78,null,177.78,null,-1702.51,-440.86]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,null,49453.46,null,-553820.54,-669025.82000000007,115205.28000000003,{"$f":"+#REF!-L673","v":{"$error":"#REF!"}},null,null,-100744.42,-151146.01999999999,null,151146.01999999999,null,-553820.54,-669025.82000000007]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,null,-1440644.37,null,2412539.9980000001,5193849.47,-2781309.4719999996,{"$f":"+#REF!-L674","v":{"$error":"#REF!"}},null,null,805458.73600000003,3038860.64,null,-3038860.64,null,2412539.9980000001,5193849.47]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,null,202977.79,null,-260407.41,451942.04000000004,-712349.45000000007,{"$f":"+#REF!-L675","v":{"$error":"#REF!"}},null,null,265437.13,796893.53,null,-796893.53,null,-260407.41,451942.04000000004]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,null,-0.03,null,0,0.03,-0.03,{"$f":"+#REF!-L676","v":{"$error":"#REF!"}},null,null,0,0.03,null,-0.03,null,0,0.03]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L677","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,null,-56.620000000000005,null,316.16000000000003,168.52,147.64000000000001,{"$f":"+#REF!-L678","v":{"$error":"#REF!"}},null,null,73.710000000000008,84.79,null,-84.79,null,316.16000000000003,168.52]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,null,13.370000000000001,null,10385.85,16773.400000000001,-6387.5500000000011,{"$f":"+#REF!-L679","v":{"$error":"#REF!"}},null,null,2880.82,1956.51,null,-1956.51,null,10385.85,16773.400000000001]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L680","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999,-1062818.49,{"$f":"+#REF!-L681","v":{"$error":"#REF!"}},null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,null,-92444.19,null,1076384.6200000001,1092471.97,-16087.34999999986,{"$f":"+#REF!-L682","v":{"$error":"#REF!"}},null,null,230960.58000000002,211394.59,null,-211394.59,null,1076384.6200000001,1092471.97]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,null,-157735.41,null,2107997.4900000002,1844892.69,263104.80000000028,{"$f":"+#REF!-L683","v":{"$error":"#REF!"}},null,null,569230.69000000006,485915.84,null,-485915.84,null,2107997.4900000002,1844892.69]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,null,-29.51,null,-94.77,42.81,-137.57999999999998,{"$f":"+#REF!-L684","v":{"$error":"#REF!"}},null,null,0,-42.050000000000004,null,42.050000000000004,null,-94.77,42.81]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,null,1212.57,null,283577.84000000003,595472.01,-311894.17,{"$f":"+#REF!-L685","v":{"$error":"#REF!"}},null,null,431139.71,314623.43,null,-314623.43,null,283577.84000000003,595472.01]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,null,-2982.57,null,8759.68,26971.23,-18211.55,{"$f":"+#REF!-L686","v":{"$error":"#REF!"}},null,null,3008.83,5396.66,null,-5396.66,null,8759.68,26971.23]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,null,10579.42,null,-92068.91,-202609.59,110540.68,{"$f":"+#REF!-L687","v":{"$error":"#REF!"}},null,null,-11774.9,-46134.29,null,46134.29,null,-92068.91,-202609.59]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,null,-185.26,null,12450.36,2512.9900000000002,9937.3700000000008,{"$f":"+#REF!-L688","v":{"$error":"#REF!"}},null,null,10644.08,575.69000000000005,null,-575.69000000000005,null,12450.36,2512.9900000000002]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L689","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,null,-3988.76,null,23289.600000000002,30327.56,-7037.9599999999991,{"$f":"+#REF!-L690","v":{"$error":"#REF!"}},null,null,8075.62,9078.39,null,-9078.39,null,23289.600000000002,30327.56]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,2073848.15,2103528.44,-29680.290000000037,{"$f":"+#REF!-L691","v":{"$error":"#REF!"}},null,null,518462.04000000004,499332.49,null,-499332.49,null,2073848.15,2103528.44]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,null,-10985,null,144629.47,130760.55,13868.919999999998,{"$f":"+#REF!-L692","v":{"$error":"#REF!"}},null,null,36842.61,29183.600000000002,null,-29183.600000000002,null,144629.47,130760.55]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,null,-807731.69000000006,null,5668796.7199999997,5245453.76,423342.95999999996,{"$f":"+#REF!-L693","v":{"$error":"#REF!"}},null,null,1469025.37,1573011.47,null,-1573011.47,null,5668796.7199999997,5245453.76]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L694","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,null,-35736.61,null,415230.63,406194.79000000004,9035.8399999999674,{"$f":"+#REF!-L695","v":{"$error":"#REF!"}},null,null,88637.440000000002,-8679.64,null,8679.64,null,415230.63,406194.79000000004]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,null,-13414.76,null,184694.78,168426.6,16268.179999999993,{"$f":"+#REF!-L696","v":{"$error":"#REF!"}},null,null,47783.13,39429.82,null,-39429.82,null,184694.78,168426.6]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,null,-447.84000000000003,null,5486.05,2056.08,3429.9700000000003,{"$f":"+#REF!-L697","v":{"$error":"#REF!"}},null,null,2322.8000000000002,1344.03,null,-1344.03,null,5486.05,2056.08]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,null,{"$f":"+U698-G698","v":-79.42},null,10534.460000000001,17432.14,{"$f":"+K698-L698","v":-6897.6799999999985},{"$f":"+#REF!-L698","v":{"$error":"#REF!"}},null,null,3229.54,8247,null,{"$f":"+P698-R698","v":-8247},null,10534.460000000001,17432.14]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,75562.45,92406.59,-16844.14,{"$f":"+#REF!-L699","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,75562.45,92406.59]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,null,-135794.66,null,2023107.92,1857811.0899999999,165296.83000000007,{"$f":"+#REF!-L700","v":{"$error":"#REF!"}},null,null,550834.86,502588.12,null,-502588.12,null,2023107.92,1857811.0899999999]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,null,5148.63,null,20620.68,3696.03,16924.650000000001,{"$f":"+#REF!-L701","v":{"$error":"#REF!"}},null,null,5323.76,-5148.63,null,5148.63,null,20620.68,3696.03]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,6517.45,24852.010000000002,-18334.560000000001,{"$f":"+#REF!-L702","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,6517.45,24852.010000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,6054.4800000000005,3866.48,2188.0000000000005,{"$f":"+#REF!-L703","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,6054.4800000000005,3866.48]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2878812.6,-2817570.0300000003,-61242.569999999832,{"$f":"+#REF!-L704","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2878812.6,-2817570.0300000003]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,null,77285.52,null,-1064990.97,-979678.98,-85311.989999999991,{"$f":"+#REF!-L705","v":{"$error":"#REF!"}},null,null,-313508.44,-271246.02,null,271246.02,null,-1064990.97,-979678.98]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,null,201557.5,null,-3140041.7,-2638906.5300000003,-501135.16999999993,{"$f":"+#REF!-L706","v":{"$error":"#REF!"}},null,null,-956047.95000000007,-713677.17,null,713677.17,null,-3140041.7,-2638906.5300000003]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,null,56541.03,null,-873566.99,-820554.44000000006,-53012.54999999993,{"$f":"+#REF!-L707","v":{"$error":"#REF!"}},null,null,-261860.46,-230992.74,null,230992.74,null,-873566.99,-820554.44000000006]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,null,9496.8700000000008,null,-37681.32,-106564.29000000001,68882.97,{"$f":"+#REF!-L708","v":{"$error":"#REF!"}},null,null,-10075.050000000001,-36013.520000000004,null,36013.520000000004,null,-37681.32,-106564.29000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,null,30470.920000000002,null,-514923.46,-463333.36,-51590.100000000035,{"$f":"+#REF!-L709","v":{"$error":"#REF!"}},null,null,-133366.5,-124622.03,null,124622.03,null,-514923.46,-463333.36]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,null,43720.21,null,20572.2,-67287.22,87859.42,{"$f":"+#REF!-L710","v":{"$error":"#REF!"}},null,null,198426.83000000002,81809.540000000008,null,-81809.540000000008,null,20572.2,-67287.22]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,null,-18050.27,null,0,216618.75,-216618.75,{"$f":"+#REF!-L711","v":{"$error":"#REF!"}},null,null,0,54153.630000000005,null,-54153.630000000005,null,0,216618.75]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,null,2029389.5,null,-2512837.5499999998,-3973272.29,1460434.7400000002,{"$f":"+#REF!-L712","v":{"$error":"#REF!"}},null,null,-628209.39,-895565.88,null,895565.88,null,-2512837.5499999998,-3973272.29]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,null,-1688800,null,476,1688800,-1688324,{"$f":"+#REF!-L713","v":{"$error":"#REF!"}},null,null,0,1688800,null,-1688800,null,476,1688800]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,null,-13358.050000000001,null,163721.79,162329.41,1392.3800000000047,{"$f":"+#REF!-L714","v":{"$error":"#REF!"}},null,null,40639.33,40058.83,null,-40058.83,null,163721.79,162329.41]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,null,-2893.12,null,9672.9500000000007,13684.57,-4011.619999999999,{"$f":"+#REF!-L715","v":{"$error":"#REF!"}},null,null,-154.58000000000001,6470.1900000000005,null,-6470.1900000000005,null,9672.9500000000007,13684.57]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,null,0,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L716","v":{"$error":"#REF!"}},null,null,0,-3.54,null,3.54,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,null,-520247.52,null,2370170.1800000002,3002012.55,-631842.36999999965,{"$f":"+#REF!-L717","v":{"$error":"#REF!"}},null,null,692578.47,772807.19000000006,null,-772807.19000000006,null,2370170.1800000002,3002012.55]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,null,-930.24,null,99403.63,21582.19,77821.440000000002,{"$f":"+#REF!-L718","v":{"$error":"#REF!"}},null,null,34557.230000000003,4225.24,null,-4225.24,null,99403.63,21582.19]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,1010262.16,951195.46,59066.70000000007,{"$f":"+#REF!-L719","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1010262.16,951195.46]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,null,-6000.01,null,20698.32,31513.9,-10815.580000000002,{"$f":"+#REF!-L720","v":{"$error":"#REF!"}},null,null,9834.3000000000011,14400,null,-14400,null,20698.32,31513.9]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,null,0,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L721","v":{"$error":"#REF!"}},null,null,9275.02,5409.89,null,-5409.89,null,28461.53,25665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,null,-209.33,null,10041.14,39497.599999999999,-29456.46,{"$f":"+#REF!-L722","v":{"$error":"#REF!"}},null,null,7712,20056.21,null,-20056.21,null,10041.14,39497.599999999999]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L723","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,0,null,625,0,625,{"$f":"+#REF!-L724","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L725","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,null,-4326.5,null,33410.770000000004,16865.93,16544.840000000004,{"$f":"+#REF!-L726","v":{"$error":"#REF!"}},null,null,17565.580000000002,4326.5,null,-4326.5,null,33410.770000000004,16865.93]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,null,-32.26,null,11487.53,6317.8,5169.7300000000005,{"$f":"+#REF!-L727","v":{"$error":"#REF!"}},null,null,3036.85,1020.8100000000001,null,-1020.8100000000001,null,11487.53,6317.8]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,null,-30978.2,null,340049.57699999999,293395.91000000003,46653.666999999958,{"$f":"+#REF!-L728","v":{"$error":"#REF!"}},null,null,141720.30000000002,71782.89,null,-71782.89,null,340049.57699999999,293395.91000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,null,-2056.23,null,98376.403000000006,88455.809000000008,9920.5939999999973,{"$f":"+#REF!-L729","v":{"$error":"#REF!"}},null,null,40570.991999999998,8656.0249999999996,null,-8656.0249999999996,null,98376.403000000006,88455.809000000008]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,null,{"$f":"+U730-G730","v":3.25},null,17.89,625.61,{"$f":"+K730-L730","v":-607.72},{"$f":"+#REF!-L730","v":{"$error":"#REF!"}},null,null,0,41.29,null,{"$f":"+P730-R730","v":-41.29},null,17.89,625.61]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,null,0,null,39538.17,120525.32,-80987.150000000009,{"$f":"+#REF!-L731","v":{"$error":"#REF!"}},null,null,6860.4800000000005,4269.9800000000005,null,-4269.9800000000005,null,39538.17,120525.32]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,null,-10089.39,null,250371.93,257590.39,-7218.460000000021,{"$f":"+#REF!-L732","v":{"$error":"#REF!"}},null,null,64440.810000000005,103375.5,null,-103375.5,null,250371.93,257590.39]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,null,-800,null,10400,17433.71,-7033.7099999999991,{"$f":"+#REF!-L733","v":{"$error":"#REF!"}},null,null,2400,10233.710000000001,null,-10233.710000000001,null,10400,17433.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,null,-4273.7,null,46874.67,52565.31,-5690.6399999999994,{"$f":"+#REF!-L734","v":{"$error":"#REF!"}},null,null,10473.33,12842.41,null,-12842.41,null,46874.67,52565.31]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933",19,"TOTAL Operation (Enter Total of lines 6 thru 18)","o",null,2247098.7960000006,3559085.04,null,-3559085.04,null,21169717.898000002,26256584.309,-5086866.4109999985,{"$f":"+#REF!-L735","v":{"$error":"#REF!"}},null,null,6145968.3779999986,10545067.145000003,null,-10545067.145000003,null,21169717.898000002,26256584.309]
[null,20,"Maintenance"]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,null,{"$f":"+U737-G737","v":-1997.47},null,3523.16,25137.58,{"$f":"+K737-L737","v":-21614.420000000002},{"$f":"+#REF!-L737","v":{"$error":"#REF!"}},null,null,730.2,5161.32,null,{"$f":"+P737-R737","v":-5161.32},null,3523.16,25137.58]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,null,-191155.6,null,423607.02,1050860.6399999999,-627253.61999999988,{"$f":"+#REF!-L738","v":{"$error":"#REF!"}},null,null,266991.17,412970.23999999999,null,-412970.23999999999,null,423607.02,1050860.6399999999]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,null,-1372.23,null,22346.100000000002,14105.66,8240.4400000000023,{"$f":"+#REF!-L739","v":{"$error":"#REF!"}},null,null,7656.16,11591.12,null,-11591.12,null,22346.100000000002,14105.66]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,null,-372.92,null,0,4542.2300000000005,-4542.2300000000005,{"$f":"+#REF!-L740","v":{"$error":"#REF!"}},null,null,0,1138.24,null,-1138.24,null,0,4542.2300000000005]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,null,-76215.97,null,0,1118203.73,-1118203.73,{"$f":"+#REF!-L741","v":{"$error":"#REF!"}},null,null,0,251948.69,null,-251948.69,null,0,1118203.73]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,null,-55958.239999999998,null,0,939685.70000000007,-939685.70000000007,{"$f":"+#REF!-L742","v":{"$error":"#REF!"}},null,null,0,187521.42,null,-187521.42,null,0,939685.70000000007]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L743","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,null,-789.32,null,0,5112.71,-5112.71,{"$f":"+#REF!-L744","v":{"$error":"#REF!"}},null,null,0,457.48,null,-457.48,null,0,5112.71]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935",21,"(935) Maintenance of General Plant","m",null,126614.78,327861.75000000006,null,-327861.75000000006,null,449476.27999999997,3157746.56,-2708270.2800000003,{"$f":"+#REF!-L745","v":{"$error":"#REF!"}},null,null,275377.52999999997,870788.51,null,-870788.51,null,449476.27999999997,3157746.56]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,null,null,null,16136.5,0,null,null,null,null,5542.91,0,null,null,null,16136.5,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351",21.1,"   935.1 Maintenance of Computer Hardware",null,null,1840.26,0,null,null,null,16136.5,0,null,null,null,null,5542.91,0,null,null,null,16136.5,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,null,null,null,836977.89,0,null,null,null,null,221263.85,0,null,null,null,836977.89,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352",21.2,"   935.2 Maintenance of Computer Software",null,null,76165.150000000009,0,null,null,null,836977.89,0,null,null,null,null,221263.85,0,null,null,null,836977.89,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,null,null,null,110859.04000000001,0,null,null,null,null,27106.93,0,null,null,null,110859.04000000001,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353",21.3,"   935.3 Maintenance of Communication Equipment",null,null,8587.34,0,null,null,null,110859.04000000001,0,null,null,null,null,27106.93,0,null,null,null,110859.04000000001,0]
[null,21.4,"TOTAL Maintenance (Enter Total of lines 21 thru 21.3)",null,null,{"$f":"SUM(F747:F751)","v":171345.24}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,1056565.79,815951.18,null,{"$f":"+U753-G753","v":-815951.18},null,11365016.210000001,12245269.9,{"$f":"+K753-L753","v":-880253.68999999948},{"$f":"+#REF!-L753","v":{"$error":"#REF!"}},null,null,2682442.42,2647223.1,null,{"$f":"+P753-R753","v":-2647223.1},null,11365016.210000001,12245269.9]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,18.32,0,null,0,null,25.93,0,25.93,{"$f":"+#REF!-L754","v":{"$error":"#REF!"}},null,null,78.350000000000009,0,null,0,null,25.93,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,-74763.040000000008,-172342.88,null,172342.88,null,1250880.29,513542.13,737338.16,{"$f":"+#REF!-L755","v":{"$error":"#REF!"}},null,null,147567.20000000001,-23708.69,null,23708.69,null,1250880.29,513542.13]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,99.8,14.05,null,-14.05,null,380.26,193.91,186.35,{"$f":"+#REF!-L756","v":{"$error":"#REF!"}},null,null,280.73,32.97,null,-32.97,null,380.26,193.91]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0.39,null,-0.39,null,0,13.620000000000001,-13.620000000000001,{"$f":"+#REF!-L757","v":{"$error":"#REF!"}},null,null,0,13.620000000000001,null,-13.620000000000001,null,0,13.620000000000001]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L758","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L759","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,95.09,16.309999999999999,null,-16.309999999999999,null,1109.8500000000001,252.36,857.49000000000012,{"$f":"+#REF!-L760","v":{"$error":"#REF!"}},null,null,377.74,168.27,null,-168.27,null,1109.8500000000001,252.36]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,163.39000000000001,11.83,null,-11.83,null,588.9,122.96000000000001,465.93999999999994,{"$f":"+#REF!-L761","v":{"$error":"#REF!"}},null,null,336.14,23.34,null,-23.34,null,588.9,122.96000000000001]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,244.95000000000002,67.09,null,-67.09,null,966.73,662.36,304.37,{"$f":"+#REF!-L762","v":{"$error":"#REF!"}},null,null,403.3,85.320000000000007,null,-85.320000000000007,null,966.73,662.36]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.92,22.54,null,-22.54,null,150.14000000000001,41.230000000000004,108.91000000000001,{"$f":"+#REF!-L763","v":{"$error":"#REF!"}},null,null,28.8,28.310000000000002,null,-28.310000000000002,null,150.14000000000001,41.230000000000004]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,18.55,11.56,null,-11.56,null,101.60000000000001,63.27,38.330000000000005,{"$f":"+#REF!-L764","v":{"$error":"#REF!"}},null,null,32.28,19.809999999999999,null,-19.809999999999999,null,101.60000000000001,63.27]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,11.75,39.61,null,-39.61,null,364.44,76.87,287.57,{"$f":"+#REF!-L765","v":{"$error":"#REF!"}},null,null,190.69,50.42,null,-50.42,null,364.44,76.87]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,6.96,0,null,0,null,105.08,26.44,78.64,{"$f":"+#REF!-L766","v":{"$error":"#REF!"}},null,null,46.53,17.05,null,-17.05,null,105.08,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,228.6,118.51,null,-118.51,null,2254.2400000000002,863.74,1390.5000000000002,{"$f":"+#REF!-L767","v":{"$error":"#REF!"}},null,null,644.43000000000006,254.58,null,-254.58,null,2254.2400000000002,863.74]
["%,V9210029","9210029","NON-EMP TRAVEL-RECRUITING EXP",null,null,19.34,0,null,0,null,19.34,0,19.34,{"$f":"+#REF!-L768","v":{"$error":"#REF!"}},null,null,19.34,0,null,0,null,19.34,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,9.48,42.300000000000004,null,-42.300000000000004,null,81.59,164.72,-83.13,{"$f":"+#REF!-L769","v":{"$error":"#REF!"}},null,null,19.03,42.300000000000004,null,-42.300000000000004,null,81.59,164.72]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,119.98,0,null,0,null,366.57,7.13,359.44,{"$f":"+#REF!-L770","v":{"$error":"#REF!"}},null,null,346.40000000000003,0,null,0,null,366.57,7.13]
["%,V9210032","9210032","FUEL",null,null,2.1800000000000002,1.99,null,-1.99,null,44.57,14.72,29.85,{"$f":"+#REF!-L771","v":{"$error":"#REF!"}},null,null,34.74,5.59,null,-5.59,null,44.57,14.72]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,95.98,0,null,0,null,193.70000000000002,8.5299999999999994,185.17000000000002,{"$f":"+#REF!-L772","v":{"$error":"#REF!"}},null,null,110.92,1.1000000000000001,null,-1.1000000000000001,null,193.70000000000002,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,1044.57,0,null,0,null,4332.55,105.89,4226.66,{"$f":"+#REF!-L773","v":{"$error":"#REF!"}},null,null,1448.76,0,null,0,null,4332.55,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,147.68,0,null,0,null,326.55,0,326.55,{"$f":"+#REF!-L774","v":{"$error":"#REF!"}},null,null,147.68,0,null,0,null,326.55,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L775","v":{"$error":"#REF!"}},null,null,48.44,17.240000000000002,null,-17.240000000000002,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,-61.88,0,null,0,null,546.22,84.36,461.86,{"$f":"+#REF!-L776","v":{"$error":"#REF!"}},null,null,-60.550000000000004,56.88,null,-56.88,null,546.22,84.36]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,5.42,6.0200000000000005,null,-6.0200000000000005,null,57.44,19.73,37.709999999999994,{"$f":"+#REF!-L777","v":{"$error":"#REF!"}},null,null,16.260000000000002,8.11,null,-8.11,null,57.44,19.73]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0,0,null,0,null,9.98,0,9.98,{"$f":"+#REF!-L778","v":{"$error":"#REF!"}},null,null,9.3000000000000007,0,null,0,null,9.98,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-37208.400000000001,-411086.73,null,411086.73,null,-225127,-698311.06,473184.06000000006,{"$f":"+#REF!-L779","v":{"$error":"#REF!"}},null,null,-78962.84,-521520.8,null,521520.8,null,-225127,-698311.06]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-32865,-32762,null,32762,null,-440169,-457097,16928,{"$f":"+#REF!-L780","v":{"$error":"#REF!"}},null,null,-92714,-97764,null,97764,null,-440169,-457097]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,0.05,0.01,0.04,{"$f":"+#REF!-L781","v":{"$error":"#REF!"}},null,null,0,0.01,null,-0.01,null,0.05,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-139.68,null,139.68,null,-1702.51,-440.86,-1261.6500000000001,{"$f":"+#REF!-L782","v":{"$error":"#REF!"}},null,null,0,-177.78,null,177.78,null,-1702.51,-440.86]
["%,V9220005","9220005","Overhead Loadings",null,null,-46302.68,-49453.46,null,49453.46,null,-553820.54,-669025.82000000007,115205.28000000003,{"$f":"+#REF!-L783","v":{"$error":"#REF!"}},null,null,-100744.42,-151146.01999999999,null,151146.01999999999,null,-553820.54,-669025.82000000007]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,274878.90600000002,1440644.37,null,-1440644.37,null,2412539.9980000001,5193849.47,-2781309.4719999996,{"$f":"+#REF!-L784","v":{"$error":"#REF!"}},null,null,805458.73600000003,3038860.64,null,-3038860.64,null,2412539.9980000001,5193849.47]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,118751.08,-202977.79,null,{"$f":"+U785-G785","v":202977.79},null,-260407.41,451942.04000000004,{"$f":"+K785-L785","v":-712349.45000000007},{"$f":"+#REF!-L785","v":{"$error":"#REF!"}},null,null,265437.13,796893.53,null,{"$f":"+P785-R785","v":-796893.53},null,-260407.41,451942.04000000004]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0.03,null,-0.03,null,0,0.03,-0.03,{"$f":"+#REF!-L786","v":{"$error":"#REF!"}},null,null,0,0.03,null,-0.03,null,0,0.03]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L787","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,43.4,56.620000000000005,null,-56.620000000000005,null,316.16000000000003,168.52,147.64000000000001,{"$f":"+#REF!-L788","v":{"$error":"#REF!"}},null,null,73.710000000000008,84.79,null,-84.79,null,316.16000000000003,168.52]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,1646.3400000000001,-13.370000000000001,null,13.370000000000001,null,10385.85,16773.400000000001,-6387.5500000000011,{"$f":"+#REF!-L789","v":{"$error":"#REF!"}},null,null,2880.82,1956.51,null,-1956.51,null,10385.85,16773.400000000001]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L790","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999,-1062818.49,{"$f":"+#REF!-L791","v":{"$error":"#REF!"}},null,null,0,1066282.6599999999,null,-1066282.6599999999,null,3464.17,1066282.6599999999]
["%,V9240000","9240000","Property Insurance",null,null,76986.759999999995,92444.19,null,-92444.19,null,1076384.6200000001,1092471.97,-16087.34999999986,{"$f":"+#REF!-L792","v":{"$error":"#REF!"}},null,null,230960.58000000002,211394.59,null,-211394.59,null,1076384.6200000001,1092471.97]
["%,V9250000","9250000","Injuries and Damages",null,null,184880.86000000002,157735.41,null,-157735.41,null,2107997.4900000002,1844892.69,263104.80000000028,{"$f":"+#REF!-L793","v":{"$error":"#REF!"}},null,null,569230.69000000006,485915.84,null,-485915.84,null,2107997.4900000002,1844892.69]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,29.51,null,-29.51,null,-94.77,42.81,-137.57999999999998,{"$f":"+#REF!-L794","v":{"$error":"#REF!"}},null,null,0,-42.050000000000004,null,42.050000000000004,null,-94.77,42.81]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,137592.17000000001,-1212.57,null,1212.57,null,283577.84000000003,595472.01,-311894.17,{"$f":"+#REF!-L795","v":{"$error":"#REF!"}},null,null,431139.71,314623.43,null,-314623.43,null,283577.84000000003,595472.01]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,2264.7600000000002,2982.57,null,-2982.57,null,8759.68,26971.23,-18211.55,{"$f":"+#REF!-L796","v":{"$error":"#REF!"}},null,null,3008.83,5396.66,null,-5396.66,null,8759.68,26971.23]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,1554.75,-10579.42,null,10579.42,null,-92068.91,-202609.59,110540.68,{"$f":"+#REF!-L797","v":{"$error":"#REF!"}},null,null,-11774.9,-46134.29,null,46134.29,null,-92068.91,-202609.59]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,201.76,185.26,null,-185.26,null,12450.36,2512.9900000000002,9937.3700000000008,{"$f":"+#REF!-L798","v":{"$error":"#REF!"}},null,null,10644.08,575.69000000000005,null,-575.69000000000005,null,12450.36,2512.9900000000002]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L799","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2740.01,3988.76,null,-3988.76,null,23289.600000000002,30327.56,-7037.9599999999991,{"$f":"+#REF!-L800","v":{"$error":"#REF!"}},null,null,8075.62,9078.39,null,-9078.39,null,23289.600000000002,30327.56]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,2073848.15,2103528.44,-29680.290000000037,{"$f":"+#REF!-L801","v":{"$error":"#REF!"}},null,null,518462.04000000004,499332.49,null,-499332.49,null,2073848.15,2103528.44]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12861.93,10985,null,-10985,null,144629.47,130760.55,13868.919999999998,{"$f":"+#REF!-L802","v":{"$error":"#REF!"}},null,null,36842.61,29183.600000000002,null,-29183.600000000002,null,144629.47,130760.55]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,510600.5,807731.69000000006,null,-807731.69000000006,null,5668796.7199999997,5245453.76,423342.95999999996,{"$f":"+#REF!-L803","v":{"$error":"#REF!"}},null,null,1469025.37,1573011.47,null,-1573011.47,null,5668796.7199999997,5245453.76]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L804","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,15941.68,35736.61,null,-35736.61,null,415230.63,406194.79000000004,9035.8399999999674,{"$f":"+#REF!-L805","v":{"$error":"#REF!"}},null,null,88637.440000000002,-8679.64,null,8679.64,null,415230.63,406194.79000000004]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,15602.300000000001,13414.76,null,-13414.76,null,184694.78,168426.6,16268.179999999993,{"$f":"+#REF!-L806","v":{"$error":"#REF!"}},null,null,47783.13,39429.82,null,-39429.82,null,184694.78,168426.6]
["%,V9260010","9260010","Training Administration Exp",null,null,251.55,447.84000000000003,null,-447.84000000000003,null,5486.05,2056.08,3429.9700000000003,{"$f":"+#REF!-L807","v":{"$error":"#REF!"}},null,null,2322.8000000000002,1344.03,null,-1344.03,null,5486.05,2056.08]
["%,V9260012","9260012","Employee Activities",null,null,1105.92,79.42,null,-79.42,null,10534.460000000001,17432.14,-6897.6799999999985,{"$f":"+#REF!-L808","v":{"$error":"#REF!"}},null,null,3229.54,8247,null,-8247,null,10534.460000000001,17432.14]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,75562.45,92406.59,-16844.14,{"$f":"+#REF!-L809","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,75562.45,92406.59]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159198.87,135794.66,null,-135794.66,null,2023107.92,1857811.0899999999,165296.83000000007,{"$f":"+#REF!-L810","v":{"$error":"#REF!"}},null,null,550834.86,502588.12,null,-502588.12,null,2023107.92,1857811.0899999999]
["%,V9260036","9260036","Deferred Compensation",null,null,5323.76,-5148.63,null,5148.63,null,20620.68,3696.03,16924.650000000001,{"$f":"+#REF!-L811","v":{"$error":"#REF!"}},null,null,5323.76,-5148.63,null,5148.63,null,20620.68,3696.03]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,6517.45,24852.010000000002,-18334.560000000001,{"$f":"+#REF!-L812","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,6517.45,24852.010000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,6054.4800000000005,3866.48,2188.0000000000005,{"$f":"+#REF!-L813","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,6054.4800000000005,3866.48]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2878812.6,-2817570.0300000003,-61242.569999999832,{"$f":"+#REF!-L814","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2878812.6,-2817570.0300000003]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-78695.09,-77285.52,null,77285.52,null,-1064990.97,-979678.98,-85311.989999999991,{"$f":"+#REF!-L815","v":{"$error":"#REF!"}},null,null,-313508.44,-271246.02,null,271246.02,null,-1064990.97,-979678.98]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-237195.12,-201557.5,null,201557.5,null,-3140041.7,-2638906.5300000003,-501135.16999999993,{"$f":"+#REF!-L816","v":{"$error":"#REF!"}},null,null,-956047.95000000007,-713677.17,null,713677.17,null,-3140041.7,-2638906.5300000003]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-59422.9,-56541.03,null,{"$f":"+U817-G817","v":56541.03},null,-873566.99,-820554.44000000006,{"$f":"+K817-L817","v":-53012.54999999993},{"$f":"+#REF!-L817","v":{"$error":"#REF!"}},null,null,-261860.46,-230992.74,null,{"$f":"+P817-R817","v":230992.74},null,-873566.99,-820554.44000000006]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2530.8200000000002,-9496.8700000000008,null,9496.8700000000008,null,-37681.32,-106564.29000000001,68882.97,{"$f":"+#REF!-L818","v":{"$error":"#REF!"}},null,null,-10075.050000000001,-36013.520000000004,null,36013.520000000004,null,-37681.32,-106564.29000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-29318.100000000002,-30470.920000000002,null,30470.920000000002,null,-514923.46,-463333.36,-51590.100000000035,{"$f":"+#REF!-L819","v":{"$error":"#REF!"}},null,null,-133366.5,-124622.03,null,124622.03,null,-514923.46,-463333.36]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-55343.33,-43720.21,null,43720.21,null,20572.2,-67287.22,87859.42,{"$f":"+#REF!-L820","v":{"$error":"#REF!"}},null,null,198426.83000000002,81809.540000000008,null,-81809.540000000008,null,20572.2,-67287.22]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18050.27,null,-18050.27,null,0,216618.75,-216618.75,{"$f":"+#REF!-L821","v":{"$error":"#REF!"}},null,null,0,54153.630000000005,null,-54153.630000000005,null,0,216618.75]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-2029389.5,null,2029389.5,null,-2512837.5499999998,-3973272.29,1460434.7400000002,{"$f":"+#REF!-L822","v":{"$error":"#REF!"}},null,null,-628209.39,-895565.88,null,895565.88,null,-2512837.5499999998,-3973272.29]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,1688800,null,-1688800,null,476,1688800,-1688324,{"$f":"+#REF!-L823","v":{"$error":"#REF!"}},null,null,0,1688800,null,-1688800,null,476,1688800]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13358.050000000001,null,-13358.050000000001,null,163721.79,162329.41,1392.3800000000047,{"$f":"+#REF!-L824","v":{"$error":"#REF!"}},null,null,40639.33,40058.83,null,-40058.83,null,163721.79,162329.41]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,18.240000000000002,2893.12,null,-2893.12,null,9672.9500000000007,13684.57,-4011.619999999999,{"$f":"+#REF!-L825","v":{"$error":"#REF!"}},null,null,-154.58000000000001,6470.1900000000005,null,-6470.1900000000005,null,9672.9500000000007,13684.57]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0,null,0,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L826","v":{"$error":"#REF!"}},null,null,0,-3.54,null,3.54,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,369742.02,520247.52,null,-520247.52,null,2370170.1800000002,3002012.55,-631842.36999999965,{"$f":"+#REF!-L827","v":{"$error":"#REF!"}},null,null,692578.47,772807.19000000006,null,-772807.19000000006,null,2370170.1800000002,3002012.55]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,10113.120000000001,930.24,null,-930.24,null,99403.63,21582.19,77821.440000000002,{"$f":"+#REF!-L828","v":{"$error":"#REF!"}},null,null,34557.230000000003,4225.24,null,-4225.24,null,99403.63,21582.19]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,1010262.16,951195.46,59066.70000000007,{"$f":"+#REF!-L829","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1010262.16,951195.46]
["%,V9301000","9301000","General Advertising Expenses",null,null,390.62,6000.01,null,-6000.01,null,20698.32,31513.9,-10815.580000000002,{"$f":"+#REF!-L830","v":{"$error":"#REF!"}},null,null,9834.3000000000011,14400,null,-14400,null,20698.32,31513.9]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,0,0,null,0,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L831","v":{"$error":"#REF!"}},null,null,9275.02,5409.89,null,-5409.89,null,28461.53,25665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,6491.85,209.33,null,-209.33,null,10041.14,39497.599999999999,-29456.46,{"$f":"+#REF!-L832","v":{"$error":"#REF!"}},null,null,7712,20056.21,null,-20056.21,null,10041.14,39497.599999999999]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L833","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,0,null,625,0,625,{"$f":"+#REF!-L834","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,0,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L835","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,10919.6,4326.5,null,-4326.5,null,33410.770000000004,16865.93,16544.840000000004,{"$f":"+#REF!-L836","v":{"$error":"#REF!"}},null,null,17565.580000000002,4326.5,null,-4326.5,null,33410.770000000004,16865.93]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,32.26,32.26,null,-32.26,null,11487.53,6317.8,5169.7300000000005,{"$f":"+#REF!-L837","v":{"$error":"#REF!"}},null,null,3036.85,1020.8100000000001,null,-1020.8100000000001,null,11487.53,6317.8]
["%,V9302000","9302000","Misc General Expenses",null,null,48353.700000000004,30978.2,null,-30978.2,null,340049.57699999999,293395.91000000003,46653.666999999958,{"$f":"+#REF!-L838","v":{"$error":"#REF!"}},null,null,141720.30000000002,71782.89,null,-71782.89,null,340049.57699999999,293395.91000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,12960.39,2056.23,null,-2056.23,null,98376.403000000006,88455.809000000008,9920.5939999999973,{"$f":"+#REF!-L839","v":{"$error":"#REF!"}},null,null,40570.991999999998,8656.0249999999996,null,-8656.0249999999996,null,98376.403000000006,88455.809000000008]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,-3.25,null,3.25,null,17.89,625.61,-607.72,{"$f":"+#REF!-L840","v":{"$error":"#REF!"}},null,null,0,41.29,null,-41.29,null,17.89,625.61]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,6794.29,0,null,0,null,39538.17,120525.32,-80987.150000000009,{"$f":"+#REF!-L841","v":{"$error":"#REF!"}},null,null,6860.4800000000005,4269.9800000000005,null,-4269.9800000000005,null,39538.17,120525.32]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,23182.75,10089.39,null,-10089.39,null,250371.93,257590.39,-7218.460000000021,{"$f":"+#REF!-L842","v":{"$error":"#REF!"}},null,null,64440.810000000005,103375.5,null,-103375.5,null,250371.93,257590.39]
["%,V9310001","9310001","Rents - Real Property",null,null,-6390.38,800,null,-800,null,10400,17433.71,-7033.7099999999991,{"$f":"+#REF!-L843","v":{"$error":"#REF!"}},null,null,2400,10233.710000000001,null,-10233.710000000001,null,10400,17433.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.07,4273.7,null,-4273.7,null,46874.67,52565.31,-5690.6399999999994,{"$f":"+#REF!-L844","v":{"$error":"#REF!"}},null,null,10473.33,12842.41,null,-12842.41,null,46874.67,52565.31]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-7.42,1997.47,null,-1997.47,null,3523.16,25137.58,-21614.420000000002,{"$f":"+#REF!-L845","v":{"$error":"#REF!"}},null,null,730.2,5161.32,null,-5161.32,null,3523.16,25137.58]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,121886.33,191155.6,null,-191155.6,null,423607.02,1050860.6399999999,-627253.61999999988,{"$f":"+#REF!-L846","v":{"$error":"#REF!"}},null,null,266991.17,412970.23999999999,null,-412970.23999999999,null,423607.02,1050860.6399999999]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,4735.87,1372.23,null,-1372.23,null,22346.100000000002,14105.66,8240.4400000000023,{"$f":"+#REF!-L847","v":{"$error":"#REF!"}},null,null,7656.16,11591.12,null,-11591.12,null,22346.100000000002,14105.66]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,372.92,null,-372.92,null,0,4542.2300000000005,-4542.2300000000005,{"$f":"+#REF!-L848","v":{"$error":"#REF!"}},null,null,0,1138.24,null,-1138.24,null,0,4542.2300000000005]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,76215.97,null,{"$f":"+U849-G849","v":-76215.97},null,0,1118203.73,{"$f":"+K849-L849","v":-1118203.73},{"$f":"+#REF!-L849","v":{"$error":"#REF!"}},null,null,0,251948.69,null,{"$f":"+P849-R849","v":-251948.69},null,0,1118203.73]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,55958.239999999998,null,-55958.239999999998,null,0,939685.70000000007,-939685.70000000007,{"$f":"+#REF!-L850","v":{"$error":"#REF!"}},null,null,0,187521.42,null,-187521.42,null,0,939685.70000000007]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L851","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,789.32,null,-789.32,null,0,5112.71,-5112.71,{"$f":"+#REF!-L852","v":{"$error":"#REF!"}},null,null,0,457.48,null,-457.48,null,0,5112.71]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1840.26,0,null,0,null,16136.5,0,16136.5,{"$f":"+#REF!-L853","v":{"$error":"#REF!"}},null,null,5542.91,0,null,0,null,16136.5,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,76165.150000000009,0,null,0,null,836977.89,0,836977.89,{"$f":"+#REF!-L854","v":{"$error":"#REF!"}},null,null,221263.85,0,null,0,null,836977.89,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,8587.34,0,null,0,null,110859.04000000001,0,110859.04000000001,{"$f":"+#REF!-L855","v":{"$error":"#REF!"}},null,null,27106.93,0,null,0,null,110859.04000000001,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935",22,"TOTAL Administrative and General Expenses (Total of lines 19 and 21)",null,null,2460306.3260000004,3886946.7900000005,null,-3886946.7900000005,null,22583167.608000003,29414330.868999999,-6831163.2609999962,{"$f":"+#REF!-L856","v":{"$error":"#REF!"}},null,null,6675259.5979999984,11415855.655000003,null,-11415855.655000003,null,22583167.608000003,29414330.868999999]

{"sheet":"KWH","index":4,"n_rows":109,"n_cols":66,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER,R","%,LACTUALS,SPER-1YR,R","%,C","%,C",null,"%,LACTUALS,SPER,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SPER-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,LACTUALS,SPER,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,LACTUALS,SPER-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,C","%,LACTUALS,SYTD,R","%,LACTUALS,SYTD-1YR,R","%,C","%,C",null,"%,LACTUALS,SYTD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SYTD-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SYTD,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SYTD-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C",null,"%,LACTUALS,SQTR,R","%,LACTUALS,SQTR-1YR,R","%,C","%,C",null,"%,LACTUALS,SQTR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SQTR-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SQTR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SQTR-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C",null,"%,LACTUALS,SROLLING12,R","%,LACTUALS,SROLNG12-1Y,R","%,C","%,C",null,"%,LACTUALS,SROLLING12,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SROLNG12-1Y,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SROLLING12,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SROLNG12-1Y,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C"]
[null,null,"Kentucky Power Corp Consol"]
[null,null,"December 2025",null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS"]
[null,"Run Date: 02/12/2026  06:48 AM",null,null,null,"ONE MONTH ENDED",null,null,null,null,"ONE MONTH ENDED",null,null,null,null,"ONE MONTH ENDED",null,null,null,"YEAR TO DATE",null,null,null,null,"YEAR TO DATE",null,null,null,null,"YEAR TO DATE",null,null,null,null,null,"3 Month Ending",null,null,null,null,"3 Month Ending",null,null,null,null,"3 Month Ending",null,null,null,null,null,"12 Month Rolling",null,null,null,null,"12 Month Rolling",null,null,null,null,"12 Month Rolling"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance"]
[]
[null,"Page 300","SALES OF ELECTRICITY"]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,19286898.616999999,18551170.449999999,{"$f":"+F9-G9","v":735728.16699999943},{"$f":"IF(AND(F9=0,G9=0),\"\",IF(OR(F9=0,G9=0),100%,(+H9/G9)))","v":3.9659393405012858E-2},null,156193958,150932097,{"$f":"+K9-L9","v":5261861},{"$f":"IF(AND(K9=0,L9=0),\"\",IF(OR(K9=0,L9=0),100%,(+M9/L9)))","v":3.4862438835657338E-2},null,82158,82954,{"$f":"+P9-Q9","v":-796},null,156849859.366,143753023.05000001,{"$f":"+T9-U9","v":13096836.315999985},{"$f":"IF(AND(T9=0,U9=0),\"\",IF(OR(T9=0,U9=0),100%,(+V9/U9)))","v":9.1106510584091568E-2},null,1346055161,1290398867,{"$f":"+Y9-Z9","v":55656294},{"$f":"IF(AND(Y9=0,Z9=0),\"\",IF(OR(Y9=0,Z9=0),100%,(+AA9/Z9)))","v":4.3131077857649733E-2},null,{"$f":"ROUND(ABS(AE9)/MONTH(FERC_IS1!$C$697),0)","v":82412},988949,{"$f":"ROUND(ABS(AG9)/MONTH(FERC_IS1!$C$697),0)","v":82921},995054,{"$f":"+AD9-AF9","v":-509},null,41649055.232000001,38361782.700000003,{"$f":"+AJ9-AK9","v":3287272.5319999978},{"$f":"IF(AND(AJ9=0,AK9=0),\"\",IF(OR(AJ9=0,AK9=0),100%,(+AL9/AK9)))","v":8.5691339156665353E-2},null,330876082,319686568,{"$f":"+AO9-AP9","v":11189514},{"$f":"IF(AND(AO9=0,AP9=0),\"\",IF(OR(AO9=0,AP9=0),100%,(+AQ9/AP9)))","v":3.5001514358276073E-2},null,{"$f":"ROUND(ABS(AU9)/3,0)","v":82086},246257,{"$f":"ROUND(ABS(AW9)/3,0)","v":82923},248769,{"$f":"+AT9-AV9","v":-837},null,156849859.366,143753023.05000001,{"$f":"+AZ9-BA9","v":13096836.315999985},{"$f":"IF(AND(AZ9=0,BA9=0),\"\",IF(OR(AZ9=0,BA9=0),100%,(+BB9/BA9)))","v":9.1106510584091568E-2},null,1346055161,1290398867,{"$f":"+BE9-BF9","v":55656294},{"$f":"IF(AND(BE9=0,BF9=0),\"\",IF(OR(BE9=0,BF9=0),100%,(+BG9/BF9)))","v":4.3131077857649733E-2},null,{"$f":"ROUND(ABS(BK9)/12,0)","v":82412},988949,{"$f":"ROUND(ABS(BM9)/12,0)","v":82921},995054,{"$f":"+BJ9-BL9","v":-509}]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,7987344.8399999999,6080220.0700000003,1907124.7699999996,0.31366048400284291,null,57869071,54253963,3615108,6.6633067892201719E-2,null,47950,47982,-32,null,71656404.011999995,64689696.210000001,6966707.8019999936,0.10769424205338982,null,585197836,567760656,17437180,3.0712202079743969E-2,null,{"$f":"ROUND(ABS(AE10)/MONTH(FERC_IS1!$C$697),0)","v":47910},574920,{"$f":"ROUND(ABS(AG10)/MONTH(FERC_IS1!$C$697),0)","v":47930},575164,-20,null,18216947.727000002,15317150.01,2899797.717000002,0.18931705409340716,null,135753738,130343524,5410214,4.1507347921635143E-2,null,47907,143720,47951,143854,-44,null,71656404.011999995,64689696.210000001,6966707.8019999936,0.10769424205338982,null,585197836,567760656,17437180,3.0712202079743969E-2,null,47910,574920,47930,575164,-20]
["%,V4400005","4400005","Residential Fuel Rev",null,null,7130523.9800000004,7956303.4199999999,-825779.43999999948,-0.10378933487179647,null,0,0,0,"",null,0,0,0,null,79562306.310000002,71555237.560000002,8007068.75,0.11190052640501638,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE11)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG11)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,17124511.949999999,17464288.710000001,-339776.76000000164,-1.9455516662722511E-2,null,0,0,0,"",null,0,0,0,0,0,null,79562306.310000002,71555237.560000002,8007068.75,0.11190052640501638,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4400","Line 1","(440) Residential Sales",null,null,34404767.436999999,32587693.939999998,1817073.4970000014,5.5759499286619406E-2,null,214063029,205186060,8876969,4.3263021864155878E-2,null,130108,130936,-828,null,308068569.68799996,279997956.82000005,28070612.867999911,0.10025292036700623,null,1931252997,1858159523,73093474,3.9336490271831198E-2,null,{"$f":"ROUND(ABS(AE12)/MONTH(FERC_IS1!$C$697),0)","v":130322},1563869,{"$f":"ROUND(ABS(AG12)/MONTH(FERC_IS1!$C$697),0)","v":130852},1570218,-530,null,76990514.909000009,71143221.420000002,5847293.4890000075,8.219045149052244E-2,null,466629820,450030092,16599728,3.6885817848820654E-2,null,129992,389977,130874,392623,-882,null,308068569.68799996,279997956.82000005,28070612.867999911,0.10025292036700623,null,1931252997,1858159523,73093474,3.9336490271831198E-2,null,130322,1563869,130852,1570218,-530]
[null,"Line 3","(442) Commercial and Industrial Sales",null,null,null,null,0,"",null,null,null,0,"",null,null,null,0,null,null,null,0,"",null,null,null,0,"",null,{"$f":"ROUND(ABS(AE13)/MONTH(FERC_IS1!$C$697),0)","v":0},null,{"$f":"ROUND(ABS(AG13)/MONTH(FERC_IS1!$C$697),0)","v":0},null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0]
["%,V4420001","4420001","Commercial Sales",null,null,10218551.097999999,9983320.7599999998,235230.33799999952,2.3562333982345123E-2,null,94571434,90614873,3956561,4.366348336657714E-2,null,25570,26397,-827,null,100779248.101,99930497.689999998,848750.41099999845,8.4934072242185236E-3,null,1101714209,1123543830,-21829621,-1.942925626675374E-2,null,{"$f":"ROUND(ABS(AE14)/MONTH(FERC_IS1!$C$697),0)","v":26285},315416,{"$f":"ROUND(ABS(AG14)/MONTH(FERC_IS1!$C$697),0)","v":26384},316612,-99,null,26766470.986000001,25935123.199999999,831347.78600000218,3.2054900205756576E-2,null,272767683,282378479,-9610796,-3.4035157473881E-2,null,26099,78298,26424,79272,-325,null,100779248.101,99930497.689999998,848750.41099999845,8.4934072242185236E-3,null,1101714209,1123543830,-21829621,-1.942925626675374E-2,null,26285,315416,26384,316612,-99]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1580929.9569999999,1424105.15,156824.80700000003,0.1101216486717993,null,12407942,11734700,673242,5.7371897023358077E-2,null,663,693,-30,null,16354134.257999999,15896895.33,457238.92799999937,2.8762781568871246E-2,null,136712671,134166489,2546182,1.8977779168090177E-2,null,{"$f":"ROUND(ABS(AE15)/MONTH(FERC_IS1!$C$697),0)","v":692},8301,{"$f":"ROUND(ABS(AG15)/MONTH(FERC_IS1!$C$697),0)","v":695},8336,-3,null,4330273.0420000004,4148095.92,182177.12200000044,4.3918252015734592E-2,null,34743367,34228050,515317,1.5055400468329339E-2,null,683,2049,693,2079,-10,null,16354134.257999999,15896895.33,457238.92799999937,2.8762781568871246E-2,null,136712671,134166489,2546182,1.8977779168090177E-2,null,692,8301,695,8336,-3]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1948622.355,2087668.21,-139045.85499999998,-6.6603425934238847E-2,null,16240592,15064421,1176171,7.8076084039340105E-2,null,3279,3328,-49,null,19831405.486000001,19969477.34,-138071.85399999842,-6.9141446042472344E-3,null,183209039,180430527,2778512,1.5399345366873533E-2,null,{"$f":"ROUND(ABS(AE16)/MONTH(FERC_IS1!$C$697),0)","v":3328},39936,{"$f":"ROUND(ABS(AG16)/MONTH(FERC_IS1!$C$697),0)","v":3312},39741,16,null,5301441.9720000001,5385210.2300000004,-83768.25800000038,-1.5555243792218744E-2,null,46193945,45205379,988566,2.1868326775890984E-2,null,3324,9972,3329,9987,-5,null,19831405.486000001,19969477.34,-138071.85399999842,-6.9141446042472344E-3,null,183209039,180430527,2778512,1.5399345366873533E-2,null,3328,39936,3312,39741,16]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,3899987.88,4554313.04,-654325.16000000015,-0.14367153822171172,null,0,0,0,"",null,0,0,0,null,58685131.700000003,55136030.109999999,3549101.5900000036,6.436991533339112E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE17)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG17)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,12837742.59,13961492.75,-1123750.1600000001,-8.04892557065576E-2,null,0,0,0,"",null,0,0,0,0,0,null,58685131.700000003,55136030.109999999,3549101.5900000036,6.436991533339112E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_COMMERCIAL","Line 4","(442) Small (or Commercial)",null,null,17648091.289999999,18049407.16,-401315.87000000104,-2.2234296475364183E-2,null,123219968,117413994,5805974,4.9448739474785265E-2,null,29512,30418,-906,null,195649919.54500002,190932900.46999997,4717019.0750000477,2.4705114013292864E-2,null,1421635919,1438140846,-16504927,-1.1476572024156249E-2,null,{"$f":"ROUND(ABS(AE18)/MONTH(FERC_IS1!$C$697),0)","v":30304},363653,{"$f":"ROUND(ABS(AG18)/MONTH(FERC_IS1!$C$697),0)","v":30391},364689,-87,null,49235928.590000004,49429922.099999994,-193993.50999999046,-3.9246169477574495E-3,null,353704995,361811908,-8106913,-2.2406429475505266E-2,null,30106,90319,30446,91338,-340,null,195649919.54500002,190932900.46999997,4717019.0750000477,2.4705114013292864E-2,null,1421635919,1438140846,-16504927,-1.1476572024156249E-2,null,30304,363653,30391,364689,-87]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,3490762.88,7319084.0899999999,-3828321.21,-0.5230601483634546,null,142327299,146705204,-4377905,-2.9841511279995223E-2,null,738,767,-29,null,65949865.776000001,73931279.299999997,-7981413.5239999965,-0.10795719483782823,null,1762634038,1821370170,-58736132,-3.2248322151888539E-2,null,{"$f":"ROUND(ABS(AE19)/MONTH(FERC_IS1!$C$697),0)","v":765},9176,{"$f":"ROUND(ABS(AG19)/MONTH(FERC_IS1!$C$697),0)","v":780},9363,-15,null,14634292.541999999,19774221.18,-5139928.6380000003,-0.25993077508400764,null,421854864,458994634,-37139770,-8.0915477543469491E-2,null,761,2282,771,2314,-10,null,65949865.776000001,73931279.299999997,-7981413.5239999965,-0.10795719483782823,null,1762634038,1821370170,-58736132,-3.2248322151888539E-2,null,765,9176,780,9363,-15]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1213884.31,1331746.31,-117862,-8.8501840864871631E-2,null,13359245,15691512,-2332267,-0.14863239437984052,null,141,170,-29,null,14923081.454,17604654.77,-2681573.3159999996,-0.15232183482346129,null,154388972,194768923,-40379951,-0.20732235090707976,null,{"$f":"ROUND(ABS(AE20)/MONTH(FERC_IS1!$C$697),0)","v":163},1952,{"$f":"ROUND(ABS(AG20)/MONTH(FERC_IS1!$C$697),0)","v":178},2134,-15,null,3532545.7209999999,4123832.65,-591286.929,-0.14338286229922545,null,38432539,46589118,-8156579,-0.17507476745964584,null,152,456,173,520,-21,null,14923081.454,17604654.77,-2681573.3159999996,-0.15232183482346129,null,154388972,194768923,-40379951,-0.20732235090707976,null,163,1952,178,2134,-15]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,7352836.9000000004,6156036.2199999997,1196800.6800000006,0.19441092242306537,null,0,0,0,"",null,0,0,0,null,81056443.790000007,76108652.930000007,4947790.8599999994,6.5009570784949622E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE21)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG21)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,18820561.059999999,19317320.710000001,-496759.65000000224,-2.5715763456929334E-2,null,0,0,0,"",null,0,0,0,0,0,null,81056443.790000007,76108652.930000007,4947790.8599999994,6.5009570784949622E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_INDUSTRIAL","Line 5","(442) Large (or Industrial)",null,null,12057484.09,14806866.620000001,-2749382.5300000012,-0.18568294025734941,null,155686544,162396716,-6710172,-4.1319628655544983E-2,null,879,937,-58,null,161929391.02000001,167644587,-5715195.9799999893,-3.4091145334743132E-2,null,1917023010,2016139093,-99116083,-4.9161331846661438E-2,null,{"$f":"ROUND(ABS(AE22)/MONTH(FERC_IS1!$C$697),0)","v":927},11128,{"$f":"ROUND(ABS(AG22)/MONTH(FERC_IS1!$C$697),0)","v":958},11497,-31,null,36987399.322999999,43215374.539999999,-6227975.2170000002,-0.1441148036617248,null,460287403,505583752,-45296349,-8.9592177004928747E-2,null,913,2738,945,2834,-32,null,161929391.02000001,167644587,-5715195.9799999893,-3.4091145334743132E-2,null,1917023010,2016139093,-99116083,-4.9161331846661438E-2,null,927,11128,958,11497,-31]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,22931.812000000002,153504.45000000001,-130572.63800000001,-0.85061141875691548,null,95172,904889,-809717,-0.89482466910306124,null,241,300,-59,null,1711719.5160000001,1800763.08,-89043.564000000013,-4.9447684145101423E-2,null,7692257,8837553,-1145296,-0.12959424401754649,null,{"$f":"ROUND(ABS(AE23)/MONTH(FERC_IS1!$C$697),0)","v":294},3524,{"$f":"ROUND(ABS(AG23)/MONTH(FERC_IS1!$C$697),0)","v":306},3670,-12,null,335515.76699999999,457128.46,-121612.69300000003,-0.26603614441332318,null,1705153,2591285,-886132,-0.34196624454662455,null,278,834,302,907,-24,null,1711719.5160000001,1800763.08,-89043.564000000013,-4.9447684145101423E-2,null,7692257,8837553,-1145296,-0.12959424401754649,null,294,3524,306,3670,-12]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,2682.85,34491.81,-31808.959999999999,-0.92221776705832492,null,0,0,0,"",null,0,0,0,null,317000.33,340050.5,-23050.169999999984,-6.7784549647772863E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE24)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG24)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,62893.4,100398.83,-37505.43,-0.37356441305142701,null,0,0,0,"",null,0,0,0,0,0,null,317000.33,340050.5,-23050.169999999984,-6.7784549647772863E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4440","Line 6","(444) Public Street and Highway Lighting",null,null,25614.662,187996.26,-162381.598,-0.86374908734886524,null,95172,904889,-809717,-0.89482466910306124,null,241,300,-59,null,2028719.8460000001,2140813.58,-112093.73399999994,-5.2360343304623441E-2,null,7692257,8837553,-1145296,-0.12959424401754649,null,{"$f":"ROUND(ABS(AE25)/MONTH(FERC_IS1!$C$697),0)","v":294},3524,{"$f":"ROUND(ABS(AG25)/MONTH(FERC_IS1!$C$697),0)","v":306},3670,-12,null,398409.16700000002,557527.29,-159118.12300000002,-0.28539970303516443,null,1705153,2591285,-886132,-0.34196624454662455,null,278,834,302,907,-24,null,2028719.8460000001,2140813.58,-112093.73399999994,-5.2360343304623441E-2,null,7692257,8837553,-1145296,-0.12959424401754649,null,294,3524,306,3670,-12]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4450","Line 7","(445) Other Sales to Public Authorities",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE26)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG26)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4460","Line 8","(446) Sales to Railroads and Railways",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE27)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG27)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4480","Line 9","(448) Interdepartmental Sales",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE28)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG28)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NELEC_SALES_ULT_CUST","Line 10","TOTAL Sales to Ultimate Customers",null,null,64135957.479000002,65631963.979999997,-1496006.5009999946,-2.2793870703852043E-2,null,493064713,485901659,7163054,1.4741777203934181E-2,null,160740,162591,-1851,null,667676600.09899998,640716257.87,26960342.228999972,4.207844252091722E-2,null,5277604183,5321277015,-43672832,-8.2072088855535737E-3,null,{"$f":"ROUND(ABS(AE29)/MONTH(FERC_IS1!$C$697),0)","v":161848},1942174,{"$f":"ROUND(ABS(AG29)/MONTH(FERC_IS1!$C$697),0)","v":162506},1950074,-658,null,163612251.98899999,164346045.34999999,-733793.36100000143,-4.4649286171582437E-3,null,1282327371,1320017037,-37689666,-2.8552408751978859E-2,null,161289,483868,162567,487702,-1278,null,667676600.09899998,640716257.87,26960342.228999972,4.207844252091722E-2,null,5277604183,5321277015,-43672832,-8.2072088855535737E-3,null,161848,1942174,162506,1950074,-658]
["%,V4470006","4470006","Sales for Resale-Bookout Sales",null,null,0.2,0,0.2,1,null,0,0,0,"",null,0,0,0,null,0.2,0,0.2,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE30)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG30)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0.2,0,0.2,1,null,0,0,0,"",null,0,0,0,0,0,null,0.2,0,0.2,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,46.65,0,46.65,1,null,0,0,0,"",null,0,0,0,null,46.65,-18.93,65.58,-3.4643423137876388,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE31)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG31)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,46.65,0,46.65,1,null,0,0,0,"",null,0,0,0,0,0,null,46.65,-18.93,65.58,-3.4643423137876388,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,302675.32,-302675.32,1,null,0,7122009,-7122009,1,null,0,0,0,null,1561568.6600000001,2595211.0099999998,-1033642.3499999996,-0.39828836499888298,null,32141242,74423970,-42282728,-0.56813319687192176,null,{"$f":"ROUND(ABS(AE32)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG32)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,732835.17,-732835.17,1,null,0,17686347,-17686347,1,null,0,0,0,0,0,null,1561568.6600000001,2595211.0099999998,-1033642.3499999996,-0.39828836499888298,null,32141242,74423970,-42282728,-0.56813319687192176,null,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,208511.64,-208511.64,1,null,0,0,0,"",null,0,0,0,null,1325054.69,1828429.47,-503374.78,-0.27530445568677037,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE33)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG33)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,498576.13,-498576.13,1,null,0,0,0,"",null,0,0,0,0,0,null,1325054.69,1828429.47,-503374.78,-0.27530445568677037,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-140.38,-338.99,198.61,-0.58588748930646928,null,0,0,0,"",null,0,0,0,null,-3705.35,-6871.64,3166.2900000000004,-0.46077646675320599,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE34)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG34)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-659.74,-2143.0700000000002,1483.3300000000002,-0.69215191290998435,null,0,0,0,"",null,0,0,0,0,0,null,-3705.35,-6871.64,3166.2900000000004,-0.46077646675320599,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,147231.1,-163952.38,311183.48,-1.8980113615917011,null,0,0,0,"",null,0,0,0,null,2440036.62,42937.96,2397098.66,55.827027180611289,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE35)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG35)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,1214844.3700000001,-325401.53999999998,1540245.9100000001,-4.7333700694839989,null,0,0,0,"",null,0,0,0,0,0,null,2440036.62,42937.96,2397098.66,55.827027180611289,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-20172.68,-5128.1900000000005,-15044.49,2.9336842043684026,null,0,0,0,"",null,0,0,0,null,-99108.680000000008,-45077.96,-54030.720000000008,1.1986061481043067,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE36)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG36)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-29433.61,-8901.42,-20532.190000000002,2.3066196179935337,null,0,0,0,"",null,0,0,0,0,0,null,-99108.680000000008,-45077.96,-54030.720000000008,1.1986061481043067,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10782.72,10782.72,1,null,0,0,0,"",null,0,0,0,null,-50880.99,-72041.119999999995,21160.129999999997,-0.29372294600639187,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE37)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG37)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-31000.32,31000.32,1,null,0,0,0,"",null,0,0,0,0,0,null,-50880.99,-72041.119999999995,21160.129999999997,-0.29372294600639187,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,17745.55,34721.730000000003,-16976.180000000004,-0.48892091494289031,null,0,0,0,"",null,0,0,0,null,220948.37,245573.99,-24625.619999999995,-0.10027780222164406,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE38)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG38)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,171028.39,90055.930000000008,80972.460000000006,0.89913523740191237,null,0,0,0,"",null,0,0,0,0,0,null,220948.37,245573.99,-24625.619999999995,-0.10027780222164406,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2339942.5300000003,1350615.96,989326.5700000003,0.73250028083482766,null,46708596,39662224,7046372,0.1776595281192502,null,0,0,0,null,27691885.440000001,14149191.359999999,13542694.080000002,0.9571355518086655,null,577324011,390791553,186532458,0.47731957502162287,null,{"$f":"ROUND(ABS(AE39)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG39)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,11638435.140000001,3860921.73,7777513.4100000001,2.01441882376621,null,228246454,113115488,115130966,1.0178178783085832,null,0,0,0,0,0,null,27691885.440000001,14149191.359999999,13542694.080000002,0.9571355518086655,null,577324011,390791553,186532458,0.47731957502162287,null,0,0,0,0,0]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE40)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG40)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-5546.5,-533.96,{"$f":"+F41-G41","v":-5012.54},9.3874822084051228,null,0,0,{"$f":"+K41-L41","v":0},{"$f":"IF(AND(K41=0,L41=0),\"\",IF(OR(K41=0,L41=0),100%,(+M41/L41)))","v":""},null,0,0,{"$f":"+P41-Q41","v":0},null,-284202.36,40593.03,{"$f":"+T41-U41","v":-324795.39},{"$f":"IF(AND(T41=0,U41=0),\"\",IF(OR(T41=0,U41=0),100%,(+V41/U41)))","v":-8.0012600685388602},null,0,0,{"$f":"+Y41-Z41","v":0},{"$f":"IF(AND(Y41=0,Z41=0),\"\",IF(OR(Y41=0,Z41=0),100%,(+AA41/Z41)))","v":""},null,{"$f":"ROUND(ABS(AE41)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG41)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"+AD41-AF41","v":0},null,-14585.09,-1615.48,{"$f":"+AJ41-AK41","v":-12969.61},{"$f":"IF(AND(AJ41=0,AK41=0),\"\",IF(OR(AJ41=0,AK41=0),100%,(+AL41/AK41)))","v":8.0283321365786016},null,0,0,{"$f":"+AO41-AP41","v":0},{"$f":"IF(AND(AO41=0,AP41=0),\"\",IF(OR(AO41=0,AP41=0),100%,(+AQ41/AP41)))","v":""},null,{"$f":"ROUND(ABS(AU41)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW41)/3,0)","v":0},0,{"$f":"+AT41-AV41","v":0},null,-284202.36,40593.03,{"$f":"+AZ41-BA41","v":-324795.39},{"$f":"IF(AND(AZ41=0,BA41=0),\"\",IF(OR(AZ41=0,BA41=0),100%,(+BB41/BA41)))","v":-8.0012600685388602},null,0,0,{"$f":"+BE41-BF41","v":0},{"$f":"IF(AND(BE41=0,BF41=0),\"\",IF(OR(BE41=0,BF41=0),100%,(+BG41/BF41)))","v":""},null,{"$f":"ROUND(ABS(BK41)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM41)/12,0)","v":0},0,{"$f":"+BJ41-BL41","v":0}]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,-23328.36,-12638.19,-10690.17,0.84586242175501392,null,0,0,0,"",null,0,0,0,null,-1598396.9500000002,246307.17,-1844704.12,-7.4894454757447786,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE42)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG42)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-86149.07,-38351.19,-47797.880000000005,1.2463206487204179,null,0,0,0,"",null,0,0,0,0,0,null,-1598396.9500000002,246307.17,-1844704.12,-7.4894454757447786,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-200157.56,-15805.07,-184352.49,11.66413625501184,null,0,0,0,"",null,0,0,0,null,-648012.84,-316186.2,-331826.63999999996,1.049465915969767,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE43)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG43)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-230526.80000000002,-17353.34,-213173.46000000002,12.28428994072611,null,0,0,0,"",null,0,0,0,0,0,null,-648012.84,-316186.2,-331826.63999999996,1.049465915969767,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8486.1,50521.33,-59007.43,-1.1679706373525796,null,0,0,0,"",null,0,0,0,null,-56880.99,197241.64,-254122.63,-1.2883822604598096,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE44)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG44)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-25110.100000000002,70497.55,-95607.650000000009,-1.3561840092315265,null,0,0,0,"",null,0,0,0,0,0,null,-56880.99,197241.64,-254122.63,-1.2883822604598096,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE45)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG45)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,-157328.80000000002,205508.11000000002,-362836.91000000003,-1.7655600550265389,null,0,0,0,"",null,0,0,0,null,5447907.0099999998,4791125.99,656781.01999999955,0.13708281129964597,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE46)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG46)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,1666997.52,1034947.74,632049.78,0.61070695221770332,null,0,0,0,"",null,0,0,0,0,0,null,5447907.0099999998,4791125.99,656781.01999999955,0.13708281129964597,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,157328.80000000002,-205508.11000000002,362836.91000000003,-1.7655600550265389,null,0,0,0,"",null,0,0,0,null,-5447907.0099999998,-4791125.99,-656781.01999999955,0.13708281129964597,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE47)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG47)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-1666997.52,-1034947.74,-632049.78,0.61070695221770332,null,0,0,0,"",null,0,0,0,0,0,null,-5447907.0099999998,-4791125.99,-656781.01999999955,0.13708281129964597,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,19610.27,16454.41,3155.8600000000006,0.19179417554321307,null,0,0,0,"",null,0,0,0,null,210991.06,85815.44,125175.62,1.4586608190787111,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE48)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG48)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,91827.73,18336.54,73491.19,4.0079093438565838,null,0,0,0,"",null,0,0,0,0,0,null,210991.06,85815.44,125175.62,1.4586608190787111,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-35127.75,-29652.639999999999,-5475.1100000000006,0.18464156985684918,null,0,0,0,"",null,0,0,0,null,-434263.35000000003,-208370.09,-225893.26000000004,1.084096378707712,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE49)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG49)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-160626.38,-35835.01,-124791.37,3.4823869171516901,null,0,0,0,"",null,0,0,0,0,0,null,-434263.35000000003,-208370.09,-225893.26000000004,1.084096378707712,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE50)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG50)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,-85304.76,372449.64,-457754.4,-1.2290370316910495,null,0,0,0,"",null,0,0,0,null,3916999.52,5008682.67,-1091683.1499999999,-0.21795813828229607,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE51)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG51)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,548506.18000000005,1335968.3400000001,-787462.16,-0.58943175255186064,null,0,0,0,"",null,0,0,0,0,0,null,3916999.52,5008682.67,-1091683.1499999999,-0.21795813828229607,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,3089.81,9679.91,-6590.1,-0.68080178431411043,null,0,0,0,"",null,0,0,0,null,203220.30000000002,68178.87,135041.43000000002,1.9806932851776515,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE52)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG52)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,74129.88,22938.37,51191.510000000009,2.2316978059033841,null,0,0,0,"",null,0,0,0,0,0,null,203220.30000000002,68178.87,135041.43000000002,1.9806932851776515,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4470","Line 11","(447) Sales for Resale",null,null,2149402.0200000005,2106797.8000000003,42604.220000000205,2.022226337999793E-2,null,46708596,46784233,-75637,-1.616719889369566E-3,null,0,0,0,null,34395300,23862331.120000008,10532968.879999992,0.44140569615899233,null,609465253,465215523,144249730,0.31007075832248188,null,{"$f":"ROUND(ABS(AE53)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG53)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,13191727.75,6169528.3899999997,7022199.3600000003,1.1382068313976914,null,228246454,130801835,97444619,0.74497899054703631,null,0,0,0,0,0,null,34395300,23862331.120000008,10532968.879999992,0.44140569615899233,null,609465253,465215523,144249730,0.31007075832248188,null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NSALES_OF_ELECTRICITY","Line 12","TOTAL Sales of Electricity",null,null,66285359.499000005,67738761.780000001,-1453402.2809999958,-2.1455991264208722E-2,null,539773309,532685892,7087417,1.3305058584130853E-2,null,160740,162591,-1851,null,702071900.09899998,664578588.99000001,37493311.108999968,5.6416670248105351E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,{"$f":"ROUND(ABS(AE54)/MONTH(FERC_IS1!$C$697),0)","v":161848},1942174,{"$f":"ROUND(ABS(AG54)/MONTH(FERC_IS1!$C$697),0)","v":162506},1950074,-658,null,176803979.73899999,170515573.73999998,6288405.9990000129,3.6878778055712942E-2,null,1510573825,1450818872,59754953,4.1187052466188215E-2,null,161289,483868,162567,487702,-1278,null,702071900.09899998,664578588.99000001,37493311.108999968,5.6416670248105351E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,161848,1942174,162506,1950074,-658]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-700994,700994,null,null,0,0,0,"",null,0,0,0,null,0,-821058,821058,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE55)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG55)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-735159,735159,1,null,0,0,0,"",null,0,0,0,0,0,null,0,-821058,821058,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-154733,154733,null,null,0,0,0,"",null,0,0,0,null,0,-181350,181350,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE56)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG56)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-162501,162501,1,null,0,0,0,"",null,0,0,0,0,0,null,0,-181350,181350,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-4662950,4662950,null,null,0,0,0,"",null,0,0,0,null,0,-5444178,5444178,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE57)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG57)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-4891664,4891664,1,null,0,0,0,"",null,0,0,0,0,0,null,0,-5444178,5444178,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-741056,0,-741056,null,null,0,0,0,"",null,0,0,0,null,-217720,0,-217720,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE58)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG58)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-741270,0,-741270,1,null,0,0,0,"",null,0,0,0,0,0,null,-217720,0,-217720,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-177466,0,-177466,null,null,0,0,0,"",null,0,0,0,null,-76494,0,-76494,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE59)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG59)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-177520,0,-177520,1,null,0,0,0,"",null,0,0,0,0,0,null,-76494,0,-76494,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-5459293,0,-5459293,null,null,0,0,0,"",null,0,0,0,null,-2518882,0,-2518882,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE60)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG60)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-5460883,0,-5460883,1,null,0,0,0,"",null,0,0,0,0,0,null,-2518882,0,-2518882,1,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N449","Line 13","(Less) (449.1) Provision for Rate Refunds",null,null,-6377815,-5518677,-859138,null,null,0,0,0,"",null,0,0,0,null,-2813096,-6446586,3633490,-0.56363011367567273,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE61)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG61)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-6379673,-5789324,-590349,0.10197200916721884,null,0,0,0,"",null,0,0,0,0,0,null,-2813096,-6446586,3633490,-0.56363011367567273,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NNET_REV_SALE_OF_ELEC","Line 14","TOTAL Revenues Net of Prov. For Refunds",null,null,59907544.499000005,62220084.780000001,-2312540.2809999958,null,null,539773309,532685892,7087417,1.3305058584130853E-2,null,160740,162591,null,null,699258804.09899998,658132002.99000001,41126801.108999968,6.2490200935609065E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,{"$f":"ROUND(ABS(AE62)/MONTH(FERC_IS1!$C$697),0)","v":161848},1942174,{"$f":"ROUND(ABS(AG62)/MONTH(FERC_IS1!$C$697),0)","v":162506},1950074,-658,null,170424306.73899999,164726249.73999998,5698056.9990000129,3.4591068563715202E-2,null,1510573825,1450818872,59754953,4.1187052466188215E-2,null,161289,483868,162567,487702,-1278,null,699258804.09899998,658132002.99000001,41126801.108999968,6.2490200935609065E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,161848,1942174,162506,1950074,-658]
[null,"Line 15","Other Operating Revenues",null,null,null,null,0,{"$f":"IF(AND(F63=0,G63=0),\"\",IF(OR(F63=0,G63=0),100%,(+H63/G63)))","v":""},null,null,null,0,"",null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,""]
["%,V4500000","4500000","Forfeited Discounts",null,null,181421.73,77402.33,104019.40000000001,1.3438794413553186,null,0,0,0,"",null,0,0,null,null,1454891.65,866468.19000000006,588423.45999999985,0.67910566918792459,null,0,0,0,"",null,null,0,null,0,null,null,393899.33,209481.23,184418.1,0.88035620184204566,null,0,0,0,"",null,null,0,null,0,null,null,1454891.65,866468.19000000006,588423.45999999985,0.67910566918792459,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4500","Line 16","(450) Forfeited Discounts",null,null,181421.73,77402.33,104019.40000000001,1.3438794413553186,null,0,0,0,"",null,0,0,null,null,1454891.65,866468.19000000006,588423.45999999985,0.67910566918792459,null,0,0,0,"",null,null,0,null,0,null,null,393899.33,209481.23,184418.1,0.88035620184204566,null,0,0,0,"",null,null,0,null,0,null,null,1454891.65,866468.19000000006,588423.45999999985,0.67910566918792459,null,0,0,0,"",null,null,0,null,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,2150.92,9229.44,-7078.52,-0.76695010748214409,null,0,0,0,"",null,0,0,null,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,0,0,0,"",null,null,0,null,0,null,null,4931.13,22936.99,-18005.86,-0.78501407551731939,null,0,0,0,"",null,null,0,null,0,null,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4510","Line 17","(451) Miscellaneous Service Revenues",null,null,2150.92,9229.44,-7078.52,-0.76695010748214409,null,0,0,0,"",null,0,0,null,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,0,0,0,"",null,null,0,null,0,null,null,4931.13,22936.99,-18005.86,-0.78501407551731939,null,0,0,0,"",null,null,0,null,0,null,null,75050.290000000008,123253.24,-48202.95,-0.39108870484865138,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4530","Line 18","(453) Sales of Water and Water Power",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,145156.89499999999,129786.675,15370.219999999987,0.11842679535476185,null,0,0,0,"",null,0,0,null,null,1834171.83,1228876.25,605295.58000000007,0.49256023948709243,null,0,0,0,"",null,null,0,null,0,null,null,439378.875,362384.42499999999,76994.450000000012,0.21246622285160299,null,0,0,0,"",null,null,0,null,0,null,null,1834171.83,1228876.25,605295.58000000007,0.49256023948709243,null,0,0,0,"",null,null,0,null,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,136400.84,186246.39,-49845.550000000017,-0.26763230149051487,null,0,0,0,"",null,0,0,null,null,2273545.35,3209457.66,-935912.31,-0.29161073587741299,null,0,0,0,"",null,null,0,null,0,null,null,470304.42,598540.09,-128235.66999999998,-0.21424741991802085,null,0,0,0,"",null,null,0,null,0,null,null,2273545.35,3209457.66,-935912.31,-0.29161073587741299,null,0,0,0,"",null,null,0,null,0]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,0,0,0,"",null,null,0,null,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.79000000004,418284.44,55475.350000000035,0.13262589925649645,null,0,0,0,"",null,0,0,null,null,5635688.2999999998,5007696.46,627991.83999999985,0.12540533257481024,null,0,0,0,"",null,null,0,null,0,null,null,1421279.29,1254266.55,167012.74,0.13315569963976157,null,0,0,0,"",null,null,0,null,0,null,null,5635688.2999999998,5007696.46,627991.83999999985,0.12540533257481024,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4540","Line 19","(454) Rent from Electric Property",null,null,755317.52500000002,734317.505,{"$f":"+F73-G73","v":21000.020000000019},2.8598010883589133E-2,null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,0,0,null,null,9734463.7699999996,9447704.7199999988,{"$f":"+T73-U73","v":286759.05000000075},{"$f":"IF(AND(T73=0,U73=0),\"\",IF(OR(T73=0,U73=0),100%,(+V73/U73)))","v":3.0352245174741319E-2},null,0,0,{"$f":"+Y73-Z73","v":0},{"$f":"IF(AND(Y73=0,Z73=0),\"\",IF(OR(Y73=0,Z73=0),100%,(+AA73/Z73)))","v":""},null,null,0,null,0,null,null,2330962.585,2215191.0649999999,{"$f":"+AJ73-AK73","v":115771.52000000002},{"$f":"IF(AND(AJ73=0,AK73=0),\"\",IF(OR(AJ73=0,AK73=0),100%,(+AL73/AK73)))","v":5.226254377294539E-2},null,0,0,{"$f":"+AO73-AP73","v":0},{"$f":"IF(AND(AO73=0,AP73=0),\"\",IF(OR(AO73=0,AP73=0),100%,(+AQ73/AP73)))","v":""},null,null,0,null,0,null,null,9734463.7699999996,9447704.7199999988,{"$f":"+AZ73-BA73","v":286759.05000000075},{"$f":"IF(AND(AZ73=0,BA73=0),\"\",IF(OR(AZ73=0,BA73=0),100%,(+BB73/BA73)))","v":3.0352245174741319E-2},null,0,0,{"$f":"+BE73-BF73","v":0},{"$f":"IF(AND(BE73=0,BF73=0),\"\",IF(OR(BE73=0,BF73=0),100%,(+BG73/BF73)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4550","Line 20","(455) Interdepartmental Rents",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,1,null,0,0,0,"",null,0,0,null,null,158881.01,0,158881.01,1,null,0,0,0,"",null,null,0,null,0,null,null,72218.64,0,72218.64,1,null,0,0,0,"",null,null,0,null,0,null,null,158881.01,0,158881.01,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,151722.32,26218.95,125503.37000000001,4.7867427948106238,null,0,0,0,"",null,0,0,null,null,1392572.76,416238.62,976334.14,2.3456116109552738,null,0,0,0,"",null,null,0,null,0,null,null,384231.28,56525.23,327706.05000000005,5.7975182055871342,null,0,0,0,"",null,null,0,null,0,null,null,1392572.76,416238.62,976334.14,2.3456116109552738,null,0,0,0,"",null,null,0,null,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,100000,0,100000,1,null,0,0,0,"",null,null,0,null,0,null,null,100000,0,100000,1,null,0,0,0,"",null,null,0,null,0,null,null,100000,0,100000,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,87665.66,58780.020000000004,28885.64,0.49141936324621865,null,0,0,0,"",null,0,0,null,null,485531.18,631644.9,-146113.72000000003,-0.23132256747422489,null,0,0,0,"",null,null,0,null,0,null,null,127431.39,121818.96,5612.429999999993,4.607189225716582E-2,null,0,0,0,"",null,null,0,null,0,null,null,485531.18,631644.9,-146113.72000000003,-0.23132256747422489,null,0,0,0,"",null,null,0,null,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,2224.39,0,2224.39,1,null,0,0,0,"",null,null,0,null,0,null,null,100,0,100,1,null,0,0,0,"",null,null,0,null,0,null,null,2224.39,0,2224.39,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,1,null,0,0,0,"",null,0,0,null,null,227603.94,0,227603.94,1,null,0,0,0,"",null,null,0,null,0,null,null,113801.97,0,113801.97,1,null,0,0,0,"",null,null,0,null,0,null,null,227603.94,0,227603.94,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4560","Line 21","(456) Other Electric Revenues",null,null,301394.84999999998,84998.97,216395.87999999998,2.5458647322432255,null,0,0,0,"",null,0,0,null,null,2366813.2800000003,1047883.52,1318929.7600000002,1.258660657245569,null,0,0,0,"",null,null,0,null,0,null,null,797783.28,178344.19,619439.09000000008,3.4732787762808539,null,0,0,0,"",null,null,0,null,0,null,null,2366813.2800000003,1047883.52,1318929.7600000002,1.258660657245569,null,0,0,0,"",null,null,0,null,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,221764.09,190746.49,31017.600000000006,0.16261164229024611,null,0,0,0,"",null,0,0,null,null,2582262.27,2157916.0099999998,424346.26000000024,0.19664632823220968,null,0,0,0,"",null,null,0,null,0,null,null,623066.80000000005,509940.49,113126.31000000006,0.22184218005516695,null,0,0,0,"",null,null,0,null,0,null,null,2582262.27,2157916.0099999998,424346.26000000024,0.19664632823220968,null,0,0,0,"",null,null,0,null,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,8400.49,7817.02,583.46999999999935,7.4640975717089039E-2,null,0,0,0,"",null,0,0,null,null,94595.790000000008,87873.03,6722.7600000000093,7.6505385099387258E-2,null,0,0,0,"",null,null,0,null,0,null,null,19588.57,19750.14,-161.56999999999971,-8.18070150388806E-3,null,0,0,0,"",null,null,0,null,0,null,null,94595.790000000008,87873.03,6722.7600000000093,7.6505385099387258E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024172.29,922837.26,101335.03000000003,0.10980812586609261,null,0,0,0,"",null,0,0,null,null,12004769.25,11058682.460000001,946086.78999999911,8.5551492541906207E-2,null,0,0,0,"",null,null,0,null,0,null,null,3039107.6,2768855.16,270252.43999999994,9.7604397624034597E-2,null,0,0,0,"",null,null,0,null,0,null,null,12004769.25,11058682.460000001,946086.78999999911,8.5551492541906207E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,5794.5,5500.5,294,5.3449686392146166E-2,null,0,0,0,"",null,0,0,null,null,55279.5,52629,2650.5,5.0361967736419086E-2,null,0,0,0,"",null,null,0,null,0,null,null,13732.5,13002,730.5,5.6183664051684359E-2,null,0,0,0,"",null,null,0,null,0,null,null,55279.5,52629,2650.5,5.0361967736419086E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,6492,1,null,0,0,0,"",null,0,0,null,null,45444,0,45444,1,null,0,0,0,"",null,null,0,null,0,null,null,19476,0,19476,1,null,0,0,0,"",null,null,0,null,0,null,null,45444,0,45444,1,null,0,0,0,"",null,null,0,null,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,117.26,-117.26,1,null,0,0,0,"",null,0,0,null,null,955.69,4387.1000000000004,-3431.4100000000003,-0.78215905723598733,null,0,0,0,"",null,null,0,null,0,null,null,0,546.16999999999996,-546.16999999999996,1,null,0,0,0,"",null,null,0,null,0,null,null,955.69,4387.1000000000004,-3431.4100000000003,-0.78215905723598733,null,0,0,0,"",null,null,0,null,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,245235.61000000002,209524.06,35711.550000000017,0.17044128488155497,null,0,0,0,"",null,0,0,null,null,2940029.14,2476343.4500000002,463685.68999999994,0.18724611483112324,null,0,0,0,"",null,null,0,null,0,null,null,727717.13,622290.16,105426.96999999997,0.16941770379271298,null,0,0,0,"",null,null,0,null,0,null,null,2940029.14,2476343.4500000002,463685.68999999994,0.18724611483112324,null,0,0,0,"",null,null,0,null,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,616.27,807.31000000000006,-191.04000000000008,-0.2366377228078434,null,0,0,0,"",null,0,0,null,null,6861.39,9287.9600000000009,-2426.5700000000006,-0.26125973841403283,null,0,0,0,"",null,null,0,null,0,null,null,1677.42,2284.7600000000002,-607.34000000000015,-0.26582223078135125,null,0,0,0,"",null,null,0,null,0,null,null,6861.39,9287.9600000000009,-2426.5700000000006,-0.26125973841403283,null,0,0,0,"",null,null,0,null,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544151.1299999999,6237327.7000000002,1306823.4299999997,0.20951655786820367,null,0,0,0,"",null,0,0,null,null,88783310.299999997,73720414.590000004,15062895.709999993,0.20432462017167277,null,0,0,0,"",null,null,0,null,0,null,null,22386712.010000002,18524973.699999999,3861738.3100000024,0.20846120337541976,null,0,0,0,"",null,null,0,null,0,null,null,88783310.299999997,73720414.590000004,15062895.709999993,0.20432462017167277,null,0,0,0,"",null,null,0,null,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,19306.39,22919.84,-3613.4500000000007,-0.15765598712730983,null,0,0,0,"",null,0,0,null,null,201927.62,251800.21,-49872.59,-0.19806413187661756,null,0,0,0,"",null,null,0,null,0,null,null,51632.33,61257.97,-9625.64,-0.15713285960994136,null,0,0,0,"",null,null,0,null,0,null,null,201927.62,251800.21,-49872.59,-0.19806413187661756,null,0,0,0,"",null,null,0,null,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909983.1900000004,-5141351.21,231368.01999999955,-4.5001403434565122E-2,null,0,0,0,"",null,0,0,null,null,-57784534.409999996,-60765105.630000003,2980571.2200000063,-4.9050704168092235E-2,null,0,0,0,"",null,null,0,null,0,null,null,-14569983.810000001,-15269904.119999999,699920.30999999866,-4.5836588396338841E-2,null,0,0,0,"",null,null,0,null,0,null,null,-57784534.409999996,-60765105.630000003,2980571.2200000063,-4.9050704168092235E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-9454.33,-15781.37,6327.0400000000009,-0.40091829796779371,null,0,0,0,"",null,0,0,null,null,-97056.67,-165122.67000000001,68066.000000000015,-0.41221474919222184,null,0,0,0,"",null,null,0,null,0,null,null,-23683.7,-40242.49,16558.789999999997,-0.41147528395981459,null,0,0,0,"",null,null,0,null,0,null,null,-97056.67,-165122.67000000001,68066.000000000015,-0.41221474919222184,null,0,0,0,"",null,null,0,null,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,1994,-266,-0.13340020060180541,null,0,0,0,"",null,0,0,null,null,22332,11964,10368,0.86659979939819454,null,0,0,0,"",null,null,0,null,0,null,null,5183.99,5982,-798.01000000000022,-0.13340187228351724,null,0,0,0,"",null,null,0,null,0,null,null,22332,11964,10368,0.86659979939819454,null,0,0,0,"",null,null,0,null,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157874.39000000001,143179.57,14694.820000000007,0.10263210037577293,null,0,0,0,"",null,0,0,null,null,1893579.04,1718110.5899999999,175468.45000000019,0.10212872851217349,null,0,0,0,"",null,null,0,null,0,null,null,473622.33,429538.71,44083.619999999995,0.1026301447895115,null,0,0,0,"",null,null,0,null,0,null,null,1893579.04,1718110.5899999999,175468.45000000019,0.10212872851217349,null,0,0,0,"",null,null,0,null,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137370.66,130246.52,7124.1399999999994,5.4697353910108305E-2,null,0,0,0,"",null,0,0,null,null,1648354.82,1563002.6099999999,85352.210000000196,5.4607848671474835E-2,null,0,0,0,"",null,null,0,null,0,null,null,412112.82,390739.56,21373.260000000009,5.4699503679637683E-2,null,0,0,0,"",null,null,0,null,0,null,null,1648354.82,1563002.6099999999,85352.210000000196,5.4607848671474835E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89405.37,-107360.58,17955.210000000006,-0.16724211065178676,null,0,0,0,"",null,0,0,null,null,-1072831.1399999999,-1288326.96,215495.82000000007,-0.16726795812764803,null,0,0,0,"",null,null,0,null,0,null,null,-268216.11,-322081.74,53865.630000000005,-0.16724211065178674,null,0,0,0,"",null,null,0,null,0,null,null,-1072831.1399999999,-1288326.96,215495.82000000007,-0.16726795812764803,null,0,0,0,"",null,null,0,null,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,90.230000000000473,2.0622868688346348E-2,null,0,0,0,"",null,0,0,null,null,54592.340000000004,52502.87,2089.4700000000012,3.9797252988265232E-2,null,0,0,0,"",null,null,0,null,0,null,null,13396.41,13125.720000000001,270.68999999999869,2.0622868688346136E-2,null,0,0,0,"",null,null,0,null,0,null,null,54592.340000000004,52502.87,2089.4700000000012,3.9797252988265232E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,341235,1065652,-724417,-0.67978758544065043,null,0,0,0,"",null,0,0,null,null,-61087,2011890,-2072977,-1.0303629920124857,null,0,0,0,"",null,null,0,null,0,null,null,530084,1356294,-826210,-0.60916733392612521,null,0,0,0,"",null,null,0,null,0,null,null,-61087,2011890,-2072977,-1.0303629920124857,null,0,0,0,"",null,null,0,null,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16993,226375,-243368,-1.0750657095527334,null,0,0,0,"",null,0,0,null,null,474454,3398524,-2924070,-0.86039410049774545,null,0,0,0,"",null,null,0,null,0,null,null,-50978,679125,-730103,-1.075064237069759,null,0,0,0,"",null,null,0,null,0,null,null,474454,3398524,-2924070,-0.86039410049774545,null,0,0,0,"",null,null,0,null,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-524,7642,-8166,-1.0685684375817848,null,0,0,0,"",null,0,0,null,null,16506,114415,-97909,-0.85573569899051694,null,0,0,0,"",null,null,0,null,0,null,null,-1570,22924,-24494,-1.0684871750130867,null,0,0,0,"",null,null,0,null,0,null,null,16506,114415,-97909,-0.85573569899051694,null,0,0,0,"",null,null,0,null,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4507,31918,-36425,-1.1412055893226392,null,0,0,0,"",null,0,0,null,null,47813,493868,-446055,-0.9031866814614431,null,0,0,0,"",null,null,0,null,0,null,null,-13523,95750,-109273,-1.1412323759791123,null,0,0,0,"",null,null,0,null,0,null,null,47813,493868,-446055,-0.9031866814614431,null,0,0,0,"",null,null,0,null,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,70.930000000000007,0,70.930000000000007,1,null,0,0,0,"",null,0,0,null,null,3894.9900000000002,0,3894.9900000000002,1,null,0,0,0,"",null,null,0,null,0,null,null,657.31000000000006,0,657.31000000000006,1,null,0,0,0,"",null,null,0,null,0,null,null,3894.9900000000002,0,3894.9900000000002,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4561","Line 22","(456.1) Revenues from Transmission of Electricity of Others",null,null,4687810.33,3944486.6100000003,743323.71999999974,0.18844625257835509,null,0,0,0,"",null,0,0,null,null,51861451.920000009,36965055.619999997,14896396.300000012,0.40298590250031424,null,0,0,0,"",null,null,0,null,0,null,null,13389812.600000001,9884151.1899999976,3505661.4100000039,0.35467500877027808,null,0,0,0,"",null,null,0,null,0,null,null,51861451.920000009,36965055.619999997,14896396.300000012,0.40298590250031424,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4571","Line 23","(457.1) Regional Control Service Revenues",null,null,0,0,{"$f":"+F105-G105","v":0},"",null,0,0,{"$f":"+K105-L105","v":0},{"$f":"IF(AND(K105=0,L105=0),\"\",IF(OR(K105=0,L105=0),100%,(+M105/L105)))","v":""},null,0,0,null,null,0,0,{"$f":"+T105-U105","v":0},{"$f":"IF(AND(T105=0,U105=0),\"\",IF(OR(T105=0,U105=0),100%,(+V105/U105)))","v":""},null,0,0,{"$f":"+Y105-Z105","v":0},{"$f":"IF(AND(Y105=0,Z105=0),\"\",IF(OR(Y105=0,Z105=0),100%,(+AA105/Z105)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ105-AK105","v":0},{"$f":"IF(AND(AJ105=0,AK105=0),\"\",IF(OR(AJ105=0,AK105=0),100%,(+AL105/AK105)))","v":""},null,0,0,{"$f":"+AO105-AP105","v":0},{"$f":"IF(AND(AO105=0,AP105=0),\"\",IF(OR(AO105=0,AP105=0),100%,(+AQ105/AP105)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ105-BA105","v":0},{"$f":"IF(AND(AZ105=0,BA105=0),\"\",IF(OR(AZ105=0,BA105=0),100%,(+BB105/BA105)))","v":""},null,0,0,{"$f":"+BE105-BF105","v":0},{"$f":"IF(AND(BE105=0,BF105=0),\"\",IF(OR(BE105=0,BF105=0),100%,(+BG105/BF105)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4572","Line 24","(457.2) Miscellaneous Revenues",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0]
[null,"Line 25",null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,""]
["%,FACCOUNT,TGL_FERC_ACCT,NOTHER_OPER_REVENUES","Line 26","TOTAL Other Operating Revenues",null,null,5928095.3550000004,4850434.8549999995,1077660.5000000009,0.22217812056358419,null,0,0,0,"",null,0,0,null,null,65492670.909999996,48450365.289999999,17042305.619999997,0.35174772198296461,null,0,0,0,"",null,null,0,null,0,null,null,16917388.925000001,12510104.664999999,4407284.2600000016,0.35229795257672225,null,0,0,0,"",null,null,0,null,0,null,null,65492670.909999996,48450365.289999999,17042305.619999997,0.35174772198296461,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,TGL_FERC_ACCT,N440&450","Line 27","TOTAL Electric Operating Revenues",null,null,65835639.854000002,67070519.634999998,-1234879.7809999958,-1.8411662645827893E-2,null,539773309,532685892,7087417,1.3305058584130853E-2,null,160740,162591,null,null,764751475.00899982,706582368.28000009,58169106.728999734,8.2324594187933142E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,null,1942174,null,1950074,null,null,187341695.664,177236354.40499997,10105341.259000033,5.7016187750671507E-2,null,1510573825,1450818872,59754953,4.1187052466188215E-2,null,null,483868,null,487702,null,null,764751475.00899982,706582368.28000009,58169106.728999734,8.2324594187933142E-2,null,5887069436,5786492538,100576898,1.7381323373271411E-2,null,null,1942174,null,1950074]