{"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":721,"n_cols":53,"rows_kept":721,"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$710=\"Error\",$C$715,IF($C$716=\"Error\",$C$712&\" - \"&$C$711,IF($C$716 = $C$715, \"BU\"& $C$716&\" -\" & $C$710,$C$716&\" - \"&$C$715)))","v":"Kentucky Power Corp Consol"},null,null,null,{"$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$700,\"MMMM YYYY\")","v":"August 2025"},null,null,null,{"$f":"+\"As of: \"& TEXT(+$C$700,\"MMM YYYY\")","v":"As of: Aug 2025"},null,null,null,null,{"$f":"+G3","v":"As of: Aug 2025"},null,null,null,null,null,{"$f":"+L3","v":"As of: Aug 2025"},null,null,null,null,{"$f":"+R3","v":"As of: Aug 2025"},null,null,null,{"$f":"+G3","v":"As of: Aug 2025"}]
[null,{"$f":"\"Run Date: \"& TEXT(NvsEndTime,\"MM/DD/YYYY  hh:mm AM/PM;@\")","v":"Run Date: 09/09/2025  05:35 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(C713<>\"Error\",C713,\"\")","v":"GLR6283P"},{"$f":"\"Rpt ID: \"& C708& \"      Layout: \"&C709","v":"Rpt ID: FERC_IS1      Layout: FERC_IS1"},null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,{"$f":"IF(C710=\"Error\",\"\"&C716,IF(C716= \"Error\",\"\" & C712,\"\" &C716))","v":"KYP_CORP_CONSOL"},{"$f":"IF($C$710=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT      BU: \"&+$C$717,IF(C716=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT     BU: \"&+$C$712,NvsTreeASD & \"  Acct: GL_FERC_ACCT    BU: \"&+$C$716))","v":"V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS"},null,null,{"$f":"TEXT($C$700,\"YYYY\")","v":"2025"},{"$f":"+F6-1","v":2024},"$","%",null,{"$f":"TEXT($C$700,\"YYYY\")","v":"2025"},{"$f":"+K6-1","v":2024},"$","%","Explanation",null,{"$f":"TEXT($C$700,\"YYYY\")","v":"2025"},{"$f":"+Q6-1","v":2024},"$","%",null,{"$f":"TEXT($C$700,\"YYYY\")","v":"2025"},{"$f":"+V6-1","v":2024},"$","%",null,{"$f":"\"Dec \"&TEXT($C$700,\"YYYY\") - 2","v":"Dec 2023"},null,{"$f":"\"Jan \"&TEXT($C$700,\"YYYY\")-1","v":"Jan 2024"},{"$f":"\"Feb \"&TEXT($C$700,\"YYYY\") - 1","v":"Feb 2024"},{"$f":"\"Mar \"&TEXT($C$700,\"YYYY\") - 1","v":"Mar 2024"},{"$f":"\"Apr \"&TEXT($C$700,\"YYYY\") - 1","v":"Apr 2024"},{"$f":"\"May \"&TEXT($C$700,\"YYYY\") - 1","v":"May 2024"},{"$f":"\"Jun \"&TEXT($C$700,\"YYYY\") - 1","v":"Jun 2024"},{"$f":"\"Jul \"&TEXT($C$700,\"YYYY\") - 1","v":"Jul 2024"},{"$f":"\"Aug \"&TEXT($C$700,\"YYYY\") - 1","v":"Aug 2024"},{"$f":"\"Sep \"&TEXT($C$700,\"YYYY\") - 1","v":"Sep 2024"},{"$f":"\"Oct \"&TEXT($C$700,\"YYYY\") - 1","v":"Oct 2024"},{"$f":"\"Nov \"&TEXT($C$700,\"YYYY\") - 1","v":"Nov 2024"},{"$f":"\"Dec \"&TEXT($C$700,\"YYYY\") - 1","v":"Dec 2024"},null,{"$f":"\"Jan \"&TEXT($C$700,\"YYYY\")","v":"Jan 2025"},{"$f":"\"Feb \"&TEXT($C$700,\"YYYY\")","v":"Feb 2025"},{"$f":"\"Mar \"&TEXT($C$700,\"YYYY\")","v":"Mar 2025"},{"$f":"\"Apr \"&TEXT($C$700,\"YYYY\")","v":"Apr 2025"},{"$f":"\"May \"&TEXT($C$700,\"YYYY\")","v":"May 2025"},{"$f":"\"Jun \"&TEXT($C$700,\"YYYY\")","v":"Jun 2025"},{"$f":"\"Jul \"&TEXT($C$700,\"YYYY\")","v":"Jul 2025"},{"$f":"\"Aug \"&TEXT($C$700,\"YYYY\")","v":"Aug 2025"},{"$f":"\"Sep \"&TEXT($C$700,\"YYYY\")","v":"Sep 2025"},{"$f":"\"Oct \"&TEXT($C$700,\"YYYY\")","v":"Oct 2025"},{"$f":"\"Nov \"&TEXT($C$700,\"YYYY\")","v":"Nov 2025"},{"$f":"\"Dec \"&TEXT($C$700,\"YYYY\")","v":"Dec 2025"}]
[null,"FERC Form","INCOME STATEMENT"]
[]
[null,"Line 1","Utility Operating Income"]
[]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,11599370.534,12112246.529999999,{"$f":"+F11-G11","v":-512875.99599999934},{"$f":"IF(G11<0,IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/(-G11)))),IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/G11))))","v":-4.2343589583459323E-2},null,106728220.384,96698166.090000004,null,null,null,null,35023325.894000001,34497330.07,null,null,null,153783077.34400001,136069196.31999999,{"$f":"+V11-W11","v":17713881.024000019},{"$f":"IF(W11<0,IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/(-W11)))),IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/W11))))","v":0.13018288858222912},null,10161335.619999999,null,15558463.529999999,14616984.42,12136381.5,8855896.8300000001,11033109.74,9725457.1400000006,12659626.4,12112246.529999999,8693074.2599999998,8965160.0800000001,10845452.17,18551170.449999999,null,21899121.559999999,16684360.74,14995212.24,10394968.609999999,7731231.3399999999,10518841.640000001,12905113.720000001,11599370.534,-5863348.5700000003,0,0,0]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,6607786.6950000003,6771128.4500000002,{"$f":"+F12-G12","v":-163341.75499999989},{"$f":"IF(G12<0,IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/(-G12)))),IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/G12))))","v":-2.4123269290512409E-2},null,48688886.215000004,44594401.990000002,null,null,null,null,20386867.504999999,19036881.52,null,null,null,68784180.435000002,63357166.260000005,{"$f":"+V12-W12","v":5427014.174999997},{"$f":"IF(W12<0,IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/(-W12)))),IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/W12))))","v":8.5657463793899116E-2},null,4043047.51,null,5953558.54,5143286.96,4912591.67,3963397.48,5584685.8200000003,5084746.72,7181006.3499999996,6771128.4500000002,4778144.21,4573201.22,4663728.72,6080220.0700000003,null,7798813.7300000004,5861368.4699999997,5866308.6699999999,4806574.3899999997,3968953.45,5838656.2800000003,7940424.5300000003,6607786.6950000003,-3379204.65,0,0,0]
["%,V4400005","4400005","Residential Fuel Rev",null,null,7131606.1399999997,6610214.4100000001,{"$f":"+F13-G13","v":521391.72999999952},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":7.887667444057983E-2},null,58329633.57,49602016.020000003,null,null,null,null,27343128.609999999,16554617.48,null,null,null,80282855.109999999,69684971.540000007,{"$f":"+V13-W13","v":10597883.569999993},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":0.15208277101636872},null,6848719.21,null,10126118.470000001,8152138.8099999996,5903351.8200000003,3913478.4699999997,4952310.97,4053701.51,5890701.5600000005,6610214.4100000001,4488932.83,4340407.1500000004,5167578.1399999997,7956303.4199999999,null,11449951.720000001,6075362.7800000003,7122520.2699999996,3185157.45,3153512.74,12113659.34,8097863.1299999999,7131606.1399999997,-3152362.08,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4400",null,"Residential Sales",null,null,25338763.369000003,25493589.390000001,{"$f":"+F14-G14","v":-154826.02099999785},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":-6.073135431479461E-3},null,213746740.169,190894584.10000002,null,null,null,null,82753322.009000003,70088829.070000008,null,null,null,302850112.889,269111334.12,{"$f":"+V14-W14","v":33738778.768999994},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":0.1253710806322095},null,21053102.34,null,31638140.539999999,27912410.189999998,22952324.990000002,16732772.780000001,21570106.530000001,18863905.369999997,25731334.310000002,25493589.390000001,17960151.299999997,17878768.450000003,20676759.030000001,32587693.939999998,null,41147887.009999998,28621091.990000002,27984041.18,18386700.449999999,14853697.529999999,28471157.260000002,28943401.379999999,25338763.369000003,-12394915.300000001,0,0,0]
[]
["%,V4420001","4420001","Commercial Sales",null,null,8200358.9249999998,9172600.0600000005,{"$f":"+F16-G16","v":-972241.13500000071},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":-0.10599406151367737},null,66833950.424999997,66592654,null,null,null,null,25718712.225000001,26359422.870000001,null,null,null,100171794.11499999,93750865.620000005,{"$f":"+V16-W16","v":6420928.4949999899},{"$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":6.8489271566045187E-2},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,-4006688.63,0,0,0]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,5372986.2740000002,6382355.8300000001,-1009369.5559999999,-0.1581499970991119,null,46491332.273999996,48144298.630000003,null,null,null,null,13880952.054,20537403.600000001,null,null,null,72278312.944000006,67548066.939999998,4730246.0040000081,7.0027851547575432E-2,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,-1222930.81,0,0,0]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1160625.513,1489306.8599999999,-328681.34699999983,-0.22069417379840703,null,10270398.923,12155773.73,null,null,null,null,3312009.9330000002,4422563.12,null,null,null,15719279.963,17949553.490000002,-2230273.5270000026,-0.12425231236211672,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,-363810.73,0,0,0]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1264744.1159999999,1379601.12,-114857.00400000019,-8.3253777004762206E-2,null,10739817.606000001,10432771.810000001,null,null,null,null,3780893.5559999999,3693233.36,null,null,null,16203941.126,15069880.210000001,1134060.9159999993,7.5253479138305587E-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,-577721.47,0,0,0]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1545420.074,1742768.85,-197348.77600000007,-0.11323864091328008,null,13185730.573999999,13170772.949999999,null,null,null,null,5034489.9340000004,5145373.33,null,null,null,19984434.963999998,18546767.59,1437667.373999998,7.7515791742338747E-2,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,-791793.78,0,0,0]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,5382681.54,5163497.42,219184.12000000011,4.2448771088957012E-2,null,41827475.18,36816518.159999996,null,null,null,null,20921188.309999999,13139426.51,null,null,null,60146987.129999995,53022078.899999999,7124908.2299999967,0.1343762518900404,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,-2037603.95,0,0,0]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,6975137.6799999997,6822963.9299999997,152173.75,2.2303173746955455E-2,null,55709803.590000004,50499195.140000001,null,null,null,null,26203252.420000002,18058008.600000001,null,null,null,81319261.379999995,73984567.129999995,7334694.25,9.9138165356999916E-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,-905730.97,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4420",null,"Commercial Sales",null,null,29901954.122000001,32153094.07,-2251139.9479999989,-7.0013167102956783E-2,null,245058508.57200003,237811984.41999996,null,null,null,null,98851498.431999996,91355431.389999986,null,null,null,365824011.62199998,339871779.87999994,25952231.742000043,7.6358889670578467E-2,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,-9906280.3399999999,0,0,0]
[]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,151856.16899999999,150985.30000000002,{"$f":"+F25-G25","v":870.86899999997695},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":5.7679058822281163E-3},null,1226008.9990000001,1197371.42,null,null,null,null,447156.95899999997,451278.86,null,null,null,1829400.659,1738092.43,{"$f":"+V25-W25","v":91308.22900000005},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":5.2533586490564284E-2},null,133483.41,null,149348.45000000001,143095.86000000002,150018.58000000002,146901.73000000001,156727.94,151699.30000000002,148594.26,150985.30000000002,146263.20000000001,149276.38,154347.63,153504.45000000001,null,158477.95000000001,161221.96,151538.38,156242.37,151371.38,144242.97,151057.82,151856.16899999999,-9591.15,0,0,0]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,28446.05,25369.7,{"$f":"+F26-G26","v":3076.3499999999985},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":0.12126079535824225},null,225114.68,211378.78,null,null,null,null,95399.5,60869.97,null,null,null,353786.4,333958.86,{"$f":"+V26-W26","v":19827.540000000037},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":5.9371205183776345E-2},null,33330.370000000003,null,35272.550000000003,35259.919999999998,32659.83,22829.010000000002,24487.5,18668.990000000002,16831.28,25369.7,28272.89,30719.47,35187.550000000003,34491.81,null,36592.550000000003,21359.11,31209.55,17960.670000000002,22593.3,43292.14,23661.31,28446.05,-1457.5,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4440,N4450,N4460,N4480",null,"Public Streets and Highway Lighting",null,null,180302.21899999998,176355.00000000003,{"$f":"+F27-G27","v":3947.2189999999537},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":2.238223469705964E-2},null,1451123.679,1408750.2,null,null,null,null,542556.45900000003,512148.82999999996,null,null,null,2183187.0590000004,2072051.2899999998,{"$f":"+V27-W27","v":111135.76900000055},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":5.3635626461737133E-2},null,166813.78,null,184621,178355.78000000003,182678.41000000003,169730.74000000002,181215.44,170368.29,165425.54,176355.00000000003,174536.09000000003,179995.85,189535.18,187996.26,null,195070.5,182581.07,182747.93,174203.04,173964.68,187535.11,174719.13,180302.21899999998,-11048.65,0,0,0]
[]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,{"$f":"+F29-G29","v":0},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":0},null,0,-18.93,null,null,null,null,0,0,null,null,null,0,-311.05,{"$f":"+V29-W29","v":311.05},{"$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,-313.5,null,0,2.11,-28.400000000000002,0.52,6.84,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,200685.45,-200685.45,"N.M.",null,1561568.6600000001,1708664.27,null,null,null,null,46457.23,554538.19000000006,null,null,null,2448115.4000000004,2526280.5300000003,-78165.129999999888,-3.09407957951526E-2,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,0,196902.49,-196902.49,"N.M.",null,1325054.69,1170078.26,null,null,null,null,132.43,586585.42000000004,null,null,null,1983405.9,1968121.67,15284.229999999981,7.7658969122574532E-3,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]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",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,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,296413826.18000001,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-207.38,-323.53000000000003,116.15000000000003,0.35900843816647615,null,-2751.52,-3621.6,null,null,null,null,-725.12,-821.17000000000007,null,null,null,-6001.5599999999995,-5502.63,-498.92999999999938,-9.0671188140943396E-2,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,-207.38,0,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,260906.18,-278872.66000000003,539778.84000000008,1.9355746095726989,null,1152371.8500000001,455594.01,null,null,null,null,808537.48,325781.33,null,null,null,739715.8,195371.21,544344.59000000008,2.7862067804156001,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,-306364.94,0,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-14683.02,-4116.63,-10566.39,-2.5667572747611516,null,-61912.62,-31184.78,null,null,null,null,-27334.600000000002,-30658.84,null,null,null,-75805.8,-43769.25,-32036.550000000003,-0.73194194554396075,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,-239.01,0,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10428.4,10428.4,"N.M.",null,-50880.99,-30948.799999999999,null,null,null,null,0,-30948.799999999999,null,null,null,-91973.31,-30948.799999999999,-61024.509999999995,-1.9717892131520445,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,-18991.87,11874.73,-30866.6,-2.5993517326288682,null,36919.870000000003,151641.06,null,null,null,null,-40806.15,93427.13,null,null,null,130852.80000000002,153407.82999999999,-22555.02999999997,-0.14702658919039513,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,-18991.87,16632.78,0,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2304763.9700000002,1874172.77,430591.20000000019,0.22975000325076764,null,14866249.02,9911467.4499999993,null,null,null,null,9923510.3800000008,7630948.4800000004,null,null,null,19103972.93,12889193.07,6214779.8599999994,0.48216981670210945,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,-2198451.2200000002,0,0,0]
["%,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,3102.4300000000003,43986.91,-40884.480000000003,-0.92946924437292822,null,-248704.57,35198.129999999997,null,null,null,null,-238747.64,42387.32,null,null,null,-243309.67,31990.26,-275299.93,-8.6057421852776432,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,-0.68,0,0,0]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,834884.08000000007,399310.91000000003,435573.17000000004,1.090812094265093,null,-1343551.92,202760.29,null,null,null,null,-1177487.92,387050.99,null,null,null,-1300005.04,-226614.44999999998,-1073390.5900000001,-4.7366378887136289,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,-5.3500000000000005,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-18041.02,-6600.35,-11440.67,-1.7333429287840796,null,-389405.51,-296277.35000000003,null,null,null,null,-343089.7,-276564.64,null,null,null,-409314.36,-336062.13,-73252.229999999981,-0.21797228387500842,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,-18041.02,16709.78,0,0,0]
["%,V4470131","4470131","Non-Trading Bookout Purch-OSS",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,14.76,-14.76,"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]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-5429.75,9496.0500000000011,-14925.800000000001,-1.5717903759984413,null,-23508.89,116948.01000000001,null,null,null,null,-13368.61,68666.94,null,null,null,56784.740000000005,205094.11000000002,-148309.37,-0.7231283726285459,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,-2839,0,0,0]
["%,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,485975.18,372252.49,113722.69,0.30549880270780727,null,3583399.45,3674463.75,null,null,null,null,910595.8,1678562.99,null,null,null,4700061.6900000004,3970514.04,729547.65000000037,0.18374136009855296,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,-503833.15,485975.18,0,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-485975.18,-372252.49,-113722.69,-0.30549880270780727,null,-3583399.45,-3674463.75,null,null,null,null,-910595.8,-1678562.99,null,null,null,-4700061.6900000004,-3970514.04,-729547.65000000037,-0.18374136009855296,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,-485975.18,0,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,1483.34,4848.83,-3365.49,-0.69408290247338011,null,105992.63,63975.130000000005,null,null,null,null,57693.8,47556.86,null,null,null,127832.94,66308.260000000009,61524.679999999993,0.92785845986608584,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,10543.07,21824.75,10767.14,3139.08,2024.79,39713.919999999998,16496.54,1483.34,0,0,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-3677.2200000000003,-20367.52,16690.3,0.81945666433615871,null,-226393.07,-164881.41,null,null,null,null,-151460.4,-124030.57,null,null,null,-269881.75,-174621.44,-95260.31,-0.54552470761894989,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,-3677.2200000000003,0,0,0,0]
["%,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,273252.59000000003,623841.85,-350589.25999999995,-0.56198419519306053,null,3175092.89,3489641.09,null,null,null,null,777401.66,1631637.2000000002,null,null,null,4694134.4700000007,4104104.19,590030.28000000073,0.14376591155693849,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,-266135.03999999998,0,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,3497.27,13358.470000000001,-9861.2000000000007,-0.73819831163299388,null,119956.77,46299.44,null,null,null,null,70608.62,23803.87,null,null,null,141836.20000000001,54065.68,87770.520000000019,1.6234054579541035,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,-3808.15,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4470",null,"Sales for Resale",null,null,3620859.6,3057769.3699999996,563090.23000000045,0.18415065423982599,null,19996097.289999995,16828068.720000003,null,null,null,null,9691321.4600000009,10929359.709999999,null,null,null,27030359.689999994,21378856.269999996,5651503.4199999981,0.26435012933458479,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,2759255.9699999997,1640503.2099999997,1632297.8799999997,2082504.8500000003,2190213.9200000004,5001318.4099999992,1069143.4500000002,3620859.6,293669325.3499999,0,0,0]
[null,null,"Sales of Electricity",null,null,{"$f":"+F53+F27+#REF!+F23","v":{"$error":"#REF!"}},{"$f":"+G53+G27+#REF!+G23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+K53+K27+#REF!+K23","v":{"$error":"#REF!"}},{"$f":"+L53+L27+#REF!+L23","v":{"$error":"#REF!"}},{"$f":"+K54-L54","v":{"$error":"#REF!"}},{"$f":"IF(L54<0,IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/(-L54)))),IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/L54))))","v":{"$error":"#REF!"}},null,null,{"$f":"+Q53+Q27+#REF!+Q23","v":{"$error":"#REF!"}},{"$f":"+R53+R27+#REF!+R23","v":{"$error":"#REF!"}},{"$f":"+Q54-R54","v":{"$error":"#REF!"}},{"$f":"IF(R54<0,IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/(-R54)))),IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/R54))))","v":{"$error":"#REF!"}},null,{"$f":"+V53+V27+#REF!+V23","v":{"$error":"#REF!"}},{"$f":"+W53+W27+#REF!+W23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+AA53+AA27+#REF!+AA23","v":{"$error":"#REF!"}},null,{"$f":"+AC53+AC27+#REF!+AC23","v":{"$error":"#REF!"}},{"$f":"+AD53+AD27+#REF!+AD23","v":{"$error":"#REF!"}},{"$f":"+AE53+AE27+#REF!+AE23","v":{"$error":"#REF!"}},{"$f":"+AF53+AF27+#REF!+AF23","v":{"$error":"#REF!"}},{"$f":"+AG53+AG27+#REF!+AG23","v":{"$error":"#REF!"}},{"$f":"+AH53+AH27+#REF!+AH23","v":{"$error":"#REF!"}},{"$f":"+AI53+AI27+#REF!+AI23","v":{"$error":"#REF!"}},{"$f":"+AJ53+AJ27+#REF!+AJ23","v":{"$error":"#REF!"}},{"$f":"+AK53+AK27+#REF!+AK23","v":{"$error":"#REF!"}},{"$f":"+AL53+AL27+#REF!+AL23","v":{"$error":"#REF!"}},{"$f":"+AM53+AM27+#REF!+AM23","v":{"$error":"#REF!"}},{"$f":"+AN53+AN27+#REF!+AN23","v":{"$error":"#REF!"}},null,{"$f":"+AP53+AP27+#REF!+AP23","v":{"$error":"#REF!"}},{"$f":"+AQ53+AQ27+#REF!+AQ23","v":{"$error":"#REF!"}},{"$f":"+AR53+AR27+#REF!+AR23","v":{"$error":"#REF!"}},{"$f":"+AS53+AS27+#REF!+AS23","v":{"$error":"#REF!"}},{"$f":"+AT53+AT27+#REF!+AT23","v":{"$error":"#REF!"}},{"$f":"+AU53+AU27+#REF!+AU23","v":{"$error":"#REF!"}},{"$f":"+AV53+AV27+#REF!+AV23","v":{"$error":"#REF!"}},{"$f":"+AW53+AW27+#REF!+AW23","v":{"$error":"#REF!"}},{"$f":"+AX53+AX27+#REF!+AX23","v":{"$error":"#REF!"}},{"$f":"+AY53+AY27+#REF!+AY23","v":{"$error":"#REF!"}},{"$f":"+AZ53+AZ27+#REF!+AZ23","v":{"$error":"#REF!"}},{"$f":"+BA53+BA27+#REF!+BA23","v":{"$error":"#REF!"}}]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-16937,16937,"N.M.",null,0,-69020,69020,"N.M.",null,null,0,15271,-15271,"N.M.",null,-752038,538610,-1290648,-2.3962570319897516,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,-3848,3848,"N.M.",null,0,-15013,15013,"N.M.",null,null,0,4183,-4183,"N.M.",null,-166337,-141460,-24877,-0.17585890004241481,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,-113388,113388,"N.M.",null,0,-439535,439535,"N.M.",null,null,0,125617,-125617,"N.M.",null,-5004643,-4383365,-621278,-0.14173540191154513,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,-101,0,-101,"N.M.",null,524416,0,524416,"N.M.",null,null,625112,0,625112,"N.M.",null,524416,0,524416,"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,-101,16631,0,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-25,0,-25,"N.M.",null,101245,0,101245,"N.M.",null,null,124012,0,124012,"N.M.",null,101245,0,101245,"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,-25,4204,0,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-750,0,-750,"N.M.",null,2948445,0,2948445,"N.M.",null,null,3621931,0,3621931,"N.M.",null,2948445,0,2948445,"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,-750,123752,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N449",null,"Less Rate Refund Provision",null,null,-876,-134173,133297,0.99347111564919921,null,3574106,-523568,4097674,7.8264408825596679,null,null,4371055,145071,4225984,"N.M.",null,-2348912,-3986215,1637303,0.41074126709171482,null,-3283637,null,-66039,-66039,-164410,-100189,-271962,-135306,414550,-134173,-133694,-135586,-135061,-5518677,null,-123668,-192723,-161092,-158800,-160666,4372807,-876,-876,144587,0,0,0]
[]
["%,V4500000","4500000","Forfeited Discounts",null,null,149009.76,64870.57,{"$f":"+F63-G63","v":84139.19},{"$f":"IF(G63<0,IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/(-G63)))),IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/G63))))","v":1.297031766485172},null,961270.45000000007,553000.4,{"$f":"+K63-L63","v":408270.05000000005},{"$f":"IF(L63<0,IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/(-L63)))),IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/L63))))","v":0.73828165404581991},null,null,404930.82,165294.31,{"$f":"+Q63-R63","v":239636.51},{"$f":"IF(R63<0,IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/(-R63)))),IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/R63))))","v":1.4497565584683467},null,1274738.24,1019369.79,{"$f":"+V63-W63","v":255368.44999999995},{"$f":"IF(W63<0,IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/(-W63)))),IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/W63))))","v":0.25051600754226783},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,118690.44,105048.23,110399.91,102579.11,119621.94,124423.59,131497.47,149009.76,0,0,0,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,10697.33,7478.07,3219.26,0.43049342945439134,null,71792.58,94498.81,-22706.229999999996,-0.24028059189316772,null,null,32923.97,30617.119999999999,2306.8500000000022,7.5345101041508877E-2,null,100547.01000000001,130746.73999999999,-30199.729999999981,-0.23097883740734174,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,6667.37,2008.69,13707.79,4911.74,11573.02,9475.14,12751.5,10697.33,0,0,0,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,226451.42499999999,93248.604999999996,133202.82,1.42846984145232,null,1246716.2,767682.23,479033.97,0.62400033670181476,null,null,464778.64500000002,280025.435,184753.21000000002,0.6597729595527636,null,1707910.22,1133897.47,574012.75,0.50622985339230009,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,186737.245,148899.07500000001,148812.86499999999,148739.79500000001,148748.57500000001,121231.235,117095.985,226451.42499999999,272028.84000000003,0,0,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,375839.37,216051.21,159788.16,0.73958465680428265,null,1641480.5899999999,2411028.15,-769547.56,-0.31917817301303597,null,null,637138.64,709268.81,-72130.170000000042,-0.10169652039259987,null,2439910.0999999996,3650663.86,-1210753.7600000002,-0.33165303803128021,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,211328.39,175,493669.10000000003,298994.46000000002,175,261124.27000000002,175,375839.37,0,0,0,0]
["%,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,-8941.7100000000009,18000,-26941.71,-1.4967616666666665,null,-8941.7100000000009,51351.02,-60292.729999999996,-1.1741291604334247,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,473759.75,418284.48,55475.270000000019,0.13262569531625945,null,3741365.5700000003,3335145.43,406220.14000000013,0.12179982808126004,null,null,1767452.2000000002,1501158,266294.20000000019,0.17739251964150354,null,5413916.6000000006,4813965.0200000005,599951.58000000007,0.12462732435891277,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,395186.98,393462.25,395095.5,395084.32,395084.32,819804.66,473887.79000000004,473759.75,0,0,0,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,"N.M.",null,62589.49,0,62589.49,"N.M.",null,null,62589.49,0,62589.49,"N.M.",null,62589.49,0,62589.49,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,14443.73,24072.880000000001,24072.880000000001,0,0,0,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,160297.70000000001,22012.240000000002,138285.46000000002,6.2822075354439173,null,872380.75,340864.06,531516.68999999994,1.5593215958291406,null,null,442104.91000000003,67942.38,374162.53,5.5070565676386369,null,947755.31,493875.20000000001,453880.11000000004,0.9190178206964027,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,35556.090000000004,34155.5,119647.75,126267.94,114648.56,120168.05,161639.16,160297.70000000001,0,0,0,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,11200,-11200,"N.M.",null,11200,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,88451.69,151489.73000000001,-63038.040000000008,-0.4161208815937556,null,318179.22000000003,499207.87,-181028.64999999997,-0.36263180306031628,null,null,129315.34,181960.23,-52644.890000000014,-0.28932085873929708,null,450616.25,621845.6,-171229.34999999998,-0.27535669626029352,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,61700.75,38014,42933.51,10196.64,36018.980000000003,16488.22,24375.43,88451.69,0,0,0,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,0,null,2124.39,0,2124.39,"N.M.",null,null,2124.39,0,2124.39,"N.M.",null,2124.39,0,2124.39,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1881.94,242.45000000000002,0,0,0,0,0]
["%,V4560043","4560043","Oth Elec Rv-Trn-Aff-Trnf Price",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,0,0,0,0,0,0,0,0,58232460.280000001,0,0,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,"N.M.",null,75867.98,0,75867.98,"N.M.",null,null,75867.98,0,75867.98,"N.M.",null,75867.98,0,75867.98,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,37933.99,37933.99,0,0,0,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,234203.96,148955.76999999999,85248.19,0.57230538971400713,null,1756851.02,1525431.56,231419.45999999996,0.15170753383390073,null,null,699257.77,507270.57,191987.20000000001,0.37847100020014962,null,2389335.4700000002,2010422.04,378913.43000000017,0.18847457024496217,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,-266669.8,0,0,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,10925.78,8431.43,2494.3500000000004,0.29583949579134267,null,66620.31,61006.200000000004,5614.1099999999933,9.2025236779212483E-2,null,null,27438.14,24573.96,2864.1800000000003,0.1165534573996214,null,93487.14,95872.87,-2385.7299999999959,-2.4884307729600628E-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,-9936.9699999999993,0,0,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024058.98,938244.16,85814.819999999949,9.1463207189054013E-2,null,7974863.9400000004,7382067.6900000004,592796.25,8.0302196470376716E-2,null,null,3039073.04,2784276.27,254796.77000000002,9.1512747045033718E-2,null,11651478.710000001,10860097.32,791381.3900000006,7.2870561531947722E-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,-1024137.65,0,0,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,4468.5,4545,-76.5,-1.6831683168316833E-2,null,38010,35923.5,2086.5,5.808175706710092E-2,null,null,14160,13837.5,322.5,2.3306233062330622E-2,null,54715.5,52461,2254.5,4.2974781266083374E-2,null,4980,null,6219,4581,4059,3429,3798,4449,4843.5,4545,3703.5,3613.5,3888,5500.5,null,7192.5,5176.5,4389,3643.5,3448.5,4519.5,5172,4468.5,0,0,0,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,12984,0,12984,"N.M.",null,19476,0,19476,"N.M.",null,null,19476,0,19476,"N.M.",null,19476,0,19476,"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,-6492,0,0,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,426.84000000000003,-426.84000000000003,"N.M.",null,955.69,2961.9700000000003,-2006.2800000000002,-0.67734649574438632,null,null,111.83,2219.7000000000003,-2107.8700000000003,-0.94961931792584586,null,2380.8200000000002,4384.8700000000008,-2004.0500000000006,-0.457037494840212,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,245238.46,209789.87,35448.589999999997,0.16897188601146471,null,1975063.25,1651080.22,323983.03000000003,0.19622488724381909,null,null,727714.27,622559.13,105155.14000000001,0.16890787546558028,null,2800326.48,2479367.91,320958.56999999983,0.12945177224625765,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,-245232.76,0,0,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,592.44000000000005,821.14,-228.69999999999993,-0.27851523491731001,null,4650.25,6257.2300000000005,-1606.9800000000005,-0.25681971095836342,null,null,1816.96,2459.35,-642.38999999999987,-0.26120316343749361,null,7680.98,8373.73,-692.75,-8.2728963078580284E-2,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,-587.95000000000005,0,0,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544261.6200000001,6245240.5099999998,1299021.1100000003,0.20800177477872672,null,59098123.57,49153129.600000001,9944993.9699999988,0.20232677046061373,null,null,22386647.050000001,18532980.710000001,3853666.34,0.2079355933242106,null,83665408.560000002,73674029.25,9991379.3100000024,0.1356160293079125,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,-7544086.1600000001,0,0,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,18120.420000000002,22795.87,-4675.4499999999971,-0.20510074851277874,null,134450.06,170498.59,-36048.53,-0.21143007692908194,null,null,54507.51,67860.100000000006,-13352.590000000004,-0.19676643565217267,null,215751.67999999999,226121.94,-10370.260000000009,-4.5861361352197885E-2,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,-18141.23,0,0,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909837.0199999996,-5147873.6399999997,238036.62000000011,4.6239794650437482E-2,null,-38464672.710000001,-40514599.890000001,2049927.1799999997,5.0597246068471532E-2,null,null,-14569323.539999999,-15276504.199999999,707180.66000000015,4.6292047626969542E-2,null,-58715178.450000003,-60034082.159999996,1318903.7099999934,2.1969249175575196E-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,-4909837.0199999996,4909722.83,0,0,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-8058.55,-14229.960000000001,6171.4100000000008,0.43369131044641029,null,-66635.73,-112522.31,45886.58,0.40779983987175522,null,null,-25099.77,-42999.5,17899.73,0.41627763113524574,null,-119236.09,-137054.63,17818.540000000008,0.13001049289615393,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,-8058.55,8059.01,0,0,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,2077,-349,-0.16803081367356765,null,15420,3988,11432,2.8665997993981946,null,null,5450,3988,1462,0.36659979939819459,null,23396,3988,19408,4.8665997993981946,null,0,null,0,0,0,0,0,0,1911,2077,1994,1994,1994,1994,null,1994,1994,1994,1994,1994,1994,1728,1728,-1728,0,0,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,14694.399999999994,0.10262916699638079,null,1262082.74,1145392.31,116690.42999999993,0.10187813291674704,null,null,473621.91000000003,429538.71,44083.200000000012,0.10262916699638086,null,1834801.02,1749145.87,85655.149999999907,4.8969700851764809E-2,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,-157873.93,0,0,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,7124.5600000000122,5.4700578564402427E-2,null,1098870.92,1042016.53,56854.389999999898,5.456188876389504E-2,null,null,412113.24,390739.56,21373.679999999993,5.4700578564402316E-2,null,1619857,1527833.8900000001,92023.10999999987,6.023109619593519E-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,-137371.08000000002,0,0,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89401.67,-107360.58,17958.910000000003,0.16727657395293508,null,-715213.36,-858884.64,143671.28000000003,0.16727657395293508,null,null,-268205.01,-322081.74,53876.729999999981,0.16727657395293499,null,-1144655.68,-1245612,100956.32000000007,8.1049572419019777E-2,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,-89401.67,89401.67,0,0,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.2300000000005,90.239999999999782,2.0625201417982544E-2,null,36730.46,35001.910000000003,1728.5499999999956,4.9384447877272857E-2,null,null,13396.41,13125.7,270.70999999999913,2.0624423840252263E-2,null,54231.42,51412.310000000005,2819.1099999999933,5.4833365783408548E-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,-4465.47,0,0,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,95918,144940,-49022,-0.33822271284669519,null,-675797,510796,-1186593,-2.3230271967673986,null,null,-1341377,-205757,-1135620,-5.5192289934242824,null,825297,1360064,-534767,-0.39319252623405959,null,414811,null,101879,101879,198080,134388,180327,-538175,187478,144940,144800,145399,145243,1065652,null,138615,129352,131320,132925,133368,-1469769,32474,95918,304017,0,0,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-21015,226375,-247390,-1.0928326891220321,null,510244,2493024,-1982780,-0.79533129243842016,null,null,647189,1361149,-713960,-0.52452743968514837,null,1415744,1616081,-200337,-0.12396470226430482,null,533297,null,226375,226375,226375,226375,226375,908399,226375,226375,226375,226375,226375,226375,null,-27389,-27389,-27389,-27389,-27389,689219,-21015,-21015,-955478,0,0,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-660,7641,-8301,-1.0863761287789557,null,17507,83850,-66343,-0.79121049493142515,null,null,22107,45645,-23538,-0.51567532040749264,null,48072,48320,-248,-5.1324503311258275E-3,null,16538,null,7641,7641,7641,7641,7641,30363,7641,7641,7641,7641,7641,7642,null,-920,-920,-920,-920,-920,23428,-661,-660,-32463,0,0,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-5049,31916,-36965,-1.158196515854117,null,61518,366202,-304684,-0.8320107481663126,null,null,82093,206627,-124534,-0.60269955039757628,null,189184,226980,-37796,-0.16651687373336857,null,71924,null,31911,31916,31916,31916,31916,142795,31916,31916,31916,31916,31916,31918,null,-4115,-4115,-4115,-4115,-4115,92190,-5048,-5049,-128406,0,0,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,620.05000000000007,0,620.05000000000007,"N.M.",null,2434.79,0,2434.79,"N.M.",null,null,2434.79,0,2434.79,"N.M.",null,2434.79,0,2434.79,"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,-763.71,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTHER_OPER_REVENUES",null,"Other Operating Revenues",null,null,6005323.3849999998,3973971.6349999993,2031351.7500000005,0.51116412913198883,null,43136378.710000016,32185721.77,10950656.940000016,0.34023338107045398,null,null,16434887.274999999,12115774.105000004,4319113.1699999943,0.3564867694436098,null,59401022.230000012,46505121.909999996,12895900.320000015,0.27730064539895355,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,5608078.7349999985,4770916.0250000004,5663666.9850000003,5419622.6449999977,5239207.0450000018,4812919.174999998,5616644.7149999999,6005323.3849999998,53281855.920000017,0,0,0]
[null,"Line 2","Operating Revenues (400)",null,null,{"$f":"+F14+F23+F27+F53+F61+F98","v":65046326.695},{"$f":"+G14+G23+G27+G53+G61+G98","v":64720606.464999996},325720.23000000417,5.0327128837420448E-3,null,{"$f":"+K14+K23+K27+K53+K61+K98","v":526962954.42000014},{"$f":"+L14+L23+L27+L53+L61+L98","v":478605541.20999998},48357413.210000157,0.10103813902309616,null,null,{"$f":"+Q14+Q23+Q27+Q53+Q61+Q98","v":212644640.63499999},{"$f":"+R14+R23+R27+R53+R61+R98","v":185146614.10500002},27498026.529999971,0.14852027763470382,null,{"$f":"+V14+V23+V27+V53+V61+V98","v":754939781.48999989},{"$f":"+W14+W23+W27+W53+W61+W98","v":674952928.46999991},79986853.019999981,0.11850730568917772,null,{"$f":"+AA14+AA23+AA27+AA53+AA61+AA98","v":47788863.940000013},null,{"$f":"+AC14+AC23+AC27+AC53+AC61+AC98","v":67085831.844999999},59803847.484999999,58984766.124999993,49769038.785000011,57815442.865000002,56386492.934999987,64039514.704999998,64720606.464999996,50740472.665000007,53142028.465000004,57023806.305000007,67070519.635000005,null,{"$f":"+AP14+AP23+AP27+AP53+AP61+AP98","v":82864908.614999995},62306403.604999997,66662575.704999998,52815642.094999999,49668783.765000001,80265747.045000002,67332566.894999996,65046326.695,324783523.9799999,0,0,0]
[null,"Line 3","Operating Expenses"]
[]
["%,V5010000","5010000","Fuel",null,null,615530.47,941381.32000000007,{"$f":"+F102-G102","v":-325850.85000000009},{"$f":"IF(G102<0,IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/(-G102)))),IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/G102))))","v":-0.34614118962972418},null,5386334.6799999997,4490594.37,{"$f":"+K102-L102","v":895740.30999999959},{"$f":"IF(L102<0,IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/(-L102)))),IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/L102))))","v":0.19947032312339527},null,null,1725491.37,1877015.23,{"$f":"+Q102-R102","v":-151523.85999999987},{"$f":"IF(R102<0,IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/(-R102)))),IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/R102))))","v":-8.0725961930527265E-2},null,7244580.3200000003,7572756.71,{"$f":"+V102-W102","v":-328176.38999999966},{"$f":"IF(W102<0,IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/(-W102)))),IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/W102))))","v":-4.3336449666557378E-2},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,618298.26,692259.20000000007,1391713.84,422235.9,536336.11,438840.56,671120.34,615530.47,0,0,0,0]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-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,12290393.289999999,3464421.5,1240119.1299999999,5166295.41,1362557.52,5465171.1200000001,9639698.9399999995,7211243.7999999998,0,0,0,0]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292,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,617385.32000000007,176267.9,64924.42,309300.95,80402.990000000005,500918.55,519917.36,387404.5,0,0,0,0]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506,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,-1315935.06,6623129,3655819,-1883787,0,0]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918,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,-1796.76,1061.0899999999999,489.78000000000003,0,0,0,0]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,0,null,0,0,0,0,49281.130000000005,0,0,0,0,0,0,0,null,0,0,0,0,0,4136038.43,0,0,0,0,0,0]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407,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,170057.37,269009.72000000003,666930.93000000005,96647.53,160652.59,1026257.44,310596.72000000003,229206.49,0,0,0,0]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2,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,-3920242.98,0,0,0]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598,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,-65011.73,0,0,0]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2,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,65968.69,149021.03,152673.25,106262.46,52426.61,119621.95,123628.91,175772.97,0,0,0,0]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178,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,-126577.74,0,0,0,0]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-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,-503208,0,0,0]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175,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,-0.11,0.13,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5010",null,"Fuel Expense",null,null,19594785.650000002,15532534.390000001,4062251.2600000016,0.26153177311587472,null,101982198.22000003,98087429.099999979,3894769.1200000495,3.970711798378708E-2,null,null,46946940.729999997,38652667.290000007,8294273.4399999902,0.21458476274794719,null,139273193.03,119051641.11,20221551.920000002,0.16985529751174047,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,-832643.58,-1883787,0,0]
[]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,{"$f":"+F117-G117","v":-21710.869999999995},{"$f":"IF(G117<0,IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/(-G117)))),IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/G117))))","v":-5.0841891355911072E-2},null,2798103.73,3168229.93,{"$f":"+K117-L117","v":-370126.20000000019},{"$f":"IF(L117<0,IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/(-L117)))),IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/L117))))","v":-0.11682428617167952},null,null,1186864.8400000001,1205315.73,{"$f":"+Q117-R117","v":-18450.889999999898},{"$f":"IF(R117<0,IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/(-R117)))),IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/R117))))","v":-1.5307930976724162E-2},null,4056798.52,4931057.16,{"$f":"+V117-W117","v":-874258.64000000013},{"$f":"IF(W117<0,IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/(-W117)))),IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/W117))))","v":-0.17729639134826011},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,336540.33,344075.13,306873.26,318921.28999999998,304828.88,340471.02,441077.5,405316.32,4123.6499999999996,0,0,0]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873,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,-53.300000000000004,0,0,0]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867,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,178812.53,40869.72,13553.710000000001,73029.31,1813.2,82902.210000000006,89646.41,88624.99,0,0,0,0]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362,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,293674.01,108042.89,28337.16,201531.73,56715.14,92368.08,379391.47000000003,285011.39,0,0,0,0]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M.",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,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505,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,-433.93,1801.63,16578.740000000002,6537.93,13658.29,6851.37,12544.92,0,0,0,0]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713,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,417841.51,352355.37599999999,381726.44,374041.75,455065.62,412492.9,448311.9,264385.36,9159.52,0,0,0]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,4967.41,5161.9800000000005,4254.84,4662.2,3472.2000000000003,3074.38,4032.86,3702.6,0,0,0,0]
["%,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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"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,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,0,0,0,0]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"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]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762,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,2913.4700000000003,2114.9499999999998,226.6,944.17000000000007,339.90000000000003,1321.84,2266.02,1548.45,0,0,0,0]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M.",null,0,null,0,0,0,0,0,0,0,0,42857.15,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086,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,14.22,10.33,1.1100000000000001,4.62,1.6600000000000001,6.46,10.93,7.46,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N500-509_EXC_501",null,"Steam Power Operations",null,null,1224951.9000000001,1616811.89,-391859.98999999976,-0.24236585123084403,null,9378122.4759999998,11293353.730000002,-1915231.2540000025,-0.16958923804116088,null,null,3906985.2300000004,5370442.1400000006,-1463456.9100000001,-0.27250212772984089,null,13956436.486000001,16324610.920000004,-2368174.4340000022,-0.14506774131435174,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,1500153.0699999998,951500.87599999993,869680.48,1173387.0499999998,976415.77000000014,1107570.1399999999,1574463.1900000004,1224951.9000000001,13229.869999999999,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N517-525",null,"Nuclear 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]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N535-540",null,"Hydraulic Power Operations",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,0,0,{"$f":"+K138-L138","v":0},{"$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":0},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,0,0,{"$f":"+V138-W138","v":0},{"$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":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,{"$f":"+F140-G140","v":0},{"$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":0},null,0,0,{"$f":"+K140-L140","v":0},{"$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":0},null,null,0,0,{"$f":"+Q140-R140","v":0},{"$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":0},null,0,-420846.12,{"$f":"+V140-W140","v":420846.12},{"$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,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F141-G141","v":0},{"$f":"IF(G141<0,IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/(-G141)))),IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/G141))))","v":0},null,0,1637.46,{"$f":"+K141-L141","v":-1637.46},{"$f":"IF(L141<0,IF(M141=0,0,IF(OR(L141=0,K141=0),\"N.M.\",IF(ABS(M141/L141)>=10,\"N.M.\",M141/(-L141)))),IF(M141=0,0,IF(OR(L141=0,K141=0),\"N.M.\",IF(ABS(M141/L141)>=10,\"N.M.\",M141/L141))))","v":"N.M."},null,null,0,1637.46,{"$f":"+Q141-R141","v":-1637.46},{"$f":"IF(R141<0,IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/(-R141)))),IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/R141))))","v":"N.M."},null,-1637.46,1637.46,{"$f":"+V141-W141","v":-3274.92},{"$f":"IF(W141<0,IF(X141=0,0,IF(OR(W141=0,V141=0),\"N.M.\",IF(ABS(X141/W141)>=10,\"N.M.\",X141/(-W141)))),IF(X141=0,0,IF(OR(W141=0,V141=0),\"N.M.\",IF(ABS(X141/W141)>=10,\"N.M.\",X141/W141))))","v":-2},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,0,0,{"$f":"+F142-G142","v":0},{"$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},null,0,1637.46,{"$f":"+K142-L142","v":-1637.46},{"$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":"N.M."},null,null,0,1637.46,{"$f":"+Q142-R142","v":-1637.46},{"$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":"N.M."},null,-1637.46,-419208.66,{"$f":"+V142-W142","v":417571.19999999995},{"$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":0.99609392611307213},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]
[]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,{"$f":"+F144-G144","v":-737423.48999999976},{"$f":"IF(G144<0,IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/(-G144)))),IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/G144))))","v":-0.15674443373162505},null,80363043.569999993,53425038.869999997,{"$f":"+K144-L144","v":26938004.699999996},{"$f":"IF(L144<0,IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/(-L144)))),IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/L144))))","v":0.50422059150108756},null,null,18400605.23,11294277.07,{"$f":"+Q144-R144","v":7106328.1600000001},{"$f":"IF(R144<0,IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/(-R144)))),IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/R144))))","v":0.62919725768689683},null,115945720.56,90885341.919999987,{"$f":"+V144-W144","v":25060378.640000015},{"$f":"IF(W144<0,IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/(-W144)))),IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/W144))))","v":0.27573619805555571},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,-4142895.9,0,0,0]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907,null,76088.320000000007,null,76088.320000000007,71179.39,76088.320000000007,73633.86,76088.34,0,0,0,0,0,0,0,null,0,0,0,0,0,0,64124.29,32587.75,0,0,0,0]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411,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,-448262.49,448262.49,0,0,0]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",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,0,0,0,0,0,0,0,0,296413826.18000001,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028,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,-647.55000000000007,0,0,0]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604,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,-3663.44,0,0,0]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3,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,-269438.12,0,0,0]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,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,-119573,119573,0,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324,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,-37116.050000000003,0,0,0]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481,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,-33871.11,0,0,0]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265,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,-2761.37,2709.66,0,0,0]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091,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,-1351987.94,0,0,0]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283,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,-69793.95,0,0,0]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966,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,-9614.59,12961.45,0,0,0]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647,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,-73023.53,0,0,0]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111,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,-176787.37,0,0,0]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382,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,-120168.27,0,0,0]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479,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,-9779.7900000000009,6600.59,0,0,0]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-285.27,0,0,0,0,0]
["%,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,0,3094705.26,-3094705.26,"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,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878,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,-799749.76,0,0,0]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184,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,-239304.5,226889.7,0,0,0]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609,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,-288.03000000000003,0,0,0,0,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437,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,5359.34,4293.0600000000004,3576.8,3967.26,2782.06,3584.03,5757.33,3313.8,0,0,0,0]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,65627.83,64770.11,62054.19,59972.58,62901.43,61090.1,82871.34,64405.17,0,0,0,0]
["%,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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,6195930.2000000002,7023463.9699999988,-827533.76999999862,-0.11782416390754244,null,99042946.070000038,66718866.599999994,32324079.470000044,0.48448184325121685,null,null,28454846.68,21012476.630000003,7442370.049999997,0.35418814169550827,null,140792192.72000006,114600238.39000003,26191954.330000028,0.2285506094748711,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,17839270.719999995,15826263.439999996,15881602.979999999,9230468.1099999994,11810494.140000001,12215178.770000001,10043737.709999999,6195930.2000000002,290151680.07999998,0,0,0]
[]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,249.48000000000002,0,{"$f":"+F176-G176","v":249.48000000000002},{"$f":"IF(G176<0,IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/(-G176)))),IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/G176))))","v":"N.M."},null,717.48,0,{"$f":"+K176-L176","v":717.48},{"$f":"IF(L176<0,IF(M176=0,0,IF(OR(L176=0,K176=0),\"N.M.\",IF(ABS(M176/L176)>=10,\"N.M.\",M176/(-L176)))),IF(M176=0,0,IF(OR(L176=0,K176=0),\"N.M.\",IF(ABS(M176/L176)>=10,\"N.M.\",M176/L176))))","v":"N.M."},null,null,571.19000000000005,0,{"$f":"+Q176-R176","v":571.19000000000005},null,null,717.48,0,{"$f":"+V176-W176","v":717.48},{"$f":"IF(W176<0,IF(X176=0,0,IF(OR(W176=0,V176=0),\"N.M.\",IF(ABS(X176/W176)>=10,\"N.M.\",X176/(-W176)))),IF(X176=0,0,IF(OR(W176=0,V176=0),\"N.M.\",IF(ABS(X176/W176)>=10,\"N.M.\",X176/W176))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,25.32,120.97,78.59,243.12,249.48000000000002,0,0,0,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,616.48,"N.M.",null,5363.59,0,5363.59,"N.M.",null,null,3028.54,0,3028.54,null,null,5363.59,0,5363.59,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,154.41,217.33,-136.13,2099.44,1636.25,775.81000000000006,616.48,0,0,0,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,767.51,"N.M.",null,null,356.73,0,356.73,null,null,767.51,0,767.51,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,-14.26,633.47,167.23,-788.53,103.28,81.960000000000008,171.49,0,0,0,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,97.26,"N.M.",null,null,97.26,0,97.26,null,null,97.26,0,97.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,53.61,53.07,-9.42,0,0,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,0,0,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,null,0,0,0,null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0699999999999998,8.32,-8.32,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5580",null,"Solar and Wind Operations Expenses",null,null,1028.03,0,1028.03,"N.M.",null,6947.91,0,6947.91,"N.M.",null,null,4053.7200000000003,0,4053.7200000000003,null,null,6947.91,0,6947.91,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,142.22,859.12000000000012,48.099999999999987,1431.8799999999999,1871.7299999999998,1153.96,1028.03,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5590",null,"Other Renewables Operations Expense",null,null,0,0,{"$f":"+F183-G183","v":0},{"$f":"IF(G183<0,IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/(-G183)))),IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/G183))))","v":0},null,0,0,{"$f":"+K183-L183","v":0},{"$f":"IF(L183<0,IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/(-L183)))),IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/L183))))","v":0},null,null,0,0,{"$f":"+Q183-R183","v":0},null,null,0,0,{"$f":"+V183-W183","v":0},{"$f":"IF(W183<0,IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/(-W183)))),IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/W183))))","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,{"$f":"+F185-G185","v":0},{"$f":"IF(G185<0,IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/(-G185)))),IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/G185))))","v":0},null,0,0,{"$f":"+K185-L185","v":0},{"$f":"IF(L185<0,IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/(-L185)))),IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/L185))))","v":0},null,null,0,0,{"$f":"+Q185-R185","v":0},{"$f":"IF(R185<0,IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/(-R185)))),IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/R185))))","v":0},null,0,0,{"$f":"+V185-W185","v":0},{"$f":"IF(W185<0,IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/(-W185)))),IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/W185))))","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,189783.07,212445.31,{"$f":"+F187-G187","v":-22662.239999999991},{"$f":"IF(G187<0,IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/(-G187)))),IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/G187))))","v":-0.10667328923382677},null,1567228.31,1481724.62,{"$f":"+K187-L187","v":85503.689999999944},{"$f":"IF(L187<0,IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/(-L187)))),IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/L187))))","v":5.7705520206581935E-2},null,null,660604.93000000005,527884.17000000004,{"$f":"+Q187-R187","v":132720.76},{"$f":"IF(R187<0,IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/(-R187)))),IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/R187))))","v":0.25142023107076689},null,2150275.8200000003,2114108.0300000003,{"$f":"+V187-W187","v":36167.790000000037},{"$f":"IF(W187<0,IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/(-W187)))),IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/W187))))","v":1.7107824901455029E-2},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,228555.82,190482.01,174554.21,185380.88,127650.46,212175.87,258645.99000000002,189783.07,447.41,0,0,0]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709,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,39358.120000000003,35577.94,33249.93,103888.42,48131.090000000004,54208.05,64520.68,55995.37,0,0,0,0]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M.",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,-162.4,80.16,79.489999999999995,60.99,0,0,0,0]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676,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,-11546.85,0,0,0]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-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,-91796.72,0,0,0]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,8225.5,-8225.5,"N.M.",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,0,37252.490000000005,-37252.490000000005,"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,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952,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,5237.07,5257.11,3852.76,17798.100000000002,16125.02,2751.7400000000002,3325.84,2540.7000000000003,0,0,0,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946,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,-3590.07,0,0,0]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2,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,-28821.119999999999,0,0,0]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776,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,25544.2,17002.71,28419.13,31279.02,28896.07,28263.510000000002,30018.81,25540.66,80.900000000000006,0,0,0]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598,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,864.88,732.27,1692.6200000000001,904.92000000000007,2268.44,3344.88,3243.07,1857.3400000000001,0,0,0,0]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",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,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3,null,8842.5,null,11478,8179.5,6891,6115.5,6693,8349,8614.5,8433,6781.5,6175.5,6622.5,8956.5,null,15075,9775.5,7228.5,6552,6016.5,7993.5,9369,8422.5,0,0,0,0]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",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,0,0,0,0,0,0,0,0,58232460.280000001,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-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,-172514.61000000002,0,0,0]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001,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,-13761.59,0,0,0]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-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,-6501533.21,0,0,0]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2,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,-398850.65,0,0,0]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561,null,-9994705,null,-5210,1688,-298648,-102991,-316247,-2216889,-126801,-146912,-148698,-150865,-147355,-1164502,null,-147629,-86875,-119381,-117156,-117469,8170676,171641,235247,-1778578,0,0,0]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444,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,-91257.31,0,0,0]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"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,793952,793952,793952,793952,793952,793952,586515,586515,0,0,0,0]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482,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,-47.7,0,0,0]
["%,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,-3257551.6300000004,3257551.6300000004,"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,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-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,268.33,363.53000000000003,278.08,277.29000000000002,277.29000000000002,355.43,252.07,257.31,0,0,0,0]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,0,0,0,0]
["%,V5670002","5670002","Rents - Associated",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,0,0,0,0,0,0,0,0,272028.84000000003,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N560-567",null,"Transmission Operations",null,null,8559516.9800000023,7395032.2400000002,1164484.7400000021,0.15746851429548359,null,74528289.910000011,57789962.280000009,16738327.630000003,0.28964074329899353,null,null,33545839.949999999,20110010.399999999,13435829.550000001,0.66811648938779278,null,102369310.73000002,70351510.150000006,32017800.580000013,0.45511177388706003,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,8391016.9100000001,7758402.21,8323222.3899999997,8255972.1600000011,8253836.290000001,16640535.460000001,8345787.5100000026,8559516.9800000023,49412719.599999994,0,0,0]
[]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,18902.240000000002,10189.780000000001,{"$f":"+F216-G216","v":8712.4600000000009},{"$f":"IF(G216<0,IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/(-G216)))),IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/G216))))","v":0.85501944104779504},null,57619.07,54136.800000000003,{"$f":"+K216-L216","v":3482.2699999999968},{"$f":"IF(L216<0,IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/(-L216)))),IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/L216))))","v":6.4323528542507072E-2},null,null,31629.920000000002,31856.37,{"$f":"+Q216-R216","v":-226.44999999999709},{"$f":"IF(R216<0,IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/(-R216)))),IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/R216))))","v":-7.1084684162067771E-3},null,75297.47,63753.450000000004,{"$f":"+V216-W216","v":11544.019999999997},{"$f":"IF(W216<0,IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/(-W216)))),IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/W216))))","v":0.18107286742913514},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,-11008.82,0,0,0]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,{"$f":"+F217-G217","v":37578.81},{"$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":0.30093155600315002},null,882988.89,974515.48,{"$f":"+K217-L217","v":-91526.589999999967},{"$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":-9.3920098631988858E-2},null,null,297856.78000000003,341745.87,{"$f":"+Q217-R217","v":-43889.089999999967},{"$f":"IF(R217<0,IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/(-R217)))),IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/R217))))","v":-0.12842610212085362},null,1279652.01,1258234.03,{"$f":"+V217-W217","v":21417.979999999981},{"$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":1.702225459599116E-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,-90085.25,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N575-576",null,"Regional Market Expense",null,null,181355.99,135064.72,{"$f":"+F218-G218","v":46291.26999999999},{"$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":0.34273398708411784},null,940607.96,1028652.28,{"$f":"+K218-L218","v":-88044.320000000065},{"$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":-8.5591916444301336E-2},null,null,329486.7,373602.24,{"$f":"+Q218-R218","v":-44115.539999999979},{"$f":"IF(R218<0,IF(S218=0,0,IF(OR(R218=0,Q218=0),\"N.M.\",IF(ABS(S218/R218)>=10,\"N.M.\",S218/(-R218)))),IF(S218=0,0,IF(OR(R218=0,Q218=0),\"N.M.\",IF(ABS(S218/R218)>=10,\"N.M.\",S218/R218))))","v":-0.11808157253018606},null,1354949.48,1321987.48,{"$f":"+V218-W218","v":32962},{"$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":2.4933670324926223E-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,-101094.07,0,0,0]
[]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,-4.0999999999999996,0,{"$f":"+F220-G220","v":-4.0999999999999996},{"$f":"IF(G220<0,IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/(-G220)))),IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/G220))))","v":"N.M."},null,0,0,{"$f":"+K220-L220","v":0},{"$f":"IF(L220<0,IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/(-L220)))),IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/L220))))","v":0},null,null,0,0,{"$f":"+Q220-R220","v":0},null,null,0,0,{"$f":"+V220-W220","v":0},{"$f":"IF(W220<0,IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/(-W220)))),IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/W220))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5771-5775",null,"Energy Storage Operation Expense",null,null,-4.0999999999999996,0,{"$f":"+F221-G221","v":-4.0999999999999996},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":"N.M."},null,0,0,{"$f":"+K221-L221","v":0},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":0},null,null,0,0,{"$f":"+Q221-R221","v":0},null,null,0,0,{"$f":"+V221-W221","v":0},{"$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},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]
[]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,{"$f":"+F223-G223","v":87272.87999999999},{"$f":"IF(G223<0,IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/(-G223)))),IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/G223))))","v":0.95140805817231677},null,802836.78,695286.26,{"$f":"+K223-L223","v":107550.52000000002},{"$f":"IF(L223<0,IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/(-L223)))),IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/L223))))","v":0.15468523712808593},null,null,30450.79,181710.37,{"$f":"+Q223-R223","v":-151259.57999999999},{"$f":"IF(R223<0,IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/(-R223)))),IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/R223))))","v":-0.8324212866882611},null,1300481.6000000001,1192458.43,{"$f":"+V223-W223","v":108023.17000000016},{"$f":"IF(W223<0,IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/(-W223)))),IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/W223))))","v":9.0588625382941157E-2},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,-930311.63,0,0,0]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792,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,78.67,110.11,117.53,419.97,1100.74,587.23,0,0,0,0,0,0]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3,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,-10127.25,0,0,0]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985,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,81851.87,137166.35,178697.1,67282.720000000001,126467.99,74396.83,54720.32,69487.3,24045.22,0,0,0]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207,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,31577.87,35047.71,23454.62,48212.959999999999,37663.68,33918.879999999997,39755.31,18170.84,0,0,0,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429,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,-10.950000000000001,1492.41,3843.41,2718.7000000000003,2344.91,1505.19,65.69,0,0,0]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2,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,74030.95,127798.18000000001,82762.38,105498.79000000001,123265.90000000001,104288.19,226862.45,99319.96,9280.1,0,0,0]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634,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,9974.07,14532.89,11523.08,18746.560000000001,12064.960000000001,16502.64,22058.53,13648.2,4393.66,0,0,0]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763,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,-137904.32000000001,288538.07,62325,0,0,0]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365,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,156603.75,74350.880000000005,74980.44,75658.150000000009,75080.84,97623.790000000008,77077.09,76475.650000000009,0,0,0,0]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296,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,1031.414,1031.414,1031.414,1031.414,42245.663999999997,5210.9140000000007,1031.414,1031.414,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N580-589",null,"Distribution Expense",null,null,604408.24400000006,592395.9,12012.344000000041,2.0277561002701134E-2,null,6025504.2910000002,8104217.7000000011,-2078713.4090000009,-0.25649772574594099,null,null,2054573.9520000003,4225190.87,-2170616.9179999996,-0.51373227501080909,null,9031203.2310000006,10805992.082999999,-1774788.8519999981,-0.16424117641101166,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,-840329.21000000008,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N814-826,N871-881",null,"Gas Operations",null,null,0,0,{"$f":"+F236-G236","v":0},{"$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":0},null,0,0,{"$f":"+K236-L236","v":0},{"$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},null,null,0,0,{"$f":"+Q236-R236","v":0},{"$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":0},null,0,0,{"$f":"+V236-W236","v":0},{"$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},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,1570.42,890.41,{"$f":"+F238-G238","v":680.0100000000001},{"$f":"IF(G238<0,IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/(-G238)))),IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/G238))))","v":0.7637043609123888},null,14857.03,5801.29,{"$f":"+K238-L238","v":9055.7400000000016},{"$f":"IF(L238<0,IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/(-L238)))),IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/L238))))","v":1.5609872976527637},null,null,5121.95,2251.9,{"$f":"+Q238-R238","v":2870.0499999999997},{"$f":"IF(R238<0,IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/(-R238)))),IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/R238))))","v":1.2745015320396109},null,22595.91,8801.5400000000009,{"$f":"+V238-W238","v":13794.369999999999},{"$f":"IF(W238<0,IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/(-W238)))),IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/W238))))","v":1.5672677735941662},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,1501.06,2275.79,2613.66,2016.54,1328.03,1714.6200000000001,1836.91,1570.42,0,0,0,0]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,-2265.41,-0.59579520977926692,null,26404.39,25765.8,638.59000000000015,2.4784404132609902E-2,null,null,2960.85,6769.29,-3808.44,-0.56260553174705175,null,27969.7,34112.869999999995,-6143.1699999999946,-0.18008364584979203,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,737.53,1589.16,1831.0900000000001,17475.21,1810.55,448.73,975.2,1536.92,32.950000000000003,0,0,0]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,10312.950000000001,0.4412897378778452,null,284005.49,204088.52000000002,79916.969999999972,0.39157993796025353,null,null,118744.28,70515.92,48228.36,0.68393576939788914,null,376289.32,292987.08,83302.239999999991,0.28432052362172416,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,28337.190000000002,28731.7,34058.14,36976.99,37157.19,37451.78,47609.53,33682.97,1508.65,0,0,0]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,179.20000000000005,0.10331865040012918,null,19996.46,20753.560000000001,-757.10000000000218,-3.6480488166849546E-2,null,null,7388.76,2911.77,4476.99,1.5375493256678927,null,22470.329999999998,37355.83,-14885.500000000004,-0.39847863104634546,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,2822.52,2651.58,2531.92,2244.83,2356.85,2233.08,3242.04,1913.64,0,0,0,0]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,2700.5999999999985,9.4106742121182502E-2,null,244828.15,206877.96,37950.19,0.18344240246761909,null,null,96081.11,79095.490000000005,16985.619999999995,0.21474827452235259,null,346095.74,300320.31,45775.429999999993,0.15242202566985893,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,28307.82,31604.54,28742.400000000001,32454.350000000002,27637.93,30940.5,33742.81,31397.8,0,0,0,0]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,-4795.4899999999907,-2.2273266682922822E-2,null,1824005.25,1979167.23,-155161.97999999998,-7.8397609685564557E-2,null,null,681882.06,759634.49,-77752.429999999935,-0.1023550549949357,null,2689603.56,2817926.14,-128322.58000000007,-4.5537950118167421E-2,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,230682.32,228377.5,244087.79,209897.15,229078.43,209993.97,261381.08000000002,210507.01,421.8,0,0,0]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,483.4,0.95798652397938955,null,5993.05,7360.4400000000005,-1367.3900000000003,-0.18577557863388605,null,null,2699.01,1956.18,742.83000000000015,0.37973499371223512,null,7608.9800000000005,10924.95,-3315.9700000000003,-0.30352267058430471,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,628.44000000000005,487.23,761.83,746.34,670.2,860.34,850.67000000000007,988,0,0,0,0]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,-1895.6800000000003,-3.3338140275965406E-2,null,424810.11,407926.73,16883.380000000005,4.1388265976098224E-2,null,null,162190.48000000001,156626.21,5564.2700000000186,3.5525790989898935E-2,null,640221.76,604937.31999999995,35284.440000000061,5.8327431344457413E-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,55165.8,51339.94,54010.19,51937.87,50165.83,52993.32,54230.64,54966.520000000004,0,0,0,0]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,-211.81999999999971,-5.1849440309011043E-2,null,35185.93,35813.919999999998,-627.98999999999796,-1.7534802110464254E-2,null,null,12059.59,12402.07,-342.47999999999956,-2.7614744957898122E-2,null,54080.350000000006,55624.979999999996,-1544.6299999999901,-2.7768639197712795E-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,4161.2300000000005,5107.53,4574.51,4431.1000000000004,4851.97,3788.39,4397.7300000000005,3873.4700000000003,0,0,0,0]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,268.64999999999998,"N.M.",null,2242.44,1581.74,660.7,0.41770455321354966,null,null,747.81000000000006,808.32,-60.509999999999991,-7.485896674584322E-2,null,4044.91,2259.98,1784.9299999999998,0.78979902477013064,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,524.91,229.12,227.01,268.72000000000003,244.87,267.2,211.96,268.64999999999998,0,0,0,0]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,1161.0699999999997,1.8503033852454765E-2,null,352296.5,453272.57,-100976.07,-0.22277119041198545,null,null,166875.62,148192.85,18682.76999999999,0.12607065725505642,null,544905.89,671683.36,-126777.46999999997,-0.1887458846680376,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,13325.970000000001,33122.75,30387.08,56047.5,52537.58,54183.23,48781.07,63911.32,3406.12,0,0,0]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,4050.3899999999994,0.19102927984651211,null,194568.41,218991.19,-24422.78,-0.11152402980229478,null,null,70112.290000000008,77669.13,-7556.8399999999965,-9.7295283209686986E-2,null,296659.59999999998,357076.97,-60417.369999999995,-0.16919985066525012,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,17268.52,29079.23,25201.58,30989.15,21917.64,21838.600000000002,23020.32,25253.37,0,0,0,0]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,-3594.98,-0.999496773511937,null,-312.79000000000002,24302.82,-24615.61,-1.0128705228446739,null,null,0.54,8855.0300000000007,-8854.49,-0.99993901771083771,null,11264.029999999999,36892,-25627.97,-0.69467553941233873,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,-42.78,1.81,0,0,0,0]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,-49.58,0,-49.58,"N.M.",null,null,-49.58,0,-49.58,"N.M.",null,-49.58,-603540.17000000004,603490.59000000008,0.99991785136687761,null,-288206.66000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-49.58,0,0,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2831.05,9514.4,-12345.45,-1.2975542335827799,null,null,1597.02,-64260.32,65857.34,1.0248523505640805,null,7917.8,10013.77,-2095.9700000000003,-0.20930878180745116,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,-1071.2,0,0,0]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989,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,1453.25,5671.79,2189.12,1712.02,2135.85,1847.94,1459.59,1376.38,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N901-905",null,"Customer Account Expense",null,null,431820.91000000003,425032.12999999995,6788.7800000000861,1.5972392487128177E-2,null,3443845.73,3615104.8299999996,-171259.09999999963,-4.7373204389207058E-2,null,null,1333095.7,1267828.3500000001,65267.34999999986,5.1479642334863275E-2,null,5075553.4300000006,4672789.200000002,402764.22999999858,8.6193537256077896E-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,378742.94999999995,420274.36,431395.39000000007,450937.52,429399.81,418749.12,482525.67,431820.91000000003,4298.3200000000006,0,0,0]
[]
["%,V9070000","9070000","Supervision - Customer Service",null,null,834.87,5840.1500000000005,{"$f":"+F256-G256","v":-5005.2800000000007},{"$f":"IF(G256<0,IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/(-G256)))),IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/G256))))","v":-0.85704647997054872},null,10880.85,39893,{"$f":"+K256-L256","v":-29012.15},{"$f":"IF(L256<0,IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/(-L256)))),IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/L256))))","v":-0.72724914145338782},null,null,3052.81,14464.24,{"$f":"+Q256-R256","v":-11411.43},{"$f":"IF(R256<0,IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/(-R256)))),IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/R256))))","v":-0.78894086381310047},null,22141.190000000002,50393.15,{"$f":"+V256-W256","v":-28251.96},{"$f":"IF(W256<0,IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/(-W256)))),IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/W256))))","v":-0.56063095877118219},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,2105.4700000000003,1522.04,1245.99,1468.9,1485.64,1178.02,1039.92,834.87,0,0,0,0]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,4.45,0,4.45,"N.M.",null,4.45,17.05,-12.600000000000001,-0.73900293255131966,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,18.86,-18.86,4.45,0,0,0,0,0,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,-1037.2799999999988,-1.0083163155005098E-2,null,814698.77,865957.14,-51258.369999999995,-5.9192733256983127E-2,null,null,315083.62,314294.94,788.67999999999302,2.509362702434831E-3,null,1198305.8500000001,1246660.31,-48354.459999999963,-3.878719777322498E-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,67286.11,124398.82,101168.84,106083.7,100677.68000000001,101733.90000000001,111514.52,101835.2,1020.09,0,0,0]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,-7.96,"N.M.",null,0,0,0,0,null,null,-21.5,0,-21.5,"N.M.",null,0,0,0,0,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]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,124570.92000000001,5.2213895575494984,null,775863.1,361598.96,414264.13999999996,1.145645275085968,null,null,406345.38,75633.95,330711.43,4.3725262266482181,null,852106.54999999993,487661.46,364445.08999999991,0.74733215538500808,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,35331.1,33984.590000000004,83320.06,114224.39,102657.58,108213.74,149702.91,148428.73000000001,29014.95,0,0,0]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21276.33,4219.28,17057.050000000003,4.0426447166341184,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.480000000003,5554.71,25785.770000000004,4.6421451344894704,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,1529.07,1739.69,7051.72,1610.48,224.85,1870.33,3687.56,3562.63,1694.29,0,0,0]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,0,0,null,-98.31,0,-98.31,"N.M.",null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,98.31,null,-62.02,-27.32,-7.48,-1.49,0,0,0,0,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,532.06000000000006,825.05000000000007,-292.99,-0.35511787164414277,null,5073.3900000000003,6758.24,-1684.8499999999995,-0.24930307298941728,null,null,2147.44,2107.11,40.329999999999927,1.913995947055442E-2,null,9282.18,11835.529999999999,-2553.3499999999985,-0.21573600844237636,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,316.49,266.57,533.63,1290.25,519.01,762.91,852.47,532.06000000000006,0,0,0,0]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M.",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1787.01,0,0,0,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,0,0,null,92.4,27.79,64.610000000000014,2.3249370277078092,null,null,53.160000000000004,11.97,41.190000000000005,3.441102756892231,null,128.56,99.78,28.78,0.28843455602325119,null,0,null,0,0,3.67,0,12.15,4.6500000000000004,7.32,0,8.17,0,14.49,13.5,null,0,3.02,0,28.740000000000002,7.48,51.75,1.41,0,0,0,0,0]
["%,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,256972.54,133835.38999999998,123137.15000000002,0.92006419228875136,null,1629577.9899999998,1278534.2700000003,351043.71999999951,0.27456731370994025,null,null,737572.89,408211.85,329361.04000000004,0.80683850799529722,null,2115096.27,1802301.85,312794.41999999993,0.17355273757278777,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,106526.88,161880,193340.27,224683.07,205574.88000000003,213808.81,266791.53999999992,256972.54,31729.33,0,0,0]
[]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,{"$f":"+F269-G269","v":-114506.98999999999},{"$f":"IF(G269<0,IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/(-G269)))),IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/G269))))","v":-0.10844835560372998},null,7742173.5899999999,8570171.9299999997,{"$f":"+K269-L269","v":-827998.33999999985},{"$f":"IF(L269<0,IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/(-L269)))),IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/L269))))","v":-9.6613970730456494E-2},null,null,2972286.39,3640353.21,{"$f":"+Q269-R269","v":-668066.81999999983},{"$f":"IF(R269<0,IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/(-R269)))),IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/R269))))","v":-0.18351703295296443},null,11417271.559999999,12277179.969999999,{"$f":"+V269-W269","v":-859908.41000000015},{"$f":"IF(W269<0,IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/(-W269)))),IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/W269))))","v":-7.004119937161761E-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,1097333.21,970117.78,888636.89,1083940.5900000001,729858.73,892871.27,1138055.57,941359.55,6058.11,0,0,0]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"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,-12.07,0,0,0,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076,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,-84861.71,0,0,0]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252,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,0,39.58,24.27,0,0.28000000000000003,0,0,35.4,0,0,0,0]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"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]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"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,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0.79,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201,null,0,null,0,0,0,0,0,0,2.39,0,0,0,19.12,0,null,0,0,0,0,24.36,0,0,0,0,0,0,0]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277,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,0,13.34,20.7,182.34,47.75,150.84,29.68,161.4,0,0,0,0]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295,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,0,28.97,8.4,28.28,17.23,17.650000000000002,7.41,66.45,0,0,0,0]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523,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,0,28.310000000000002,49.9,55.4,33.26,62.35,87.100000000000009,45.83,0,0,0,0]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644,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,0.66,0.9,5.54,40.450000000000003,25.09,25.89,5.5,5.14,0,0,0,0]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2,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,0.79,7.61,9.33,18.510000000000002,5.57,14.700000000000001,6.08,6.73,0,0,0,0]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812,null,0,null,0,0,0,3.93,8.67,3.18,3.8000000000000003,4.87,2,3.04,7.7700000000000005,39.61,null,2.63,6.95,0,7.47,0,8.61,3.7,16.98,0,0,0,0]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M.",null,0,null,0,2.1800000000000002,0,0,0.49,0,0,0,6.72,4.28,12.77,0,null,0,0.56000000000000005,7.2,16.95,2.7,26.02,1.43,1.47,0,0,0,0]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342,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,6.43,68.12,74.42,174.29,77.510000000000005,99.04,44.9,60.61,0,0,0,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923,null,0,null,0,0.41000000000000003,7.75,1.43,0,33.380000000000003,38.89,40.56,0,0,0,42.300000000000004,null,0,0.61,0,58.370000000000005,1.2,0.31,0,0,0,0,0,0]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,0,null,0,7.13,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,16.12,4.05,0,0,0,0,0]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899,null,0,null,0,0,0,2.75,0,0,2,2.17,2.21,0.84,2.7600000000000002,1.99,null,0,0,2.4700000000000002,0.55000000000000004,2.35,1.95,0,0.28999999999999998,0,0,0,0]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146,null,0,null,0,0,0,4.6900000000000004,0,0,0,2.74,0,1.1000000000000001,0,0,null,0,39.61,0,0,-5.82,12.94,0,8.5299999999999994,0,0,0,0]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M.",null,0,null,0,0,16.5,0,35.300000000000004,0,0,54.09,0,0,0,0,null,0,0,14.05,250.77,1344.57,857.56000000000006,17.3,55.34,0,0,0,0]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,160.15,0,0,0,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,229.58000000000004,2.6234716032453438,null,null,0,77.040000000000006,-77.040000000000006,"N.M.",null,492.62,87.51,405.11,4.629299508627585,null,0,null,0,0,0,0,10.47,12.75,0,64.290000000000006,158.29,17.240000000000002,0,0,null,0,100.3,216.79,0,0,0,0,0,0,0,0,0]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M.",null,8.98,null,0,0,0,0,0,3.1,0,0,24.38,35.15,21.73,0,null,0,81.47,0,0,9.7200000000000006,47.54,8.19,459.85,0,0,0,0]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,0,0,null,30.34,3.1,27.24,8.7870967741935484,null,null,20.75,3.1,17.649999999999999,5.6935483870967731,null,46.97,10.48,36.489999999999995,3.4818702290076331,null,1,null,0,0,0,0,0,0,3.1,0,8.52,0,2.09,6.0200000000000005,null,3.5700000000000003,0,6.0200000000000005,0,0,12.120000000000001,8.6300000000000008,0,0,0,0,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,11669.79,0.42547569731690271,null,-120329.06,-147929.54,27600.48000000001,0.18657855625049607,null,null,-61493.62,-60998.950000000004,-494.66999999999825,-8.109483851771189E-3,null,-670710.58000000007,-254692.26,-416018.32000000007,-1.6334156365803973,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,-15757.84,0,0,0,0]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,-8,-1.8776698117636015E-4,null,-318380,-328767,10387,3.1593803514342982E-2,null,null,-124294,-111127,-13167,-0.11848605649392137,null,-446710,-457791,11081,2.420536882551208E-2,null,-28714,null,-44700,-38322,-36278,-51825,-46515,-33279,-35242,-42606,-30566,-31222,-33780,-32762,null,-35793,-35271,-39051,-37661,-46310,-41570,-40110,-42614,0,0,0,0]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.04,0,0.04,"N.M.",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0,0.05,"N.M.",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,-0.01,0,0,0,0,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,0,0,null,-1702.51,7.65,-1710.16,"N.M.",null,null,-1472.91,-120.02,-1352.89,"N.M.",null,-2151.02,-4054.09,1903.0700000000002,0.46941977114469585,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,-47020.57,-57457.05,10436.480000000003,0.18163967694129793,null,-399258.56,-456712.35000000003,57453.790000000037,0.12579863452345888,null,null,-151410.14000000001,-156379.73000000001,4969.5899999999965,3.1778990793755665E-2,null,-611572.03,-928420.69000000006,316848.66000000003,0.34127703465979414,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,-47020.57,0,0,0,0]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795,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,-800,0,0,0]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574,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,-55267.4,0,0,0,0]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F301-G301","v":0},{"$f":"IF(G301<0,IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/(-G301)))),IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/G301))))","v":0},null,0,0,{"$f":"+K301-L301","v":0},{"$f":"IF(L301<0,IF(M301=0,0,IF(OR(L301=0,K301=0),\"N.M.\",IF(ABS(M301/L301)>=10,\"N.M.\",M301/(-L301)))),IF(M301=0,0,IF(OR(L301=0,K301=0),\"N.M.\",IF(ABS(M301/L301)>=10,\"N.M.\",M301/L301))))","v":0},null,null,0,0,{"$f":"+Q301-R301","v":0},{"$f":"IF(R301<0,IF(S301=0,0,IF(OR(R301=0,Q301=0),\"N.M.\",IF(ABS(S301/R301)>=10,\"N.M.\",S301/(-R301)))),IF(S301=0,0,IF(OR(R301=0,Q301=0),\"N.M.\",IF(ABS(S301/R301)>=10,\"N.M.\",S301/R301))))","v":0},null,0.03,0,{"$f":"+V301-W301","v":0.03},{"$f":"IF(W301<0,IF(X301=0,0,IF(OR(W301=0,V301=0),\"N.M.\",IF(ABS(X301/W301)>=10,\"N.M.\",X301/(-W301)))),IF(X301=0,0,IF(OR(W301=0,V301=0),\"N.M.\",IF(ABS(X301/W301)>=10,\"N.M.\",X301/W301))))","v":"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,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577,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,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467,null,0,null,0,0,0,0,0,0,55.82,0,27.91,28.17,0,56.620000000000005,null,0,28.060000000000002,56.1,28.240000000000002,28.16,28.07,0,0,0,0,0,0]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083,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,981.59,302.84000000000003,551.20000000000005,3750.15,186.09,1107.58,164.26,167.49,0,0,0,0]
["%,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,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M.",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,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-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,92444.19,92444.19,79339.56,92444.19,92444.19,159215.89000000001,83542.5,76987.650000000009,0,0,0,0]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937,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,160458.39000000001,160157.45000000001,153697.92000000001,167581.22,173816.14,168868.34,201752.78,164578.15,0,0,0,0]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197,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,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759,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,-42670.04,0,0,0,0]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942,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,442.25,257.97000000000003,285.51,560.19000000000005,262.25,820.32,1526.14,678.25,1038.83,0,0,0]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094,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,-915.59,1240.3600000000001,0,0,0]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043,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,202.81,201.93,186.24,183.41,193.46,184.94,206.11,213.96,0,0,0,0]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2,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,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312,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,-1863,0,0,0]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3,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,169491.88,169491.88,179478.27,172820.68,172820.68,172820.68,172820.68,172820.68,0,0,0,0]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2,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,11283.7,11316.460000000001,11309.33,12036.89,12362.29,12047.83,12345.49,12415.4,0,0,0,0]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003,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,287476.82,629472.71,475141.02,456927.7,458232.16000000003,466822.13,470167.33,478822.81,357663.05,0,0,0]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,3.56,"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,3.56,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857,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,-975.1,0,0,0]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-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,13336.67,14990.94,15168.76,15112.04,15131.970000000001,15492.24,15579.130000000001,16001.36,12594.710000000001,0,0,0]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887,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,-2658.52,46.65,113.47,0,915.25,270.18,1275.74,0,0,0,0]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088,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,611.38,266.37,620.58000000000004,2096.16,135.17000000000002,360.26,619.81000000000006,1846.69,0,0,0,0]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858,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,6816.33,6816.33,5257.96,6296.87,6296.87,6296.87,6296.87,6296.87,0,0,0,0]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063,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,150070.16,150319.38,157296.23000000001,148517.69,233310.21,159884.42000000001,168849.96,153362.01999999999,55160.6,0,0,0]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417,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,-994.35,0,0,0,0,0,0]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4344.97,16568.010000000002,-12223.04,-0.73774943399961734,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,12628.970000000001,17215.490000000002,-4586.5200000000004,-0.26641820825314877,null,161.87,null,5.09,5.09,6202.83,2071,2071,2071,2071,2071,2071,2071,2071,2071,null,552.34,552.34,524.69000000000005,543.12,543.12,543.12,543.12,543.12,0,0,0,0]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223,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,534.79,534.79,444.04,504.54,504.54,504.54,504.54,504.54,0,0,0,0]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-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,-239901.05000000002,0,0,0,0]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,-0.17195646104253201,null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-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,-38799.58,0,0,0]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2,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,-118471.98,0,0,0]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-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,-31869.510000000002,0,0,0]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,{"$f":"+F333-G333","v":6182.369999999999},{"$f":"IF(G333<0,IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/(-G333)))),IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/G333))))","v":0.69816739204574962},null,-24881.34,-61349.16,{"$f":"+K333-L333","v":36467.820000000007},{"$f":"IF(L333<0,IF(M333=0,0,IF(OR(L333=0,K333=0),\"N.M.\",IF(ABS(M333/L333)>=10,\"N.M.\",M333/(-L333)))),IF(M333=0,0,IF(OR(L333=0,K333=0),\"N.M.\",IF(ABS(M333/L333)>=10,\"N.M.\",M333/L333))))","v":0.59443063279106034},null,null,-7759.06,-26005.97,{"$f":"+Q333-R333","v":18246.91},{"$f":"IF(R333<0,IF(S333=0,0,IF(OR(R333=0,Q333=0),\"N.M.\",IF(ABS(S333/R333)>=10,\"N.M.\",S333/(-R333)))),IF(S333=0,0,IF(OR(R333=0,Q333=0),\"N.M.\",IF(ABS(S333/R333)>=10,\"N.M.\",S333/R333))))","v":0.70164312271374607},null,-70096.47,-109059.14000000001,{"$f":"+V333-W333","v":38962.670000000013},{"$f":"IF(W333<0,IF(X333=0,0,IF(OR(W333=0,V333=0),\"N.M.\",IF(ABS(X333/W333)>=10,\"N.M.\",X333/(-W333)))),IF(X333=0,0,IF(OR(W333=0,V333=0),\"N.M.\",IF(ABS(X333/W333)>=10,\"N.M.\",X333/W333))))","v":0.35726184893810831},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,-1164.58,0,0,0]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2,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,-38864.86,0,0,0,0]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851,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,-32796.36,214265.93,0,0,0]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539,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,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446,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,-209403.13,0,0,0,0]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M.",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,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2,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,13361.52,13366.18,13370.02,13373.19,13373.84,13447.98,0,29310.82,0,0,0,0]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994,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,-15.950000000000001,24.66,759.56000000000006,0,0,0,0]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"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,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417,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,-152776.38,0,0,0]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367,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,-5686.21,4957.96,0,0,0,0]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-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,79433,79433,79433,79433,79433,79433,88939.51,88944.930000000008,0,0,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665,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,-2499.9900000000002,1119.5,0,0,0]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309,null,4000,null,0,0,1999.99,1900.01,149.99,15950.01,0,0,255.42000000000002,6.19,5403.7,0,null,0,911.5,0,899.99,2750,4250.01,4000,3875,0,0,0,0]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2,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,0,829.13,7.41,53.76,56.94,133.06,0,96.460000000000008,0,0,0,0]
["%,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]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268,null,4213.24,null,0,0,0,0,6285.41,6254.02,0,0,0,0,0,4326.5,null,1391.14,998.12,1941.19,4811.72,0,1774.04,4928.9800000000005,0,0,0,0,0]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964,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,32.26,634.63,223.35,32.26,2360.2600000000002,1194.32,32.26,381.46,0,0,0,0]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739,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,-50880,30577.510000000002,22020.47,35047.910000000003,19646.247000000003,20961.12,0,0,0,0]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,-0.6854022039801313,null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887,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,10957.125,5137.3180000000002,8467.7710000000006,2404.0509999999999,2514.3620000000001,2027.2710000000002,11860.210000000001,7375.415,0,0,0,0]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,-538.80000000000007,-0.96786362248288993,null,null,0,0,0,0,null,86.81,1325.3700000000001,-1238.5600000000002,-0.93450130906841111,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,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349,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,-12.59,0,10098.4,7952.7,1063.02,0,0,0]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,5951.4299999999985,0.37464260129601479,null,150419.39000000001,140677.08000000002,9742.3099999999977,6.9253001270711601E-2,null,null,67344.42,53906.39,13438.029999999999,0.2492845467856408,null,267332.7,225562.81,41769.890000000014,0.18518074854626973,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,-206.97,0,0,0]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,"N.M.",null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3,null,700,null,700,900,1600,0,800,800,800,800,800,800,8633.7100000000009,800,null,800,0,1600,800,1600,800,800,0,800,0,0,0]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2,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,4264.7,4202.6499999999996,4118.76,4095.9,4092.78,4092.1600000000003,4036.11,3997.73,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N920-933",null,"Administration & General Operations",null,null,1803301.0949999997,1703643.0599999998,99658.034999999916,5.8497015800950659E-2,null,13433230.867000004,14644271.189000001,-1211040.3219999969,-8.2697206734990411E-2,null,null,5154584.63,5485189.5500000017,-330604.92000000179,-6.0272287217494919E-2,null,25045543.986999996,17139198.241000004,7906345.7459999919,0.46130196026828196,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,1650647.5749999993,1636745.5379999997,1430835.5309999997,1894389.4009999998,1666028.1919999998,1019437.3910000002,2331846.1439999999,1803301.0949999997,219215.3,0,0,0]
[null,"Line 4","Operating Expenses (401)",null,null,{"$f":"-(-F360-F267-F254-F236-F234-F221-F218-F214-F185-F183-F181-F174-F142-F138-F136-F134-F115)","v":38854067.439000003},{"$f":"-(-G360-G267-G254-G236-G234-G221-G218-G214-G185-G183-G181-G174-G142-G138-G136-G134-G115)","v":34557813.689999998},4296253.7490000054,0.124320762521016,null,{"$f":"-(-K360-K267-K254-K236-K234-K221-K218-K214-K185-K183-K181-K174-K142-K138-K136-K134-K115)","v":310411271.42400008},{"$f":"-(-L360-L267-L254-L236-L234-L221-L218-L214-L185-L183-L181-L174-L142-L138-L136-L134-L115)","v":262562029.43899995},47849241.985000134,0.18223976287522095,null,null,{"$f":"-(-Q360-Q267-Q254-Q236-Q234-Q221-Q218-Q214-Q185-Q183-Q181-Q174-Q142-Q138-Q136-Q134-Q115)","v":122467980.18200001},{"$f":"-(-R360-R267-R254-R236-R234-R221-R218-R214-R185-R183-R181-R174-R142-R138-R136-R134-R115)","v":96907256.780000001},25560723.40200001,0.26376480205221642,"",{"$f":"-(-V360-V267-V254-V236-V234-V221-V218-V214-V185-V183-V181-V174-V142-V138-V136-V134-V115)","v":439018789.81400013},{"$f":"-(-W360-W267-W254-W236-W234-W221-W218-W214-W185-W183-W181-W174-W142-W138-W136-W134-W115)","v":355651060.76400006},83367729.050000072,0.23440877378774508,null,{"$f":"-(-AA360-AA267-AA254-AA236-AA234-AA221-AA218-AA214-AA185-AA183-AA181-AA174-AA142-AA138-AA136-AA134-AA115)","v":18639067.586000003},null,{"$f":"-(-AC360-AC267-AC254-AC236-AC234-AC221-AC218-AC214-AC185-AC183-AC181-AC174-AC142-AC138-AC136-AC134-AC115)","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,{"$f":"-(-AP360-AP267-AP254-AP236-AP234-AP221-AP218-AP214-AP185-AP183-AP181-AP174-AP142-AP138-AP136-AP134-AP115)","v":44359428.31499999},40972069.340999991,37294853.085999995,31479839.969000004,33837100.531000003,45483652.940000005,38130259.803000003,38854067.439000003,338058805.63999999,-1883787,0,0]
[null,null,null,null,null,{"$f":"+F361-F360-F267-F254-F236-F234-F218-F214-F185-F174-F142-F138-F136-F134-F115","v":1023.929999999702},{"$f":"+G361-G360-G267-G254-G236-G234-G218-G214-G185-G174-G142-G138-G136-G134-G115","v":0},1023.929999999702,"N.M.",null,{"$f":"+K361-K360-K267-K254-K236-K234-K218-K214-K185-K174-K142-K138-K136-K134-K115","v":6947.9099999964237},{"$f":"+L361-L360-L267-L254-L236-L234-L218-L214-L185-L174-L142-L138-L136-L134-L115","v":0},null,null,null,null,{"$f":"+Q361-Q360-Q267-Q254-Q236-Q234-Q218-Q214-Q185-Q174-Q142-Q138-Q136-Q134-Q115","v":4053.7200000062585},{"$f":"+R361-R360-R267-R254-R236-R234-R218-R214-R185-R174-R142-R138-R136-R134-R115","v":0},4053.7200000062585,"N.M.",null,{"$f":"+V361-V360-V267-V254-V236-V234-V218-V214-V185-V174-V142-V138-V136-V134-V115","v":6947.9100000560284},{"$f":"+W361-W360-W267-W254-W236-W234-W218-W214-W185-W174-W142-W138-W136-W134-W115","v":0},6947.9100000560284,"N.M.",null,{"$f":"+AA361-AA360-AA267-AA254-AA236-AA234-AA218-AA214-AA185-AA174-AA142-AA138-AA136-AA134-AA115","v":0},null,{"$f":"+AC361-AC360-AC267-AC254-AC236-AC234-AC218-AC214-AC185-AC174-AC142-AC138-AC136-AC134-AC115","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP361-AP360-AP267-AP254-AP236-AP234-AP218-AP214-AP185-AP174-AP142-AP138-AP136-AP134-AP115","v":412.8699999935925},142.21999999508262,859.11999999172986,60.94000000320375,1419.0400000009686,1875.5000000018626,1154.2900000009686,1023.929999999702,2.1420419216156006E-8,0,0,0]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,{"$f":"+K363-L363","v":-543269.99000000011},{"$f":"IF(L363<0,IF(M363=0,0,IF(OR(L363=0,K363=0),\"N.M.\",IF(ABS(M363/L363)>=10,\"N.M.\",M363/(-L363)))),IF(M363=0,0,IF(OR(L363=0,K363=0),\"N.M.\",IF(ABS(M363/L363)>=10,\"N.M.\",M363/L363))))","v":-0.44739324235335298},null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212,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,88724.91,89108.91,83007.7,100567.77,97409,65789.02,81535.05,64888.49,1146.4100000000001,0,0,0]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088,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,145729.15,132952.54,174774.73,129767.46,150402.56,167010.37,156066,50468.3,13416.95,0,0,0]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,{"$f":"+F365-G365","v":-392310.9},{"$f":"IF(G365<0,IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/(-G365)))),IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/G365))))","v":-0.41490868143262688},null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,{"$f":"+Q365-R365","v":-724116.75},{"$f":"IF(R365<0,IF(S365=0,0,IF(OR(R365=0,Q365=0),\"N.M.\",IF(ABS(S365/R365)>=10,\"N.M.\",S365/(-R365)))),IF(S365=0,0,IF(OR(R365=0,Q365=0),\"N.M.\",IF(ABS(S365/R365)>=10,\"N.M.\",S365/R365))))","v":-0.30744380401384269},null,14849786.73,13230439.539999999,{"$f":"+V365-W365","v":1619347.1900000013},{"$f":"IF(W365<0,IF(X365=0,0,IF(OR(W365=0,V365=0),\"N.M.\",IF(ABS(X365/W365)>=10,\"N.M.\",X365/(-W365)))),IF(X365=0,0,IF(OR(W365=0,V365=0),\"N.M.\",IF(ABS(X365/W365)>=10,\"N.M.\",X365/W365))))","v":0.12239557008700873},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,932569.59,1345756.46,1591331.56,2264765.64,1143269.7,316845.68,761094.59,553224.63,4208.8500000000004,0,0,0]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2,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,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597,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,-191.79,0,0,0,0,0]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961,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,-58271.11,0,0,0,0]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2,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,-1620.25,0,0,0]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"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,-2152.4499999999998,0,0,0,0]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,310.27,101.59,228.56,483.76,248.73000000000002,175.9,1107.0899999999999,0,0,0,0]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711,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,-22487.8,183758.83000000002,108847.98,147040.29,6410.1900000000005,0,0,0]
["%,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,0,0,0,0,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,1040339.1200000001,1550597.94,-510258.81999999983,-0.32907229323418286,null,14546687.77,13607825.140000001,938862.62999999896,6.8994319102486559E-2,null,null,3401796.9800000004,4022032.04,-620235.05999999959,-0.15420937820276528,null,23376858.829999998,22485953.449999999,890905.37999999896,3.962052941099542E-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,1515919.0099999998,2150151.09,2658668.8499999996,3230160.79,1589991.05,929720.53000000026,1431737.3299999998,1040339.1200000001,23562.15,0,0,0]
[]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F376-G376","v":0},{"$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":0},null,0.19,0,{"$f":"+K376-L376","v":0.19},{"$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,0.19,0,{"$f":"+Q376-R376","v":0.19},{"$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,0.19,0,{"$f":"+V376-W376","v":0.19},{"$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,0,0,0,14.63,-14.63,-14.44,14.63,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N528-533",null,"Nuclear Plant Maintenance",null,null,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,0.19,0,{"$f":"+Q377-R377","v":0.19},{"$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":"N.M."},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,N541-545",null,"Hydraulic Plant Maintenance",null,null,0,0,{"$f":"+F379-G379","v":0},{"$f":"IF(G379<0,IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/(-G379)))),IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/G379))))","v":0},null,0,0,{"$f":"+K379-L379","v":0},{"$f":"IF(L379<0,IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/(-L379)))),IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/L379))))","v":0},null,null,0,0,{"$f":"+Q379-R379","v":0},{"$f":"IF(R379<0,IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/(-R379)))),IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/R379))))","v":0},null,0,0,{"$f":"+V379-W379","v":0},{"$f":"IF(W379<0,IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/(-W379)))),IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/W379))))","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,{"$f":"+F381-G381","v":0},{"$f":"IF(G381<0,IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/(-G381)))),IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/G381))))","v":0},null,0,0,{"$f":"+K381-L381","v":0},{"$f":"IF(L381<0,IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/(-L381)))),IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/L381))))","v":0},null,null,0,0,{"$f":"+Q381-R381","v":0},{"$f":"IF(R381<0,IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/(-R381)))),IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/R381))))","v":0},null,0,0,{"$f":"+V381-W381","v":0},{"$f":"IF(W381<0,IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/(-W381)))),IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/W381))))","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,{"$f":"+F383-G383","v":0},{"$f":"IF(G383<0,IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/(-G383)))),IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/G383))))","v":0},null,0,0,{"$f":"+K383-L383","v":0},{"$f":"IF(L383<0,IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/(-L383)))),IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/L383))))","v":0},null,null,0,0,{"$f":"+Q383-R383","v":0},{"$f":"IF(R383<0,IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/(-R383)))),IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/R383))))","v":0},null,0,0,{"$f":"+V383-W383","v":0},{"$f":"IF(W383<0,IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/(-W383)))),IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/W383))))","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,-160.41,735.15,{"$f":"+F385-G385","v":-895.56},{"$f":"IF(G385<0,IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/(-G385)))),IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/G385))))","v":-1.2182003672719852},null,3316.01,18692.18,{"$f":"+K385-L385","v":-15376.17},{"$f":"IF(L385<0,IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/(-L385)))),IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/L385))))","v":-0.82259907619122008},null,null,101.45,8274.74,{"$f":"+Q385-R385","v":-8173.29},{"$f":"IF(R385<0,IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/(-R385)))),IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/R385))))","v":-0.98773979605401496},null,6847.57,20001.27,{"$f":"+V385-W385","v":-13153.7},{"$f":"IF(W385<0,IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/(-W385)))),IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/W385))))","v":-0.65764323965428195},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,-160.41,0,0,0,0]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253,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,4280.8500000000004,1671.67,8251.56,4188.3100000000004,1465.76,946.39,1876.13,2711.85,0,0,0,0]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779,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,-72.59,131.44999999999999,196,187.67000000000002,0,0,0,0]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953,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,12378.39,8264.61,9301.8700000000008,9137.82,9170.2100000000009,10613.26,10739.68,8691.23,0,0,0,0]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528,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,-2214.52,651.35,1706.01,480.03000000000003,0,0,0,0]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2,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,98276.42,50460.24,40258.78,69943.62,58828.800000000003,64164.060000000005,52876.43,30483.37,0,0,0,0]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2,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,-523543.38,0,0,0]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978,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,-80.760000000000005,0,0,0,0]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903,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,452.76,1904.32,804.30000000000007,1819.58,1930.5900000000001,1689.15,5033.2700000000004,922.9,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N568-574",null,"Transmission Maintenance",null,null,1005822.73,862266.66,143556.06999999995,0.16648686150059419,null,5242457.3600000003,4655651.91,586805.45000000019,0.12604152143324654,null,null,2629849.2799999998,2917879.04,-288029.76000000024,-9.8712028857783032E-2,null,6350990.6400000006,6822658.1440000013,-471667.50400000066,-6.9132513170808013E-2,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,-523543.38,0,0,0]
[]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F396-G396","v":0},{"$f":"IF(G396<0,IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/(-G396)))),IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/G396))))","v":0},null,0,0,{"$f":"+K396-L396","v":0},{"$f":"IF(L396<0,IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/(-L396)))),IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/L396))))","v":0},null,null,0,0,{"$f":"+Q396-R396","v":0},null,null,0,0,{"$f":"+V396-W396","v":0},{"$f":"IF(W396<0,IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/(-W396)))),IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/W396))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.79,1.8,-3.59,0,0,0,0,0,0,0,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-0.53,0,{"$f":"+F397-G397","v":-0.53},{"$f":"IF(G397<0,IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/(-G397)))),IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/G397))))","v":"N.M."},null,0,0,{"$f":"+K397-L397","v":0},{"$f":"IF(L397<0,IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/(-L397)))),IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/L397))))","v":0},null,null,-3.5100000000000002,0,{"$f":"+Q397-R397","v":-3.5100000000000002},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,0.75,-0.75,41.21,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N558",null,"Solar and Wind Maintenance Expenses",null,null,-0.53,0,{"$f":"+F398-G398","v":-0.53},{"$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,0,0,{"$f":"+K398-L398","v":0},{"$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":0},null,null,-3.5100000000000002,0,{"$f":"+Q398-R398","v":-3.5100000000000002},null,null,0,0,{"$f":"+V398-W398","v":0},{"$f":"IF(W398<0,IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/(-W398)))),IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/W398))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.54,1.05,37.620000000000005,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N559",null,"Other Renewables Maintenance Expense",null,null,0,0,{"$f":"+F400-G400","v":0},{"$f":"IF(G400<0,IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/(-G400)))),IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/G400))))","v":0},null,0,0,{"$f":"+K400-L400","v":0},{"$f":"IF(L400<0,IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/(-L400)))),IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/L400))))","v":0},null,null,0,0,{"$f":"+Q400-R400","v":0},null,null,0,0,{"$f":"+V400-W400","v":0},{"$f":"IF(W400<0,IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/(-W400)))),IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/W400))))","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,N5781-5787",null,"Energy Storage Maintenance Expense",null,null,0,0,{"$f":"+F402-G402","v":0},{"$f":"IF(G402<0,IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/(-G402)))),IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/G402))))","v":0},null,0,0,{"$f":"+K402-L402","v":0},{"$f":"IF(L402<0,IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/(-L402)))),IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/L402))))","v":0},null,null,0,0,{"$f":"+Q402-R402","v":0},null,null,0,0,{"$f":"+V402-W402","v":0},{"$f":"IF(W402<0,IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/(-W402)))),IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/W402))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,{"$f":"+K404-L404","v":64920.229999999996},{"$f":"IF(L404<0,IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/(-L404)))),IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/L404))))","v":5.9093439577354143},null,null,26269.73,2846.8,{"$f":"+Q404-R404","v":23422.93},{"$f":"IF(R404<0,IF(S404=0,0,IF(OR(R404=0,Q404=0),\"N.M.\",IF(ABS(S404/R404)>=10,\"N.M.\",S404/(-R404)))),IF(S404=0,0,IF(OR(R404=0,Q404=0),\"N.M.\",IF(ABS(S404/R404)>=10,\"N.M.\",S404/R404))))","v":8.2278101728256292},null,80513.75,17895.63,{"$f":"+V404-W404","v":62618.119999999995},{"$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":3.4990732374328255},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,2800.96,7531.75,8314.48,14796.18,16193.16,11591.82,6922.79,7755.12,0,0,0,0]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124,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,-43.24,543.96,16,627.47,0,0,0,0]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346,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,43863.71,55777.770000000004,43274.29,20803.36,16450.34,9208.02,15063.37,65727.69,1031.04,0,0,0]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,"N.M.",null,84989.57,0,84989.57,"N.M.",null,null,38729.760000000002,0,38729.760000000002,"N.M.",null,84989.57,0,84989.57,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8772.92,13961.67,9270.9,2750.2400000000002,11504.08,10975.34,16731.57,11022.85,0,0,0,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,"N.M.",null,753458.37,0,753458.37,"N.M.",null,null,378593.03,0,378593.03,"N.M.",null,753458.37,0,753458.37,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,89134.1,73900.91,62552.43,49692.25,99585.650000000009,95549.91,146855.53,136187.59,2586.1799999999998,0,0,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-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,-11079670.82,0,0,0]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2,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,22988.66,38017.4,29679.81,32301.71,33854.43,23798.04,26970.45,24666.77,3264.23,0,0,0]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471,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,1720.58,3517.7000000000003,8222.19,6504.26,5065.51,2987.3,7752.18,999.6,658.89,0,0,0]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914,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,-47.74,0,0,0]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803,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,-503.58,275.02,0,0,0]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707,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,-397.44,0,0,0]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529,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,1539.89,2412.4299999999998,37.89,2055.71,4388.71,1692.56,742.48,3094.81,1959.8600000000001,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N590-599",null,"Distribution Maintenance",null,null,1933873.1500000001,3381715.07,-1447841.9199999997,-0.42813835288612878,null,24186659.858000007,24082998.369999997,103661.48800000921,4.3043431057629231E-3,null,null,7838262.3399999989,6244681.1700000009,1593581.1699999981,0.25519015729028771,null,32414579.228000004,30616392.789000001,1798186.439000003,5.8732798843829301E-2,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,-11070340.779999999,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N830-837,N861-870",null,"Gas Maintenance",null,null,0,0,{"$f":"+F418-G418","v":0},{"$f":"IF(G418<0,IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/(-G418)))),IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/G418))))","v":0},null,0,0,{"$f":"+K418-L418","v":0},{"$f":"IF(L418<0,IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/(-L418)))),IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/L418))))","v":0},null,null,0,0,{"$f":"+Q418-R418","v":0},{"$f":"IF(R418<0,IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/(-R418)))),IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/R418))))","v":0},null,0,0,{"$f":"+V418-W418","v":0},{"$f":"IF(W418<0,IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/(-W418)))),IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/W418))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,{"$f":"+F420-G420","v":13163.980000000001},{"$f":"IF(G420<0,IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/(-G420)))),IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/G420))))","v":1.0215040746931372},null,2515.84,17955.310000000001,{"$f":"+K420-L420","v":-15439.470000000001},{"$f":"IF(L420<0,IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/(-L420)))),IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/L420))))","v":-0.85988323231400632},null,null,-76.31,5063.13,{"$f":"+Q420-R420","v":-5139.4400000000005},{"$f":"IF(R420<0,IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/(-R420)))),IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/R420))))","v":-1.0150717046570008},null,9698.11,24362.65,{"$f":"+V420-W420","v":-14664.54},{"$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":-0.60192713025881828},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,-632.78,277.12,0,0,0,0]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,-44259.240000000005,-0.57342119896580301,null,119489.19,563981.86,-444492.67,-0.78813291973610644,null,null,28142.959999999999,171773.9,-143630.94,-0.83616276978050808,null,606367.97,1064277.2,-457909.23,-0.43025372525127853,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,-16376.23,32925.279999999999,1800.25,0,0,0]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,11177.02,7.1716062136271184,null,null,3069.87,1422.32,1647.55,1.1583539569154622,null,25282.68,1549.81,23732.87,"N.M.",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,229.75,703.72,379.05,2835.38,5517.76,1808.33,187.96,1073.58,668.93000000000006,0,0,0]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,-3025.28,"N.M.",null,null,0,1119.3600000000001,-1119.3600000000001,"N.M.",null,1516.95,4632,-3115.05,-0.67250647668393781,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,0,80103.06,-80103.06,"N.M.",null,0,799403.18,-799403.18,"N.M.",null,null,0,229776.98,-229776.98,"N.M.",null,318800.55,1122773.27,-803972.72,-0.71605972593202183,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,-0.02,0.08,0,0,0,0,0,13224.64,0,0,0]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,-640711.35,"N.M.",null,null,0,237680.6,-237680.6,"N.M.",null,298974.35000000003,950574.54,-651600.18999999994,-0.68548037274383544,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]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3.72,-3.72,"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]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,22.830000000000002,-22.830000000000002,"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]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,6.74,-6.74,"N.M.",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,0,4042.76,-4042.76,"N.M.",null,0,5263.27,-5263.27,"N.M.",null,null,0,4518.2700000000004,-4518.2700000000004,"N.M.",null,-150.56,7407.5,-7558.06,-1.0203253459331758,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,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,8733.11,"N.M.",null,null,6432.6100000000006,0,6432.6100000000006,"N.M.",null,8733.11,0,8733.11,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,736.35,365.72,577.70000000000005,620.73,1673.3700000000001,2282.44,2476.8000000000002,0,0,0,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M.",null,null,205462.7,0,205462.7,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,61867.64,64048.53,70776.69,62906.200000000004,66937.540000000008,69906.5,69482.399999999994,66073.8,0,0,0,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,76932.97,"N.M.",null,null,21242.25,0,21242.25,"N.M.",null,76932.97,0,76932.97,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7510.89,21565.07,6043.8,15103.41,5467.55,5208.16,9555.06,6479.03,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N935,N9351,N9352,N9353",null,"Adminstration & General Maintenance",null,null,109305.61000000002,232608.81,-123303.19999999998,-0.53008826277904086,null,752405.94,2031997.0700000003,-1279591.1300000004,-0.62972095230432601,null,null,264274.08,651361.30000000005,-387087.22000000003,-0.59427420695702982,null,1878155.4300000002,3175701.8300000005,-1297546.4000000004,-0.40858571410654132,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,88804.479999999996,107275.54000000001,96542.97,98798.420000000013,96710.450000000012,90469.62000000001,64498.849999999991,109305.61000000002,15693.82,0,0,0]
[null,"Line 5","Maintenance Expenses (402)",null,null,{"$f":"+F433+F418+F402+F416+F400+F398+F394+F383+F381+F379+F377+F374","v":4089340.08},{"$f":"+G433+G418+G402+G416+G400+G398+G394+G383+G381+G379+G377+G374","v":6027188.4800000004},-1937848.4000000004,-0.32151780327267948,null,{"$f":"+K433+K418+K402+K416+K400+K398+K394+K383+K381+K379+K377+K374","v":44728211.118000008},{"$f":"+L433+L418+L402+L416+L400+L398+L394+L383+L381+L379+L377+L374","v":44378472.489999995},349738.62800001353,7.8808171705058508E-3,null,null,{"$f":"+Q433+Q418+Q402+Q416+Q400+Q398+Q394+Q383+Q381+Q379+Q377+Q374","v":14134179.359999999},{"$f":"+R433+R418+R402+R416+R400+R398+R394+R383+R381+R379+R377+R374","v":13835953.550000001},298225.80999999866,2.1554409598317757E-2,"",{"$f":"+V433+V418+V402+V416+V400+V398+V394+V383+V381+V379+V377+V374","v":64020584.318000004},{"$f":"+W433+W418+W402+W416+W400+W398+W394+W383+W381+W379+W377+W374","v":63100706.213},919878.10500000417,1.4577936765000753E-2,null,{"$f":"+AA433+AA418+AA402+AA416+AA400+AA398+AA394+AA383+AA381+AA379+AA377+AA374","v":3899821.5300000003},null,{"$f":"+AC433+AC418+AC402+AC416+AC400+AC398+AC394+AC383+AC381+AC379+AC377+AC374","v":5287362.9000000004},4527325.1599999992,4960466.42,7082591.8500000006,8684772.6100000013,2778435.7800000003,5030329.290000001,6027188.4800000004,9826452.6799999997,7471137.9800000014,3971043.4700000007,-1976260.9299999997,null,{"$f":"+AP433+AP418+AP402+AP416+AP400+AP398+AP394+AP383+AP381+AP379+AP377+AP374","v":9340766.5800000001},10893952.899999999,-2400571.1100000003,7082745.3579999991,5677138.0300000012,4827079.2100000009,5217760.07,4089340.08,-11554628.189999999,0,0,0]
[]
["%,V4030001","4030001","Depreciation Exp",null,null,9341251.5800000001,8867133.2200000007,{"$f":"+F436-G436","v":474118.3599999994},{"$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":5.3469182004688476E-2},null,74215614.530000001,70316432.659999996,{"$f":"+K436-L436","v":3899181.8700000048},{"$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":5.5451929549009703E-2},null,null,27996403.079999998,26567965.210000001,{"$f":"+Q436-R436","v":1428437.8699999973},{"$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":5.3765422331339963E-2},null,110005497.23,104809250.66,{"$f":"+V436-W436","v":5196246.5700000077},{"$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":4.9578129194498027E-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,9172426.3100000005,9201775.5099999998,9325193.4600000009,9252134.0800000001,9267682.0899999999,9333443.4399999995,9321708.0600000005,9341251.5800000001,0,0,0,0]
["%,V4030029","4030029","Over/Undr Depr Exp Var Riders",null,null,-44793,178844,{"$f":"+F437-G437","v":-223637},{"$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":-1.2504585001453781},null,977112,-1102294,{"$f":"+K437-L437","v":2079406},{"$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":1.8864350164293737},null,null,1566632,894677,{"$f":"+Q437-R437","v":671955},{"$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":0.7510587619889636},null,-1338722.27,-1363677,{"$f":"+V437-W437","v":24954.729999999981},{"$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":1.8299590005551154E-2},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,-44793,4367770,-197079,0,0]
["%,V4030046","4030046","Capitalized Software Depr Exp",null,null,703407.41,0,{"$f":"+F438-G438","v":703407.41},{"$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,6005157.6600000001,0,{"$f":"+K438-L438","v":6005157.6600000001},{"$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,2389616.31,0,{"$f":"+Q438-R438","v":2389616.31},{"$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,6005157.6600000001,0,{"$f":"+V438-W438","v":6005157.6600000001},{"$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,0,786722.43,1578360.3900000001,523202.88,727255.65,790865.11,895343.79,703407.41,0,0,0,0]
["%,V4030047","4030047","Depr Exp - Cloud Computing",null,null,47519.76,0,{"$f":"+F439-G439","v":47519.76},{"$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,377382.58,0,{"$f":"+K439-L439","v":377382.58},{"$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,143824.21,0,{"$f":"+Q439-R439","v":143824.21},{"$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,377382.58,0,{"$f":"+V439-W439","v":377382.58},{"$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,0,43982.21,92363.790000000008,48336.55,48875.82,49065.86,47238.590000000004,47519.76,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_OTHER,NDEPR_EXP_REG,NSTP_NUCLEAR_DECOMM","Line 6","Depreciation Expense (403)",null,null,10047385.75,9045977.2200000007,{"$f":"+F440-G440","v":1001408.5299999993},{"$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":0.11070208399220346},null,81575266.769999996,69214138.659999996,{"$f":"+K440-L440","v":12361128.109999999},{"$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":0.17859252963793221},null,null,32096475.599999998,27462642.210000001,{"$f":"+Q440-R440","v":4633833.3899999969},{"$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":0.16873224923393113},"",115049315.2,103445573.66,{"$f":"+V440-W440","v":11603741.540000007},{"$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":0.11217243164157641},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,10776479.310000001,11358776.15,9447363.6400000006,8632653.5100000016,9263518.5600000005,11378791.409999998,10670298.440000001,10047385.75,4367770,-197079,0,0]
[]
["%,V4031001","4031001","Depr - Asset Retirement Oblig",null,null,153415.51999999999,159200.51999999999,{"$f":"+F442-G442","v":-5785},{"$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":-3.6337821007117313E-2},null,1261564.3,572704.68000000005,{"$f":"+K442-L442","v":688859.62},{"$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":1.2028182133940304},null,null,465562.31,364232.7,{"$f":"+Q442-R442","v":101329.60999999999},{"$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":0.27820020003695434},null,1898366.11,598120.19000000006,{"$f":"+V442-W442","v":1300245.92},{"$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":2.1738873586594689},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,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_ARO","Line 7","Depreciation Expense for Asset Retirement Costs (403.1)",null,null,153415.51999999999,159200.51999999999,{"$f":"+F443-G443","v":-5785},{"$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":-3.6337821007117313E-2},null,1261564.3,572704.68000000005,{"$f":"+K443-L443","v":688859.62},{"$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":1.2028182133940304},null,null,465562.31,364232.7,{"$f":"+Q443-R443","v":101329.60999999999},{"$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":0.27820020003695434},null,1898366.11,598120.19000000006,{"$f":"+V443-W443","v":1300245.92},{"$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":2.1738873586594689},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,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,0,0,0,0]
[]
["%,V4040001","4040001","Amort. of Plant",null,null,0,718743.77,{"$f":"+F445-G445","v":-718743.77},{"$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,0,6301587.04,{"$f":"+K445-L445","v":-6301587.04},{"$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,-166838.95000000001,2171736.12,{"$f":"+Q445-R445","v":-2338575.0700000003},{"$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":-1.0768228462305081},null,2849515.62,9470668.5,{"$f":"+V445-W445","v":-6621152.8799999999},{"$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":-0.69912201868326396},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,0,38363.74,{"$f":"+F446-G446","v":-38363.74},{"$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,0,285346.60000000003,{"$f":"+K446-L446","v":-285346.60000000003},{"$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,0,113046.17,{"$f":"+Q446-R446","v":-113046.17},{"$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,161766.98000000001,391509.66000000003,{"$f":"+V446-W446","v":-229742.68000000002},{"$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":-0.58681228963801302},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,0,757107.51,{"$f":"+F447-G447","v":-757107.51},{"$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,0,6586933.6399999997,{"$f":"+K447-L447","v":-6586933.6399999997},{"$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,-166838.95000000001,2284782.29,{"$f":"+Q447-R447","v":-2451621.2400000002},{"$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":-1.0730218151332047},"",3011282.6,9862178.1600000001,{"$f":"+V447-W447","v":-6850895.5600000005},{"$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":-0.69466353668062308},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,25744,25744,{"$f":"+K449-L449","v":0},{"$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,3218,3218,3218,3218,3218,3218,3218,3218,0,0,0,0]
["%,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,25744,25744,{"$f":"+K450-L450","v":0},{"$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,3218,3218,3218,3218,3218,3218,3218,3218,0,0,0,0]
[]
["%,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,0,0,{"$f":"+F456-G456","v":0},{"$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":0},null,0,-0.16,{"$f":"+K456-L456","v":0.16},{"$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,0,0,{"$f":"+Q456-R456","v":0},{"$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":0},null,0,120381.8,{"$f":"+V456-W456","v":-120381.8},{"$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,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4073014","4073014","Regulatory Debit - BSDR",null,null,-14,17365.84,{"$f":"+F457-G457","v":-17379.84},{"$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":-1.0008061804093553},null,87159.87,301730.28000000003,{"$f":"+K457-L457","v":-214570.41000000003},{"$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":-0.7111331683382921},null,null,405.7,57831.24,{"$f":"+Q457-R457","v":-57425.54},{"$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":-0.99298476048585504},null,157169.28,3039272.13,{"$f":"+V457-W457","v":-2882102.85},{"$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":-0.94828719730338862},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,-14,0,0,0,0]
["%,V4073036","4073036","Reg Debit - ADFIT Ben NonDR",null,null,110668.07,0,{"$f":"+F458-G458","v":110668.07},{"$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,671838.56,0,{"$f":"+K458-L458","v":671838.56},{"$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,671838.56,0,{"$f":"+Q458-R458","v":671838.56},{"$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,671838.56,0,{"$f":"+V458-W458","v":671838.56},{"$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,0,0,0,0,0,0,561170.49,110668.07,0,0,0,0]
["%,V4073037","4073037","Reg Debit - ADFIT Ben Decom Ri",null,null,305974.89,0,{"$f":"+F459-G459","v":305974.89},{"$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":"N.M."},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,305974.89,0,{"$f":"+Q459-R459","v":305974.89},{"$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":"N.M."},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,416628.96,17365.84,{"$f":"+F460-G460","v":399263.12},{"$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,1064973.32,301730.12000000005,{"$f":"+K460-L460","v":763243.2},{"$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":2.5295558825880553},null,null,978219.15,57831.24,{"$f":"+Q460-R460","v":920387.91},{"$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,1134982.73,3159653.9299999997,{"$f":"+V460-W460","v":-2024671.1999999997},{"$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":-0.64078891070200206},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,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,561147.49,416628.96,0,0,0,0]
[]
["%,V4074000","4074000","Regulatory Credits",null,null,40681.200000000004,-185601,{"$f":"+F462-G462","v":226282.2},{"$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":1.2191863190392294},null,325449.60000000003,3234041.09,{"$f":"+K462-L462","v":-2908591.4899999998},{"$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":-0.89936751236515666},null,null,122043.6,-972061.79,{"$f":"+Q462-R462","v":1094105.3900000001},{"$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":1.1255512779696855},null,-2786547.39,3234041.09,{"$f":"+V462-W462","v":-6020588.4800000004},{"$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":-1.8616301748967576},null,0,null,0,4700000,-570517,32001.06,44618.82,32758.21,-819219,-185601,-506735,-1927094.81,-339083.59,-339083.59,null,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,0,0,0,0]
["%,V4074025","4074025","PPA RIDER Over/Under",null,null,-675813.44000000006,-949842.9,{"$f":"+F463-G463","v":274029.45999999996},{"$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":0.28849977190964943},null,-2029808.09,-1951195.74,{"$f":"+K463-L463","v":-78612.350000000093},{"$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":-4.0289320229860738E-2},null,null,-1188221.8,-2529857.17,{"$f":"+Q463-R463","v":1341635.3699999999},{"$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":0.53032059908741802},null,-2832738.62,-1951195.74,{"$f":"+V463-W463","v":-881542.88000000012},{"$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":-0.45179623034642341},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,-675813.44000000006,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4074","Line 13","(Less) Regulatory Credits (407.4)",null,null,-635132.24000000011,-1135443.8999999999,{"$f":"+F464-G464","v":500311.6599999998},{"$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":0.44063089334488464},null,-1704358.49,1282845.3499999999,{"$f":"+K464-L464","v":-2987203.84},{"$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":-2.3285767376402777},null,null,-1066178.2,-3501918.96,{"$f":"+Q464-R464","v":2435740.7599999998},{"$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":0.69554458221957249},null,-5619286.0100000007,1282845.3499999999,{"$f":"+V464-W464","v":-6902131.3600000003},{"$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":-5.3803300296485475},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,-635132.24000000011,0,0,0,0]
[]
["%,V4081002","4081002","FICA",null,null,278995.67,186927.17,{"$f":"+F466-G466","v":92068.499999999971},{"$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":0.49253674572829603},null,2467215.48,2383635.2059999998,{"$f":"+K466-L466","v":83580.274000000209},{"$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":3.5064205206239187E-2},null,null,904010.73,1001985.296,{"$f":"+Q466-R466","v":-97974.565999999992},{"$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":-9.7780442877876322E-2},null,3598136.7439999999,3352257.3059999999,{"$f":"+V466-W466","v":245879.43800000008},{"$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":7.3347424005882705E-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,316298.69,266251.96000000002,313650.17,298605.56,368398.37,285103.44,339911.62,278995.67,10111.280000000001,0,0,0]
["%,V4081003","4081003","Federal Unemployment Tax",null,null,117.48,137.87,-20.39,-0.1478929426271125,null,12368.83,13046.710000000001,-677.88000000000102,-5.1957926557729954E-2,null,null,620.71,634,-13.289999999999964,-2.0962145110410037E-2,null,17325.900000000001,17282.400000000001,43.5,2.5170115261769197E-3,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,-2919,335.98,126.23,332.13,209.12,294.11,117.48,43.49,0,0,0]
["%,V408100519","408100519","Real Personal Property Taxes",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-1800059.25,1800059.25,"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]
["%,V408100520","408100520","Real Personal Property Taxes",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-1191978.1599999999,1191978.1599999999,"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]
["%,V408100521","408100521","Real Personal Property Taxes",null,null,0,0,0,0,null,0,832990.34,-832990.34,"N.M.",null,null,0,0,0,0,null,-25903.25,2046973.65,-2072876.9,-1.0126544130160151,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,0,0,0,0,null,0,1560189.82,-1560189.82,"N.M.",null,null,0,260022.32,-260022.32,"N.M.",null,-1315000,8476453.2699999996,-9791453.2699999996,-1.1551356396494357,null,1729697.4,null,260033.5,260033.5,260033.5,260033.5,260033.5,260032.46,-10.14,0,0,0,0,-1315000,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100523","408100523","Real Personal Property Taxes",null,null,0,2007616.07,-2007616.07,"N.M.",null,1575127.38,14446456.57,-12871329.190000001,-0.89096790812558413,null,null,262517.38,5755206.5700000003,-5492689.1900000004,-0.95438610642258848,null,2906610.37,14446456.57,-11539846.199999999,-0.79880115543101649,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,1559970.5,0,1559970.5,"N.M.",null,10613702.550000001,0,10613702.550000001,"N.M.",null,null,4370202.55,0,4370202.55,"N.M.",null,10613702.550000001,0,10613702.550000001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1248700,1248700,1248700,1248700,1248700,1248700,1561532.05,1559970.5,0,0,0,0]
["%,V408100622","408100622","State Gross Receipts Tax",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3797.11,-3797.11,"N.M.",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,0,6841.56,-6841.56,"N.M.",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,0,1652.31,-1652.31,"N.M.",null,126,13197.48,-13071.48,-0.99045272279253316,null,null,0,4950.93,-4950.93,"N.M.",null,6739.24,13197.48,-6458.24,-0.48935402819326113,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,1543.04,0,1543.04,"N.M.",null,12331.58,0,12331.58,"N.M.",null,null,4625.12,0,4625.12,"N.M.",null,12331.58,0,12331.58,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1541.46,1541.46,1541.46,1541.04,1541.04,1541.04,1541.04,1543.04,0,0,0,0]
["%,V4081007","4081007","State Unemployment Tax",null,null,282.06,116.65,165.41,1.4180025717959708,null,21881.57,22816.850000000002,-935.28000000000247,-4.0990759022389259E-2,null,null,1032.3399999999999,799.94,232.39999999999986,0.29052178913418486,null,25344.79,25739.7,-394.90999999999985,-1.5342447658675115E-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,-16.73,0,0,0]
["%,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,0,4073.06,-4073.06,"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,1073.29,2110.33,-1037.04,-0.4914112958636801,null,null,0,964.54,-964.54,"N.M.",null,12877.689999999999,2110.33,10767.359999999999,5.1022162410618241,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,984.26,0,984.26,"N.M.",null,null,112.52,0,112.52,"N.M.",null,984.26,0,984.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,871.74,0,0,112.52,0,0,0,0,0]
["%,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,0,18948.09,-18948.09,"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,0,4253.72,-4253.72,"N.M.",null,1794.56,34956.300000000003,-33161.740000000005,-0.94866275893043606,null,null,0,12556.78,-12556.78,"N.M.",null,19336.820000000003,34956.300000000003,-15619.48,-0.44682875475951395,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,4255.74,0,4255.74,"N.M.",null,36438.539000000004,0,36438.539000000004,"N.M.",null,null,12481.09,0,12481.09,"N.M.",null,36438.539000000004,0,36438.539000000004,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8033.3810000000003,5206.0950000000003,5377.1150000000007,5340.8580000000002,4073.58,4151.7700000000004,4255.74,0,0,0,0]
["%,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,-224843.4,63.13,-224906.53,"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,-534124.77,2153842.2599999998,-2687967.03,-1.2479869486821193,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,0,614156.43000000005,-614156.43000000005,"N.M.",null,-550824.80000000005,4913251.4400000004,-5464076.2400000002,-1.1121100368516861,null,null,0,1842469.29,-1842469.29,"N.M.",null,1905781.26,4913251.4400000004,-3007470.1800000006,-0.61211403827523236,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,587156.43000000005,0,587156.43000000005,"N.M.",null,4697251.4400000004,0,4697251.4400000004,"N.M.",null,null,1761469.29,0,1761469.29,"N.M.",null,4697251.4400000004,0,4697251.4400000004,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,0,0,0,0]
["%,V408102920","408102920","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-274522.59000000003,274522.59000000003,"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]
["%,V408102921","408102921","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-363105.71,363105.71,"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]
["%,V408102922","408102922","Real-Pers Prop Tax-Cap Leases",null,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,-372463.10000000003,372463.10000000003,"N.M.",null,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,-373447.56000000006,373447.56000000006,"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,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,-832.23,189264,-190096.23,-1.0043971912249556,null,47313,null,0,0,0,0,0,0,0,0,-832.23,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102924","408102924","Real-Pers Prop Tax-Cap Leases",null,null,0,51101,-51101,"N.M.",null,0,412127,-412127,"N.M.",null,null,0,156622,-156622,"N.M.",null,24710,412127,-387417,-0.94004275381132518,null,0,null,51101,51101,51101,51101,51101,51101,54420,51101,51101,51101,51101,-128593,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102925","408102925","Real-Pers Prop Tax-Cap Leases",null,null,55192,0,55192,"N.M.",null,444388,0,444388,"N.M.",null,null,168428,0,168428,"N.M.",null,444388,0,444388,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,55192,55192,55192,55192,55192,55192,58044,55192,0,0,0,0]
["%,V4081033","4081033","Fringe Benefit Loading - FICA",null,null,-130984.25,-116104.41,-14879.839999999997,-0.12815912849477462,null,-1027255.05,-960381.28,-66873.770000000019,-6.9632521366930447E-2,null,null,-391694.58,-311840.84000000003,-79853.739999999991,-0.25607210396175173,null,-1600334.83,-1461233.75,-139101.08000000007,-9.519426991061497E-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,-60424.74,0,0,0]
["%,V4081034","4081034","Fringe Benefit Loading - FUT",null,null,-721.09,-571.63,-149.46000000000004,-0.26146283435089135,null,-5272.97,-4759.1900000000005,-513.77999999999975,-0.10795534534237962,null,null,-2063.21,-1645.46,-417.75,-0.25388037387721368,null,-7914.92,-7944.9000000000005,29.980000000000473,3.7734899117673566E-3,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,-336.68,0,0,0]
["%,V4081035","4081035","Fringe Benefit Loading - SUT",null,null,-841.33,-611.53,-229.80000000000007,-0.37577878436053846,null,-6122.4400000000005,-5191.83,-930.61000000000058,-0.1792450831402416,null,null,-2422.3200000000002,-1747.29,-675.0300000000002,-0.38632968768779091,null,-8975.08,-9459.2799999999988,484.19999999999891,5.118782824908439E-2,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,-330.79,0,0,0]
["%,V408103623","408103623","Real Prop Tax-Cap Leases",null,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,0,11969.19,-11969.19,"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,0,1134,-1134,"N.M.",null,0,9072,-9072,"N.M.",null,null,0,3402,-3402,"N.M.",null,4987.4400000000005,9072,-4084.5599999999995,-0.45023809523809516,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,1250,0,1250,"N.M.",null,10000,0,10000,"N.M.",null,null,3750,0,3750,"N.M.",null,10000,0,10000,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1250,1250,1250,1250,1250,1250,1250,1250,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N408","Line 14","Taxes Other Than Income Taxes (408.1)",null,null,2356216.25,2384775.7400000002,-28559.490000000224,-1.1975755003277676E-2,null,17096553.248999998,23290926.535999998,-6194373.2870000005,-0.26595649930137244,null,null,7093069.6199999982,8359348.1660000021,-1266278.5460000038,-0.15148053662250147,null,20169331.342999998,30628135.826000001,-10458804.483000003,-0.34147701781189044,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,-50954.17,0,0,0]
[]
["%,V4091001","4091001","Income Taxes, UOI - Federal",null,null,287605.69,-892768.11,{"$f":"+F504-G504","v":1180373.8},{"$f":"IF(G504<0,IF(H504=0,0,IF(OR(G504=0,F504=0),\"N.M.\",IF(ABS(H504/G504)>=10,\"N.M.\",H504/(-G504)))),IF(H504=0,0,IF(OR(G504=0,F504=0),\"N.M.\",IF(ABS(H504/G504)>=10,\"N.M.\",H504/G504))))","v":1.3221504966166411},null,2665264.09,7914088.8899999997,{"$f":"+K504-L504","v":-5248824.8},{"$f":"IF(L504<0,IF(M504=0,0,IF(OR(L504=0,K504=0),\"N.M.\",IF(ABS(M504/L504)>=10,\"N.M.\",M504/(-L504)))),IF(M504=0,0,IF(OR(L504=0,K504=0),\"N.M.\",IF(ABS(M504/L504)>=10,\"N.M.\",M504/L504))))","v":-0.66322540382788142},null,null,618315.69000000006,-58989.340000000004,{"$f":"+Q504-R504","v":677305.03},{"$f":"IF(R504<0,IF(S504=0,0,IF(OR(R504=0,Q504=0),\"N.M.\",IF(ABS(S504/R504)>=10,\"N.M.\",S504/(-R504)))),IF(S504=0,0,IF(OR(R504=0,Q504=0),\"N.M.\",IF(ABS(S504/R504)>=10,\"N.M.\",S504/R504))))","v":"N.M."},null,-3120281.24,4467526.3999999994,{"$f":"+V504-W504","v":-7587807.6399999997},{"$f":"IF(W504<0,IF(X504=0,0,IF(OR(W504=0,V504=0),\"N.M.\",IF(ABS(X504/W504)>=10,\"N.M.\",X504/(-W504)))),IF(X504=0,0,IF(OR(W504=0,V504=0),\"N.M.\",IF(ABS(X504/W504)>=10,\"N.M.\",X504/W504))))","v":-1.6984359935735356},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,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_FEDERAL",null,"Income Taxes Federal",null,null,287605.69,-892768.11,1180373.8,1.3221504966166411,null,2665264.09,7914088.8899999997,-5248824.8,-0.66322540382788142,null,null,618315.69000000006,-58989.340000000004,677305.03,"N.M.",null,-3120281.24,4467526.3999999994,-7587807.6399999997,-1.6984359935735356,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,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,0,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,344886.91000000003,354827.43,-9940.5199999999604,-2.8015083275833439E-2,null,2391194.35,2202356.9300000002,188837.41999999993,8.5743331350018687E-2,null,null,947013.69000000006,847652.57000000007,99361.12,0.11721915737245979,null,3436019.59,3166496.18,269523.40999999968,8.5117238322390668E-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,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,0,0,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,124392.85,123433.86,958.99000000000524,7.769262016111343E-3,null,774436.55,1404143.35,-629706.80000000005,-0.44846332819223905,null,null,325511.27,385872.33,-60361.06,-0.15642754172085879,null,1110830.0900000001,2352245.0700000003,-1241414.9800000002,-0.52775750104983754,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,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,469279.76,478261.29,-8981.5299999999697,-1.8779546218344309E-2,null,3165630.9000000004,3606500.2800000003,-440869.37999999989,-0.12224299064798627,null,null,1272524.96,1233524.9000000001,39000.059999999823,3.1616759418476123E-2,null,4546849.68,5518741.25,-971891.5700000003,-0.17610747197107679,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,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,0,0,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F508*0.21","v":98548.749599999996},{"$f":"G508*0.21","v":100434.87089999999},-1886.1212999999989,-1.8779546218344361E-2,null,{"$f":"K508*0.21","v":664782.48900000006},{"$f":"L508*0.21","v":757365.0588},-92582.569799999939,-0.12224299064798623,null,null,{"$f":"Q508*0.21","v":267230.24160000001},{"$f":"R508*0.21","v":259040.22900000002},8190.0125999999873,3.161675941847622E-2,null,{"$f":"V508*0.21","v":954838.43279999995},{"$f":"W508*0.21","v":1158935.6624999999},-204097.22969999991,-0.17610747197107668,null,{"$f":"AA508*0.21","v":83102.947199999995},null,{"$f":"AC508*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,{"$f":"AP508*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,0,0,0,0]
[null,"Line 15","Income Taxes - Federal (409.1)",null,null,{"$f":"F505+F509","v":386154.43959999998},{"$f":"G505+G509","v":-792333.23910000001},1178487.6787,1.4873636754639088,null,{"$f":"K505+K509","v":3330046.5789999999},{"$f":"L505+L509","v":8671453.9487999994},-5341407.3697999995,-0.61597598295948641,null,null,{"$f":"Q505+Q509","v":885545.93160000001},{"$f":"R505+R509","v":200050.88900000002},685495.04260000004,3.4266033309154649,null,{"$f":"V505+V509","v":-2165442.8072000002},{"$f":"W505+W509","v":5626462.0624999991},-7791904.8696999997,-1.3848675745336549,null,{"$f":"AA505+AA509","v":-68341.442800000019},null,{"$f":"AC505+AC509","v":1667740.4324999999},1702209.8511999999,1675519.9466999997,1671949.4642000003,1753983.3652000001,-2002145.5593999999,2994529.6875,-792333.23910000001,-5742655.9994999999,-1795471.4435000001,-4191159.8651999999,6233797.9220000003,null,{"$f":"AP505+AP509","v":476034.92290000001},486161.9241,504759.93469999998,498829.25160000002,478714.61410000001,120922.95050000001,378468.54149999999,386154.43959999998,0,0,0,0]
[]
["%,V4091002","4091002","Income Taxes, UOI - State",null,null,331820.09000000003,0,{"$f":"+F512-G512","v":331820.09000000003},{"$f":"IF(G512<0,IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/(-G512)))),IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/G512))))","v":"N.M."},null,-1338042.28,0,{"$f":"+K512-L512","v":-1338042.28},{"$f":"IF(L512<0,IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/(-L512)))),IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/L512))))","v":"N.M."},null,null,-70054.14,0,{"$f":"+Q512-R512","v":-70054.14},{"$f":"IF(R512<0,IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/(-R512)))),IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/R512))))","v":"N.M."},null,-999838.4,0,{"$f":"+V512-W512","v":-999838.4},{"$f":"IF(W512<0,IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/(-W512)))),IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/W512))))","v":"N.M."},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,-1843922.63,1442048.4,331820.09000000003,0,0,0,0]
["%,V409100223","409100223","Income Taxes UOI - State",null,null,0,-1269274.79,{"$f":"+F513-G513","v":1269274.79},{"$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":"N.M."},null,0,-255377.39,{"$f":"+K513-L513","v":255377.39},{"$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":"N.M."},null,null,0,-230337.55000000002,{"$f":"+Q513-R513","v":230337.55000000002},{"$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":"N.M."},null,255377.39,742246.87,{"$f":"+V513-W513","v":-486869.48},{"$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":-0.65594009173794154},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,331820.09000000003,-1269274.79,{"$f":"+F514-G514","v":1601094.8800000001},{"$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":1.2614249432938001},null,-1338042.28,-255377.39,{"$f":"+K514-L514","v":-1082664.8900000001},{"$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":-4.2394704167036874},null,null,-70054.14,-230337.55000000002,{"$f":"+Q514-R514","v":160283.41000000003},{"$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":0.69586313651421583},null,-744461.01,742246.87,{"$f":"+V514-W514","v":-1486707.88},{"$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":-2.0029830236939898},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,-1843922.63,1442048.4,331820.09000000003,0,0,0,0]
[]
["%,V4101001","4101001","Prov Def I/T Util Op Inc-Fed",null,null,3378370.72,3071296.45,{"$f":"+F516-G516","v":307074.27},{"$f":"IF(G516<0,IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/(-G516)))),IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/G516))))","v":9.9981970154655694E-2},null,268742002.98000002,32972383.969999999,{"$f":"+K516-L516","v":235769619.01000002},{"$f":"IF(L516<0,IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/(-L516)))),IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/L516))))","v":7.1505178158945242},null,null,247160414.88,27165525.84,{"$f":"+Q516-R516","v":219994889.03999999},{"$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":8.0983114531163434},null,302908877.40000004,80027535.25,{"$f":"+V516-W516","v":222881342.15000004},{"$f":"IF(W516<0,IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/(-W516)))),IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/W516))))","v":2.7850581859573142},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,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,0,0,0,0]
["%,V4101002","4101002","Prov Def I/T Util Op Inc-State",null,null,0,0,{"$f":"+F517-G517","v":0},{"$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":0},null,0,0,{"$f":"+K517-L517","v":0},{"$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":0},null,null,0,0,{"$f":"+Q517-R517","v":0},{"$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},null,2427569.52,1004577.74,{"$f":"+V517-W517","v":1422991.78},{"$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":1.4165073775176424},null,211.07,null,0,0,0,0,0,0,0,0,0,0,10280,2417289.52,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFER_FIT","Line 17","Provision for Deferred Income Taxes (410.1)",null,null,3378370.72,3071296.45,{"$f":"+F518-G518","v":307074.27},{"$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":9.9981970154655694E-2},null,268742002.98000002,32972383.969999999,{"$f":"+K518-L518","v":235769619.01000002},{"$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":7.1505178158945242},null,null,247160414.88,27165525.84,{"$f":"+Q518-R518","v":219994889.03999999},{"$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":8.0983114531163434},null,305336446.92000002,81032112.99000001,{"$f":"+V518-W518","v":224304333.93000001},{"$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":2.768091879298284},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,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,0,0,0,0]
[]
["%,V4111001","4111001","Prv Def I/T-Cr Util Op Inc-Fed",null,null,3408351.11,2290593.41,{"$f":"+F520-G520","v":1117757.6999999997},{"$f":"IF(G520<0,IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/(-G520)))),IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/G520))))","v":0.48797734906606566},null,265516457.94,35448980.530000001,{"$f":"+K520-L520","v":230067477.41},{"$f":"IF(L520<0,IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/(-L520)))),IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/L520))))","v":6.4901013786643862},null,null,244415850.69999999,24073076.579999998,{"$f":"+Q520-R520","v":220342774.12},{"$f":"IF(R520<0,IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/(-R520)))),IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/R520))))","v":9.1530791001205714},null,295040274.27999997,86486089.140000001,{"$f":"+V520-W520","v":208554185.13999999},{"$f":"IF(W520<0,IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/(-W520)))),IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/W520))))","v":2.4114188445080611},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,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,0,0,0,0]
["%,V4111002","4111002","Prv Def I/T-Cr UtilOpInc-State",null,null,0,37726,{"$f":"+F521-G521","v":-37726},{"$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":"N.M."},null,0,264082,{"$f":"+K521-L521","v":-264082},{"$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":"N.M."},null,null,0,113178,{"$f":"+Q521-R521","v":-113178},{"$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":"N.M."},null,3466517.09,2309528.4299999997,{"$f":"+V521-W521","v":1156988.6600000001},{"$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":0.50096315982566197},null,149719.09,null,0,37726,37726,37726,37726,37726,37726,37726,37726,607465.47,1315610.76,1505714.8599999999,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEFER_FIT,","Line 18","(Less) Provision for Deferred Income Taxes-Cr (411.1)",null,null,3408351.11,2328319.41,{"$f":"+F522-G522","v":1080031.6999999997},{"$f":"IF(G522<0,IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/(-G522)))),IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/G522))))","v":0.46386749831716589},null,265516457.94,35713062.530000001,{"$f":"+K522-L522","v":229803395.41},{"$f":"IF(L522<0,IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/(-L522)))),IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/L522))))","v":6.434715455079175},null,null,244415850.69999999,24186254.579999998,{"$f":"+Q522-R522","v":220229596.12},{"$f":"IF(R522<0,IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/(-R522)))),IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/R522))))","v":9.1055684290246166},null,298506791.37,88795617.569999993,{"$f":"+V522-W522","v":209711173.80000001},{"$f":"IF(W522<0,IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/(-W522)))),IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/W522))))","v":2.3617288728768511},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,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFRRD_ITC_UTIL_OPER","Line 19","Investment Tax Credit Adj. - Net (411.4)",null,null,0,0,{"$f":"+F524-G524","v":0},{"$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},null,0,0,{"$f":"+K524-L524","v":0},{"$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},null,null,0,0,{"$f":"+Q524-R524","v":0},{"$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},null,0,0,{"$f":"+V524-W524","v":0},{"$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},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,{"$f":"+F526-G526","v":165},{"$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":0.13636363636363635},null,11006,9677,{"$f":"+K526-L526","v":1329},{"$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":0.13733595122455305},null,null,4125,3630,{"$f":"+Q526-R526","v":495},{"$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":0.13636363636363635},null,15846,13933,{"$f":"+V526-W526","v":1913},{"$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":0.13729993540515323},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,0,0,0,0]
["%,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,{"$f":"+F527-G527","v":165},{"$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":0.13636363636363635},null,11006,9677,{"$f":"+K527-L527","v":1329},{"$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":0.13733595122455305},null,null,4125,3630,{"$f":"+Q527-R527","v":495},{"$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":0.13636363636363635},null,15846,13933,{"$f":"+V527-W527","v":1913},{"$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":0.13729993540515323},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_UT_PLT","Line 21","Losses from Disp. Of Utility Plant (411.7)",null,null,0,0,{"$f":"+F529-G529","v":0},{"$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,0,0,{"$f":"+K529-L529","v":0},{"$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},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,0,0,{"$f":"+V529-W529","v":0},{"$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},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]
[]
["%,V4118002","4118002","Comp. Allow Gains Title IV SO2",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,7.2,14.46,{"$f":"+K531-L531","v":-7.2600000000000007},{"$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":-0.50207468879668049},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,7.2,14.46,{"$f":"+V531-W531","v":-7.2600000000000007},{"$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":-0.50207468879668049},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,{"$f":"+F532-G532","v":0},{"$f":"IF(G532<0,IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/(-G532)))),IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/G532))))","v":0},null,0,0,{"$f":"+K532-L532","v":0},{"$f":"IF(L532<0,IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/(-L532)))),IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/L532))))","v":0},null,null,0,0,{"$f":"+Q532-R532","v":0},{"$f":"IF(R532<0,IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/(-R532)))),IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/R532))))","v":0},null,180714.29,0,{"$f":"+V532-W532","v":180714.29},{"$f":"IF(W532<0,IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/(-W532)))),IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/W532))))","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,{"$f":"+F533-G533","v":0},{"$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,7.2,14.46,{"$f":"+K533-L533","v":-7.2600000000000007},{"$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":-0.50207468879668049},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,180721.49000000002,14.46,{"$f":"+V533-W533","v":180707.03000000003},{"$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":"N.M."},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,{"$f":"+F535-G535","v":0},{"$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":0},null,0,0,{"$f":"+K535-L535","v":0},{"$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},null,null,0,0,{"$f":"+Q535-R535","v":0},{"$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":0},null,0,0,{"$f":"+V535-W535","v":0},{"$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},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,192559.91,417577.67,{"$f":"+F537-G537","v":-225017.75999999998},{"$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":-0.53886444646333698},null,1550046.19,889576.29,{"$f":"+K537-L537","v":660469.89999999991},{"$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":0.74245447796276121},null,null,580812.68000000005,564511.61,{"$f":"+Q537-R537","v":16301.070000000065},{"$f":"IF(R537<0,IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/(-R537)))),IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/R537))))","v":2.8876412302662944E-2},null,2085636.94,1078529.8700000001,{"$f":"+V537-W537","v":1007107.0699999998},{"$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":0.93377763380813894},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,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,436354.52,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NACCRETION","Line 24","Accretion Expense (411.10)",null,null,192559.91,417577.67,{"$f":"+F538-G538","v":-225017.75999999998},{"$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":-0.53886444646333698},null,1550046.19,889576.29,{"$f":"+K538-L538","v":660469.89999999991},{"$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":0.74245447796276121},null,null,580812.68000000005,564511.61,{"$f":"+Q538-R538","v":16301.070000000065},{"$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":2.8876412302662944E-2},null,2085636.94,1078529.8700000001,{"$f":"+V538-W538","v":1007107.0699999998},{"$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":0.93377763380813894},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,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,436354.52,0,0,0]
["%,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,{"$f":"+F539-G539","v":0},{"$f":"IF(G539<0,IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/(-G539)))),IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/G539))))","v":0},null,0,0,{"$f":"+K539-L539","v":0},{"$f":"IF(L539<0,IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/(-L539)))),IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/L539))))","v":0},null,null,0,0,{"$f":"+Q539-R539","v":0},null,null,0,0,{"$f":"+V539-W539","v":0},{"$f":"IF(W539<0,IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/(-W539)))),IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/W539))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_ENV_CR","Line 24.2","Losses from Disposition of Environmental Credits (411.12)",null,null,0,0,{"$f":"+F540-G540","v":0},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":0},null,0,0,{"$f":"+K540-L540","v":0},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":0},null,null,0,0,{"$f":"+Q540-R540","v":0},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":0},null,0,0,{"$f":"+V540-W540","v":0},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 25","TOTAL Utility Operating Expenses (Enter Total of lines 4 thru 24)",null,null,{"$f":"SUM(+F361,F434,F440,F443,F447,F450,F452,F454,F460,-F464,F502,F510,F514,F518,-F522,F524,-F527,F529,-F533,F535,F538,-F539,F540)","v":57434583.288600005},{"$f":"SUM(+G361,G434,G440,G443,G447,G450,G452,G454,G460,-G464,G502,G510,G514,G518,-G522,G524,-G527,G529,-G533,G535,G538,-G539,G540)","v":53185827.580900013},{"$f":"+F542-G542","v":4248755.7076999918},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":7.9885110394066636E-2},null,{"$f":"SUM(+K361,K434,K440,K443,K447,K450,K452,K454,K460,-K464,K502,K510,K514,K518,-K522,K524,-K527,K529,-K533,K535,K538,-K539,K540)","v":464624525.00000018},{"$f":"SUM(+L361,L434,L440,L443,L447,L450,L452,L454,L460,-L464,L502,L510,L514,L518,-L522,L524,-L527,L529,-L533,L535,L538,-L539,L540)","v":412205117.04380012},{"$f":"+K542-L542","v":52419407.956200063},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":0.12716826111265883},null,null,{"$f":"SUM(+Q361,Q434,Q440,Q443,Q447,Q450,Q452,Q454,Q460,-Q464,Q502,Q510,Q514,Q518,-Q522,Q524,-Q527,Q529,-Q533,Q535,Q538,-Q539,Q540)","v":182281223.12360001},{"$f":"SUM(+R361,R434,R440,R443,R447,R450,R452,R454,R460,-R464,R502,R510,R514,R518,-R522,R524,-R527,R529,-R533,R535,R538,-R539,R540)","v":156293486.10500002},{"$f":"+Q542-R542","v":25987737.018599987},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":0.16627524067855959},null,{"$f":"SUM(+V361,V434,V440,V443,V447,V450,V452,V454,V460,-V464,V502,V510,V514,V518,-V522,V524,-V527,V529,-V533,V535,V538,-V539,V540)","v":655769375.30780041},{"$f":"SUM(+W361,W434,W440,W443,W447,W450,W452,W454,W460,-W464,W502,W510,W514,W518,-W522,W524,-W527,W529,-W533,W535,W538,-W539,W540)","v":564870986.15550005},{"$f":"+V542-W542","v":90898389.152300358},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":0.16091884940126394},null,{"$f":"SUM(+AA361,AA434,AA440,AA443,AA447,AA450,AA452,AA454,AA460,-AA464,AA502,AA510,AA514,AA518,-AA522,AA524,-AA527,AA529,-AA533,AA535,AA538,-AA539,AA540)","v":37457510.163200006},null,{"$f":"SUM(+AC361,AC434,AC440,AC443,AC447,AC450,AC452,AC454,AC460,-AC464,AC502,AC510,AC514,AC518,-AC522,AC524,-AC527,AC529,-AC533,AC535,AC538,-AC539,AC540)","v":59217635.456500001},46342195.656199992,51514185.271699987,45542652.254199997,53294962.3002,48430921.4366,54676737.087500006,53185827.580900013,48801517.967500001,47883655.913500026,48059691.944799997,46399984.482000008,null,{"$f":"SUM(+AP361,AP434,AP440,AP443,AP447,AP450,AP452,AP454,AP460,-AP464,AP502,AP510,AP514,AP518,-AP522,AP524,-AP527,AP529,-AP533,AP535,AP538,-AP539,AP540)","v":69491245.877900004},64835589.15609999,49407603.805699997,49147183.243600011,49461679.793100007,66355387.430500001,58491252.404500008,57434583.288600005,331257347.79999995,-2080866,0,0]
[null,"Line 26","Net Util Oper Inc (Enter Tot. line 2 less 25) Carry to Pg 117, line 27",null,null,{"$f":"+F99-F542","v":7611743.4063999951},{"$f":"+G99-G542","v":11534778.884099983},{"$f":"+F543-G543","v":-3923035.4776999876},{"$f":"IF(G543<0,IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/(-G543)))),IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/G543))))","v":-0.34010495711431993},null,{"$f":"+K99-K542","v":62338429.419999957},{"$f":"+L99-L542","v":66400424.166199863},{"$f":"+K543-L543","v":-4061994.7461999059},{"$f":"IF(L543<0,IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/(-L543)))),IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/L543))))","v":-6.1174228887947421E-2},null,null,{"$f":"+Q99-Q542","v":30363417.511399984},{"$f":"+R99-R542","v":28853128},{"$f":"+Q543-R543","v":1510289.5113999844},{"$f":"IF(R543<0,IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/(-R543)))),IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/R543))))","v":5.2344047806531908E-2},null,{"$f":"+V99-V542","v":99170406.182199478},{"$f":"+W99-W542","v":110081942.31449986},{"$f":"+V543-W543","v":-10911536.132300377},{"$f":"IF(W543<0,IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/(-W543)))),IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/W543))))","v":-9.912194409802963E-2},null,{"$f":"+AA99-AA542","v":10331353.776800007},null,{"$f":"+AC99-AC542","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,{"$f":"+AP99-AP542","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,-6473823.8200000525,2080866,0,0]
[null,"Line 27","Net Util Oper Inc (Carried FORWARD FROM PAGE 114)",null,null,{"$f":"+F543","v":7611743.4063999951},{"$f":"+G543","v":11534778.884099983},{"$f":"+F544-G544","v":-3923035.4776999876},{"$f":"IF(G544<0,IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/(-G544)))),IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/G544))))","v":-0.34010495711431993},null,{"$f":"+K543","v":62338429.419999957},{"$f":"+L543","v":66400424.166199863},{"$f":"+K544-L544","v":-4061994.7461999059},{"$f":"IF(L544<0,IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/(-L544)))),IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/L544))))","v":-6.1174228887947421E-2},null,null,{"$f":"+Q543","v":30363417.511399984},{"$f":"+R543","v":28853128},{"$f":"+Q544-R544","v":1510289.5113999844},{"$f":"IF(R544<0,IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/(-R544)))),IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/R544))))","v":5.2344047806531908E-2},null,{"$f":"+V543","v":99170406.182199478},{"$f":"+W543","v":110081942.31449986},{"$f":"+V544-W544","v":-10911536.132300377},{"$f":"IF(W544<0,IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/(-W544)))),IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/W544))))","v":-9.912194409802963E-2},null,{"$f":"+AA543","v":10331353.776800007},null,{"$f":"+AC543","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP543","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,-6473823.8200000525,2080866,0,0]
[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,{"$f":"+F549-G549","v":0},{"$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]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N416","Line 32","(Less) Costs and Exp. Merchandising, Job. & Contract Work (416)",null,null,0,0,{"$f":"+F551-G551","v":0},{"$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},null,0,0,{"$f":"+K551-L551","v":0},{"$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":0},null,null,0,0,{"$f":"+Q551-R551","v":0},{"$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":0},null,0,0,{"$f":"+V551-W551","v":0},{"$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":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,26914.46,28976.68,{"$f":"+F553-G553","v":-2062.2200000000012},{"$f":"IF(G553<0,IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/(-G553)))),IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/G553))))","v":-7.1168263582991609E-2},null,217562.73,223457.48,{"$f":"+K553-L553","v":-5894.75},{"$f":"IF(L553<0,IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/(-L553)))),IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/L553))))","v":-2.6379739000010203E-2},null,null,81562.180000000008,83490.559999999998,{"$f":"+Q553-R553","v":-1928.3799999999901},{"$f":"IF(R553<0,IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/(-R553)))),IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/R553))))","v":-2.3096982461250592E-2},null,324295.63,328001.73,{"$f":"+V553-W553","v":-3706.0999999999767},{"$f":"IF(W553<0,IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/(-W553)))),IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/W553))))","v":-1.1299025770382299E-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,-28336.880000000001,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NREV_NONUTIL_OPS","Line 33","Revenues From Nonutility Operations (417)",null,null,26914.46,28976.68,{"$f":"+F554-G554","v":-2062.2200000000012},{"$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":-7.1168263582991609E-2},null,217562.73,223457.48,{"$f":"+K554-L554","v":-5894.75},{"$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":-2.6379739000010203E-2},null,null,81562.180000000008,83490.559999999998,{"$f":"+Q554-R554","v":-1928.3799999999901},{"$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":-2.3096982461250592E-2},null,324295.63,328001.73,{"$f":"+V554-W554","v":-3706.0999999999767},{"$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":-1.1299025770382299E-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,-28336.880000000001,0,0,0]
[]
["%,V4171006","4171006","Outside Services - Other",null,null,0,0,{"$f":"+F556-G556","v":0},{"$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},null,0,0,{"$f":"+K556-L556","v":0},{"$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},null,null,0,0,{"$f":"+Q556-R556","v":0},{"$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},null,630,0,{"$f":"+V556-W556","v":630},{"$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":"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,0,0,{"$f":"+F557-G557","v":0},{"$f":"IF(G557<0,IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/(-G557)))),IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/G557))))","v":0},null,0,0,{"$f":"+K557-L557","v":0},{"$f":"IF(L557<0,IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/(-L557)))),IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/L557))))","v":0},null,null,0,0,{"$f":"+Q557-R557","v":0},{"$f":"IF(R557<0,IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/(-R557)))),IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/R557))))","v":0},null,15.450000000000001,179.27,{"$f":"+V557-W557","v":-163.82000000000002},{"$f":"IF(W557<0,IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/(-W557)))),IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/W557))))","v":-0.91381714731968544},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]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXP_NONUTIL_OPS","Line 34","(Less) Expenses of Nonutility Operations (417.1)",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,0,0,{"$f":"+K558-L558","v":0},{"$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,645.45000000000005,179.27,{"$f":"+V558-W558","v":466.18000000000006},{"$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":2.600435097897027},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]
[]
["%,V4180001","4180001","Non-Operatng Rental Income",null,null,625,625,{"$f":"+F560-G560","v":0},{"$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,1025,1025,{"$f":"+K560-L560","v":0},{"$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,625,625,{"$f":"+Q560-R560","v":0},{"$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,1025,1025,{"$f":"+V560-W560","v":0},{"$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,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,{"$f":"+F561-G561","v":0},{"$f":"IF(G561<0,IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/(-G561)))),IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/G561))))","v":0},null,-4446.5200000000004,-4446.5200000000004,{"$f":"+K561-L561","v":0},{"$f":"IF(L561<0,IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/(-L561)))),IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/L561))))","v":0},null,null,-1667.45,-1667.45,{"$f":"+Q561-R561","v":0},{"$f":"IF(R561<0,IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/(-R561)))),IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/R561))))","v":0},null,-6669.7800000000007,-6669.7800000000007,{"$f":"+V561-W561","v":0},{"$f":"IF(W561<0,IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/(-W561)))),IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/W561))))","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,-555.82000000000005,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NNON_OP_RENTAL_INCOME","Line 35","Nonoperating Rental Income (418)",null,null,69.17999999999995,69.17999999999995,{"$f":"+F562-G562","v":0},{"$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,-3421.5200000000004,-3421.5200000000004,{"$f":"+K562-L562","v":0},{"$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,-1042.45,-1042.45,{"$f":"+Q562-R562","v":0},{"$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,-5644.7800000000007,-5644.7800000000007,{"$f":"+V562-W562","v":0},{"$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,-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,-555.81000000000006,69.17999999999995,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEQUITY_IN_SUB_EARN","Line 36","Equity in Earnings of Subsidiary Companies (418.1)",null,null,0,0,{"$f":"+F564-G564","v":0},{"$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":0},null,0,0,{"$f":"+K564-L564","v":0},{"$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":0},null,null,0,0,{"$f":"+Q564-R564","v":0},{"$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":0},null,0,0,{"$f":"+V564-W564","v":0},{"$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":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,42491.8,0,{"$f":"+F566-G566","v":42491.8},{"$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,42491.8,0,{"$f":"+K566-L566","v":42491.8},{"$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,42491.8,0,{"$f":"+Q566-R566","v":42491.8},{"$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,42491.8,0,{"$f":"+V566-W566","v":42491.8},{"$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,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,42491.8,0,0,0,0]
["%,V4190002","4190002","Int & Dividend Inc - Nonassoc",null,null,-22746.73,12326.42,{"$f":"+F567-G567","v":-35073.15},{"$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":-2.8453638607154388},null,107176.28,117083.46,{"$f":"+K567-L567","v":-9907.1800000000076},{"$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":-8.4616392443475852E-2},null,null,7264.56,49459.97,{"$f":"+Q567-R567","v":-42195.41},{"$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":-0.85312243416241462},null,992308.10000000009,137463.44,{"$f":"+V567-W567","v":854844.66000000015},{"$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":6.2187055700046505},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,-22746.73,0,0,0,0]
["%,V4190005","4190005","Interest Income - Assoc CBP",null,null,220246.29,0,{"$f":"+F568-G568","v":220246.29},{"$f":"IF(G568<0,IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/(-G568)))),IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/G568))))","v":"N.M."},null,592824.30000000005,308.78000000000003,{"$f":"+K568-L568","v":592515.52},{"$f":"IF(L568<0,IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/(-L568)))),IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/L568))))","v":"N.M."},null,null,592687.24,152.07,{"$f":"+Q568-R568","v":592535.17000000004},{"$f":"IF(R568<0,IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/(-R568)))),IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/R568))))","v":"N.M."},null,592824.30000000005,116463.12,{"$f":"+V568-W568","v":476361.18000000005},{"$f":"IF(W568<0,IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/(-W568)))),IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/W568))))","v":4.0902319979062902},null,0,null,156.71,0,0,0,0,0,152.07,0,0,0,0,0,null,137.06,0,0,0,0,145505.28,226935.67,220246.29,993582.75,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_INCOME","Line 37","Interest and Dividend Income (419)",null,null,239991.36000000002,12326.42,{"$f":"+F569-G569","v":227664.94},{"$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,742492.38000000012,117392.24,{"$f":"+K569-L569","v":625100.14000000013},{"$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":5.3248846772154623},null,null,642443.6,49612.04,{"$f":"+Q569-R569","v":592831.55999999994},{"$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":"N.M."},null,1627624.2000000002,253926.56000000003,{"$f":"+V569-W569","v":1373697.6400000001},{"$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":5.4098225880742845},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,14136.5,12671.42,13883.33,17029.560000000001,42327.97,158577.28,243874.96000000002,239991.36000000002,993582.75,0,0,0]
[]
["%,V4191000","4191000","Allw Oth Fnds Usd Drng Cnstr",null,null,512069.67,222704.43,{"$f":"+F571-G571","v":289365.24},{"$f":"IF(G571<0,IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/(-G571)))),IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/G571))))","v":1.2993241310915997},null,2269495.31,1611898.4,{"$f":"+K571-L571","v":657596.91000000015},{"$f":"IF(L571<0,IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/(-L571)))),IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/L571))))","v":0.40796424265946302},null,null,1182945.07,617428.27,{"$f":"+Q571-R571","v":565516.80000000005},{"$f":"IF(R571<0,IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/(-R571)))),IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/R571))))","v":0.91592307556633268},null,2691360.58,2050948.3299999998,{"$f":"+V571-W571","v":640412.25000000023},{"$f":"IF(W571<0,IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/(-W571)))),IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/W571))))","v":0.31225177184254088},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,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC_OTH_FUNDS-CR","Line 38","Allowance for Other Funds Used During Construction (419.1)",null,null,512069.67,222704.43,{"$f":"+F572-G572","v":289365.24},{"$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":1.2993241310915997},null,2269495.31,1611898.4,{"$f":"+K572-L572","v":657596.91000000015},{"$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":0.40796424265946302},null,null,1182945.07,617428.27,{"$f":"+Q572-R572","v":565516.80000000005},{"$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":0.91592307556633268},null,2691360.58,2050948.3299999998,{"$f":"+V572-W572","v":640412.25000000023},{"$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":0.31225177184254088},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,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,0,0,0,0]
[]
["%,V4210001","4210001","Misc Non-Operating Inc-Assoc",null,null,68.56,0,{"$f":"+F574-G574","v":68.56},{"$f":"IF(G574<0,IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/(-G574)))),IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/G574))))","v":"N.M."},null,68.56,0,{"$f":"+K574-L574","v":68.56},{"$f":"IF(L574<0,IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/(-L574)))),IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/L574))))","v":"N.M."},null,null,68.56,0,{"$f":"+Q574-R574","v":68.56},{"$f":"IF(R574<0,IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/(-R574)))),IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/R574))))","v":"N.M."},null,68.56,0,{"$f":"+V574-W574","v":68.56},{"$f":"IF(W574<0,IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/(-W574)))),IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/W574))))","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,57.26,137.55000000000001,-80.29000000000002,-0.58371501272264636,null,624.15,1237.5,-613.35,-0.49563636363636365,null,null,176.75,412.40000000000003,-235.65000000000003,-0.57141125121241521,null,1176.8,1678.87,-502.06999999999994,-0.29905233877548587,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,62.370000000000005,197.4,62.480000000000004,62.58,62.57,62.34,57.15,57.26,0,0,0,0]
["%,V4210007","4210007","Misc Non-Op Inc - NonAsc - Oth",null,null,87.5,83.5,4,4.790419161676647E-2,null,691.63,6607.83,-5916.2,-0.89533175036282708,null,null,260.5,264.41000000000003,-3.910000000000025,-1.4787640406943855E-2,null,604.64,14143.1,-13538.460000000001,-0.95724841088587376,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,83,82,82,86.63,97.5,84,89,87.5,14,0,0,0]
["%,V4210009","4210009","Misc Non-Op Exp - NonAssoc",null,null,1.06,-117.28,118.34,1.0090381991814461,null,-274.35000000000002,-16873.64,16599.29,0.98374091186015589,null,null,-168.15,-253.72,85.57,0.33726154816332965,null,-157.57000000000002,-16702.18,16544.61,0.99056590217564411,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,-92.11,1.06,0,0,0,0]
["%,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,4557688,0,4557688,"N.M.",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,214.38,103.77000000000001,110.60999999999999,1.0659150043365131,null,4558797.99,-9028.31,4567826.3,"N.M.",null,null,4558025.66,423.09000000000003,4557602.57,"N.M.",null,4559380.43,-880.20999999999913,4560260.6399999997,"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,-3.0800000000000125,543.04999999999995,4557757.24,54.040000000000006,214.38,14,0,0,0]
[]
["%,V4211000","4211000","Gain on Dspsition of Property",null,null,0,0,{"$f":"+F581-G581","v":0},{"$f":"IF(G581<0,IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/(-G581)))),IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/G581))))","v":0},null,53.39,0,{"$f":"+K581-L581","v":53.39},{"$f":"IF(L581<0,IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/(-L581)))),IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/L581))))","v":"N.M."},null,null,0,0,{"$f":"+Q581-R581","v":0},{"$f":"IF(R581<0,IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/(-R581)))),IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/R581))))","v":0},null,53.39,0,{"$f":"+V581-W581","v":53.39},{"$f":"IF(W581<0,IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/(-W581)))),IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/W581))))","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,{"$f":"+F582-G582","v":0},{"$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":0},null,53.39,0,{"$f":"+K582-L582","v":53.39},{"$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":"N.M."},null,null,0,0,{"$f":"+Q582-R582","v":0},{"$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},null,53.39,0,{"$f":"+V582-W582","v":53.39},{"$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":"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,{"$f":"SUM(F549,-F551,F554,-F558,F562,F564,F569,F572,F579,F582)","v":779259.04999999993},{"$f":"SUM(G549,-G551,G554,-G558,G562,G564,G569,G572,G579,G582)","v":264180.47999999998},{"$f":"+F584-G584","v":515078.56999999995},{"$f":"IF(G584<0,IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/(-G584)))),IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/G584))))","v":1.9497222883386387},null,{"$f":"SUM(K549,-K551,K554,-K558,K562,K564,K569,K572,K579,K582)","v":7784980.2800000003},{"$f":"SUM(L549,-L551,L554,-L558,L562,L564,L569,L572,L579,L582)","v":1940298.2899999998},{"$f":"+K584-L584","v":5844681.9900000002},{"$f":"IF(L584<0,IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/(-L584)))),IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/L584))))","v":3.0122595170663171},null,null,{"$f":"SUM(Q549,-Q551,Q554,-Q558,Q562,Q564,Q569,Q572,Q579,Q582)","v":6463934.0600000005},{"$f":"SUM(R549,-R551,R554,-R558,R562,R564,R569,R572,R579,R582)","v":749911.51},{"$f":"+Q584-R584","v":5714022.5500000007},{"$f":"IF(R584<0,IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/(-R584)))),IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/R584))))","v":7.6195957440365207},null,{"$f":"SUM(V549,-V551,V554,-V558,V562,V564,V569,V572,V579,V582)","v":9196424},{"$f":"SUM(W549,-W551,W554,-W558,W562,W564,W569,W572,W579,W582)","v":2626172.36},{"$f":"+V584-W584","v":6570251.6400000006},{"$f":"IF(W584<0,IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/(-W584)))),IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/W584))))","v":2.5018356525540466},null,{"$f":"SUM(AA549,-AA551,AA554,-AA558,AA562,AA564,AA569,AA572,AA579,AA582)","v":234830.45},null,{"$f":"SUM(AC549,-AC551,AC554,-AC558,AC562,AC564,AC569,AC572,AC579,AC582)","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,{"$f":"SUM(AP549,-AP551,AP554,-AP558,AP562,AP564,AP569,AP572,AP579,AP582)","v":10352.559999999992},258064.44,314267.68,394775.28,343586.26,4946056.1800000006,738618.83000000007,779259.04999999993,965259.87,0,0,0]
[null,"Line 42","Other Income Deductions"]
[]
["%,V4212000","4212000","Loss on Dspsition of Property",null,null,0,0,{"$f":"+F587-G587","v":0},{"$f":"IF(G587<0,IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/(-G587)))),IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/G587))))","v":0},null,0,173.74,{"$f":"+K587-L587","v":-173.74},{"$f":"IF(L587<0,IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/(-L587)))),IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/L587))))","v":"N.M."},null,null,0,0,{"$f":"+Q587-R587","v":0},{"$f":"IF(R587<0,IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/(-R587)))),IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/R587))))","v":0},null,0,1602.056,{"$f":"+V587-W587","v":-1602.056},{"$f":"IF(W587<0,IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/(-W587)))),IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/W587))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_DIST_PROPERTY","Line 43","Loss on Disposition of Property (421.2)",null,null,0,0,{"$f":"+F588-G588","v":0},{"$f":"IF(G588<0,IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/(-G588)))),IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/G588))))","v":0},null,0,173.74,{"$f":"+K588-L588","v":-173.74},{"$f":"IF(L588<0,IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/(-L588)))),IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/L588))))","v":"N.M."},null,null,0,0,{"$f":"+Q588-R588","v":0},{"$f":"IF(R588<0,IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/(-R588)))),IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/R588))))","v":0},null,0,1602.056,{"$f":"+V588-W588","v":-1602.056},{"$f":"IF(W588<0,IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/(-W588)))),IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/W588))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_AMORT_PLT_ADJ","Line 44","Miscellaneous Amortization (425)",null,null,0,0,{"$f":"+F590-G590","v":0},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":0},null,0,0,{"$f":"+K590-L590","v":0},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":0},null,null,0,0,{"$f":"+Q590-R590","v":0},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":0},null,0,0,{"$f":"+V590-W590","v":0},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4261000","4261000","Donations",null,null,148246.15,143064.79,{"$f":"+F592-G592","v":5181.359999999986},{"$f":"IF(G592<0,IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/(-G592)))),IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/G592))))","v":3.6216877681783097E-2},null,1146019.8799999999,1076317.3500000001,{"$f":"+K592-L592","v":69702.529999999795},{"$f":"IF(L592<0,IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/(-L592)))),IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/L592))))","v":6.4760202927138341E-2},null,null,438063.05,421436.07,{"$f":"+Q592-R592","v":16626.979999999981},{"$f":"IF(R592<0,IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/(-R592)))),IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/R592))))","v":3.9453148848887044E-2},null,1719047.95,1381113.9500000002,{"$f":"+V592-W592","v":337933.99999999977},{"$f":"IF(W592<0,IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/(-W592)))),IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/W592))))","v":0.24468220019065026},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,150,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4261","Line 45","Donations (426.1)",null,null,148246.15,143064.79,{"$f":"+F593-G593","v":5181.359999999986},{"$f":"IF(G593<0,IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/(-G593)))),IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/G593))))","v":3.6216877681783097E-2},null,1146019.8799999999,1076317.3500000001,{"$f":"+K593-L593","v":69702.529999999795},{"$f":"IF(L593<0,IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/(-L593)))),IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/L593))))","v":6.4760202927138341E-2},null,null,438063.05,421436.07,{"$f":"+Q593-R593","v":16626.979999999981},{"$f":"IF(R593<0,IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/(-R593)))),IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/R593))))","v":3.9453148848887044E-2},null,1719047.95,1381113.9500000002,{"$f":"+V593-W593","v":337933.99999999977},{"$f":"IF(W593<0,IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/(-W593)))),IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/W593))))","v":0.24468220019065026},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,150,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4262","Line 46","Life Insurance (426.2)",null,null,0,0,{"$f":"+F595-G595","v":0},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":0},null,0,0,{"$f":"+K595-L595","v":0},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":0},null,null,0,0,{"$f":"+Q595-R595","v":0},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":0},null,0,0,{"$f":"+V595-W595","v":0},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4263001","4263001","Penalties",null,null,0,1479.94,{"$f":"+F597-G597","v":-1479.94},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":"N.M."},null,3784.78,1793.54,{"$f":"+K597-L597","v":1991.2400000000002},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":1.110228932725225},null,null,3761.19,1480.83,{"$f":"+Q597-R597","v":2280.36},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":1.5399201798991109},null,7212.33,1793.58,{"$f":"+V597-W597","v":5418.75},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":3.0211922523667751},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,1520.84,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,0,0]
["%,V4263003","4263003","Penalties - Quality of Service",null,null,0,0,{"$f":"+F598-G598","v":0},{"$f":"IF(G598<0,IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/(-G598)))),IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/G598))))","v":0},null,0,0,{"$f":"+K598-L598","v":0},{"$f":"IF(L598<0,IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/(-L598)))),IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/L598))))","v":0},null,null,0,0,{"$f":"+Q598-R598","v":0},{"$f":"IF(R598<0,IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/(-R598)))),IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/R598))))","v":0},null,-11745,0,{"$f":"+V598-W598","v":-11745},{"$f":"IF(W598<0,IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/(-W598)))),IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/W598))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,-11745,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4263","Line 47","Penalties (426.3)",null,null,0,1479.94,{"$f":"+F599-G599","v":-1479.94},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":"N.M."},null,3784.78,1793.54,{"$f":"+K599-L599","v":1991.2400000000002},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":1.110228932725225},null,null,3761.19,1480.83,{"$f":"+Q599-R599","v":2280.36},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":1.5399201798991109},null,-4532.67,1793.58,{"$f":"+V599-W599","v":-6326.25},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":-3.5271635499949823},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,-10224.16,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,0,0]
[]
["%,V4264000","4264000","Civic and Political Activity",null,null,17275.53,6637.04,{"$f":"+F601-G601","v":10638.489999999998},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":1.6028967732603687},null,140448.94,120581.65000000001,{"$f":"+K601-L601","v":19867.289999999994},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":0.16476213420532884},null,null,61927.200000000004,34266.120000000003,{"$f":"+Q601-R601","v":27661.08},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":0.80724283928265006},null,224310.24,166115.12,{"$f":"+V601-W601","v":58195.119999999995},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":0.35033006026182323},null,22111.32,null,22589.3,12875.19,20407.830000000002,20658.59,9784.6200000000008,12158.19,15470.89,6637.04,34348.270000000004,23615.14,3168.7400000000002,22729.15,null,6040.1900000000005,33996.879999999997,5989.92,2397.39,30097.360000000001,17691.18,26960.49,17275.53,6775.27,0,0,0]
["%,V4264001","4264001","Non-deduct Lobbying per IRS",null,null,5511.79,0,{"$f":"+F602-G602","v":5511.79},{"$f":"IF(G602<0,IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/(-G602)))),IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/G602))))","v":"N.M."},null,18829.350000000002,14223.45,{"$f":"+K602-L602","v":4605.9000000000015},{"$f":"IF(L602<0,IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/(-L602)))),IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/L602))))","v":0.32382438859770318},null,null,5585.41,756.53,{"$f":"+Q602-R602","v":4828.88},{"$f":"IF(R602<0,IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/(-R602)))),IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/R602))))","v":6.3829326001612632},null,34219.39,19265.850000000002,{"$f":"+V602-W602","v":14953.539999999997},{"$f":"IF(W602<0,IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/(-W602)))),IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/W602))))","v":0.77616819398054049},null,5010,null,0,3736.66,4833.9800000000005,4896.28,0,756.53,0,0,0,0,5390.04,10000,null,0,5085.4400000000005,2248.5300000000002,6163.07,-253.1,7.69,65.930000000000007,5511.79,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4264","Line 48","Exp. For Certain Civic, Political & Related Activities (426.4)",null,null,22787.32,6637.04,{"$f":"+F603-G603","v":16150.279999999999},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":2.4333558333232888},null,159278.29,134805.1,{"$f":"+K603-L603","v":24473.190000000002},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":0.18154498605764915},null,null,67512.61,35022.65,{"$f":"+Q603-R603","v":32489.96},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":0.92768422720725008},null,258529.63,185380.97000000003,{"$f":"+V603-W603","v":73148.659999999974},{"$f":"IF(W603<0,IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/(-W603)))),IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/W603))))","v":0.39458559311670427},null,27121.32,null,22589.3,16611.849999999999,25241.81,25554.87,9784.6200000000008,12914.720000000001,15470.89,6637.04,34348.270000000004,23615.14,8558.7800000000007,32729.15,null,6040.1900000000005,39082.32,8238.4500000000007,8560.4599999999991,29844.260000000002,17698.87,27026.420000000002,22787.32,6775.27,0,0,0]
[]
["%,V4265002","4265002","Other Deductions - Nonassoc",null,null,7544.22,11861.91,{"$f":"+F605-G605","v":-4317.6899999999996},{"$f":"IF(G605<0,IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/(-G605)))),IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/G605))))","v":-0.36399618611168011},null,530912.75,323453.2,{"$f":"+K605-L605","v":207459.55},{"$f":"IF(L605<0,IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/(-L605)))),IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/L605))))","v":0.64138969718030303},null,null,61438.94,18986.62,{"$f":"+Q605-R605","v":42452.320000000007},{"$f":"IF(R605<0,IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/(-R605)))),IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/R605))))","v":2.2359071809516391},null,587994.97,873779.34000000008,{"$f":"+V605-W605","v":-285784.37000000011},{"$f":"IF(W605<0,IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/(-W605)))),IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/W605))))","v":-0.32706698009133528},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,10620.42,3377.14,168796.85,164991.61000000002,121687.79000000001,39276.81,14617.91,7544.22,0,0,0,0]
["%,V4265004","4265004","Social & Service Club Dues",null,null,165.59,5835,-5669.41,-0.97162125107112252,null,120103.88,30418.940000000002,89684.94,2.9483256155539936,null,null,80553.08,23682.5,56870.58,2.4013756993560649,null,158731.89000000001,37795.710000000006,120936.18000000001,3.1997329855689967,null,5687.86,null,4759.3900000000003,688.05000000000007,0,1289,0,17597.5,250,5835,0,7500,15430,15698.01,null,665,0,0,37401.700000000004,1484.1000000000001,80387.490000000005,0,165.59,0,0,0,0]
["%,V4265007","4265007","Regulatory Expenses",null,null,0,873.64,-873.64,"N.M.",null,3007.9700000000003,3476.38,-468.40999999999985,-0.13474073605302062,null,null,1687.8700000000001,1309.46,378.41000000000008,0.28898171765460579,null,4764.8500000000004,5204.62,-439.76999999999953,-8.4496082326855668E-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,439.94,440.26,439.90000000000003,0,0,1317.93,369.94,0,0,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,344886.91000000003,354827.43,-9940.5199999999604,-2.8015083275833439E-2,null,2391194.35,2202356.9300000002,188837.41999999993,8.5743331350018687E-2,null,null,947013.69000000006,847652.57000000007,99361.12,0.11721915737245979,null,3436019.59,3166496.18,269523.40999999968,8.5117238322390668E-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,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,0,0,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,124392.85,123433.86,958.99000000000524,7.769262016111343E-3,null,774436.55,1404143.35,-629706.80000000005,-0.44846332819223905,null,null,325511.27,385872.33,-60361.06,-0.15642754172085879,null,1110830.0900000001,2352245.0700000003,-1241414.9800000002,-0.52775750104983754,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,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4265","Line 49","Other Deductions (426.5)",null,null,476989.57000000007,496831.83999999997,-19842.269999999902,-3.993759739713925E-2,null,3819655.5,3963848.8000000003,-144193.30000000028,-3.6377093899242645E-2,null,null,1416204.85,1277503.48,138701.37000000011,0.10857220522013773,null,5298341.3899999997,6435520.9199999999,-1137179.5300000003,-0.17670357134042231,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,406499.85,448750.61,534266.81999999995,534287.27,479646.10000000003,493777.27999999997,445438,476989.57000000007,0,0,0,0]
[]
[null,"Line 50","TOTAL Other Income Deductions(Total of lines 43 thru 49)",null,null,{"$f":"+F610+F603+F599+F595+F593+F590+F588","v":648023.04000000004},{"$f":"+G610+G603+G599+G595+G593+G590+G588","v":648013.61},{"$f":"+F612-G612","v":9.4300000000512227},{"$f":"IF(G612<0,IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/(-G612)))),IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/G612))))","v":1.4552163495534025E-5},null,{"$f":"+K610+K603+K599+K595+K593+K590+K588","v":5128738.4499999993},{"$f":"+L610+L603+L599+L595+L593+L590+L588","v":5176938.5300000012},{"$f":"+K612-L612","v":-48200.080000001937},{"$f":"IF(L612<0,IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/(-L612)))),IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/L612))))","v":-9.3105374384273264E-3},null,null,{"$f":"+Q610+Q603+Q599+Q595+Q593+Q590+Q588","v":1925541.7000000002},{"$f":"+R610+R603+R599+R595+R593+R590+R588","v":1735443.03},{"$f":"+Q612-R612","v":190098.67000000016},{"$f":"IF(R612<0,IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/(-R612)))),IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/R612))))","v":0.10953898613427844},null,{"$f":"+V610+V603+V599+V595+V593+V590+V588","v":7271386.2999999998},{"$f":"+W610+W603+W599+W595+W593+W590+W588","v":8005411.4759999998},{"$f":"+V612-W612","v":-734025.17599999998},{"$f":"IF(W612<0,IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/(-W612)))),IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/W612))))","v":-9.1691123960409404E-2},null,{"$f":"+AA610+AA603+AA599+AA595+AA593+AA590+AA588","v":1005505.57},null,{"$f":"+AC610+AC603+AC599+AC595+AC593+AC590+AC588","v":611246.64},732233.99,584177.74,844069.25,669767.88,553784.2300000001,533645.19000000006,648013.61,542209.6399999999,564112.41,538119.79999999993,498206.00000000012,null,{"$f":"+AP610+AP603+AP599+AP595+AP593+AP590+AP588","v":547502.82999999996},632992.82999999996,680994.19,686249.39,655457.51,659993.46,617525.19999999995,648023.04000000004,6925.27,0,0,0]
[null,"Line 51","Taxes Applic. To Other Income and Deductions"]
[]
["%,V408200522","408200522","Real Personal Property Taxes",null,null,0,0,{"$f":"+F615-G615","v":0},{"$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":0},null,0,0,{"$f":"+K615-L615","v":0},{"$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":0},null,null,0,0,{"$f":"+Q615-R615","v":0},{"$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":0},null,0,-20001.2,{"$f":"+V615-W615","v":20001.2},{"$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,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408200523","408200523","Real Personal Property Taxes",null,null,0,0,{"$f":"+F616-G616","v":0},{"$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":0},null,0,35798,{"$f":"+K616-L616","v":-35798},{"$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":"N.M."},null,null,0,4913,{"$f":"+Q616-R616","v":-4913},{"$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":"N.M."},null,6307.9800000000005,55466,{"$f":"+V616-W616","v":-49158.02},{"$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":-0.88627303212778996},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,{"$f":"+F617-G617","v":-5542},{"$f":"IF(G617<0,IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/(-G617)))),IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/G617))))","v":"N.M."},null,51548,11084,{"$f":"+K617-L617","v":40464},{"$f":"IF(L617<0,IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/(-L617)))),IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/L617))))","v":3.6506676290147961},null,null,5538,11084,{"$f":"+Q617-R617","v":-5546},{"$f":"IF(R617<0,IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/(-R617)))),IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/R617))))","v":-0.50036088054853844},null,73716,11084,{"$f":"+V617-W617","v":62632},{"$f":"IF(W617<0,IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/(-W617)))),IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/W617))))","v":5.6506676290147961},null,0,null,0,0,0,0,0,0,5542,5542,5542,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,0,0,0,0,0,0]
["%,V408200525","408200525","Real Personal Property Taxes",null,null,5483,0,{"$f":"+F618-G618","v":5483},{"$f":"IF(G618<0,IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/(-G618)))),IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/G618))))","v":"N.M."},null,10966,0,{"$f":"+K618-L618","v":10966},{"$f":"IF(L618<0,IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/(-L618)))),IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/L618))))","v":"N.M."},null,null,10966,0,{"$f":"+Q618-R618","v":10966},{"$f":"IF(R618<0,IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/(-R618)))),IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/R618))))","v":"N.M."},null,10966,0,{"$f":"+V618-W618","v":10966},{"$f":"IF(W618<0,IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/(-W618)))),IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/W618))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5483,5483,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NTAXES_OTHER_THN_INC","Line 52","Taxes Other Than Income Taxes (408.2)",null,null,5483,5542,{"$f":"+F619-G619","v":-59},{"$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":-1.0645976181883796E-2},null,62514,46882,{"$f":"+K619-L619","v":15632},{"$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":0.33343287402414573},null,null,16504,15997,{"$f":"+Q619-R619","v":507},{"$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":3.1693442520472591E-2},null,90989.98,46548.800000000003,{"$f":"+V619-W619","v":44441.179999999993},{"$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":0.95472235589317},null,4917,null,11217,4917,4917,4917,4917,4913,5542,5542,11849.98,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,5483,5483,0,0,0,0]
[]
[]
["%,V4092001","4092001","Inc Tax, Oth Inc&Ded-Federal",null,null,22355.66,1847201.5899999999,{"$f":"+F622-G622","v":-1824845.93},{"$f":"IF(G622<0,IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/(-G622)))),IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/G622))))","v":-0.98789755264340162},null,-185568.33000000002,-278621.02,{"$f":"+K622-L622","v":93052.69},{"$f":"IF(L622<0,IF(M622=0,0,IF(OR(L622=0,K622=0),\"N.M.\",IF(ABS(M622/L622)>=10,\"N.M.\",M622/(-L622)))),IF(M622=0,0,IF(OR(L622=0,K622=0),\"N.M.\",IF(ABS(M622/L622)>=10,\"N.M.\",M622/L622))))","v":0.33397584288507737},null,null,25350.52,-134915.95000000001,{"$f":"+Q622-R622","v":160266.47},{"$f":"IF(R622<0,IF(S622=0,0,IF(OR(R622=0,Q622=0),\"N.M.\",IF(ABS(S622/R622)>=10,\"N.M.\",S622/(-R622)))),IF(S622=0,0,IF(OR(R622=0,Q622=0),\"N.M.\",IF(ABS(S622/R622)>=10,\"N.M.\",S622/R622))))","v":1.1878986139148113},null,-185863.61000000002,354557.66000000003,{"$f":"+V622-W622","v":-540421.27},{"$f":"IF(W622<0,IF(X622=0,0,IF(OR(W622=0,V622=0),\"N.M.\",IF(ABS(X622/W622)>=10,\"N.M.\",X622/(-W622)))),IF(X622=0,0,IF(OR(W622=0,V622=0),\"N.M.\",IF(ABS(X622/W622)>=10,\"N.M.\",X622/W622))))","v":-1.524212648515336},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,-18893.38,21888.240000000002,22355.66,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_FED_NONOP",null,"Federal Income Taxes NonOperating",null,null,22355.66,1847201.5899999999,-1824845.93,-0.98789755264340162,null,-185568.33000000002,-278621.02,93052.69,0.33397584288507737,null,null,25350.52,-134915.95000000001,160266.47,1.1878986139148113,null,-185863.61000000002,354557.66000000003,-540421.27,-1.524212648515336,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,-18893.38,21888.240000000002,22355.66,0,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,344886.91000000003,354827.43,-9940.5199999999604,-2.8015083275833439E-2,null,2391194.35,2202356.9300000002,188837.41999999993,8.5743331350018687E-2,null,null,947013.69000000006,847652.57000000007,99361.12,0.11721915737245979,null,3436019.59,3166496.18,269523.40999999968,8.5117238322390668E-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,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,0,0,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,124392.85,123433.86,958.99000000000524,7.769262016111343E-3,null,774436.55,1404143.35,-629706.80000000005,-0.44846332819223905,null,null,325511.27,385872.33,-60361.06,-0.15642754172085879,null,1110830.0900000001,2352245.0700000003,-1241414.9800000002,-0.52775750104983754,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,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,469279.76,478261.29,-8981.5299999999697,-1.8779546218344309E-2,null,3165630.9000000004,3606500.2800000003,-440869.37999999989,-0.12224299064798627,null,null,1272524.96,1233524.9000000001,39000.059999999823,3.1616759418476123E-2,null,4546849.68,5518741.25,-971891.5700000003,-0.17610747197107679,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,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,0,0,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F626*0.21","v":98548.749599999996},{"$f":"G626*0.21","v":100434.87089999999},-1886.1212999999989,-1.8779546218344361E-2,null,{"$f":"K626*0.21","v":664782.48900000006},{"$f":"L626*0.21","v":757365.0588},-92582.569799999939,-0.12224299064798623,null,null,{"$f":"Q626*0.21","v":267230.24160000001},{"$f":"R626*0.21","v":259040.22900000002},8190.0125999999873,3.161675941847622E-2,null,{"$f":"V626*0.21","v":954838.43279999995},{"$f":"W626*0.21","v":1158935.6624999999},-204097.22969999991,-0.17610747197107668,null,{"$f":"AA626*0.21","v":83102.947199999995},null,{"$f":"AC626*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,{"$f":"AP626*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,0,0,0,0]
[null,"Line 53","Income Taxes - Federal (409.2)",null,null,{"$f":"F623-F627","v":-76193.089599999992},{"$f":"G623-G627","v":1746766.7190999999},-1822959.8086999999,-1.0436194992536025,null,{"$f":"K623-K627","v":-850350.81900000013},{"$f":"L623-L627","v":-1035986.0788},185635.25979999988,0.17918702152351729,null,null,{"$f":"Q623-Q627","v":-241879.72160000002},{"$f":"R623-R627","v":-393956.179},152076.45739999998,0.38602379022464828,null,{"$f":"V623-V627","v":-1140702.0427999999},{"$f":"W623-W627","v":-804378.00249999983},-336324.04030000011,-0.4181169043095509,null,{"$f":"AA623-AA627","v":558195.09279999998},null,{"$f":"AC623-AC627","v":-101865.80249999999},-136335.2212,-109645.3167,-106074.8242,-188108.7352,-100626.69059999999,-2040096.2075,1746766.7190999999,-105001.8605,-153713.96649999998,55689.915200000018,-87325.312000000005,null,{"$f":"AP623-AP627","v":-108828.92289999999},-118955.7441,-137554.4247,-131623.5716,-111508.43410000001,-97180.340500000006,-68506.291499999992,-76193.089599999992,0,0,0,0]
[]
["%,V4092002","4092002","Inc Tax, Oth Inc & Ded - State",null,null,5614.35,0,{"$f":"+F630-G630","v":5614.35},{"$f":"IF(G630<0,IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/(-G630)))),IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/G630))))","v":"N.M."},null,-46603.340000000004,0,{"$f":"+K630-L630","v":-46603.340000000004},{"$f":"IF(L630<0,IF(M630=0,0,IF(OR(L630=0,K630=0),\"N.M.\",IF(ABS(M630/L630)>=10,\"N.M.\",M630/(-L630)))),IF(M630=0,0,IF(OR(L630=0,K630=0),\"N.M.\",IF(ABS(M630/L630)>=10,\"N.M.\",M630/L630))))","v":"N.M."},null,null,6366.49,0,{"$f":"+Q630-R630","v":6366.49},{"$f":"IF(R630<0,IF(S630=0,0,IF(OR(R630=0,Q630=0),\"N.M.\",IF(ABS(S630/R630)>=10,\"N.M.\",S630/(-R630)))),IF(S630=0,0,IF(OR(R630=0,Q630=0),\"N.M.\",IF(ABS(S630/R630)>=10,\"N.M.\",S630/R630))))","v":"N.M."},null,-116702.44,0,{"$f":"+V630-W630","v":-116702.44},{"$f":"IF(W630<0,IF(X630=0,0,IF(OR(W630=0,V630=0),\"N.M.\",IF(ABS(X630/W630)>=10,\"N.M.\",X630/(-W630)))),IF(X630=0,0,IF(OR(W630=0,V630=0),\"N.M.\",IF(ABS(X630/W630)>=10,\"N.M.\",X630/W630))))","v":"N.M."},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,-4744.8599999999997,5497,5614.35,0,0,0,0]
["%,V409200223","409200223","Inc Tax Oth Inc  Ded - State",null,null,0,463591.35000000003,{"$f":"+F631-G631","v":-463591.35000000003},{"$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":"N.M."},null,0,-69925.39,{"$f":"+K631-L631","v":69925.39},{"$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":"N.M."},null,null,0,-33859.79,{"$f":"+Q631-R631","v":33859.79},{"$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":"N.M."},null,69925.39,-99008.58,{"$f":"+V631-W631","v":168933.97},{"$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":1.7062558618657091},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,5614.35,463591.35000000003,{"$f":"+F632-G632","v":-457977.00000000006},{"$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":-0.98788944185434013},null,-46603.340000000004,-69925.39,{"$f":"+K632-L632","v":23322.049999999996},{"$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":0.33352763566996191},null,null,6366.49,-33859.79,{"$f":"+Q632-R632","v":40226.28},{"$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":1.1880250881650476},null,-46777.05000000001,-99008.58,{"$f":"+V632-W632","v":52231.529999999992},{"$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":0.52754549151194763},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,-4744.8599999999997,5497,5614.35,0,0,0,0]
[]
["%,V4102001","4102001","Prov Def I/T Oth I&D - Federal",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,0,2327877.0300000003,{"$f":"+V634-W634","v":-2327877.0300000003},{"$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":"N.M."},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,{"$f":"+F635-G635","v":0},{"$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,0,2327877.0300000003,{"$f":"+V635-W635","v":-2327877.0300000003},{"$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":"N.M."},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,{"$f":"+F637-G637","v":0},{"$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,0,2108511.88,{"$f":"+V637-W637","v":-2108511.88},{"$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":"N.M."},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,{"$f":"+F638-G638","v":0},{"$f":"IF(G638<0,IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/(-G638)))),IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/G638))))","v":0},null,0,0,{"$f":"+K638-L638","v":0},{"$f":"IF(L638<0,IF(M638=0,0,IF(OR(L638=0,K638=0),\"N.M.\",IF(ABS(M638/L638)>=10,\"N.M.\",M638/(-L638)))),IF(M638=0,0,IF(OR(L638=0,K638=0),\"N.M.\",IF(ABS(M638/L638)>=10,\"N.M.\",M638/L638))))","v":0},null,null,0,0,{"$f":"+Q638-R638","v":0},{"$f":"IF(R638<0,IF(S638=0,0,IF(OR(R638=0,Q638=0),\"N.M.\",IF(ABS(S638/R638)>=10,\"N.M.\",S638/(-R638)))),IF(S638=0,0,IF(OR(R638=0,Q638=0),\"N.M.\",IF(ABS(S638/R638)>=10,\"N.M.\",S638/R638))))","v":0},null,0,2108511.88,{"$f":"+V638-W638","v":-2108511.88},{"$f":"IF(W638<0,IF(X638=0,0,IF(OR(W638=0,V638=0),\"N.M.\",IF(ABS(X638/W638)>=10,\"N.M.\",X638/(-W638)))),IF(X638=0,0,IF(OR(W638=0,V638=0),\"N.M.\",IF(ABS(X638/W638)>=10,\"N.M.\",X638/W638))))","v":"N.M."},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,{"$f":"+F640-G640","v":0},{"$f":"IF(G640<0,IF(H640=0,0,IF(OR(G640=0,F640=0),\"N.M.\",IF(ABS(H640/G640)>=10,\"N.M.\",H640/(-G640)))),IF(H640=0,0,IF(OR(G640=0,F640=0),\"N.M.\",IF(ABS(H640/G640)>=10,\"N.M.\",H640/G640))))","v":0},null,0,0,{"$f":"+K640-L640","v":0},{"$f":"IF(L640<0,IF(M640=0,0,IF(OR(L640=0,K640=0),\"N.M.\",IF(ABS(M640/L640)>=10,\"N.M.\",M640/(-L640)))),IF(M640=0,0,IF(OR(L640=0,K640=0),\"N.M.\",IF(ABS(M640/L640)>=10,\"N.M.\",M640/L640))))","v":0},null,null,0,0,{"$f":"+Q640-R640","v":0},{"$f":"IF(R640<0,IF(S640=0,0,IF(OR(R640=0,Q640=0),\"N.M.\",IF(ABS(S640/R640)>=10,\"N.M.\",S640/(-R640)))),IF(S640=0,0,IF(OR(R640=0,Q640=0),\"N.M.\",IF(ABS(S640/R640)>=10,\"N.M.\",S640/R640))))","v":0},null,0,0,{"$f":"+V640-W640","v":0},{"$f":"IF(W640<0,IF(X640=0,0,IF(OR(W640=0,V640=0),\"N.M.\",IF(ABS(X640/W640)>=10,\"N.M.\",X640/(-W640)))),IF(X640=0,0,IF(OR(W640=0,V640=0),\"N.M.\",IF(ABS(X640/W640)>=10,\"N.M.\",X640/W640))))","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,{"$f":"+F642-G642","v":0},{"$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":0},null,0,0,{"$f":"+K642-L642","v":0},{"$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":0},null,null,0,0,{"$f":"+Q642-R642","v":0},{"$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":0},null,0,0,{"$f":"+V642-W642","v":0},{"$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":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,{"$f":"SUM(F619,F628,F632,F635,-F638,F640,F642)","v":-65095.739599999994},{"$f":"SUM(G619,G628,G632,G635,-G638,G640,G642)","v":2215900.0691},{"$f":"+F644-G644","v":-2280995.8086999999},{"$f":"IF(G644<0,IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/(-G644)))),IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/G644))))","v":-1.0293766584999653},null,{"$f":"SUM(K619,K628,K632,K635,-K638,K640,K642)","v":-834440.1590000001},{"$f":"SUM(L619,L628,L632,L635,-L638,L640,L642)","v":-1059029.4687999999},{"$f":"+K644-L644","v":224589.30979999981},{"$f":"IF(L644<0,IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/(-L644)))),IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/L644))))","v":0.21207087849451903},null,null,{"$f":"SUM(Q619,Q628,Q632,Q635,-Q638,Q640,Q642)","v":-219009.23160000003},{"$f":"SUM(R619,R628,R632,R635,-R638,R640,R642)","v":-411818.96899999998},{"$f":"+Q644-R644","v":192809.73739999995},{"$f":"IF(R644<0,IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/(-R644)))),IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/R644))))","v":0.46819052038372705},null,{"$f":"SUM(V619,V628,V632,V635,-V638,V640,V642)","v":-1096489.1128},{"$f":"SUM(W619,W628,W632,W635,-W638,W640,W642)","v":-637472.63249999937},{"$f":"+V644-W644","v":-459016.48030000064},{"$f":"IF(W644<0,IF(X644=0,0,IF(OR(W644=0,V644=0),\"N.M.\",IF(ABS(X644/W644)>=10,\"N.M.\",X644/(-W644)))),IF(X644=0,0,IF(OR(W644=0,V644=0),\"N.M.\",IF(ABS(X644/W644)>=10,\"N.M.\",X644/W644))))","v":-0.7200567630642577},null,{"$f":"SUM(AA619,AA628,AA632,AA635,-AA638,AA640,AA642)","v":-213263.2871999999},null,{"$f":"SUM(AC619,AC628,AC632,AC635,-AC638,AC640,AC642)","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,{"$f":"SUM(AP619,AP628,AP632,AP635,-AP638,AP640,AP642)","v":-91498.012899999987},-119822.7341,-147306.28470000002,-141633.52160000001,-115170.37410000002,-96387.200500000006,-57526.291499999992,-65095.739599999994,0,0,0,0]
[null,"Line 60","Net Other Income and Deductions (Total of lines 41, 50, 59)",null,null,{"$f":"+F584-F612-F644","v":196331.74959999989},{"$f":"+G584-G612-G644","v":-2599733.1990999999},{"$f":"+F645-G645","v":2796064.9486999996},{"$f":"IF(G645<0,IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/(-G645)))),IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/G645))))","v":1.0755199609205928},null,{"$f":"+K584-K612-K644","v":3490681.989000001},{"$f":"+L584-L612-L644","v":-2177610.7712000012},{"$f":"+K645-L645","v":5668292.7602000022},{"$f":"IF(L645<0,IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/(-L645)))),IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/L645))))","v":2.6029871064039671},null,null,{"$f":"+Q584-Q612-Q644","v":4757401.5915999999},{"$f":"+R584-R612-R644","v":-573712.55099999998},{"$f":"+Q645-R645","v":5331114.1425999999},{"$f":"IF(R645<0,IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/(-R645)))),IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/R645))))","v":9.2923087237810833},null,{"$f":"+V584-V612-V644","v":3021526.8128000004},{"$f":"+W584-W612-W644","v":-4741766.483500001},{"$f":"+V645-W645","v":7763293.2963000014},{"$f":"IF(W645<0,IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/(-W645)))),IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/W645))))","v":1.6372154392912546},null,{"$f":"+AA584-AA612-AA644","v":-557411.83279999997},null,{"$f":"+AC584-AC612-AC644","v":-330640.76750000007},-384797.38879999996,-232530.38329999999,-471577.47580000001,-184352.20479999995,-197294.05940000009,2223314.7075,-2599733.1990999999,-195328.93949999989,-233644.16350000008,240601.35480000009,-280783.42800000007,null,{"$f":"+AP584-AP612-AP644","v":-445652.25710000005},-255105.65589999995,-219420.22529999993,-149840.58839999998,-196700.87589999998,4382449.9205000009,178619.92150000011,196331.74959999989,958334.6,0,0,0]
[null,"Line 61","Interest Charges "]
[]
["%,V4270002","4270002","Int on LTD - Install Pur Contr",null,null,254583.33000000002,254583.33000000002,{"$f":"+F648-G648","v":0},{"$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},null,2036666.67,2036666.67,{"$f":"+K648-L648","v":0},{"$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":0},null,null,763750,763750,{"$f":"+Q648-R648","v":0},{"$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},null,3055000,3055000,{"$f":"+V648-W648","v":0},{"$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":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,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,0,0,0,0]
["%,V4270005","4270005","Int on LTD - Other LTD",null,null,0,817884.63,{"$f":"+F649-G649","v":-817884.63},{"$f":"IF(G649<0,IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/(-G649)))),IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/G649))))","v":"N.M."},null,7183375.79,6470883.8799999999,{"$f":"+K649-L649","v":712491.91000000015},{"$f":"IF(L649<0,IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/(-L649)))),IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/L649))))","v":0.11010735522579029},null,null,488883.54000000004,2437839.04,{"$f":"+Q649-R649","v":-1948955.5},{"$f":"IF(R649<0,IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/(-R649)))),IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/R649))))","v":-0.79946028758321963},null,10208876.33,13253405.289999999,{"$f":"+V649-W649","v":-3044528.959999999},{"$f":"IF(W649<0,IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/(-W649)))),IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/W649))))","v":-0.22971673267225642},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,4627854.17,4797395.84,{"$f":"+F650-G650","v":-169541.66999999993},{"$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":-3.5340354570366231E-2},null,37022833.329999998,38379166.649999999,{"$f":"+K650-L650","v":-1356333.3200000003},{"$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":-3.5340353592591627E-2},null,null,13883562.5,14392187.5,{"$f":"+Q650-R650","v":-508625},{"$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":-3.5340353924655302E-2},null,55596415.269999996,52537499.979999997,{"$f":"+V650-W650","v":3058915.2899999991},{"$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":5.8223464975769093E-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,4627854.17,4627854.17,4627854.16,4627854.18,4627854.1500000004,4627854.17,4627854.16,4627854.17,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINT_LONG-TERM_DEBT","Line 62","Interest on Long-Term Debt (427)",null,null,4882437.5,5869863.7999999998,{"$f":"+F651-G651","v":-987426.29999999981},{"$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":-0.16821962717431363},null,46242875.789999999,46886717.200000003,{"$f":"+K651-L651","v":-643841.41000000387},{"$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":-1.3731850904673784E-2},null,null,15136196.039999999,17593776.539999999,{"$f":"+Q651-R651","v":-2457580.5},{"$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":-0.13968464896735583},null,68860291.599999994,68845905.269999996,{"$f":"+V651-W651","v":14386.329999998212},{"$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":2.0896420700080675E-4},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,6242033.79,6127283.1200000001,6262379.25,6215139.0199999996,6259844.5700000003,5371321.0499999998,4882437.49,4882437.5,0,0,0,0]
[]
["%,V4280002","4280002","Amrtz Debt Dscnt&Exp-Instl Pur",null,null,14381.720000000001,14381.710000000001,{"$f":"+F653-G653","v":1.0000000000218279E-2},{"$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":6.9532760709389066E-7},null,115053.7,114333.68000000001,{"$f":"+K653-L653","v":720.01999999998952},{"$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":6.2975319258506282E-3},null,null,43145.15,43145.13,{"$f":"+Q653-R653","v":2.0000000004074536E-2},{"$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":4.6355173814691341E-7},null,172580.54,171140.52000000002,{"$f":"+V653-W653","v":1440.0199999999895},{"$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":8.4142551395776366E-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,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,0,0,0,0]
["%,V4280003","4280003","Amrtz Debt Dscnt&Exp-N/P",null,null,0,633.98,{"$f":"+F654-G654","v":-633.98},{"$f":"IF(G654<0,IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/(-G654)))),IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/G654))))","v":"N.M."},null,19881.439999999999,8368.82,{"$f":"+K654-L654","v":11512.619999999999},{"$f":"IF(L654<0,IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/(-L654)))),IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/L654))))","v":1.3756563051899788},null,null,10370.040000000001,1267.96,{"$f":"+Q654-R654","v":9102.0800000000017},{"$f":"IF(R654<0,IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/(-R654)))),IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/R654))))","v":7.178522981797534},null,22417.35,34485.270000000004,{"$f":"+V654-W654","v":-12067.920000000006},{"$f":"IF(W654<0,IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/(-W654)))),IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/W654))))","v":-0.34994419356438283},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,47688.82,50202.76,{"$f":"+F655-G655","v":-2513.9400000000023},{"$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":-5.0075732887992656E-2},null,381969.93,399926.45,{"$f":"+K655-L655","v":-17956.520000000019},{"$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":-4.4899555905842235E-2},null,null,143066.49,150608.28,{"$f":"+Q655-R655","v":-7541.7900000000081},{"$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":-5.007553369575702E-2},null,572684.41,534711.67000000004,{"$f":"+V655-W655","v":37972.739999999991},{"$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":7.1015356743569832E-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,47678.62,47678.62,48178.73,47678.62,47688.85,47688.82,47688.85,47688.82,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DEBT_DISC&EXP","Line 63","Amort. Of Debt Disc. And Expense (428)",null,null,62070.54,65218.450000000004,{"$f":"+F656-G656","v":-3147.9100000000035},{"$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":-4.8267169796277022E-2},null,516905.06999999995,522628.95,{"$f":"+K656-L656","v":-5723.8800000000629},{"$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":-1.0952091345112174E-2},null,null,196581.68,195021.37,{"$f":"+Q656-R656","v":1560.3099999999977},{"$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":8.0007129475092795E-3},null,767682.3,740337.46,{"$f":"+V656-W656","v":27344.840000000084},{"$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":3.693564283509318E-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,63850.820000000007,63990.560000000005,64490.66,63990.570000000007,64000.78,72440.58,62070.559999999998,62070.54,0,0,0,0]
[]
["%,V4281004","4281004","Amrtz Loss Rcquired Debt-Dbnt",null,null,2804.23,2804.23,{"$f":"+F658-G658","v":0},{"$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,22434.02,22433.84,{"$f":"+K658-L658","v":0.18000000000029104},{"$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":8.023592929266279E-6},null,null,8412.69,8412.69,{"$f":"+Q658-R658","v":0},{"$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,33650.94,33650.76,{"$f":"+V658-W658","v":0.18000000000029104},{"$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":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,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,0,0,0,0]
["%,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,{"$f":"+F659-G659","v":0},{"$f":"IF(G659<0,IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/(-G659)))),IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/G659))))","v":0},null,22434.02,22433.84,{"$f":"+K659-L659","v":0.18000000000029104},{"$f":"IF(L659<0,IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/(-L659)))),IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/L659))))","v":8.023592929266279E-6},null,null,8412.69,8412.69,{"$f":"+Q659-R659","v":0},{"$f":"IF(R659<0,IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/(-R659)))),IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/R659))))","v":0},null,33650.94,33650.76,{"$f":"+V659-W659","v":0.18000000000029104},{"$f":"IF(W659<0,IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/(-W659)))),IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/W659))))","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,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DBT_PREM","Line 65","(Less) Amort. Of Premium on Debt-Credit (429)",null,null,0,0,{"$f":"+F661-G661","v":0},{"$f":"IF(G661<0,IF(H661=0,0,IF(OR(G661=0,F661=0),\"N.M.\",IF(ABS(H661/G661)>=10,\"N.M.\",H661/(-G661)))),IF(H661=0,0,IF(OR(G661=0,F661=0),\"N.M.\",IF(ABS(H661/G661)>=10,\"N.M.\",H661/G661))))","v":0},null,0,0,{"$f":"+K661-L661","v":0},{"$f":"IF(L661<0,IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/(-L661)))),IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/L661))))","v":0},null,null,0,0,{"$f":"+Q661-R661","v":0},{"$f":"IF(R661<0,IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/(-R661)))),IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/R661))))","v":0},null,0,0,{"$f":"+V661-W661","v":0},{"$f":"IF(W661<0,IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/(-W661)))),IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/W661))))","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,{"$f":"+F663-G663","v":0},{"$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},null,0,0,{"$f":"+K663-L663","v":0},{"$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},null,null,0,0,{"$f":"+Q663-R663","v":0},{"$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},null,0,0,{"$f":"+V663-W663","v":0},{"$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},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,0,69798.61,{"$f":"+F665-G665","v":-69798.61},{"$f":"IF(G665<0,IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/(-G665)))),IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/G665))))","v":"N.M."},null,0,841256.94000000006,{"$f":"+K665-L665","v":-841256.94000000006},{"$f":"IF(L665<0,IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/(-L665)))),IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/L665))))","v":"N.M."},null,null,0,290215.27,{"$f":"+Q665-R665","v":-290215.27},{"$f":"IF(R665<0,IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/(-R665)))),IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/R665))))","v":"N.M."},null,0,1282090.28,{"$f":"+V665-W665","v":-1282090.28},{"$f":"IF(W665<0,IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/(-W665)))),IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/W665))))","v":"N.M."},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,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4300003","4300003","Int to Assoc Co - CBP",null,null,-7125.4400000000005,311673.39,{"$f":"+F666-G666","v":-318798.83},{"$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":-1.0228618811506494},null,1228586.1599999999,2488727.54,{"$f":"+K666-L666","v":-1260141.3800000001},{"$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":-0.50633962928702114},null,null,169807.59,1017866.16,{"$f":"+Q666-R666","v":-848058.57000000007},{"$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":-0.83317296843820809},null,4084718.49,4143441.2800000003,{"$f":"+V666-W666","v":-58722.790000000037},{"$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":-1.4172468253248671E-2},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,-7125.4400000000005,920721.06,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_ASSOC_COS","Line 67","Interest on Debt to Assoc. Companies (430)",null,null,-7125.4400000000005,381472,{"$f":"+F667-G667","v":-388597.44},{"$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":-1.0186788021139166},null,1228586.1599999999,3329984.48,{"$f":"+K667-L667","v":-2101398.3200000003},{"$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":-0.63105348767271141},null,null,169807.59,1308081.4300000002,{"$f":"+Q667-R667","v":-1138273.8400000001},{"$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":-0.87018576511708445},null,4084718.49,5425531.5600000005,{"$f":"+V667-W667","v":-1340813.0700000003},{"$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":-0.24713026828287404},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,-7125.4400000000005,920721.06,0,0,0]
[]
["%,V4310001","4310001","Other Interest Expense",null,null,-5233.96,-1089279.5,{"$f":"+F669-G669","v":1084045.54},{"$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":0.99519502570276963},null,-6118440.0800000001,-7314569.6200000001,{"$f":"+K669-L669","v":1196129.54},{"$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":0.16352698820850106},null,null,-547673.28,-3242766.02,{"$f":"+Q669-R669","v":2695092.74},{"$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":0.83110922076332849},null,-10361652.120000001,-7133824.0099999998,{"$f":"+V669-W669","v":-3227828.1100000013},{"$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":-0.45246814408027447},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,-5233.96,0,0,0,0]
["%,V4310002","4310002","Interest on Customer Deposits",null,null,136194.93,171058.12,{"$f":"+F670-G670","v":-34863.19},{"$f":"IF(G670<0,IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/(-G670)))),IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/G670))))","v":-0.20380903285970875},null,1060808.1100000001,1350867.23,{"$f":"+K670-L670","v":-290059.11999999988},{"$f":"IF(L670<0,IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/(-L670)))),IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/L670))))","v":-0.21472067243795667},null,null,403006.27,506976.85000000003,{"$f":"+Q670-R670","v":-103970.58000000002},{"$f":"IF(R670<0,IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/(-R670)))),IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/R670))))","v":-0.20507954160037092},null,1735891.0300000003,1921225.3599999999,{"$f":"+V670-W670","v":-185334.32999999961},{"$f":"IF(W670<0,IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/(-W670)))),IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/W670))))","v":-9.6466731003384015E-2},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,134615.58000000002,121648.79000000001,135418.28,130851.32,135267.87,130827.7,135983.64000000001,136194.93,0,0,0,0]
["%,V4310007","4310007","Lines Of Credit",null,null,52912.83,48119.270000000004,{"$f":"+F671-G671","v":4793.5599999999977},{"$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":9.961830260517246E-2},null,438590.85000000003,447629.24,{"$f":"+K671-L671","v":-9038.3899999999558},{"$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":-2.0191688103306109E-2},null,null,155958.01,169302.93,{"$f":"+Q671-R671","v":-13344.919999999984},{"$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":-7.8822735082021228E-2},null,671190.67,590437.22,{"$f":"+V671-W671","v":80753.45000000007},{"$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":0.13676890152690591},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,-87182.59,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTH_INTEREST_EXP","Line 68","Other Interest Expense (431)",null,null,183873.8,-870102.11,{"$f":"+F672-G672","v":1053975.9099999999},{"$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":1.2113243927198383},null,-4619041.12,-5516073.1500000004,{"$f":"+K672-L672","v":897032.03000000026},{"$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":0.16262148916571206},null,null,11291,-2566486.2399999998,{"$f":"+Q672-R672","v":2577777.2399999998},{"$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":1.0043994001697822},null,-7954570.4200000018,-4622161.43,{"$f":"+V672-W672","v":-3332408.9900000021},{"$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":-0.72096335025667901},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,-87182.59,0,0,0]
[]
["%,V4320000","4320000","Allw Brrwed Fnds Used Cnstr-Cr",null,null,356239.79,365712.76,{"$f":"+F674-G674","v":-9472.9700000000303},{"$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":-2.5902760406828654E-2},null,2458065.27,2437462.9500000002,{"$f":"+K674-L674","v":20602.319999999832},{"$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":8.452362322061072E-3},null,null,1022820.79,1037275.52,{"$f":"+Q674-R674","v":-14454.729999999981},{"$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":-1.3935285005087155E-2},null,3942392.71,3527587.7300000004,{"$f":"+V674-W674","v":414804.97999999952},{"$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":0.11758884873998568},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,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC-BRWD_FUNDS-CR","Line 69","(Less) Allowance for Borrowed Funds Used During Construction-Cr. (432)",null,null,356239.79,365712.76,{"$f":"+F675-G675","v":-9472.9700000000303},{"$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":-2.5902760406828654E-2},null,2458065.27,2437462.9500000002,{"$f":"+K675-L675","v":20602.319999999832},{"$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":8.452362322061072E-3},null,null,1022820.79,1037275.52,{"$f":"+Q675-R675","v":-14454.729999999981},{"$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":-1.3935285005087155E-2},null,3942392.71,3527587.7300000004,{"$f":"+V675-W675","v":414804.97999999952},{"$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":0.11758884873998568},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,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,0,0,0,0]
[]
[null,"Line 70","Net Interest Charges (Total of lines 62 thru 69)",null,null,{"$f":"SUM(F651,F656,F659,-F661,-F663,F667,F672,-F675)","v":4767820.84},{"$f":"SUM(G651,G656,G659,-G661,-G663,G667,G672,-G675)","v":5083543.6100000003},{"$f":"+F677-G677","v":-315722.77000000048},{"$f":"IF(G677<0,IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/(-G677)))),IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/G677))))","v":-6.2106828272099839E-2},null,{"$f":"SUM(K651,K656,K659,-K661,-K663,K667,K672,-K675)","v":40933694.649999999},{"$f":"SUM(L651,L656,L659,-L661,-L663,L667,L672,-L675)","v":42808228.370000005},{"$f":"+K677-L677","v":-1874533.7200000063},{"$f":"IF(L677<0,IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/(-L677)))),IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/L677))))","v":-4.378909829666483E-2},null,null,{"$f":"SUM(Q651,Q656,Q659,-Q661,-Q663,Q667,Q672,-Q675)","v":14499468.209999997},{"$f":"SUM(R651,R656,R659,-R661,-R663,R667,R672,-R675)","v":15501530.270000001},{"$f":"+Q677-R677","v":-1002062.0600000042},{"$f":"IF(R677<0,IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/(-R677)))),IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/R677))))","v":-6.4642783166981105E-2},null,{"$f":"SUM(V651,V656,V659,-V661,-V663,V667,V672,-V675)","v":61849380.199999981},{"$f":"SUM(W651,W656,W659,-W661,-W663,W667,W672,-W675)","v":66895675.890000001},{"$f":"+V677-W677","v":-5046295.69000002},{"$f":"IF(W677<0,IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/(-W677)))),IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/W677))))","v":-7.5435304642080356E-2},null,{"$f":"SUM(AA651,AA656,AA659,-AA661,-AA663,AA667,AA672,-AA675)","v":6241331.6000000015},null,{"$f":"SUM(AC651,AC656,AC659,-AC661,-AC663,AC667,AC672,-AC675)","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,{"$f":"SUM(AP651,AP656,AP659,-AP661,-AP663,AP667,AP672,-AP675)","v":5349355.5200000014},5077348.9400000004,5381121.8800000008,5250902.8199999994,5375497.2800000003,4930564.32,4801083.0500000007,4767820.84,833538.47000000009,0,0,0]
[null,"Line 71","Income Before Extraordinary Items (Total of lines 27, 60 and 70)",null,null,{"$f":"+F544+F645-F677","v":3040254.315999995},{"$f":"+G544+G645-G677","v":3851502.0749999834},{"$f":"+F678-G678","v":-811247.75899998844},{"$f":"IF(G678<0,IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/(-G678)))),IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/G678))))","v":-0.21063152588331188},null,{"$f":"+K544+K645-K677","v":24895416.758999959},{"$f":"+L544+L645-L677","v":21414585.024999857},{"$f":"+K678-L678","v":3480831.7340001017},{"$f":"IF(L678<0,IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/(-L678)))),IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/L678))))","v":0.16254490712458367},null,null,{"$f":"+Q544+Q645-Q677","v":20621350.892999988},{"$f":"+R544+R645-R677","v":12777885.179},{"$f":"+Q678-R678","v":7843465.7139999885},{"$f":"IF(R678<0,IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/(-R678)))),IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/R678))))","v":0.6138312877384785},null,{"$f":"+V544+V645-V677","v":40342552.794999503},{"$f":"+W544+W645-W677","v":38444499.940999851},{"$f":"+V678-W678","v":1898052.853999652},{"$f":"IF(W678<0,IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/(-W678)))),IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/W678))))","v":4.9371245741590158E-2},null,{"$f":"+AA544+AA645-AA677","v":3532610.3440000042},null,{"$f":"+AC544+AC645-AC677","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP544+AP645-AP677","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,-6349027.6900000526,2080866,0,0]
[null,"Line 72","Extraordinary Items"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_INCOME","Line 73","Extraordinary Income (434)",null,null,0,0,{"$f":"+F681-G681","v":0},{"$f":"IF(G681<0,IF(H681=0,0,IF(OR(G681=0,F681=0),\"N.M.\",IF(ABS(H681/G681)>=10,\"N.M.\",H681/(-G681)))),IF(H681=0,0,IF(OR(G681=0,F681=0),\"N.M.\",IF(ABS(H681/G681)>=10,\"N.M.\",H681/G681))))","v":0},null,0,0,{"$f":"+K681-L681","v":0},{"$f":"IF(L681<0,IF(M681=0,0,IF(OR(L681=0,K681=0),\"N.M.\",IF(ABS(M681/L681)>=10,\"N.M.\",M681/(-L681)))),IF(M681=0,0,IF(OR(L681=0,K681=0),\"N.M.\",IF(ABS(M681/L681)>=10,\"N.M.\",M681/L681))))","v":0},null,null,0,0,{"$f":"+Q681-R681","v":0},{"$f":"IF(R681<0,IF(S681=0,0,IF(OR(R681=0,Q681=0),\"N.M.\",IF(ABS(S681/R681)>=10,\"N.M.\",S681/(-R681)))),IF(S681=0,0,IF(OR(R681=0,Q681=0),\"N.M.\",IF(ABS(S681/R681)>=10,\"N.M.\",S681/R681))))","v":0},null,0,0,{"$f":"+V681-W681","v":0},{"$f":"IF(W681<0,IF(X681=0,0,IF(OR(W681=0,V681=0),\"N.M.\",IF(ABS(X681/W681)>=10,\"N.M.\",X681/(-W681)))),IF(X681=0,0,IF(OR(W681=0,V681=0),\"N.M.\",IF(ABS(X681/W681)>=10,\"N.M.\",X681/W681))))","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,{"$f":"+F683-G683","v":0},{"$f":"IF(G683<0,IF(H683=0,0,IF(OR(G683=0,F683=0),\"N.M.\",IF(ABS(H683/G683)>=10,\"N.M.\",H683/(-G683)))),IF(H683=0,0,IF(OR(G683=0,F683=0),\"N.M.\",IF(ABS(H683/G683)>=10,\"N.M.\",H683/G683))))","v":0},null,0,0,{"$f":"+K683-L683","v":0},{"$f":"IF(L683<0,IF(M683=0,0,IF(OR(L683=0,K683=0),\"N.M.\",IF(ABS(M683/L683)>=10,\"N.M.\",M683/(-L683)))),IF(M683=0,0,IF(OR(L683=0,K683=0),\"N.M.\",IF(ABS(M683/L683)>=10,\"N.M.\",M683/L683))))","v":0},null,null,0,0,{"$f":"+Q683-R683","v":0},{"$f":"IF(R683<0,IF(S683=0,0,IF(OR(R683=0,Q683=0),\"N.M.\",IF(ABS(S683/R683)>=10,\"N.M.\",S683/(-R683)))),IF(S683=0,0,IF(OR(R683=0,Q683=0),\"N.M.\",IF(ABS(S683/R683)>=10,\"N.M.\",S683/R683))))","v":0},null,0,0,{"$f":"+V683-W683","v":0},{"$f":"IF(W683<0,IF(X683=0,0,IF(OR(W683=0,V683=0),\"N.M.\",IF(ABS(X683/W683)>=10,\"N.M.\",X683/(-W683)))),IF(X683=0,0,IF(OR(W683=0,V683=0),\"N.M.\",IF(ABS(X683/W683)>=10,\"N.M.\",X683/W683))))","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,{"$f":"+F681-F683","v":0},{"$f":"+G681-G683","v":0},{"$f":"+F685-G685","v":0},{"$f":"IF(G685<0,IF(H685=0,0,IF(OR(G685=0,F685=0),\"N.M.\",IF(ABS(H685/G685)>=10,\"N.M.\",H685/(-G685)))),IF(H685=0,0,IF(OR(G685=0,F685=0),\"N.M.\",IF(ABS(H685/G685)>=10,\"N.M.\",H685/G685))))","v":0},null,{"$f":"+K681-K683","v":0},{"$f":"+L681-L683","v":0},{"$f":"+K685-L685","v":0},{"$f":"IF(L685<0,IF(M685=0,0,IF(OR(L685=0,K685=0),\"N.M.\",IF(ABS(M685/L685)>=10,\"N.M.\",M685/(-L685)))),IF(M685=0,0,IF(OR(L685=0,K685=0),\"N.M.\",IF(ABS(M685/L685)>=10,\"N.M.\",M685/L685))))","v":0},null,null,{"$f":"+Q681-Q683","v":0},{"$f":"+R681-R683","v":0},{"$f":"+Q685-R685","v":0},{"$f":"IF(R685<0,IF(S685=0,0,IF(OR(R685=0,Q685=0),\"N.M.\",IF(ABS(S685/R685)>=10,\"N.M.\",S685/(-R685)))),IF(S685=0,0,IF(OR(R685=0,Q685=0),\"N.M.\",IF(ABS(S685/R685)>=10,\"N.M.\",S685/R685))))","v":0},null,{"$f":"+V681-V683","v":0},{"$f":"+W681-W683","v":0},{"$f":"+V685-W685","v":0},{"$f":"IF(W685<0,IF(X685=0,0,IF(OR(W685=0,V685=0),\"N.M.\",IF(ABS(X685/W685)>=10,\"N.M.\",X685/(-W685)))),IF(X685=0,0,IF(OR(W685=0,V685=0),\"N.M.\",IF(ABS(X685/W685)>=10,\"N.M.\",X685/W685))))","v":0},null,{"$f":"+AA681-AA683","v":0},null,{"$f":"+AC681-AC683","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP681-AP683","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINC_TX_FED_&_OTH_EXT","Line 76","Income Taxes-Federal and Other (409.3)",null,null,0,0,{"$f":"+F687-G687","v":0},{"$f":"IF(G687<0,IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/(-G687)))),IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/G687))))","v":0},null,0,0,{"$f":"+K687-L687","v":0},{"$f":"IF(L687<0,IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/(-L687)))),IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/L687))))","v":0},null,null,0,0,{"$f":"+Q687-R687","v":0},{"$f":"IF(R687<0,IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/(-R687)))),IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/R687))))","v":0},null,0,0,{"$f":"+V687-W687","v":0},{"$f":"IF(W687<0,IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/(-W687)))),IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/W687))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 77","Extraordinary Items After Taxes (line 75 less line 76)",null,null,{"$f":"+F685-F687","v":0},{"$f":"+G685-G687","v":0},{"$f":"+F689-G689","v":0},{"$f":"IF(G689<0,IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/(-G689)))),IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/G689))))","v":0},null,{"$f":"+K685-K687","v":0},{"$f":"+L685-L687","v":0},{"$f":"+K689-L689","v":0},{"$f":"IF(L689<0,IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/(-L689)))),IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/L689))))","v":0},null,null,{"$f":"+Q685-Q687","v":0},{"$f":"+R685-R687","v":0},{"$f":"+Q689-R689","v":0},{"$f":"IF(R689<0,IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/(-R689)))),IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/R689))))","v":0},null,{"$f":"+V685-V687","v":0},{"$f":"+W685-W687","v":0},{"$f":"+V689-W689","v":0},{"$f":"IF(W689<0,IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/(-W689)))),IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/W689))))","v":0},null,{"$f":"+AA685-AA687","v":0},null,{"$f":"+AC685-AC687","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP685-AP687","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,{"$f":"+F678+F689","v":3040254.315999995},{"$f":"+G678+G689","v":3851502.0749999834},{"$f":"+F690-G690","v":-811247.75899998844},{"$f":"IF(G690<0,IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/(-G690)))),IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/G690))))","v":-0.21063152588331188},null,{"$f":"+K678+K689","v":24895416.758999959},{"$f":"+L678+L689","v":21414585.024999857},{"$f":"+K690-L690","v":3480831.7340001017},{"$f":"IF(L690<0,IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/(-L690)))),IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/L690))))","v":0.16254490712458367},null,null,{"$f":"+Q678+Q689","v":20621350.892999988},{"$f":"+R678+R689","v":12777885.179},{"$f":"+Q690-R690","v":7843465.7139999885},{"$f":"IF(R690<0,IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/(-R690)))),IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/R690))))","v":0.6138312877384785},null,{"$f":"+V678+V689","v":40342552.794999503},{"$f":"+W678+W689","v":38444499.940999851},{"$f":"+V690-W690","v":1898052.853999652},{"$f":"IF(W690<0,IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/(-W690)))),IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/W690))))","v":4.9371245741590158E-2},null,{"$f":"+AA678+AA689","v":3532610.3440000042},null,{"$f":"+AC678+AC689","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,{"$f":"+AP678+AP689","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,-6349027.6900000526,2080866,0,0]
[]
["Check"]
["%,FACCOUNT,TGL_FERC_ACCT,NINCOME_STATEMENT",null,"Net Income Verification",null,null,-3040254.3159999871,-3851502.0749999927,null,null,null,-24895416.758999791,-21414585.024999958,null,null,null,null,-20621350.893000029,-12777885.179000018,null,null,null,-40342552.794999681,-38444499.941000067,null,null,null,-3532610.3440000117,null,-1130431.6210000031,-6990072.5499999821,-2838883.1799999997,1463374.7250000141,859312.780000014,-2533283.7489999975,-6393099.3550000014,-3851502.0749999927,3447093.5319999997,167329.56199999159,-3930268.0950000039,-15131291.034999996,null,-7578654.9599999841,7861640.1470000036,-11654429.79400002,1732284.5569999984,5365094.1839999957,-13362245.214999994,-4218851.362000009,-3040254.3159999871,6349027.6900000125,-2080866,0,0]
[null,null,"This line should be zero",null,null,{"$f":"+F690+F693","v":7.9162418842315674E-9},{"$f":"+G690+G693","v":-9.3132257461547852E-9},null,null,null,{"$f":"+K690+K693","v":1.6763806343078613E-7},{"$f":"+L690+L693","v":-1.0058283805847168E-7},null,null,null,null,{"$f":"+Q690+Q693","v":-4.0978193283081055E-8},{"$f":"+R690+R693","v":-1.862645149230957E-8},null,null,null,{"$f":"+V690+V693","v":-1.7881393432617188E-7},{"$f":"+W690+W693","v":-2.1606683731079102E-7},null,null,null,{"$f":"+AA690+AA693","v":-7.4505805969238281E-9},null,{"$f":"+AC690+AC693","v":-5.5879354476928711E-9},2.3283064365386963E-8,4.6566128730773926E-9,2.8405338525772095E-8,1.3737007975578308E-8,-8.8475644588470459E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,6.0535967350006104E-9,-3.1606759876012802E-8,6.9849193096160889E-9,0,null,{"$f":"+AP690+AP693","v":0},9.3132257461547852E-9,-1.862645149230957E-8,-1.280568540096283E-8,-1.1175870895385742E-8,0,-2.2351741790771484E-8,7.9162418842315674E-9,-4.0046870708465576E-8,0,0,0]
[]
[]
[]
[]
[]
[null,"Report as of Date: ","2025-08-31"]
[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",{"$f":"SUM(C704:C705)","v":0}]
[null,"Operator","S231357"]
[null,"RID   Report ID","FERC_IS1"]
[null,"LYN   Report Layout","FERC_IS1"]
[null,"BUN   Business Unit","Error"]
[null,"RBN   Report Request","Kentucky Power Integrated Elim"]
[null,"RBU   Request Bus Unit","X992"]
[null,"SCN   Scope Decrip","GLR6283P"]
[null,"SCD   Scope Description","KYP CORP CONSOLIDATED"]
[null,"SFD   Scope Field Descr","Kentucky Power Corp Consol"]
[null,"SFV   Scope Field Value","KYP_CORP_CONSOL"]
[null,"STN   Scope Tree Name","GL_PRPT_CONS"]
[null,"Elapsed Run Time",{"$f":"UPPER(TEXT(NvsElapsedTime,\"hh:mm:ss\"))","v":"00:04:34"}]
[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":1690,"n_cols":25,"rows_kept":1690,"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,"August 2025",null,null,null,"As of: Aug 2025",null,null,null,null,"As of: Aug 2025",null,null,null,null,null,"As of: Aug 2025",null,null,null,null,"As of: Aug 2025"]
[null,"Run Date: 09/09/2025  05:35 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,405316.32,427027.19,{"$f":"+F13-G13","v":-21710.869999999995},{"$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":-5.0841891355911072E-2},null,2798103.73,3168229.93,{"$f":"+K13-L13","v":-370126.20000000019},{"$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":-0.11682428617167952},null,null,1186864.8400000001,1205315.73,{"$f":"+Q13-R13","v":-18450.889999999898},{"$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":-1.5307930976724162E-2},null,4056798.52,4931057.16,{"$f":"+V13-W13","v":-874258.64000000013},{"$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":-0.17729639134826011}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,405380.66000000003,427027.19,-21646.52999999997,-5.069122179316022E-2,null,2798168.07,3168229.93,-370061.86000000034,-0.11680397830216833,null,null,1186929.1800000002,1205315.73,-18386.549999999814,-1.5254550772352249E-2,null,4056862.86,4931057.16,-874194.30000000028,-0.17728334343623797]
["%,V5010000","5010000","Fuel",null,null,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5010","Line 5","(501) Fuel",null,null,19594785.650000002,15532534.390000001,4062251.2600000016,0.26153177311587472,null,101982198.22000003,98087429.099999979,3894769.1200000495,3.970711798378708E-2,null,null,46946940.729999997,38652667.290000007,8294273.4399999902,0.21458476274794719,null,139273193.03,119051641.11,20221551.920000002,0.16985529751174047]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5020","Line 6","(502) Steam Expenses",null,null,537189.28,517094.84,20094.440000000002,3.8860260141060393E-2,null,3368144.2,3378633.66,-10489.459999999963,-3.1046455625496736E-3,null,null,1545260.8,1630632.34,-85371.540000000037,-5.2354867437499758E-2,null,5042753.6300000008,4488666.6500000004,554086.98000000045,0.12344132973207098]
["%,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,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5050","Line 9","(505) Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5060,N5080","Line 10","(506) Miscellaneous Steam Power Expenses",null,null,268087.95999999996,663257.26,{"$f":"+F45-G45","v":-395169.30000000005},{"$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":-0.59580094155320673},null,3139549.3260000004,4692068.25,{"$f":"+K45-L45","v":-1552518.9239999996},{"$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":-0.33088157317404743},null,null,1136000,2500310.02,{"$f":"+Q45-R45","v":-1364310.02},{"$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":-0.5456563422483105},null,4713335.716,6839907.7700000005,{"$f":"+V45-W45","v":-2126572.0540000005},{"$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":-0.3109065393143452}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5070","Line 11","(507) Rents",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5090","Line 12","(509) Allowances",null,null,1555.91,7117.34,-5561.43,-0.78139164350726542,null,11732.19,27142.899999999998,-15410.709999999997,-0.56776210353352063,null,null,5161.1600000000008,19155.800000000003,-13994.640000000003,-0.73056933148184888,null,65814.37,30866.679999999997,34947.69,1.1322140897563329]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F77-G77","v":193.17000000000002},{"$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":"N.M."},null,1545.3600000000001,0,{"$f":"+K77-L77","v":1545.3600000000001},{"$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,579.51,0,{"$f":"+Q77-R77","v":579.51},{"$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":"N.M."},null,1545.3600000000001,0,{"$f":"+V77-W77","v":1545.3600000000001},{"$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."}]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509","Line 13","TOTAL Operation (Enter Total of Lines 4 thru 12)","o",null,20819737.550000004,17149346.279999997,3670391.270000007,0.21402514183765187,null,111360320.69600004,109380782.82999997,1979537.8660000712,1.809767506488481E-2,null,null,50853925.959999993,44023109.430000007,6830816.5299999863,0.15516433569649343,null,153229629.51600003,135376252.02999997,17853377.486000061,0.13187968508718703]
[null,"Line 14","Maintenance"]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,{"$f":"+F84-G84","v":-102245.86000000002},{"$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":-0.61175850446063307},null,671030.85,1214300.8400000001,{"$f":"+K84-L84","v":-543269.99000000011},{"$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":-0.44739324235335298},null,null,212212.56,430925.53,{"$f":"+Q84-R84","v":-218712.97000000003},{"$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":-0.50754238209093816},null,1134160.22,1687437.4300000002,{"$f":"+V84-W84","v":-553277.2100000002},{"$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":-0.32788013360590212}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5100","Line 15","(510) Maintenance Supervision and Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5110","Line 16","(511) Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5120","Line 17","(512) Maintenance of Boiler Plant",null,null,494953.52,886448.03,-391494.51,-0.44164406344272661,null,8439275.3599999994,7776963.3599999994,662312,8.5163317523975074E-2,null,null,1455619.42,2178807.73,-723188.31,-0.33191928780241664,null,14143790.76,12867507.029999999,1276283.7300000004,9.9186557817641269E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5130","Line 18","(513) Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,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,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,null,null,null,6073.1,0,6073.1,null,null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5132","Line 18.2","(513.2) Maintenance of Computer Software","m",null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,null,null,null,6073.1,0,6073.1,null,null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,null,null,null,1531.72,0,1531.72,null,null,2655.9,0,2655.9,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5133","Line 18.3","(513.3) Maintenance of Communication Equipment","m",null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,null,null,null,1531.72,0,1531.72,null,null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,{"$f":"IF(L100<0,IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/(-L100)))),IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/L100))))","v":-0.10588031541783136},null,null,439647.10000000003,430019.64,9627.460000000021,{"$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":2.2388419282430964E-2},null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5140","Line 19","(514) Maintenance of Miscellaneous Steam Plant",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123149.3099999998,-118907.26999999979,-0.10586951257620396,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515","Line 20","TOTAL Maintenance (Enter Total of lines 15 thru 19)","m",null,1040339.1200000001,1550597.94,-510258.81999999983,-0.32907229323418286,null,14546687.77,13607825.140000001,938862.62999999896,6.8994319102486559E-2,null,null,3401796.9800000004,4022032.04,-620235.05999999959,-0.15420937820276528,null,23376858.829999998,22485953.449999999,890905.37999999896,3.962052941099542E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,{"$f":"+K116-L116","v":64.34},"N.M.",null,null,64.34,0,{"$f":"+Q116-R116","v":64.34},"N.M.",null,64.34,0,{"$f":"+V116-W116","v":64.34},{"$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":"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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,{"$f":"IF(L132<0,IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/(-L132)))),IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/L132))))","v":-0.36492134413635841},null,null,261173.61000000002,390749.28,-129575.67000000001,{"$f":"IF(R132<0,IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/(-R132)))),IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/R132))))","v":-0.3316082117924824},null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,{"$f":"+F148-G148","v":-1.41},{"$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,0,1.41,{"$f":"+K148-L148","v":-1.41},"N.M.",null,null,0,1.41,{"$f":"+Q148-R148","v":-1.41},"N.M.",null,-1.41,1.41,{"$f":"+V148-W148","v":-2.82},{"$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":-2}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515,N500-509","Line 21","TOTAL Power Production Expenses-Steam Power (Entr Tot lines 13 & 20)",null,null,21860076.670000002,18699944.220000003,3160132.4499999993,0.16899154418975046,null,125907008.46600004,122988607.96999997,2918400.4960000664,2.3729031039297056E-2,null,null,54255722.939999998,48045141.470000006,6210581.4699999914,0.1292655465251977,null,176606488.34600005,157862205.47999996,18744282.866000086,0.11873825536014608]
[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,0,0,0,0,null,null,0,0,0,0,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,{"$f":"IF(L164<0,IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/(-L164)))),IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/L164))))","v":0},null,null,null,null,0,{"$f":"IF(R164<0,IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/(-R164)))),IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/R164))))","v":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]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5311","Line 38.1","(531.1) Maintenance of Computer Hardware","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,null,null,null,null,0.19,0,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,0.19,0,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,{"$f":"+K178-L178","v":0},{"$f":"IF(L178<0,IF(M178=0,0,IF(OR(L178=0,K178=0),\"N.M.\",IF(ABS(M178/L178)>=10,\"N.M.\",M178/(-L178)))),IF(M178=0,0,IF(OR(L178=0,K178=0),\"N.M.\",IF(ABS(M178/L178)>=10,\"N.M.\",M178/L178))))","v":0},null,null,0,0,{"$f":"+Q178-R178","v":0},{"$f":"IF(R178<0,IF(S178=0,0,IF(OR(R178=0,Q178=0),\"N.M.\",IF(ABS(S178/R178)>=10,\"N.M.\",S178/(-R178)))),IF(S178=0,0,IF(OR(R178=0,Q178=0),\"N.M.\",IF(ABS(S178/R178)>=10,\"N.M.\",S178/R178))))","v":0},null,0,0,{"$f":"+V178-W178","v":0},{"$f":"IF(W178<0,IF(X178=0,0,IF(OR(W178=0,V178=0),\"N.M.\",IF(ABS(X178/W178)>=10,\"N.M.\",X178/(-W178)))),IF(X178=0,0,IF(OR(W178=0,V178=0),\"N.M.\",IF(ABS(X178/W178)>=10,\"N.M.\",X178/W178))))","v":0}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",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,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",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,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",null,0.19,0,0.19,"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,{"$f":"+K201-L201","v":0},{"$f":"IF(L201<0,IF(M201=0,0,IF(OR(L201=0,K201=0),\"N.M.\",IF(ABS(M201/L201)>=10,\"N.M.\",M201/(-L201)))),IF(M201=0,0,IF(OR(L201=0,K201=0),\"N.M.\",IF(ABS(M201/L201)>=10,\"N.M.\",M201/L201))))","v":0},null,null,0,0,{"$f":"+Q201-R201","v":0},{"$f":"IF(R201<0,IF(S201=0,0,IF(OR(R201=0,Q201=0),\"N.M.\",IF(ABS(S201/R201)>=10,\"N.M.\",S201/(-R201)))),IF(S201=0,0,IF(OR(R201=0,Q201=0),\"N.M.\",IF(ABS(S201/R201)>=10,\"N.M.\",S201/R201))))","v":0},null,0,0,{"$f":"+V201-W201","v":0},{"$f":"IF(W201<0,IF(X201=0,0,IF(OR(W201=0,V201=0),\"N.M.\",IF(ABS(X201/W201)>=10,\"N.M.\",X201/(-W201)))),IF(X201=0,0,IF(OR(W201=0,V201=0),\"N.M.\",IF(ABS(X201/W201)>=10,\"N.M.\",X201/W201))))","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,0,0,0,0,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,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5490","Line 65","(549) Miscellaneous Other Power Generation Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,-419208.66,417571.19999999995,0.99609392611307213]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5500","Line 66","(550) Rents",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]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550","Line 67","TOTAL Operation (Enter Total of lines 62 thru 66)","o",null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,-419208.66,417571.19999999995,0.99609392611307213]
[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,{"$f":"+K223-L223","v":0},{"$f":"IF(L223<0,IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/(-L223)))),IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/L223))))","v":0},null,null,0,0,{"$f":"+Q223-R223","v":0},{"$f":"IF(R223<0,IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/(-R223)))),IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/R223))))","v":0},null,0,0,{"$f":"+V223-W223","v":0},{"$f":"IF(W223<0,IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/(-W223)))),IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/W223))))","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,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,1637.46,-3274.92,-2]
["%,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,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,-419208.66,417571.19999999995,0.99609392611307213]
[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,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"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,0,3094705.26,-3094705.26,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550","Line 76","(555) Purchased Power",null,null,6128211.2300000004,6953525.4099999992,-825314.17999999877,-0.11869003582169967,null,98486375.560000017,66097879.140000001,32388496.420000017,0.49000810376077092,null,null,28233824.91,20739049.010000002,7494775.8999999985,0.36138474316667801,null,139987727.61000004,113724681.74000002,26263045.87000002,0.23093532088349297]
[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,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,{"$f":"+K257-L257","v":-10240.879999999997},{"$f":"IF(L257<0,IF(M257=0,0,IF(OR(L257=0,K257=0),\"N.M.\",IF(ABS(M257/L257)>=10,\"N.M.\",M257/(-L257)))),IF(M257=0,0,IF(OR(L257=0,K257=0),\"N.M.\",IF(ABS(M257/L257)>=10,\"N.M.\",M257/L257))))","v":-0.23885679526507089},null,null,12655.16,16281.87,{"$f":"+Q257-R257","v":-3626.7100000000009},{"$f":"IF(R257<0,IF(S257=0,0,IF(OR(R257=0,Q257=0),\"N.M.\",IF(ABS(S257/R257)>=10,\"N.M.\",S257/(-R257)))),IF(S257=0,0,IF(OR(R257=0,Q257=0),\"N.M.\",IF(ABS(S257/R257)>=10,\"N.M.\",S257/R257))))","v":-0.22274529891222572},null,59634.39,69752.539999999994,{"$f":"+V257-W257","v":-10118.149999999994},{"$f":"IF(W257<0,IF(X257=0,0,IF(OR(W257=0,V257=0),\"N.M.\",IF(ABS(X257/W257)>=10,\"N.M.\",X257/(-W257)))),IF(X257=0,0,IF(OR(W257=0,V257=0),\"N.M.\",IF(ABS(X257/W257)>=10,\"N.M.\",X257/W257))))","v":-0.14505780004570437}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560","Line 77","(556) System Control and Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523936.83,578112.90000000014,-54176.070000000123,-9.3711920284083108E-2,null,null,208366.61000000002,257145.75,-48779.139999999985,-0.18969452149218871,null,744830.72000000009,805804.1100000001,-60973.390000000014,-7.5667757514912656E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,{"$f":"+F276-G276","v":-33390.339999999851},{"$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":-2.4627470704265953E-2},null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"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,0,3094705.26,-3094705.26,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,6195930.2000000002,7023463.9699999988,-827533.76999999862,-0.11782416390754244,null,99042946.070000038,66718866.599999994,32324079.470000044,0.48448184325121685,null,null,28454846.68,21012476.630000003,7442370.049999997,0.35418814169550827,null,140792192.72000006,114600238.39000003,26191954.330000028,0.2285506094748711]
[null,"Line 79.1","F. Solar Generation"]
[null,"Line 79.2","Operation"]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,249.48000000000002,0,{"$f":"+F298-G298","v":249.48000000000002},{"$f":"IF(G298<0,IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/(-G298)))),IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/G298))))","v":"N.M."},null,717.48,0,null,null,null,null,571.19000000000005,0,null,null,null,717.48,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581","Line 79.3","(558.1) Operation Supervision and Engineering",null,null,249.48000000000002,0,249.48000000000002,"N.M.",null,717.48,0,null,null,null,null,571.19000000000005,0,null,null,null,717.48,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,0,0,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,0,0,0,0,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,249.48000000000002,0,249.48000000000002,"N.M.",null,717.48,0,null,null,null,null,571.19000000000005,0,null,null,null,717.48,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,0,0,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,249.48000000000002,0,249.48000000000002,"N.M.",null,719.55000000000007,0,null,null,null,null,571.19000000000005,0,null,null,null,719.55000000000007,0]
[null,"Line 79.8","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585",null,"(558.5) Solar Operation Supplies & Expenses",null,null,0,0,{"$f":"+F307-G307","v":0},{"$f":"IF(G307<0,IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/(-G307)))),IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/G307))))","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,-0.53,0,-0.53,"N.M.",null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5587","Line 79.10","(558.7) Maintenance of Solar Panels, Structures, and Equipment",null,null,-0.53,0,-0.53,"N.M.",null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,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,-0.53,0,-0.53,"N.M.",null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,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,-0.53,0,-0.53,"N.M.",null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,249.48000000000002,0,249.48000000000002,"N.M.",null,717.48,0,null,null,null,null,571.19000000000005,0,null,null,null,717.48,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,0,0,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,-0.53,0,-0.53,"N.M.",null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,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,248.95000000000002,0,248.95000000000002,"N.M.",null,719.55000000000007,0,null,null,null,null,567.68000000000006,0,null,null,null,719.55000000000007,0]
[null,"Line 79.17","G. Wind Generation"]
[null,"Line 79.18","Operation"]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,{"$f":"+F324-G324","v":616.48},{"$f":"IF(G324<0,IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/(-G324)))),IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/G324))))","v":"N.M."},null,5363.59,0,null,null,null,null,3028.54,0,null,null,null,5363.59,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813","Line 79.19","(558.13) Operation Supervision and Engineering",null,null,616.48,0,616.48,"N.M.",null,5363.59,0,null,null,null,null,3028.54,0,null,null,null,5363.59,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,null,null,null,null,356.73,0,null,null,null,767.51,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55814","Line 79.20","(558.14) Wind Turbine Generation and Other Plant Operating Expenses",null,null,171.49,0,171.49,"N.M.",null,767.51,0,null,null,null,null,356.73,0,null,null,null,767.51,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,null,null,null,null,97.26,0,null,null,null,97.26,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55816","Line 79.21","(558.16) Rents",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,null,null,null,null,97.26,0,null,null,null,97.26,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,616.48,"N.M.",null,5363.59,0,null,null,null,null,3028.54,0,null,null,null,5363.59,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,null,null,null,null,356.73,0,null,null,null,767.51,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,null,null,null,null,97.26,0,null,null,null,97.26,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816","Line 79.22","TOTAL Operation (Total of Lines 79.19 thru 79.21)",null,null,778.55000000000007,0,778.55000000000007,"N.M.",null,6228.3600000000006,0,null,null,null,null,3482.53,0,null,null,null,6228.3600000000006,0]
[null,"Line79.23","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817",null,"(558.17) Not on FERC form",null,null,0,0,{"$f":"+F335-G335","v":0},{"$f":"IF(G335<0,IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/(-G335)))),IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/G335))))","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,616.48,0,616.48,"N.M.",null,5363.59,0,null,null,null,null,3028.54,0,null,null,null,5363.59,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,null,null,null,null,356.73,0,null,null,null,767.51,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,null,null,null,null,97.26,0,null,null,null,97.26,0]
["%,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,778.55000000000007,0,778.55000000000007,"N.M.",null,6228.3600000000006,0,null,null,null,null,3482.53,0,null,null,null,6228.3600000000006,0]
[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,{"$f":"+F353-G353","v":0},{"$f":"IF(G353<0,IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/(-G353)))),IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/G353))))","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,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,{"$f":"+K371-L371","v":-370126.20000000019},{"$f":"IF(L371<0,IF(M371=0,0,IF(OR(L371=0,K371=0),\"N.M.\",IF(ABS(M371/L371)>=10,\"N.M.\",M371/(-L371)))),IF(M371=0,0,IF(OR(L371=0,K371=0),\"N.M.\",IF(ABS(M371/L371)>=10,\"N.M.\",M371/L371))))","v":-0.11682428617167952},null,null,1186864.8400000001,1205315.73,{"$f":"+Q371-R371","v":-18450.889999999898},{"$f":"IF(R371<0,IF(S371=0,0,IF(OR(R371=0,Q371=0),\"N.M.\",IF(ABS(S371/R371)>=10,\"N.M.\",S371/(-R371)))),IF(S371=0,0,IF(OR(R371=0,Q371=0),\"N.M.\",IF(ABS(S371/R371)>=10,\"N.M.\",S371/R371))))","v":-1.5307930976724162E-2},null,4056798.52,4931057.16,{"$f":"+V371-W371","v":-874258.64000000013},{"$f":"IF(W371<0,IF(X371=0,0,IF(OR(W371=0,V371=0),\"N.M.\",IF(ABS(X371/W371)>=10,\"N.M.\",X371/(-W371)))),IF(X371=0,0,IF(OR(W371=0,V371=0),\"N.M.\",IF(ABS(X371/W371)>=10,\"N.M.\",X371/W371))))","v":-0.17729639134826011}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,{"$f":"+Q403-R403","v":-724116.75},{"$f":"IF(R403<0,IF(S403=0,0,IF(OR(R403=0,Q403=0),\"N.M.\",IF(ABS(S403/R403)>=10,\"N.M.\",S403/(-R403)))),IF(S403=0,0,IF(OR(R403=0,Q403=0),\"N.M.\",IF(ABS(S403/R403)>=10,\"N.M.\",S403/R403))))","v":-0.30744380401384269},null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F417-G417","v":0},{"$f":"IF(G417<0,IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/(-G417)))),IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/G417))))","v":0},null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"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,0,3094705.26,-3094705.26,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,{"$f":"+K435-L435","v":1477377.1600000001},{"$f":"IF(L435<0,IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/(-L435)))),IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/L435))))","v":0.37418734630797235},null,null,2449589.42,1698450.07,{"$f":"+Q435-R435","v":751139.34999999986},{"$f":"IF(R435<0,IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/(-R435)))),IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/R435))))","v":0.442249886097623},null,7128818.8100000005,5618206.5,{"$f":"+V435-W435","v":1510612.3100000005},{"$f":"IF(W435<0,IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/(-W435)))),IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/W435))))","v":0.26887803251802878}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,249.48000000000002,0,249.48000000000002,"N.M.",null,717.48,0,717.48,"N.M.",null,null,571.19000000000005,0,571.19000000000005,"N.M.",null,717.48,0,717.48,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,616.48,"N.M.",null,5363.59,0,5363.59,"N.M.",null,null,3028.54,0,3028.54,"N.M.",null,5363.59,0,5363.59,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,767.51,"N.M.",null,null,356.73,0,356.73,"N.M.",null,767.51,0,767.51,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,97.26,"N.M.",null,null,97.26,0,97.26,"N.M.",null,97.26,0,97.26,"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,0,0,0,0,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,-0.53,0,-0.53,"N.M.",null,0,0,0,0,null,null,-3.5100000000000002,0,-3.5100000000000002,"N.M.",null,0,0,0,0]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,1637.46,-3274.92,-2]
["%,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,28057034.369999997,25723408.189999998,2333626.1799999997,9.0719945147361897E-2,null,224956902.63599998,189709112.03,35247790.605999976,0.18579914390420005,null,null,82714620.019999996,69059255.560000002,13655364.459999993,0.1977340234740288,null,317403991.70600015,272043235.2100001,45360756.496000051,0.16674098314183194]
[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,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600","Line 83","(560) Operation Supervision and Engineering  ",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
[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,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610","Line 86","(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613","Line 87","(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-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,0,8225.5,-8225.5,"N.M."]
["%,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,0,37252.490000000005,-37252.490000000005,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614","Line 88","(561.4) Scheduling, System Control and Dispatch Services",null,null,113720.01,107450.36,6269.6499999999942,5.8349269374248669E-2,null,972919.06,953909.59,19009.470000000088,1.992795774282979E-2,null,null,310056.02,304400.80000000005,{"$f":"+Q467-R467","v":5655.2199999999721},{"$f":"IF(R467<0,IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/(-R467)))),IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/R467))))","v":1.8578203473840971E-2},null,1415906.8,1422033.5799999998,-6126.7799999997951,-4.3084636580802797E-3]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615","Line 89","(561.5) Reliability, Planning and Standards Development",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616","Line 90","(561.6) Transmission Service Studies",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,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,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618","Line 92","(561.8) Reliability, Planning and Standards Development Services",null,null,61567.900000000009,37438.879999999997,24129.020000000011,0.64449096767852065,null,290989.35000000003,322107.87,-31118.51999999996,-9.6609002443808531E-2,null,null,104743.93000000001,102570.65000000001,2173.2799999999988,2.1188127402916902E-2,null,421092.10000000003,428821.04000000004,-7728.9400000000023,-1.8023695852237107E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620","Line 93","(562) Station Expenses",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
[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,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,{"$f":"+Q478-R478","v":5192.09},{"$f":"IF(R478<0,IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/(-R478)))),IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/R478))))","v":1.5959947128980696},null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630","Line 94","(563) Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640","Line 95","(564) Underground Line Expenses",null,null,0,0,{"$f":"+F481-G481","v":0},{"$f":"IF(G481<0,IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/(-G481)))),IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/G481))))","v":0},null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650","Line 96","(565) Transmission of Electricity by Others",null,null,8003900.2400000002,6904824.2199999997,1099076.0200000005,0.15917509048478001,null,70378727.450000003,52392002.090000004,17986725.359999999,0.34331051768363524,null,null,31891238.590000004,18459736.160000004,13431502.43,0.72761074771504197,null,96561359.99000001,67942456.149999991,28618903.840000018,0.42122268551517505]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660","Line 97","(566) Miscellaneous Transmission Expenses",null,null,104550.7,74148.490000000005,30402.209999999992,0.41001792484243427,null,596319.59,2175647.59,-1579328,-0.72591168131232142,null,null,303365.19,541269.78,-237904.59000000003,-0.43953052394685699,null,868148.16,-2238649.1600000006,3106797.3200000008,1.3878000070363861]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5670002","5670002","Rents - Associated",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,N5670","Line 98","(567) Rents",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,{"$f":"+K499-L499","v":85503.689999999944},{"$f":"IF(L499<0,IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/(-L499)))),IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/L499))))","v":5.7705520206581935E-2},null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,{"$f":"+V499-W499","v":36167.790000000037},{"$f":"IF(W499<0,IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/(-W499)))),IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/W499))))","v":1.7107824901455029E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-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,0,8225.5,-8225.5,"N.M."]
["%,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,0,37252.490000000005,-37252.490000000005,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,{"$f":"+Q510-R510","v":5192.09},{"$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":1.5959947128980696},null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5670002","5670002","Rents - Associated",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,N560-567","Line 99","TOTAL TRANSMISSION EXP-OPERATN","o",null,8559516.9800000023,7395032.2400000002,1164484.7400000021,0.15746851429548359,null,74528289.910000011,57789962.280000009,16738327.630000003,0.28964074329899353,null,null,33545839.949999999,20110010.399999999,13435829.550000001,0.66811648938779278,null,102369310.73000002,70351510.150000006,32017800.580000013,0.45511177388706003]
[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,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680","Line 101","(568) Maintenance Supervision and Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690","Line 102","(569) Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691","Line 103","(569.1) Maintenance of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692","Line 104","(569.2) Maintenance of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693","Line 105","(569.3) Maintenance of Communication Equipment",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
[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,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700","Line 107","(570) Maintenance of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
[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,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,{"$f":"+Q542-R542","v":-292163.98},{"$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":-0.10710715624758078},null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710","Line 108","(571) Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720","Line 109","(572) Maintenance of Underground Lines",null,null,-80.760000000000005,225.02,{"$f":"+F545-G545","v":-305.78000000000003},{"$f":"IF(G545<0,IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/(-G545)))),IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/G545))))","v":-1.3589014309839127},null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730","Line 110","(573) Maintenance of Miscellaneous Transmission Plant",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574","Line 111","TOTAL TRANSMISSION EXP-MAINT","m",null,1005822.73,862266.66,143556.06999999995,0.16648686150059419,null,5242457.3600000003,4655651.91,586805.45000000019,0.12604152143324654,null,null,2629849.2799999998,2917879.04,-288029.76000000024,-9.8712028857783032E-2,null,6350990.6400000006,6822658.1440000013,-471667.50400000066,-6.9132513170808013E-2]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,{"$f":"+K563-L563","v":0},{"$f":"IF(L563<0,IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/(-L563)))),IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/L563))))","v":0},null,null,0,0,0,0,null,0,8225.5,{"$f":"+V563-W563","v":-8225.5},{"$f":"IF(W563<0,IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/(-W563)))),IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/W563))))","v":"N.M."}]
["%,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,0,37252.490000000005,-37252.490000000005,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,{"$f":"+Q574-R574","v":-259.02999999999884},{"$f":"IF(R574<0,IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/(-R574)))),IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/R574))))","v":-6.0006486436397907E-3},null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573","Line 112","TOTAL TRANSMISSION EXPENSES",null,null,9565339.7100000009,8257298.8999999994,1308040.8100000015,0.15841025326090613,null,79770747.270000011,62445614.190000013,17325133.079999998,0.27744355315788422,null,null,36175689.230000004,23027889.439999998,13147799.790000007,0.5709511427114099,null,108720301.37000002,77174168.293999985,31546133.076000035,0.40876544280753374]
[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,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757","Line 121","(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,181355.99,135064.72,46291.26999999999,0.34273398708411784,null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-2]
[null,"Line 122","(575.8) Rents",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,{"$f":"+Q606-R606","v":0},{"$f":"IF(R606<0,IF(S606=0,0,IF(OR(R606=0,Q606=0),\"N.M.\",IF(ABS(S606/R606)>=10,\"N.M.\",S606/(-R606)))),IF(S606=0,0,IF(OR(R606=0,Q606=0),\"N.M.\",IF(ABS(S606/R606)>=10,\"N.M.\",S606/R606))))","v":0},null,null,null,0,0]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575","Line 123","TOTAL Operation (Lines 115 thru 122)","o",null,181355.99,135064.72,{"$f":"+F609-G609","v":46291.26999999999},{"$f":"IF(G609<0,IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/(-G609)))),IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/G609))))","v":0.34273398708411784},null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-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,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576","Line 131","TOTAL Regional Transmission and Market Op Expns (Total 123 and 130)",null,null,181355.99,135064.72,46291.26999999999,0.34273398708411784,null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-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,{"$f":"+F622-G622","v":0},{"$f":"IF(G622<0,IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/(-G622)))),IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/G622))))","v":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,-4.0999999999999996,0,-4.0999999999999996,"N.M.",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,-4.0999999999999996,0,-4.0999999999999996,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,-4.0999999999999996,0,-4.0999999999999996,"N.M.",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,-4.0999999999999996,0,-4.0999999999999996,"N.M.",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]
["%,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]
["%,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]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,-4.0999999999999996,0,-4.0999999999999996,"N.M.",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,-4.0999999999999996,0,-4.0999999999999996,"N.M.",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,{"$f":"+K641-L641","v":0},{"$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},null,null,null,null,{"$f":"+Q641-R641","v":0},{"$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":0},null,null,null,{"$f":"+V641-W641","v":0},{"$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}]
[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,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5800","Line 134","(580) Operation Supervision and Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5810","Line 135","(581) Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5820","Line 136","(582) Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5830","Line 137","(583) Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5840","Line 138","(584) Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
[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,1505.19,1081.05,{"$f":"+F654-G654","v":424.1400000000001},0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5850","Line 139","(585) Street Lighting and Signal System Expenses",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5860","Line 140","(586) Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5870","Line 141","(587) Customer Installations Expenses",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5880","Line 142","(588) Miscellaneous Expenses",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5890","Line 143","(589) Rents",null,null,77507.064000000013,75694.959999999992,1812.1040000000212,2.3939559516248127E-2,null,761495.652,654274.13000000012,107221.52199999988,0.16387859015608619,null,null,258450.272,208154.75999999998,50295.512000000017,0.24162556743838104,null,1155579.662,1061941.99,93637.67200000002,8.8175882375646553E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589","Line 144","TOTAL Operation (Enter Total of lines 134 thru 143)","o",null,604408.24400000006,592395.9,12012.344000000041,2.0277561002701134E-2,null,6025504.2910000002,8104217.7000000011,-2078713.4090000009,-0.25649772574594099,null,null,2054573.9520000003,4225190.87,-2170616.9179999996,-0.51373227501080909,null,9031203.2310000006,10805992.082999999,-1774788.8519999981,-0.16424117641101166]
[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,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5900","Line 146","(590) Maintenance Supervision and Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5910","Line 147","(591) Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5920","Line 148","(592) Maintenance of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,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,11022.85,0,null,0,null,84989.57,0,null,null,null,null,38729.760000000002,0,null,null,null,84989.57,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59230","Line 148.2","(592.3) Maintenance of Computer Software",null,null,11022.85,0,null,{"$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,84989.57,0,null,null,null,null,38729.760000000002,0,null,null,null,84989.57,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,null,0,null,753458.37,0,null,null,null,null,378593.03,0,null,null,null,753458.37,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59240","Line 148.3","(592.4) Maintenance of Communication Equipment",null,null,136187.59,0,null,0,null,753458.37,0,null,null,null,null,378593.03,0,null,null,null,753458.37,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,{"$f":"+F689-G689","v":-1607279.2999999998},-0.48883236477503972,null,22675463.738000002,22898946.899999999,{"$f":"+K689-L689","v":-223483.16199999675},{"$f":"IF(L689<0,IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/(-L689)))),IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/L689))))","v":-9.7595388546010721E-3},null,null,7201208.4699999997,5850545.9500000002,{"$f":"+Q689-R689","v":1350662.5199999996},{"$f":"IF(R689<0,IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/(-R689)))),IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/R689))))","v":0.23086093700366536},null,30627892.258000001,29106561.298999999,{"$f":"+V689-W689","v":1521330.9590000026},{"$f":"IF(W689<0,IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/(-W689)))),IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/W689))))","v":5.2267629397096463E-2}]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5930","Line 149","(593) Maintenance of Overhead Lines",null,null,1705384.37,3329935.29,-1624550.92,-0.48786260948632426,null,22907741.008000001,23182799.789999999,-275058.78199999779,-1.186477839137642E-2,null,null,7276643.7299999995,5948254.4800000004,1328389.2499999991,0.22332421292103141,null,31006427.058000002,29451052.579,1555374.4790000021,5.2812186417712556E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5940","Line 150","(594) Maintenance of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5950","Line 151","(595) Maintenance of Line Transformers",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5960","Line 152","(596) Maintenance of Street Lighting and Signal Systems",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5970","Line 153","(597) Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5980","Line 154","(598) Maintenance of Miscellaneous Distribution Plant",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,"N.M.",null,84989.57,0,84989.57,"N.M.",null,null,38729.760000000002,0,38729.760000000002,"N.M.",null,84989.57,0,84989.57,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,"N.M.",null,753458.37,0,753458.37,"N.M.",null,null,378593.03,0,378593.03,"N.M.",null,753458.37,0,753458.37,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599","Line 155","TOTAL Maintenance (Total of lines 146 thru 154)","m",null,1933873.1500000001,3381715.07,-1447841.9199999997,-0.42813835288612878,null,24186659.858000007,24082998.369999997,103661.48800000921,4.3043431057629231E-3,null,null,7838262.3399999989,6244681.1700000009,1593581.1699999981,0.25519015729028771,null,32414579.228000004,30616392.789000001,1798186.439000003,5.8732798843829301E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,"N.M.",null,84989.57,0,84989.57,"N.M.",null,null,38729.760000000002,0,38729.760000000002,"N.M.",null,84989.57,0,84989.57,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,"N.M.",null,753458.37,0,753458.37,"N.M.",null,null,378593.03,0,378593.03,"N.M.",null,753458.37,0,753458.37,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598","Line 156","TOTAL Distribution Expenses (Total of lines 144 and 155)",null,null,2538281.3940000003,3974110.9699999997,-1435829.5759999994,-0.36129579340860718,null,30212164.149000004,32187216.07,-1975051.9209999964,-6.1361377657039362E-2,null,null,9892836.2919999994,10469872.039999999,-577035.74799999967,-5.5113925537527364E-2,null,41445782.458999999,41422384.871999994,23397.587000004947,5.648536913629243E-4]
[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,1570.42,890.41,680.0100000000001,0.7637043609123888,null,14857.03,5801.29,9055.7400000000016,1.5609872976527637,null,null,5121.95,2251.9,2870.0499999999997,1.2745015320396109,null,22595.91,8801.5400000000009,13794.369999999999,1.5672677735941662]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901","Line 159","(901) Supervision",null,null,1570.42,890.41,680.0100000000001,0.7637043609123888,null,14857.03,5801.29,9055.7400000000016,1.5609872976527637,null,null,5121.95,2251.9,2870.0499999999997,1.2745015320396109,null,22595.91,8801.5400000000009,13794.369999999999,1.5672677735941662]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,-2265.41,-0.59579520977926692,null,26404.39,25765.8,638.59000000000015,2.4784404132609902E-2,null,null,2960.85,6769.29,-3808.44,-0.56260553174705175,null,27969.7,34112.869999999995,-6143.1699999999946,-0.18008364584979203]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,10312.950000000001,0.4412897378778452,null,284005.49,204088.52000000002,79916.969999999972,0.39157993796025353,null,null,118744.28,70515.92,48228.36,0.68393576939788914,null,376289.32,292987.08,83302.239999999991,0.28432052362172416]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,179.20000000000005,0.10331865040012918,null,19996.46,20753.560000000001,-757.10000000000218,-3.6480488166849546E-2,null,null,7388.76,2911.77,4476.99,1.5375493256678927,null,22470.329999999998,37355.83,-14885.500000000004,-0.39847863104634546]
["%,FACCOUNT,X,TGL_FERC_ACCT,N902","Line 160","(902) Meter Reading Expenses",null,null,37133.53,28906.789999999997,8226.7400000000016,0.28459541858504533,null,330406.34000000003,250607.88,79798.460000000021,0.31841959638300288,null,null,129093.89,80196.98,48896.91,0.60971011626622351,null,426729.35000000003,364455.78,62273.570000000007,0.17086728601203691]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,2700.5999999999985,9.4106742121182502E-2,null,244828.15,206877.96,37950.19,0.18344240246761909,null,null,96081.11,79095.490000000005,16985.619999999995,0.21474827452235259,null,346095.74,300320.31,45775.429999999993,0.15242202566985893]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,-4795.4899999999907,-2.2273266682922822E-2,null,1824005.25,1979167.23,-155161.97999999998,-7.8397609685564557E-2,null,null,681882.06,759634.49,-77752.429999999935,-0.1023550549949357,null,2689603.56,2817926.14,-128322.58000000007,-4.5537950118167421E-2]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,483.4,0.95798652397938955,null,5993.05,7360.4400000000005,-1367.3900000000003,-0.18577557863388605,null,null,2699.01,1956.18,742.83000000000015,0.37973499371223512,null,7608.9800000000005,10924.95,-3315.9700000000003,-0.30352267058430471]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,-1895.6800000000003,{"$f":"IF(G750<0,IF(H750=0,0,IF(OR(G750=0,F750=0),\"N.M.\",IF(ABS(H750/G750)>=10,\"N.M.\",H750/(-G750)))),IF(H750=0,0,IF(OR(G750=0,F750=0),\"N.M.\",IF(ABS(H750/G750)>=10,\"N.M.\",H750/G750))))","v":-3.3338140275965406E-2},null,424810.11,407926.73,16883.380000000005,4.1388265976098224E-2,null,null,162190.48000000001,156626.21,5564.2700000000186,3.5525790989898935E-2,null,640221.76,604937.31999999995,35284.440000000061,5.8327431344457413E-2]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,-211.81999999999971,-5.1849440309011043E-2,null,35185.93,35813.919999999998,-627.98999999999796,-1.7534802110464254E-2,null,null,12059.59,12402.07,-342.47999999999956,-2.7614744957898122E-2,null,54080.350000000006,55624.979999999996,-1544.6299999999901,-2.7768639197712795E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,268.64999999999998,"N.M.",null,2242.44,1581.74,660.7,0.41770455321354966,null,null,747.81000000000006,808.32,-60.509999999999991,-7.485896674584322E-2,null,4044.91,2259.98,1784.9299999999998,0.78979902477013064]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,{"$f":"+F753-G753","v":1161.0699999999997},1.8503033852454765E-2,null,352296.5,453272.57,{"$f":"+K753-L753","v":-100976.07},{"$f":"IF(L753<0,IF(M753=0,0,IF(OR(L753=0,K753=0),\"N.M.\",IF(ABS(M753/L753)>=10,\"N.M.\",M753/(-L753)))),IF(M753=0,0,IF(OR(L753=0,K753=0),\"N.M.\",IF(ABS(M753/L753)>=10,\"N.M.\",M753/L753))))","v":-0.22277119041198545},null,null,166875.62,148192.85,{"$f":"+Q753-R753","v":18682.76999999999},{"$f":"IF(R753<0,IF(S753=0,0,IF(OR(R753=0,Q753=0),\"N.M.\",IF(ABS(S753/R753)>=10,\"N.M.\",S753/(-R753)))),IF(S753=0,0,IF(OR(R753=0,Q753=0),\"N.M.\",IF(ABS(S753/R753)>=10,\"N.M.\",S753/R753))))","v":0.12607065725505642},null,544905.89,671683.36,{"$f":"+V753-W753","v":-126777.46999999997},{"$f":"IF(W753<0,IF(X753=0,0,IF(OR(W753=0,V753=0),\"N.M.\",IF(ABS(X753/W753)>=10,\"N.M.\",X753/(-W753)))),IF(X753=0,0,IF(OR(W753=0,V753=0),\"N.M.\",IF(ABS(X753/W753)>=10,\"N.M.\",X753/W753))))","v":-0.1887458846680376}]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,4050.3899999999994,0.19102927984651211,null,194568.41,218991.19,-24422.78,-0.11152402980229478,null,null,70112.290000000008,77669.13,-7556.8399999999965,-9.7295283209686986E-2,null,296659.59999999998,357076.97,-60417.369999999995,-0.16919985066525012]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,-3594.98,-0.999496773511937,null,-312.79000000000002,24302.82,-24615.61,-1.0128705228446739,null,null,0.54,8855.0300000000007,-8854.49,-0.99993901771083771,null,11264.029999999999,36892,-25627.97,-0.69467553941233873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N903","Line 161","(903) Customer Records and Collection Expenses",null,null,391167.95,393001.80999999994,-1833.8599999999278,-4.6662889415189411E-3,null,3083617.0500000003,3335294.5999999996,-251677.54999999935,-7.5458866512121414E-2,null,null,1192648.5100000002,1245239.7699999998,-52591.259999999544,-4.2233842242285234E-2,null,4594484.8199999994,4857646.0100000007,-263161.19000000134,-5.4174633033830577E-2]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,-49.58,0,-49.58,"N.M.",null,null,-49.58,0,-49.58,"N.M.",null,-49.58,-603540.17000000004,603490.59000000008,0.99991785136687761]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2831.05,9514.4,-12345.45,-1.2975542335827799,null,null,1597.02,-64260.32,65857.34,1.0248523505640805,null,7917.8,10013.77,-2095.9700000000003,-0.20930878180745116]
["%,FACCOUNT,X,TGL_FERC_ACCT,N904","Line 162","(904) Uncollectible Accounts",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2880.63,9514.4,-12395.029999999999,-1.3027652820987135,null,null,1547.44,-64260.32,65807.759999999995,1.0240808013405474,null,7868.22,-593526.4,601394.62,1.0132567312928287]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989]
["%,FACCOUNT,X,TGL_FERC_ACCT,N905","Line 163","Miscellaneous Customer Accounts Expenses",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1570.42,890.41,680.0100000000001,0.7637043609123888,null,14857.03,5801.29,9055.7400000000016,1.5609872976527637,null,null,5121.95,2251.9,2870.0499999999997,1.2745015320396109,null,22595.91,8801.5400000000009,13794.369999999999,1.5672677735941662]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,-2265.41,-0.59579520977926692,null,26404.39,25765.8,638.59000000000015,2.4784404132609902E-2,null,null,2960.85,6769.29,-3808.44,-0.56260553174705175,null,27969.7,34112.869999999995,-6143.1699999999946,-0.18008364584979203]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,10312.950000000001,0.4412897378778452,null,284005.49,204088.52000000002,79916.969999999972,0.39157993796025353,null,null,118744.28,70515.92,48228.36,0.68393576939788914,null,376289.32,292987.08,83302.239999999991,0.28432052362172416]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,179.20000000000005,0.10331865040012918,null,19996.46,20753.560000000001,-757.10000000000218,-3.6480488166849546E-2,null,null,7388.76,2911.77,4476.99,1.5375493256678927,null,22470.329999999998,37355.83,-14885.500000000004,-0.39847863104634546]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,2700.5999999999985,9.4106742121182502E-2,null,244828.15,206877.96,37950.19,0.18344240246761909,null,null,96081.11,79095.490000000005,16985.619999999995,0.21474827452235259,null,346095.74,300320.31,45775.429999999993,0.15242202566985893]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,-4795.4899999999907,-2.2273266682922822E-2,null,1824005.25,1979167.23,-155161.97999999998,-7.8397609685564557E-2,null,null,681882.06,759634.49,-77752.429999999935,-0.1023550549949357,null,2689603.56,2817926.14,-128322.58000000007,-4.5537950118167421E-2]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,483.4,0.95798652397938955,null,5993.05,7360.4400000000005,-1367.3900000000003,-0.18577557863388605,null,null,2699.01,1956.18,742.83000000000015,0.37973499371223512,null,7608.9800000000005,10924.95,-3315.9700000000003,-0.30352267058430471]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,-1895.6800000000003,-3.3338140275965406E-2,null,424810.11,407926.73,16883.380000000005,4.1388265976098224E-2,null,null,162190.48000000001,156626.21,5564.2700000000186,3.5525790989898935E-2,null,640221.76,604937.31999999995,35284.440000000061,5.8327431344457413E-2]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,-211.81999999999971,-5.1849440309011043E-2,null,35185.93,35813.919999999998,-627.98999999999796,-1.7534802110464254E-2,null,null,12059.59,12402.07,-342.47999999999956,-2.7614744957898122E-2,null,54080.350000000006,55624.979999999996,-1544.6299999999901,-2.7768639197712795E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,268.64999999999998,"N.M.",null,2242.44,1581.74,660.7,0.41770455321354966,null,null,747.81000000000006,808.32,-60.509999999999991,-7.485896674584322E-2,null,4044.91,2259.98,1784.9299999999998,0.78979902477013064]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,1161.0699999999997,1.8503033852454765E-2,null,352296.5,453272.57,-100976.07,-0.22277119041198545,null,null,166875.62,148192.85,18682.76999999999,0.12607065725505642,null,544905.89,671683.36,-126777.46999999997,-0.1887458846680376]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,4050.3899999999994,0.19102927984651211,null,194568.41,218991.19,-24422.78,-0.11152402980229478,null,null,70112.290000000008,77669.13,-7556.8399999999965,-9.7295283209686986E-2,null,296659.59999999998,357076.97,-60417.369999999995,-0.16919985066525012]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,-3594.98,-0.999496773511937,null,-312.79000000000002,24302.82,-24615.61,-1.0128705228446739,null,null,0.54,8855.0300000000007,-8854.49,-0.99993901771083771,null,11264.029999999999,36892,-25627.97,-0.69467553941233873]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,-49.58,0,-49.58,"N.M.",null,null,-49.58,0,-49.58,"N.M.",null,-49.58,-603540.17000000004,603490.59000000008,0.99991785136687761]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2831.05,9514.4,-12345.45,-1.2975542335827799,null,null,1597.02,-64260.32,65857.34,1.0248523505640805,null,7917.8,10013.77,-2095.9700000000003,-0.20930878180745116]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905","Line 164","TOTAL Customer Accounts Expense (Total of lines 159 thru 163)","o",null,431820.91000000003,425032.12999999995,6788.7800000000861,1.5972392487128177E-2,null,3443845.73,3615104.8299999996,-171259.09999999963,-4.7373204389207058E-2,null,null,1333095.7,1267828.3500000001,65267.34999999986,5.1479642334863275E-2,null,5075553.4300000006,4672789.200000002,402764.22999999858,8.6193537256077896E-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,834.87,5840.1500000000005,-5005.2800000000007,-0.85704647997054872,null,10880.85,39893,-29012.15,-0.72724914145338782,null,null,3052.81,14464.24,-11411.43,-0.78894086381310047,null,22141.190000000002,50393.15,-28251.96,-0.56063095877118219]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,4.45,0,4.45,"N.M.",null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,FACCOUNT,X,TGL_FERC_ACCT,N907","Line 167","(907) Supervision",null,null,834.87,5840.1500000000005,-5005.2800000000007,-0.85704647997054872,null,10885.300000000001,39893,-29007.699999999997,-0.72713759306143932,null,null,3057.2599999999998,14464.24,-11406.98,-0.78863320851977015,null,22145.640000000003,50410.2,-28264.559999999994,-0.56069128866776952]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,-1037.2799999999988,-1.0083163155005098E-2,null,814698.77,865957.14,-51258.369999999995,-5.9192733256983127E-2,null,null,315083.62,314294.94,788.67999999999302,2.509362702434831E-3,null,1198305.8500000001,1246660.31,-48354.459999999963,-3.878719777322498E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,-7.96,"N.M.",null,0,0,0,0,null,null,-21.5,0,-21.5,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,124570.92000000001,5.2213895575494984,null,775863.1,361598.96,414264.13999999996,1.145645275085968,null,null,406345.38,75633.95,330711.43,4.3725262266482181,null,852106.54999999993,487661.46,364445.08999999991,0.74733215538500808]
["%,FACCOUNT,X,TGL_FERC_ACCT,N908","Line 168","(908) Customer Assistance Expenses",null,null,250255.97,126730.29,123525.68000000001,0.97471314868765802,null,1590561.87,1227556.1000000001,363005.77,0.29571419994572956,null,null,721407.5,389928.89,331478.61,0.85010015544116257,null,2050412.4,1734321.77,316090.62999999989,0.18225604698486825]
["%,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,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21276.33,4219.28,17057.050000000003,4.0426447166341184,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.480000000003,5554.71,25785.770000000004,4.6421451344894704]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,0,0,null,-98.31,0,-98.31,"N.M.",null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N910","Line 170","(910)Miscellaneous Customer Service and Informational Expenses",null,null,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21178.02,4219.28,16958.740000000002,4.0193445327164827,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.48,5554.71,25785.77,4.6421451344894695]
["%,V9070000","9070000","Supervision - Customer Service",null,null,834.87,5840.1500000000005,-5005.2800000000007,-0.85704647997054872,null,10880.85,39893,-29012.15,-0.72724914145338782,null,null,3052.81,14464.24,-11411.43,-0.78894086381310047,null,22141.190000000002,50393.15,-28251.96,-0.56063095877118219]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,4.45,0,4.45,"N.M.",null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,-1037.2799999999988,-1.0083163155005098E-2,null,814698.77,865957.14,-51258.369999999995,-5.9192733256983127E-2,null,null,315083.62,314294.94,788.67999999999302,2.509362702434831E-3,null,1198305.8500000001,1246660.31,-48354.459999999963,-3.878719777322498E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,-7.96,"N.M.",null,0,0,0,0,null,null,-21.5,0,-21.5,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,124570.92000000001,5.2213895575494984,null,775863.1,361598.96,414264.13999999996,1.145645275085968,null,null,406345.38,75633.95,330711.43,4.3725262266482181,null,852106.54999999993,487661.46,364445.08999999991,0.74733215538500808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21276.33,4219.28,17057.050000000003,4.0426447166341184,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.480000000003,5554.71,25785.770000000004,4.6421451344894704]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,0,0,null,-98.31,0,-98.31,"N.M.",null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910","Line 171","TOTAL Customer Service and Information Expenses (Total 167 thru 170)","o",null,254653.47,133010.34,121643.13,0.91453889975771818,null,1622625.19,1271668.3800000001,350956.80999999982,0.2759813922557387,null,null,733585.28,406092.77,327492.51,0.80644752675601683,null,2103898.52,1790286.68,313611.84000000008,0.1751740899954638]
[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,532.06000000000006,825.05000000000007,-292.99,-0.35511787164414277,null,5073.3900000000003,6758.24,-1684.8499999999995,-0.24930307298941728,null,null,2147.44,2107.11,40.329999999999927,1.913995947055442E-2,null,9282.18,11835.529999999999,-2553.3499999999985,-0.21573600844237636]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M.",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,0,0,null,92.4,27.79,64.610000000000014,2.3249370277078092,null,null,53.160000000000004,11.97,41.190000000000005,3.441102756892231,null,128.56,99.78,28.78,0.28843455602325119]
["%,FACCOUNT,X,TGL_FERC_ACCT,N912","Line 175","(912)Demonstrating and Selling Expenses",null,null,2319.0700000000002,825.05000000000007,1494.02,1.8108235864493059,null,6952.8,6786.03,166.77000000000044,2.4575488172024061E-2,null,null,3987.6099999999997,2119.08,1868.5299999999997,0.8817647280895482,null,11197.75,11935.310000000001,-737.56000000000131,-6.1796467791787664E-2]
["%,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,0,0,0,0,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,532.06000000000006,825.05000000000007,-292.99,-0.35511787164414277,null,5073.3900000000003,6758.24,-1684.8499999999995,-0.24930307298941728,null,null,2147.44,2107.11,40.329999999999927,1.913995947055442E-2,null,9282.18,11835.529999999999,-2553.3499999999985,-0.21573600844237636]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M.",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,0,0,null,92.4,27.79,64.610000000000014,2.3249370277078092,null,null,53.160000000000004,11.97,41.190000000000005,3.441102756892231,null,128.56,99.78,28.78,0.28843455602325119]
["%,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,2319.0700000000002,825.05000000000007,1494.02,{"$f":"IF(G814<0,IF(H814=0,0,IF(OR(G814=0,F814=0),\"N.M.\",IF(ABS(H814/G814)>=10,\"N.M.\",H814/(-G814)))),IF(H814=0,0,IF(OR(G814=0,F814=0),\"N.M.\",IF(ABS(H814/G814)>=10,\"N.M.\",H814/G814))))","v":1.8108235864493059},null,6952.8,6865.8899999999994,86.910000000000764,1.2658227848101378E-2,null,null,3987.6099999999997,2119.08,1868.5299999999997,0.8817647280895482,null,11197.75,12015.170000000002,-817.42000000000189,-6.8032329130590888E-2]
[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,941359.55,1055866.54,{"$f":"+F817-G817","v":-114506.98999999999},-0.10844835560372998,null,7742173.5899999999,8570171.9299999997,{"$f":"+K817-L817","v":-827998.33999999985},{"$f":"IF(L817<0,IF(M817=0,0,IF(OR(L817=0,K817=0),\"N.M.\",IF(ABS(M817/L817)>=10,\"N.M.\",M817/(-L817)))),IF(M817=0,0,IF(OR(L817=0,K817=0),\"N.M.\",IF(ABS(M817/L817)>=10,\"N.M.\",M817/L817))))","v":-9.6613970730456494E-2},null,null,2972286.39,3640353.21,{"$f":"+Q817-R817","v":-668066.81999999983},{"$f":"IF(R817<0,IF(S817=0,0,IF(OR(R817=0,Q817=0),\"N.M.\",IF(ABS(S817/R817)>=10,\"N.M.\",S817/(-R817)))),IF(S817=0,0,IF(OR(R817=0,Q817=0),\"N.M.\",IF(ABS(S817/R817)>=10,\"N.M.\",S817/R817))))","v":-0.18351703295296443},null,11417271.559999999,12277179.969999999,{"$f":"+V817-W817","v":-859908.41000000015},{"$f":"IF(W817<0,IF(X817=0,0,IF(OR(W817=0,V817=0),\"N.M.\",IF(ABS(X817/W817)>=10,\"N.M.\",X817/(-W817)))),IF(X817=0,0,IF(OR(W817=0,V817=0),\"N.M.\",IF(ABS(X817/W817)>=10,\"N.M.\",X817/W817))))","v":-7.004119937161761E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920","Line 181","(920) Administration and General Salaries",null,null,941347.4800000001,1055866.54,-114519.05999999994,-0.10845978697269822,null,7742191.3799999999,8570171.9299999997,-827980.54999999981,-9.6611894926126624E-2,null,null,2972304.18,3640353.21,-668049.0299999998,-0.18351214606452976,null,11417289.349999998,12277179.969999999,-859890.62000000104,-7.0039750341788068E-2]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"N.M."]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M."]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M."]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,229.58000000000004,2.6234716032453438,null,null,0,77.040000000000006,-77.040000000000006,"N.M.",null,492.62,87.51,405.11,4.629299508627585]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,0,0,null,30.34,3.1,27.24,8.7870967741935484,null,null,20.75,3.1,17.649999999999999,5.6935483870967731,null,46.97,10.48,36.489999999999995,3.4818702290076331]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921","Line 182","(921) Office Supplies and Expenses",null,null,95436.26999999996,140358.89000000001,-44922.620000000054,-0.3200553951374227,null,992849.05999999994,524761.68000000017,468087.37999999977,0.89199992651902404,null,null,316918.97000000003,183485.18000000002,133433.79,0.72721835082266584,null,984635.89999999991,569440.56000000006,415195.33999999985,0.72912849762580978]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,15757.84,27427.63,-11669.79,-0.42547569731690271,null,120329.06,147929.54,-27600.48000000001,-0.18657855625049607,null,null,61493.62,60998.950000000004,494.66999999999825,8.109483851771189E-3,null,670710.58000000007,254692.26,416018.32000000007,1.6334156365803973]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,42614,42606,8,1.8776698117636015E-4,null,318380,328767,-10387,-3.1593803514342982E-2,null,null,124294,111127,13167,0.11848605649392137,null,446710,457791,-11081,-2.420536882551208E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,-0.04,0,-0.04,"N.M.",null,null,0.01,0,0.01,"N.M.",null,-0.05,0,-0.05,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,0,0,null,1702.51,-7.65,1710.16,"N.M.",null,null,1472.91,120.02,1352.89,"N.M.",null,2151.02,4054.09,-1903.0700000000002,-0.46941977114469585]
["%,V9220005","9220005","Overhead Loadings",null,null,47020.57,57457.05,-10436.480000000003,-0.18163967694129793,null,399258.56,456712.35000000003,-57453.790000000037,-0.12579863452345888,null,null,151410.14000000001,156379.73000000001,-4969.5899999999965,-3.1778990793755665E-2,null,611572.03,928420.69000000006,-316848.66000000003,-0.34127703465979414]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922","Line 183","(Less) (922) Administrative Expenses Transferred-Credit",null,null,105392.41,127490.68000000001,-22098.270000000004,-0.17333243496701095,null,839670.09000000008,933401.24,-93731.149999999907,-0.10041892594871624,null,null,338670.68000000005,328625.7,10044.98000000004,3.05666294510747E-2,null,1731143.58,1644958.0400000003,86185.539999999804,5.2393761970973916E-2]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0.03,0,0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083]
["%,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,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923","Line 184","(923) Outside Services Employed",null,null,118045.20000000003,184398.05999999994,-66352.859999999913,-0.35983491366449266,null,1003104.1370000001,1985449.1699999997,-982345.03299999959,-0.49477218950913748,null,null,251092.82700000002,447246.95,-196154.12299999999,-0.43858124242099356,null,5746788.1170000006,2136505.3859999999,3610282.7310000006,1.6898074559780214]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924","Line 185","(924) Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925","Line 186","(925) Injuries and Damages",null,null,121670.76999999999,217704.96000000002,-96034.190000000031,-0.44112081782610751,null,1127783.79,1411043.44,-283259.64999999991,-0.20074481193860333,null,null,461793.88,373569.26,88224.62,0.23616670172486889,null,1981509.5,-406499.51399999997,2388009.014,5.8745679435178859]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,3.56,"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,{"$f":"IF(G878<0,IF(H878=0,0,IF(OR(G878=0,F878=0),\"N.M.\",IF(ABS(H878/G878)>=10,\"N.M.\",H878/(-G878)))),IF(H878=0,0,IF(OR(G878=0,F878=0),\"N.M.\",IF(ABS(H878/G878)>=10,\"N.M.\",H878/G878))))","v":-0.18228308367584137},null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F881-G881","v":-1527.88},-0.73774987928536939,null,4344.97,16568.010000000002,{"$f":"+K881-L881","v":-12223.04},{"$f":"IF(L881<0,IF(M881=0,0,IF(OR(L881=0,K881=0),\"N.M.\",IF(ABS(M881/L881)>=10,\"N.M.\",M881/(-L881)))),IF(M881=0,0,IF(OR(L881=0,K881=0),\"N.M.\",IF(ABS(M881/L881)>=10,\"N.M.\",M881/L881))))","v":-0.73774943399961734},null,null,1629.3600000000001,6213,{"$f":"+Q881-R881","v":-4583.6399999999994},{"$f":"IF(R881<0,IF(S881=0,0,IF(OR(R881=0,Q881=0),\"N.M.\",IF(ABS(S881/R881)>=10,\"N.M.\",S881/(-R881)))),IF(S881=0,0,IF(OR(R881=0,Q881=0),\"N.M.\",IF(ABS(S881/R881)>=10,\"N.M.\",S881/R881))))","v":-0.73774987928536928},null,12628.970000000001,17215.490000000002,{"$f":"+V881-W881","v":-4586.5200000000004},{"$f":"IF(W881<0,IF(X881=0,0,IF(OR(W881=0,V881=0),\"N.M.\",IF(ABS(X881/W881)>=10,\"N.M.\",X881/(-W881)))),IF(X881=0,0,IF(OR(W881=0,V881=0),\"N.M.\",IF(ABS(X881/W881)>=10,\"N.M.\",X881/W881))))","v":-0.26641820825314877}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,-0.17195646104253201,null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,6182.369999999999,0.69816739204574962,null,-24881.34,-61349.16,36467.820000000007,0.59443063279106034,null,null,-7759.06,-26005.97,18246.91,0.70164312271374607,null,-70096.47,-109059.14000000001,38962.670000000013,0.35726184893810831]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926","Line 187","(926) Employee Pensions and Benefits",null,null,-45464.719999999972,-220286.91999999998,174822.2,0.79361135014280482,null,-160210.69000000064,-1202053.4800000007,1041842.79,0.86671916627203593,null,null,-163546.72000000055,-336640.61,173093.88999999943,0.51418006282723716,null,1169505.8399999987,-2189820.5800000019,3359326.4200000009,1.5340646857926588]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927","Line 188","(927) Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928","Line 189","(928) Regulatory Commission Expenses",null,null,507383.09,291251.42000000004,216131.66999999998,0.74207936908942784,null,2191813.6,2750598.39,-558784.79,-0.20315026433211866,null,null,1078062.55,930370.67999999993,147691.87000000011,0.15874518960550232,null,3434036.5,4182760.56,-748724.06,-0.17900237158208263]
["%,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,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2]
["%,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."]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1","Line 191","(930.1) General Advertising Expenses",null,null,1852.9299999999998,-1672.7500000000002,3525.6800000000003,2.1077148408309667,null,46786.18,72964.5,-26178.32,-0.35878159927087833,null,null,18085.090000000004,29738.329999999998,-11653.239999999994,-0.39185926042249164,null,93682.22,151749.93,-58067.709999999992,-0.38265394916491885]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,-0.6854022039801313,null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,-538.80000000000007,-0.96786362248288993,null,null,0,0,0,0,null,86.81,1325.3700000000001,-1238.5600000000002,-0.93450130906841111]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,5951.4299999999985,0.37464260129601479,null,150419.39000000001,140677.08000000002,9742.3099999999977,6.9253001270711601E-2,null,null,67344.42,53906.39,13438.029999999999,0.2492845467856408,null,267332.7,225562.81,41769.890000000014,0.18518074854626973]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2","Line 192","(930.2) Miscellaneous General Expenses",null,null,58126.285000000003,47476.14,10650.145000000004,0.224326261570549,null,410816.80000000005,527781.80900000001,-116965.00899999996,-0.22161621906146439,null,null,182313.69300000003,130920.45999999999,51393.233000000037,0.39255310438108787,null,643628.03,659352.95900000003,-15724.929000000004,-2.38490307586532E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,"N.M.",null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931","Line 193","(931) Rents",null,null,3997.73,5174,-1176.27,-0.22734248163896406,null,39300.79,41791.129999999997,-2490.3399999999965,-5.9590157050072506E-2,null,null,13726,15727.16,-2001.1599999999999,-0.12724229930896613,null,67508.679999999993,69318.09,-1809.4100000000035,-2.6102998510201356E-2]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,-114506.98999999999,-0.10844835560372998,null,7742173.5899999999,8570171.9299999997,-827998.33999999985,-9.6613970730456494E-2,null,null,2972286.39,3640353.21,-668066.81999999983,-0.18351703295296443,null,11417271.559999999,12277179.969999999,-859908.41000000015,-7.004119937161761E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"N.M."]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M."]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M."]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,{"$f":"IF(G942<0,IF(H942=0,0,IF(OR(G942=0,F942=0),\"N.M.\",IF(ABS(H942/G942)>=10,\"N.M.\",H942/(-G942)))),IF(H942=0,0,IF(OR(G942=0,F942=0),\"N.M.\",IF(ABS(H942/G942)>=10,\"N.M.\",H942/G942))))","v":"N.M."},null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,229.58000000000004,2.6234716032453438,null,null,0,77.040000000000006,-77.040000000000006,"N.M.",null,492.62,87.51,405.11,4.629299508627585]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,{"$f":"+F945-G945","v":0},0,null,30.34,3.1,{"$f":"+K945-L945","v":27.24},{"$f":"IF(L945<0,IF(M945=0,0,IF(OR(L945=0,K945=0),\"N.M.\",IF(ABS(M945/L945)>=10,\"N.M.\",M945/(-L945)))),IF(M945=0,0,IF(OR(L945=0,K945=0),\"N.M.\",IF(ABS(M945/L945)>=10,\"N.M.\",M945/L945))))","v":8.7870967741935484},null,null,20.75,3.1,{"$f":"+Q945-R945","v":17.649999999999999},{"$f":"IF(R945<0,IF(S945=0,0,IF(OR(R945=0,Q945=0),\"N.M.\",IF(ABS(S945/R945)>=10,\"N.M.\",S945/(-R945)))),IF(S945=0,0,IF(OR(R945=0,Q945=0),\"N.M.\",IF(ABS(S945/R945)>=10,\"N.M.\",S945/R945))))","v":5.6935483870967731},null,46.97,10.48,{"$f":"+V945-W945","v":36.489999999999995},{"$f":"IF(W945<0,IF(X945=0,0,IF(OR(W945=0,V945=0),\"N.M.\",IF(ABS(X945/W945)>=10,\"N.M.\",X945/(-W945)))),IF(X945=0,0,IF(OR(W945=0,V945=0),\"N.M.\",IF(ABS(X945/W945)>=10,\"N.M.\",X945/W945))))","v":3.4818702290076331}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,11669.79,0.42547569731690271,null,-120329.06,-147929.54,27600.48000000001,0.18657855625049607,null,null,-61493.62,-60998.950000000004,-494.66999999999825,-8.109483851771189E-3,null,-670710.58000000007,-254692.26,-416018.32000000007,-1.6334156365803973]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,-8,-1.8776698117636015E-4,null,-318380,-328767,10387,3.1593803514342982E-2,null,null,-124294,-111127,-13167,-0.11848605649392137,null,-446710,-457791,11081,2.420536882551208E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.04,0,0.04,"N.M.",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0,0.05,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,0,0,null,-1702.51,7.65,-1710.16,"N.M.",null,null,-1472.91,-120.02,-1352.89,"N.M.",null,-2151.02,-4054.09,1903.0700000000002,0.46941977114469585]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,10436.480000000003,0.18163967694129793,null,-399258.56,-456712.35000000003,57453.790000000037,0.12579863452345888,null,null,-151410.14000000001,-156379.73000000001,4969.5899999999965,3.1778990793755665E-2,null,-611572.03,-928420.69000000006,316848.66000000003,0.34127703465979414]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0.03,0,0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083]
["%,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,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M."]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,3.56,"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4344.97,16568.010000000002,-12223.04,-0.73774943399961734,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,12628.970000000001,17215.490000000002,-4586.5200000000004,-0.26641820825314877]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,-0.17195646104253201,null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,6182.369999999999,0.69816739204574962,null,-24881.34,-61349.16,36467.820000000007,0.59443063279106034,null,null,-7759.06,-26005.97,18246.91,0.70164312271374607,null,-70096.47,-109059.14000000001,38962.670000000013,0.35726184893810831]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M."]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2]
["%,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."]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,{"$f":"IF(G1006<0,IF(H1006=0,0,IF(OR(G1006=0,F1006=0),\"N.M.\",IF(ABS(H1006/G1006)>=10,\"N.M.\",H1006/(-G1006)))),IF(H1006=0,0,IF(OR(G1006=0,F1006=0),\"N.M.\",IF(ABS(H1006/G1006)>=10,\"N.M.\",H1006/G1006))))","v":-0.6854022039801313},null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,-538.80000000000007,-0.96786362248288993,null,null,0,0,0,0,null,86.81,1325.3700000000001,-1238.5600000000002,-0.93450130906841111]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,{"$f":"+F1009-G1009","v":5951.4299999999985},0.37464260129601479,null,150419.39000000001,140677.08000000002,{"$f":"+K1009-L1009","v":9742.3099999999977},{"$f":"IF(L1009<0,IF(M1009=0,0,IF(OR(L1009=0,K1009=0),\"N.M.\",IF(ABS(M1009/L1009)>=10,\"N.M.\",M1009/(-L1009)))),IF(M1009=0,0,IF(OR(L1009=0,K1009=0),\"N.M.\",IF(ABS(M1009/L1009)>=10,\"N.M.\",M1009/L1009))))","v":6.9253001270711601E-2},null,null,67344.42,53906.39,{"$f":"+Q1009-R1009","v":13438.029999999999},{"$f":"IF(R1009<0,IF(S1009=0,0,IF(OR(R1009=0,Q1009=0),\"N.M.\",IF(ABS(S1009/R1009)>=10,\"N.M.\",S1009/(-R1009)))),IF(S1009=0,0,IF(OR(R1009=0,Q1009=0),\"N.M.\",IF(ABS(S1009/R1009)>=10,\"N.M.\",S1009/R1009))))","v":0.2492845467856408},null,267332.7,225562.81,{"$f":"+V1009-W1009","v":41769.890000000014},{"$f":"IF(W1009<0,IF(X1009=0,0,IF(OR(W1009=0,V1009=0),\"N.M.\",IF(ABS(X1009/W1009)>=10,\"N.M.\",X1009/(-W1009)))),IF(X1009=0,0,IF(OR(W1009=0,V1009=0),\"N.M.\",IF(ABS(X1009/W1009)>=10,\"N.M.\",X1009/W1009))))","v":0.18518074854626973}]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,"N.M.",null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933","Line 194","TOTAL Operation (Total of lines 181 thru 193)","o",null,1803301.0949999997,1703643.0599999998,99658.034999999916,5.8497015800950659E-2,null,13433230.867000004,14644271.189000001,-1211040.3219999969,-8.2697206734990411E-2,null,null,5154584.63,5485189.5500000017,-330604.92000000179,-6.0272287217494919E-2,null,25045543.986999996,17139198.241000004,7906345.7459999919,0.46130196026828196]
[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,277.12,-12886.86,13163.980000000001,1.0215040746931372,null,2515.84,17955.310000000001,-15439.470000000001,-0.85988323231400632,null,null,-76.31,5063.13,-5139.4400000000005,-1.0150717046570008,null,9698.11,24362.65,-14664.54,-0.60192713025881828]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,-44259.240000000005,-0.57342119896580301,null,119489.19,563981.86,-444492.67,-0.78813291973610644,null,null,28142.959999999999,171773.9,-143630.94,-0.83616276978050808,null,606367.97,1064277.2,-457909.23,-0.43025372525127853]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,11177.02,7.1716062136271184,null,null,3069.87,1422.32,1647.55,1.1583539569154622,null,25282.68,1549.81,23732.87,"N.M."]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,-3025.28,"N.M.",null,null,0,1119.3600000000001,-1119.3600000000001,"N.M.",null,1516.95,4632,-3115.05,-0.67250647668393781]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,-80103.06,"N.M.",null,0,799403.18,-799403.18,"N.M.",null,null,0,229776.98,-229776.98,"N.M.",null,318800.55,1122773.27,-803972.72,-0.71605972593202183]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,-640711.35,"N.M.",null,null,0,237680.6,-237680.6,"N.M.",null,298974.35000000003,950574.54,-651600.18999999994,-0.68548037274383544]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3.72,-3.72,"N.M."]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,22.830000000000002,-22.830000000000002,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,6.74,-6.74,"N.M.",null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,-4042.76,"N.M.",null,0,5263.27,-5263.27,"N.M.",null,null,0,4518.2700000000004,-4518.2700000000004,"N.M.",null,-150.56,7407.5,-7558.06,-1.0203253459331758]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935","Line 196","(935) Maintenance of General Plant","m",null,34275.980000000003,232608.81,-198332.83,-0.85264539206404089,null,134740.56,2031997.0700000003,-1897256.5100000002,-0.93369057367784491,null,null,31136.519999999997,651361.30000000005,-620224.78,-0.95219777410785689,null,1260490.05,3175701.8300000005,-1915211.7800000005,-0.60308299787703945]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,null,null,null,null,6432.6100000000006,0,null,null,null,8733.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351","Line 196.1","(935.1) Maintenance of Computer Hardware",null,null,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,null,null,null,null,6432.6100000000006,0,null,null,null,8733.11,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,null,null,null,null,205462.7,0,null,null,null,531999.30000000005,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352","Line 196.2","(935.2) Maintenance of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,null,null,null,null,205462.7,0,null,null,null,531999.30000000005,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,null,null,null,null,21242.25,0,null,null,null,76932.97,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353","Line 196.3","(935.3) Maintenance of Communication Equipment",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,null,null,null,null,21242.25,0,null,null,null,76932.97,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,13163.980000000001,1.0215040746931372,null,2515.84,17955.310000000001,null,null,null,null,-76.31,5063.13,null,null,null,9698.11,24362.65]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,-44259.240000000005,-0.57342119896580301,null,119489.19,563981.86,null,null,null,null,28142.959999999999,171773.9,null,null,null,606367.97,1064277.2]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,null,null,null,null,3069.87,1422.32,null,null,null,25282.68,1549.81]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,null,null,null,null,0,1119.3600000000001,null,null,null,1516.95,4632]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,-80103.06,"N.M.",null,0,799403.18,null,null,null,null,0,229776.98,null,null,null,318800.55,1122773.27]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,null,null,null,null,0,237680.6,null,null,null,298974.35000000003,950574.54]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,3.72]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,22.830000000000002]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,null,null,null,null,0,6.74,null,null,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,-4042.76,"N.M.",null,0,5263.27,null,null,null,null,0,4518.2700000000004,null,null,null,-150.56,7407.5]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,null,null,null,null,6432.6100000000006,0,null,null,null,8733.11,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,null,null,null,null,205462.7,0,null,null,null,531999.30000000005,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,null,null,null,null,21242.25,0,null,null,null,76932.97,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935,N9351,N9352,N9353","Line 196.4","TOTAL Maintenance (Total of lines 196 thru 196.3)",null,null,109305.61000000002,232608.81,-123303.19999999998,-0.53008826277904086,null,752405.94,2031997.0700000003,null,null,null,null,264274.08,651361.30000000005,null,null,null,1878155.4300000002,3175701.8300000005]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,-114506.98999999999,-0.10844835560372998,null,7742173.5899999999,8570171.9299999997,{"$f":"+K1045-L1045","v":-827998.33999999985},{"$f":"IF(L1045<0,IF(M1045=0,0,IF(OR(L1045=0,K1045=0),\"N.M.\",IF(ABS(M1045/L1045)>=10,\"N.M.\",M1045/(-L1045)))),IF(M1045=0,0,IF(OR(L1045=0,K1045=0),\"N.M.\",IF(ABS(M1045/L1045)>=10,\"N.M.\",M1045/L1045))))","v":-9.6613970730456494E-2},null,null,2972286.39,3640353.21,{"$f":"+Q1045-R1045","v":-668066.81999999983},{"$f":"IF(R1045<0,IF(S1045=0,0,IF(OR(R1045=0,Q1045=0),\"N.M.\",IF(ABS(S1045/R1045)>=10,\"N.M.\",S1045/(-R1045)))),IF(S1045=0,0,IF(OR(R1045=0,Q1045=0),\"N.M.\",IF(ABS(S1045/R1045)>=10,\"N.M.\",S1045/R1045))))","v":-0.18351703295296443},null,11417271.559999999,12277179.969999999,{"$f":"+V1045-W1045","v":-859908.41000000015},{"$f":"IF(W1045<0,IF(X1045=0,0,IF(OR(W1045=0,V1045=0),\"N.M.\",IF(ABS(X1045/W1045)>=10,\"N.M.\",X1045/(-W1045)))),IF(X1045=0,0,IF(OR(W1045=0,V1045=0),\"N.M.\",IF(ABS(X1045/W1045)>=10,\"N.M.\",X1045/W1045))))","v":-7.004119937161761E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"N.M."]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M."]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M."]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,229.58000000000004,2.6234716032453438,null,null,0,77.040000000000006,-77.040000000000006,"N.M.",null,492.62,87.51,405.11,4.629299508627585]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,0,0,null,30.34,3.1,27.24,8.7870967741935484,null,null,20.75,3.1,17.649999999999999,5.6935483870967731,null,46.97,10.48,36.489999999999995,3.4818702290076331]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,11669.79,{"$f":"IF(G1070<0,IF(H1070=0,0,IF(OR(G1070=0,F1070=0),\"N.M.\",IF(ABS(H1070/G1070)>=10,\"N.M.\",H1070/(-G1070)))),IF(H1070=0,0,IF(OR(G1070=0,F1070=0),\"N.M.\",IF(ABS(H1070/G1070)>=10,\"N.M.\",H1070/G1070))))","v":0.42547569731690271},null,-120329.06,-147929.54,27600.48000000001,0.18657855625049607,null,null,-61493.62,-60998.950000000004,-494.66999999999825,-8.109483851771189E-3,null,-670710.58000000007,-254692.26,-416018.32000000007,-1.6334156365803973]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,-8,-1.8776698117636015E-4,null,-318380,-328767,10387,3.1593803514342982E-2,null,null,-124294,-111127,-13167,-0.11848605649392137,null,-446710,-457791,11081,2.420536882551208E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.04,0,0.04,"N.M.",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0,0.05,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F1073-G1073","v":0},0,null,-1702.51,7.65,-1710.16,"N.M.",null,null,-1472.91,-120.02,-1352.89,"N.M.",null,-2151.02,-4054.09,1903.0700000000002,0.46941977114469585]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,10436.480000000003,0.18163967694129793,null,-399258.56,-456712.35000000003,57453.790000000037,0.12579863452345888,null,null,-151410.14000000001,-156379.73000000001,4969.5899999999965,3.1778990793755665E-2,null,-611572.03,-928420.69000000006,316848.66000000003,0.34127703465979414]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0.03,0,0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083]
["%,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,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M."]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,3.56,"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4344.97,16568.010000000002,-12223.04,-0.73774943399961734,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,12628.970000000001,17215.490000000002,-4586.5200000000004,-0.26641820825314877]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,-0.17195646104253201,null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,6182.369999999999,0.69816739204574962,null,-24881.34,-61349.16,{"$f":"+K1109-L1109","v":36467.820000000007},{"$f":"IF(L1109<0,IF(M1109=0,0,IF(OR(L1109=0,K1109=0),\"N.M.\",IF(ABS(M1109/L1109)>=10,\"N.M.\",M1109/(-L1109)))),IF(M1109=0,0,IF(OR(L1109=0,K1109=0),\"N.M.\",IF(ABS(M1109/L1109)>=10,\"N.M.\",M1109/L1109))))","v":0.59443063279106034},null,null,-7759.06,-26005.97,{"$f":"+Q1109-R1109","v":18246.91},{"$f":"IF(R1109<0,IF(S1109=0,0,IF(OR(R1109=0,Q1109=0),\"N.M.\",IF(ABS(S1109/R1109)>=10,\"N.M.\",S1109/(-R1109)))),IF(S1109=0,0,IF(OR(R1109=0,Q1109=0),\"N.M.\",IF(ABS(S1109/R1109)>=10,\"N.M.\",S1109/R1109))))","v":0.70164312271374607},null,-70096.47,-109059.14000000001,{"$f":"+V1109-W1109","v":38962.670000000013},{"$f":"IF(W1109<0,IF(X1109=0,0,IF(OR(W1109=0,V1109=0),\"N.M.\",IF(ABS(X1109/W1109)>=10,\"N.M.\",X1109/(-W1109)))),IF(X1109=0,0,IF(OR(W1109=0,V1109=0),\"N.M.\",IF(ABS(X1109/W1109)>=10,\"N.M.\",X1109/W1109))))","v":0.35726184893810831}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M."]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2]
["%,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."]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,-0.6854022039801313,null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,-538.80000000000007,-0.96786362248288993,null,null,0,0,0,0,null,86.81,1325.3700000000001,-1238.5600000000002,-0.93450130906841111]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,5951.4299999999985,0.37464260129601479,null,150419.39000000001,140677.08000000002,9742.3099999999977,6.9253001270711601E-2,null,null,67344.42,53906.39,13438.029999999999,0.2492845467856408,null,267332.7,225562.81,41769.890000000014,0.18518074854626973]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,{"$f":"IF(G1134<0,IF(H1134=0,0,IF(OR(G1134=0,F1134=0),\"N.M.\",IF(ABS(H1134/G1134)>=10,\"N.M.\",H1134/(-G1134)))),IF(H1134=0,0,IF(OR(G1134=0,F1134=0),\"N.M.\",IF(ABS(H1134/G1134)>=10,\"N.M.\",H1134/G1134))))","v":"N.M."},null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,13163.980000000001,1.0215040746931372,null,2515.84,17955.310000000001,-15439.470000000001,-0.85988323231400632,null,null,-76.31,5063.13,-5139.4400000000005,-1.0150717046570008,null,9698.11,24362.65,-14664.54,-0.60192713025881828]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,{"$f":"+F1137-G1137","v":-44259.240000000005},-0.57342119896580301,null,119489.19,563981.86,-444492.67,-0.78813291973610644,null,null,28142.959999999999,171773.9,-143630.94,-0.83616276978050808,null,606367.97,1064277.2,-457909.23,-0.43025372525127853]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,11177.02,7.1716062136271184,null,null,3069.87,1422.32,1647.55,1.1583539569154622,null,25282.68,1549.81,23732.87,"N.M."]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,-3025.28,"N.M.",null,null,0,1119.3600000000001,-1119.3600000000001,"N.M.",null,1516.95,4632,-3115.05,-0.67250647668393781]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,-80103.06,"N.M.",null,0,799403.18,-799403.18,"N.M.",null,null,0,229776.98,-229776.98,"N.M.",null,318800.55,1122773.27,-803972.72,-0.71605972593202183]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,-640711.35,"N.M.",null,null,0,237680.6,-237680.6,"N.M.",null,298974.35000000003,950574.54,-651600.18999999994,-0.68548037274383544]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3.72,-3.72,"N.M."]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,22.830000000000002,-22.830000000000002,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,6.74,-6.74,"N.M.",null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,-4042.76,"N.M.",null,0,5263.27,-5263.27,"N.M.",null,null,0,4518.2700000000004,-4518.2700000000004,"N.M.",null,-150.56,7407.5,-7558.06,-1.0203253459331758]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,8733.11,"N.M.",null,null,6432.6100000000006,0,6432.6100000000006,"N.M.",null,8733.11,0,8733.11,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M.",null,null,205462.7,0,205462.7,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,76932.97,"N.M.",null,null,21242.25,0,21242.25,"N.M.",null,76932.97,0,76932.97,"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,1912606.7050000001,1936251.8699999999,-23645.164999999804,-1.2211822938097307E-2,null,14185636.807000004,16676268.259,-2490631.4519999959,-0.14935184618752037,null,null,5418858.7100000009,6136550.8500000024,-717692.14000000153,-0.11695366950312182,null,26923699.416999996,20314900.070999999,6608799.3459999971,0.32531783680463261]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,{"$f":"+K1173-L1173","v":-10130},{"$f":"IF(L1173<0,IF(M1173=0,0,IF(OR(L1173=0,K1173=0),\"N.M.\",IF(ABS(M1173/L1173)>=10,\"N.M.\",M1173/(-L1173)))),IF(M1173=0,0,IF(OR(L1173=0,K1173=0),\"N.M.\",IF(ABS(M1173/L1173)>=10,\"N.M.\",M1173/L1173))))","v":"N.M."},null,null,0,0,{"$f":"+Q1173-R1173","v":0},{"$f":"IF(R1173<0,IF(S1173=0,0,IF(OR(R1173=0,Q1173=0),\"N.M.\",IF(ABS(S1173/R1173)>=10,\"N.M.\",S1173/(-R1173)))),IF(S1173=0,0,IF(OR(R1173=0,Q1173=0),\"N.M.\",IF(ABS(S1173/R1173)>=10,\"N.M.\",S1173/R1173))))","v":0},null,0,10130,{"$f":"+V1173-W1173","v":-10130},{"$f":"IF(W1173<0,IF(X1173=0,0,IF(OR(W1173=0,V1173=0),\"N.M.\",IF(ABS(X1173/W1173)>=10,\"N.M.\",X1173/(-W1173)))),IF(X1173=0,0,IF(OR(W1173=0,V1173=0),\"N.M.\",IF(ABS(X1173/W1173)>=10,\"N.M.\",X1173/W1173))))","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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,{"$f":"IF(G1198<0,IF(H1198=0,0,IF(OR(G1198=0,F1198=0),\"N.M.\",IF(ABS(H1198/G1198)>=10,\"N.M.\",H1198/(-G1198)))),IF(H1198=0,0,IF(OR(G1198=0,F1198=0),\"N.M.\",IF(ABS(H1198/G1198)>=10,\"N.M.\",H1198/G1198))))","v":1.2529419291160602},null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"N.M."]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F1201-G1201","v":0},0,null,0,152679.92000000001,-152679.92000000001,"N.M.",null,null,0,0,0,0,null,0,3094705.26,-3094705.26,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-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,0,8225.5,-8225.5,"N.M."]
["%,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,0,37252.490000000005,-37252.490000000005,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,0,null,0,0,{"$f":"+K1237-L1237","v":0},{"$f":"IF(L1237<0,IF(M1237=0,0,IF(OR(L1237=0,K1237=0),\"N.M.\",IF(ABS(M1237/L1237)>=10,\"N.M.\",M1237/(-L1237)))),IF(M1237=0,0,IF(OR(L1237=0,K1237=0),\"N.M.\",IF(ABS(M1237/L1237)>=10,\"N.M.\",M1237/L1237))))","v":0},null,null,0,0,{"$f":"+Q1237-R1237","v":0},{"$f":"IF(R1237<0,IF(S1237=0,0,IF(OR(R1237=0,Q1237=0),\"N.M.\",IF(ABS(S1237/R1237)>=10,\"N.M.\",S1237/(-R1237)))),IF(S1237=0,0,IF(OR(R1237=0,Q1237=0),\"N.M.\",IF(ABS(S1237/R1237)>=10,\"N.M.\",S1237/R1237))))","v":0},null,0,0,{"$f":"+V1237-W1237","v":0},{"$f":"IF(W1237<0,IF(X1237=0,0,IF(OR(W1237=0,V1237=0),\"N.M.\",IF(ABS(X1237/W1237)>=10,\"N.M.\",X1237/(-W1237)))),IF(X1237=0,0,IF(OR(W1237=0,V1237=0),\"N.M.\",IF(ABS(X1237/W1237)>=10,\"N.M.\",X1237/W1237))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,1637.46,-1637.46,"N.M.",null,-1637.46,1637.46,-3274.92,-2]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1570.42,890.41,680.0100000000001,0.7637043609123888,null,14857.03,5801.29,9055.7400000000016,1.5609872976527637,null,null,5121.95,2251.9,2870.0499999999997,1.2745015320396109,null,22595.91,8801.5400000000009,13794.369999999999,1.5672677735941662]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,-2265.41,-0.59579520977926692,null,26404.39,25765.8,638.59000000000015,2.4784404132609902E-2,null,null,2960.85,6769.29,-3808.44,-0.56260553174705175,null,27969.7,34112.869999999995,-6143.1699999999946,-0.18008364584979203]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,10312.950000000001,0.4412897378778452,null,284005.49,204088.52000000002,79916.969999999972,0.39157993796025353,null,null,118744.28,70515.92,48228.36,0.68393576939788914,null,376289.32,292987.08,83302.239999999991,0.28432052362172416]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,179.20000000000005,0.10331865040012918,null,19996.46,20753.560000000001,-757.10000000000218,-3.6480488166849546E-2,null,null,7388.76,2911.77,4476.99,1.5375493256678927,null,22470.329999999998,37355.83,-14885.500000000004,-0.39847863104634546]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,2700.5999999999985,9.4106742121182502E-2,null,244828.15,206877.96,37950.19,0.18344240246761909,null,null,96081.11,79095.490000000005,16985.619999999995,0.21474827452235259,null,346095.74,300320.31,45775.429999999993,0.15242202566985893]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,-4795.4899999999907,-2.2273266682922822E-2,null,1824005.25,1979167.23,-155161.97999999998,-7.8397609685564557E-2,null,null,681882.06,759634.49,-77752.429999999935,-0.1023550549949357,null,2689603.56,2817926.14,-128322.58000000007,-4.5537950118167421E-2]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,483.4,0.95798652397938955,null,5993.05,7360.4400000000005,-1367.3900000000003,-0.18577557863388605,null,null,2699.01,1956.18,742.83000000000015,0.37973499371223512,null,7608.9800000000005,10924.95,-3315.9700000000003,-0.30352267058430471]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,-1895.6800000000003,-3.3338140275965406E-2,null,424810.11,407926.73,16883.380000000005,4.1388265976098224E-2,null,null,162190.48000000001,156626.21,5564.2700000000186,3.5525790989898935E-2,null,640221.76,604937.31999999995,35284.440000000061,5.8327431344457413E-2]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,-211.81999999999971,-5.1849440309011043E-2,null,35185.93,35813.919999999998,-627.98999999999796,-1.7534802110464254E-2,null,null,12059.59,12402.07,-342.47999999999956,-2.7614744957898122E-2,null,54080.350000000006,55624.979999999996,-1544.6299999999901,-2.7768639197712795E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,268.64999999999998,"N.M.",null,2242.44,1581.74,660.7,0.41770455321354966,null,null,747.81000000000006,808.32,-60.509999999999991,-7.485896674584322E-2,null,4044.91,2259.98,1784.9299999999998,0.78979902477013064]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,1161.0699999999997,{"$f":"IF(G1262<0,IF(H1262=0,0,IF(OR(G1262=0,F1262=0),\"N.M.\",IF(ABS(H1262/G1262)>=10,\"N.M.\",H1262/(-G1262)))),IF(H1262=0,0,IF(OR(G1262=0,F1262=0),\"N.M.\",IF(ABS(H1262/G1262)>=10,\"N.M.\",H1262/G1262))))","v":1.8503033852454765E-2},null,352296.5,453272.57,-100976.07,-0.22277119041198545,null,null,166875.62,148192.85,18682.76999999999,0.12607065725505642,null,544905.89,671683.36,-126777.46999999997,-0.1887458846680376]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,4050.3899999999994,0.19102927984651211,null,194568.41,218991.19,-24422.78,-0.11152402980229478,null,null,70112.290000000008,77669.13,-7556.8399999999965,-9.7295283209686986E-2,null,296659.59999999998,357076.97,-60417.369999999995,-0.16919985066525012]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,-3594.98,-0.999496773511937,null,-312.79000000000002,24302.82,-24615.61,-1.0128705228446739,null,null,0.54,8855.0300000000007,-8854.49,-0.99993901771083771,null,11264.029999999999,36892,-25627.97,-0.69467553941233873]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F1265-G1265","v":0},0,null,-49.58,0,-49.58,"N.M.",null,null,-49.58,0,-49.58,"N.M.",null,-49.58,-603540.17000000004,603490.59000000008,0.99991785136687761]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2831.05,9514.4,-12345.45,-1.2975542335827799,null,null,1597.02,-64260.32,65857.34,1.0248523505640805,null,7917.8,10013.77,-2095.9700000000003,-0.20930878180745116]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989]
["%,V9070000","9070000","Supervision - Customer Service",null,null,834.87,5840.1500000000005,-5005.2800000000007,-0.85704647997054872,null,10880.85,39893,-29012.15,-0.72724914145338782,null,null,3052.81,14464.24,-11411.43,-0.78894086381310047,null,22141.190000000002,50393.15,-28251.96,-0.56063095877118219]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,4.45,0,4.45,"N.M.",null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,-1037.2799999999988,-1.0083163155005098E-2,null,814698.77,865957.14,-51258.369999999995,-5.9192733256983127E-2,null,null,315083.62,314294.94,788.67999999999302,2.509362702434831E-3,null,1198305.8500000001,1246660.31,-48354.459999999963,-3.878719777322498E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,-7.96,"N.M.",null,0,0,0,0,null,null,-21.5,0,-21.5,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,124570.92000000001,5.2213895575494984,null,775863.1,361598.96,414264.13999999996,1.145645275085968,null,null,406345.38,75633.95,330711.43,4.3725262266482181,null,852106.54999999993,487661.46,364445.08999999991,0.74733215538500808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21276.33,4219.28,17057.050000000003,4.0426447166341184,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.480000000003,5554.71,25785.770000000004,4.6421451344894704]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,0,0,null,-98.31,0,-98.31,"N.M.",null,null,0,0,0,0,null,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,532.06000000000006,825.05000000000007,-292.99,-0.35511787164414277,null,5073.3900000000003,6758.24,-1684.8499999999995,-0.24930307298941728,null,null,2147.44,2107.11,40.329999999999927,1.913995947055442E-2,null,9282.18,11835.529999999999,-2553.3499999999985,-0.21573600844237636]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M.",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,0,0,null,92.4,27.79,64.610000000000014,2.3249370277078092,null,null,53.160000000000004,11.97,41.190000000000005,3.441102756892231,null,128.56,99.78,28.78,0.28843455602325119]
["%,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,941359.55,1055866.54,-114506.98999999999,-0.10844835560372998,null,7742173.5899999999,8570171.9299999997,-827998.33999999985,-9.6613970730456494E-2,null,null,2972286.39,3640353.21,-668066.81999999983,-0.18351703295296443,null,11417271.559999999,12277179.969999999,-859908.41000000015,-7.004119937161761E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"N.M."]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M."]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M."]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,{"$f":"+K1301-L1301","v":229.58000000000004},{"$f":"IF(L1301<0,IF(M1301=0,0,IF(OR(L1301=0,K1301=0),\"N.M.\",IF(ABS(M1301/L1301)>=10,\"N.M.\",M1301/(-L1301)))),IF(M1301=0,0,IF(OR(L1301=0,K1301=0),\"N.M.\",IF(ABS(M1301/L1301)>=10,\"N.M.\",M1301/L1301))))","v":2.6234716032453438},null,null,0,77.040000000000006,{"$f":"+Q1301-R1301","v":-77.040000000000006},{"$f":"IF(R1301<0,IF(S1301=0,0,IF(OR(R1301=0,Q1301=0),\"N.M.\",IF(ABS(S1301/R1301)>=10,\"N.M.\",S1301/(-R1301)))),IF(S1301=0,0,IF(OR(R1301=0,Q1301=0),\"N.M.\",IF(ABS(S1301/R1301)>=10,\"N.M.\",S1301/R1301))))","v":"N.M."},null,492.62,87.51,{"$f":"+V1301-W1301","v":405.11},{"$f":"IF(W1301<0,IF(X1301=0,0,IF(OR(W1301=0,V1301=0),\"N.M.\",IF(ABS(X1301/W1301)>=10,\"N.M.\",X1301/(-W1301)))),IF(X1301=0,0,IF(OR(W1301=0,V1301=0),\"N.M.\",IF(ABS(X1301/W1301)>=10,\"N.M.\",X1301/W1301))))","v":4.629299508627585}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,0,0,null,30.34,3.1,27.24,8.7870967741935484,null,null,20.75,3.1,17.649999999999999,5.6935483870967731,null,46.97,10.48,36.489999999999995,3.4818702290076331]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,11669.79,0.42547569731690271,null,-120329.06,-147929.54,27600.48000000001,0.18657855625049607,null,null,-61493.62,-60998.950000000004,-494.66999999999825,-8.109483851771189E-3,null,-670710.58000000007,-254692.26,-416018.32000000007,-1.6334156365803973]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,-8,-1.8776698117636015E-4,null,-318380,-328767,10387,3.1593803514342982E-2,null,null,-124294,-111127,-13167,-0.11848605649392137,null,-446710,-457791,11081,2.420536882551208E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.04,0,0.04,"N.M.",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0,0.05,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,0,0,null,-1702.51,7.65,-1710.16,"N.M.",null,null,-1472.91,-120.02,-1352.89,"N.M.",null,-2151.02,-4054.09,1903.0700000000002,0.46941977114469585]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,10436.480000000003,0.18163967694129793,null,-399258.56,-456712.35000000003,57453.790000000037,0.12579863452345888,null,null,-151410.14000000001,-156379.73000000001,4969.5899999999965,3.1778990793755665E-2,null,-611572.03,-928420.69000000006,316848.66000000003,0.34127703465979414]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0.03,0,0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083]
["%,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,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M."]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,{"$f":"IF(G1326<0,IF(H1326=0,0,IF(OR(G1326=0,F1326=0),\"N.M.\",IF(ABS(H1326/G1326)>=10,\"N.M.\",H1326/(-G1326)))),IF(H1326=0,0,IF(OR(G1326=0,F1326=0),\"N.M.\",IF(ABS(H1326/G1326)>=10,\"N.M.\",H1326/G1326))))","v":-3.0426327417827654E-2},null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,{"$f":"+F1329-G1329","v":3.56},"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4344.97,16568.010000000002,-12223.04,-0.73774943399961734,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,12628.970000000001,17215.490000000002,-4586.5200000000004,-0.26641820825314877]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,-0.17195646104253201,null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,6182.369999999999,0.69816739204574962,null,-24881.34,-61349.16,36467.820000000007,0.59443063279106034,null,null,-7759.06,-26005.97,18246.91,0.70164312271374607,null,-70096.47,-109059.14000000001,38962.670000000013,0.35726184893810831]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M."]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2]
["%,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."]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,-0.6854022039801313,null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,{"$f":"+K1365-L1365","v":-538.80000000000007},{"$f":"IF(L1365<0,IF(M1365=0,0,IF(OR(L1365=0,K1365=0),\"N.M.\",IF(ABS(M1365/L1365)>=10,\"N.M.\",M1365/(-L1365)))),IF(M1365=0,0,IF(OR(L1365=0,K1365=0),\"N.M.\",IF(ABS(M1365/L1365)>=10,\"N.M.\",M1365/L1365))))","v":-0.96786362248288993},null,null,0,0,{"$f":"+Q1365-R1365","v":0},{"$f":"IF(R1365<0,IF(S1365=0,0,IF(OR(R1365=0,Q1365=0),\"N.M.\",IF(ABS(S1365/R1365)>=10,\"N.M.\",S1365/(-R1365)))),IF(S1365=0,0,IF(OR(R1365=0,Q1365=0),\"N.M.\",IF(ABS(S1365/R1365)>=10,\"N.M.\",S1365/R1365))))","v":0},null,86.81,1325.3700000000001,{"$f":"+V1365-W1365","v":-1238.5600000000002},{"$f":"IF(W1365<0,IF(X1365=0,0,IF(OR(W1365=0,V1365=0),\"N.M.\",IF(ABS(X1365/W1365)>=10,\"N.M.\",X1365/(-W1365)))),IF(X1365=0,0,IF(OR(W1365=0,V1365=0),\"N.M.\",IF(ABS(X1365/W1365)>=10,\"N.M.\",X1365/W1365))))","v":-0.93450130906841111}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,5951.4299999999985,0.37464260129601479,null,150419.39000000001,140677.08000000002,9742.3099999999977,6.9253001270711601E-2,null,null,67344.42,53906.39,13438.029999999999,0.2492845467856408,null,267332.7,225562.81,41769.890000000014,0.18518074854626973]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,"N.M.",null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2]
["%,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,38853043.508999981,34557813.68999999,4295229.8189999908,0.12429113304245006,null,310404323.514,262562029.43899983,47842294.075000167,0.18221330089968402,null,null,122463926.46200013,96907256.780000001,25556669.68200013,0.26372297112918164,null,439011841.9040001,355651060.76400018,83360781.139999926,0.23438923803833597]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,{"$f":"IF(G1390<0,IF(H1390=0,0,IF(OR(G1390=0,F1390=0),\"N.M.\",IF(ABS(H1390/G1390)>=10,\"N.M.\",H1390/(-G1390)))),IF(H1390=0,0,IF(OR(G1390=0,F1390=0),\"N.M.\",IF(ABS(H1390/G1390)>=10,\"N.M.\",H1390/G1390))))","v":-1.3589014309839127},null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,{"$f":"+F1393-G1393","v":-410.23},-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,"N.M.",null,84989.57,0,84989.57,"N.M.",null,null,38729.760000000002,0,38729.760000000002,"N.M.",null,84989.57,0,84989.57,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,"N.M.",null,753458.37,0,753458.37,"N.M.",null,null,378593.03,0,378593.03,"N.M.",null,753458.37,0,753458.37,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,13163.980000000001,1.0215040746931372,null,2515.84,17955.310000000001,-15439.470000000001,-0.85988323231400632,null,null,-76.31,5063.13,-5139.4400000000005,-1.0150717046570008,null,9698.11,24362.65,-14664.54,-0.60192713025881828]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,-44259.240000000005,-0.57342119896580301,null,119489.19,563981.86,-444492.67,-0.78813291973610644,null,null,28142.959999999999,171773.9,-143630.94,-0.83616276978050808,null,606367.97,1064277.2,-457909.23,-0.43025372525127853]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,11177.02,7.1716062136271184,null,null,3069.87,1422.32,1647.55,1.1583539569154622,null,25282.68,1549.81,23732.87,"N.M."]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,-3025.28,"N.M.",null,null,0,1119.3600000000001,-1119.3600000000001,"N.M.",null,1516.95,4632,-3115.05,-0.67250647668393781]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,-80103.06,"N.M.",null,0,799403.18,-799403.18,"N.M.",null,null,0,229776.98,-229776.98,"N.M.",null,318800.55,1122773.27,-803972.72,-0.71605972593202183]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,-640711.35,"N.M.",null,null,0,237680.6,-237680.6,"N.M.",null,298974.35000000003,950574.54,-651600.18999999994,-0.68548037274383544]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3.72,-3.72,"N.M."]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,22.830000000000002,-22.830000000000002,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,6.74,-6.74,"N.M.",null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,-4042.76,"N.M.",null,0,5263.27,-5263.27,"N.M.",null,null,0,4518.2700000000004,-4518.2700000000004,"N.M.",null,-150.56,7407.5,-7558.06,-1.0203253459331758]
["%,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,4014310.9800000004,6027188.4799999986,-2012877.4999999981,-0.33396624424129484,null,44110545.738000005,44378472.49000001,-267926.75200000405,-6.0373135208828367E-3,null,null,13901045.310000001,13835953.550000001,65091.759999999776,4.7045373320149493E-3,null,63402918.937999994,63100706.212999985,302212.72500000894,4.7893715163800686E-3]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,"N.M.",null,64.34,0,64.34,"N.M.",null,null,64.34,0,64.34,"N.M.",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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,1.309221549410468,null,7260073,-1652975,8913048,5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,4136038.43,0,4136038.43,"N.M.",null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,{"$f":"+K1429-L1429","v":-143042.41000000015},{"$f":"IF(L1429<0,IF(M1429=0,0,IF(OR(L1429=0,K1429=0),\"N.M.\",IF(ABS(M1429/L1429)>=10,\"N.M.\",M1429/(-L1429)))),IF(M1429=0,0,IF(OR(L1429=0,K1429=0),\"N.M.\",IF(ABS(M1429/L1429)>=10,\"N.M.\",M1429/L1429))))","v":-3.3683165639017791E-2},null,null,1494352.79,1635408,{"$f":"+Q1429-R1429","v":-141055.20999999996},{"$f":"IF(R1429<0,IF(S1429=0,0,IF(OR(R1429=0,Q1429=0),\"N.M.\",IF(ABS(S1429/R1429)>=10,\"N.M.\",S1429/(-R1429)))),IF(S1429=0,0,IF(OR(R1429=0,Q1429=0),\"N.M.\",IF(ABS(S1429/R1429)>=10,\"N.M.\",S1429/R1429))))","v":-8.6250776564624834E-2},null,6095116.9900000002,6288038.6400000006,{"$f":"+V1429-W1429","v":-192921.65000000037},{"$f":"IF(W1429<0,IF(X1429=0,0,IF(OR(W1429=0,V1429=0),\"N.M.\",IF(ABS(X1429/W1429)>=10,\"N.M.\",X1429/(-W1429)))),IF(X1429=0,0,IF(OR(W1429=0,V1429=0),\"N.M.\",IF(ABS(X1429/W1429)>=10,\"N.M.\",X1429/W1429))))","v":-3.0680735447898004E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55971.28,55971.28,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,"N.M.",null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1545.3600000000001,0,1545.3600000000001,"N.M."]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-0.02,0.02,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,42857.15,0,42857.15,"N.M."]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,"N.M.",null,0,1.41,-1.41,"N.M.",null,null,0,1.41,-1.41,"N.M.",null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,"N.M.",null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-732.15,-1662,929.85,0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,-8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,-0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M.",null,null,6073.1,0,6073.1,"N.M.",null,33143.050000000003,0,33143.050000000003,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,"N.M.",null,2655.9,0,2655.9,"N.M.",null,null,1531.72,0,1531.72,"N.M.",null,2655.9,0,2655.9,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,{"$f":"IF(G1454<0,IF(H1454=0,0,IF(OR(G1454=0,F1454=0),\"N.M.\",IF(ABS(H1454/G1454)>=10,\"N.M.\",H1454/(-G1454)))),IF(H1454=0,0,IF(OR(G1454=0,F1454=0),\"N.M.\",IF(ABS(H1454/G1454)>=10,\"N.M.\",H1454/G1454))))","v":9.3574429924135616E-2},null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,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,0,0,0,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0.19,0,0.19,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F1457-G1457","v":0},0,null,0,0,0,0,null,null,0,0,0,0,null,0,-420846.12,420846.12,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,"N.M.",null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,"N.M.",null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,-2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,"N.M.",null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,-1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,-0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,-3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,-4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,-0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,-0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,-0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,-5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,-0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,0,null,-285.27,0,-285.27,"N.M.",null,null,-285.27,0,-285.27,"N.M.",null,-285.27,0,-285.27,"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,0,3094705.26,-3094705.26,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,-0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,-0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,-0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,"N.M.",null,-2256.9500000000003,-2848.35,591.39999999999964,0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,0.2368246734320765,null,-2326.38,-3531.09,1204.71,0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,"N.M.",null,0,5.94,-5.94,"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,249.48000000000002,0,249.48000000000002,"N.M.",null,717.48,0,717.48,"N.M.",null,null,571.19000000000005,0,571.19000000000005,"N.M.",null,717.48,0,717.48,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,616.48,"N.M.",null,5363.59,0,5363.59,"N.M.",null,null,3028.54,0,3028.54,"N.M.",null,5363.59,0,5363.59,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,"N.M.",null,767.51,0,767.51,"N.M.",null,null,356.73,0,356.73,"N.M.",null,767.51,0,767.51,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,"N.M.",null,97.26,0,97.26,"N.M.",null,null,97.26,0,97.26,"N.M.",null,97.26,0,97.26,"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,0,0,0,0,null,2.0699999999999998,0,{"$f":"+K1493-L1493","v":2.0699999999999998},{"$f":"IF(L1493<0,IF(M1493=0,0,IF(OR(L1493=0,K1493=0),\"N.M.\",IF(ABS(M1493/L1493)>=10,\"N.M.\",M1493/(-L1493)))),IF(M1493=0,0,IF(OR(L1493=0,K1493=0),\"N.M.\",IF(ABS(M1493/L1493)>=10,\"N.M.\",M1493/L1493))))","v":"N.M."},null,null,0,0,{"$f":"+Q1493-R1493","v":0},{"$f":"IF(R1493<0,IF(S1493=0,0,IF(OR(R1493=0,Q1493=0),\"N.M.\",IF(ABS(S1493/R1493)>=10,\"N.M.\",S1493/(-R1493)))),IF(S1493=0,0,IF(OR(R1493=0,Q1493=0),\"N.M.\",IF(ABS(S1493/R1493)>=10,\"N.M.\",S1493/R1493))))","v":0},null,2.0699999999999998,0,{"$f":"+V1493-W1493","v":2.0699999999999998},{"$f":"IF(W1493<0,IF(X1493=0,0,IF(OR(W1493=0,V1493=0),\"N.M.\",IF(ABS(X1493/W1493)>=10,\"N.M.\",X1493/(-W1493)))),IF(X1493=0,0,IF(OR(W1493=0,V1493=0),\"N.M.\",IF(ABS(X1493/W1493)>=10,\"N.M.\",X1493/W1493))))","v":"N.M."}]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-0.53,0,-0.53,"N.M.",null,0,0,0,0,null,null,-3.5100000000000002,0,-3.5100000000000002,"N.M.",null,0,0,0,0]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,"N.M.",null,165.68,0,165.68,"N.M.",null,null,220.64000000000001,0,220.64000000000001,"N.M.",null,295.73,0,295.73,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-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,0,8225.5,-8225.5,"N.M."]
["%,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,0,37252.490000000005,-37252.490000000005,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,15.85,-15.85,"N.M.",null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,2.6012783162709647,null,7989054,-3212010,11201064,3.4872444357271615,null,null,8577564,-2490602,11068166,4.4439721802198822,null,6377634,-13211307,19588941,1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,5936742,36540.080000000002,5900201.9199999999,"N.M.",null,null,1966982,13702.53,1953279.47,"N.M.",null,5955010.04,-516930.32,6471940.3600000003,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,{"$f":"IF(G1518<0,IF(H1518=0,0,IF(OR(G1518=0,F1518=0),\"N.M.\",IF(ABS(H1518/G1518)>=10,\"N.M.\",H1518/(-G1518)))),IF(H1518=0,0,IF(OR(G1518=0,F1518=0),\"N.M.\",IF(ABS(H1518/G1518)>=10,\"N.M.\",H1518/G1518))))","v":0},null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-3257551.6300000004,3257551.6300000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,0,null,250,0,250,"N.M.",null,null,0,0,0,0,null,250,0,250,"N.M."]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F1521-G1521","v":0},0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,-4.0999999999999996,0,-4.0999999999999996,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,"N.M.",null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,"N.M.",null,84989.57,0,84989.57,"N.M.",null,null,38729.760000000002,0,38729.760000000002,"N.M.",null,84989.57,0,84989.57,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,"N.M.",null,753458.37,0,753458.37,"N.M.",null,null,378593.03,0,378593.03,"N.M.",null,753458.37,0,753458.37,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,{"$f":"+K1557-L1557","v":-1637.46},{"$f":"IF(L1557<0,IF(M1557=0,0,IF(OR(L1557=0,K1557=0),\"N.M.\",IF(ABS(M1557/L1557)>=10,\"N.M.\",M1557/(-L1557)))),IF(M1557=0,0,IF(OR(L1557=0,K1557=0),\"N.M.\",IF(ABS(M1557/L1557)>=10,\"N.M.\",M1557/L1557))))","v":"N.M."},null,null,0,1637.46,{"$f":"+Q1557-R1557","v":-1637.46},{"$f":"IF(R1557<0,IF(S1557=0,0,IF(OR(R1557=0,Q1557=0),\"N.M.\",IF(ABS(S1557/R1557)>=10,\"N.M.\",S1557/(-R1557)))),IF(S1557=0,0,IF(OR(R1557=0,Q1557=0),\"N.M.\",IF(ABS(S1557/R1557)>=10,\"N.M.\",S1557/R1557))))","v":"N.M."},null,-1637.46,1637.46,{"$f":"+V1557-W1557","v":-3274.92},{"$f":"IF(W1557<0,IF(X1557=0,0,IF(OR(W1557=0,V1557=0),\"N.M.\",IF(ABS(X1557/W1557)>=10,\"N.M.\",X1557/(-W1557)))),IF(X1557=0,0,IF(OR(W1557=0,V1557=0),\"N.M.\",IF(ABS(X1557/W1557)>=10,\"N.M.\",X1557/W1557))))","v":-2}]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1570.42,890.41,680.0100000000001,0.7637043609123888,null,14857.03,5801.29,9055.7400000000016,1.5609872976527637,null,null,5121.95,2251.9,2870.0499999999997,1.2745015320396109,null,22595.91,8801.5400000000009,13794.369999999999,1.5672677735941662]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,-2265.41,-0.59579520977926692,null,26404.39,25765.8,638.59000000000015,2.4784404132609902E-2,null,null,2960.85,6769.29,-3808.44,-0.56260553174705175,null,27969.7,34112.869999999995,-6143.1699999999946,-0.18008364584979203]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,10312.950000000001,0.4412897378778452,null,284005.49,204088.52000000002,79916.969999999972,0.39157993796025353,null,null,118744.28,70515.92,48228.36,0.68393576939788914,null,376289.32,292987.08,83302.239999999991,0.28432052362172416]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,179.20000000000005,0.10331865040012918,null,19996.46,20753.560000000001,-757.10000000000218,-3.6480488166849546E-2,null,null,7388.76,2911.77,4476.99,1.5375493256678927,null,22470.329999999998,37355.83,-14885.500000000004,-0.39847863104634546]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,2700.5999999999985,9.4106742121182502E-2,null,244828.15,206877.96,37950.19,0.18344240246761909,null,null,96081.11,79095.490000000005,16985.619999999995,0.21474827452235259,null,346095.74,300320.31,45775.429999999993,0.15242202566985893]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,-4795.4899999999907,-2.2273266682922822E-2,null,1824005.25,1979167.23,-155161.97999999998,-7.8397609685564557E-2,null,null,681882.06,759634.49,-77752.429999999935,-0.1023550549949357,null,2689603.56,2817926.14,-128322.58000000007,-4.5537950118167421E-2]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,483.4,0.95798652397938955,null,5993.05,7360.4400000000005,-1367.3900000000003,-0.18577557863388605,null,null,2699.01,1956.18,742.83000000000015,0.37973499371223512,null,7608.9800000000005,10924.95,-3315.9700000000003,-0.30352267058430471]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,-1895.6800000000003,-3.3338140275965406E-2,null,424810.11,407926.73,16883.380000000005,4.1388265976098224E-2,null,null,162190.48000000001,156626.21,5564.2700000000186,3.5525790989898935E-2,null,640221.76,604937.31999999995,35284.440000000061,5.8327431344457413E-2]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,-211.81999999999971,-5.1849440309011043E-2,null,35185.93,35813.919999999998,-627.98999999999796,-1.7534802110464254E-2,null,null,12059.59,12402.07,-342.47999999999956,-2.7614744957898122E-2,null,54080.350000000006,55624.979999999996,-1544.6299999999901,-2.7768639197712795E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,268.64999999999998,"N.M.",null,2242.44,1581.74,660.7,0.41770455321354966,null,null,747.81000000000006,808.32,-60.509999999999991,-7.485896674584322E-2,null,4044.91,2259.98,1784.9299999999998,0.78979902477013064]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,1161.0699999999997,1.8503033852454765E-2,null,352296.5,453272.57,-100976.07,-0.22277119041198545,null,null,166875.62,148192.85,18682.76999999999,0.12607065725505642,null,544905.89,671683.36,-126777.46999999997,-0.1887458846680376]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,4050.3899999999994,0.19102927984651211,null,194568.41,218991.19,-24422.78,-0.11152402980229478,null,null,70112.290000000008,77669.13,-7556.8399999999965,-9.7295283209686986E-2,null,296659.59999999998,357076.97,-60417.369999999995,-0.16919985066525012]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,-3594.98,-0.999496773511937,null,-312.79000000000002,24302.82,-24615.61,-1.0128705228446739,null,null,0.54,8855.0300000000007,-8854.49,-0.99993901771083771,null,11264.029999999999,36892,-25627.97,-0.69467553941233873]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,-49.58,0,-49.58,"N.M.",null,null,-49.58,0,-49.58,"N.M.",null,-49.58,-603540.17000000004,603490.59000000008,0.99991785136687761]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,-192.55000000000007,-0.25164013696123794,null,-2831.05,9514.4,-12345.45,-1.2975542335827799,null,null,1597.02,-64260.32,65857.34,1.0248523505640805,null,7917.8,10013.77,-2095.9700000000003,-0.20930878180745116]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,-91.559999999999945,-6.2373121517228187E-2,null,17845.939999999999,13886.66,3959.2799999999988,0.28511391508109213,null,null,4683.91,4400.0200000000004,283.88999999999942,6.4520161271994073E-2,null,23875.129999999997,35412.270000000004,-11537.140000000007,-0.32579498574928989]
["%,V9070000","9070000","Supervision - Customer Service",null,null,834.87,5840.1500000000005,-5005.2800000000007,-0.85704647997054872,null,10880.85,39893,-29012.15,-0.72724914145338782,null,null,3052.81,14464.24,-11411.43,-0.78894086381310047,null,22141.190000000002,50393.15,-28251.96,-0.56063095877118219]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,4.45,0,4.45,"N.M.",null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,-1037.2799999999988,-1.0083163155005098E-2,null,814698.77,865957.14,-51258.369999999995,-5.9192733256983127E-2,null,null,315083.62,314294.94,788.67999999999302,2.509362702434831E-3,null,1198305.8500000001,1246660.31,-48354.459999999963,-3.878719777322498E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,-7.96,"N.M.",null,0,0,0,0,null,null,-21.5,0,-21.5,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,124570.92000000001,5.2213895575494984,null,775863.1,361598.96,414264.13999999996,1.145645275085968,null,null,406345.38,75633.95,330711.43,4.3725262266482181,null,852106.54999999993,487661.46,364445.08999999991,0.74733215538500808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3562.63,439.90000000000003,3122.73,7.098726983405319,null,21276.33,4219.28,17057.050000000003,4.0426447166341184,null,null,9120.52,1699.64,7420.88,4.3661481254853971,null,31340.480000000003,5554.71,25785.770000000004,4.6421451344894704]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,0,0,null,-98.31,0,-98.31,"N.M.",null,null,0,0,0,0,null,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,532.06000000000006,825.05000000000007,-292.99,-0.35511787164414277,null,5073.3900000000003,6758.24,-1684.8499999999995,-0.24930307298941728,null,null,2147.44,2107.11,40.329999999999927,1.913995947055442E-2,null,9282.18,11835.529999999999,-2553.3499999999985,-0.21573600844237636]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,1787.01,{"$f":"IF(G1582<0,IF(H1582=0,0,IF(OR(G1582=0,F1582=0),\"N.M.\",IF(ABS(H1582/G1582)>=10,\"N.M.\",H1582/(-G1582)))),IF(H1582=0,0,IF(OR(G1582=0,F1582=0),\"N.M.\",IF(ABS(H1582/G1582)>=10,\"N.M.\",H1582/G1582))))","v":"N.M."},null,1787.01,0,1787.01,"N.M.",null,null,1787.01,0,1787.01,"N.M.",null,1787.01,0,1787.01,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,0,0,null,92.4,27.79,64.610000000000014,2.3249370277078092,null,null,53.160000000000004,11.97,41.190000000000005,3.441102756892231,null,128.56,99.78,28.78,0.28843455602325119]
["%,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,941359.55,1055866.54,{"$f":"+F1585-G1585","v":-114506.98999999999},-0.10844835560372998,null,7742173.5899999999,8570171.9299999997,-827998.33999999985,-9.6613970730456494E-2,null,null,2972286.39,3640353.21,-668066.81999999983,-0.18351703295296443,null,11417271.559999999,12277179.969999999,-859908.41000000015,-7.004119937161761E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,-12.07,"N.M.",null,17.79,0,17.79,"N.M.",null,null,17.79,0,17.79,"N.M.",null,17.79,0,17.79,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,-45666.74000000002,-0.32614895008179312,null,986897.84,522927.67,463970.17,0.88725496204857546,null,null,314256.40000000002,182865.87,131390.53000000003,0.71850766903632723,null,977512.29999999993,565760.77,411751.52999999991,0.72778381222862076]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,35.4,"N.M.",null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,68.06,-32.660000000000004,-0.4798707023214811,null,132.5,256.70999999999998,-124.20999999999998,-0.48385337540415252]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,105.95,-105.95,"N.M."]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,13.620000000000001,0.95000000000000007,12.670000000000002,"N.M."]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,0.79,"N.M.",null,0.79,0,0.79,"N.M.",null,null,0.79,0,0.79,"N.M.",null,0.79,-0.01,0.8,"N.M."]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,24.36,2.39,21.97,9.1924686192468616,null,null,0,2.39,-2.39,"N.M.",null,43.480000000000004,13.290000000000001,30.190000000000005,2.2716328066215201]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,117.14000000000001,2.646633529145956,null,606.05000000000007,81,525.05000000000007,6.4820987654320996,null,null,341.92,51.11,290.81,5.6898845627078849,null,777.41000000000008,138.55000000000001,638.86000000000013,4.611042944785277]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,42.52,1.7768491433347264,null,174.39000000000001,95.28,79.110000000000014,0.8302896725440807,null,null,91.51,29.82,61.690000000000005,2.0687458081824279,null,202.07000000000002,1276.96,-1074.8900000000001,-0.84175698534018295]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,-18.47,-0.28724727838258163,null,362.15000000000003,547.38,-185.22999999999996,-0.33839380320800899,null,null,195.28,101.63,93.65,0.92147987798878295,null,477.13000000000005,638.62,-161.48999999999995,-0.25287338323259523]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,2.2499999999999996,0.77854671280276799,null,109.17,12.92,96.25,7.4496904024767803,null,null,36.53,4.76,31.770000000000003,6.6743697478991608,null,137.48000000000002,26.990000000000002,110.49000000000001,4.093738421637644]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,1.2700000000000005,0.23260073260073269,null,69.320000000000007,43.33,25.990000000000009,0.59981537041310895,null,null,27.51,13.58,13.930000000000001,1.0257731958762888,null,89.26,87.13,2.1300000000000097,2.4446229771605758E-2]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,12.11,2.4866529774127306,null,46.34,24.45,21.890000000000004,0.89529652351738265,null,null,29.29,11.85,17.439999999999998,1.4717299578059071,null,98.76,25.349999999999998,73.410000000000011,2.8958579881656812]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,1.47,"N.M.",null,56.33,2.67,53.66,"N.M.",null,null,28.92,0,28.92,"N.M.",null,80.099999999999994,2.67,77.429999999999993,"N.M."]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,29.33,0.93765984654731449,null,605.32000000000005,520.15,85.170000000000073,0.16374122849178135,null,null,204.55,79.040000000000006,125.51,1.5879301619433197,null,948.91000000000008,665.06999999999994,283.84000000000015,0.42678214323304342]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,-40.56,"N.M.",null,60.49,122.42,-61.93,-0.50588139192942327,null,null,0.31,112.83,-112.52,-0.99725250376672869,null,102.79,174.43,-71.64,-0.41070916700108923]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,20.170000000000002,0,20.170000000000002,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,-1.88,-0.86635944700460832,null,7.61,6.92,0.69000000000000039,9.9710982658959599E-2,null,null,2.2400000000000002,4.17,-1.9299999999999997,-0.46282973621103113,null,15.41,7.86,7.55,0.96055979643765899]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,5.7899999999999991,2.1131386861313866,null,55.26,7.43,47.83,6.4374158815612379,null,null,21.47,2.74,18.729999999999997,6.8357664233576623,null,56.36,12.370000000000001,43.989999999999995,3.5561843168957146]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,1.25,2.3109632094657051E-2,null,2539.59,105.89,2433.7000000000003,"N.M.",null,null,930.2,54.09,876.11,"N.M.",null,2539.59,110.63,2428.96,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M.",null,null,160.15,0,160.15,"N.M.",null,160.15,0,160.15,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,-64.290000000000006,"N.M.",null,317.09000000000003,87.51,229.58000000000004,2.6234716032453438,null,null,0,77.040000000000006,-77.040000000000006,"N.M.",null,492.62,87.51,405.11,4.629299508627585]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,459.85,"N.M.",null,606.77,3.1,603.66999999999996,"N.M.",null,null,515.58000000000004,3.1,512.48,"N.M.",null,688.03,31.150000000000002,656.88,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,0,0,null,30.34,3.1,27.24,8.7870967741935484,null,null,20.75,3.1,17.649999999999999,5.6935483870967731,null,46.97,10.48,36.489999999999995,3.4818702290076331]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,11669.79,0.42547569731690271,null,-120329.06,-147929.54,27600.48000000001,0.18657855625049607,null,null,-61493.62,-60998.950000000004,-494.66999999999825,-8.109483851771189E-3,null,-670710.58000000007,-254692.26,-416018.32000000007,-1.6334156365803973]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,-8,-1.8776698117636015E-4,null,-318380,-328767,10387,3.1593803514342982E-2,null,null,-124294,-111127,-13167,-0.11848605649392137,null,-446710,-457791,11081,2.420536882551208E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,0,0,null,0.04,0,0.04,"N.M.",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0,0.05,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,0,0,null,-1702.51,7.65,-1710.16,"N.M.",null,null,-1472.91,-120.02,-1352.89,"N.M.",null,-2151.02,-4054.09,1903.0700000000002,0.46941977114469585]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,10436.480000000003,0.18163967694129793,null,-399258.56,-456712.35000000003,57453.790000000037,0.12579863452345888,null,null,-151410.14000000001,-156379.73000000001,4969.5899999999965,3.1778990793755665E-2,null,-611572.03,-928420.69000000006,316848.66000000003,0.34127703465979414]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,-104656.92999999996,-0.37673204271646088,null,1475574.8670000001,2089023.45,-613448.58299999987,-0.29365327756373433,null,null,570945.04700000002,710972.87,-140027.82299999997,-0.19695241395076013,null,4580400.8870000001,3102179.7859999998,1478221.1010000003,0.47651045489727795]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,38275.750000000007,0.4091774758493808,null,-483321.54000000004,-118014.56,-365306.98000000004,-3.0954399185998747,null,null,-321326.43,-267672.37,-53654.06,-0.2004467625851708,null,86635.059999999939,-981326.06,1067961.1200000001,1.0882836638415574]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0.03,0,0.03,"N.M."]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,-0.65,"N.M.",null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,6.8100000000000005,0.84000000000000008,5.9700000000000006,7.1071428571428577]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,0,0,null,168.63,55.82,112.81,2.0209602293084914,null,null,28.07,55.82,-27.75,-0.497133643855249,null,281.33,55.82,225.51,4.039949838767467]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,28.97,0.20913947444412356,null,7211.2,14267.43,-7056.2300000000005,-0.49456909898979706,null,null,1439.33,3889.98,-2450.65,-0.62999038555468156,null,9717.17,15478.62,-5761.4500000000007,-0.3722198748984083]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,0,0,null,0,116.38,{"$f":"+K1621-L1621","v":-116.38},{"$f":"IF(L1621<0,IF(M1621=0,0,IF(OR(L1621=0,K1621=0),\"N.M.\",IF(ABS(M1621/L1621)>=10,\"N.M.\",M1621/(-L1621)))),IF(M1621=0,0,IF(OR(L1621=0,K1621=0),\"N.M.\",IF(ABS(M1621/L1621)>=10,\"N.M.\",M1621/L1621))))","v":"N.M."},null,null,0,0,{"$f":"+Q1621-R1621","v":0},{"$f":"IF(R1621<0,IF(S1621=0,0,IF(OR(R1621=0,Q1621=0),\"N.M.\",IF(ABS(S1621/R1621)>=10,\"N.M.\",S1621/(-R1621)))),IF(S1621=0,0,IF(OR(R1621=0,Q1621=0),\"N.M.\",IF(ABS(S1621/R1621)>=10,\"N.M.\",S1621/R1621))))","v":0},null,0,116.38,{"$f":"+V1621-W1621","v":-116.38},{"$f":"IF(W1621<0,IF(X1621=0,0,IF(OR(W1621=0,V1621=0),\"N.M.\",IF(ABS(X1621/W1621)>=10,\"N.M.\",X1621/(-W1621)))),IF(X1621=0,0,IF(OR(W1621=0,V1621=0),\"N.M.\",IF(ABS(X1621/W1621)>=10,\"N.M.\",X1621/W1621))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,3464.17,0,3464.17,"N.M.",null,null,0,0,0,0,null,1069746.8299999998,0,1069746.8299999998,"N.M."]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,-20560.929999999993,-0.21077631268440805,null,768862.36,788633.19000000006,-19770.830000000075,-2.5069741231661925E-2,null,null,319746.03999999998,359117.59,-39371.550000000047,-0.1096341451834761,null,1072701.1400000001,1180781.75,-108080.60999999987,-9.1533096611630282E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,10059.049999999988,6.5099071894671845E-2,null,1350910.3900000001,1199089.94,151820.45000000019,0.12661306290335503,null,null,535199.27,459135.17,76064.100000000035,0.16566820616246852,null,1996713.1400000001,-714889.39000000013,2711602.5300000003,3.7930378712152937]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,-123.98,"N.M.",null,-94.77,113.13,-207.89999999999998,-1.837708830548926,null,null,0,55.14,-55.14,"N.M.",null,-165.09,68.199999999999989,-233.29,-3.4206744868035197]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,-122074.69,-1.5373745744109444,null,-148414.71,325249.82,-473664.53,-1.4563098912706547,null,null,-67990.89,-46746.239999999998,-21244.65,-0.4544675678728386,null,121807.48000000001,488719.89600000001,-366912.41599999997,-0.7507621830071759]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,-4817.12,-0.87657791923018835,null,4832.88,20178.77,-15345.89,-0.76049679935893011,null,null,3024.71,13730.85,-10706.14,-0.779714292997156,null,11625.34,21940.880000000001,-10315.540000000001,-0.47015160741045942]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,20922.55,0.95807381031534733,null,-79450,-133588.22,54138.22,0.40526193102954738,null,null,-8439.2100000000009,-52605.66,44166.450000000004,0.83957600760070306,null,-148471.37,-202339.1,53867.73000000001,0.26622501533317094]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,-2.1899999999999977,-1.0131852879944472E-2,null,1572.8600000000001,1695.72,-122.8599999999999,-7.2452999315924735E-2,null,null,605.01,600.01,5,8.3331944467592203E-3,null,2390.13,2725.74,-335.60999999999967,-0.12312619692267043]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,-18.420000000000002,"N.M.",null,0,24.23,-24.23,"N.M.",null,null,0,24.23,-24.23,"N.M.",null,62.1,56.5,5.6000000000000014,9.9115044247787637E-2]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,90.91,0.85393575051662585,null,14614.380000000001,20638.850000000002,-6024.4700000000012,-0.29189950021440153,null,null,5593.75,5283.58,310.17000000000007,5.87045147418985E-2,null,24303.090000000004,21489.660000000003,2813.4300000000003,0.13092017277146312]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1382565.43,1425951.96,-43386.530000000028,-3.0426361628620384E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2060141.91,2072613.48,-12471.570000000065,-6.0173158769574664E-3]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,1319.2299999999996,0.11889057215237325,null,95117.39,90245,4872.3899999999994,5.3990692005097228E-2,null,null,36808.720000000001,30326.11,6482.6100000000006,0.21376332144149054,null,135632.94,138536.60999999999,-2903.6699999999837,-2.0959586061763631E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,101262.52999999997,0.26820228547346125,null,3723062.68,3288862.55,434200.13000000035,0.13202136708327941,null,null,1415812.27,1192485.8999999999,223326.37000000011,0.18727799632683298,null,5679653.8900000006,4920782.91,758870.98000000045,0.15421752877125003]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,3.56,"N.M.",null,3.56,0,3.56,"N.M.",null,null,3.56,0,3.56,"N.M.",null,3.56,1.58,1.98,1.2531645569620253]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,-28337.599999999999,-0.43724784563134045,null,290410.38,369635.74,-79225.359999999986,-0.21433360313047647,null,null,108706.02,150848.22,-42142.2,-0.27936822854124493,null,326969.43,504552.69,-177583.26,-0.35196177429952857]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,3082.67,0.23862094376442194,null,120813.11,115513.79000000001,5299.3199999999924,4.5876081115510038E-2,null,null,47072.73,41657.15,5415.5800000000017,0.13000361282516931,null,173725.91999999998,177957.11000000002,-4231.1900000000314,-2.3776459395188149E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,1142.3600000000001,8.5647023541760401,null,2857.41,6920.41,-4063,-0.58710394326347715,null,null,2461.17,784.24,1676.93,2.138286748954402,null,-2006.92,7032.45,-9039.369999999999,-1.2853799173829887]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,1484.53,4.0990998453722112,null,6556.42,7972.05,-1415.63,-0.17757414968546359,null,null,2826.76,1175.58,1651.1800000000003,1.4045662566562891,null,16016.51,9551.5,6465.01,0.67685808511752088]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,50374.97,61604.39,-11229.419999999998,-0.18228278861295436,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,81177.17,95421.709999999992,-14244.539999999994,-0.14927986513760858]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,13471.189999999973,9.6297877423416334E-2,null,1321610.07,1207925.6599999999,113684.41000000015,9.411540276410732E-2,null,null,482096.4,434456.74,47639.660000000033,0.10965340300624646,null,1971495.5,1791389.92,180105.58000000007,0.10053957432115063]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,null,8530.64,4285.01,4245.6299999999992,0.99080982308092602,null,null,-994.35,1241.02,-2235.37,-1.8012360799987106,null,7941.66,-33944.559999999998,41886.22,1.2339597272729417]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4344.97,16568.010000000002,-12223.04,-0.73774943399961734,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,12628.970000000001,17215.490000000002,-4586.5200000000004,-0.26641820825314877]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4036.32,2575.16,1461.1600000000003,0.56740552043368198,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5327.64,2882,2445.6400000000003,0.84859125607217223]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-1919208.4,-1838802.35,-80406.049999999814,-4.3727402240920463E-2,null,null,-719703.15,-615342.76,-104360.39000000001,-0.16959716890144286,null,-2897976.08,-3097925.87,199949.79000000004,6.454311639161335E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,-12194.429999999993,{"$f":"IF(G1646<0,IF(H1646=0,0,IF(OR(G1646=0,F1646=0),\"N.M.\",IF(ABS(H1646/G1646)>=10,\"N.M.\",H1646/(-G1646)))),IF(H1646=0,0,IF(OR(G1646=0,F1646=0),\"N.M.\",IF(ABS(H1646/G1646)>=10,\"N.M.\",H1646/G1646))))","v":-0.17195646104253201},null,-665951.85,-637471.18000000005,-28480.669999999925,-4.4677580561367378E-2,null,null,-242041.52000000002,-208726.85,-33314.670000000013,-0.1596089338769785,null,-1008159.6499999999,-976871.19000000006,-31288.459999999846,-3.2029258637466668E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,-61684.039999999979,-0.32667816073387601,null,-1927899.53,-1735481.63,-192417.90000000014,-0.11087291082418438,null,null,-727047.6,-557713.26,-169334.33999999997,-0.30362258196981001,null,-2831324.43,-2672338.59,-158985.84000000032,-5.9493149780844322E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,-7091.3899999999921,-0.11457245626702384,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,-4.548075154358934E-2,null,null,-204235.88,-166218.71,-38017.170000000013,-0.22871775385574833,null,-844055.52,-789006.58000000007,-55048.939999999944,-6.9769937786830549E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,{"$f":"+F1649-G1649","v":6182.369999999999},0.69816739204574962,null,-24881.34,-61349.16,36467.820000000007,0.59443063279106034,null,null,-7759.06,-26005.97,18246.91,0.70164312271374607,null,-70096.47,-109059.14000000001,38962.670000000013,0.35726184893810831]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,-15146.490000000002,-0.63859742469655389,null,-338916.26,-301709.75,-37206.510000000009,-0.12331888512055049,null,null,-121452.55,-92980.790000000008,-28471.759999999995,-0.30621120771290494,null,-500539.87,-472287.82,-28252.049999999988,-5.9819560877093947E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,60127.130000000005,0.64706060867924786,null,-94847.94,-139606.5,44758.559999999998,0.32060512941732655,null,null,-154585.24,-121803.06,-32782.179999999993,-0.26914085738075871,null,-22528.660000000003,-15048.470000000001,-7480.1900000000023,-0.49707312437742851]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,144413.44,-144413.44,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,72205.31,216620.16,-144414.85,-0.66667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1675225.03,-2735739.0300000003,1060514.0000000002,0.3876517417671963,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2912758.29,-4002167.87,1089409.58,0.27220486880776446]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,0,0,null,476,0,476,"N.M.",null,null,0,0,0,0,null,1689276,0,1689276,"N.M."]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,15996,1.2013680996063034,null,109603.55,106530.67,3072.8800000000047,2.8845026507389886E-2,null,null,42758.8,39927.040000000001,2831.760000000002,7.0923364216330637E-2,null,165402.29,153387.16999999998,12015.120000000024,7.8331975223221245E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,814.92000000000007,"N.M.",null,9765.85,6191.74,3574.1100000000006,0.57723838533271754,null,null,768.27,6062.58,-5294.3099999999995,-0.87327672377106769,null,17258.68,12042.67,5216.01,0.43312737125570994]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,3.5100000000000002,"N.M.",null,0,208.69,-208.69,"N.M.",null,null,0,204.91,-204.91,"N.M.",null,4137.83,208.69,3929.14,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,204710.27000000002,0.98413492558087379,null,1464674.69,2096782.55,-632107.8600000001,-0.30146562408200128,null,null,794079.61,680948.19000000006,113131.41999999993,0.16613807285397134,null,2369904.69,3203246.2800000003,-833341.59000000032,-0.26015532904950417]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,1090.1399999999999,0.28184868995971885,null,62890.62,13948.35,48942.270000000004,3.5088214735076195,null,null,25897.23,5237.9400000000005,20659.29,3.9441631633810235,null,70524.460000000006,17393.98,53130.48000000001,3.0545326601502367]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,654482.44000000006,633467.06000000006,21015.380000000005,3.3175174096661007E-2,null,null,257317.44,237917.06,19400.380000000005,8.1542618255286123E-2,null,972210.84000000008,949868.94000000006,22341.900000000023,2.3521034386070169E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,-1199.9900000000002,-0.92306923076923098,null,9244.52,15913.9,-6669.3799999999992,-0.41909148605935687,null,null,-2580.5,6163.91,-8744.41,-1.4186466058070284,null,24844.52,68579.56,-43735.039999999994,-0.6377270428681665]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,3875,"N.M.",null,16686.5,20000,-3313.5,-0.16567499999999999,null,null,12125.01,15950.01,-3825,-0.23981176187350353,null,22351.81,28001.25,-5649.4399999999987,-0.20175670728985309]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,589.05000000000007,1.1958220832741226,null,1176.76,19227.54,-18050.780000000002,-0.93879820299424688,null,null,229.52,929.27,-699.75,-0.75301042753989689,null,21446.82,23165.550000000003,-1718.7300000000032,-7.4193360399386288E-2]
["%,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."]
["%,V9301010","9301010","Publicity",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4.93,-4.93,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,6703.02,6254.02,449,7.1793822213552239E-2,null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,261.62,2.1830774365821095,null,4890.8,5283.63,-392.82999999999993,-7.4348506613824195E-2,null,null,1608.04,441.12,1166.92,2.6453572723975336,null,5924.97,8937.65,-3012.6799999999994,-0.33707741967966964]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,12996.059999999998,1.6316336600100938,null,178285.76699999999,199331.59,-21045.823000000004,-0.10558197524035204,null,null,75655.277000000002,47674.92,27980.357000000004,0.58689887680986152,null,272350.087,229050.29,43299.796999999991,0.18904056833981739]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,-16068.535,-0.6854022039801313,null,50743.523000000001,70971.578999999998,-20228.055999999997,-0.28501628799889034,null,null,21262.896000000001,29294.420000000002,-8031.5240000000013,-0.27416566021788452,null,68227.752999999997,78249.198999999993,-10021.445999999996,-0.12807090843191887]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,0,0,null,17.89,556.69000000000005,-538.80000000000007,-0.96786362248288993,null,null,0,0,0,0,null,86.81,1325.3700000000001,-1238.5600000000002,-0.93450130906841111]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,7771.19,"N.M.",null,31350.23,116244.87,-84894.64,-0.73030870093450151,null,null,18051.100000000002,44.730000000000004,18006.370000000003,"N.M.",null,35630.68,125165.29,-89534.609999999986,-0.71533098353385349]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,5951.4299999999985,0.37464260129601479,null,150419.39000000001,140677.08000000002,9742.3099999999977,6.9253001270711601E-2,null,null,67344.42,53906.39,13438.029999999999,0.2492845467856408,null,267332.7,225562.81,41769.890000000014,0.18518074854626973]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,-800,"N.M.",null,6400,6400,0,0,null,null,1600,2400,-800,-0.33333333333333331,null,17433.71,17580.11,-146.40000000000146,-8.3275929445265958E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,-376.27,-8.6024234110653866E-2,null,32900.79,35391.129999999997,-2490.3399999999965,-7.0366218880267367E-2,null,null,12126,13327.16,-1201.1599999999999,-9.0128729601805624E-2,null,50074.97,51737.979999999996,-1663.0099999999948,-3.2142924791420051E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,13163.980000000001,1.0215040746931372,null,2515.84,17955.310000000001,-15439.470000000001,-0.85988323231400632,null,null,-76.31,5063.13,-5139.4400000000005,-1.0150717046570008,null,9698.11,24362.65,-14664.54,-0.60192713025881828]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,-44259.240000000005,-0.57342119896580301,null,119489.19,563981.86,-444492.67,-0.78813291973610644,null,null,28142.959999999999,171773.9,-143630.94,-0.83616276978050808,null,606367.97,1064277.2,-457909.23,-0.43025372525127853]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,1027.1199999999999,"N.M.",null,12735.53,1558.51,11177.02,7.1716062136271184,null,null,3069.87,1422.32,1647.55,1.1583539569154622,null,25282.68,1549.81,23732.87,"N.M."]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,-366.24,"N.M.",null,0,3025.28,-3025.28,"N.M.",null,null,0,1119.3600000000001,-1119.3600000000001,"N.M.",null,1516.95,4632,-3115.05,-0.67250647668393781]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,-80103.06,"N.M.",null,0,799403.18,-799403.18,"N.M.",null,null,0,229776.98,-229776.98,"N.M.",null,318800.55,1122773.27,-803972.72,-0.71605972593202183]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,-83752.63,"N.M.",null,0,640711.35,-640711.35,"N.M.",null,null,0,237680.6,-237680.6,"N.M.",null,298974.35000000003,950574.54,-651600.18999999994,-0.68548037274383544]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,3.72,-3.72,"N.M."]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,22.830000000000002,-22.830000000000002,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,6.74,-6.74,"N.M.",null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,-4042.76,"N.M.",null,0,5263.27,{"$f":"+K1685-L1685","v":-5263.27},{"$f":"IF(L1685<0,IF(M1685=0,0,IF(OR(L1685=0,K1685=0),\"N.M.\",IF(ABS(M1685/L1685)>=10,\"N.M.\",M1685/(-L1685)))),IF(M1685=0,0,IF(OR(L1685=0,K1685=0),\"N.M.\",IF(ABS(M1685/L1685)>=10,\"N.M.\",M1685/L1685))))","v":"N.M."},null,null,0,4518.2700000000004,{"$f":"+Q1685-R1685","v":-4518.2700000000004},{"$f":"IF(R1685<0,IF(S1685=0,0,IF(OR(R1685=0,Q1685=0),\"N.M.\",IF(ABS(S1685/R1685)>=10,\"N.M.\",S1685/(-R1685)))),IF(S1685=0,0,IF(OR(R1685=0,Q1685=0),\"N.M.\",IF(ABS(S1685/R1685)>=10,\"N.M.\",S1685/R1685))))","v":"N.M."},null,-150.56,7407.5,{"$f":"+V1685-W1685","v":-7558.06},{"$f":"IF(W1685<0,IF(X1685=0,0,IF(OR(W1685=0,V1685=0),\"N.M.\",IF(ABS(X1685/W1685)>=10,\"N.M.\",X1685/(-W1685)))),IF(X1685=0,0,IF(OR(W1685=0,V1685=0),\"N.M.\",IF(ABS(X1685/W1685)>=10,\"N.M.\",X1685/W1685))))","v":-1.0203253459331758}]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,2476.8000000000002,"N.M.",null,8733.11,0,8733.11,"N.M.",null,null,6432.6100000000006,0,6432.6100000000006,"N.M.",null,8733.11,0,8733.11,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,66073.8,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M.",null,null,205462.7,0,205462.7,"N.M.",null,531999.30000000005,0,531999.30000000005,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,6479.03,"N.M.",null,76932.97,0,76932.97,"N.M.",null,null,21242.25,0,21242.25,"N.M.",null,76932.97,0,76932.97,"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,42943407.518999971,40585002.169999979,2358405.348999992,5.8110267904415716E-2,null,355139482.54199994,306940501.92899996,48198980.612999976,0.15703037008830179,null,null,136602159.54200011,110743210.32999994,25858949.212000176,0.23350369864611989,null,503039374.13200009,418751766.97700024,84287607.154999852,0.20128298863901706]
[null,null,null,null," "]

{"sheet":"O&M QRT","index":3,"n_rows":852,"n_cols":25,"rows_kept":852,"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,"August 2025",null,null,null,"As of: Aug 2025",null,null,null,null,"As of: Aug 2025",null,null,null,null,null,"As of: Aug 2025",null,null,null,null,"As of: Aug 2025"]
[null,"Run Date: 09/09/2025  05:35 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,405316.32,427027.19,{"$f":"+F11-G11","v":-21710.869999999995},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":-5.0841891355911072E-2},null,2798103.73,3168229.93,{"$f":"+K11-L11","v":-370126.20000000019},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":-0.11682428617167952},null,null,1186864.8400000001,1205315.73,{"$f":"+Q11-R11","v":-18450.889999999898},{"$f":"IF(AND(Q11=0,R11=0),\"\",IF(OR(Q11=0,R11=0),100%,(+S11/R11)))","v":-1.5307930976724162E-2},null,4056798.52,4931057.16,{"$f":"+V11-W11","v":-874258.64000000013},{"$f":"IF(AND(V11=0,W11=0),\"\",IF(OR(V11=0,W11=0),100%,(+X11/W11)))","v":-0.17729639134826011}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,1,null,64.34,0,64.34,1,null,null,64.34,0,64.34,1,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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,-1.309221549410468,null,7260073,-1652975,8913048,-5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,4136038.43,0,4136038.43,1,null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,-0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,-0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,-0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,-0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55971.28,55971.28,1]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,1,null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,1545.3600000000001,0,1545.3600000000001,1,null,null,579.51,0,579.51,1,null,1545.3600000000001,0,1545.3600000000001,1]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-0.02,0.02,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,42857.15,0,42857.15,1]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509",2,"Steam Power Generation - Operation (500-509)","o",null,20819737.550000004,17149346.279999997,3670391.270000007,0.21402514183765187,null,111360320.69600004,109380782.82999997,1979537.8660000712,1.809767506488481E-2,null,null,50853925.959999993,44023109.430000007,6830816.5299999863,0.15516433569649343,null,153229629.51600003,135376252.02999997,17853377.486000061,0.13187968508718703]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,{"$f":"+F43-G43","v":-199942.47999999998},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":-0.79845795776044459},null,1107171.1100000001,1115447.54,{"$f":"+K43-L43","v":-8276.4299999999348},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":-7.4198289952747886E-3},null,null,373544.67,576734.71999999997,{"$f":"+Q43-R43","v":-203190.05},{"$f":"IF(AND(Q43=0,R43=0),\"\",IF(OR(Q43=0,R43=0),100%,(+S43/R43)))","v":-0.35231111107720375},null,1786187.36,1540553.52,{"$f":"+V43-W43","v":245633.84000000008},{"$f":"IF(AND(V43=0,W43=0),\"\",IF(OR(V43=0,W43=0),100%,(+X43/W43)))","v":0.15944518435166088}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,1,null,0,1.41,-1.41,1,null,null,0,1.41,-1.41,1,null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,1,null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-732.15,-1662,929.85,-0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,-0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,1,null,33143.050000000003,0,33143.050000000003,1,null,null,6073.1,0,6073.1,1,null,33143.050000000003,0,33143.050000000003,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,1,null,2655.9,0,2655.9,1,null,null,1531.72,0,1531.72,1,null,2655.9,0,2655.9,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515",3,"Steam Power Generation - Maintenance (510-515)","m",null,1040339.1200000001,1550597.94,-510258.81999999983,-0.32907229323418286,null,14546687.77,13607825.140000001,938862.62999999896,6.8994319102486559E-2,null,null,3401796.9800000004,4022032.04,-620235.05999999959,-0.15420937820276528,null,23376858.829999998,22485953.449999999,890905.37999999896,3.962052941099542E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,1,null,64.34,0,64.34,1,null,null,64.34,0,64.34,1,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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,-1.309221549410468,null,7260073,-1652975,8913048,-5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,4136038.43,0,4136038.43,1,null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,-0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,-0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,-0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,-0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55971.28,55971.28,1]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,{"$f":"+F75-G75","v":-394603.41000000003},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":-0.59880141811824805},null,3106220.8560000001,4646422.97,{"$f":"+K75-L75","v":-1540202.1139999996},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":-0.33148125427763192},null,null,1125190.1599999999,2486666.79,{"$f":"+Q75-R75","v":-1361476.6300000001},{"$f":"IF(AND(Q75=0,R75=0),\"\",IF(OR(Q75=0,R75=0),100%,(+S75/R75)))","v":-0.54751068195992603},null,4663161.716,6781372.8399999999,{"$f":"+V75-W75","v":-2118211.1239999998},{"$f":"IF(AND(V75=0,W75=0),\"\",IF(OR(V75=0,W75=0),100%,(+X75/W75)))","v":-0.31235727248407713}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,1,null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,1545.3600000000001,0,1545.3600000000001,1,null,null,579.51,0,579.51,1,null,1545.3600000000001,0,1545.3600000000001,1]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-0.02,0.02,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,42857.15,0,42857.15,1]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,1,null,0,1.41,-1.41,1,null,null,0,1.41,-1.41,1,null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,1,null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-732.15,-1662,929.85,-0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,-0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,1,null,33143.050000000003,0,33143.050000000003,1,null,null,6073.1,0,6073.1,1,null,33143.050000000003,0,33143.050000000003,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,1,null,2655.9,0,2655.9,1,null,null,1531.72,0,1531.72,1,null,2655.9,0,2655.9,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-515",4,"Total Power Production Expenses - Steam Power",null,null,21860076.670000002,18699944.220000003,3160132.4499999993,0.16899154418975046,null,125907008.46600004,122988607.96999997,2918400.4960000664,2.3729031039297056E-2,null,null,54255722.939999998,48045141.470000006,6210581.4699999914,0.1292655465251977,null,176606488.34600005,157862205.47999996,18744282.866000086,0.11873825536014608]
["%,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,""]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0.19,0,0.19,1,null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533",6,"Nuclear Power Generation - Maintenance (528-532)","m",null,0,0,0,"",null,0.19,0,0.19,1,null,null,0.19,0,0.19,1,null,0.19,0,0.19,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0.19,0,0.19,1,null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533",7,"Total Power Production Expenses - Nuclear Power",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0.19,0,0.19,1,null,0.19,0,0.19,1]
["%,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,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,249.48000000000002,0,null,null,null,717.48,0,null,null,null,null,571.19000000000005,0,null,null,null,717.48,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,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,249.48000000000002,0,null,null,null,719.55000000000007,0,null,null,null,null,571.19000000000005,0,null,null,null,719.55000000000007,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-0.53,0,null,null,null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586,N5587,N5588,N5589,N55810,N55811,N55812","10.2","Solar Generation – Maintenance (558.6-558.12)","m",null,-0.53,0,null,null,null,0,0,null,null,null,null,-3.5100000000000002,0,null,null,null,0,0]
[null,"10.3","Total Power Production Expenses – Solar",null,null,{"$f":"F106+F108","v":248.95000000000002}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,null,null,null,5363.59,0,null,null,null,null,3028.54,0,null,null,null,5363.59,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,null,null,null,767.51,0,null,null,null,null,356.73,0,null,null,null,767.51,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,null,null,null,97.26,0,null,null,null,null,97.26,0,null,null,null,97.26,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817","10.4","Wind Generation – Operation (558.13-558.17)","o",null,778.55000000000007,0,null,null,null,6228.3600000000006,0,null,null,null,null,3482.53,0,null,null,null,6228.3600000000006,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818,N55819,N55820,N55821,N55822,N55823,N55824","10.5","Wind Generation – Maintenance (558.18-558.24)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.6","Total Power Production Expenses – Wind",null,null,{"$f":"F113+F115","v":778.55000000000007}]
["%,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,{"$f":"F117+F118","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F120-G120","v":0},{"$f":"IF(AND(F120=0,G120=0),\"\",IF(OR(F120=0,G120=0),100%,(+H120/G120)))","v":""},null,0,0,{"$f":"+K120-L120","v":0},{"$f":"IF(AND(K120=0,L120=0),\"\",IF(OR(K120=0,L120=0),100%,(+M120/L120)))","v":""},null,null,0,0,{"$f":"+Q120-R120","v":0},{"$f":"IF(AND(Q120=0,R120=0),\"\",IF(OR(Q120=0,R120=0),100%,(+S120/R120)))","v":""},null,0,-420846.12,{"$f":"+V120-W120","v":420846.12},{"$f":"IF(AND(V120=0,W120=0),\"\",IF(OR(V120=0,W120=0),100%,(+X120/W120)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,1637.46,-1637.46,1,null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550",11,"Other Power Generation - Operation (546-550.1)","o",null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,1637.46,-1637.46,1,null,-1637.46,-419208.66,417571.19999999995,-0.99609392611307213]
["%,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,0,0,0,"",null,null,0,0,0,"",null,0,-420846.12,420846.12,1]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,1637.46,-1637.46,1,null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-554",13,"Total Power Production Expenses - Other Power",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,1637.46,-1637.46,1,null,-1637.46,-419208.66,417571.19999999995,-0.99609392611307213]
[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,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,1,null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,-18.444178470387449,null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,-0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,-1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,-0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,-0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,"",null,-285.27,0,-285.27,1,null,null,-285.27,0,-285.27,1,null,-285.27,0,-285.27,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,3094705.26,-3094705.26,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,-5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,1,null,-2256.9500000000003,-2848.35,591.39999999999964,-0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,-0.2368246734320765,null,-2326.38,-3531.09,1204.71,-0.34117227258438609]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550",15,"Purchased Power (555)",null,null,6128211.2300000004,6953525.4099999992,-825314.17999999877,-0.11869003582169967,null,98486375.560000017,66097879.140000001,32388496.420000017,0.49000810376077092,null,null,28233824.91,20739049.010000002,7494775.8999999985,0.36138474316667801,null,139987727.61000004,113724681.74000002,26263045.87000002,0.23093532088349297]
[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,3313.8,6203.04,{"$f":"+F156-G156","v":-2889.24},{"$f":"IF(AND(F156=0,G156=0),\"\",IF(OR(F156=0,G156=0),100%,(+H156/G156)))","v":-0.46577807010756012},null,32633.68,42874.559999999998,{"$f":"+K156-L156","v":-10240.879999999997},{"$f":"IF(AND(K156=0,L156=0),\"\",IF(OR(K156=0,L156=0),100%,(+M156/L156)))","v":-0.23885679526507089},null,null,12655.16,16281.87,{"$f":"+Q156-R156","v":-3626.7100000000009},{"$f":"IF(AND(Q156=0,R156=0),\"\",IF(OR(Q156=0,R156=0),100%,(+S156/R156)))","v":-0.22274529891222572},null,59634.39,69752.539999999994,{"$f":"+V156-W156","v":-10118.149999999994},{"$f":"IF(AND(V156=0,W156=0),\"\",IF(OR(V156=0,W156=0),100%,(+X156/W156)))","v":-0.14505780004570437}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560",16,"System Control and Load Dispatching (556)",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,1,null,0,5.94,-5.94,1]
["%,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,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523936.83,578112.90000000014,-54176.070000000123,-9.3711920284083108E-2,null,null,208366.61000000002,257145.75,-48779.139999999985,-0.18969452149218871,null,744830.72000000009,805804.1100000001,-60973.390000000014,-7.5667757514912656E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,1,null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,-18.444178470387449,null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,-0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,4.124216206708966]
["%,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,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,-1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,-0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,-0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,"",null,-285.27,0,-285.27,1,null,null,-285.27,0,-285.27,1,null,-285.27,0,-285.27,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,3094705.26,-3094705.26,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,-5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,1,null,-2256.9500000000003,-2848.35,591.39999999999964,-0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,-0.2368246734320765,null,-2326.38,-3531.09,1204.71,-0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,{"$f":"+F188-G188","v":-2889.24},{"$f":"IF(AND(F188=0,G188=0),\"\",IF(OR(F188=0,G188=0),100%,(+H188/G188)))","v":-0.46577807010756012},null,32633.68,42874.559999999998,{"$f":"+K188-L188","v":-10240.879999999997},{"$f":"IF(AND(K188=0,L188=0),\"\",IF(OR(K188=0,L188=0),100%,(+M188/L188)))","v":-0.23885679526507089},null,null,12655.16,16281.87,{"$f":"+Q188-R188","v":-3626.7100000000009},{"$f":"IF(AND(Q188=0,R188=0),\"\",IF(OR(Q188=0,R188=0),100%,(+S188/R188)))","v":-0.22274529891222572},null,59634.39,69752.539999999994,{"$f":"+V188-W188","v":-10118.149999999994},{"$f":"IF(AND(V188=0,W188=0),\"\",IF(OR(V188=0,W188=0),100%,(+X188/W188)))","v":-0.14505780004570437}]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,1,null,0,5.94,-5.94,1]
["%,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,6195930.2000000002,7023463.9699999988,-827533.76999999862,-0.11782416390754244,null,99042946.070000038,66718866.599999994,32324079.470000044,0.48448184325121685,null,null,28454846.68,21012476.630000003,7442370.049999997,0.35418814169550827,null,140792192.72000006,114600238.39000003,26191954.330000028,0.2285506094748711]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,405316.32,427027.19,-21710.869999999995,-5.0841891355911072E-2,null,2798103.73,3168229.93,-370126.20000000019,-0.11682428617167952,null,null,1186864.8400000001,1205315.73,-18450.889999999898,-1.5307930976724162E-2,null,4056798.52,4931057.16,-874258.64000000013,-0.17729639134826011]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,64.34,0,64.34,1,null,64.34,0,64.34,1,null,null,64.34,0,64.34,1,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,615530.47,941381.32000000007,-325850.85000000009,-0.34614118962972418,null,5386334.6799999997,4490594.37,895740.30999999959,0.19947032312339527,null,null,1725491.37,1877015.23,-151523.85999999987,-8.0725961930527265E-2,null,7244580.3200000003,7572756.71,-328176.38999999966,-4.3336449666557378E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,7211243.7999999998,8665987.1099999994,-1454743.3099999996,-0.16786815991467585,null,45839900.710000001,57352208.020000003,-11512307.310000002,-0.20072997548735005,null,null,22316113.859999999,29668020.190000001,-7351906.3300000019,-0.24780576131864906,null,70684616.99000001,68355431.700000003,2329185.2900000066,3.4074618974281254E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,387404.5,395660.87,-8256.3699999999953,-2.0867289706965452E-2,null,2656521.9900000002,2339355.5499999998,317166.44000000041,0.13557855281981418,null,null,1408240.4100000001,1312417.17,95823.240000000224,7.3012790590053181E-2,null,3867956.5200000005,2712359.6599999997,1155596.8600000008,0.42604853517103292]
["%,V5010005","5010005","Fuel - Deferred",null,null,6623129,1180481,5442648,4.6105341805586031,null,6862548.2400000002,1655699.31,5206848.93,3.1448034667599152,null,null,1966611.02,-6359877,8326488.0199999996,-1.309221549410468,null,7260073,-1652975,8913048,-5.3921251077602506]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,489.78000000000003,1997.07,-1507.29,-0.75475070978984216,null,3509.33,12670.91,-9161.58,-0.72304041304057876,null,null,-245.89000000000001,6192.74,-6438.63,-1.0397061720659999,null,9692.4700000000012,12670.91,-2978.4399999999987,-0.23506125447974918]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,4136038.43,0,4136038.43,1,null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,229206.49,213404.01,15802.479999999981,7.4049592601376044E-2,null,2929358.79,2374791.64,554567.14999999991,0.23352244494173807,null,null,1566060.65,904377.35,661683.29999999993,0.73164514790203439,null,4283898.47,3198361.45,1085537.0199999996,0.33940410956366407]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3920242.98,3547914.08,372328.89999999991,0.10494304304009523,null,29337017.600000001,23811687.18,5525330.4200000018,0.23204279386976231,null,null,12013675.66,9287663.6699999999,2726011.99,0.29350890459193385,null,33290457.190000001,30404309.670000002,2886147.5199999996,9.4925605985646422E-2]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,55139.12,16573.64,38565.480000000003,2.3269167183551716,null,370272.06,591651.71,-221379.64999999997,-0.37417224738520571,null,null,176238.71,95351.74,80886.969999999987,0.8483009329457436,null,403116.26,665556.25,-262439.99,-0.39431676886814598]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,175772.97,170292.64,5480.3299999999872,3.2181837101121852E-2,null,945375.87,963248.3,-17872.430000000051,-1.8554333290803679E-2,null,null,419023.83,493008.95,-73985.119999999995,-0.15006851295498794,null,1372399.25,1520487.77,-148088.52000000002,-9.7395403581575682E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-126577.74,-152093.33000000002,25515.590000000011,-0.16776271516969224,null,-826323.99,-942159.14,115835.15000000002,-0.12294648014559412,null,null,-274660.03000000003,-343897.51,69237.479999999981,-0.20133172816517333,null,-1169842.3599999999,-1302229.3999999999,132387.04000000004,-0.10166184237585178]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503204.39,549936,-46731.609999999986,-8.4976451805300959E-2,null,4103660.87,4246703.28,-143042.41000000015,-3.3683165639017791E-2,null,null,1494352.79,1635408,-141055.20999999996,-8.6250776564624834E-2,null,6095116.9900000002,6288038.6400000006,-192921.65000000037,-3.0680735447898004E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-0.11,999.98,-1000.09,-1.000110002200044,null,237983.64,1141696.8400000001,-903713.20000000007,-0.79155268573748527,null,null,-0.08,76986.759999999995,-76986.84,-1.0000010391397169,null,1795089.5,1227591.6200000001,567497.87999999989,0.46228556040485175]
["%,V5020000","5020000","Steam Expenses",null,null,163552.9,133384.15,30168.75,0.22617942236765015,null,1353820.25,1039615.4,314204.84999999998,0.30223181572723912,null,null,527316.25,375032.52,152283.72999999998,0.4060547336001688,null,1813936.5,1471516.75,342419.75,0.2326985064899873]
["%,V5020002","5020002","Urea Expense",null,null,88624.99,122742.36,-34117.369999999995,-0.27795921473238738,null,569252.07999999996,896348.94000000006,-327096.8600000001,-0.36492134413635841,null,null,261173.61000000002,390749.28,-129575.67000000001,-0.3316082117924824,null,950697.69,1259773.1400000001,-309075.45000000019,-0.24534214946033867]
["%,V5020004","5020004","Lime-Related Expenses",null,null,285011.39,260968.33000000002,24043.059999999998,9.2130182999599977E-2,null,1445071.87,1442669.32,2402.5500000000466,1.6653504491244372E-3,null,null,756770.94000000006,864850.54,-108079.59999999998,-0.12496910737894662,null,2278119.4400000004,1813348.04,464771.40000000037,0.25630567863850362]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55971.28,55971.28,1]
["%,V5050000","5050000","Electric Expenses",null,null,12544.92,2315.2600000000002,10229.66,4.4183633803546893,null,58983.33,27278.99,31704.34,1.1622255809324318,null,null,33054.58,15028.25,18026.330000000002,1.1994962820022292,null,76124.55,34112.660000000003,42011.89,1.2315630032955505]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,264385.36,658988.77,-394603.41000000003,-0.59880141811824805,null,3106220.8560000001,4646422.97,-1540202.1139999996,-0.33148125427763192,null,null,1125190.1599999999,2486666.79,-1361476.6300000001,-0.54751068195992603,null,4663161.716,6781372.8399999999,-2118211.1239999998,-0.31235727248407713]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3702.6,4268.49,-565.88999999999987,-0.13257381415910544,null,33328.47,35147.82,-1819.3499999999985,-5.1762812032154444E-2,null,null,10809.84,13644.33,-2834.49,-0.20774123756901217,null,50174,47915.61,2258.3899999999994,4.7132656768848383E-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,-1.1000000000000001,1.1000000000000001,1,null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F220-G220","v":193.17000000000002},{"$f":"IF(AND(F220=0,G220=0),\"\",IF(OR(F220=0,G220=0),100%,(+H220/G220)))","v":1},null,1545.3600000000001,0,{"$f":"+K220-L220","v":1545.3600000000001},{"$f":"IF(AND(K220=0,L220=0),\"\",IF(OR(K220=0,L220=0),100%,(+M220/L220)))","v":1},null,null,579.51,0,{"$f":"+Q220-R220","v":579.51},{"$f":"IF(AND(Q220=0,R220=0),\"\",IF(OR(Q220=0,R220=0),100%,(+S220/R220)))","v":1},null,1545.3600000000001,0,{"$f":"+V220-W220","v":1545.3600000000001},{"$f":"IF(AND(V220=0,W220=0),\"\",IF(OR(V220=0,W220=0),100%,(+X220/W220)))","v":1}]
["%,V5080017","5080017","IPP Oper - Training/Travel",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-0.02,0.02,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1548.45,7083.39,-5534.9400000000005,-0.78139704294130352,null,11675.4,27013.39,-15337.99,-0.56779212087042763,null,null,5136.3100000000004,19064.420000000002,-13928.11,-0.73058136570637866,null,22846.9,30716.92,-7870.0199999999968,-0.25621123472014762]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,42857.15,0,42857.15,1]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,7.46,33.950000000000003,-26.490000000000002,-0.78026509572901326,null,56.79,129.51,-72.72,-0.56150104239054899,null,null,24.85,91.38,-66.53,-0.72805865616108567,null,110.32,149.76,-39.44,-0.26335470085470086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,64888.49,167134.35,-102245.86000000002,-0.61175850446063307,null,671030.85,1214300.8400000001,-543269.99000000011,-0.44739324235335298,null,null,212212.56,430925.53,-218712.97000000003,-0.50754238209093816,null,1134160.22,1687437.4300000002,-553277.2100000002,-0.32788013360590212]
["%,V5110000","5110000","Maintenance of Structures",null,null,50468.3,250410.78,-199942.47999999998,-0.79845795776044459,null,1107171.1100000001,1115447.54,-8276.4299999999348,-7.4198289952747886E-3,null,null,373544.67,576734.71999999997,-203190.05,-0.35231111107720375,null,1786187.36,1540553.52,245633.84000000008,0.15944518435166088]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,553224.63,945535.53,-392310.9,-0.41490868143262688,null,8908857.8499999996,8213992.2699999996,694865.58000000007,8.4595353533246029E-2,null,null,1631164.9,2355281.65,-724116.75,-0.30744380401384269,null,14849786.73,13230439.539999999,1619347.1900000013,0.12239557008700873]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,1.41,-1.41,1,null,0,1.41,-1.41,1,null,null,0,1.41,-1.41,1,null,-1.41,1.41,-2.82,-2]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,-817.80000000000007,817.80000000000007,1,null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-732.15,-1662,929.85,-0.55947653429602895,null,-6741.24,-10425.6,3684.3600000000006,-0.35339548802946597]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-466168.88,-429863.2,-36305.679999999993,8.4458683599805684E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-352508.32,-346745.00000000006,0.983650541921961]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,284033.88,112146.36,171887.52000000002,1.5327070802833014,null,3289169.46,2377964.09,911205.37000000011,0.38318718681744274,null,null,913168.41,405544.42,507623.99000000005,1.2517099606499333,null,4860357.8499999996,4521076.1199999992,339281.73000000045,7.5044463086810509E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-2152.4499999999998,0,-2152.4499999999998,1,null,33143.050000000003,0,33143.050000000003,1,null,null,6073.1,0,6073.1,1,null,33143.050000000003,0,33143.050000000003,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1107.0899999999999,0,1107.0899999999999,1,null,2655.9,0,2655.9,1,null,null,1531.72,0,1531.72,1,null,2655.9,0,2655.9,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,147040.29,134458.42000000001,12581.869999999995,9.3574429924135616E-2,null,1004242.04,1123162.8799999999,-118920.83999999985,-0.10588031541783136,null,null,439647.10000000003,430019.64,9627.460000000021,2.2388419282430964E-2,null,1416563.69,1869379.3499999999,-452815.65999999992,-0.24222780678517711]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,0,"",null,0,-13.57,13.57,1,null,null,0,0,0,"",null,0,0,0,""]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0.19,0,0.19,1,null,0.19,0,0.19,1]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-420846.12,420846.12,1]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,3967199.65,4704623.1399999997,-737423.48999999976,-0.15674443373162505,null,80363043.569999993,53425038.869999997,26938004.699999996,0.50422059150108756,null,null,18400605.23,11294277.07,7106328.1600000001,0.62919725768689683,null,115945720.56,90885341.919999987,25060378.640000015,0.27573619805555571]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,32587.75,1,null,96712.040000000008,373078.23,-276366.18999999994,-0.74077275964346667,null,null,96712.040000000008,0,96712.040000000008,1,null,96712.040000000008,672522.59,-575810.54999999993,-0.85619510565436907]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-448262.49,201548.44,-649810.92999999993,-3.2240930765824829,null,1884279.51,613063.13,1271216.3799999999,2.0735489018887825,null,null,34756.06,613063.13,-578307.07000000007,-0.94330753506576082,null,2690473.27,613063.13,2077410.1400000001,3.3885745828492411]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,666.12,835.77,-169.64999999999998,-0.20298646756882871,null,-940.59,5183.1500000000005,-6123.7400000000007,-1.1814707272604497,null,null,1482.15,4970.1000000000004,-3487.9500000000003,-0.70178668437254788,null,-1211.45,5644.6900000000005,-6856.14,-1.2146176317920028]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,3370.29,9290.4500000000007,-5920.1600000000008,-0.63723070464832166,null,-37332.61,52983.15,-90315.760000000009,-1.7046128816425601,null,null,-3081.62,38773.07,-41854.69,-1.0794783595933983,null,-34249.760000000002,66111.760000000009,-100361.52000000002,-1.5180585118290604]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,268149.33,290583.41000000003,-22434.080000000016,-7.720358158093063E-2,null,2184055.2599999998,2416213.2400000002,-232157.98000000045,-9.6083398665591457E-2,null,null,805853.6,869901.78,-64048.180000000051,-7.3626909925394168E-2,null,3355313.5,3364240.97,-8927.4700000002049,-2.6536357174201481E-3]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-956584,-956584,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,58868.57,95302.24,-36433.670000000006,-0.38229605096375491,null,294367.3,715549.99,-421182.69,-0.58861392758876285,null,null,112594.88,285401.17,-172806.28999999998,-0.60548556966322176,null,677632.58000000007,1004567.52,-326934.93999999994,-0.32544844770613324]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,49743.75,41150.629999999997,8593.1200000000026,0.20882110431845158,null,629736.81000000006,410010.88,219725.93000000005,0.53590268141177144,null,null,232471.85,142089.74,90382.110000000015,0.63609174033255333,null,818249.02,650266.65,167982.37,0.25832844110950481]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-2761.37,-915.66,-1845.71,2.0157154402289059,null,205138.48,-11759.710000000001,216898.19,-18.444178470387449,null,null,-6919.1500000000005,-2713.29,-4205.8600000000006,1.5500960089043194,null,-22740.809999999998,-14116.130000000001,-8624.6799999999967,0.61098048827830265]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,1322426.52,1355816.8599999999,-33390.339999999851,-2.4627470704265953E-2,null,9659905.4000000004,5709106.46,3950798.9400000004,0.69201703763639411,null,null,6780961.4400000004,5096345.3899999997,1684616.0500000007,0.33055374412133415,null,12563246.01,8330214.3100000005,4233031.6999999993,0.50815399730094091]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,107907.97,39734.11,68173.86,1.7157515293534951,null,793226,308992.78000000003,484233.22,1.5671344165387939,null,null,344065.99,143531.81,200534.18,1.3971410240001849,null,954209.25,563256.31000000006,390952.93999999994,0.69409420375601283]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-9614.59,1800.21,-11414.8,-6.340815793712955,null,-121529.75,-25729.010000000002,-95800.739999999991,3.7234522432071806,null,null,-28140.36,-37014.550000000003,8874.1900000000023,-0.23974869341920951,null,-131685.9,-25698.74,-105987.15999999999,4.124216206708966]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F252-G252","v":0},{"$f":"IF(AND(F252=0,G252=0),\"\",IF(OR(F252=0,G252=0),100%,(+H252/G252)))","v":""},null,0,0,{"$f":"+K252-L252","v":0},{"$f":"IF(AND(K252=0,L252=0),\"\",IF(OR(K252=0,L252=0),100%,(+M252/L252)))","v":""},null,null,0,0,{"$f":"+Q252-R252","v":0},{"$f":"IF(AND(Q252=0,R252=0),\"\",IF(OR(Q252=0,R252=0),100%,(+S252/R252)))","v":""},null,0,0,{"$f":"+V252-W252","v":0},{"$f":"IF(AND(V252=0,W252=0),\"\",IF(OR(V252=0,W252=0),100%,(+X252/W252)))","v":""}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,79512.820000000007,79936.100000000006,-423.27999999999884,-5.2952295646147207E-3,null,3999807.3,972923.31,3026883.9899999998,3.1111229003239727,null,null,360314.56,317171.35000000003,43143.209999999963,0.13602492785051348,null,4317281.38,1252833.6200000001,3064447.76,2.4460133501206647]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,176273.08000000002,403971.15,-227698.07,-0.56364933485967994,null,2936441.91,4546457.87,-1610015.96,-0.3541253446169072,null,null,189517.1,2885598.08,-2696080.98,-0.93432311266300816,null,5333727.4000000004,6981772.9700000007,-1648045.5700000003,-0.23604972219542111]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,96096.39,-379914.83,476011.22000000003,-1.2529419291160602,null,-6253075.7800000003,-4888442.32,-1364633.46,0.27915507040287629,null,null,-210460.66,-1473833.59,1263372.9300000002,-0.85720188396574681,null,-8919759.7800000012,-5576640.7600000007,-3343119.0200000005,0.59948617167156382]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-9779.7900000000009,-13543.07,3763.2799999999988,-0.27787495745056318,null,-59636.32,-49612.11,-10024.209999999999,0.20205167649592004,null,null,-22865.58,-21635.010000000002,-1230.5699999999997,5.6878642533560168E-2,null,-74298.53,-52495.770000000004,-21802.759999999995,0.41532412992513479]
["%,V5550139","5550139","Generation Deactivation expens",null,null,0,0,0,"",null,-285.27,0,-285.27,1,null,null,-285.27,0,-285.27,1,null,-285.27,0,-285.27,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,3094705.26,-3094705.26,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,794704.73,495765.16000000003,298939.56999999995,0.60298624050145022,null,5425605.7000000002,3948228.54,1477377.1600000001,0.37418734630797235,null,null,2449589.42,1698450.07,751139.34999999986,0.442249886097623,null,7128818.8100000005,5618206.5,1510612.3100000005,0.26887803251802878]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-239304.5,-252490.44,13185.940000000002,-5.2223521809380197E-2,null,-2554302.4500000002,-1616654.88,-937647.5700000003,0.57999241619213149,null,null,-944339.74,-756230.9,-188108.83999999997,0.24874524434270004,null,-3272222.33,-2270707.9699999997,-1001514.3600000003,0.44105819560760184]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-395.26,395.26,1,null,-2256.9500000000003,-2848.35,591.39999999999964,-0.20762897818034989,null,null,-288.03000000000003,-377.41,89.38,-0.2368246734320765,null,-2326.38,-3531.09,1204.71,-0.34117227258438609]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,3313.8,6203.04,-2889.24,-0.46577807010756012,null,32633.68,42874.559999999998,-10240.879999999997,-0.23885679526507089,null,null,12655.16,16281.87,-3626.7100000000009,-0.22274529891222572,null,59634.39,69752.539999999994,-10118.149999999994,-0.14505780004570437]
["%,V5570000","5570000","Other Expenses",null,null,64405.17,63735.520000000004,669.64999999999418,1.0506700188529004E-2,null,523692.75,577415.66,-53722.910000000033,-9.3040271890097392E-2,null,null,208366.61000000002,257140.07,-48773.459999999992,-0.18967662255050327,null,744586.64,805106.72,-60520.079999999958,-7.5170258173972215E-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,0,5.68,-5.68,1,null,0,5.94,-5.94,1]
["%,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,249.48000000000002,0,249.48000000000002,1,null,717.48,0,717.48,1,null,null,571.19000000000005,0,571.19000000000005,1,null,717.48,0,717.48,1]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,616.48,0,616.48,1,null,5363.59,0,5363.59,1,null,null,3028.54,0,3028.54,1,null,5363.59,0,5363.59,1]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,171.49,0,171.49,1,null,767.51,0,767.51,1,null,null,356.73,0,356.73,1,null,767.51,0,767.51,1]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-9.42,0,-9.42,1,null,97.26,0,97.26,1,null,null,97.26,0,97.26,1,null,97.26,0,97.26,1]
["%,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,0,0,0,"",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,-0.53,0,-0.53,1,null,0,0,0,"",null,null,-3.5100000000000002,0,-3.5100000000000002,1,null,0,0,0,""]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,1637.46,-1637.46,1,null,-1637.46,1637.46,-3274.92,-2]
["%,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,28057034.369999997,25723408.189999998,2333626.1799999997,9.0719945147361897E-2,null,224956902.63599998,189709112.03,35247790.605999976,0.18579914390420005,null,null,82714620.019999996,69059255.560000002,13655364.459999993,0.1977340234740288,null,317403991.70600015,272043235.2100001,45360756.496000051,0.16674098314183194]
[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,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600",22,"(560) Operation Supervision and Engineering  ",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
[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,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610",25,"(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,55995.37,36512.020000000004,{"$f":"+F284-G284","v":19483.349999999999},{"$f":"IF(AND(F284=0,G284=0),\"\",IF(OR(F284=0,G284=0),100%,(+H284/G284)))","v":0.53361468360282438},null,434929.60000000003,259556.73,{"$f":"+K284-L284","v":175372.87000000002},{"$f":"IF(AND(K284=0,L284=0),\"\",IF(OR(K284=0,L284=0),100%,(+M284/L284)))","v":0.67566296585721364},null,null,174724.1,100794.17,{"$f":"+Q284-R284","v":73929.930000000008},{"$f":"IF(AND(Q284=0,R284=0),\"\",IF(OR(Q284=0,R284=0),100%,(+S284/R284)))","v":0.73347426741050603},null,561458.12,353554.76,{"$f":"+V284-W284","v":207903.35999999999},{"$f":"IF(AND(V284=0,W284=0),\"\",IF(OR(V284=0,W284=0),100%,(+X284/W284)))","v":0.58803722512461709}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,1,null,165.68,0,165.68,1,null,null,220.64000000000001,0,220.64000000000001,1,null,295.73,0,295.73,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613",26,"(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,60.99,0,60.99,1,null,165.68,0,165.68,1,null,null,220.64000000000001,0,220.64000000000001,1,null,295.73,0,295.73,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,8225.5,-8225.5,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,37252.490000000005,-37252.490000000005,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614",27,"(561.4) Scheduling, System Control and Dispatch Services",null,null,113720.01,107450.36,6269.6499999999942,5.8349269374248669E-2,null,972919.06,953909.59,19009.470000000088,1.992795774282979E-2,null,null,310056.02,304400.80000000005,5655.2199999999721,1.8578203473840971E-2,null,1415906.8,1422033.5799999998,-6126.7799999997951,-4.3084636580802797E-3]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615",28,"(561.5) Reliability, Planning and Standards Development",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616",29,"(561.6) Transmission Service Studies",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,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,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618",31,"(561.8) Reliability, Planning and Standards Development Services",null,null,61567.900000000009,37438.879999999997,24129.020000000011,0.64449096767852065,null,290989.35000000003,322107.87,-31118.51999999996,-9.6609002443808531E-2,null,null,104743.93000000001,102570.65000000001,2173.2799999999988,2.1188127402916902E-2,null,421092.10000000003,428821.04000000004,-7728.9400000000023,-1.8023695852237107E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620",32,"(562) Station Expenses",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630",33,"(563) Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,15.85,-15.85,1,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,0,15.85,-15.85,1,null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,-2.6012783162709647,null,7989054,-3212010,11201064,-3.4872444357271615,null,null,8577564,-2490602,11068166,-4.4439721802198822,null,6377634,-13211307,19588941,-1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,5936742,36540.080000000002,5900201.9199999999,161.47205807978526,null,null,1966982,13702.53,1953279.47,142.54881908669421,null,5955010.04,-516930.32,6471940.3600000003,-12.519947291929018]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650",35,"(565) Transmission of Electricity by Others",null,null,8003900.2400000002,6904824.2199999997,1099076.0200000005,0.15917509048478001,null,70378727.450000003,52392002.090000004,17986725.359999999,0.34331051768363524,null,null,31891238.590000004,18459736.160000004,13431502.43,0.72761074771504197,null,96561359.99000001,67942456.149999991,28618903.840000018,0.42122268551517505]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F316-G316","v":0},{"$f":"IF(AND(F316=0,G316=0),\"\",IF(OR(F316=0,G316=0),100%,(+H316/G316)))","v":""},null,0,1248885.1499999999,{"$f":"+K316-L316","v":-1248885.1499999999},{"$f":"IF(AND(K316=0,L316=0),\"\",IF(OR(K316=0,L316=0),100%,(+M316/L316)))","v":1},null,null,0,0,{"$f":"+Q316-R316","v":0},{"$f":"IF(AND(Q316=0,R316=0),\"\",IF(OR(Q316=0,R316=0),100%,(+S316/R316)))","v":""},null,0,-3257551.6300000004,{"$f":"+V316-W316","v":3257551.6300000004},{"$f":"IF(AND(V316=0,W316=0),\"\",IF(OR(V316=0,W316=0),100%,(+X316/W316)))","v":1}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660",36,"(566) Miscellaneous Transmission Expenses",null,null,104550.7,74148.490000000005,30402.209999999992,0.41001792484243427,null,596319.59,2175647.59,-1579328,-0.72591168131232142,null,null,303365.19,541269.78,-237904.59000000003,-0.43953052394685699,null,868148.16,-2238649.1600000006,3106797.3200000008,-1.3878000070363861]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,"",null,250,0,250,1,null,null,0,0,0,"",null,250,0,250,1]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5670",37,"(567) Rents",null,null,0,0,0,"",null,250,0,250,1,null,null,0,0,0,"",null,250,0,250,1]
[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,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,60.99,1,null,165.68,0,165.68,1,null,null,220.64000000000001,0,220.64000000000001,1,null,295.73,0,295.73,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,8225.5,-8225.5,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,37252.490000000005,-37252.490000000005,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,15.85,-15.85,1,null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,-2.6012783162709647,null,7989054,-3212010,11201064,-3.4872444357271615,null,null,8577564,-2490602,11068166,-4.4439721802198822,null,6377634,-13211307,19588941,-1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,5936742,36540.080000000002,5900201.9199999999,161.47205807978526,null,null,1966982,13702.53,1953279.47,142.54881908669421,null,5955010.04,-516930.32,6471940.3600000003,-12.519947291929018]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F348-G348","v":0},{"$f":"IF(AND(F348=0,G348=0),\"\",IF(OR(F348=0,G348=0),100%,(+H348/G348)))","v":""},null,250,0,{"$f":"+K348-L348","v":250},{"$f":"IF(AND(K348=0,L348=0),\"\",IF(OR(K348=0,L348=0),100%,(+M348/L348)))","v":1},null,null,0,0,{"$f":"+Q348-R348","v":0},{"$f":"IF(AND(Q348=0,R348=0),\"\",IF(OR(Q348=0,R348=0),100%,(+S348/R348)))","v":""},null,250,0,{"$f":"+V348-W348","v":250},{"$f":"IF(AND(V348=0,W348=0),\"\",IF(OR(V348=0,W348=0),100%,(+X348/W348)))","v":1}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567",39,"TOTAL Transmissiom Operation Expenses (Lines 22-38)","o",null,8559516.9800000023,7395032.2400000002,1164484.7400000021,0.15746851429548359,null,74528289.910000011,57789962.280000009,16738327.630000003,0.28964074329899353,null,null,33545839.949999999,20110010.399999999,13435829.550000001,0.66811648938779278,null,102369310.73000002,70351510.150000006,32017800.580000013,0.45511177388706003]
[null,40,"Transmission Maintenance Expenses"]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,{"$f":"+F352-G352","v":-895.56},{"$f":"IF(AND(F352=0,G352=0),\"\",IF(OR(F352=0,G352=0),100%,(+H352/G352)))","v":-1.2182003672719852},null,3316.01,18692.18,{"$f":"+K352-L352","v":-15376.17},{"$f":"IF(AND(K352=0,L352=0),\"\",IF(OR(K352=0,L352=0),100%,(+M352/L352)))","v":-0.82259907619122008},null,null,101.45,8274.74,{"$f":"+Q352-R352","v":-8173.29},{"$f":"IF(AND(Q352=0,R352=0),\"\",IF(OR(Q352=0,R352=0),100%,(+S352/R352)))","v":-0.98773979605401496},null,6847.57,20001.27,{"$f":"+V352-W352","v":-13153.7},{"$f":"IF(AND(V352=0,W352=0),\"\",IF(OR(V352=0,W352=0),100%,(+X352/W352)))","v":-0.65764323965428195}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680",41,"(568) Maintenance Supervision and Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690",42,"(569) Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691",43,"(569.1) Maintenance of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692",44,"(569.2) Maintenance of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693",45,"(569.3) Maintenance of Communication Equipment",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
[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,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700",47,"(570) Maintenance of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710",48,"(571) Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720",49,"(572) Maintenance of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730",50,"(573) Maintenance of Miscellaneous Transmission Plant",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
[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,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,-305.78000000000003,-1.3589014309839127,null,-21.830000000000002,411.08,-432.90999999999997,-1.0531040186824949,null,null,38.85,272.48,-233.63000000000002,-0.85742072812683501,null,-116.49,266.79999999999995,-383.28999999999996,-1.4366191904047978]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574",52,"TOTAL Transmission Maintenance Expenses (Lines 41-51)","m",null,1005822.73,862266.66,143556.06999999995,0.16648686150059419,null,5242457.3600000003,4655651.91,586805.45000000019,0.12604152143324654,null,null,2629849.2799999998,2917879.04,-288029.76000000024,-9.8712028857783032E-2,null,6350990.6400000006,6822658.1440000013,-471667.50400000066,-6.9132513170808013E-2]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,189783.07,212445.31,-22662.239999999991,-0.10667328923382677,null,1567228.31,1481724.62,85503.689999999944,5.7705520206581935E-2,null,null,660604.93000000005,527884.17000000004,132720.76,0.25142023107076689,null,2150275.8200000003,2114108.0300000003,36167.790000000037,1.7107824901455029E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,55995.37,36512.020000000004,19483.349999999999,0.53361468360282438,null,434929.60000000003,259556.73,175372.87000000002,0.67566296585721364,null,null,174724.1,100794.17,73929.930000000008,0.73347426741050603,null,561458.12,353554.76,207903.35999999999,0.58803722512461709]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,60.99,0,{"$f":"+F384-G384","v":60.99},{"$f":"IF(AND(F384=0,G384=0),\"\",IF(OR(F384=0,G384=0),100%,(+H384/G384)))","v":1},null,165.68,0,{"$f":"+K384-L384","v":165.68},{"$f":"IF(AND(K384=0,L384=0),\"\",IF(OR(K384=0,L384=0),100%,(+M384/L384)))","v":1},null,null,220.64000000000001,0,{"$f":"+Q384-R384","v":220.64000000000001},{"$f":"IF(AND(Q384=0,R384=0),\"\",IF(OR(Q384=0,R384=0),100%,(+S384/R384)))","v":1},null,295.73,0,{"$f":"+V384-W384","v":295.73},{"$f":"IF(AND(V384=0,W384=0),\"\",IF(OR(V384=0,W384=0),100%,(+X384/W384)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,12482.78,9127.24,3355.5400000000009,0.36764016285317369,null,65310.26,55122.720000000001,10187.540000000001,0.18481562593427903,null,null,33120.01,29125.22,3994.7900000000009,0.13715913562197987,null,87448.040000000008,68760.02,18688.020000000004,0.27178613386092676]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,101237.23,98323.12,2914.1100000000006,2.9638095292338167E-2,null,907608.8,895251.9,12356.900000000023,1.3802707372081559E-2,null,null,276936.01,275275.58,1660.429999999993,6.0318826682700761E-3,null,1328458.76,1307795.57,20663.189999999944,1.580001528832212E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,8225.5,-8225.5,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,37252.490000000005,-37252.490000000005,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,2540.7000000000003,6422.07,-3881.3699999999994,-0.60437989620169197,null,56888.340000000004,46143.51,10744.830000000002,0.23285679827997482,null,null,8618.2800000000007,16405.66,-7787.3799999999992,-0.47467642264925636,null,88826.150000000009,69118.14,19708.010000000009,0.28513513239794952]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,6494.27,3185,3309.2700000000004,1.0390172684458401,null,20276.14,17885.490000000002,2390.6499999999978,0.13366421607683085,null,null,10830.22,9834.630000000001,995.58999999999833,0.10123309163639081,null,26718.82,21347.850000000002,5370.9699999999975,0.25159301756382946]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,55073.630000000005,34253.879999999997,20819.750000000007,0.60780705718593075,null,270713.21000000002,304222.38,-33509.169999999984,-0.11014695894496646,null,null,93913.71,92736.02,1177.6900000000023,1.2699380456482846E-2,null,394373.28,407473.19,-13099.909999999974,-3.2149133541767433E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,25540.66,15004.95,10535.71,0.70214895751068807,null,214964.11000000002,143822.95000000001,71141.16,0.49464400500754574,null,null,83822.98,53679.96,30143.019999999997,0.561532087579797,null,274637.78000000003,240392.84000000003,34244.94,0.14245407641924776]
["%,V5630000","5630000","Overhead Line Expenses",null,null,1857.3400000000001,785.94,1071.4000000000001,1.363208387408708,null,14908.42,15031.48,-123.05999999999949,-8.1868185967050155E-3,null,null,8445.2900000000009,3253.2000000000003,5192.09,1.5959947128980696,null,27060.080000000002,19658.919999999998,7401.1600000000035,0.37647846372028598]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,15.85,-15.85,1,null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,8422.5,8433,-10.5,-1.2451085023123443E-3,null,70432.5,64753.5,5679,8.7701823067478979E-2,null,null,25785,25396.5,388.5,1.5297383497726065E-2,null,98968.5,99684,-715.5,-7.1776814734561215E-3]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,168427.80000000002,170519.23,-2091.429999999993,-1.2265068285846663E-2,null,1377502.13,1379318.22,-1816.0900000000838,-1.3166577325427369E-3,null,null,514279.54000000004,511515.53,2764.0100000000093,5.4035700538750198E-3,null,2059712.8499999999,1937490.25,122222.59999999986,6.3082949707746847E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13760.82,14278.87,-518.05000000000109,-3.6280882170648031E-2,null,114000.54000000001,113002.43000000001,998.11000000000058,8.8326419175233702E-3,null,null,42907.97,43167,-259.02999999999884,-6.0006486436397907E-3,null,167045.14000000001,97257.810000000012,69787.33,0.71754988108410001]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,178270.09999999963,2.8192737973859135E-2,null,50958746.32,49766402.090000004,1192344.2299999967,2.3958819201832252E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,75841947.359999999,73238843.969999999,2603103.3900000006,3.5542660818981255E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.11,-59398.459999999963,-0.12962045905555597,null,3190805.2,3665992.92,-475187.71999999974,-0.12962046855235054,null,null,1196551.95,1374747.35,-178195.40000000014,-0.12962047171794885,null,5023801.67,5476637.3100000005,-452835.6400000006,-8.2684978823255428E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,235247,-146912,382159,-2.6012783162709647,null,7989054,-3212010,11201064,-3.4872444357271615,null,null,8577564,-2490602,11068166,-4.4439721802198822,null,6377634,-13211307,19588941,-1.4827405797170561]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91143.26,72425.39,18717.869999999995,0.25844348232021941,null,741444.76,578002.85,163441.91000000003,0.28277007630671724,null,null,273272.37,216945.62,56326.75,0.25963534087482382,null,1037240.4299999999,820780.13,216460.29999999993,0.26372507336404444]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,5936742,36540.080000000002,5900201.9199999999,161.47205807978526,null,null,1966982,13702.53,1953279.47,142.54881908669421,null,5955010.04,-516930.32,6471940.3600000003,-12.519947291929018]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,104293.39,73885.69,30407.699999999997,0.41155059931090848,null,593990.26,924390.24,-330399.98,-0.3574247819838513,null,null,302500.38,540482.56000000006,-237982.18000000005,-0.44031426286909242,null,864654.32000000007,1015275.5,-150621.17999999993,-0.14835498345030482]
["%,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,-3257551.6300000004,3257551.6300000004,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,257.31,262.8,-5.4900000000000091,-2.0890410958904142E-2,null,2329.33,2372.2000000000003,-42.870000000000346,-1.8071832054632975E-2,null,null,864.81000000000006,787.22,77.590000000000032,9.8562028403749946E-2,null,3493.84,3626.9700000000003,-133.13000000000011,-3.670556966283154E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,0,"",null,250,0,250,1,null,null,0,0,0,"",null,250,0,250,1]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,-160.41,735.15,-895.56,-1.2182003672719852,null,3316.01,18692.18,-15376.17,-0.82259907619122008,null,null,101.45,8274.74,-8173.29,-0.98773979605401496,null,6847.57,20001.27,-13153.7,-0.65764323965428195]
["%,V5690000","5690000","Maintenance of Structures",null,null,2711.85,2291.06,420.78999999999996,0.18366607596483722,null,25392.52,32313.84,-6921.32,-0.21419057592659987,null,null,5534.37,8482.08,-2947.71,-0.34752207005828761,null,25364.9,36768.559999999998,-11403.659999999996,-0.31014703866564253]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,187.67000000000002,1195.6100000000001,-1007.94,-0.84303409974824561,null,1717.33,4600.24,-2882.91,-0.62668686851120814,null,null,515.12,2504.5500000000002,-1989.4300000000003,-0.79432632608652254,null,5017.68,6871.66,-1853.9799999999996,-0.26980089236079779]
["%,V5692000","5692000","Maint of Computer Software",null,null,8691.23,18559.02,-9867.7900000000009,-0.53169779438785025,null,78297.070000000007,143577.74,-65280.669999999984,-0.45467124639237244,null,null,30044.170000000002,55382.770000000004,-25338.600000000002,-0.45751774423706149,null,158645.40000000002,205139.41999999998,-46494.01999999996,-0.22664595619895953]
["%,V5693000","5693000","Maint of Communication Equip",null,null,480.03000000000003,1744.29,-1264.26,-0.72479920196756276,null,3146.09,8141.99,-4995.8999999999996,-0.61359692163709356,null,null,2837.39,4312.26,-1474.8700000000003,-0.3420178746179498,null,2743.03,6334.6299999999992,-3591.599999999999,-0.5669786554226528]
["%,V5700000","5700000","Maint of Station Equipment",null,null,30483.37,23155.74,7327.6299999999974,0.31644983058196358,null,465291.72000000003,375550.10000000003,89741.62,0.23896044762070356,null,null,147523.86000000002,110057.56,37466.300000000017,0.34042459236784839,null,551139.42000000004,558656.58000000007,-7517.1600000000326,-1.3455779935501755E-2]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,962586.85,813675.26,148911.58999999997,0.18301108233277238,null,4650761.58,4070955.33,579806.25,0.14242510737645456,null,null,2435608.75,2727772.73,-292163.98,-0.10710715624758078,null,5585283.4000000004,5986796.7740000002,-401513.37399999984,-6.7066477977627076E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-80.760000000000005,225.02,{"$f":"+F416-G416","v":-305.78000000000003},{"$f":"IF(AND(F416=0,G416=0),\"\",IF(OR(F416=0,G416=0),100%,(+H416/G416)))","v":-1.3589014309839127},null,-21.830000000000002,411.08,{"$f":"+K416-L416","v":-432.90999999999997},{"$f":"IF(AND(K416=0,L416=0),\"\",IF(OR(K416=0,L416=0),100%,(+M416/L416)))","v":-1.0531040186824949},null,null,38.85,272.48,{"$f":"+Q416-R416","v":-233.63000000000002},{"$f":"IF(AND(Q416=0,R416=0),\"\",IF(OR(Q416=0,R416=0),100%,(+S416/R416)))","v":-0.85742072812683501},null,-116.49,266.79999999999995,{"$f":"+V416-W416","v":-383.28999999999996},{"$f":"IF(AND(V416=0,W416=0),\"\",IF(OR(V416=0,W416=0),100%,(+X416/W416)))","v":-1.4366191904047978}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,922.9,685.51,237.39,0.34629691762337528,null,14556.87,1409.41,13147.460000000001,9.3283430655380624,null,null,7645.32,819.87,6825.45,8.3250393355044086,null,16065.730000000001,1822.45,14243.28,7.8154572141896903]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573",53,"TOTAL Transmission Expenses (Lines 39 and 52)",null,null,9565339.7100000009,8257298.8999999994,1308040.8100000015,0.15841025326090613,null,79770747.270000011,62445614.190000013,17325133.079999998,0.27744355315788422,null,null,36175689.230000004,23027889.439999998,13147799.790000007,0.5709511427114099,null,108720301.37000002,77174168.293999985,31546133.076000035,0.40876544280753374]
[null,54,"3. REGIONAL MARKET EXPENSES"]
[null,55,"Regional Market Operation Expenses"]
[null,56,"(575.1) Operation Supervision",null,null,null,null,{"$f":"+F421-G421","v":0},{"$f":"IF(AND(F421=0,G421=0),\"\",IF(OR(F421=0,G421=0),100%,(+H421/G421)))","v":""},null,null,null,{"$f":"+K421-L421","v":0},{"$f":"IF(AND(K421=0,L421=0),\"\",IF(OR(K421=0,L421=0),100%,(+M421/L421)))","v":""},null,null,null,null,{"$f":"+Q421-R421","v":0},{"$f":"IF(AND(Q421=0,R421=0),\"\",IF(OR(Q421=0,R421=0),100%,(+S421/R421)))","v":""},null,null,null,{"$f":"+V421-W421","v":0},{"$f":"IF(AND(V421=0,W421=0),\"\",IF(OR(V421=0,W421=0),100%,(+X421/W421)))","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,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757",62,"(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,181355.99,135064.72,46291.26999999999,0.34273398708411784,null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-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,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575",63,"Regional Market Operation Expenses Lines 55-62)","o",null,181355.99,135064.72,46291.26999999999,0.34273398708411784,null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-2]
[null,64,"Regional Market Maintenance Expenses"]
[null,65,"(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F435-G435","v":0},{"$f":"IF(AND(F435=0,G435=0),\"\",IF(OR(F435=0,G435=0),100%,(+H435/G435)))","v":""},null,null,null,{"$f":"+K435-L435","v":0},{"$f":"IF(AND(K435=0,L435=0),\"\",IF(OR(K435=0,L435=0),100%,(+M435/L435)))","v":""},null,null,null,null,{"$f":"+Q435-R435","v":0},{"$f":"IF(AND(Q435=0,R435=0),\"\",IF(OR(Q435=0,R435=0),100%,(+S435/R435)))","v":""},null,null,null,{"$f":"+V435-W435","v":0},{"$f":"IF(AND(V435=0,W435=0),\"\",IF(OR(V435=0,W435=0),100%,(+X435/W435)))","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,18902.240000000002,10189.780000000001,8712.4600000000009,0.85501944104779504,null,57619.07,54136.800000000003,3482.2699999999968,6.4323528542507072E-2,null,null,31629.920000000002,31856.37,-226.44999999999709,-7.1084684162067771E-3,null,75297.47,63753.450000000004,11544.019999999997,0.18107286742913514]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,162453.75,124874.94,37578.81,0.30093155600315002,null,882988.89,974515.48,-91526.589999999967,-9.3920098631988858E-2,null,null,297856.78000000003,341745.87,-43889.089999999967,-0.12842610212085362,null,1279652.01,1258234.03,21417.979999999981,1.702225459599116E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576",71,"TOTAL Regional Control and Market Operation Expenses (Lines 63, 70)",null,null,181355.99,135064.72,46291.26999999999,0.34273398708411784,null,940607.96,1028652.28,-88044.320000000065,-8.5591916444301336E-2,null,null,329486.7,373602.24,-44115.539999999979,-0.11808157253018606,null,1354949.48,1321987.48,32962,2.4933670324926223E-2]
[null,71.099999999999994,"4. ENERGY STORAGE EXPENSES"]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,-4.0999999999999996,0,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,-4.0999999999999996,0,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":"F446+F447","v":-4.0999999999999996}]
[null,72,"4. DISTRIBUTION EXPENSES"]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,{"$f":"+F450-G450","v":87272.87999999999},{"$f":"IF(AND(F450=0,G450=0),\"\",IF(OR(F450=0,G450=0),100%,(+H450/G450)))","v":-0.95140805817231677},null,802836.78,695286.26,{"$f":"+K450-L450","v":107550.52000000002},{"$f":"IF(AND(K450=0,L450=0),\"\",IF(OR(K450=0,L450=0),100%,(+M450/L450)))","v":0.15468523712808593},null,null,30450.79,181710.37,{"$f":"+Q450-R450","v":-151259.57999999999},{"$f":"IF(AND(Q450=0,R450=0),\"\",IF(OR(Q450=0,R450=0),100%,(+S450/R450)))","v":-0.8324212866882611},null,1300481.6000000001,1192458.43,{"$f":"+V450-W450","v":108023.17000000016},{"$f":"IF(AND(V450=0,W450=0),\"\",IF(OR(V450=0,W450=0),100%,(+X450/W450)))","v":9.0588625382941157E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,1,null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,-1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,984.10000000000036,7.770785132776907E-2,null,119050.93000000001,139326.37,-20275.439999999988,-0.1455247847195042,null,null,52209.37,39627.230000000003,12582.14,0.3175124781621122,null,171680.28,208965.34,-37285.06,-0.17842700612455634]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589",73,"(580-589) Distribution Operation Expenses","o",null,604408.24400000006,592395.9,12012.344000000041,2.0277561002701134E-2,null,6025504.2910000002,8104217.7000000011,-2078713.4090000009,-0.25649772574594099,null,null,2054573.9520000003,4225190.87,-2170616.9179999996,-0.51373227501080909,null,9031203.2310000006,10805992.082999999,-1774788.8519999981,-0.16424117641101166]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,1,null,84989.57,0,84989.57,1,null,null,38729.760000000002,0,38729.760000000002,1,null,84989.57,0,84989.57,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,1,null,753458.37,0,753458.37,1,null,null,378593.03,0,378593.03,1,null,753458.37,0,753458.37,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599",74,"(590-598) Distribution Maintenance Expenses","m",null,1933873.1500000001,3381715.07,-1447841.9199999997,-0.42813835288612878,null,24186659.858000007,24082998.369999997,103661.48800000921,4.3043431057629231E-3,null,null,7838262.3399999989,6244681.1700000009,1593581.1699999981,0.25519015729028771,null,32414579.228000004,30616392.789000001,1798186.439000003,5.8732798843829301E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-4457.3500000000004,-91730.23,87272.87999999999,-0.95140805817231677,null,802836.78,695286.26,107550.52000000002,0.15468523712808593,null,null,30450.79,181710.37,-151259.57999999999,-0.8324212866882611,null,1300481.6000000001,1192458.43,108023.17000000016,9.0588625382941157E-2]
["%,V5810000","5810000","Load Dispatching",null,null,0,527.4,-527.4,1,null,2414.25,527.4,1886.85,3.5776450511945392,null,null,587.23,516.03,71.200000000000045,0.13797647423599413,null,2934.92,1073.83,1861.0900000000001,1.7331328050063792]
["%,V5820000","5820000","Station Expenses",null,null,40688.97,-47399.06,88088.03,-1.8584341124064487,null,234642.99,245363.67,-10720.680000000022,-4.3693021057273969E-2,null,null,103348.34,96666.12,6682.2200000000012,6.9126804717102558E-2,null,376707.88,373961.89,2745.9899999999907,7.3429674879437329E-3]
["%,V5830000","5830000","Overhead Line Expenses",null,null,69487.3,37086.14,32401.160000000003,0.873673021781183,null,790070.48,209558.43,580512.05000000005,2.7701679669961266,null,null,198604.45,59751.46,138852.99000000002,2.3238426307909466,null,862459.92999999993,394674.56,467785.36999999994,1.1852432799316985]
["%,V5840000","5840000","Underground Line Expenses",null,null,18170.84,26525.040000000001,-8354.2000000000007,-0.31495522721172148,null,267801.87,224720.6,43081.26999999999,0.19171037279181344,null,null,91845.03,84861.02,6984.0099999999948,8.2299387869719159E-2,null,369824.38,416705.46,-46881.080000000016,-0.11250411741665207]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,1505.19,1081.05,424.1400000000001,0.39234077979741927,null,14331.43,23061.920000000002,-8730.4900000000016,-0.37856735258816271,null,null,6568.8,7951.4400000000005,-1382.6400000000003,-0.17388548489330238,null,31515.54,42060.090000000004,-10544.550000000003,-0.25070203130806429]
["%,V5860000","5860000","Meter Expenses",null,null,99319.96,149338.70000000001,-50018.740000000005,-0.33493488292050222,null,943826.8,1009419.24,-65592.439999999944,-6.498037425955934E-2,null,null,430470.60000000003,358679.69,71790.910000000033,0.2001532620929834,null,1287842.32,1383184.45,-95342.129999999888,-6.8929440321570917E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,13648.2,12664.1,{"$f":"+F482-G482","v":984.10000000000036},{"$f":"IF(AND(F482=0,G482=0),\"\",IF(OR(F482=0,G482=0),100%,(+H482/G482)))","v":7.770785132776907E-2},null,119050.93000000001,139326.37,{"$f":"+K482-L482","v":-20275.439999999988},{"$f":"IF(AND(K482=0,L482=0),\"\",IF(OR(K482=0,L482=0),100%,(+M482/L482)))","v":-0.1455247847195042},null,null,52209.37,39627.230000000003,{"$f":"+Q482-R482","v":12582.14},{"$f":"IF(AND(Q482=0,R482=0),\"\",IF(OR(Q482=0,R482=0),100%,(+S482/R482)))","v":0.3175124781621122},null,171680.28,208965.34,{"$f":"+V482-W482","v":-37285.06},{"$f":"IF(AND(V482=0,W482=0),\"\",IF(OR(V482=0,W482=0),100%,(+X482/W482)))","v":-0.17842700612455634}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,288538.07,428607.8,-140069.72999999998,-0.32680163543453944,null,2089033.1089999999,4902679.68,-2813646.5709999995,-0.57389973537899985,null,null,882039.07000000007,3187272.75,-2305233.6799999997,-0.72326213060993905,null,3472176.7189999996,5730966.0429999996,-2258789.324,-0.39413762131062763]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76475.650000000009,74246.62,2229.0300000000134,3.0021972717411426E-2,null,707850.59,596820.19000000006,111030.39999999991,0.18603660174432085,null,null,251176.53,203809.74,47366.790000000008,0.23240690067118486,null,1096141.24,831836.85000000009,264304.3899999999,0.31773585168774365]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,53645.061999999998,57453.94,-3808.8780000000042,-6.6294461267582414E-2,null,null,7273.7420000000002,4345.0200000000004,2928.7219999999998,0.67404108611697977,null,59438.421999999999,230105.14,-170666.71800000002,-0.74169015955054296]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,7755.12,1045.1200000000001,6710,6.4203153704837712,null,75906.259999999995,10986.03,64920.229999999996,5.9093439577354143,null,null,26269.73,2846.8,23422.93,8.2278101728256292,null,80513.75,17895.63,62618.119999999995,3.4990732374328255]
["%,V5910000","5910000","Maintenance of Structures",null,null,627.47,1037.7,-410.23,-0.39532620217789344,null,8847.85,9129.8700000000008,-282.02000000000044,-3.0889815517636112E-2,null,null,1187.43,6056.8,-4869.37,-0.803950931184784,null,10036.44,12027.43,-1990.9899999999998,-0.16553744232974124]
["%,V5920000","5920000","Maint of Station Equipment",null,null,65727.69,37097.440000000002,28630.25,0.77175810514148679,null,270168.55,775070.16,-504901.61000000004,-0.65142697533343308,null,null,89999.08,238526.9,-148527.82,-0.6226879232489082,null,383169.01,999614.52,-616445.51,-0.6166832290511346]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,11022.85,0,11022.85,1,null,84989.57,0,84989.57,1,null,null,38729.760000000002,0,38729.760000000002,1,null,84989.57,0,84989.57,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,136187.59,0,136187.59,1,null,753458.37,0,753458.37,1,null,null,378593.03,0,378593.03,1,null,753458.37,0,753458.37,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1680717.6,3287996.9,-1607279.2999999998,-0.48883236477503972,null,22675463.738000002,22898946.899999999,-223483.16199999675,-9.7595388546010721E-3,null,null,7201208.4699999997,5850545.9500000002,1350662.5199999996,0.23086093700366536,null,30627892.258000001,29106561.298999999,1521330.9590000026,5.2267629397096463E-2]
["%,V5930001","5930001","Tree and Brush Control",null,null,24666.77,41938.39,-17271.62,-0.41183316765378924,null,232277.27000000002,283852.89,-51575.619999999995,-0.18169841427367533,null,null,75435.259999999995,97708.53,-22273.270000000004,-0.22795624906034309,null,378534.80000000005,344491.28,34043.520000000019,9.8822588484678092E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,999.6,5282.38,-4282.78,-0.81076711633771137,null,36769.32,36505.14,264.18000000000029,7.2367891206553455E-3,null,null,11739.08,20944.21,-9205.1299999999992,-0.4395071477988427,null,24439.94,32110.379999999997,-7670.4399999999987,-0.23887727270745471]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,571.16,847.62,-276.46000000000004,-0.32616030768504761,null,2768.23,13944.48,-11176.25,-0.80148202012552638,null,null,1276.8900000000001,3429.05,-2152.16,-0.62762572724223897,null,5558.24,21519.84,-15961.6,-0.74171555178848914]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-503.58,1202.07,-1705.6499999999999,-1.4189273503206967,null,4329.1000000000004,8212.2900000000009,-3883.1900000000005,-0.47285105616094902,null,null,530.31000000000006,2250.61,-1720.3000000000002,-0.76437054842909258,null,5966.67,19496.240000000002,-13529.570000000002,-0.69395791188454803]
["%,V5970000","5970000","Maintenance of Meters",null,null,3006.07,3034.98,-28.909999999999854,-9.5255981917508042E-3,null,25717.119999999999,24153.49,1563.6299999999974,6.4737228450215567E-2,null,null,7763.45,10109.700000000001,-2346.2500000000009,-0.23207909235684548,null,39206.519999999997,34657.950000000004,4548.5699999999924,0.13124174972841707]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,3094.81,2232.4700000000003,862.33999999999969,0.3862717080184726,null,15964.48,22197.119999999999,-6232.6399999999994,-0.28078597583830694,null,null,5529.85,12262.62,-6732.77,-0.54904824580717659,null,20813.66,28018.22,-7204.5600000000013,-0.25713839066150529]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598",75,"TOTAL Distribution Expenses (Lines 73 and 74)",null,null,2538281.3940000003,3974110.9699999997,-1435829.5759999994,-0.36129579340860718,null,30212164.149000004,32187216.07,-1975051.9209999964,-6.1361377657039362E-2,null,null,9892836.2919999994,10469872.039999999,-577035.74799999967,-5.5113925537527364E-2,null,41445782.458999999,41422384.871999994,23397.587000004947,5.648536913629243E-4]
[]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1570.42,890.41,null,{"$f":"+U501-G501","v":-890.41},null,14857.03,5801.29,{"$f":"+K501-L501","v":9055.7400000000016},{"$f":"+#REF!-L501","v":{"$error":"#REF!"}},null,null,5121.95,2251.9,null,{"$f":"+P501-R501","v":-2251.9},null,22595.91,8801.5400000000009]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1536.92,3802.33,null,-3802.33,null,26404.39,25765.8,638.59000000000015,{"$f":"+#REF!-L502","v":{"$error":"#REF!"}},null,null,2960.85,6769.29,null,-6769.29,null,27969.7,34112.869999999995]
["%,V9020002","9020002","Meter Reading - Regular",null,null,33682.97,23370.02,null,-23370.02,null,284005.49,204088.52000000002,79916.969999999972,{"$f":"+#REF!-L503","v":{"$error":"#REF!"}},null,null,118744.28,70515.92,null,-70515.92,null,376289.32,292987.08]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,1913.64,1734.44,null,-1734.44,null,19996.46,20753.560000000001,-757.10000000000218,{"$f":"+#REF!-L504","v":{"$error":"#REF!"}},null,null,7388.76,2911.77,null,-2911.77,null,22470.329999999998,37355.83]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,31397.8,28697.200000000001,null,-28697.200000000001,null,244828.15,206877.96,37950.19,{"$f":"+#REF!-L505","v":{"$error":"#REF!"}},null,null,96081.11,79095.490000000005,null,-79095.490000000005,null,346095.74,300320.31]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,210507.01,215302.5,null,-215302.5,null,1824005.25,1979167.23,-155161.97999999998,{"$f":"+#REF!-L506","v":{"$error":"#REF!"}},null,null,681882.06,759634.49,null,-759634.49,null,2689603.56,2817926.14]
["%,V9030002","9030002","Manual Billing",null,null,988,504.6,null,-504.6,null,5993.05,7360.4400000000005,-1367.3900000000003,{"$f":"+#REF!-L507","v":{"$error":"#REF!"}},null,null,2699.01,1956.18,null,-1956.18,null,7608.9800000000005,10924.95]
["%,V9030003","9030003","Postage - Customer Bills",null,null,54966.520000000004,56862.200000000004,null,-56862.200000000004,null,424810.11,407926.73,16883.380000000005,{"$f":"+#REF!-L508","v":{"$error":"#REF!"}},null,null,162190.48000000001,156626.21,null,-156626.21,null,640221.76,604937.31999999995]
["%,V9030004","9030004","Cashiering",null,null,3873.4700000000003,4085.29,null,-4085.29,null,35185.93,35813.919999999998,-627.98999999999796,{"$f":"+#REF!-L509","v":{"$error":"#REF!"}},null,null,12059.59,12402.07,null,-12402.07,null,54080.350000000006,55624.979999999996]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,268.64999999999998,0,null,0,null,2242.44,1581.74,660.7,{"$f":"+#REF!-L510","v":{"$error":"#REF!"}},null,null,747.81000000000006,808.32,null,-808.32,null,4044.91,2259.98]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,63911.32,62750.25,null,-62750.25,null,352296.5,453272.57,-100976.07,{"$f":"+#REF!-L511","v":{"$error":"#REF!"}},null,null,166875.62,148192.85,null,-148192.85,null,544905.89,671683.36]
["%,V9030007","9030007","Collectors",null,null,25253.37,21202.98,null,-21202.98,null,194568.41,218991.19,-24422.78,{"$f":"+#REF!-L512","v":{"$error":"#REF!"}},null,null,70112.290000000008,77669.13,null,-77669.13,null,296659.59999999998,357076.97]
["%,V9030009","9030009","Data Processing",null,null,1.81,3596.79,null,-3596.79,null,-312.79000000000002,24302.82,-24615.61,{"$f":"+#REF!-L513","v":{"$error":"#REF!"}},null,null,0.54,8855.0300000000007,null,-8855.0300000000007,null,11264.029999999999,36892]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,null,0,null,-49.58,0,-49.58,{"$f":"+#REF!-L514","v":{"$error":"#REF!"}},null,null,-49.58,0,null,0,null,-49.58,-603540.17000000004]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,572.63,765.18000000000006,null,-765.18000000000006,null,-2831.05,9514.4,-12345.45,{"$f":"+#REF!-L515","v":{"$error":"#REF!"}},null,null,1597.02,-64260.32,null,64260.32,null,7917.8,10013.77]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1376.38,1467.94,null,-1467.94,null,17845.939999999999,13886.66,3959.2799999999988,{"$f":"+#REF!-L516","v":{"$error":"#REF!"}},null,null,4683.91,4400.0200000000004,null,-4400.0200000000004,null,23875.129999999997,35412.270000000004]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905",1,"(901-905) Customer Accounts Expenses","o",null,431820.91000000003,425032.12999999995,null,-425032.12999999995,null,3443845.73,3615104.8299999996,-171259.09999999963,{"$f":"+#REF!-L517","v":{"$error":"#REF!"}},null,null,1333095.7,1267828.3500000001,null,-1267828.3500000001,null,5075553.4300000006,4672789.200000002]
["%,V9070000","9070000","Supervision - Customer Service",null,null,834.87,5840.1500000000005,null,-5840.1500000000005,null,10880.85,39893,-29012.15,{"$f":"+#REF!-L518","v":{"$error":"#REF!"}},null,null,3052.81,14464.24,null,-14464.24,null,22141.190000000002,50393.15]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,null,0,null,4.45,0,4.45,{"$f":"+#REF!-L519","v":{"$error":"#REF!"}},null,null,4.45,0,null,0,null,4.45,17.05]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101835.2,102872.48,null,-102872.48,null,814698.77,865957.14,-51258.369999999995,{"$f":"+#REF!-L520","v":{"$error":"#REF!"}},null,null,315083.62,314294.94,null,-314294.94,null,1198305.8500000001,1246660.31]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,-7.96,0,null,0,null,0,0,0,{"$f":"+#REF!-L521","v":{"$error":"#REF!"}},null,null,-21.5,0,null,0,null,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,148428.73000000001,23857.81,null,-23857.81,null,775863.1,361598.96,414264.13999999996,{"$f":"+#REF!-L522","v":{"$error":"#REF!"}},null,null,406345.38,75633.95,null,-75633.95,null,852106.54999999993,487661.46]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3562.63,439.90000000000003,null,-439.90000000000003,null,21276.33,4219.28,17057.050000000003,{"$f":"+#REF!-L523","v":{"$error":"#REF!"}},null,null,9120.52,1699.64,null,-1699.64,null,31340.480000000003,5554.71]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,null,0,null,-98.31,0,-98.31,{"$f":"+#REF!-L524","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910",2,"(907-910) Customer Service and Information Expenses","o",null,254653.47,133010.34,null,-133010.34,null,1622625.19,1271668.3800000001,350956.80999999982,{"$f":"+#REF!-L525","v":{"$error":"#REF!"}},null,null,733585.28,406092.77,null,-406092.77,null,2103898.52,1790286.68]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,532.06000000000006,825.05000000000007,null,-825.05000000000007,null,5073.3900000000003,6758.24,-1684.8499999999995,{"$f":"+#REF!-L526","v":{"$error":"#REF!"}},null,null,2147.44,2107.11,null,-2107.11,null,9282.18,11835.529999999999]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,1787.01,0,null,0,null,1787.01,0,1787.01,{"$f":"+#REF!-L527","v":{"$error":"#REF!"}},null,null,1787.01,0,null,0,null,1787.01,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,null,0,null,92.4,27.79,64.610000000000014,{"$f":"+#REF!-L528","v":{"$error":"#REF!"}},null,null,53.160000000000004,11.97,null,-11.97,null,128.56,99.78]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,null,0,null,0,79.86,-79.86,{"$f":"+#REF!-L529","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,79.86]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917",3,"(911-917) Sales Expenses","o",null,2319.0700000000002,825.05000000000007,null,-825.05000000000007,null,6952.8,6865.8899999999994,86.910000000000764,{"$f":"+#REF!-L530","v":{"$error":"#REF!"}},null,null,3987.6099999999997,2119.08,null,-2119.08,null,11197.75,12015.170000000002]
[null,4,"8. ADMINISTRATIVE AND GENERAL EXPENSES"]
[null,5,"Operations"]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,null,{"$f":"+U533-G533","v":-1055866.54},null,7742173.5899999999,8570171.9299999997,{"$f":"+K533-L533","v":-827998.33999999985},{"$f":"+#REF!-L533","v":{"$error":"#REF!"}},null,null,2972286.39,3640353.21,null,{"$f":"+P533-R533","v":-3640353.21},null,11417271.559999999,12277179.969999999]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,null,0,null,17.79,0,17.79,{"$f":"+#REF!-L534","v":{"$error":"#REF!"}},null,null,17.79,0,null,0,null,17.79,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920",6,"(920) Administration and General Salaries",null,null,941347.4800000001,1055866.54,null,-1055866.54,null,7742191.3799999999,8570171.9299999997,-827980.54999999981,{"$f":"+#REF!-L535","v":{"$error":"#REF!"}},null,null,2972304.18,3640353.21,null,-3640353.21,null,11417289.349999998,12277179.969999999]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,null,-140018.05000000002,null,986897.84,522927.67,463970.17,{"$f":"+#REF!-L536","v":{"$error":"#REF!"}},null,null,314256.40000000002,182865.87,null,-182865.87,null,977512.29999999993,565760.77]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L537","v":{"$error":"#REF!"}},null,null,35.4,68.06,null,-68.06,null,132.5,256.70999999999998]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L538","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,105.95]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L539","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,null,0,null,0.79,0,0.79,{"$f":"+#REF!-L540","v":{"$error":"#REF!"}},null,null,0.79,0,null,0,null,0.79,-0.01]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L541","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,null,-44.26,null,606.05000000000007,81,525.05000000000007,{"$f":"+#REF!-L542","v":{"$error":"#REF!"}},null,null,341.92,51.11,null,-51.11,null,777.41000000000008,138.55000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,null,-23.93,null,174.39000000000001,95.28,79.110000000000014,{"$f":"+#REF!-L543","v":{"$error":"#REF!"}},null,null,91.51,29.82,null,-29.82,null,202.07000000000002,1276.96]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,null,-64.3,null,362.15000000000003,547.38,-185.22999999999996,{"$f":"+#REF!-L544","v":{"$error":"#REF!"}},null,null,195.28,101.63,null,-101.63,null,477.13000000000005,638.62]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,null,-2.89,null,109.17,12.92,96.25,{"$f":"+#REF!-L545","v":{"$error":"#REF!"}},null,null,36.53,4.76,null,-4.76,null,137.48000000000002,26.990000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,null,-5.46,null,69.320000000000007,43.33,25.990000000000009,{"$f":"+#REF!-L546","v":{"$error":"#REF!"}},null,null,27.51,13.58,null,-13.58,null,89.26,87.13]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,null,-4.87,null,46.34,24.45,21.890000000000004,{"$f":"+#REF!-L547","v":{"$error":"#REF!"}},null,null,29.29,11.85,null,-11.85,null,98.76,25.349999999999998]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,null,0,null,56.33,2.67,53.66,{"$f":"+#REF!-L548","v":{"$error":"#REF!"}},null,null,28.92,0,null,0,null,80.099999999999994,2.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,null,-31.28,null,605.32000000000005,520.15,85.170000000000073,{"$f":"+#REF!-L549","v":{"$error":"#REF!"}},null,null,204.55,79.040000000000006,null,-79.040000000000006,null,948.91000000000008,665.06999999999994]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,null,-40.56,null,60.49,122.42,-61.93,{"$f":"+#REF!-L550","v":{"$error":"#REF!"}},null,null,0.31,112.83,null,-112.83,null,102.79,174.43]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L551","v":{"$error":"#REF!"}},null,null,20.170000000000002,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,null,-2.17,null,7.61,6.92,0.69000000000000039,{"$f":"+#REF!-L552","v":{"$error":"#REF!"}},null,null,2.2400000000000002,4.17,null,-4.17,null,15.41,7.86]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,null,-2.74,null,55.26,7.43,47.83,{"$f":"+#REF!-L553","v":{"$error":"#REF!"}},null,null,21.47,2.74,null,-2.74,null,56.36,12.370000000000001]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,null,-54.09,null,2539.59,105.89,2433.7000000000003,{"$f":"+#REF!-L554","v":{"$error":"#REF!"}},null,null,930.2,54.09,null,-54.09,null,2539.59,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,null,0,null,160.15,0,160.15,{"$f":"+#REF!-L555","v":{"$error":"#REF!"}},null,null,160.15,0,null,0,null,160.15,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,null,-64.290000000000006,null,317.09000000000003,87.51,229.58000000000004,{"$f":"+#REF!-L556","v":{"$error":"#REF!"}},null,null,0,77.040000000000006,null,-77.040000000000006,null,492.62,87.51]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,null,0,null,606.77,3.1,603.66999999999996,{"$f":"+#REF!-L557","v":{"$error":"#REF!"}},null,null,515.58000000000004,3.1,null,-3.1,null,688.03,31.150000000000002]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,null,0,null,30.34,3.1,27.24,{"$f":"+#REF!-L558","v":{"$error":"#REF!"}},null,null,20.75,3.1,null,-3.1,null,46.97,10.48]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921",7,"(921) Office Supplies and Expenses",null,null,95436.26999999996,140358.89000000001,null,-140358.89000000001,null,992849.05999999994,524761.68000000017,468087.37999999977,{"$f":"+#REF!-L559","v":{"$error":"#REF!"}},null,null,316918.97000000003,183485.18000000002,null,-183485.18000000002,null,984635.89999999991,569440.56000000006]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,15757.84,27427.63,null,-27427.63,null,120329.06,147929.54,-27600.48000000001,{"$f":"+#REF!-L560","v":{"$error":"#REF!"}},null,null,61493.62,60998.950000000004,null,-60998.950000000004,null,670710.58000000007,254692.26]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,42614,42606,null,-42606,null,318380,328767,-10387,{"$f":"+#REF!-L561","v":{"$error":"#REF!"}},null,null,124294,111127,null,-111127,null,446710,457791]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,-0.04,0,-0.04,{"$f":"+#REF!-L562","v":{"$error":"#REF!"}},null,null,0.01,0,null,0,null,-0.05,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,0,null,1702.51,-7.65,1710.16,{"$f":"+#REF!-L563","v":{"$error":"#REF!"}},null,null,1472.91,120.02,null,-120.02,null,2151.02,4054.09]
["%,V9220005","9220005","Overhead Loadings",null,null,47020.57,57457.05,null,-57457.05,null,399258.56,456712.35000000003,-57453.790000000037,{"$f":"+#REF!-L564","v":{"$error":"#REF!"}},null,null,151410.14000000001,156379.73000000001,null,-156379.73000000001,null,611572.03,928420.69000000006]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922",8,"(Less) (922) Administrative Expenses Transferred-Credit",null,null,105392.41,127490.68000000001,null,{"$f":"+U565-G565","v":-127490.68000000001},null,839670.09000000008,933401.24,{"$f":"+K565-L565","v":-93731.149999999907},{"$f":"+#REF!-L565","v":{"$error":"#REF!"}},null,null,338670.68000000005,328625.7,null,{"$f":"+P565-R565","v":-328625.7},null,1731143.58,1644958.0400000003]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,null,-277802.03999999998,null,1475574.8670000001,2089023.45,-613448.58299999987,{"$f":"+#REF!-L566","v":{"$error":"#REF!"}},null,null,570945.04700000002,710972.87,null,-710972.87,null,4580400.8870000001,3102179.7859999998]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,null,93543.150000000009,null,-483321.54000000004,-118014.56,-365306.98000000004,{"$f":"+#REF!-L567","v":{"$error":"#REF!"}},null,null,-321326.43,-267672.37,null,267672.37,null,86635.059999999939,-981326.06]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L568","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,null,-0.65,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L569","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,null,0,null,168.63,55.82,112.81,{"$f":"+#REF!-L570","v":{"$error":"#REF!"}},null,null,28.07,55.82,null,-55.82,null,281.33,55.82]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,null,-138.52000000000001,null,7211.2,14267.43,-7056.2300000000005,{"$f":"+#REF!-L571","v":{"$error":"#REF!"}},null,null,1439.33,3889.98,null,-3889.98,null,9717.17,15478.62]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L572","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,3464.17,0,3464.17,{"$f":"+#REF!-L573","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923",9,"(923) Outside Services Employed",null,null,118045.20000000003,184398.05999999994,null,-184398.05999999994,null,1003104.1370000001,1985449.1699999997,-982345.03299999959,{"$f":"+#REF!-L574","v":{"$error":"#REF!"}},null,null,251092.82700000002,447246.95,null,-447246.95,null,5746788.1170000006,2136505.3859999999]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,null,-97548.58,null,768862.36,788633.19000000006,-19770.830000000075,{"$f":"+#REF!-L575","v":{"$error":"#REF!"}},null,null,319746.03999999998,359117.59,null,-359117.59,null,1072701.1400000001,1180781.75]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924",10,"(924) Property Insurance",null,null,76987.650000000009,97548.58,null,-97548.58,null,768862.36,788633.19000000006,-19770.830000000075,{"$f":"+#REF!-L576","v":{"$error":"#REF!"}},null,null,319746.03999999998,359117.59,null,-359117.59,null,1072701.1400000001,1180781.75]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,null,-154519.1,null,1350910.3900000001,1199089.94,151820.45000000019,{"$f":"+#REF!-L577","v":{"$error":"#REF!"}},null,null,535199.27,459135.17,null,-459135.17,null,1996713.1400000001,-714889.39000000013]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,null,-123.98,null,-94.77,113.13,-207.89999999999998,{"$f":"+#REF!-L578","v":{"$error":"#REF!"}},null,null,0,55.14,null,-55.14,null,-165.09,68.199999999999989]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,null,-79404.650000000009,null,-148414.71,325249.82,-473664.53,{"$f":"+#REF!-L579","v":{"$error":"#REF!"}},null,null,-67990.89,-46746.239999999998,null,46746.239999999998,null,121807.48000000001,488719.89600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,null,-5495.37,null,4832.88,20178.77,-15345.89,{"$f":"+#REF!-L580","v":{"$error":"#REF!"}},null,null,3024.71,13730.85,null,-13730.85,null,11625.34,21940.880000000001]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,null,21838.14,null,-79450,-133588.22,54138.22,{"$f":"+#REF!-L581","v":{"$error":"#REF!"}},null,null,-8439.2100000000009,-52605.66,null,52605.66,null,-148471.37,-202339.1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925",11,"(925) Injuries and Damages",null,null,121670.76999999999,217704.96000000002,null,-217704.96000000002,null,1127783.79,1411043.44,-283259.64999999991,{"$f":"+#REF!-L582","v":{"$error":"#REF!"}},null,null,461793.88,373569.26,null,-373569.26,null,1981509.5,-406499.51399999997]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,null,-216.15,null,1572.8600000000001,1695.72,-122.8599999999999,{"$f":"+#REF!-L583","v":{"$error":"#REF!"}},null,null,605.01,600.01,null,-600.01,null,2390.13,2725.74]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,null,-18.420000000000002,null,0,24.23,-24.23,{"$f":"+#REF!-L584","v":{"$error":"#REF!"}},null,null,0,24.23,null,-24.23,null,62.1,56.5]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,null,-106.46000000000001,null,14614.380000000001,20638.850000000002,-6024.4700000000012,{"$f":"+#REF!-L585","v":{"$error":"#REF!"}},null,null,5593.75,5283.58,null,-5283.58,null,24303.090000000004,21489.660000000003]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1382565.43,1425951.96,-43386.530000000028,{"$f":"+#REF!-L586","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2060141.91,2072613.48]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,null,-11096.17,null,95117.39,90245,4872.3899999999994,{"$f":"+#REF!-L587","v":{"$error":"#REF!"}},null,null,36808.720000000001,30326.11,null,-30326.11,null,135632.94,138536.60999999999]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,null,-377560.28,null,3723062.68,3288862.55,434200.13000000035,{"$f":"+#REF!-L588","v":{"$error":"#REF!"}},null,null,1415812.27,1192485.8999999999,null,-1192485.8999999999,null,5679653.8900000006,4920782.91]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,null,0,null,3.56,0,3.56,{"$f":"+#REF!-L589","v":{"$error":"#REF!"}},null,null,3.56,0,null,0,null,3.56,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,null,-64809.01,null,290410.38,369635.74,-79225.359999999986,{"$f":"+#REF!-L590","v":{"$error":"#REF!"}},null,null,108706.02,150848.22,null,-150848.22,null,326969.43,504552.69]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,null,-12918.69,null,120813.11,115513.79000000001,5299.3199999999924,{"$f":"+#REF!-L591","v":{"$error":"#REF!"}},null,null,47072.73,41657.15,null,-41657.15,null,173725.91999999998,177957.11000000002]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,null,-133.38,null,2857.41,6920.41,-4063,{"$f":"+#REF!-L592","v":{"$error":"#REF!"}},null,null,2461.17,784.24,null,-784.24,null,-2006.92,7032.45]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,null,-362.16,null,6556.42,7972.05,-1415.63,{"$f":"+#REF!-L593","v":{"$error":"#REF!"}},null,null,2826.76,1175.58,null,-1175.58,null,16016.51,9551.5]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,50374.97,61604.39,-11229.419999999998,{"$f":"+#REF!-L594","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,81177.17,95421.709999999992]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,null,-139890.83000000002,null,1321610.07,1207925.6599999999,113684.41000000015,{"$f":"+#REF!-L595","v":{"$error":"#REF!"}},null,null,482096.4,434456.74,null,-434456.74,null,1971495.5,1791389.92]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,8530.64,4285.01,4245.6299999999992,{"$f":"+#REF!-L596","v":{"$error":"#REF!"}},null,null,-994.35,1241.02,null,-1241.02,null,7941.66,-33944.559999999998]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,{"$f":"+U597-G597","v":-2071},null,4344.97,16568.010000000002,{"$f":"+K597-L597","v":-12223.04},{"$f":"+#REF!-L597","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,{"$f":"+P597-R597","v":-6213},null,12628.970000000001,17215.490000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4036.32,2575.16,1461.1600000000003,{"$f":"+#REF!-L598","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5327.64,2882]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-1919208.4,-1838802.35,-80406.049999999814,{"$f":"+#REF!-L599","v":{"$error":"#REF!"}},null,null,-719703.15,-615342.76,null,615342.76,null,-2897976.08,-3097925.87]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,null,70915.8,null,-665951.85,-637471.18000000005,-28480.669999999925,{"$f":"+#REF!-L600","v":{"$error":"#REF!"}},null,null,-242041.52000000002,-208726.85,null,208726.85,null,-1008159.6499999999,-976871.19000000006]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,null,188822.05000000002,null,-1927899.53,-1735481.63,-192417.90000000014,{"$f":"+#REF!-L601","v":{"$error":"#REF!"}},null,null,-727047.6,-557713.26,null,557713.26,null,-2831324.43,-2672338.59]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,null,61894.37,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,{"$f":"+#REF!-L602","v":{"$error":"#REF!"}},null,null,-204235.88,-166218.71,null,166218.71,null,-844055.52,-789006.58000000007]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,null,8855.14,null,-24881.34,-61349.16,36467.820000000007,{"$f":"+#REF!-L603","v":{"$error":"#REF!"}},null,null,-7759.06,-26005.97,null,26005.97,null,-70096.47,-109059.14000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,null,23718.37,null,-338916.26,-301709.75,-37206.510000000009,{"$f":"+#REF!-L604","v":{"$error":"#REF!"}},null,null,-121452.55,-92980.790000000008,null,92980.790000000008,null,-500539.87,-472287.82]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,null,92923.49,null,-94847.94,-139606.5,44758.559999999998,{"$f":"+#REF!-L605","v":{"$error":"#REF!"}},null,null,-154585.24,-121803.06,null,121803.06,null,-22528.660000000003,-15048.470000000001]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,144413.44,-144413.44,{"$f":"+#REF!-L606","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,72205.31,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1675225.03,-2735739.0300000003,1060514.0000000002,{"$f":"+#REF!-L607","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2912758.29,-4002167.87]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L608","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926",12,"(926) Employee Pensions and Benefits",null,null,-45464.719999999972,-220286.91999999998,null,220286.91999999998,null,-160210.69000000064,-1202053.4800000007,1041842.79,{"$f":"+#REF!-L609","v":{"$error":"#REF!"}},null,null,-163546.72000000055,-336640.61,null,336640.61,null,1169505.8399999987,-2189820.5800000019]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,null,-13314.82,null,109603.55,106530.67,3072.8800000000047,{"$f":"+#REF!-L610","v":{"$error":"#REF!"}},null,null,42758.8,39927.040000000001,null,-39927.040000000001,null,165402.29,153387.16999999998]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927",13,"(927) Franchise Requirements",null,null,29310.82,13314.82,null,-13314.82,null,109603.55,106530.67,3072.8800000000047,{"$f":"+#REF!-L611","v":{"$error":"#REF!"}},null,null,42758.8,39927.040000000001,null,-39927.040000000001,null,165402.29,153387.16999999998]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,null,55.36,null,9765.85,6191.74,3574.1100000000006,{"$f":"+#REF!-L612","v":{"$error":"#REF!"}},null,null,768.27,6062.58,null,-6062.58,null,17258.68,12042.67]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,null,3.5100000000000002,null,0,208.69,-208.69,{"$f":"+#REF!-L613","v":{"$error":"#REF!"}},null,null,0,204.91,null,-204.91,null,4137.83,208.69]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,null,-208010.37,null,1464674.69,2096782.55,-632107.8600000001,{"$f":"+#REF!-L614","v":{"$error":"#REF!"}},null,null,794079.61,680948.19000000006,null,-680948.19000000006,null,2369904.69,3203246.2800000003]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,null,-3867.82,null,62890.62,13948.35,48942.270000000004,{"$f":"+#REF!-L615","v":{"$error":"#REF!"}},null,null,25897.23,5237.9400000000005,null,-5237.9400000000005,null,70524.460000000006,17393.98]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,654482.44000000006,633467.06000000006,21015.380000000005,{"$f":"+#REF!-L616","v":{"$error":"#REF!"}},null,null,257317.44,237917.06,null,-237917.06,null,972210.84000000008,949868.94000000006]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928",14,"(928) Regulatory Commission Expenses",null,null,507383.09,291251.42000000004,null,-291251.42000000004,null,2191813.6,2750598.39,-558784.79,{"$f":"+#REF!-L617","v":{"$error":"#REF!"}},null,null,1078062.55,930370.67999999993,null,-930370.67999999993,null,3434036.5,4182760.56]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929",15,"(Less) (929) Duplicate Charges-Credit",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L618","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,null,1300,null,9244.52,15913.9,-6669.3799999999992,{"$f":"+#REF!-L619","v":{"$error":"#REF!"}},null,null,-2580.5,6163.91,null,-6163.91,null,24844.52,68579.56]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,null,0,null,16686.5,20000,-3313.5,{"$f":"+#REF!-L620","v":{"$error":"#REF!"}},null,null,12125.01,15950.01,null,-15950.01,null,22351.81,28001.25]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,null,492.59000000000003,null,1176.76,19227.54,-18050.780000000002,{"$f":"+#REF!-L621","v":{"$error":"#REF!"}},null,null,229.52,929.27,null,-929.27,null,21446.82,23165.550000000003]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L622","v":{"$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,{"$f":"+#REF!-L623","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L624","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,4.93]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L625","v":{"$error":"#REF!"}},null,null,6703.02,6254.02,null,-6254.02,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,null,-119.84,null,4890.8,5283.63,-392.82999999999993,{"$f":"+#REF!-L626","v":{"$error":"#REF!"}},null,null,1608.04,441.12,null,-441.12,null,5924.97,8937.65]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1",16,"(930.1) General Advertising Expenses",null,null,1852.9299999999998,-1672.7500000000002,null,1672.7500000000002,null,46786.18,72964.5,-26178.32,{"$f":"+#REF!-L627","v":{"$error":"#REF!"}},null,null,18085.090000000004,29738.329999999998,null,-29738.329999999998,null,93682.22,151749.93]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,null,-7965.06,null,178285.76699999999,199331.59,-21045.823000000004,{"$f":"+#REF!-L628","v":{"$error":"#REF!"}},null,null,75655.277000000002,47674.92,null,-47674.92,null,272350.087,229050.29]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,null,{"$f":"+U629-G629","v":-23443.95},null,50743.523000000001,70971.578999999998,{"$f":"+K629-L629","v":-20228.055999999997},{"$f":"+#REF!-L629","v":{"$error":"#REF!"}},null,null,21262.896000000001,29294.420000000002,null,{"$f":"+P629-R629","v":-29294.420000000002},null,68227.752999999997,78249.198999999993]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,0,null,17.89,556.69000000000005,-538.80000000000007,{"$f":"+#REF!-L630","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,86.81,1325.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,null,-181.51,null,31350.23,116244.87,-84894.64,{"$f":"+#REF!-L631","v":{"$error":"#REF!"}},null,null,18051.100000000002,44.730000000000004,null,-44.730000000000004,null,35630.68,125165.29]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,null,-15885.62,null,150419.39000000001,140677.08000000002,9742.3099999999977,{"$f":"+#REF!-L632","v":{"$error":"#REF!"}},null,null,67344.42,53906.39,null,-53906.39,null,267332.7,225562.81]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2",17,"(930.2) Miscellaneous General Expenses",null,null,58126.285000000003,47476.14,null,-47476.14,null,410816.80000000005,527781.80900000001,-116965.00899999996,{"$f":"+#REF!-L633","v":{"$error":"#REF!"}},null,null,182313.69300000003,130920.45999999999,null,-130920.45999999999,null,643628.03,659352.95900000003]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,null,-800,null,6400,6400,0,{"$f":"+#REF!-L634","v":{"$error":"#REF!"}},null,null,1600,2400,null,-2400,null,17433.71,17580.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,null,-4374,null,32900.79,35391.129999999997,-2490.3399999999965,{"$f":"+#REF!-L635","v":{"$error":"#REF!"}},null,null,12126,13327.16,null,-13327.16,null,50074.97,51737.979999999996]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931",18,"(931) Rents",null,null,3997.73,5174,null,-5174,null,39300.79,41791.129999999997,-2490.3399999999965,{"$f":"+#REF!-L636","v":{"$error":"#REF!"}},null,null,13726,15727.16,null,-15727.16,null,67508.679999999993,69318.09]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,null,-1055866.54,null,7742173.5899999999,8570171.9299999997,-827998.33999999985,{"$f":"+#REF!-L637","v":{"$error":"#REF!"}},null,null,2972286.39,3640353.21,null,-3640353.21,null,11417271.559999999,12277179.969999999]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,null,0,null,17.79,0,17.79,{"$f":"+#REF!-L638","v":{"$error":"#REF!"}},null,null,17.79,0,null,0,null,17.79,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,null,-140018.05000000002,null,986897.84,522927.67,463970.17,{"$f":"+#REF!-L639","v":{"$error":"#REF!"}},null,null,314256.40000000002,182865.87,null,-182865.87,null,977512.29999999993,565760.77]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L640","v":{"$error":"#REF!"}},null,null,35.4,68.06,null,-68.06,null,132.5,256.70999999999998]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L641","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,105.95]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L642","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,null,0,null,0.79,0,0.79,{"$f":"+#REF!-L643","v":{"$error":"#REF!"}},null,null,0.79,0,null,0,null,0.79,-0.01]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L644","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,null,-44.26,null,606.05000000000007,81,525.05000000000007,{"$f":"+#REF!-L645","v":{"$error":"#REF!"}},null,null,341.92,51.11,null,-51.11,null,777.41000000000008,138.55000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,null,-23.93,null,174.39000000000001,95.28,79.110000000000014,{"$f":"+#REF!-L646","v":{"$error":"#REF!"}},null,null,91.51,29.82,null,-29.82,null,202.07000000000002,1276.96]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,null,-64.3,null,362.15000000000003,547.38,-185.22999999999996,{"$f":"+#REF!-L647","v":{"$error":"#REF!"}},null,null,195.28,101.63,null,-101.63,null,477.13000000000005,638.62]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,null,-2.89,null,109.17,12.92,96.25,{"$f":"+#REF!-L648","v":{"$error":"#REF!"}},null,null,36.53,4.76,null,-4.76,null,137.48000000000002,26.990000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,null,-5.46,null,69.320000000000007,43.33,25.990000000000009,{"$f":"+#REF!-L649","v":{"$error":"#REF!"}},null,null,27.51,13.58,null,-13.58,null,89.26,87.13]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,null,-4.87,null,46.34,24.45,21.890000000000004,{"$f":"+#REF!-L650","v":{"$error":"#REF!"}},null,null,29.29,11.85,null,-11.85,null,98.76,25.349999999999998]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,null,0,null,56.33,2.67,53.66,{"$f":"+#REF!-L651","v":{"$error":"#REF!"}},null,null,28.92,0,null,0,null,80.099999999999994,2.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,null,-31.28,null,605.32000000000005,520.15,85.170000000000073,{"$f":"+#REF!-L652","v":{"$error":"#REF!"}},null,null,204.55,79.040000000000006,null,-79.040000000000006,null,948.91000000000008,665.06999999999994]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,null,-40.56,null,60.49,122.42,-61.93,{"$f":"+#REF!-L653","v":{"$error":"#REF!"}},null,null,0.31,112.83,null,-112.83,null,102.79,174.43]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L654","v":{"$error":"#REF!"}},null,null,20.170000000000002,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,null,-2.17,null,7.61,6.92,0.69000000000000039,{"$f":"+#REF!-L655","v":{"$error":"#REF!"}},null,null,2.2400000000000002,4.17,null,-4.17,null,15.41,7.86]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,null,-2.74,null,55.26,7.43,47.83,{"$f":"+#REF!-L656","v":{"$error":"#REF!"}},null,null,21.47,2.74,null,-2.74,null,56.36,12.370000000000001]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,null,-54.09,null,2539.59,105.89,2433.7000000000003,{"$f":"+#REF!-L657","v":{"$error":"#REF!"}},null,null,930.2,54.09,null,-54.09,null,2539.59,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,null,0,null,160.15,0,160.15,{"$f":"+#REF!-L658","v":{"$error":"#REF!"}},null,null,160.15,0,null,0,null,160.15,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,null,-64.290000000000006,null,317.09000000000003,87.51,229.58000000000004,{"$f":"+#REF!-L659","v":{"$error":"#REF!"}},null,null,0,77.040000000000006,null,-77.040000000000006,null,492.62,87.51]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,null,0,null,606.77,3.1,603.66999999999996,{"$f":"+#REF!-L660","v":{"$error":"#REF!"}},null,null,515.58000000000004,3.1,null,-3.1,null,688.03,31.150000000000002]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,null,{"$f":"+U661-G661","v":0},null,30.34,3.1,{"$f":"+K661-L661","v":27.24},{"$f":"+#REF!-L661","v":{"$error":"#REF!"}},null,null,20.75,3.1,null,{"$f":"+P661-R661","v":-3.1},null,46.97,10.48]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,null,27427.63,null,-120329.06,-147929.54,27600.48000000001,{"$f":"+#REF!-L662","v":{"$error":"#REF!"}},null,null,-61493.62,-60998.950000000004,null,60998.950000000004,null,-670710.58000000007,-254692.26]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,null,42606,null,-318380,-328767,10387,{"$f":"+#REF!-L663","v":{"$error":"#REF!"}},null,null,-124294,-111127,null,111127,null,-446710,-457791]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,0.04,0,0.04,{"$f":"+#REF!-L664","v":{"$error":"#REF!"}},null,null,-0.01,0,null,0,null,0.05,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,0,null,-1702.51,7.65,-1710.16,{"$f":"+#REF!-L665","v":{"$error":"#REF!"}},null,null,-1472.91,-120.02,null,120.02,null,-2151.02,-4054.09]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,null,57457.05,null,-399258.56,-456712.35000000003,57453.790000000037,{"$f":"+#REF!-L666","v":{"$error":"#REF!"}},null,null,-151410.14000000001,-156379.73000000001,null,156379.73000000001,null,-611572.03,-928420.69000000006]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,null,-277802.03999999998,null,1475574.8670000001,2089023.45,-613448.58299999987,{"$f":"+#REF!-L667","v":{"$error":"#REF!"}},null,null,570945.04700000002,710972.87,null,-710972.87,null,4580400.8870000001,3102179.7859999998]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,null,93543.150000000009,null,-483321.54000000004,-118014.56,-365306.98000000004,{"$f":"+#REF!-L668","v":{"$error":"#REF!"}},null,null,-321326.43,-267672.37,null,267672.37,null,86635.059999999939,-981326.06]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L669","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,null,-0.65,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L670","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,null,0,null,168.63,55.82,112.81,{"$f":"+#REF!-L671","v":{"$error":"#REF!"}},null,null,28.07,55.82,null,-55.82,null,281.33,55.82]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,null,-138.52000000000001,null,7211.2,14267.43,-7056.2300000000005,{"$f":"+#REF!-L672","v":{"$error":"#REF!"}},null,null,1439.33,3889.98,null,-3889.98,null,9717.17,15478.62]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L673","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,3464.17,0,3464.17,{"$f":"+#REF!-L674","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,null,-97548.58,null,768862.36,788633.19000000006,-19770.830000000075,{"$f":"+#REF!-L675","v":{"$error":"#REF!"}},null,null,319746.03999999998,359117.59,null,-359117.59,null,1072701.1400000001,1180781.75]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,null,-154519.1,null,1350910.3900000001,1199089.94,151820.45000000019,{"$f":"+#REF!-L676","v":{"$error":"#REF!"}},null,null,535199.27,459135.17,null,-459135.17,null,1996713.1400000001,-714889.39000000013]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,null,-123.98,null,-94.77,113.13,-207.89999999999998,{"$f":"+#REF!-L677","v":{"$error":"#REF!"}},null,null,0,55.14,null,-55.14,null,-165.09,68.199999999999989]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,null,-79404.650000000009,null,-148414.71,325249.82,-473664.53,{"$f":"+#REF!-L678","v":{"$error":"#REF!"}},null,null,-67990.89,-46746.239999999998,null,46746.239999999998,null,121807.48000000001,488719.89600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,null,-5495.37,null,4832.88,20178.77,-15345.89,{"$f":"+#REF!-L679","v":{"$error":"#REF!"}},null,null,3024.71,13730.85,null,-13730.85,null,11625.34,21940.880000000001]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,null,21838.14,null,-79450,-133588.22,54138.22,{"$f":"+#REF!-L680","v":{"$error":"#REF!"}},null,null,-8439.2100000000009,-52605.66,null,52605.66,null,-148471.37,-202339.1]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,null,-216.15,null,1572.8600000000001,1695.72,-122.8599999999999,{"$f":"+#REF!-L681","v":{"$error":"#REF!"}},null,null,605.01,600.01,null,-600.01,null,2390.13,2725.74]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,null,-18.420000000000002,null,0,24.23,-24.23,{"$f":"+#REF!-L682","v":{"$error":"#REF!"}},null,null,0,24.23,null,-24.23,null,62.1,56.5]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,null,-106.46000000000001,null,14614.380000000001,20638.850000000002,-6024.4700000000012,{"$f":"+#REF!-L683","v":{"$error":"#REF!"}},null,null,5593.75,5283.58,null,-5283.58,null,24303.090000000004,21489.660000000003]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1382565.43,1425951.96,-43386.530000000028,{"$f":"+#REF!-L684","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2060141.91,2072613.48]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,null,-11096.17,null,95117.39,90245,4872.3899999999994,{"$f":"+#REF!-L685","v":{"$error":"#REF!"}},null,null,36808.720000000001,30326.11,null,-30326.11,null,135632.94,138536.60999999999]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,null,-377560.28,null,3723062.68,3288862.55,434200.13000000035,{"$f":"+#REF!-L686","v":{"$error":"#REF!"}},null,null,1415812.27,1192485.8999999999,null,-1192485.8999999999,null,5679653.8900000006,4920782.91]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,null,0,null,3.56,0,3.56,{"$f":"+#REF!-L687","v":{"$error":"#REF!"}},null,null,3.56,0,null,0,null,3.56,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,null,-64809.01,null,290410.38,369635.74,-79225.359999999986,{"$f":"+#REF!-L688","v":{"$error":"#REF!"}},null,null,108706.02,150848.22,null,-150848.22,null,326969.43,504552.69]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,null,-12918.69,null,120813.11,115513.79000000001,5299.3199999999924,{"$f":"+#REF!-L689","v":{"$error":"#REF!"}},null,null,47072.73,41657.15,null,-41657.15,null,173725.91999999998,177957.11000000002]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,null,-133.38,null,2857.41,6920.41,-4063,{"$f":"+#REF!-L690","v":{"$error":"#REF!"}},null,null,2461.17,784.24,null,-784.24,null,-2006.92,7032.45]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,null,-362.16,null,6556.42,7972.05,-1415.63,{"$f":"+#REF!-L691","v":{"$error":"#REF!"}},null,null,2826.76,1175.58,null,-1175.58,null,16016.51,9551.5]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,50374.97,61604.39,-11229.419999999998,{"$f":"+#REF!-L692","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,81177.17,95421.709999999992]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,null,{"$f":"+U693-G693","v":-139890.83000000002},null,1321610.07,1207925.6599999999,{"$f":"+K693-L693","v":113684.41000000015},{"$f":"+#REF!-L693","v":{"$error":"#REF!"}},null,null,482096.4,434456.74,null,{"$f":"+P693-R693","v":-434456.74},null,1971495.5,1791389.92]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,8530.64,4285.01,4245.6299999999992,{"$f":"+#REF!-L694","v":{"$error":"#REF!"}},null,null,-994.35,1241.02,null,-1241.02,null,7941.66,-33944.559999999998]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,4344.97,16568.010000000002,-12223.04,{"$f":"+#REF!-L695","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,12628.970000000001,17215.490000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4036.32,2575.16,1461.1600000000003,{"$f":"+#REF!-L696","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5327.64,2882]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-1919208.4,-1838802.35,-80406.049999999814,{"$f":"+#REF!-L697","v":{"$error":"#REF!"}},null,null,-719703.15,-615342.76,null,615342.76,null,-2897976.08,-3097925.87]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,null,70915.8,null,-665951.85,-637471.18000000005,-28480.669999999925,{"$f":"+#REF!-L698","v":{"$error":"#REF!"}},null,null,-242041.52000000002,-208726.85,null,208726.85,null,-1008159.6499999999,-976871.19000000006]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,null,188822.05000000002,null,-1927899.53,-1735481.63,-192417.90000000014,{"$f":"+#REF!-L699","v":{"$error":"#REF!"}},null,null,-727047.6,-557713.26,null,557713.26,null,-2831324.43,-2672338.59]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,null,61894.37,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,{"$f":"+#REF!-L700","v":{"$error":"#REF!"}},null,null,-204235.88,-166218.71,null,166218.71,null,-844055.52,-789006.58000000007]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,null,8855.14,null,-24881.34,-61349.16,36467.820000000007,{"$f":"+#REF!-L701","v":{"$error":"#REF!"}},null,null,-7759.06,-26005.97,null,26005.97,null,-70096.47,-109059.14000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,null,23718.37,null,-338916.26,-301709.75,-37206.510000000009,{"$f":"+#REF!-L702","v":{"$error":"#REF!"}},null,null,-121452.55,-92980.790000000008,null,92980.790000000008,null,-500539.87,-472287.82]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,null,92923.49,null,-94847.94,-139606.5,44758.559999999998,{"$f":"+#REF!-L703","v":{"$error":"#REF!"}},null,null,-154585.24,-121803.06,null,121803.06,null,-22528.660000000003,-15048.470000000001]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,144413.44,-144413.44,{"$f":"+#REF!-L704","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,72205.31,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1675225.03,-2735739.0300000003,1060514.0000000002,{"$f":"+#REF!-L705","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2912758.29,-4002167.87]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L706","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,null,-13314.82,null,109603.55,106530.67,3072.8800000000047,{"$f":"+#REF!-L707","v":{"$error":"#REF!"}},null,null,42758.8,39927.040000000001,null,-39927.040000000001,null,165402.29,153387.16999999998]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,null,55.36,null,9765.85,6191.74,3574.1100000000006,{"$f":"+#REF!-L708","v":{"$error":"#REF!"}},null,null,768.27,6062.58,null,-6062.58,null,17258.68,12042.67]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,null,3.5100000000000002,null,0,208.69,-208.69,{"$f":"+#REF!-L709","v":{"$error":"#REF!"}},null,null,0,204.91,null,-204.91,null,4137.83,208.69]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,null,-208010.37,null,1464674.69,2096782.55,-632107.8600000001,{"$f":"+#REF!-L710","v":{"$error":"#REF!"}},null,null,794079.61,680948.19000000006,null,-680948.19000000006,null,2369904.69,3203246.2800000003]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,null,-3867.82,null,62890.62,13948.35,48942.270000000004,{"$f":"+#REF!-L711","v":{"$error":"#REF!"}},null,null,25897.23,5237.9400000000005,null,-5237.9400000000005,null,70524.460000000006,17393.98]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,654482.44000000006,633467.06000000006,21015.380000000005,{"$f":"+#REF!-L712","v":{"$error":"#REF!"}},null,null,257317.44,237917.06,null,-237917.06,null,972210.84000000008,949868.94000000006]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,null,1300,null,9244.52,15913.9,-6669.3799999999992,{"$f":"+#REF!-L713","v":{"$error":"#REF!"}},null,null,-2580.5,6163.91,null,-6163.91,null,24844.52,68579.56]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,null,0,null,16686.5,20000,-3313.5,{"$f":"+#REF!-L714","v":{"$error":"#REF!"}},null,null,12125.01,15950.01,null,-15950.01,null,22351.81,28001.25]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,null,492.59000000000003,null,1176.76,19227.54,-18050.780000000002,{"$f":"+#REF!-L715","v":{"$error":"#REF!"}},null,null,229.52,929.27,null,-929.27,null,21446.82,23165.550000000003]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L716","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!-L717","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L718","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,4.93]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L719","v":{"$error":"#REF!"}},null,null,6703.02,6254.02,null,-6254.02,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,null,-119.84,null,4890.8,5283.63,-392.82999999999993,{"$f":"+#REF!-L720","v":{"$error":"#REF!"}},null,null,1608.04,441.12,null,-441.12,null,5924.97,8937.65]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,null,-7965.06,null,178285.76699999999,199331.59,-21045.823000000004,{"$f":"+#REF!-L721","v":{"$error":"#REF!"}},null,null,75655.277000000002,47674.92,null,-47674.92,null,272350.087,229050.29]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,null,-23443.95,null,50743.523000000001,70971.578999999998,-20228.055999999997,{"$f":"+#REF!-L722","v":{"$error":"#REF!"}},null,null,21262.896000000001,29294.420000000002,null,-29294.420000000002,null,68227.752999999997,78249.198999999993]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,0,null,17.89,556.69000000000005,-538.80000000000007,{"$f":"+#REF!-L723","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,86.81,1325.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,null,-181.51,null,31350.23,116244.87,-84894.64,{"$f":"+#REF!-L724","v":{"$error":"#REF!"}},null,null,18051.100000000002,44.730000000000004,null,-44.730000000000004,null,35630.68,125165.29]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,null,-15885.62,null,150419.39000000001,140677.08000000002,{"$f":"+K725-L725","v":9742.3099999999977},{"$f":"+#REF!-L725","v":{"$error":"#REF!"}},null,null,67344.42,53906.39,null,-53906.39,null,267332.7,225562.81]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,null,-800,null,6400,6400,0,{"$f":"+#REF!-L726","v":{"$error":"#REF!"}},null,null,1600,2400,null,-2400,null,17433.71,17580.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,null,-4374,null,32900.79,35391.129999999997,-2490.3399999999965,{"$f":"+#REF!-L727","v":{"$error":"#REF!"}},null,null,12126,13327.16,null,-13327.16,null,50074.97,51737.979999999996]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933",19,"TOTAL Operation (Enter Total of lines 6 thru 18)","o",null,1803301.0949999997,1703643.0599999998,null,-1703643.0599999998,null,13433230.867000004,14644271.189000001,-1211040.3219999969,{"$f":"+#REF!-L728","v":{"$error":"#REF!"}},null,null,5154584.63,5485189.5500000017,null,-5485189.5500000017,null,25045543.986999996,17139198.241000004]
[null,20,"Maintenance"]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,null,{"$f":"+U730-G730","v":12886.86},null,2515.84,17955.310000000001,{"$f":"+K730-L730","v":-15439.470000000001},{"$f":"+#REF!-L730","v":{"$error":"#REF!"}},null,null,-76.31,5063.13,null,{"$f":"+P730-R730","v":-5063.13},null,9698.11,24362.65]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,null,-77184.52,null,119489.19,563981.86,-444492.67,{"$f":"+#REF!-L731","v":{"$error":"#REF!"}},null,null,28142.959999999999,171773.9,null,-171773.9,null,606367.97,1064277.2]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,null,-46.46,null,12735.53,1558.51,11177.02,{"$f":"+#REF!-L732","v":{"$error":"#REF!"}},null,null,3069.87,1422.32,null,-1422.32,null,25282.68,1549.81]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,null,-366.24,null,0,3025.28,-3025.28,{"$f":"+#REF!-L733","v":{"$error":"#REF!"}},null,null,0,1119.3600000000001,null,-1119.3600000000001,null,1516.95,4632]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,null,-80103.06,null,0,799403.18,-799403.18,{"$f":"+#REF!-L734","v":{"$error":"#REF!"}},null,null,0,229776.98,null,-229776.98,null,318800.55,1122773.27]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,null,-83752.63,null,0,640711.35,-640711.35,{"$f":"+#REF!-L735","v":{"$error":"#REF!"}},null,null,0,237680.6,null,-237680.6,null,298974.35000000003,950574.54]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L736","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,3.72]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L737","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,22.830000000000002]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L738","v":{"$error":"#REF!"}},null,null,0,6.74,null,-6.74,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,null,-4042.76,null,0,5263.27,-5263.27,{"$f":"+#REF!-L739","v":{"$error":"#REF!"}},null,null,0,4518.2700000000004,null,-4518.2700000000004,null,-150.56,7407.5]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935",21,"(935) Maintenance of General Plant","m",null,34275.980000000003,232608.81,null,-232608.81,null,134740.56,2031997.0700000003,-1897256.5100000002,{"$f":"+#REF!-L740","v":{"$error":"#REF!"}},null,null,31136.519999999997,651361.30000000005,null,-651361.30000000005,null,1260490.05,3175701.8300000005]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,null,null,null,8733.11,0,null,null,null,null,6432.6100000000006,0,null,null,null,8733.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351",21.1,"   935.1 Maintenance of Computer Hardware",null,null,2476.8000000000002,0,null,null,null,8733.11,0,null,null,null,null,6432.6100000000006,0,null,null,null,8733.11,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,null,null,null,531999.30000000005,0,null,null,null,null,205462.7,0,null,null,null,531999.30000000005,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352",21.2,"   935.2 Maintenance of Computer Software",null,null,66073.8,0,null,null,null,531999.30000000005,0,null,null,null,null,205462.7,0,null,null,null,531999.30000000005,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,null,null,null,76932.97,0,null,null,null,null,21242.25,0,null,null,null,76932.97,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353",21.3,"   935.3 Maintenance of Communication Equipment",null,null,6479.03,0,null,null,null,76932.97,0,null,null,null,null,21242.25,0,null,null,null,76932.97,0]
[null,21.4,"TOTAL Maintenance (Enter Total of lines 21 thru 21.3)",null,null,{"$f":"SUM(F742:F746)","v":147582.46000000002}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,941359.55,1055866.54,null,{"$f":"+U748-G748","v":-1055866.54},null,7742173.5899999999,8570171.9299999997,{"$f":"+K748-L748","v":-827998.33999999985},{"$f":"+#REF!-L748","v":{"$error":"#REF!"}},null,null,2972286.39,3640353.21,null,{"$f":"+P748-R748","v":-3640353.21},null,11417271.559999999,12277179.969999999]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-12.07,0,null,0,null,17.79,0,17.79,{"$f":"+#REF!-L749","v":{"$error":"#REF!"}},null,null,17.79,0,null,0,null,17.79,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,94351.31,140018.05000000002,null,-140018.05000000002,null,986897.84,522927.67,463970.17,{"$f":"+#REF!-L750","v":{"$error":"#REF!"}},null,null,314256.40000000002,182865.87,null,-182865.87,null,977512.29999999993,565760.77]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,35.4,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L751","v":{"$error":"#REF!"}},null,null,35.4,68.06,null,-68.06,null,132.5,256.70999999999998]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L752","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,105.95]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L753","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0.79,0,null,0,null,0.79,0,0.79,{"$f":"+#REF!-L754","v":{"$error":"#REF!"}},null,null,0.79,0,null,0,null,0.79,-0.01]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L755","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,161.4,44.26,null,-44.26,null,606.05000000000007,81,525.05000000000007,{"$f":"+#REF!-L756","v":{"$error":"#REF!"}},null,null,341.92,51.11,null,-51.11,null,777.41000000000008,138.55000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,66.45,23.93,null,-23.93,null,174.39000000000001,95.28,79.110000000000014,{"$f":"+#REF!-L757","v":{"$error":"#REF!"}},null,null,91.51,29.82,null,-29.82,null,202.07000000000002,1276.96]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,45.83,64.3,null,-64.3,null,362.15000000000003,547.38,-185.22999999999996,{"$f":"+#REF!-L758","v":{"$error":"#REF!"}},null,null,195.28,101.63,null,-101.63,null,477.13000000000005,638.62]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,5.14,2.89,null,-2.89,null,109.17,12.92,96.25,{"$f":"+#REF!-L759","v":{"$error":"#REF!"}},null,null,36.53,4.76,null,-4.76,null,137.48000000000002,26.990000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,6.73,5.46,null,-5.46,null,69.320000000000007,43.33,25.990000000000009,{"$f":"+#REF!-L760","v":{"$error":"#REF!"}},null,null,27.51,13.58,null,-13.58,null,89.26,87.13]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,16.98,4.87,null,-4.87,null,46.34,24.45,21.890000000000004,{"$f":"+#REF!-L761","v":{"$error":"#REF!"}},null,null,29.29,11.85,null,-11.85,null,98.76,25.349999999999998]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,1.47,0,null,0,null,56.33,2.67,53.66,{"$f":"+#REF!-L762","v":{"$error":"#REF!"}},null,null,28.92,0,null,0,null,80.099999999999994,2.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,60.61,31.28,null,-31.28,null,605.32000000000005,520.15,85.170000000000073,{"$f":"+#REF!-L763","v":{"$error":"#REF!"}},null,null,204.55,79.040000000000006,null,-79.040000000000006,null,948.91000000000008,665.06999999999994]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,0,40.56,null,-40.56,null,60.49,122.42,-61.93,{"$f":"+#REF!-L764","v":{"$error":"#REF!"}},null,null,0.31,112.83,null,-112.83,null,102.79,174.43]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L765","v":{"$error":"#REF!"}},null,null,20.170000000000002,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,0.28999999999999998,2.17,null,-2.17,null,7.61,6.92,0.69000000000000039,{"$f":"+#REF!-L766","v":{"$error":"#REF!"}},null,null,2.2400000000000002,4.17,null,-4.17,null,15.41,7.86]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,8.5299999999999994,2.74,null,-2.74,null,55.26,7.43,47.83,{"$f":"+#REF!-L767","v":{"$error":"#REF!"}},null,null,21.47,2.74,null,-2.74,null,56.36,12.370000000000001]
["%,V9210034","9210034","In-House Training & Seminars",null,null,55.34,54.09,null,-54.09,null,2539.59,105.89,2433.7000000000003,{"$f":"+#REF!-L768","v":{"$error":"#REF!"}},null,null,930.2,54.09,null,-54.09,null,2539.59,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,160.15,0,null,0,null,160.15,0,160.15,{"$f":"+#REF!-L769","v":{"$error":"#REF!"}},null,null,160.15,0,null,0,null,160.15,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,0,64.290000000000006,null,-64.290000000000006,null,317.09000000000003,87.51,229.58000000000004,{"$f":"+#REF!-L770","v":{"$error":"#REF!"}},null,null,0,77.040000000000006,null,-77.040000000000006,null,492.62,87.51]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,459.85,0,null,0,null,606.77,3.1,603.66999999999996,{"$f":"+#REF!-L771","v":{"$error":"#REF!"}},null,null,515.58000000000004,3.1,null,-3.1,null,688.03,31.150000000000002]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,0,null,0,null,30.34,3.1,27.24,{"$f":"+#REF!-L772","v":{"$error":"#REF!"}},null,null,20.75,3.1,null,-3.1,null,46.97,10.48]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-15757.84,-27427.63,null,27427.63,null,-120329.06,-147929.54,27600.48000000001,{"$f":"+#REF!-L773","v":{"$error":"#REF!"}},null,null,-61493.62,-60998.950000000004,null,60998.950000000004,null,-670710.58000000007,-254692.26]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-42614,-42606,null,42606,null,-318380,-328767,10387,{"$f":"+#REF!-L774","v":{"$error":"#REF!"}},null,null,-124294,-111127,null,111127,null,-446710,-457791]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0,0,null,0,null,0.04,0,0.04,{"$f":"+#REF!-L775","v":{"$error":"#REF!"}},null,null,-0.01,0,null,0,null,0.05,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,0,null,-1702.51,7.65,-1710.16,{"$f":"+#REF!-L776","v":{"$error":"#REF!"}},null,null,-1472.91,-120.02,null,120.02,null,-2151.02,-4054.09]
["%,V9220005","9220005","Overhead Loadings",null,null,-47020.57,-57457.05,null,57457.05,null,-399258.56,-456712.35000000003,57453.790000000037,{"$f":"+#REF!-L777","v":{"$error":"#REF!"}},null,null,-151410.14000000001,-156379.73000000001,null,156379.73000000001,null,-611572.03,-928420.69000000006]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,173145.11000000002,277802.03999999998,null,-277802.03999999998,null,1475574.8670000001,2089023.45,-613448.58299999987,{"$f":"+#REF!-L778","v":{"$error":"#REF!"}},null,null,570945.04700000002,710972.87,null,-710972.87,null,4580400.8870000001,3102179.7859999998]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-55267.4,-93543.150000000009,null,93543.150000000009,null,-483321.54000000004,-118014.56,-365306.98000000004,{"$f":"+#REF!-L779","v":{"$error":"#REF!"}},null,null,-321326.43,-267672.37,null,267672.37,null,86635.059999999939,-981326.06]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,{"$f":"+U780-G780","v":0},null,0,0,{"$f":"+K780-L780","v":0},{"$f":"+#REF!-L780","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P780-R780","v":0},null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0.65,null,-0.65,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L781","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,0,null,0,null,168.63,55.82,112.81,{"$f":"+#REF!-L782","v":{"$error":"#REF!"}},null,null,28.07,55.82,null,-55.82,null,281.33,55.82]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,167.49,138.52000000000001,null,-138.52000000000001,null,7211.2,14267.43,-7056.2300000000005,{"$f":"+#REF!-L783","v":{"$error":"#REF!"}},null,null,1439.33,3889.98,null,-3889.98,null,9717.17,15478.62]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L784","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,3464.17,0,3464.17,{"$f":"+#REF!-L785","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76987.650000000009,97548.58,null,-97548.58,null,768862.36,788633.19000000006,-19770.830000000075,{"$f":"+#REF!-L786","v":{"$error":"#REF!"}},null,null,319746.03999999998,359117.59,null,-359117.59,null,1072701.1400000001,1180781.75]
["%,V9250000","9250000","Injuries and Damages",null,null,164578.15,154519.1,null,-154519.1,null,1350910.3900000001,1199089.94,151820.45000000019,{"$f":"+#REF!-L787","v":{"$error":"#REF!"}},null,null,535199.27,459135.17,null,-459135.17,null,1996713.1400000001,-714889.39000000013]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,123.98,null,-123.98,null,-94.77,113.13,-207.89999999999998,{"$f":"+#REF!-L788","v":{"$error":"#REF!"}},null,null,0,55.14,null,-55.14,null,-165.09,68.199999999999989]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,-42670.04,79404.650000000009,null,-79404.650000000009,null,-148414.71,325249.82,-473664.53,{"$f":"+#REF!-L789","v":{"$error":"#REF!"}},null,null,-67990.89,-46746.239999999998,null,46746.239999999998,null,121807.48000000001,488719.89600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,678.25,5495.37,null,-5495.37,null,4832.88,20178.77,-15345.89,{"$f":"+#REF!-L790","v":{"$error":"#REF!"}},null,null,3024.71,13730.85,null,-13730.85,null,11625.34,21940.880000000001]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-915.59,-21838.14,null,21838.14,null,-79450,-133588.22,54138.22,{"$f":"+#REF!-L791","v":{"$error":"#REF!"}},null,null,-8439.2100000000009,-52605.66,null,52605.66,null,-148471.37,-202339.1]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,213.96,216.15,null,-216.15,null,1572.8600000000001,1695.72,-122.8599999999999,{"$f":"+#REF!-L792","v":{"$error":"#REF!"}},null,null,605.01,600.01,null,-600.01,null,2390.13,2725.74]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,18.420000000000002,null,-18.420000000000002,null,0,24.23,-24.23,{"$f":"+#REF!-L793","v":{"$error":"#REF!"}},null,null,0,24.23,null,-24.23,null,62.1,56.5]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,197.37,106.46000000000001,null,-106.46000000000001,null,14614.380000000001,20638.850000000002,-6024.4700000000012,{"$f":"+#REF!-L794","v":{"$error":"#REF!"}},null,null,5593.75,5283.58,null,-5283.58,null,24303.090000000004,21489.660000000003]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1382565.43,1425951.96,-43386.530000000028,{"$f":"+#REF!-L795","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2060141.91,2072613.48]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12415.4,11096.17,null,-11096.17,null,95117.39,90245,4872.3899999999994,{"$f":"+#REF!-L796","v":{"$error":"#REF!"}},null,null,36808.720000000001,30326.11,null,-30326.11,null,135632.94,138536.60999999999]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,478822.81,377560.28,null,-377560.28,null,3723062.68,3288862.55,434200.13000000035,{"$f":"+#REF!-L797","v":{"$error":"#REF!"}},null,null,1415812.27,1192485.8999999999,null,-1192485.8999999999,null,5679653.8900000006,4920782.91]
["%,V9260006","9260006","Physical Examinations",null,null,3.56,0,null,0,null,3.56,0,3.56,{"$f":"+#REF!-L798","v":{"$error":"#REF!"}},null,null,3.56,0,null,0,null,3.56,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36471.410000000003,64809.01,null,-64809.01,null,290410.38,369635.74,-79225.359999999986,{"$f":"+#REF!-L799","v":{"$error":"#REF!"}},null,null,108706.02,150848.22,null,-150848.22,null,326969.43,504552.69]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16001.36,12918.69,null,-12918.69,null,120813.11,115513.79000000001,5299.3199999999924,{"$f":"+#REF!-L800","v":{"$error":"#REF!"}},null,null,47072.73,41657.15,null,-41657.15,null,173725.91999999998,177957.11000000002]
["%,V9260010","9260010","Training Administration Exp",null,null,1275.74,133.38,null,-133.38,null,2857.41,6920.41,-4063,{"$f":"+#REF!-L801","v":{"$error":"#REF!"}},null,null,2461.17,784.24,null,-784.24,null,-2006.92,7032.45]
["%,V9260012","9260012","Employee Activities",null,null,1846.69,362.16,null,-362.16,null,6556.42,7972.05,-1415.63,{"$f":"+#REF!-L802","v":{"$error":"#REF!"}},null,null,2826.76,1175.58,null,-1175.58,null,16016.51,9551.5]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,50374.97,61604.39,-11229.419999999998,{"$f":"+#REF!-L803","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,81177.17,95421.709999999992]
["%,V9260027","9260027","Savings Plan Contributions",null,null,153362.01999999999,139890.83000000002,null,-139890.83000000002,null,1321610.07,1207925.6599999999,113684.41000000015,{"$f":"+#REF!-L804","v":{"$error":"#REF!"}},null,null,482096.4,434456.74,null,-434456.74,null,1971495.5,1791389.92]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,8530.64,4285.01,4245.6299999999992,{"$f":"+#REF!-L805","v":{"$error":"#REF!"}},null,null,-994.35,1241.02,null,-1241.02,null,7941.66,-33944.559999999998]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,4344.97,16568.010000000002,-12223.04,{"$f":"+#REF!-L806","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,12628.970000000001,17215.490000000002]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4036.32,2575.16,1461.1600000000003,{"$f":"+#REF!-L807","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5327.64,2882]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-1919208.4,-1838802.35,-80406.049999999814,{"$f":"+#REF!-L808","v":{"$error":"#REF!"}},null,null,-719703.15,-615342.76,null,615342.76,null,-2897976.08,-3097925.87]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-83110.23,-70915.8,null,70915.8,null,-665951.85,-637471.18000000005,-28480.669999999925,{"$f":"+#REF!-L809","v":{"$error":"#REF!"}},null,null,-242041.52000000002,-208726.85,null,208726.85,null,-1008159.6499999999,-976871.19000000006]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-250506.09,-188822.05000000002,null,188822.05000000002,null,-1927899.53,-1735481.63,-192417.90000000014,{"$f":"+#REF!-L810","v":{"$error":"#REF!"}},null,null,-727047.6,-557713.26,null,557713.26,null,-2831324.43,-2672338.59]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-68985.759999999995,-61894.37,null,61894.37,null,-540226.93000000005,-516725.85000000003,-23501.080000000016,{"$f":"+#REF!-L811","v":{"$error":"#REF!"}},null,null,-204235.88,-166218.71,null,166218.71,null,-844055.52,-789006.58000000007]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2672.77,-8855.14,null,{"$f":"+U812-G812","v":8855.14},null,-24881.34,-61349.16,{"$f":"+K812-L812","v":36467.820000000007},{"$f":"+#REF!-L812","v":{"$error":"#REF!"}},null,null,-7759.06,-26005.97,null,{"$f":"+P812-R812","v":26005.97},null,-70096.47,-109059.14000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38864.86,-23718.37,null,23718.37,null,-338916.26,-301709.75,-37206.510000000009,{"$f":"+#REF!-L813","v":{"$error":"#REF!"}},null,null,-121452.55,-92980.790000000008,null,92980.790000000008,null,-500539.87,-472287.82]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-32796.36,-92923.49,null,92923.49,null,-94847.94,-139606.5,44758.559999999998,{"$f":"+#REF!-L814","v":{"$error":"#REF!"}},null,null,-154585.24,-121803.06,null,121803.06,null,-22528.660000000003,-15048.470000000001]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,144413.44,-144413.44,{"$f":"+#REF!-L815","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,72205.31,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1675225.03,-2735739.0300000003,1060514.0000000002,{"$f":"+#REF!-L816","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2912758.29,-4002167.87]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L817","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,29310.82,13314.82,null,-13314.82,null,109603.55,106530.67,3072.8800000000047,{"$f":"+#REF!-L818","v":{"$error":"#REF!"}},null,null,42758.8,39927.040000000001,null,-39927.040000000001,null,165402.29,153387.16999999998]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,759.56000000000006,-55.36,null,55.36,null,9765.85,6191.74,3574.1100000000006,{"$f":"+#REF!-L819","v":{"$error":"#REF!"}},null,null,768.27,6062.58,null,-6062.58,null,17258.68,12042.67]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-3.5100000000000002,null,3.5100000000000002,null,0,208.69,-208.69,{"$f":"+#REF!-L820","v":{"$error":"#REF!"}},null,null,0,204.91,null,-204.91,null,4137.83,208.69]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,412720.64000000001,208010.37,null,-208010.37,null,1464674.69,2096782.55,-632107.8600000001,{"$f":"+#REF!-L821","v":{"$error":"#REF!"}},null,null,794079.61,680948.19000000006,null,-680948.19000000006,null,2369904.69,3203246.2800000003]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,4957.96,3867.82,null,-3867.82,null,62890.62,13948.35,48942.270000000004,{"$f":"+#REF!-L822","v":{"$error":"#REF!"}},null,null,25897.23,5237.9400000000005,null,-5237.9400000000005,null,70524.460000000006,17393.98]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,654482.44000000006,633467.06000000006,21015.380000000005,{"$f":"+#REF!-L823","v":{"$error":"#REF!"}},null,null,257317.44,237917.06,null,-237917.06,null,972210.84000000008,949868.94000000006]
["%,V9301000","9301000","General Advertising Expenses",null,null,-2499.9900000000002,-1300,null,1300,null,9244.52,15913.9,-6669.3799999999992,{"$f":"+#REF!-L824","v":{"$error":"#REF!"}},null,null,-2580.5,6163.91,null,-6163.91,null,24844.52,68579.56]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,3875,0,null,0,null,16686.5,20000,-3313.5,{"$f":"+#REF!-L825","v":{"$error":"#REF!"}},null,null,12125.01,15950.01,null,-15950.01,null,22351.81,28001.25]
["%,V9301003","9301003","TV Station Advertising Time",null,null,96.460000000000008,-492.59000000000003,null,492.59000000000003,null,1176.76,19227.54,-18050.780000000002,{"$f":"+#REF!-L826","v":{"$error":"#REF!"}},null,null,229.52,929.27,null,-929.27,null,21446.82,23165.550000000003]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L827","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!-L828","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L829","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,4.93]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L830","v":{"$error":"#REF!"}},null,null,6703.02,6254.02,null,-6254.02,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,381.46,119.84,null,-119.84,null,4890.8,5283.63,-392.82999999999993,{"$f":"+#REF!-L831","v":{"$error":"#REF!"}},null,null,1608.04,441.12,null,-441.12,null,5924.97,8937.65]
["%,V9302000","9302000","Misc General Expenses",null,null,20961.12,7965.06,null,-7965.06,null,178285.76699999999,199331.59,-21045.823000000004,{"$f":"+#REF!-L832","v":{"$error":"#REF!"}},null,null,75655.277000000002,47674.92,null,-47674.92,null,272350.087,229050.29]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7375.415,23443.95,null,-23443.95,null,50743.523000000001,70971.578999999998,-20228.055999999997,{"$f":"+#REF!-L833","v":{"$error":"#REF!"}},null,null,21262.896000000001,29294.420000000002,null,-29294.420000000002,null,68227.752999999997,78249.198999999993]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,0,null,17.89,556.69000000000005,-538.80000000000007,{"$f":"+#REF!-L834","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,86.81,1325.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,7952.7,181.51,null,-181.51,null,31350.23,116244.87,-84894.64,{"$f":"+#REF!-L835","v":{"$error":"#REF!"}},null,null,18051.100000000002,44.730000000000004,null,-44.730000000000004,null,35630.68,125165.29]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,21837.05,15885.62,null,-15885.62,null,150419.39000000001,140677.08000000002,9742.3099999999977,{"$f":"+#REF!-L836","v":{"$error":"#REF!"}},null,null,67344.42,53906.39,null,-53906.39,null,267332.7,225562.81]
["%,V9310001","9310001","Rents - Real Property",null,null,0,800,null,-800,null,6400,6400,0,{"$f":"+#REF!-L837","v":{"$error":"#REF!"}},null,null,1600,2400,null,-2400,null,17433.71,17580.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3997.73,4374,null,-4374,null,32900.79,35391.129999999997,-2490.3399999999965,{"$f":"+#REF!-L838","v":{"$error":"#REF!"}},null,null,12126,13327.16,null,-13327.16,null,50074.97,51737.979999999996]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,-12886.86,null,12886.86,null,2515.84,17955.310000000001,-15439.470000000001,{"$f":"+#REF!-L839","v":{"$error":"#REF!"}},null,null,-76.31,5063.13,null,-5063.13,null,9698.11,24362.65]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,32925.279999999999,77184.52,null,-77184.52,null,119489.19,563981.86,-444492.67,{"$f":"+#REF!-L840","v":{"$error":"#REF!"}},null,null,28142.959999999999,171773.9,null,-171773.9,null,606367.97,1064277.2]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1073.58,46.46,null,-46.46,null,12735.53,1558.51,11177.02,{"$f":"+#REF!-L841","v":{"$error":"#REF!"}},null,null,3069.87,1422.32,null,-1422.32,null,25282.68,1549.81]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,366.24,null,-366.24,null,0,3025.28,-3025.28,{"$f":"+#REF!-L842","v":{"$error":"#REF!"}},null,null,0,1119.3600000000001,null,-1119.3600000000001,null,1516.95,4632]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,80103.06,null,-80103.06,null,0,799403.18,-799403.18,{"$f":"+#REF!-L843","v":{"$error":"#REF!"}},null,null,0,229776.98,null,-229776.98,null,318800.55,1122773.27]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,83752.63,null,{"$f":"+U844-G844","v":-83752.63},null,0,640711.35,{"$f":"+K844-L844","v":-640711.35},{"$f":"+#REF!-L844","v":{"$error":"#REF!"}},null,null,0,237680.6,null,{"$f":"+P844-R844","v":-237680.6},null,298974.35000000003,950574.54]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L845","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,3.72]
["%,V9350019","9350019","Maint of Gen Plant-SCADA Equ",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L846","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,22.830000000000002]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L847","v":{"$error":"#REF!"}},null,null,0,6.74,null,-6.74,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,4042.76,null,-4042.76,null,0,5263.27,-5263.27,{"$f":"+#REF!-L848","v":{"$error":"#REF!"}},null,null,0,4518.2700000000004,null,-4518.2700000000004,null,-150.56,7407.5]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,2476.8000000000002,0,null,0,null,8733.11,0,8733.11,{"$f":"+#REF!-L849","v":{"$error":"#REF!"}},null,null,6432.6100000000006,0,null,0,null,8733.11,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66073.8,0,null,0,null,531999.30000000005,0,531999.30000000005,{"$f":"+#REF!-L850","v":{"$error":"#REF!"}},null,null,205462.7,0,null,0,null,531999.30000000005,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6479.03,0,null,0,null,76932.97,0,76932.97,{"$f":"+#REF!-L851","v":{"$error":"#REF!"}},null,null,21242.25,0,null,0,null,76932.97,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935",22,"TOTAL Administrative and General Expenses (Total of lines 19 and 21)",null,null,1912606.7050000001,1936251.8699999999,null,-1936251.8699999999,null,14185636.807000004,16676268.259,-2490631.4519999959,{"$f":"+#REF!-L852","v":{"$error":"#REF!"}},null,null,5418858.7100000009,6136550.8500000024,null,-6136550.8500000024,null,26923699.416999996,20314900.070999999]

{"sheet":"KWH","index":4,"n_rows":111,"n_cols":66,"rows_kept":111,"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,"August 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: 09/09/2025  05:35 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,11599370.534,12112246.529999999,{"$f":"+F9-G9","v":-512875.99599999934},{"$f":"IF(AND(F9=0,G9=0),\"\",IF(OR(F9=0,G9=0),100%,(+H9/G9)))","v":-4.2343589583459323E-2},null,99720011,105498068,{"$f":"+K9-L9","v":-5778057},{"$f":"IF(AND(K9=0,L9=0),\"\",IF(OR(K9=0,L9=0),100%,(+M9/L9)))","v":-5.4769315775526808E-2},null,82236,82858,{"$f":"+P9-Q9","v":-622},null,106728220.384,96698166.090000004,{"$f":"+T9-U9","v":10030054.294},{"$f":"IF(AND(T9=0,U9=0),\"\",IF(OR(T9=0,U9=0),100%,(+V9/U9)))","v":0.10372538280265538},null,945101778,897143065,{"$f":"+Y9-Z9","v":47958713},{"$f":"IF(AND(Y9=0,Z9=0),\"\",IF(OR(Y9=0,Z9=0),100%,(+AA9/Z9)))","v":5.3457151786599384E-2},null,{"$f":"ROUND(ABS(AE9)/MONTH(FERC_IS1!$C$700),0)","v":82566},660526,{"$f":"ROUND(ABS(AG9)/MONTH(FERC_IS1!$C$700),0)","v":82926},663411,{"$f":"+AD9-AF9","v":-360},null,35023325.894000001,34497330.07,{"$f":"+AJ9-AK9","v":525995.82400000095},{"$f":"IF(AND(AJ9=0,AK9=0),\"\",IF(OR(AJ9=0,AK9=0),100%,(+AL9/AK9)))","v":1.5247435756120269E-2},null,324636723,300103305,{"$f":"+AO9-AP9","v":24533418},{"$f":"IF(AND(AO9=0,AP9=0),\"\",IF(OR(AO9=0,AP9=0),100%,(+AQ9/AP9)))","v":8.1749909418691674E-2},null,{"$f":"ROUND(ABS(AU9)/3,0)","v":82265},246794,{"$f":"ROUND(ABS(AW9)/3,0)","v":82812},248436,{"$f":"+AT9-AV9","v":-547},null,153783077.34400001,136069196.31999999,{"$f":"+AZ9-BA9","v":17713881.024000019},{"$f":"IF(AND(AZ9=0,BA9=0),\"\",IF(OR(AZ9=0,BA9=0),100%,(+BB9/BA9)))","v":0.13018288858222912},null,1338357580,1295811739,{"$f":"+BE9-BF9","v":42545841},{"$f":"IF(AND(BE9=0,BF9=0),\"\",IF(OR(BE9=0,BF9=0),100%,(+BG9/BF9)))","v":3.2833350493362064E-2},null,{"$f":"ROUND(ABS(BK9)/12,0)","v":82681},992169,{"$f":"ROUND(ABS(BM9)/12,0)","v":82922},995065,{"$f":"+BJ9-BL9","v":-241}]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,6607786.6950000003,6771128.4500000002,-163341.75499999989,-2.4123269290512409E-2,null,56600177,59122714,-2522537,-4.2666123209431826E-2,null,47849,47901,-52,null,48688886.215000004,44594401.990000002,4094484.2250000015,9.1816103418499981E-2,null,411822032,397838138,13983894,3.5149707039901737E-2,null,{"$f":"ROUND(ABS(AE10)/MONTH(FERC_IS1!$C$700),0)","v":47917},383332,{"$f":"ROUND(ABS(AG10)/MONTH(FERC_IS1!$C$700),0)","v":47922},383375,-5,null,20386867.504999999,19036881.52,1349985.9849999994,7.0914240002056775E-2,null,179362811,167144471,12218340,7.3100473661494914E-2,null,47836,143507,47873,143620,-37,null,68784180.435000002,63357166.260000005,5427014.174999997,8.5657463793899116E-2,null,581744550,567657279,14087271,2.4816507285551782E-2,null,47927,575121,47945,575339,-18]
["%,V4400005","4400005","Residential Fuel Rev",null,null,7131606.1399999997,6610214.4100000001,521391.72999999952,7.887667444057983E-2,null,0,0,0,"",null,0,0,0,null,58329633.57,49602016.020000003,8727617.549999997,0.17595287954588254,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE11)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG11)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,27343128.609999999,16554617.48,10788511.129999999,0.651691961051582,null,0,0,0,"",null,0,0,0,0,0,null,80282855.109999999,69684971.540000007,10597883.569999993,0.15208277101636872,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4400","Line 1","(440) Residential Sales",null,null,25338763.369000003,25493589.390000001,-154826.02099999785,-6.073135431479461E-3,null,156320188,164620782,-8300594,-5.0422515912966565E-2,null,130085,130759,-674,null,213746740.169,190894584.10000002,22852156.068999976,0.11971086648026058,null,1356923810,1294981203,61942607,4.7832823253728729E-2,null,{"$f":"ROUND(ABS(AE12)/MONTH(FERC_IS1!$C$700),0)","v":130482},1043858,{"$f":"ROUND(ABS(AG12)/MONTH(FERC_IS1!$C$700),0)","v":130848},1046786,-366,null,82753322.009000003,70088829.070000008,12664492.938999996,0.18069203191212613,null,503999534,467247776,36751758,7.8655822216262411E-2,null,130100,390301,130685,392056,-585,null,302850112.889,269111334.12,33738778.768999994,0.1253710806322095,null,1920102130,1863469018,56633112,3.0391228108950508E-2,null,130608,1567290,130867,1570404,-259]
[null,"Line 3","(442) Commercial and Industrial Sales",null,null,null,null,0,"",null,null,null,0,"",null,null,null,0,null,null,null,0,"",null,null,null,0,"",null,{"$f":"ROUND(ABS(AE13)/MONTH(FERC_IS1!$C$700),0)","v":0},null,{"$f":"ROUND(ABS(AG13)/MONTH(FERC_IS1!$C$700),0)","v":0},null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0]
["%,V4420001","4420001","Commercial Sales",null,null,8200358.9249999998,9172600.0600000005,-972241.13500000071,-0.10599406151367737,null,91626444,101021818,-9395374,-9.3003414371339077E-2,null,26375,26402,-27,null,66833950.424999997,66592654,241296.42499999702,3.6234691141758223E-3,null,752047727,756835043,-4787316,-6.3254417779383927E-3,null,{"$f":"ROUND(ABS(AE14)/MONTH(FERC_IS1!$C$700),0)","v":26348},210780,{"$f":"ROUND(ABS(AG14)/MONTH(FERC_IS1!$C$700),0)","v":26362},210894,-14,null,25718712.225000001,26359422.870000001,-640710.64499999955,-2.4306702318934326E-2,null,310542037,292385437,18156600,6.2098168042480174E-2,null,26353,79060,26400,79199,-47,null,100171794.11499999,93750865.620000005,6420928.4949999899,6.8489271566045187E-2,null,1118756514,1111608552,7147962,6.4302869810954821E-3,null,26375,316498,26375,316501,0]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1264744.1159999999,1379601.12,-114857.00400000019,-8.3253777004762206E-2,null,10957082,11626229,-669147,-5.7554947524257438E-2,null,692,691,1,null,10739817.606000001,10432771.810000001,307045.79600000009,2.943089349521583E-2,null,90904130,88837534,2066596,2.3262644818574096E-2,null,{"$f":"ROUND(ABS(AE15)/MONTH(FERC_IS1!$C$700),0)","v":695},5560,{"$f":"ROUND(ABS(AG15)/MONTH(FERC_IS1!$C$700),0)","v":696},5567,-1,null,3780893.5559999999,3693233.36,87660.195999999996,2.3735352590879878E-2,null,35003475,31162059,3841416,0.12327221381616664,null,692,2077,694,2082,-2,null,16203941.126,15069880.210000001,1134060.9159999993,7.5253479138305587E-2,null,136233085,134612559,1620526,1.2038445833274739E-2,null,694,8329,696,8354,-2]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1545420.074,1742768.85,-197348.77600000007,-0.11323864091328008,null,15047262,16127101,-1079839,-6.6958035421245274E-2,null,3327,3303,24,null,13185730.573999999,13170772.949999999,14957.623999999836,1.1356678956340096E-3,null,123603338,121965349,1637989,1.3429953781380972E-2,null,{"$f":"ROUND(ABS(AE16)/MONTH(FERC_IS1!$C$700),0)","v":3329},26633,{"$f":"ROUND(ABS(AG16)/MONTH(FERC_IS1!$C$700),0)","v":3306},26445,23,null,5034489.9340000004,5145373.33,-110883.39599999972,-2.1550116753141352E-2,null,51672069,47657519,4014550,8.4237494612340189E-2,null,3327,9981,3295,9885,32,null,19984434.963999998,18546767.59,1437667.373999998,7.7515791742338747E-2,null,182068516,178747381,3321135,1.8580048453968677E-2,null,3327,39929,3306,39669,21]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,5382681.54,5163497.42,219184.12000000011,4.2448771088957012E-2,null,0,0,0,"",null,0,0,0,null,41827475.18,36816518.159999996,5010957.0200000033,0.13610621727516461,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE17)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG17)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,20921188.309999999,13139426.51,7781761.7999999989,0.59224516336976707,null,0,0,0,"",null,0,0,0,0,0,null,60146987.129999995,53022078.899999999,7124908.2299999967,0.1343762518900404,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_COMMERCIAL","Line 4","(442) Small (or Commercial)",null,null,16393204.654999997,17458467.449999999,-1065262.7950000018,-6.1016970593257988E-2,null,117630788,128775148,-11144360,-8.6541232319142819E-2,null,30394,30396,-2,null,132586973.785,127012716.92,5574256.8649999946,4.3887391752362767E-2,null,966555195,967637926,-1082731,-1.1189422932974208E-3,null,{"$f":"ROUND(ABS(AE18)/MONTH(FERC_IS1!$C$700),0)","v":30372},242973,{"$f":"ROUND(ABS(AG18)/MONTH(FERC_IS1!$C$700),0)","v":30363},242906,9,null,55455284.025000006,48337456.07,7117827.9550000057,0.14725284559229401,null,397217581,371205015,26012566,7.0076009075470055E-2,null,30373,91118,30389,91166,-16,null,196507157.33500001,180389592.31999999,16117565.015000015,8.934864150260094E-2,null,1437058115,1424968492,12089623,8.4841335565474379E-3,null,30396,364756,30377,364524,19]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,5372986.2740000002,6382355.8300000001,-1009369.5559999999,-0.1581499970991119,null,143269624,159194329,-15924705,-0.10003311738573301,null,768,780,-12,null,46491332.273999996,48144298.630000003,-1652966.3560000062,-3.433358472419408E-2,null,1198951496,1219715115,-20763619,-1.7023334994089992E-2,null,{"$f":"ROUND(ABS(AE19)/MONTH(FERC_IS1!$C$700),0)","v":766},6126,{"$f":"ROUND(ABS(AG19)/MONTH(FERC_IS1!$C$700),0)","v":784},6272,-18,null,13880952.054,20537403.600000001,-6656451.546000002,-0.32411358688008651,null,460617095,477306195,-16689100,-3.4965186236478658E-2,null,766,2298,781,2343,-15,null,72278312.944000006,67548066.939999998,4730246.0040000081,7.0027851547575432E-2,null,1800606551,1819122259,-18515708,-1.0178374712526675E-2,null,768,9217,791,9487,-23]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1160625.513,1489306.8599999999,-328681.34699999983,-0.22069417379840703,null,10184958,15025141,-4840183,-0.32213894032674967,null,162,174,-12,null,10270398.923,12155773.73,-1885374.807,-0.15510117651721048,null,106093398,133799913,-27706515,-0.20707423778369721,null,{"$f":"ROUND(ABS(AE20)/MONTH(FERC_IS1!$C$700),0)","v":167},1332,{"$f":"ROUND(ABS(AG20)/MONTH(FERC_IS1!$C$700),0)","v":180},1438,-13,null,3312009.9330000002,4422563.12,-1110553.1869999999,-0.25111076017836459,null,34438979,44589683,-10150704,-0.22764692002856357,null,164,493,177,532,-13,null,15719279.963,17949553.490000002,-2230273.5270000026,-0.12425231236211672,null,167062408,204404558,-37342150,-0.18268746238036435,null,169,2028,181,2171,-12]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,6975137.6799999997,6822963.9299999997,152173.75,2.2303173746955455E-2,null,0,0,0,"",null,0,0,0,null,55709803.590000004,50499195.140000001,5210608.450000003,0.10318200984301872,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE21)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG21)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,26203252.420000002,18058008.600000001,8145243.8200000003,0.45105991476823193,null,0,0,0,"",null,0,0,0,0,0,null,81319261.379999995,73984567.129999995,7334694.25,9.9138165356999916E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_INDUSTRIAL","Line 5","(442) Large (or Industrial)",null,null,13508749.467,14694626.619999999,-1185877.152999999,-8.0701414446691058E-2,null,153454582,174219470,-20764888,-0.11918810222531386,null,930,954,-24,null,112471534.787,110799267.5,1672267.2870000005,1.5092764823558065E-2,null,1305044894,1353515028,-48470134,-3.5810562126983636E-2,null,{"$f":"ROUND(ABS(AE22)/MONTH(FERC_IS1!$C$700),0)","v":932},7458,{"$f":"ROUND(ABS(AG22)/MONTH(FERC_IS1!$C$700),0)","v":964},7710,-32,null,43396214.407000005,43017975.320000008,378239.0869999975,8.7925822679094292E-3,null,495056074,521895878,-26839804,-5.1427507154980824E-2,null,930,2791,958,2875,-28,null,169316854.287,159482187.56,9834666.7269999981,6.1666239204927031E-2,null,1967668959,2023526817,-55857858,-2.7604209408409339E-2,null,937,11245,972,11658,-35]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,151856.16899999999,150985.30000000002,870.86899999997695,5.7679058822281163E-3,null,612180,643030,-30850,-4.7975988678599757E-2,null,298,303,-5,null,1226008.9990000001,1197371.42,28637.579000000143,2.3917039042071125E-2,null,5326899,5557632,-230733,-4.151642282180612E-2,null,{"$f":"ROUND(ABS(AE23)/MONTH(FERC_IS1!$C$700),0)","v":299},2393,{"$f":"ROUND(ABS(AG23)/MONTH(FERC_IS1!$C$700),0)","v":308},2460,-9,null,447156.95899999997,451278.86,-4121.9010000000126,-9.1338224883833752E-3,null,1700548,1752236,-51688,-2.9498309588434433E-2,null,299,897,305,914,-6,null,1829400.659,1738092.43,91308.22900000005,5.2533586490564284E-2,null,8606820,9020483,-413663,-4.5858187416350102E-2,null,300,3603,309,3704,-9]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,28446.05,25369.7,3076.3499999999985,0.12126079535824225,null,0,0,0,"",null,0,0,0,null,225114.68,211378.78,13735.899999999994,6.4982397949311627E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE24)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG24)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,95399.5,60869.97,34529.53,0.56726707767393347,null,0,0,0,"",null,0,0,0,0,0,null,353786.4,333958.86,19827.540000000037,5.9371205183776345E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4440","Line 6","(444) Public Street and Highway Lighting",null,null,180302.21899999998,176355.00000000003,3947.2189999999537,2.238223469705964E-2,null,612180,643030,-30850,-4.7975988678599757E-2,null,298,303,-5,null,1451123.679,1408750.2,42373.47900000005,3.0078774079322263E-2,null,5326899,5557632,-230733,-4.151642282180612E-2,null,{"$f":"ROUND(ABS(AE25)/MONTH(FERC_IS1!$C$700),0)","v":299},2393,{"$f":"ROUND(ABS(AG25)/MONTH(FERC_IS1!$C$700),0)","v":308},2460,-9,null,542556.45900000003,512148.82999999996,30407.629000000074,5.9372641737754389E-2,null,1700548,1752236,-51688,-2.9498309588434433E-2,null,299,897,305,914,-6,null,2183187.0590000004,2072051.2899999998,111135.76900000055,5.3635626461737133E-2,null,8606820,9020483,-413663,-4.5858187416350102E-2,null,300,3603,309,3704,-9]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4450","Line 7","(445) Other Sales to Public Authorities",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE26)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG26)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4460","Line 8","(446) Sales to Railroads and Railways",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE27)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG27)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4480","Line 9","(448) Interdepartmental Sales",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE28)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG28)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NELEC_SALES_ULT_CUST","Line 10","TOTAL Sales to Ultimate Customers",null,null,55421019.709999993,57823038.460000001,-2402018.7500000075,-4.1540860078835909E-2,null,428017738,468258430,-40240692,-8.5936930169094872E-2,null,161707,162412,-705,null,460256372.42000002,430115318.71999997,30141053.700000048,7.0076680341677203E-2,null,3633850798,3621691789,12159009,3.3572732602288264E-3,null,{"$f":"ROUND(ABS(AE29)/MONTH(FERC_IS1!$C$700),0)","v":162085},1296682,{"$f":"ROUND(ABS(AG29)/MONTH(FERC_IS1!$C$700),0)","v":162483},1299862,-398,null,182147376.90000001,161956409.28999999,20190967.610000014,0.12466914831290167,null,1397973737,1362100905,35872832,2.6336398330195663E-2,null,161702,485107,162337,487011,-635,null,670857311.57000005,611055165.28999996,59802146.280000091,9.7867017050119617E-2,null,5333436024,5320984810,12451214,2.3400205872792183E-3,null,162241,1946894,162524,1950290,-283]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,-18.93,18.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE30)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG30)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,-311.05,311.05,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,200685.45,-200685.45,1,null,0,6747814,-6747814,1,null,0,0,0,null,1561568.6600000001,1708664.27,-147095.60999999987,-8.6088070420059684E-2,null,32141242,51322869,-19181627,-0.3737442464488881,null,{"$f":"ROUND(ABS(AE31)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG31)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,46457.23,554538.19000000006,-508080.96000000008,-0.91622356974187846,null,24073,20213471,-20189398,-0.99880906154118709,null,0,0,0,0,0,null,2448115.4000000004,2526280.5300000003,-78165.129999999888,-3.09407957951526E-2,null,55242343,74735153,-19492810,-0.26082518356522266,null,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,196902.49,-196902.49,1,null,0,0,0,"",null,0,0,0,null,1325054.69,1170078.26,154976.42999999993,0.13244962777105176,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE32)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG32)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,132.43,586585.42000000004,-586452.99,-0.99977423577967539,null,0,0,0,"",null,0,0,0,0,0,null,1983405.9,1968121.67,15284.229999999981,7.7658969122574532E-3,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE33)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG33)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-207.38,-323.53000000000003,116.15000000000003,-0.35900843816647615,null,0,0,0,"",null,0,0,0,null,-2751.52,-3621.6,870.07999999999993,-0.24024740446211618,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE34)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG34)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-725.12,-821.17000000000007,96.050000000000068,-0.11696725403996744,null,0,0,0,"",null,0,0,0,0,0,null,-6001.5599999999995,-5502.63,-498.92999999999938,9.0671188140943396E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,260906.18,-278872.66000000003,539778.84000000008,-1.9355746095726989,null,0,0,0,"",null,0,0,0,null,1152371.8500000001,455594.01,696777.84000000008,1.5293832331114277,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE35)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG35)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,808537.48,325781.33,482756.14999999997,1.4818410557781194,null,0,0,0,"",null,0,0,0,0,0,null,739715.8,195371.21,544344.59000000008,2.7862067804156001,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-14683.02,-4116.63,-10566.39,2.5667572747611516,null,0,0,0,"",null,0,0,0,null,-61912.62,-31184.78,-30727.840000000004,0.98534733931103591,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE36)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG36)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-27334.600000000002,-30658.84,3324.239999999998,-0.10842680284055098,null,0,0,0,"",null,0,0,0,0,0,null,-75805.8,-43769.25,-32036.550000000003,0.73194194554396075,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10428.4,10428.4,1,null,0,0,0,"",null,0,0,0,null,-50880.99,-30948.799999999999,-19932.189999999999,0.64403757173137566,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE37)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG37)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,-30948.799999999999,30948.799999999999,1,null,0,0,0,"",null,0,0,0,0,0,null,-91973.31,-30948.799999999999,-61024.509999999995,1.9717892131520445,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,-18991.87,11874.73,-30866.6,-2.5993517326288682,null,0,0,0,"",null,0,0,0,null,36919.870000000003,151641.06,-114721.19,-0.75653117961586391,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE38)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG38)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-40806.15,93427.13,-134233.28,-1.4367698119379242,null,0,0,0,"",null,0,0,0,0,0,null,130852.80000000002,153407.82999999999,-22555.02999999997,-0.14702658919039513,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2304763.9700000002,1874172.77,430591.20000000019,0.22975000325076764,null,61333626,49750913,11582713,0.23281407921096844,null,0,0,0,null,14866249.02,9911467.4499999993,4954781.57,0.49990393400323385,null,316582321,266774587,49807734,0.18670344338308356,null,{"$f":"ROUND(ABS(AE39)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG39)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,9923510.3800000008,7630948.4800000004,2292561.9000000004,0.30042948212906823,null,196818489,197942013,-1123524,-5.6760259379599219E-3,null,0,0,0,0,0,null,19103972.93,12889193.07,6214779.8599999994,0.48216981670210945,null,440599287,364524271,76075016,0.20869670980015484,null,0,0,0,0,0]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE40)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG40)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,3102.4300000000003,43986.91,{"$f":"+F41-G41","v":-40884.480000000003},-0.92946924437292822,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,{"$f":"+P41-Q41","v":0},null,-248704.57,35198.129999999997,{"$f":"+T41-U41","v":-283902.7},{"$f":"IF(AND(T41=0,U41=0),\"\",IF(OR(T41=0,U41=0),100%,(+V41/U41)))","v":-8.0658461117110498},null,0,0,{"$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$700),0)","v":0},0,{"$f":"ROUND(ABS(AG41)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"+AD41-AF41","v":0},null,-238747.64,42387.32,{"$f":"+AJ41-AK41","v":-281134.96000000002},{"$f":"IF(AND(AJ41=0,AK41=0),\"\",IF(OR(AJ41=0,AK41=0),100%,(+AL41/AK41)))","v":-6.6325250098378481},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,{"$f":"+AT41-AV41","v":0},null,-243309.67,31990.26,{"$f":"+AZ41-BA41","v":-275299.93},{"$f":"IF(AND(AZ41=0,BA41=0),\"\",IF(OR(AZ41=0,BA41=0),100%,(+BB41/BA41)))","v":-8.6057421852776432},null,0,0,{"$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,834884.08000000007,399310.91000000003,435573.17000000004,1.090812094265093,null,0,0,0,"",null,0,0,0,null,-1343551.92,202760.29,-1546312.21,-7.6263069558639902,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE42)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG42)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-1177487.92,387050.99,-1564538.91,-4.0422036125007716,null,0,0,0,"",null,0,0,0,0,0,null,-1300005.04,-226614.44999999998,-1073390.5900000001,4.7366378887136289,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-18041.02,-6600.35,-11440.67,1.7333429287840796,null,0,0,0,"",null,0,0,0,null,-389405.51,-296277.35000000003,-93128.159999999974,0.31432763928798457,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE43)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG43)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-343089.7,-276564.64,-66525.06,0.24054072856168451,null,0,0,0,"",null,0,0,0,0,0,null,-409314.36,-336062.13,-73252.229999999981,0.21797228387500842,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470131","4470131","Non-Trading Bookout Purch-OSS",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE44)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG44)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,14.76,-14.76,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-5429.75,9496.0500000000011,-14925.800000000001,-1.5717903759984413,null,0,0,0,"",null,0,0,0,null,-23508.89,116948.01000000001,-140456.90000000002,-1.2010200088056224,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE45)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG45)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-13368.61,68666.94,-82035.55,-1.1946877201750945,null,0,0,0,"",null,0,0,0,0,0,null,56784.740000000005,205094.11000000002,-148309.37,-0.7231283726285459,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE46)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG46)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,485975.18,372252.49,113722.69,0.30549880270780727,null,0,0,0,"",null,0,0,0,null,3583399.45,3674463.75,-91064.299999999814,-2.4783017658018755E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE47)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG47)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,910595.8,1678562.99,-767967.19,-0.45751466854395495,null,0,0,0,"",null,0,0,0,0,0,null,4700061.6900000004,3970514.04,729547.65000000037,0.18374136009855296,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-485975.18,-372252.49,-113722.69,0.30549880270780727,null,0,0,0,"",null,0,0,0,null,-3583399.45,-3674463.75,91064.299999999814,-2.4783017658018755E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE48)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG48)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-910595.8,-1678562.99,767967.19,-0.45751466854395495,null,0,0,0,"",null,0,0,0,0,0,null,-4700061.6900000004,-3970514.04,-729547.65000000037,0.18374136009855296,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,1483.34,4848.83,-3365.49,-0.69408290247338011,null,0,0,0,"",null,0,0,0,null,105992.63,63975.130000000005,42017.5,0.65677865758146947,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE49)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG49)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,57693.8,47556.86,10136.940000000002,0.21315410647380845,null,0,0,0,"",null,0,0,0,0,0,null,127832.94,66308.260000000009,61524.679999999993,0.92785845986608584,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-3677.2200000000003,-20367.52,16690.3,-0.81945666433615871,null,0,0,0,"",null,0,0,0,null,-226393.07,-164881.41,-61511.66,0.37306607215452608,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE50)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG50)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,-151460.4,-124030.57,-27429.829999999987,0.22115378490963949,null,0,0,0,"",null,0,0,0,0,0,null,-269881.75,-174621.44,-95260.31,0.54552470761894989,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE51)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG51)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,273252.59000000003,623841.85,-350589.25999999995,-0.56198419519306053,null,0,0,0,"",null,0,0,0,null,3175092.89,3489641.09,-314548.19999999972,-9.0137693787873105E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE52)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG52)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,777401.66,1631637.2000000002,-854235.54000000015,-0.52354502581823958,null,0,0,0,"",null,0,0,0,0,0,null,4694134.4700000007,4104104.19,590030.28000000073,0.14376591155693849,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,3497.27,13358.470000000001,-9861.2000000000007,-0.73819831163299388,null,0,0,0,"",null,0,0,0,null,119956.77,46299.44,73657.33,1.5908903001850563,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE53)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG53)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,70608.62,23803.87,46804.75,1.9662664096216289,null,0,0,0,"",null,0,0,0,0,0,null,141836.20000000001,54065.68,87770.520000000019,1.6234054579541035,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4470","Line 11","(447) Sales for Resale",null,null,3620859.6,3057769.3699999996,563090.23000000045,0.18415065423982599,null,61333626,56498727,4834899,8.5575361724521681E-2,null,0,0,0,null,19996097.289999995,16828068.720000003,3168028.5699999928,0.18825859477474208,null,348723563,318097456,30626107,9.6279006393562613E-2,null,{"$f":"ROUND(ABS(AE54)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG54)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,9691321.4600000009,10929359.709999999,-1238038.2499999981,-0.11327637508968018,null,196842562,218155484,-21312922,-9.7696017579828529E-2,null,0,0,0,0,0,null,27030359.689999994,21378856.269999996,5651503.4199999981,0.26435012933458479,null,495841630,439259424,56582206,0.12881273094780546,null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NSALES_OF_ELECTRICITY","Line 12","TOTAL Sales of Electricity",null,null,59041879.309999995,60880807.829999998,-1838928.5200000033,-3.0205389605455296E-2,null,489351364,524757157,-35405793,-6.7470814885903493E-2,null,161707,162412,-705,null,480252469.71000004,446943387.43999994,33309082.2700001,7.4526401343104537E-2,null,3982574361,3939789245,42785116,1.0859747397477857E-2,null,{"$f":"ROUND(ABS(AE55)/MONTH(FERC_IS1!$C$700),0)","v":162085},1296682,{"$f":"ROUND(ABS(AG55)/MONTH(FERC_IS1!$C$700),0)","v":162483},1299862,-398,null,191838698.36000001,172885769,18952929.360000014,0.10962689103693674,null,1594816299,1580256389,14559910,9.2136378003911373E-3,null,161702,485107,162337,487011,-635,null,697887671.25999987,632434021.56000018,65453649.69999969,0.10349482707863777,null,5829277654,5760244234,69033420,1.198446058806471E-2,null,162241,1946894,162524,1950290,-283]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-16937,16937,null,null,0,0,0,"",null,0,0,0,null,0,-69020,69020,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE56)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG56)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,15271,-15271,1,null,0,0,0,"",null,0,0,0,0,0,null,-752038,538610,-1290648,-2.3962570319897516,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-3848,3848,null,null,0,0,0,"",null,0,0,0,null,0,-15013,15013,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE57)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG57)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,4183,-4183,1,null,0,0,0,"",null,0,0,0,0,0,null,-166337,-141460,-24877,0.17585890004241481,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-113388,113388,null,null,0,0,0,"",null,0,0,0,null,0,-439535,439535,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE58)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG58)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,0,125617,-125617,1,null,0,0,0,"",null,0,0,0,0,0,null,-5004643,-4383365,-621278,0.14173540191154513,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-101,0,-101,null,null,0,0,0,"",null,0,0,0,null,524416,0,524416,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE59)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG59)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,625112,0,625112,1,null,0,0,0,"",null,0,0,0,0,0,null,524416,0,524416,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-25,0,-25,null,null,0,0,0,"",null,0,0,0,null,101245,0,101245,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE60)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG60)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,124012,0,124012,1,null,0,0,0,"",null,0,0,0,0,0,null,101245,0,101245,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-750,0,-750,null,null,0,0,0,"",null,0,0,0,null,2948445,0,2948445,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE61)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG61)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,3621931,0,3621931,1,null,0,0,0,"",null,0,0,0,0,0,null,2948445,0,2948445,1,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N449","Line 13","(Less) (449.1) Provision for Rate Refunds",null,null,-876,-134173,133297,null,null,0,0,0,"",null,0,0,0,null,3574106,-523568,4097674,-7.8264408825596679,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE62)/MONTH(FERC_IS1!$C$700),0)","v":0},0,{"$f":"ROUND(ABS(AG62)/MONTH(FERC_IS1!$C$700),0)","v":0},0,0,null,4371055,145071,4225984,29.130453364214763,null,0,0,0,"",null,0,0,0,0,0,null,-2348912,-3986215,1637303,-0.41074126709171482,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NNET_REV_SALE_OF_ELEC","Line 14","TOTAL Revenues Net of Prov. For Refunds",null,null,59041003.309999995,60746634.829999998,-1705631.5200000033,null,null,489351364,524757157,-35405793,-6.7470814885903493E-2,null,161707,162412,null,null,483826575.71000004,446419819.43999994,37406756.2700001,8.3792776756471204E-2,null,3982574361,3939789245,42785116,1.0859747397477857E-2,null,{"$f":"ROUND(ABS(AE63)/MONTH(FERC_IS1!$C$700),0)","v":162085},1296682,{"$f":"ROUND(ABS(AG63)/MONTH(FERC_IS1!$C$700),0)","v":162483},1299862,-398,null,196209753.36000001,173030840,23178913.360000014,0.13395827795784851,null,1594816299,1580256389,14559910,9.2136378003911373E-3,null,161702,485107,162337,487011,-635,null,695538759.25999987,628447806.56000018,67090952.69999969,0.10675660253672041,null,5829277654,5760244234,69033420,1.198446058806471E-2,null,162241,1946894,162524,1950290,-283]
[null,"Line 15","Other Operating Revenues",null,null,null,null,0,{"$f":"IF(AND(F64=0,G64=0),\"\",IF(OR(F64=0,G64=0),100%,(+H64/G64)))","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,149009.76,64870.57,84139.19,1.297031766485172,null,0,0,0,"",null,0,0,null,null,961270.45000000007,553000.4,408270.05000000005,0.73828165404581991,null,0,0,0,"",null,null,0,null,0,null,null,404930.82,165294.31,239636.51,1.4497565584683467,null,0,0,0,"",null,null,0,null,0,null,null,1274738.24,1019369.79,255368.44999999995,0.25051600754226783,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4500","Line 16","(450) Forfeited Discounts",null,null,149009.76,64870.57,84139.19,1.297031766485172,null,0,0,0,"",null,0,0,null,null,961270.45000000007,553000.4,408270.05000000005,0.73828165404581991,null,0,0,0,"",null,null,0,null,0,null,null,404930.82,165294.31,239636.51,1.4497565584683467,null,0,0,0,"",null,null,0,null,0,null,null,1274738.24,1019369.79,255368.44999999995,0.25051600754226783,null,0,0,0,"",null,null,0,null,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,10697.33,7478.07,3219.26,0.43049342945439134,null,0,0,0,"",null,0,0,null,null,71792.58,94498.81,-22706.229999999996,-0.24028059189316772,null,0,0,0,"",null,null,0,null,0,null,null,32923.97,30617.119999999999,2306.8500000000022,7.5345101041508877E-2,null,0,0,0,"",null,null,0,null,0,null,null,100547.01000000001,130746.73999999999,-30199.729999999981,-0.23097883740734174,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4510","Line 17","(451) Miscellaneous Service Revenues",null,null,10697.33,7478.07,3219.26,0.43049342945439134,null,0,0,0,"",null,0,0,null,null,71792.58,94498.81,-22706.229999999996,-0.24028059189316772,null,0,0,0,"",null,null,0,null,0,null,null,32923.97,30617.119999999999,2306.8500000000022,7.5345101041508877E-2,null,0,0,0,"",null,null,0,null,0,null,null,100547.01000000001,130746.73999999999,-30199.729999999981,-0.23097883740734174,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,226451.42499999999,93248.604999999996,133202.82,1.42846984145232,null,0,0,0,"",null,0,0,null,null,1246716.2,767682.23,479033.97,0.62400033670181476,null,0,0,0,"",null,null,0,null,0,null,null,464778.64500000002,280025.435,184753.21000000002,0.6597729595527636,null,0,0,0,"",null,null,0,null,0,null,null,1707910.22,1133897.47,574012.75,0.50622985339230009,null,0,0,0,"",null,null,0,null,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,375839.37,216051.21,159788.16,0.73958465680428265,null,0,0,0,"",null,0,0,null,null,1641480.5899999999,2411028.15,-769547.56,-0.31917817301303597,null,0,0,0,"",null,null,0,null,0,null,null,637138.64,709268.81,-72130.170000000042,-0.10169652039259987,null,0,0,0,"",null,null,0,null,0,null,null,2439910.0999999996,3650663.86,-1210753.7600000002,-0.33165303803128021,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,-8941.7100000000009,18000,-26941.71,-1.4967616666666665,null,0,0,0,"",null,null,0,null,0,null,null,-8941.7100000000009,51351.02,-60292.729999999996,-1.1741291604334247,null,0,0,0,"",null,null,0,null,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.75,418284.48,{"$f":"+F73-G73","v":55475.270000000019},0.13262569531625945,null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,0,0,null,null,3741365.5700000003,3335145.43,{"$f":"+T73-U73","v":406220.14000000013},{"$f":"IF(AND(T73=0,U73=0),\"\",IF(OR(T73=0,U73=0),100%,(+V73/U73)))","v":0.12179982808126004},null,0,0,{"$f":"+Y73-Z73","v":0},{"$f":"IF(AND(Y73=0,Z73=0),\"\",IF(OR(Y73=0,Z73=0),100%,(+AA73/Z73)))","v":""},null,null,0,null,0,null,null,1767452.2000000002,1501158,{"$f":"+AJ73-AK73","v":266294.20000000019},{"$f":"IF(AND(AJ73=0,AK73=0),\"\",IF(OR(AJ73=0,AK73=0),100%,(+AL73/AK73)))","v":0.17739251964150354},null,0,0,{"$f":"+AO73-AP73","v":0},{"$f":"IF(AND(AO73=0,AP73=0),\"\",IF(OR(AO73=0,AP73=0),100%,(+AQ73/AP73)))","v":""},null,null,0,null,0,null,null,5413916.6000000006,4813965.0200000005,{"$f":"+AZ73-BA73","v":599951.58000000007},{"$f":"IF(AND(AZ73=0,BA73=0),\"\",IF(OR(AZ73=0,BA73=0),100%,(+BB73/BA73)))","v":0.12462732435891277},null,0,0,{"$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,N4540","Line 19","(454) Rent from Electric Property",null,null,1076050.5449999999,727584.29499999993,348466.25,0.47893591491003806,null,0,0,0,"",null,0,0,null,null,6620620.6500000004,6515530.1600000001,105090.49000000022,1.6129230840671947E-2,null,0,0,0,"",null,null,0,null,0,null,null,2860427.7750000004,2508452.2450000001,351975.53000000026,0.14031581852976446,null,0,0,0,"",null,null,0,null,0,null,null,9552795.2100000009,9649877.3699999992,-97082.159999998286,-1.0060455307112188E-2,null,0,0,0,"",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,62589.49,0,62589.49,1,null,0,0,0,"",null,null,0,null,0,null,null,62589.49,0,62589.49,1,null,0,0,0,"",null,null,0,null,0,null,null,62589.49,0,62589.49,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,160297.70000000001,22012.240000000002,138285.46000000002,6.2822075354439173,null,0,0,0,"",null,0,0,null,null,872380.75,340864.06,531516.68999999994,1.5593215958291406,null,0,0,0,"",null,null,0,null,0,null,null,442104.91000000003,67942.38,374162.53,5.5070565676386369,null,0,0,0,"",null,null,0,null,0,null,null,947755.31,493875.20000000001,453880.11000000004,0.9190178206964027,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,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,0,11200,-11200,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,88451.69,151489.73000000001,-63038.040000000008,-0.4161208815937556,null,0,0,0,"",null,0,0,null,null,318179.22000000003,499207.87,-181028.64999999997,-0.36263180306031628,null,0,0,0,"",null,null,0,null,0,null,null,129315.34,181960.23,-52644.890000000014,-0.28932085873929708,null,0,0,0,"",null,null,0,null,0,null,null,450616.25,621845.6,-171229.34999999998,-0.27535669626029352,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,2124.39,0,2124.39,1,null,0,0,0,"",null,null,0,null,0,null,null,2124.39,0,2124.39,1,null,0,0,0,"",null,null,0,null,0,null,null,2124.39,0,2124.39,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560043","4560043","Oth Elec Rv-Trn-Aff-Trnf Price",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]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,1,null,0,0,0,"",null,0,0,null,null,75867.98,0,75867.98,1,null,0,0,0,"",null,null,0,null,0,null,null,75867.98,0,75867.98,1,null,0,0,0,"",null,null,0,null,0,null,null,75867.98,0,75867.98,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4560","Line 21","(456) Other Electric Revenues",null,null,310756.26,173501.97,137254.29,0.79108202633088265,null,0,0,0,"",null,0,0,null,null,1331141.8299999998,840071.92999999993,491069.89999999991,0.5845569676396638,null,0,0,0,"",null,null,0,null,0,null,null,712002.11,249902.61000000002,462099.5,1.8491183425415203,null,0,0,0,"",null,null,0,null,0,null,null,1538953.42,1126920.7999999998,412032.62000000011,0.36562695444080912,null,0,0,0,"",null,null,0,null,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,234203.96,148955.76999999999,85248.19,0.57230538971400713,null,0,0,0,"",null,0,0,null,null,1756851.02,1525431.56,231419.45999999996,0.15170753383390073,null,0,0,0,"",null,null,0,null,0,null,null,699257.77,507270.57,191987.20000000001,0.37847100020014962,null,0,0,0,"",null,null,0,null,0,null,null,2389335.4700000002,2010422.04,378913.43000000017,0.18847457024496217,null,0,0,0,"",null,null,0,null,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,10925.78,8431.43,2494.3500000000004,0.29583949579134267,null,0,0,0,"",null,0,0,null,null,66620.31,61006.200000000004,5614.1099999999933,9.2025236779212483E-2,null,0,0,0,"",null,null,0,null,0,null,null,27438.14,24573.96,2864.1800000000003,0.1165534573996214,null,0,0,0,"",null,null,0,null,0,null,null,93487.14,95872.87,-2385.7299999999959,-2.4884307729600628E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024058.98,938244.16,85814.819999999949,9.1463207189054013E-2,null,0,0,0,"",null,0,0,null,null,7974863.9400000004,7382067.6900000004,592796.25,8.0302196470376716E-2,null,0,0,0,"",null,null,0,null,0,null,null,3039073.04,2784276.27,254796.77000000002,9.1512747045033718E-2,null,0,0,0,"",null,null,0,null,0,null,null,11651478.710000001,10860097.32,791381.3900000006,7.2870561531947722E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,4468.5,4545,-76.5,-1.6831683168316833E-2,null,0,0,0,"",null,0,0,null,null,38010,35923.5,2086.5,5.808175706710092E-2,null,0,0,0,"",null,null,0,null,0,null,null,14160,13837.5,322.5,2.3306233062330622E-2,null,0,0,0,"",null,null,0,null,0,null,null,54715.5,52461,2254.5,4.2974781266083374E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,12984,0,12984,1,null,0,0,0,"",null,0,0,null,null,19476,0,19476,1,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,19476,0,19476,1,null,0,0,0,"",null,null,0,null,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,426.84000000000003,-426.84000000000003,1,null,0,0,0,"",null,0,0,null,null,955.69,2961.9700000000003,-2006.2800000000002,-0.67734649574438632,null,0,0,0,"",null,null,0,null,0,null,null,111.83,2219.7000000000003,-2107.8700000000003,-0.94961931792584586,null,0,0,0,"",null,null,0,null,0,null,null,2380.8200000000002,4384.8700000000008,-2004.0500000000006,-0.457037494840212,null,0,0,0,"",null,null,0,null,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,245238.46,209789.87,35448.589999999997,0.16897188601146471,null,0,0,0,"",null,0,0,null,null,1975063.25,1651080.22,323983.03000000003,0.19622488724381909,null,0,0,0,"",null,null,0,null,0,null,null,727714.27,622559.13,105155.14000000001,0.16890787546558028,null,0,0,0,"",null,null,0,null,0,null,null,2800326.48,2479367.91,320958.56999999983,0.12945177224625765,null,0,0,0,"",null,null,0,null,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,592.44000000000005,821.14,-228.69999999999993,-0.27851523491731001,null,0,0,0,"",null,0,0,null,null,4650.25,6257.2300000000005,-1606.9800000000005,-0.25681971095836342,null,0,0,0,"",null,null,0,null,0,null,null,1816.96,2459.35,-642.38999999999987,-0.26120316343749361,null,0,0,0,"",null,null,0,null,0,null,null,7680.98,8373.73,-692.75,-8.2728963078580284E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544261.6200000001,6245240.5099999998,1299021.1100000003,0.20800177477872672,null,0,0,0,"",null,0,0,null,null,59098123.57,49153129.600000001,9944993.9699999988,0.20232677046061373,null,0,0,0,"",null,null,0,null,0,null,null,22386647.050000001,18532980.710000001,3853666.34,0.2079355933242106,null,0,0,0,"",null,null,0,null,0,null,null,83665408.560000002,73674029.25,9991379.3100000024,0.1356160293079125,null,0,0,0,"",null,null,0,null,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,18120.420000000002,22795.87,-4675.4499999999971,-0.20510074851277874,null,0,0,0,"",null,0,0,null,null,134450.06,170498.59,-36048.53,-0.21143007692908194,null,0,0,0,"",null,null,0,null,0,null,null,54507.51,67860.100000000006,-13352.590000000004,-0.19676643565217267,null,0,0,0,"",null,null,0,null,0,null,null,215751.67999999999,226121.94,-10370.260000000009,-4.5861361352197885E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909837.0199999996,-5147873.6399999997,238036.62000000011,-4.6239794650437482E-2,null,0,0,0,"",null,0,0,null,null,-38464672.710000001,-40514599.890000001,2049927.1799999997,-5.0597246068471532E-2,null,0,0,0,"",null,null,0,null,0,null,null,-14569323.539999999,-15276504.199999999,707180.66000000015,-4.6292047626969542E-2,null,0,0,0,"",null,null,0,null,0,null,null,-58715178.450000003,-60034082.159999996,1318903.7099999934,-2.1969249175575196E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-8058.55,-14229.960000000001,6171.4100000000008,-0.43369131044641029,null,0,0,0,"",null,0,0,null,null,-66635.73,-112522.31,45886.58,-0.40779983987175522,null,0,0,0,"",null,null,0,null,0,null,null,-25099.77,-42999.5,17899.73,-0.41627763113524574,null,0,0,0,"",null,null,0,null,0,null,null,-119236.09,-137054.63,17818.540000000008,-0.13001049289615393,null,0,0,0,"",null,null,0,null,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,2077,-349,-0.16803081367356765,null,0,0,0,"",null,0,0,null,null,15420,3988,11432,2.8665997993981946,null,0,0,0,"",null,null,0,null,0,null,null,5450,3988,1462,0.36659979939819459,null,0,0,0,"",null,null,0,null,0,null,null,23396,3988,19408,4.8665997993981946,null,0,0,0,"",null,null,0,null,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,14694.399999999994,0.10262916699638079,null,0,0,0,"",null,0,0,null,null,1262082.74,1145392.31,116690.42999999993,0.10187813291674704,null,0,0,0,"",null,null,0,null,0,null,null,473621.91000000003,429538.71,44083.200000000012,0.10262916699638086,null,0,0,0,"",null,null,0,null,0,null,null,1834801.02,1749145.87,85655.149999999907,4.8969700851764809E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,7124.5600000000122,5.4700578564402427E-2,null,0,0,0,"",null,0,0,null,null,1098870.92,1042016.53,56854.389999999898,5.456188876389504E-2,null,0,0,0,"",null,null,0,null,0,null,null,412113.24,390739.56,21373.679999999993,5.4700578564402316E-2,null,0,0,0,"",null,null,0,null,0,null,null,1619857,1527833.8900000001,92023.10999999987,6.023109619593519E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89401.67,-107360.58,17958.910000000003,-0.16727657395293508,null,0,0,0,"",null,0,0,null,null,-715213.36,-858884.64,143671.28000000003,-0.16727657395293508,null,0,0,0,"",null,null,0,null,0,null,null,-268205.01,-322081.74,53876.729999999981,-0.16727657395293499,null,0,0,0,"",null,null,0,null,0,null,null,-1144655.68,-1245612,100956.32000000007,-8.1049572419019777E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.2300000000005,90.239999999999782,2.0625201417982544E-2,null,0,0,0,"",null,0,0,null,null,36730.46,35001.910000000003,1728.5499999999956,4.9384447877272857E-2,null,0,0,0,"",null,null,0,null,0,null,null,13396.41,13125.7,270.70999999999913,2.0624423840252263E-2,null,0,0,0,"",null,null,0,null,0,null,null,54231.42,51412.310000000005,2819.1099999999933,5.4833365783408548E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,95918,144940,-49022,-0.33822271284669519,null,0,0,0,"",null,0,0,null,null,-675797,510796,-1186593,-2.3230271967673986,null,0,0,0,"",null,null,0,null,0,null,null,-1341377,-205757,-1135620,5.5192289934242824,null,0,0,0,"",null,null,0,null,0,null,null,825297,1360064,-534767,-0.39319252623405959,null,0,0,0,"",null,null,0,null,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-21015,226375,-247390,-1.0928326891220321,null,0,0,0,"",null,0,0,null,null,510244,2493024,-1982780,-0.79533129243842016,null,0,0,0,"",null,null,0,null,0,null,null,647189,1361149,-713960,-0.52452743968514837,null,0,0,0,"",null,null,0,null,0,null,null,1415744,1616081,-200337,-0.12396470226430482,null,0,0,0,"",null,null,0,null,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-660,7641,-8301,-1.0863761287789557,null,0,0,0,"",null,0,0,null,null,17507,83850,-66343,-0.79121049493142515,null,0,0,0,"",null,null,0,null,0,null,null,22107,45645,-23538,-0.51567532040749264,null,0,0,0,"",null,null,0,null,0,null,null,48072,48320,-248,-5.1324503311258275E-3,null,0,0,0,"",null,null,0,null,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-5049,31916,-36965,-1.158196515854117,null,0,0,0,"",null,0,0,null,null,61518,366202,-304684,-0.8320107481663126,null,0,0,0,"",null,null,0,null,0,null,null,82093,206627,-124534,-0.60269955039757628,null,0,0,0,"",null,null,0,null,0,null,null,189184,226980,-37796,-0.16651687373336857,null,0,0,0,"",null,null,0,null,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,620.05000000000007,0,{"$f":"+F105-G105","v":620.05000000000007},1,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,2434.79,0,{"$f":"+T105-U105","v":2434.79},{"$f":"IF(AND(T105=0,U105=0),\"\",IF(OR(T105=0,U105=0),100%,(+V105/U105)))","v":1},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,2434.79,0,{"$f":"+AJ105-AK105","v":2434.79},{"$f":"IF(AND(AJ105=0,AK105=0),\"\",IF(OR(AJ105=0,AK105=0),100%,(+AL105/AK105)))","v":1},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,2434.79,0,{"$f":"+AZ105-BA105","v":2434.79},{"$f":"IF(AND(AZ105=0,BA105=0),\"\",IF(OR(AZ105=0,BA105=0),100%,(+BB105/BA105)))","v":1},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,N4561","Line 22","(456.1) Revenues from Transmission of Electricity of Others",null,null,4458809.49,3000536.73,1458272.7600000002,0.48600396902990095,null,0,0,0,"",null,0,0,null,null,34151553.200000003,24182620.47000001,9968932.729999993,0.41223542098620169,null,0,0,0,"",null,null,0,null,0,null,null,12424602.600000005,9161507.820000004,3263094.7800000012,0.35617442500856805,null,0,0,0,"",null,null,0,null,0,null,null,46933988.350000016,34578207.210000008,12355781.140000008,0.35732856434577437,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,0,0,0,"",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]
["%,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,6005323.3849999998,3973971.6349999998,2031351.75,0.51116412913198861,null,0,0,0,"",null,0,0,null,null,43136378.710000008,32185721.77,10950656.940000009,0.34023338107045376,null,0,0,0,"",null,null,0,null,0,null,null,16434887.274999999,12115774.105,4319113.1699999981,0.35648676944361024,null,0,0,0,"",null,null,0,null,0,null,null,59401022.229999997,46505121.909999996,12895900.32,0.27730064539895327,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,TGL_FERC_ACCT,N440&450","Line 27","TOTAL Electric Operating Revenues",null,null,65046326.694999993,64720606.464999996,325720.22999999672,5.0327128837419303E-3,null,489351364,524757157,-35405793,-6.7470814885903493E-2,null,161707,162412,null,null,526962954.41999996,478605541.20999992,48357413.210000038,0.10103813902309593,null,3982574361,3939789245,42785116,1.0859747397477857E-2,null,null,1296682,null,1299862,null,null,212644640.63500002,185146614.10500002,27498026.530000001,0.14852027763470396,null,1594816299,1580256389,14559910,9.2136378003911373E-3,null,null,485107,null,487011,null,null,754939781.49000001,674952928.46999991,79986853.0200001,0.11850730568917789,null,5829277654,5760244234,69033420,1.198446058806471E-2,null,null,1946894,null,1950290]