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

{"sheet":"FERC_IS1","index":0,"n_rows":718,"n_cols":53,"rows_kept":718,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C",null,"%,LACTUALS,SPER12-2Y",null,"%,LACTUALS,SPER1-1YR","%,LACTUALS,SPER2-1YR","%,LACTUALS,SPER3-1YR","%,LACTUALS,SPER4-1YR","%,LACTUALS,SPER5-1YR","%,LACTUALS,SPER6-1YR","%,LACTUALS,SPER7-1YR","%,LACTUALS,SPER8-1YR","%,LACTUALS,SPER9-1YR","%,LACTUALS,SPER10-1YR","%,LACTUALS,SPER11-1YR","%,LACTUALS,SPER12-YR",null,"%,LACTUALS,SPER1","%,LACTUALS,SPER2","%,LACTUALS,SPER3","%,LACTUALS,SPER4","%,LACTUALS,SPER5","%,LACTUALS,SPER6","%,LACTUALS,SPER7","%,LACTUALS,SPER8","%,LACTUALS,SPER9","%,LACTUALS,SPER10","%,LACTUALS,SPER11","%,LACTUALS,SPER12"]
[null,null,{"$f":"IF($C$707=\"Error\",$C$712,IF($C$713=\"Error\",$C$709&\" - \"&$C$708,IF($C$713 = $C$712, \"BU\"& $C$713&\" -\" & $C$707,$C$713&\" - \"&$C$712)))","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+G2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,{"$f":"+L2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+R2","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"}]
[null,null,{"$f":"TEXT(+$C$697,\"MMMM YYYY\")","v":"September 2025"},null,null,null,{"$f":"+\"As of: \"& TEXT(+$C$697,\"MMM YYYY\")","v":"As of: Sep 2025"},null,null,null,null,{"$f":"+G3","v":"As of: Sep 2025"},null,null,null,null,null,{"$f":"+L3","v":"As of: Sep 2025"},null,null,null,null,{"$f":"+R3","v":"As of: Sep 2025"},null,null,null,{"$f":"+G3","v":"As of: Sep 2025"}]
[null,{"$f":"\"Run Date: \"& TEXT(NvsEndTime,\"MM/DD/YYYY  hh:mm AM/PM;@\")","v":"Run Date: 10/08/2025  11:17 AM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA4","v":0}]
[null,{"$f":"IF(C710<>\"Error\",C710,\"\")","v":"GLR6283P"},{"$f":"\"Rpt ID: \"& C705& \"      Layout: \"&C706","v":"Rpt ID: FERC_IS1      Layout: FERC_IS1"},null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,{"$f":"IF(C707=\"Error\",\"\"&C713,IF(C713= \"Error\",\"\" & C709,\"\" &C713))","v":"KYP_CORP_CONSOL"},{"$f":"IF($C$707=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT      BU: \"&+$C$714,IF(C713=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT     BU: \"&+$C$709,NvsTreeASD & \"  Acct: GL_FERC_ACCT    BU: \"&+$C$713))","v":"V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS"},null,null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+F6-1","v":2024},"$","%",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+K6-1","v":2024},"$","%","Explanation",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+Q6-1","v":2024},"$","%",null,{"$f":"TEXT($C$697,\"YYYY\")","v":"2025"},{"$f":"+V6-1","v":2024},"$","%",null,{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\") - 2","v":"Dec 2023"},null,{"$f":"\"Jan \"&TEXT($C$697,\"YYYY\")-1","v":"Jan 2024"},{"$f":"\"Feb \"&TEXT($C$697,\"YYYY\") - 1","v":"Feb 2024"},{"$f":"\"Mar \"&TEXT($C$697,\"YYYY\") - 1","v":"Mar 2024"},{"$f":"\"Apr \"&TEXT($C$697,\"YYYY\") - 1","v":"Apr 2024"},{"$f":"\"May \"&TEXT($C$697,\"YYYY\") - 1","v":"May 2024"},{"$f":"\"Jun \"&TEXT($C$697,\"YYYY\") - 1","v":"Jun 2024"},{"$f":"\"Jul \"&TEXT($C$697,\"YYYY\") - 1","v":"Jul 2024"},{"$f":"\"Aug \"&TEXT($C$697,\"YYYY\") - 1","v":"Aug 2024"},{"$f":"\"Sep \"&TEXT($C$697,\"YYYY\") - 1","v":"Sep 2024"},{"$f":"\"Oct \"&TEXT($C$697,\"YYYY\") - 1","v":"Oct 2024"},{"$f":"\"Nov \"&TEXT($C$697,\"YYYY\") - 1","v":"Nov 2024"},{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\") - 1","v":"Dec 2024"},null,{"$f":"\"Jan \"&TEXT($C$697,\"YYYY\")","v":"Jan 2025"},{"$f":"\"Feb \"&TEXT($C$697,\"YYYY\")","v":"Feb 2025"},{"$f":"\"Mar \"&TEXT($C$697,\"YYYY\")","v":"Mar 2025"},{"$f":"\"Apr \"&TEXT($C$697,\"YYYY\")","v":"Apr 2025"},{"$f":"\"May \"&TEXT($C$697,\"YYYY\")","v":"May 2025"},{"$f":"\"Jun \"&TEXT($C$697,\"YYYY\")","v":"Jun 2025"},{"$f":"\"Jul \"&TEXT($C$697,\"YYYY\")","v":"Jul 2025"},{"$f":"\"Aug \"&TEXT($C$697,\"YYYY\")","v":"Aug 2025"},{"$f":"\"Sep \"&TEXT($C$697,\"YYYY\")","v":"Sep 2025"},{"$f":"\"Oct \"&TEXT($C$697,\"YYYY\")","v":"Oct 2025"},{"$f":"\"Nov \"&TEXT($C$697,\"YYYY\")","v":"Nov 2025"},{"$f":"\"Dec \"&TEXT($C$697,\"YYYY\")","v":"Dec 2025"}]
[null,"FERC Form","INCOME STATEMENT"]
[]
[null,"Line 1","Utility Operating Income"]
[]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,8472583.75,8693074.2599999998,{"$f":"+F11-G11","v":-220490.50999999978},{"$f":"IF(G11<0,IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/(-G11)))),IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/G11))))","v":-2.5363928042643889E-2},null,115200804.134,105391240.34999999,null,null,null,null,32977068.004000001,33464947.190000001,null,null,null,153562586.83399999,136324744.09,{"$f":"+V11-W11","v":17237842.743999988},{"$f":"IF(W11<0,IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/(-W11)))),IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/W11))))","v":0.12644691071358083},null,10161335.619999999,null,15558463.529999999,14616984.42,12136381.5,8855896.8300000001,11033109.74,9725457.1400000006,12659626.4,12112246.529999999,8693074.2599999998,8965160.0800000001,10845452.17,18551170.449999999,null,21899121.559999999,16684360.74,14995212.24,10394968.609999999,7731231.3399999999,10518841.640000001,12905113.720000001,11599370.534,8472583.75,-3850970.45,0,0]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,4750570.07,4778144.21,{"$f":"+F12-G12","v":-27574.139999999665},{"$f":"IF(G12<0,IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/(-G12)))),IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/G12))))","v":-5.7708890289018015E-3},null,53439456.284999996,49372546.200000003,null,null,null,null,19298781.295000002,18730279.010000002,null,null,null,68756606.295000002,63366873.390000001,{"$f":"+V12-W12","v":5389732.9050000012},{"$f":"IF(W12<0,IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/(-W12)))),IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/W12))))","v":8.5056001924351865E-2},null,4043047.51,null,5953558.54,5143286.96,4912591.67,3963397.48,5584685.8200000003,5084746.72,7181006.3499999996,6771128.4500000002,4778144.21,4573201.22,4663728.72,6080220.0700000003,null,7798813.7300000004,5861368.4699999997,5866308.6699999999,4806574.3899999997,3968953.45,5838656.2800000003,7940424.5300000003,6607786.6950000003,4750570.07,-2192750.09,0,0]
["%,V4400005","4400005","Residential Fuel Rev",null,null,4108160.79,4488932.83,{"$f":"+F13-G13","v":-380772.04000000004},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":-8.4824624118957914E-2},null,62437794.359999999,54090948.850000001,null,null,null,null,19337630.059999999,16989848.800000001,null,null,null,79902083.069999993,70005157.25,{"$f":"+V13-W13","v":9896925.8199999928},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":0.14137423882438307},null,6848719.21,null,10126118.470000001,8152138.8099999996,5903351.8200000003,3913478.4699999997,4952310.97,4053701.51,5890701.5600000005,6610214.4100000001,4488932.83,4340407.1500000004,5167578.1399999997,7956303.4199999999,null,11449951.720000001,6075362.7800000003,7122520.2699999996,3185157.45,3153512.74,12113659.34,8097863.1299999999,7131606.1399999997,4108160.79,-1302445.23,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4400",null,"Residential Sales",null,null,17331314.609999999,17960151.299999997,{"$f":"+F14-G14","v":-628836.68999999762},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":-3.5012883772309746E-2},null,231078054.77899998,208854735.40000001,null,null,null,null,71613479.358999997,69185075,null,null,null,302221276.199,269696774.73000002,{"$f":"+V14-W14","v":32524501.468999982},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":0.12059655330161456},null,21053102.34,null,31638140.539999999,27912410.189999998,22952324.990000002,16732772.780000001,21570106.530000001,18863905.369999997,25731334.310000002,25493589.390000001,17960151.299999997,17878768.450000003,20676759.030000001,32587693.939999998,null,41147887.009999998,28621091.990000002,27984041.18,18386700.449999999,14853697.529999999,28471157.260000002,28943401.379999999,25338763.369000003,17331314.609999999,-7346165.7699999996,0,0]
[]
["%,V4420001","4420001","Commercial Sales",null,null,7178826.6900000004,7402720.4900000002,{"$f":"+F16-G16","v":-223893.79999999981},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":-3.0244799908688679E-2},null,74012777.114999995,73995374.489999995,null,null,null,null,24276180.024999999,25781246.739999998,null,null,null,99947900.314999998,94940867.569999993,{"$f":"+V16-W16","v":5007032.7450000048},{"$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":5.2738434703141032E-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,9756331.9800000004,8300398.3799999999,8698149.7400000002,7636183.8499999996,6724174.25,8621358.8900000006,8896994.4100000001,8200358.9249999998,7178826.6900000004,-3028063.78,0,0]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,4824240.96,6012759.4900000002,-1188518.5300000003,-0.19766606862899819,null,51315573.233999997,54157058.119999997,null,null,null,null,16392995.094000001,19934381.460000001,null,null,null,71089794.414000005,69024530.609999999,2065263.8040000051,2.9920722180192528E-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,5985417.8700000001,6026809.6500000004,7316102.71,6439848.9199999999,6842201.0700000003,2312197.92,6195767.8600000003,5372986.2740000002,4824240.96,-4653924.7699999996,0,0]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1120136.81,1325048.3900000001,-204911.58000000007,-0.15464460131905072,null,11390535.732999999,13480822.119999999,null,null,null,null,3320135.5529999998,4208039.58,null,null,null,15514368.382999999,18038090.48,-2523722.097000001,-0.1399107128217488,null,1477857.3599999999,null,1481484.38,1484204.84,1661825.57,1480652.1,1625043.72,1539571.9300000002,1393684.33,1489306.8599999999,1325048.3900000001,1413776.87,1378309.47,1331746.31,null,1548190.26,1401376,1465250.3599999999,1412047.01,1131525.3600000001,1112011.19,1039373.23,1160625.513,1120136.81,-199238.04,0,0]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1284043.6099999999,1316027.6000000001,-31983.990000000224,-2.4303434061717415E-2,null,12023861.216,11748799.41,null,null,null,null,3601582.0159999998,3824584.9699999997,null,null,null,16171957.136,15306116.84,865840.29600000009,5.6568253401625024E-2,null,1092216.57,null,1348315.06,1304816.07,1389899.2,1111953.77,1584554.35,1184675.99,1128956.25,1379601.12,1316027.6000000001,1349260.9,1374729.87,1424105.15,null,1608928.8599999999,1407960.65,1507545.47,1297881.81,1136607.26,1463355.15,1052794.29,1264744.1159999999,1284043.6099999999,-467086.37,0,0]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1344232.94,1413494.1600000001,-69261.220000000205,-4.90000043579948E-2,null,14529963.514,14584267.109999999,null,null,null,null,4433444.3039999995,4866310.63,null,null,null,19915173.744000003,18779167.789999999,1136005.9540000036,6.0492880552722499E-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,1955065.23,1547060.4,1738135.35,1578642.63,1332337.03,1945278.57,1543791.29,1545420.074,1344232.94,-581048.16,0,0]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4019913.93,4358019.2,-338105.27,-7.7582326851611857E-2,null,45847389.109999999,41174537.359999999,null,null,null,null,15382088.710000001,13692781.08,null,null,null,59808881.859999999,53514413.719999999,6294468.1400000006,0.11762192094515206,null,3939619.44,null,5358153.1500000004,5017069.05,4533391.09,3734674.99,5033803.37,3804664.63,4171264.46,5163497.42,4358019.2,4666589.91,4740589.8,4554313.04,null,5862942.9800000004,3298032.85,4842141.8600000003,3232459.78,3670709.4,9559013.5299999993,5979493.2400000002,5382681.54,4019913.93,-1225457.1200000001,0,0]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,6526079.1399999997,6292137.0800000001,233942.05999999959,3.7180064106295596E-2,null,62235882.729999997,56791332.219999999,null,null,null,null,20322536.719999999,18309786.07,null,null,null,81553203.439999998,74387336.950000003,7165866.4899999946,9.6331805705271917E-2,null,5647944.8700000001,null,6390830.9299999997,6078361.79,7046107.0599999996,6443923.2699999996,6481963.4900000002,6040359.6100000003,5194685.0599999996,6822963.9299999997,6292137.0800000001,6596663.46,6564621.0300000003,6156036.2199999997,null,6561407.2199999997,5302396.38,5793588.2400000002,5314347.1100000003,6534812.2199999997,12406794.84,6821319.9000000004,6975137.6799999997,6526079.1399999997,-5079100.83,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4420",null,"Commercial Sales",null,null,26297474.080000002,28120206.410000004,-1822732.3300000019,-6.4819308344472484E-2,null,271355982.65200001,265932190.83000001,null,null,null,null,87728962.422000006,90617130.530000001,null,null,null,364001279.292,343990523.96000004,20010755.331999958,5.8172402837256214E-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,33278284.400000002,27284034.309999999,31360913.729999997,26911411.109999999,27372366.589999996,37420010.090000004,31529534.219999999,29901954.122000001,26297474.080000002,-15233919.069999998,0,0]
[]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,150194.75,146263.20000000001,{"$f":"+F25-G25","v":3931.5499999999884},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":2.6879967073057256E-2},null,1376203.7490000001,1343634.62,null,null,null,null,453108.739,445842.76,null,null,null,1833332.209,1750932.1400000001,{"$f":"+V25-W25","v":82400.068999999901},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":4.7060686772246861E-2},null,133483.41,null,149348.45000000001,143095.86000000002,150018.58000000002,146901.73000000001,156727.94,151699.30000000002,148594.26,150985.30000000002,146263.20000000001,149276.38,154347.63,153504.45000000001,null,158477.95000000001,161221.96,151538.38,156242.37,151371.38,144242.97,151057.82,151856.16899999999,150194.75,-6320.12,0,0]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,28992.25,28272.89,{"$f":"+F26-G26","v":719.36000000000058},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":2.5443454843137741E-2},null,254106.93,239651.67,null,null,null,null,81099.61,70473.87,null,null,null,354505.76,336052.30000000005,{"$f":"+V26-W26","v":18453.459999999963},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":5.4912464518171604E-2},null,33330.370000000003,null,35272.550000000003,35259.919999999998,32659.83,22829.010000000002,24487.5,18668.990000000002,16831.28,25369.7,28272.89,30719.47,35187.550000000003,34491.81,null,36592.550000000003,21359.11,31209.55,17960.670000000002,22593.3,43292.14,23661.31,28446.05,28992.25,-636.08000000000004,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4440,N4450,N4460,N4480",null,"Public Streets and Highway Lighting",null,null,179187,174536.09000000003,{"$f":"+F27-G27","v":4650.9099999999744},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":2.6647268195362769E-2},null,1630310.679,1583286.29,null,null,null,null,534208.34900000005,516316.63,null,null,null,2187837.969,2086984.44,{"$f":"+V27-W27","v":100853.5290000001},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":4.8325002844774492E-2},null,166813.78,null,184621,178355.78000000003,182678.41000000003,169730.74000000002,181215.44,170368.29,165425.54,176355.00000000003,174536.09000000003,179995.85,189535.18,187996.26,null,195070.5,182581.07,182747.93,174203.04,173964.68,187535.11,174719.13,180302.21899999998,179187,-6956.2,0,0]
[]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,{"$f":"+F29-G29","v":0},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":0},null,0,-18.93,null,null,null,null,0,0,null,null,null,0,-333.21000000000004,{"$f":"+V29-W29","v":333.21000000000004},{"$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,0,153711.57,-153711.57,"N.M.",null,1561568.6600000001,1862375.8399999999,null,null,null,null,42966.73,559093.32999999996,null,null,null,2294403.83,2543170.12,-248766.29000000004,-9.7817400434069279E-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,0,159775.08000000002,-159775.08000000002,"N.M.",null,1325054.69,1329853.3400000001,null,null,null,null,0,555348.24,null,null,null,1823630.8199999998,1475891.75,347739.06999999983,0.23561285575314031,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,0,0,0,0,0,0,0,0,0,326022885.13,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-294.09000000000003,-1106.97,812.88,0.73432884360009754,null,-3045.61,-4728.57,null,null,null,null,-798.56000000000006,-1626.49,null,null,null,-5188.68,-6412.01,1223.33,0.19078728822943194,null,-465.8,null,-179.98,-153.66,-453.16,-840.05000000000007,-1173.58,-301.65000000000003,-195.99,-323.53000000000003,-1106.97,-1020.5500000000001,-783.53,-338.99,null,-200.53,-956.48,-211.94,-498.85,-158.6,-220.65,-297.09000000000003,-207.38,-294.09000000000003,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,72820.400000000009,-87254.51,160074.91,1.8345746254262389,null,1225192.25,368339.5,null,null,null,null,-259303.69,-451015.66000000003,null,null,null,899790.71,62511.5,837279.21,"N.M.",null,-321028.62,null,261613.80000000002,-31703.41,-173736.1,-28576.02,102214.41,689542.48,-84888.49,-278872.66000000003,-87254.51,-125157.40000000001,-36291.760000000002,-163952.38,null,215057.19,177310.55000000002,-104566.51000000001,-25948.59,81981.73,1140661.57,-593030.27,260906.18,72820.400000000009,-133319.54999999999,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-7762.45,-4991.76,-2770.6899999999996,-0.55505272689392104,null,-69675.070000000007,-36176.54,null,null,null,null,-36686.160000000003,-22069.99,null,null,null,-78576.490000000005,-38240.75,-40335.740000000005,-1.0547842288658043,null,-1107.42,null,-1195.8900000000001,1848.2,-18.38,-1215.6400000000001,55.77,-13580.61,-12961.6,-4116.63,-4991.76,-1774.44,-1998.79,-5128.1900000000005,null,-6943.64,-8921.61,-3947.07,-6103.18,-8662.52,1589.1100000000001,-14240.69,-14683.02,-7762.45,-2606.65,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10092,10092,"N.M.",null,-50880.99,-41040.800000000003,null,null,null,null,0,-41040.800000000003,null,null,null,-81881.31,-41040.800000000003,-40840.509999999995,-0.9951197345080991,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,13000.11,3877,9123.11,2.3531364457054424,null,49919.98,155518.06,null,null,null,null,-968.05000000000007,84058.83,null,null,null,139975.91,148120.12,-8144.2099999999919,-5.4983819888884726E-2,null,1473.8600000000001,null,9568.4,5843.46,10205.81,25297.65,7298.6100000000006,13245.300000000001,68307.100000000006,11874.73,3877,40996.85,14337.35,34721.730000000003,null,24879.79,11932.16,202.03,10033.5,30678.54,-26837.99,5023.71,-18991.87,13000.11,-15217.83,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,1187201.28,376802.18,810399.10000000009,2.1507282680795532,null,16053450.300000001,10288269.630000001,null,null,null,null,6369798.54,5073121.37,null,null,null,19914372.030000001,12516595.620000001,7397776.4100000001,0.5910374222028274,null,1199569.48,null,-483429.14,887839.16,982515.39,114453.19,779140.37,2934629.29,2822146.42,1874172.77,376802.18,1063464.6100000001,1446841.1600000001,1350615.96,null,1294412.92,757948,928576.47,1081945.58,879855.67,4740913.12,2877833.29,2304763.9700000002,1187201.28,-1029143.98,0,0]
["%,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,-20912.7,7010.38,-27923.08,-3.9831050527931442,null,-269617.27,42208.51,null,null,null,null,-265861.66000000003,50905.599999999999,null,null,null,-271232.75,41162.340000000004,-312395.09000000003,-7.5893423454546074,null,-617.57000000000005,null,194.38,-1804.3600000000001,-1565.45,-852.72,-3161.04,-1507.9,-91.69,43986.91,7010.38,-356.2,-725.32,-533.96,null,-925.65,356.22,-9292.75,-107.51,12.76,6201.32,-248051.39,3102.4300000000003,-20912.7,0,0,0]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,-168695.96,81898.070000000007,-250594.03,-3.0598282718994474,null,-1512247.88,284658.36,null,null,null,null,-673230.83,480486.72000000003,null,null,null,-1550599.0699999998,-112361.02000000002,-1438238.0499999998,"N.M.",null,-31033.97,null,-34385.550000000003,-67395.81,1521.9,-19674.54,-64356.700000000004,-11537.66,-722.26,399310.91000000003,81898.070000000007,-21483.88,-4229.12,-12638.19,null,-17119.72,21912.53,-153176,-17930.13,249.32,-672953.05,-1339418.95,834884.08000000007,-168695.96,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-28080.53,-2555.5100000000002,-25525.019999999997,-9.9882293553928552,null,-417486.04000000004,-298832.86,null,null,null,null,-98608.73,-220008.79,null,null,null,-434839.38000000006,-314859.12,-119980.26000000007,-0.38106013889640572,null,-4286.13,null,1744.1200000000001,-4755.18,2797.4,-13394.92,-6104.13,-59111.360000000001,-210852.93,-6600.35,-2555.5100000000002,-63.63,-1484.64,-15805.07,null,-13135.32,-22116.36,-7024.68,-228.34,-3811.11,-272561.5,-52487.18,-18041.02,-28080.53,-1684.24,0,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8262,9796.08,-18058.080000000002,-1.8433985839233655,null,-31770.89,126744.09,null,null,null,null,-22020.75,28105.34,null,null,null,38726.660000000003,207371.41,-168644.75,-0.81324976282892614,null,66081.009999999995,null,3905.78,12733.6,12277.29,9479.6200000000008,9884.7800000000007,50357.68,8813.2100000000009,9496.0500000000011,9796.08,10381.51,9594.7100000000009,50521.33,null,-2477.4,-3440.73,110.89,-1157.1000000000001,-3175.94,390.14,-8329,-5429.75,-8262,-2906,0,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,0,null,0,0,null,null,null,null,0,-114212.59,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,197510.04,81714.5,115795.54000000001,1.4170745706086436,null,3780909.49,3756178.25,null,null,null,null,179652.07,612006.15,null,null,null,4815857.2300000004,3767544.56,1048312.6700000004,0.27824824718197899,null,-65555.47,null,598138.27,275014.33,387592.33,417611.14,317544.69,1148271.3400000001,158039.16,372252.49,81714.5,191423.2,638016.43000000005,205508.11000000002,null,-599338.57999999996,1815828.5899999999,395082.68,559141.1,502089.86,928453.77,-503833.15,485975.18,197510.04,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-197510.04,-81714.5,-115795.54000000001,-1.4170745706086436,null,-3780909.49,-3756178.25,null,null,null,null,-179652.07,-612006.15,null,null,null,-4815857.2300000004,-3767544.56,-1048312.6700000004,-0.27824824718197899,null,65555.47,null,-598138.27,-275014.33,-387592.33,-417611.14,-317544.69,-1148271.3400000001,-158039.16,-372252.49,-81714.5,-191423.2,-638016.43000000005,-205508.11000000002,null,599338.57999999996,-1815828.5899999999,-395082.68,-559141.1,-502089.86,-928453.77,503833.15,-485975.18,-197510.04,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,13170.7,3503.77,9666.93,2.7590081540740403,null,119163.33,67478.899999999994,null,null,null,null,31150.58,40787.980000000003,null,null,null,137499.87,68867.89,68631.98,0.99657445581678195,null,456.34000000000003,null,2683.59,2224.94,5199.6900000000005,5402.58,907.47,10272.65,32435.38,4848.83,3503.77,459.29,1422.84,16454.41,null,10543.07,21824.75,10767.14,3139.08,2024.79,39713.919999999998,16496.54,1483.34,13170.7,-1843.8500000000001,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-47243.9,-7653.67,-39590.230000000003,-5.1727119146762277,null,-273636.97000000003,-172535.08000000002,null,null,null,null,-110097.48,-95456.430000000008,null,null,null,-309471.98000000004,-177945.66,-131526.32000000004,-0.73913755468944864,null,-1720.43,null,-6642.43,-6516.43,-13665.09,-8388.59,-5638.3,-36227.81,-67435.240000000005,-20367.52,-7653.67,-1312.68,-4869.6900000000005,-29652.639999999999,null,-18613.39,-31490.14,-16648.45,-5500.54,-2680.15,-88606.82,-59176.36,-3677.2200000000003,-47243.9,3203.77,0,0]
["%,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,193400.45,183073.24,10327.210000000021,5.6410265093904614E-2,null,3368493.34,3672714.33,null,null,null,null,856455.68000000005,1370666.94,null,null,null,4704461.68,4022089.92,682371.75999999978,0.16965601803353014,null,254131.51,null,342235.67,306341.21000000002,557469.28,442549.06,209408.67,444043.5,563751.85,623841.85,183073.24,285996.47000000003,677522.23,372449.64,null,627126.57999999996,232646.66,541674.88,586031.62,410211.49,114346.43000000001,389802.64,273252.59000000003,193400.45,-215490.7,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,9133.65,-1058.94,10192.59,9.6252762196158415,null,129090.42,45240.5,null,null,null,null,64682.39,21588.11,null,null,null,152028.79,44906.080000000002,107122.71,2.3854834356505847,null,7173.88,null,-5814.89,4026.86,5223.67,1695.57,17364.36,1156.82,9288.58,13358.470000000001,-1058.94,5831.7300000000005,7426.7300000000005,9679.91,null,8819.0300000000007,21730.89,-1858.28,13366.32,7290.1900000000005,15059.880000000001,52051.47,3497.27,9133.65,-7359.7,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4470",null,"Sales for Resale",null,null,1207474.96,864734.01,342740.94999999995,0.3963541921983616,null,21203572.250000004,17692802.729999997,null,null,null,null,5897478.0099999988,7318731.71,null,null,null,27373100.640000004,20442228.629999999,6930872.0100000054,0.33904679061404303,null,1214080.95,null,683024.81000000017,1493448.83,1793634.5399999998,950247.84,978352.99,4475362.0100000007,3396228.33,3057769.3699999996,864734.01,1588699.2800000005,2474031.31,2106797.8000000003,null,2759255.9699999997,1640503.2099999997,1632297.8799999997,2082504.8500000003,2190213.9200000004,5001318.4099999992,1069143.4500000002,3620859.6,1207474.96,324616516.39999998,0,0]
[null,null,"Sales of Electricity",null,null,{"$f":"+F52+F27+#REF!+F23","v":{"$error":"#REF!"}},{"$f":"+G52+G27+#REF!+G23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+K52+K27+#REF!+K23","v":{"$error":"#REF!"}},{"$f":"+L52+L27+#REF!+L23","v":{"$error":"#REF!"}},{"$f":"+K53-L53","v":{"$error":"#REF!"}},{"$f":"IF(L53<0,IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/(-L53)))),IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/L53))))","v":{"$error":"#REF!"}},null,null,{"$f":"+Q52+Q27+#REF!+Q23","v":{"$error":"#REF!"}},{"$f":"+R52+R27+#REF!+R23","v":{"$error":"#REF!"}},{"$f":"+Q53-R53","v":{"$error":"#REF!"}},{"$f":"IF(R53<0,IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/(-R53)))),IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/R53))))","v":{"$error":"#REF!"}},null,{"$f":"+V52+V27+#REF!+V23","v":{"$error":"#REF!"}},{"$f":"+W52+W27+#REF!+W23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+AA52+AA27+#REF!+AA23","v":{"$error":"#REF!"}},null,{"$f":"+AC52+AC27+#REF!+AC23","v":{"$error":"#REF!"}},{"$f":"+AD52+AD27+#REF!+AD23","v":{"$error":"#REF!"}},{"$f":"+AE52+AE27+#REF!+AE23","v":{"$error":"#REF!"}},{"$f":"+AF52+AF27+#REF!+AF23","v":{"$error":"#REF!"}},{"$f":"+AG52+AG27+#REF!+AG23","v":{"$error":"#REF!"}},{"$f":"+AH52+AH27+#REF!+AH23","v":{"$error":"#REF!"}},{"$f":"+AI52+AI27+#REF!+AI23","v":{"$error":"#REF!"}},{"$f":"+AJ52+AJ27+#REF!+AJ23","v":{"$error":"#REF!"}},{"$f":"+AK52+AK27+#REF!+AK23","v":{"$error":"#REF!"}},{"$f":"+AL52+AL27+#REF!+AL23","v":{"$error":"#REF!"}},{"$f":"+AM52+AM27+#REF!+AM23","v":{"$error":"#REF!"}},{"$f":"+AN52+AN27+#REF!+AN23","v":{"$error":"#REF!"}},null,{"$f":"+AP52+AP27+#REF!+AP23","v":{"$error":"#REF!"}},{"$f":"+AQ52+AQ27+#REF!+AQ23","v":{"$error":"#REF!"}},{"$f":"+AR52+AR27+#REF!+AR23","v":{"$error":"#REF!"}},{"$f":"+AS52+AS27+#REF!+AS23","v":{"$error":"#REF!"}},{"$f":"+AT52+AT27+#REF!+AT23","v":{"$error":"#REF!"}},{"$f":"+AU52+AU27+#REF!+AU23","v":{"$error":"#REF!"}},{"$f":"+AV52+AV27+#REF!+AV23","v":{"$error":"#REF!"}},{"$f":"+AW52+AW27+#REF!+AW23","v":{"$error":"#REF!"}},{"$f":"+AX52+AX27+#REF!+AX23","v":{"$error":"#REF!"}},{"$f":"+AY52+AY27+#REF!+AY23","v":{"$error":"#REF!"}},{"$f":"+AZ52+AZ27+#REF!+AZ23","v":{"$error":"#REF!"}},{"$f":"+BA52+BA27+#REF!+BA23","v":{"$error":"#REF!"}}]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-16879,16879,"N.M.",null,0,-85899,85899,"N.M.",null,null,0,15452,-15452,"N.M.",null,-735159,620390,-1355549,-2.1849949225487193,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,-3836,3836,"N.M.",null,0,-18849,18849,"N.M.",null,null,0,4230,-4230,"N.M.",null,-162501,-145296,-17205,-0.11841344565576478,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,-112979,112979,"N.M.",null,0,-552514,552514,"N.M.",null,null,0,127001,-127001,"N.M.",null,-4891664,-4535333,-356331,-7.8567769996161246E-2,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,-866,0,-866,"N.M.",null,523550,0,523550,"N.M.",null,null,-1068,0,-1068,"N.M.",null,523550,0,523550,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-60327,-20067,-20302,625314,-101,-101,-866,17497,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-219,0,-219,"N.M.",null,101026,0,101026,"N.M.",null,null,-269,0,-269,"N.M.",null,101026,0,101026,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-13643,-4535,-4589,124062,-25,-25,-219,4423,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-6444,0,-6444,"N.M.",null,2942001,0,2942001,"N.M.",null,null,-7944,0,-7944,"N.M.",null,2942001,0,2942001,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-403513,-134198,-135775,3623431,-750,-750,-6444,130196,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N449",null,"Less Rate Refund Provision",null,null,-7529,-133694,126165,0.94368483252801172,null,3566577,-657262,4223839,6.4264159498038831,null,null,-9281,146683,-155964,-1.0632724991989528,null,-2222747,-4060239,1837492,0.45255759574744248,null,-3283637,null,-66039,-66039,-164410,-100189,-271962,-135306,414550,-134173,-133694,-135586,-135061,-5518677,null,-123668,-192723,-161092,-158800,-160666,4372807,-876,-876,-7529,152116,0,0]
[]
["%,V4500000","4500000","Forfeited Discounts",null,null,99721.87,103986.56,{"$f":"+F62-G62","v":-4264.6900000000023},{"$f":"IF(G62<0,IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/(-G62)))),IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/G62))))","v":-4.1011934619243129E-2},null,1060992.32,656986.96,{"$f":"+K62-L62","v":404005.3600000001},{"$f":"IF(L62<0,IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/(-L62)))),IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/L62))))","v":0.61493664957977268},null,null,380229.10000000003,244414.22,{"$f":"+Q62-R62","v":135814.88000000003},{"$f":"IF(R62<0,IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/(-R62)))),IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/R62))))","v":0.5556750339648816},null,1270473.55,1022078.84,{"$f":"+V62-W62","v":248394.71000000008},{"$f":"IF(W62<0,IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/(-W62)))),IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/W62))))","v":0.24302891350338501},null,119734.01000000001,null,64391.66,85640.83,88713.73,51134.82,97825.05,24866.65,75557.09,64870.57,103986.56,50006.93,82071.97,77402.33,null,118690.44,105048.23,110399.91,102579.11,119621.94,124423.59,131497.47,149009.76,99721.87,0,0,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,-1673.42,5817.4400000000005,-7490.8600000000006,-1.2876557386066723,null,70119.16,100316.25,-30197.089999999997,-0.30101892764133426,null,null,21775.41,25962.87,-4187.4599999999991,-0.16128648335103166,null,93056.150000000009,132363.23000000001,-39307.08,-0.29696374136533232,null,8611.0300000000007,null,8519.01,9567.91,14438.34,20513.650000000001,10842.78,10471.69,12667.36,7478.07,5817.4400000000005,8459.74,5247.81,9229.44,null,6667.37,2008.69,13707.79,4911.74,11573.02,9475.14,12751.5,10697.33,-1673.42,0,0,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,148076.755,98809.595000000001,49267.16,0.49860704317227494,null,1394792.9550000001,866491.82499999995,528301.13000000012,0.60970122828337148,null,null,491624.16499999998,285410.17499999999,206213.99,0.72251800413212319,null,1757177.3800000001,1141973.605,615203.77500000014,0.53871978503391083,null,86328.650000000009,null,93243.085000000006,93066.074999999997,93123.914999999994,115143.785,93079.934999999998,93424.854999999996,93351.975000000006,93248.604999999996,98809.595000000001,130536.815,102060.935,129786.675,null,186737.245,148899.07500000001,148812.86499999999,148739.79500000001,148748.57500000001,121231.235,117095.985,226451.42499999999,148076.755,306032.44500000001,0,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,161760.34,199889.42,-38129.080000000016,-0.19075086615389655,null,1803240.9300000002,2610917.5700000003,-807676.64000000013,-0.30934589788677241,null,null,537774.71,653757.19000000006,-115982.4800000001,-0.17740910811244781,null,2401781.02,3556688.7600000002,-1154907.7400000002,-0.32471431095927555,null,369707.88,null,321742.5,360075.31,354251.31,412664.58,253025.64,255401.04,237816.56,216051.21,199889.42,216239.5,196054.2,186246.39,null,211328.39,175,493669.10000000003,298994.46000000002,175,261124.27000000002,175,375839.37,161760.34,0,0,0]
["%,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,-8941.7100000000009,37239.31,-46181.02,-1.2401148141574052,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,473043.44,418284.48,54758.960000000021,0.13091320050889774,null,4214409.01,3753429.91,460979.09999999963,0.12281542776963687,null,null,1420690.98,1254853.44,165837.54000000004,0.13215689953402052,null,5468675.5599999996,4861320.03,607355.52999999933,0.12493633956454402,null,370929.48,null,373468.78,374876.03,337547.54,374047.54,374047.54,664589.04,418284.48,418284.48,418284.48,417697.63,418284.48,418284.44,null,395186.98,393462.25,395095.5,395084.32,395084.32,819804.66,473887.79000000004,473759.75,473043.44,0,0,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,"N.M.",null,86662.37,0,86662.37,"N.M.",null,null,72218.64,0,72218.64,"N.M.",null,86662.37,0,86662.37,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,14443.73,24072.880000000001,24072.880000000001,24072.880000000001,0,0,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,135960.73000000001,18849.330000000002,117111.40000000001,6.2130272004363016,null,1008341.48,359713.39,648628.09,1.8031802763861526,null,null,457897.59,63890.560000000005,394007.03,6.1669052517304594,null,1064866.71,477297.13,587569.57999999996,1.2310352253741814,null,60030.400000000001,null,188266.06,30016.02,22035.08,17976.27,14628.25,22901.15,23028.99,22012.240000000002,18849.330000000002,15339.32,14966.960000000001,26218.95,null,35556.090000000004,34155.5,119647.75,126267.94,114648.56,120168.05,161639.16,160297.70000000001,135960.73000000001,0,0,0]
["%,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,39920.57,10618.07,29302.5,2.7596823151476682,null,358099.79,509825.94,-151726.15000000002,-0.29760382533693758,null,null,152747.69,173852.25,-21104.559999999998,-0.12139365466941036,null,479918.75,612815.04,-132896.29000000004,-0.2168619915072581,null,69677.86,null,174970.37,68630.45,24701.32,14980.79,33964.71,18726.05,11744.45,151489.73000000001,10618.07,20140.37,42898.57,58780.020000000004,null,61700.75,38014,42933.51,10196.64,36018.980000000003,16488.22,24375.43,88451.69,39920.57,500,0,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,0,null,2124.39,0,2124.39,"N.M.",null,null,242.45000000000002,0,242.45000000000002,"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,0,0,0,0,0,1881.94,242.45000000000002,0,0,100,0,0]
["%,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,0,0,0,0,0,0,0,0,0,64479238.979999997,0,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,"N.M.",null,113801.97,0,113801.97,"N.M.",null,null,113801.97,0,113801.97,"N.M.",null,113801.97,0,113801.97,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,37933.99,37933.99,37933.99,0,0,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,202344.45,122543.96,79800.490000000005,0.65119888405760673,null,1959195.47,1647975.52,311219.94999999995,0.18884986228436207,null,null,924579.69000000006,475784.52,448795.17000000004,0.94327400563599684,null,2469135.96,2039272.92,429863.04000000004,0.21079230532811669,null,193701.80000000002,null,338660.56,106665.92,307667.74,137109.12,128057.65000000001,154030.01,204284.79,148955.76999999999,122543.96,168119.25,151074.75,190746.49,null,338806.06,190931.29,125614.5,225133.31,177108.09,-22977.47,488031.28,234203.96,202344.45,-219207.02000000002,0,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,8386.91,7116.6900000000005,1270.2199999999993,0.17848466070603036,null,75007.22,68122.89,6884.3300000000017,0.10105751532267644,null,null,27721.52,23032.98,4688.5400000000009,0.20355768120321388,null,94757.36,93512.61,1244.75,1.3311039013882727E-2,null,10220.61,null,9078.15,7497.43,7432.4800000000005,6372.21,6051.97,8657.67,7484.8600000000006,8431.43,7116.6900000000005,5823.35,6109.77,7817.02,null,9761.51,8208.91,7694.76,6471.39,7045.6,8103.53,8408.83,10925.78,8386.91,-8208.59,0,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,990797.71,907759.61,83038.099999999977,9.1475869916706226E-2,null,8965661.6500000004,8289827.2999999998,675834.35000000056,8.1525745415709755E-2,null,null,3039096.84,2784262.09,254834.75,9.1526854068540664E-2,null,11734516.810000001,10912782.629999999,821734.18000000156,7.5300151011988184E-2,null,883900.28,null,937668.24,876312.31,937764.69000000006,907773.72,938272.46,907773.79,938258.32000000007,938244.16,907759.61,938258.3,907759.6,922837.26,null,1016242.7,916971.66,1008675.17,980820.86,1013080.51,990773.91,1024240.15,1024058.98,990797.71,-990785.8,0,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,3537,3703.5,-166.5,-4.4957472660996353E-2,null,41547,39627,1920,4.8451813157695513E-2,null,null,13177.5,13092,85.5,6.5307057745187897E-3,null,54549,52489.5,2059.5,3.9236418712313891E-2,null,4980,null,6219,4581,4059,3429,3798,4449,4843.5,4545,3703.5,3613.5,3888,5500.5,null,7192.5,5176.5,4389,3643.5,3448.5,4519.5,5172,4468.5,3537,0,0,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,6492,"N.M.",null,25968,0,25968,"N.M.",null,null,25968,0,25968,"N.M.",null,25968,0,25968,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,6492,12984,6492,-6492,0,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,878.96,-878.96,"N.M.",null,955.69,3840.9300000000003,-2885.2400000000002,-0.75118265628376457,null,null,0,2459.25,-2459.25,"N.M.",null,1501.8600000000001,4904,-3402.14,-0.69374796084828705,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,237248.76,202973.07,34275.69,0.16886816561428569,null,2212312.0099999998,1854053.29,358258.71999999974,0.19323000149580369,null,null,727719.98,622555.96,105164.02000000002,0.1689229993075643,null,2834602.17,2478706.56,355895.60999999987,0.14358117888710467,null,210499.84,null,209769.72,196182.75,209796.19,202976.24,209796.19,202976.24,209793.02000000002,209789.87,202973.07,209793.03,202973.07,209524.06,null,256640.43,231590.6,254888,247940,256289.95,237243.05000000002,245232.76,245238.46,237248.76,-237245.91,0,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,533.72,745.97,-212.25,-0.28452886845315495,null,5183.97,7003.2,-1819.2299999999996,-0.25977124742974633,null,null,1780.65,2394,-613.34999999999991,-0.25620300751879693,null,7468.7300000000005,8604.66,-1135.9299999999994,-0.13201335090520711,null,552.32000000000005,null,861.92000000000007,755.47,743.30000000000007,689.38,747.81000000000006,811.32,826.89,821.14,745.97,733.94,743.51,807.31000000000006,null,647.03,557.63,563.34,533.61,531.68000000000006,570.03,654.49,592.44000000000005,533.72,-527.18000000000006,0,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7298474.7199999997,6042311.29,1256163.4299999997,0.2078945240836805,null,66396598.289999999,55195440.890000001,11201157.399999999,0.20293627914528284,null,null,22386822.5,18532886.52,3853935.9800000004,0.2079511993903905,null,84921571.989999995,73687880.569999993,11233691.420000002,0.15244964752824622,null,6231706.1200000001,null,6245126.6299999999,5841251.2300000004,6245936.6399999997,6042405.4800000004,6245428.9100000001,6042405.4800000004,6245334.7199999997,6245240.5099999998,6042311.29,6245334.71,6042311.29,6237327.7000000002,null,7552626.0499999998,6815525.8499999996,7501683.0700000003,7297555.3899999997,7544086.1600000001,7298299.2699999996,7544086.1600000001,7544261.6200000001,7298474.7199999997,-7298386.9900000002,0,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,15845.23,20043.650000000001,-4198.4200000000019,-0.20946384515794286,null,150295.29,190542.24,-40246.949999999983,-0.2112232437280048,null,null,53178.239999999998,65835.33,-12657.090000000004,-0.19225376405039671,null,211553.26,232561.22999999998,-21007.969999999972,-9.0333070563825169E-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,19433.2,16031.130000000001,15576.67,14333.09,14568.460000000001,17174.5,19212.59,18120.420000000002,15845.23,-16142.1,0,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4749877.8899999997,-4980601.62,230723.73000000045,4.6324469934216593E-2,null,-43214550.600000001,-45495201.509999998,2280650.9099999964,5.0129482545509807E-2,null,null,-14569437.74,-15276426.550000001,706988.81000000052,4.6279724363941677E-2,null,-58484454.719999999,-60215821.619999997,1731366.8999999985,2.8752690794888111E-2,null,-4960653.1100000003,null,-5147379.34,-4813979.2,-5148028.9400000004,-4980679.2699999996,-5148028.9400000004,-4980679.2699999996,-5147951.29,-5147873.6399999997,-4980601.62,-5147951.29,-4980601.62,-5141351.21,null,-4916437.05,-4436559.62,-4882865.9800000004,-4749763.6900000004,-4909722.83,-4749763.6900000004,-4909722.83,-4909837.0199999996,-4749877.8899999997,4749820.79,0,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-6737.24,-12357.87,5620.630000000001,0.45482190701148345,null,-73372.97,-124880.18000000001,51507.210000000006,0.4124530409869685,null,null,-23868.78,-41678.080000000002,17809.300000000003,0.4273061522987624,null,-113615.45999999999,-143561.86000000002,29946.400000000023,0.20859579278228926,null,-7066.78,null,-17823.75,-13933.93,-13518.48,-11693.99,-12552.66,-13679.29,-15090.25,-14229.960000000001,-12357.87,-12207.23,-12253.89,-15781.37,null,-11216.7,-8542.7800000000007,-7998.52,-7031.6900000000005,-6746.27,-7968.2300000000005,-9072.99,-8058.55,-6737.24,6809.2,0,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728.01,1994,-265.99,-0.13339518555667002,null,17148.010000000002,5982,11166.010000000002,1.8666014710799068,null,null,5184.01,5982,-797.98999999999978,-0.13339852892009357,null,23130.010000000002,5982,17148.010000000002,2.8666014710799068,null,0,null,0,0,0,0,0,0,1911,2077,1994,1994,1994,1994,null,1994,1994,1994,1994,1994,1994,1728,1728,1728.01,-1728,0,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,14694.399999999994,0.10262916699638079,null,1419956.71,1288571.8799999999,131384.83000000007,0.10196158401345844,null,null,473621.91000000003,429538.71,44083.200000000012,0.10262916699638086,null,1849495.42,1741387.0499999998,108108.37000000011,6.208175833167022E-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,157704.9,157703.19,157693.48000000001,157686.63,157672.63,157873.97,157873.97,157873.97,157873.97,-157873.93,0,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,7124.5600000000122,5.4700578564402427E-2,null,1236242,1172263.05,63978.949999999953,5.457729815846362E-2,null,null,412113.24,390739.56,21373.679999999993,5.4700578564402316E-2,null,1626981.56,1536626.07,90355.489999999991,5.8801221561990018E-2,null,121454.34,null,130256.66,130270.16,130257.11,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,null,137338.76999999999,137340.51999999999,137350.23000000001,137357.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,-137371.08000000002,0,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89401.67,-107360.58,17958.910000000003,0.16727657395293508,null,-804615.03,-966245.22,161630.18999999994,0.16727657395293499,null,null,-268205.01,-322081.74,53876.729999999981,0.16727657395293499,null,-1126696.77,-1256290.74,129593.96999999997,0.10315603376969887,null,-96681.84,null,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,null,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,89401.67,0,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,90.230000000000473,2.0622868688346348E-2,null,41195.93,39377.15,1818.7799999999988,4.6188716044711177E-2,null,null,13396.41,13125.710000000001,270.69999999999891,2.0623646263706791E-2,null,54321.65,51684.959999999999,2636.6900000000023,5.1014647201042672E-2,null,4102.6099999999997,null,4375.22,4375.25,4375.2300000000005,4375.26,4375.25,4375.2300000000005,4375.24,4375.2300000000005,4375.24,4375.24,4375.24,4375.24,null,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4465.47,4465.47,4465.47,4465.47,-4465.47,0,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,84626,144800,-60174,-0.41556629834254144,null,-591171,655596,-1246767,-1.901730638991086,null,null,213018,477218,-264200,-0.55362538713963005,null,765123,1360045,-594922,-0.4374281733325,null,414811,null,101879,101879,198080,134388,180327,-538175,187478,144940,144800,145399,145243,1065652,null,138615,129352,131320,132925,133368,-1469769,32474,95918,84626,359841,0,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,15188,226375,-211187,-0.93290778575372724,null,525432,2719399,-2193967,-0.80678377832749071,null,null,-26842,679125,-705967,-1.0395243879992637,null,1204557,2312536,-1107979,-0.47911859534294815,null,533297,null,226375,226375,226375,226375,226375,908399,226375,226375,226375,226375,226375,226375,null,-27389,-27389,-27389,-27389,-27389,689219,-21015,-21015,15188,-1111116,0,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,569,7641,-7072,-0.92553330715874882,null,18076,91491,-73415,-0.80242865418456455,null,null,-752,22923,-23675,-1.0328054792130175,null,41000,73317,-32317,-0.44078453837445614,null,16538,null,7641,7641,7641,7641,7641,30363,7641,7641,7641,7641,7641,7642,null,-920,-920,-920,-920,-920,23428,-661,-660,569,-37750,0,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-182,31916,-32098,-1.0057024689810754,null,61336,398118,-336782,-0.84593512476200527,null,null,-10279,95748,-106027,-1.1073547228140534,null,157086,329278,-172192,-0.52293806449261715,null,71924,null,31911,31916,31916,31916,31916,142795,31916,31916,31916,31916,31916,31918,null,-4115,-4115,-4115,-4115,-4115,92190,-5048,-5049,-182,-149323,0,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,802.89,0,802.89,"N.M.",null,3237.6800000000003,0,3237.6800000000003,"N.M.",null,null,2816.42,0,2816.42,"N.M.",null,3237.6800000000003,0,3237.6800000000003,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,421.26,1393.48,620.05000000000007,802.89,-783.30000000000007,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTHER_OPER_REVENUES",null,"Other Operating Revenues",null,null,5438903.2749999985,3754538.8550000004,1684364.4199999981,0.44862085200074403,null,48575281.985000007,35940260.625,12635021.360000007,0.35155619743088623,null,null,17060871.375,11716656.964999998,5344214.410000002,0.45612109545958723,null,61085386.649999999,47158872.484999999,13926514.164999999,0.29531058380222425,null,4899525.2300000004,null,4352333.8150000004,3789135.375,4137876.7849999992,3904442.665,3886159.0249999994,4153655.9949999996,3988146.4750000006,3973971.6349999993,3754538.8550000004,3872990.1949999998,3786679.6149999988,4850434.8550000004,null,5608078.7349999985,4770916.0250000004,5663666.9850000003,5419622.6449999977,5239207.0450000018,4812919.174999998,5616644.7149999999,6005323.3849999998,5438903.2749999985,59614337.715000004,0,0]
[null,"Line 2","Operating Revenues (400)",null,null,{"$f":"+F14+F23+F27+F52+F60+F97","v":50446824.924999997},{"$f":"+G14+G23+G27+G52+G60+G97","v":50740472.665000007},-293647.74000000954,-5.787248809027418E-3,null,{"$f":"+K14+K23+K27+K52+K60+K97","v":577409779.34500003},{"$f":"+L14+L23+L27+L52+L60+L97","v":529346013.87500006},48063765.469999969,9.0798389352469477E-2,null,null,{"$f":"+Q14+Q23+Q27+Q52+Q60+Q97","v":182825718.51500002},{"$f":"+R14+R23+R27+R52+R60+R97","v":179500593.83500001},3325124.6800000072,1.8524310192848264E-2,null,{"$f":"+V14+V23+V27+V52+V60+V97","v":754646133.74999988},{"$f":"+W14+W23+W27+W52+W60+W97","v":679315145.24500012},75330988.504999757,0.11089254969846296,null,{"$f":"+AA14+AA23+AA27+AA52+AA60+AA97","v":47788863.940000013},null,{"$f":"+AC14+AC23+AC27+AC52+AC60+AC97","v":67085831.844999999},59803847.484999999,58984766.124999993,49769038.785000011,57815442.865000002,56386492.934999987,64039514.704999998,64720606.464999996,50740472.665000007,53142028.465000004,57023806.305000007,67070519.635000005,null,{"$f":"+AP14+AP23+AP27+AP52+AP60+AP97","v":82864908.614999995},62306403.604999997,66662575.704999998,52815642.094999999,49668783.765000001,80265747.045000002,67332566.894999996,65046326.695,50446824.924999997,361795929.07499993,0,0]
[null,"Line 3","Operating Expenses"]
[]
["%,V5010000","5010000","Fuel",null,null,667204.1,791733.48,{"$f":"+F101-G101","v":-124529.38},{"$f":"IF(G101<0,IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/(-G101)))),IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/G101))))","v":-0.15728699511355768},null,6053538.7800000003,5282327.8499999996,{"$f":"+K101-L101","v":771210.93000000063},{"$f":"IF(L101<0,IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/(-L101)))),IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/L101))))","v":0.14599830830265498},null,null,1953854.9100000001,2207092.1,{"$f":"+Q101-R101","v":-253237.18999999994},{"$f":"IF(R101<0,IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/(-R101)))),IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/R101))))","v":-0.11473793504131519},null,7120050.9400000004,7758010.25,{"$f":"+V101-W101","v":-637959.30999999959},{"$f":"IF(W101<0,IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/(-W101)))),IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/W101))))","v":-8.2232336571094314E-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,618298.26,692259.20000000007,1391713.84,422235.9,536336.11,438840.56,671120.34,615530.47,667204.1,0,0,0]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2,null,5926775.2199999997,null,6815301.1799999997,8255204.4000000004,8366721.7599999998,2942490.98,1304469.51,10602993.08,10399040,8665987.1099999994,1065990.32,5748105.71,8015514.6299999999,10015105.619999999,null,12290393.289999999,3464421.5,1240119.1299999999,5166295.41,1362557.52,5465171.1200000001,9639698.9399999995,7211243.7999999998,2473641.0099999998,0,0,0]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205,null,206879.68,null,251776.31,241917.34,330129.3,119005.12,84110.31,468389.37,448366.93,395660.87,50727.28,279714.02,398927.76,482065.47000000003,null,617385.32000000007,176267.9,64924.42,309300.95,80402.990000000005,500918.55,519917.36,387404.5,132593.12,0,0,0]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268,null,-5130859.3099999996,null,-2906738.69,3050820,2532334.04,776544.96,4562616,-4139638.98,-3400719.02,1180481,769849.84,765316.16,536171,-1673812.24,null,-5123318.9000000004,2751467.7310000001,1805156.56,1044760.324,4417871.5049999999,-3340582.92,-1315935.06,6623129,802175.39099999995,-3086041.3909999998,4055898,0]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602,null,0,null,0,0,0,2495.48,3982.69,2065.77,2129.9,1997.07,2418.11,584.27,1944.45,1236.31,null,992.95,2082.52,259.49,-1356.98,1777.24,-1796.76,1061.0899999999999,489.78000000000003,719.77,0,0,0]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,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,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359,null,445710.76,null,209165.03,532032.34,328573.78999999998,52688.090000000004,347955.04,342039.11,348934.23,213404.01,339748.07,712070.8,142901.44,159819.37,null,170057.37,269009.72000000003,666930.93000000005,96647.53,160652.59,1026257.44,310596.72000000003,229206.49,191928.15,0,0,0]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307,null,2253817.0499999998,null,3036479.56,3605427.52,2852729.58,2538606.5,2490780.35,2607257.08,3132492.51,3547914.08,776359.38,-20.64,49.17,3177051.68,null,4815547.63,5005197.6100000003,3092259.22,1956384.15,2453953.33,3625585.34,4467847.34,3920242.98,1578750.06,-1571110.6600000001,0,0]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889,null,10442.07,null,43110.1,380679.99,35985.78,30861.41,5662.6900000000005,20964.580000000002,57813.520000000004,16573.64,9645.2100000000009,65739.41,-2183.5500000000002,-40356.870000000003,null,27014.100000000002,40059.22,41972.07,44452.54,40535.42,86157.96,34941.629999999997,55139.12,69469.33,-92246.7,0,0]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-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,65968.69,149021.03,152673.25,106262.46,52426.61,119621.95,123628.91,175772.97,91408.13,0,0,0]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2,null,-80002.25,null,0,-327903.21000000002,-115514.48,-96854.21,-57989.73,-71261.650000000009,-120542.53,-152093.33000000002,-108505.54000000001,-59705.71,-85231.73,-90075.39,null,-242087.17,-120703.2,-36655.22,-55250.53,-96967.84,-57542.76,-90539.53,-126577.74,-116907.68000000001,0,0,0]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2,null,517533.84,null,517533.84,487573.2,515244.24,501989.04000000004,588954.96,538272,547200,549936,535536,549928.84,444712.48,461278.8,null,554413.68000000005,508975.2,552175.19999999995,537775.19999999995,455968.8,487940.4,503208,503204.39,488804.4,-488808,0,0]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517,null,91095.42,null,238539.78,463132.93,357814.79,-177.83,5400.41,75987,-0.22,999.98,-9.1999999999999998E-2,638344.96200000006,918760.78,0.21,null,122978.916,172291.54300000001,158017.731,-219487.01,4182.54,-4.5000000000000005E-2,7.4999999999999997E-2,-0.11,109220.12,-109219.99,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5010",null,"Fuel Expense",null,null,6489005.9010000005,4284734.4679999994,2204271.4330000011,0.51444761617372681,null,108471204.12099999,102372163.56799997,6099040.553000018,5.9577138358991255E-2,null,null,40949337.365999997,31817850.967999998,9131486.3979999982,0.28699255669981483,null,141477464.463,116788673.04799998,24688791.415000021,0.21139713955695827,null,5460873.0099999998,null,9148447.6399999969,17338329.039999999,15057336.629999997,7914075.6399999997,9976572.8599999994,11119550.789999999,12000582.110000001,15532534.390000001,4284734.4679999994,9030477.4719999991,10887720.349999996,13088062.520000001,null,13917644.135999996,13110349.973999999,9129546.6209999993,9408019.9440000001,9469696.8149999995,12486609.265000001,14865545.814999999,19594785.650000002,6489005.9010000005,-5347426.7410000004,4055898,0]
[]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,{"$f":"+F116-G116","v":11081.160000000033},{"$f":"IF(G116<0,IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/(-G116)))),IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/G116))))","v":3.0505686182205685E-2},null,3172433.89,3531478.93,{"$f":"+K116-L116","v":-359045.04000000004},{"$f":"IF(L116<0,IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/(-L116)))),IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/L116))))","v":-0.10166988027307869},null,null,1220723.98,1194394,{"$f":"+Q116-R116","v":26329.979999999981},{"$f":"IF(R116<0,IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/(-R116)))),IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/R116))))","v":2.2044635187383713E-2},null,4067879.68,4984157.66,{"$f":"+V116-W116","v":-916277.98},{"$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":-0.18383808107707411},null,421795.31,null,372031.84,391866.57,426000.98,352953.66000000003,420061.15,374170.73,404117.81,427027.19,363249,248673.26,319519.15000000002,327253.38,null,336540.33,344075.13,306873.26,318921.28999999998,304828.88,340471.02,441077.5,405316.32,374330.16000000003,-3168.2000000000003,0,0]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991,null,122911.96,null,115485.12,108492.7,134855.71,134616.76,171132.59,125604.92,116043.45,133384.15,110678.66,109282.58,137591.82,102563.19,null,263752.03999999998,99111.260000000009,132712.56,183480.07,147448.07,161081.79,202681.56,163552.9,154617.86000000002,0,0,0]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135,null,188912.43,null,162136.21,154546.36000000002,83655.59,46219.23,59042.270000000004,160407.34,107599.58,122742.36,12802.710000000001,95424.8,115114.25,158103.85,null,178812.53,40869.72,13553.710000000001,73029.31,1813.2,82902.210000000006,89646.41,88624.99,22135.350000000002,0,0,0]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999,null,198194.17,null,171562.82,113800.15000000001,192909.48,73195.990000000005,26350.34,297633.69,306248.52,260968.33000000002,47978.450000000004,187378.03,277619.22000000003,320071.87,null,293674.01,108042.89,28337.16,201531.73,56715.14,92368.08,379391.47000000003,285011.39,73936.820000000007,0,0,0]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"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,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365,null,4333.17,null,5801.35,857.08,4719.1099999999997,618.24,254.96,6030.3,6682.6900000000005,2315.2600000000002,2943.89,5479.62,9491.08,-773.37,null,1444.38,-433.93,1801.63,16578.740000000002,6537.93,13658.29,6851.37,12544.92,4144.83,0,0,0]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448,null,387516.82,null,535082.44999999995,391184.84,504702.22000000003,393753.88,335032.78999999998,1478949.49,348728.53,658988.77,383201.15,355781.25,373319.78,444638.68,null,417841.51,352355.37599999999,381726.44,374041.75,455065.62,412492.9,448311.9,264385.36,343775.75799999997,-21106.87,0,0]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3,null,4552.96,null,4014,4692.68,4482.46,4342,3972.35,5250.72,4125.12,4268.49,3753.34,3617.8,4441.55,5032.84,null,4967.41,5161.9800000000005,4254.84,4662.2,3472.2000000000003,3074.38,4032.86,3702.6,3908.36,0,0,0]
["%,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,0,0,0,0,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,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,0,0,0]
["%,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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043,null,1834.8600000000001,null,1756.06,1133.3399999999999,2590.5,1254.77,1214.3,5019.08,6961.95,7083.39,485.72,4250.03,3238.11,3197.64,null,2913.4700000000003,2114.9499999999998,226.6,944.17000000000007,339.90000000000003,1321.84,2266.02,1548.45,566.51,0,0,0]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,0,null,0,0,0,0,0,0,0,0,42857.15,0,0,0,null,0,0,0,0,0,0,0,0,-157142.86000000002,0,0,0]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156,null,9.36,null,8.4600000000000009,5.43,12.41,6.01,5.82,24.05,33.380000000000003,33.950000000000003,2.3199999999999998,20.37,15.52,15.32,null,14.22,10.33,1.1100000000000001,4.62,1.6600000000000001,6.46,10.93,7.46,2.73,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N500-509_EXC_501",null,"Steam Power Operations",null,null,820468.68799999997,967952.39,-147483.70200000005,-0.15236669026665667,null,10198591.163999999,12261306.120000001,-2062714.9560000021,-0.16822962707336778,null,null,3619883.7780000004,3885305.31,-265421.53199999966,-6.8314202056877646E-2,null,13808952.783999998,16087260.090000004,-2278307.3060000055,-0.14162183574170117,null,1310457.8400000001,null,1367877.82,1166579.1499999999,1364215.7299999997,1006974.4500000001,1017264.44,2453089.2199999997,1300541.03,1616811.89,967952.39,1009907.7400000001,1240350.48,1360103.4000000001,null,1500153.0699999998,951500.87599999993,869680.48,1173387.0499999998,976415.77000000014,1107570.1399999999,1574463.1900000004,1224951.9000000001,820468.68799999997,-24275.07,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N517-525",null,"Nuclear Power Operations",null,null,0,0,{"$f":"+F135-G135","v":0},{"$f":"IF(G135<0,IF(H135=0,0,IF(OR(G135=0,F135=0),\"N.M.\",IF(ABS(H135/G135)>=10,\"N.M.\",H135/(-G135)))),IF(H135=0,0,IF(OR(G135=0,F135=0),\"N.M.\",IF(ABS(H135/G135)>=10,\"N.M.\",H135/G135))))","v":0},null,0,0,{"$f":"+K135-L135","v":0},{"$f":"IF(L135<0,IF(M135=0,0,IF(OR(L135=0,K135=0),\"N.M.\",IF(ABS(M135/L135)>=10,\"N.M.\",M135/(-L135)))),IF(M135=0,0,IF(OR(L135=0,K135=0),\"N.M.\",IF(ABS(M135/L135)>=10,\"N.M.\",M135/L135))))","v":0},null,null,0,0,{"$f":"+Q135-R135","v":0},{"$f":"IF(R135<0,IF(S135=0,0,IF(OR(R135=0,Q135=0),\"N.M.\",IF(ABS(S135/R135)>=10,\"N.M.\",S135/(-R135)))),IF(S135=0,0,IF(OR(R135=0,Q135=0),\"N.M.\",IF(ABS(S135/R135)>=10,\"N.M.\",S135/R135))))","v":0},null,0,0,{"$f":"+V135-W135","v":0},{"$f":"IF(W135<0,IF(X135=0,0,IF(OR(W135=0,V135=0),\"N.M.\",IF(ABS(X135/W135)>=10,\"N.M.\",X135/(-W135)))),IF(X135=0,0,IF(OR(W135=0,V135=0),\"N.M.\",IF(ABS(X135/W135)>=10,\"N.M.\",X135/W135))))","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,{"$f":"+F137-G137","v":0},{"$f":"IF(G137<0,IF(H137=0,0,IF(OR(G137=0,F137=0),\"N.M.\",IF(ABS(H137/G137)>=10,\"N.M.\",H137/(-G137)))),IF(H137=0,0,IF(OR(G137=0,F137=0),\"N.M.\",IF(ABS(H137/G137)>=10,\"N.M.\",H137/G137))))","v":0},null,0,0,{"$f":"+K137-L137","v":0},{"$f":"IF(L137<0,IF(M137=0,0,IF(OR(L137=0,K137=0),\"N.M.\",IF(ABS(M137/L137)>=10,\"N.M.\",M137/(-L137)))),IF(M137=0,0,IF(OR(L137=0,K137=0),\"N.M.\",IF(ABS(M137/L137)>=10,\"N.M.\",M137/L137))))","v":0},null,null,0,0,{"$f":"+Q137-R137","v":0},{"$f":"IF(R137<0,IF(S137=0,0,IF(OR(R137=0,Q137=0),\"N.M.\",IF(ABS(S137/R137)>=10,\"N.M.\",S137/(-R137)))),IF(S137=0,0,IF(OR(R137=0,Q137=0),\"N.M.\",IF(ABS(S137/R137)>=10,\"N.M.\",S137/R137))))","v":0},null,0,0,{"$f":"+V137-W137","v":0},{"$f":"IF(W137<0,IF(X137=0,0,IF(OR(W137=0,V137=0),\"N.M.\",IF(ABS(X137/W137)>=10,\"N.M.\",X137/(-W137)))),IF(X137=0,0,IF(OR(W137=0,V137=0),\"N.M.\",IF(ABS(X137/W137)>=10,\"N.M.\",X137/W137))))","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,0.01,0,{"$f":"+F139-G139","v":0.01},{"$f":"IF(G139<0,IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/(-G139)))),IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/G139))))","v":"N.M."},null,0.01,0,{"$f":"+K139-L139","v":0.01},{"$f":"IF(L139<0,IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/(-L139)))),IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/L139))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q139-R139","v":0.01},{"$f":"IF(R139<0,IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/(-R139)))),IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/R139))))","v":"N.M."},null,0.01,0,{"$f":"+V139-W139","v":0.01},{"$f":"IF(W139<0,IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/(-W139)))),IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/W139))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F140-G140","v":0},{"$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,0,1637.46,{"$f":"+K140-L140","v":-1637.46},{"$f":"IF(L140<0,IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/(-L140)))),IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/L140))))","v":"N.M."},null,null,0,1637.46,{"$f":"+Q140-R140","v":-1637.46},{"$f":"IF(R140<0,IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/(-R140)))),IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/R140))))","v":"N.M."},null,-1637.46,1637.46,{"$f":"+V140-W140","v":-3274.92},{"$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":-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,0.01,0,{"$f":"+F141-G141","v":0.01},{"$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":"N.M."},null,0.01,1637.46,{"$f":"+K141-L141","v":-1637.45},{"$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":-0.99999389298059194},null,null,0.01,1637.46,{"$f":"+Q141-R141","v":-1637.45},{"$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":-0.99999389298059194},null,-1637.45,1637.46,{"$f":"+V141-W141","v":-3274.91},{"$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":-1.9999938929805918},null,0,null,0,0,0,0,0,0,1637.46,0,0,0,0,-1637.46,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
[]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,{"$f":"+F143-G143","v":-2480712.2999999989},{"$f":"IF(G143<0,IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/(-G143)))),IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/G143))))","v":-0.19473699041737116},null,90621114.459999993,66163822.060000002,{"$f":"+K143-L143","v":24457292.399999991},{"$f":"IF(L143<0,IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/(-L143)))),IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/L143))))","v":0.36964751488844066},null,null,21942740.84,20823535.280000001,{"$f":"+Q143-R143","v":1119205.5599999987},{"$f":"IF(R143<0,IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/(-R143)))),IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/R143))))","v":5.374714451464644E-2},null,113465008.25999999,94527504.200000003,{"$f":"+V143-W143","v":18937504.059999987},{"$f":"IF(W143<0,IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/(-W143)))),IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/W143))))","v":0.20033855987493623},null,10107771.300000001,null,17773264.030000001,5535959.6100000003,3448491.5,7214323.6299999999,8158723.0300000003,3209524.98,3380128.95,4704623.1399999997,12738783.189999999,8938031.0199999996,6995636.3300000001,6910226.4500000002,null,15205502.66,14508733.279999999,14301194.83,7405117.8099999996,10541889.76,6715935.2800000003,7717470.2999999998,3967199.65,10258070.890000001,-10271242.35,0,0]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609,null,76088.320000000007,null,76088.320000000007,71179.39,76088.320000000007,73633.86,76088.34,0,0,0,0,0,0,0,null,0,0,0,0,0,0,64124.29,32587.75,31536.54,0,0,0]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173,null,0,null,0,0,0,0,0,220058.25,191456.44,201548.44,201548.44,201548.44,201548.44,201548.44,null,201548.44,201548.44,201548.44,201548.44,1043329.69,483018.55,0,-448262.49,0,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,326022885.13,0,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105,null,-17.54,null,21.150000000000002,-113.36,-64.02,-71.12,440.40000000000003,1324.51,2809.82,835.77,196.70000000000002,224.95000000000002,-52.28,-640.23,null,-507.21000000000004,-183.3,-448.96000000000004,-477.24,-806.03,891.5,-75.47,666.12,-278.40000000000003,267.47000000000003,0,0]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955,null,2096.9499999999998,null,5866.1900000000005,-103.19,-592.6,2261.9299999999998,6777.75,8576.02,20906.600000000002,9290.4500000000007,4686.16,2240.5,327,-4170.8100000000004,null,-3524.71,-5794.71,-7222.49,-8456.7800000000007,-9252.3000000000011,-4019.14,-2432.77,3370.29,-4706.82,4828.1400000000003,0,0]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2,null,221082.71,null,343952.17,295559.10000000003,297206.90000000002,286920.78000000003,322672.51,301057.2,278261.17,290583.41000000003,292377.58,282186.28000000003,306532.84000000003,290161.53999999998,null,286667.43,273119.37,271025.49,273005.67,274383.7,271549.28999999998,266154.98,268149.33,266645.7,-271187.39,0,0]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0,null,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,119573,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692,null,70955.91,null,91879.98,77452.86,86439.48,87197.85,87178.650000000009,95135.13,94963.8,95302.24,95899.94,95438.39,96936.35,94990.6,null,3383.75,46795.03,47260.05,46811.54,37522.050000000003,26888.600000000002,26837.71,58868.57,37065.79,-37472.090000000004,0,0]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888,null,48878.97,null,75534.5,45628.26,33935.97,45967.590000000004,66854.820000000007,36486.33,64452.78,41150.629999999997,51718.21,67924.42,25831.31,43038.270000000004,null,127637.02,72549.02,76947.600000000006,72784.06,47347.26,108302.07,74426.03,49743.75,59902.75,-53161.16,0,0]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805,null,-1088.77,null,-12297.58,6922.12,-1249.72,-1151.67,-1269.57,-368.62,-1429.01,-915.66,-415.46000000000004,-838.15,-415.21000000000004,-226210.47,null,215934.81,-1993.79,-1023.0600000000001,-274.49,-585.84,-961.09,-3196.69,-2761.37,-1224.51,1200.57,0,0]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072,null,1126033.5900000001,null,-668644.78,623788.69000000006,417183.27,-238954.63,479388.52,1941715.06,1798813.47,1355816.8599999999,118406.53,892702.71999999997,1176708.82,715522.54,null,783482.6,147910.84,407887.99,784752.9,754909.63,3619595.0300000003,1838939.8900000001,1322426.52,914313.81,-878013.57000000007,0,0]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474,null,-16570.760000000002,null,22601.9,15333.01,20764.8,48655.67,58105.590000000004,53689.01,50108.69,39734.11,49916.25,70002.990000000005,18994.22,22069.79,null,102438.71,38724.19,133141.66,111429.76000000001,63425.69,95618.73,140539.29,107907.97,54373.06,-58217.17,0,0]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214,null,8057.24,null,-4050.03,2871.71,9214.36,4580.6400000000003,-1331.14,-25283.119999999999,-13531.64,1800.21,-7120.51,-9647.17,3151.53,3460,null,-8869.23,786.63,-34856.53,-28724.06,-21726.2,-5237.4400000000005,-13288.33,-9614.59,-2078.36,6343.53,0,0]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644,null,86031,null,376439.96,14457.050000000001,27749.86,103994.7,133110.39000000001,165939.33000000002,71295.92,79936.100000000006,49779.31,73840.56,71136.070000000007,122718.14,null,2956748.73,184745.69,171586,195018.63,131393.69,115041.68000000001,165760.06,79512.820000000007,41149.68,-36462.89,0,0]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001,null,441828.95,null,180862.84,268807.24,407981.07,481032.21,322176.43,814272.95000000007,1667353.98,403971.15,383976.19,853123.14,322603.07,837583.09,null,1254434.8700000001,539257.41,671542.15,638168.13,-356477.75,652934.32000000007,-639690.30000000005,176273.08000000002,507553.42,-530034.98,0,0]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357,null,-249040.19,null,-982881.57000000007,-196844.43,-664425.31000000006,-509625.93,-1060831.49,-356099.49,-737819.27,-379914.83,-471510.29000000004,-1162769.67,-468053.3,-564350.74,null,-4080094.46,-461599.88,-236460.55000000002,-617167.97,-647292.26,-77097.56,-229459.49,96096.39,-640803.32999999996,641293.02,0,0]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929,null,11679.2,null,-12245.48,-43.87,1.53,-204.5,-15484.78,-8086.54,-5.4,-13543.07,-6653.5,-5.95,-3826.88,-4175.88,null,-11216.43,-2505.7600000000002,-2365.08,-2498.5300000000002,-18184.939999999999,-356.27,-12729.52,-9779.7900000000009,-18699.27,18582.86,0,0]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-285.27,0,15770.18,0,0,0]
["%,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,0,2364794.5499999998,-2364794.5499999998,"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,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925,null,390342.23,null,1086234.28,337365.55,311775.13,253246.82,261156.69,514991.33,687693.58,495765.16000000003,267426.59000000003,399474.89,446469.41000000003,589842.22,null,1575293.8399999999,603005.29,166161.61000000002,428411.60000000003,203143.94,547423.21,1107461.48,794704.73,314638.01,-348500.29,0,0]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044,null,-178377.94,null,-348522.83,-119399.23,-99483,-103147.88,-189871.04,-184463.02,-319277.44,-252490.44,-133839.98000000001,-174055.51,-115998.35,-294026.03999999998,null,-720312.77,-267904.83,-230131.31,-212977.36000000002,-178636.44,-279161.09000000003,-425874.15,-239304.5,-198265.14,198946.48,0,0]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975,null,-96.460000000000008,null,0,-8.8000000000000007,-1514.08,-428.93,-519.13,75.58,-57.730000000000004,-395.26,-29.86,-5.0600000000000005,-21.7,-12.81,null,-934.65,-419.65000000000003,-242.85,-371.77,0,-288.03000000000003,0,0,-327.29000000000002,0,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344,null,4177.21,null,5548.93,5216.7700000000004,5759.68,5316.04,4751.2700000000004,4278.08,5800.75,6203.04,6428.24,7474.29,6743.02,6355.16,null,5359.34,4293.0600000000004,3576.8,3967.26,2782.06,3584.03,5757.33,3313.8,4948.2,0,0,0]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2,null,45218.71,null,63905.75,67993.399999999994,59577.440000000002,62928.36,65870.64,137783.09,55621.46,63735.520000000004,57654.020000000004,58441.39,53459.020000000004,51339.46,null,65627.83,64770.11,62054.19,59972.58,62901.43,61090.1,82871.34,64405.17,63767.86,0,0,0]
["%,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,0,0,0,0,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,11583779.769999998,13579654.749999998,-1995874.9800000004,-0.14697538462824328,null,110626725.83999999,80298521.350000039,30328204.48999995,0.37769318762181586,null,null,27823447.68,27781092.640000001,42355.039999999106,1.5245995018574297E-3,null,138796317.73999998,116492281.31000005,22304036.429999933,0.19146364187551787,null,12816603.400000004,null,18116796.790000007,7671283.2199999988,3566546.15,7696902.4200000009,8654861.3900000006,6811038.7399999993,7177973.9199999999,7023463.9699999988,13579654.749999998,10475759.470000001,9018136.709999999,8675695.7200000007,null,17839270.719999995,15826263.439999996,15881602.979999999,9230468.1099999994,11810494.140000001,12215178.770000001,10043737.709999999,6195930.2000000002,11583779.769999998,314529628.30999994,0,0]
[]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,153.79,0,{"$f":"+F175-G175","v":153.79},{"$f":"IF(G175<0,IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/(-G175)))),IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/G175))))","v":"N.M."},null,871.27,0,{"$f":"+K175-L175","v":871.27},{"$f":"IF(L175<0,IF(M175=0,0,IF(OR(L175=0,K175=0),\"N.M.\",IF(ABS(M175/L175)>=10,\"N.M.\",M175/(-L175)))),IF(M175=0,0,IF(OR(L175=0,K175=0),\"N.M.\",IF(ABS(M175/L175)>=10,\"N.M.\",M175/L175))))","v":"N.M."},null,null,646.39,0,{"$f":"+Q175-R175","v":646.39},null,null,871.27,0,{"$f":"+V175-W175","v":871.27},{"$f":"IF(W175<0,IF(X175=0,0,IF(OR(W175=0,V175=0),\"N.M.\",IF(ABS(X175/W175)>=10,\"N.M.\",X175/(-W175)))),IF(X175=0,0,IF(OR(W175=0,V175=0),\"N.M.\",IF(ABS(X175/W175)>=10,\"N.M.\",X175/W175))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,25.32,120.97,78.59,243.12,249.48000000000002,153.79,0,0,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,5995.54,"N.M.",null,null,2024.24,0,2024.24,null,null,5995.54,0,5995.54,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,154.41,217.33,-136.13,2099.44,1636.25,775.81000000000006,616.48,631.95000000000005,0,0,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,1074.44,"N.M.",null,null,560.38,0,560.38,null,null,1074.44,0,1074.44,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,-14.26,633.47,167.23,-788.53,103.28,81.960000000000008,171.49,306.93,0,0,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,109.19,"N.M.",null,null,55.58,0,55.58,null,null,109.19,0,109.19,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,53.61,53.07,-9.42,11.93,0,0,0]
["%,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,1104.6000000000001,0,1104.6000000000001,"N.M.",null,8052.5099999999993,0,8052.5099999999993,"N.M.",null,null,3286.59,0,3286.59,null,null,8052.5099999999993,0,8052.5099999999993,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,142.22,859.12000000000012,48.099999999999987,1431.8799999999999,1871.7299999999998,1153.96,1028.03,1104.6000000000001,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5590",null,"Other Renewables Operations Expense",null,null,0,0,{"$f":"+F182-G182","v":0},{"$f":"IF(G182<0,IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/(-G182)))),IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/G182))))","v":0},null,0,0,{"$f":"+K182-L182","v":0},{"$f":"IF(L182<0,IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/(-L182)))),IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/L182))))","v":0},null,null,0,0,{"$f":"+Q182-R182","v":0},null,null,0,0,{"$f":"+V182-W182","v":0},{"$f":"IF(W182<0,IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/(-W182)))),IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/W182))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N401_OPERATION",null,"401 Operation Expense",null,null,0,0,{"$f":"+F184-G184","v":0},{"$f":"IF(G184<0,IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/(-G184)))),IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/G184))))","v":0},null,0,0,{"$f":"+K184-L184","v":0},{"$f":"IF(L184<0,IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/(-L184)))),IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/L184))))","v":0},null,null,0,0,{"$f":"+Q184-R184","v":0},{"$f":"IF(R184<0,IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/(-R184)))),IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/R184))))","v":0},null,0,0,{"$f":"+V184-W184","v":0},{"$f":"IF(W184<0,IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/(-W184)))),IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/W184))))","v":0},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,226452.98,214648.84,{"$f":"+F186-G186","v":11804.140000000014},{"$f":"IF(G186<0,IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/(-G186)))),IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/G186))))","v":5.4992796606774183E-2},null,1793681.29,1696373.46,{"$f":"+K186-L186","v":97307.830000000075},{"$f":"IF(L186<0,IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/(-L186)))),IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/L186))))","v":5.736226856555518E-2},null,null,674882.04,605476.68000000005,{"$f":"+Q186-R186","v":69405.359999999986},{"$f":"IF(R186<0,IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/(-R186)))),IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/R186))))","v":0.11462928679598358},null,2162079.96,2168311.81,{"$f":"+V186-W186","v":-6231.8500000000931},{"$f":"IF(W186<0,IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/(-W186)))),IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/W186))))","v":-2.8740561995094669E-3},null,168995.85,null,226312.48,177789.39,192333.2,173195.5,184209.88,137056.33000000002,178382.53,212445.31,214648.84,147084.64000000001,125215.99,96098.040000000008,null,228555.82,190482.01,174554.21,185380.88,127650.46,212175.87,258645.99000000002,189783.07,226452.98,134.35,0,0]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379,null,18683.850000000002,null,33127.11,33085.61,31198.84,30760.07,30590.93,30121.74,34160.410000000003,36512.020000000004,33511.410000000003,32035.74,28185.56,32795.81,null,39358.120000000003,35577.94,33249.93,103888.42,48131.090000000004,54208.05,64520.68,55995.37,60235.590000000004,0,0,0]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"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,-162.4,80.16,79.489999999999995,60.99,81.3,0,0,0]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222,null,2485.27,null,714.26,9941.76,2472.86,8597.01,4271.6099999999997,13322.58,6675.4000000000005,9127.24,3221.78,4624.46,4952.04,9339.5,null,6581.16,7185.07,3995.46,7351.26,7077.3,12356.26,8280.9699999999993,12482.78,5608.58,-5800.33,0,0]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-2,null,114824.86,null,177950.44,98439.81,94710.36,145525.28,103350.43000000001,110596.15000000001,66356.31,98323.12,87421.78,105296.06,117890.6,110241.52,null,144999.86000000002,133517.82,101289.53,146971.6,103893.98,101015.23,74683.55,101237.23,86644.62,-86857.17,0,0]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"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,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122,null,3003.27,null,6337.1500000000005,7074.21,6579.4400000000005,5501.97,4245.08,4827.24,5156.3500000000004,6422.07,6692.7,13046.32,7626.03,4572.76,null,5237.07,5257.11,3852.76,17798.100000000002,16125.02,2751.7400000000002,3325.84,2540.7000000000003,3553.13,0,0,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441,null,535.54999999999995,null,1549.07,2765.6,573,2070.15,1093.04,3350.4300000000003,3299.2000000000003,3185,1096.96,1328.13,1379.39,2638.2000000000003,null,3336.66,2383.17,887.63,1730.27,1108.19,3382.46,953.49,6494.27,1510.57,-1724.57,0,0]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-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,59349.11,44773.07,24292.170000000002,34095.870000000003,14289.28,31652.36,7187.72,55073.630000000005,24232.84,-25824.02,0,0]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2,null,14956.52,null,15476.45,18953.3,11834.380000000001,20186.86,23692,19668.21,19006.8,15004.95,29973.27,861.30000000000007,28697.55,141.55000000000001,null,25544.2,17002.71,28419.13,31279.02,28896.07,28263.510000000002,30018.81,25540.66,18115.650000000001,76.900000000000006,0,0]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345,null,807.6,null,1068.23,2437,1918.73,790.76,5563.56,1827.21,640.05000000000007,785.94,13400.01,-2652.06,722.81000000000006,680.9,null,864.88,732.27,1692.6200000000001,904.92000000000007,2268.44,3344.88,3243.07,1857.3400000000001,3281.4500000000003,0,0,0]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,15075,9775.5,7228.5,6552,6016.5,7993.5,9369,8422.5,7107,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,64479238.979999997,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2,null,108405.78,null,173455.56,173773.47,173081.5,173766.30000000002,173725.86000000002,170484.08000000002,170512.22,170519.23,170593.13,170512.23,170667.06,170438.30000000002,null,167900.46,178658.29,169087.17,173806.15,173770.52,173337.14,172514.6,168427.80000000002,172514.58000000002,-172514.61000000002,0,0]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909,null,-4535.4000000000005,null,17805.91,14028.62,13616.74,11770.97,12613.19,13746.02,15142.11,14278.87,12454.03,12289.300000000001,12384.130000000001,15917.140000000001,null,19216.27,14587.66,13698.220000000001,12070.45,11519.97,13654.09,15493.06,13760.82,11522.91,-11627.4,0,0]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2,null,5964609.1299999999,null,6323262.7699999996,5913412.0600000005,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,null,6501533.21,5869421.5899999999,6501533.21,6290829.3399999999,6501533.21,6290829.3399999999,6501533.21,6501533.21,6290829.3399999999,-6290829.3399999999,0,0]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-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,-398850.65,0,0]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612,null,-9994705,null,-5210,1688,-298648,-102991,-316247,-2216889,-126801,-146912,-148698,-150865,-147355,-1164502,null,-147629,-86875,-119381,-117156,-117469,8170676,171641,235247,306708,-2085286,0,0]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528,null,60604.54,null,72919.290000000008,71425.540000000008,72269.990000000005,72172.400000000009,72270.009999999995,72172.460000000006,72347.77,72425.39,72250.12,72347.680000000008,72250.11,78947.759999999995,null,84543.12,74451.600000000006,127048.53,90871.650000000009,91257.49,90871.66,91257.45,91143.26,90757.440000000002,-90814.41,0,0]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M.",null,-875762.35,null,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4565.51,null,793952,793952,793952,793952,793952,793952,586515,586515,586515,0,0,0]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-15726307,0,0,0]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2,null,-78573.25,null,174796.82,56092.65,51714.340000000004,49411.67,51892.200000000004,423275.98,43320.89,73885.69,46027.31,65165.32,46055.69,113415.74,null,43287.71,68253.070000000007,58513.68,76585.19,44850.23,250785.13,-52578.14,104293.39,87683.25,5219.83,0,0]
["%,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,-1500936.4200000004,1500936.4200000004,"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,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2,null,313.49,null,277.68,358.63,334.24,321.63,292.8,239.28,285.14,262.8,244.95000000000002,258.13,255.81,405.62,null,268.33,363.53000000000003,278.08,277.29000000000002,277.29000000000002,355.43,252.07,257.31,251.06,0,0,0]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,1630.19,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,306032.44500000001,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N560-567",null,"Transmission Operations",null,null,-7342220.8699999992,7160705.7799999993,-14502926.649999999,-2.0253487708581708,null,67186069.040000007,64950668.060000002,2235400.9800000042,3.4416905118435266E-2,null,null,9563083.6199999973,21869422.150000006,-12306338.530000009,-0.56271896191825099,null,87866384.079999998,72274866.440000013,15591517.639999986,0.2157253054620793,null,-3559201.3900000006,null,9015506.5399999991,5210200.080000001,9067490,7215798.9900000002,7170956.2700000005,5401294.0300000003,7313684.129999999,7395032.2400000002,7160705.7799999993,7293626.6399999997,7089624.1600000011,6297064.2400000002,null,8391016.9100000001,7758402.21,8323222.3899999997,8255972.1600000011,8253836.290000001,16640535.460000001,8345787.5100000026,8559516.9800000023,-7342220.8699999992,55620574.004999995,0,0]
[]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,5308.89,3291.59,{"$f":"+F216-G216","v":2017.3000000000002},{"$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":0.61286490723328246},null,62927.96,57428.39,{"$f":"+K216-L216","v":5499.57},{"$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":9.5763959254299133E-2},null,null,29194.58,25164.59,{"$f":"+Q216-R216","v":4029.9900000000016},{"$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":0.16014526761612255},null,77314.77,59074.77,{"$f":"+V216-W216","v":18240.000000000007},{"$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":0.30876125290035},null,774.26,null,3045.9500000000003,8122.2300000000005,1816.04,6544.22,2751.9900000000002,9983.3700000000008,11683.22,10189.780000000001,3291.59,2931.51,3642.67,7812.63,null,6761.1900000000005,7074.43,2192.08,4530.45,5431,7744.2300000000005,4983.45,18902.240000000002,5308.89,-5517.01,0,0]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,{"$f":"+F217-G217","v":-1202.4099999999889},{"$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":-1.1396326516066459E-2},null,987295.04,1080024.04,{"$f":"+K217-L217","v":-92729},{"$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":-8.5858274043603688E-2},null,null,320756.03999999998,347984.33,{"$f":"+Q217-R217","v":-27228.290000000037},{"$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":-7.8245735950236719E-2},null,1278449.6000000001,1264335.1200000001,{"$f":"+V217-W217","v":14114.479999999981},{"$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":1.1163559231036768E-2},null,52761.64,null,329649.67,3267.27,89771.62,126774.7,83306.350000000006,99270.1,117600.83,124874.94,105508.56,78792.97,103357.23,109004.36,null,158273.45000000001,149555.78,80954.13,101728.7,94620.05,81406.89,53996.14,162453.75,104306.15000000001,-84371.12,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N575-576",null,"Regional Market Expense",null,null,109615.04000000001,108800.15,{"$f":"+F218-G218","v":814.89000000001397},{"$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":7.4897874681240243E-3},null,1050223,1137452.43,{"$f":"+K218-L218","v":-87229.429999999935},{"$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":-7.6688420279694636E-2},null,null,349950.62,373148.92000000004,{"$f":"+Q218-R218","v":-23198.300000000047},{"$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":-6.2169012843451464E-2},null,1355764.37,1323409.8900000001,{"$f":"+V218-W218","v":32354.479999999981},{"$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":2.444781487918303E-2},null,53535.9,null,332695.62,11389.5,91587.659999999989,133318.91999999998,86058.340000000011,109253.47,129284.05,135064.72,108800.15,81724.479999999996,106999.9,116816.99,null,165034.64000000001,156630.21,83146.210000000006,106259.15,100051.05,89151.12,58979.59,181355.99,109615.04000000001,-89888.12999999999,0,0]
[]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F220-G220","v":0},{"$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":0},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,-3.77,0,{"$f":"+Q220-R220","v":-3.77},null,null,0,0,{"$f":"+V220-W220","v":0},{"$f":"IF(W220<0,IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/(-W220)))),IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/W220))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5771-5775",null,"Energy Storage Operation Expense",null,null,0,0,{"$f":"+F221-G221","v":0},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":0},null,0,0,{"$f":"+K221-L221","v":0},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":0},null,null,-3.77,0,{"$f":"+Q221-R221","v":-3.77},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,-673.2,170748.04,{"$f":"+F223-G223","v":-171421.24000000002},{"$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":-1.0039426514061305},null,802163.58000000007,866034.3,{"$f":"+K223-L223","v":-63870.719999999972},{"$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":-7.375079716819527E-2},null,null,-158942.44,432216,{"$f":"+Q223-R223","v":-591158.43999999994},{"$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":-1.3677384455920187},null,1129060.3600000001,1079574.33,{"$f":"+V223-W223","v":49486.030000000028},{"$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":4.5838464869760308E-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,-673.2,-820944.89,0,0]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913,null,450.52,null,26.310000000000002,-14.120000000000001,2.2600000000000002,2.6,-5.68,-11.370000000000001,0,527.4,432.47,36.61,0,51.59,null,78.67,110.11,117.53,419.97,1100.74,587.23,0,0,120.89,0,0,0]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2,null,26685.9,null,21781.37,25595.7,31553.280000000002,30502.86,39264.340000000004,25480.850000000002,118584.33,-47399.06,43054.37,25715.65,42962.6,30332.27,null,19031.36,44340.39,17424.900000000001,32495.32,18002.68,35364.840000000004,27294.53,40688.97,38868.21,0,0,0]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131,null,40880.340000000004,null,6482.92,65524.270000000004,32329.41,4891.1000000000004,40579.270000000004,807.94,21857.38,37086.14,41272.89,-30936.93,47653.340000000004,14400.15,null,81851.87,137166.35,178697.1,67282.720000000001,126467.99,74396.83,54720.32,69487.3,103742.99,6082.9000000000005,0,0]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2,null,17313.13,null,27968.58,28849.61,10019.98,39142.54,33878.870000000003,32914.270000000004,25421.71,26525.040000000001,31114.15,36249.79,18151.350000000002,16507.22,null,31577.87,35047.71,23454.62,48212.959999999999,37663.68,33918.879999999997,39755.31,18170.84,39156.71,0,0,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2,null,2848.33,null,6330.41,2869.07,1997.1100000000001,1160.46,2753.43,1226.1300000000001,5644.26,1081.05,2108.06,7036.58,144.65,7894.8200000000006,null,1742.33,695.43000000000006,-10.950000000000001,1492.41,3843.41,2718.7000000000003,2344.91,1505.19,3045.77,379.46,0,0]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-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,74030.95,127798.18000000001,82762.38,105498.79000000001,123265.90000000001,104288.19,226862.45,99319.96,95867.23,1712.42,0,0]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2,null,17911.11,null,16418.05,21743.13,17805.04,21572.57,22160.350000000002,13152.1,13811.03,12664.1,11749.94,9004.34,16738.93,15136.14,null,9974.07,14532.89,11523.08,18746.560000000001,12064.960000000001,16502.64,22058.53,13648.2,24769.850000000002,-461.53000000000003,0,0]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034,null,119543.22,null,497000.78,215982.11000000002,408140.89,252490.26,341792.89,2478898.7400000002,279766.21000000002,428607.8,215748.7,240983.51,289835.21000000002,636576.19000000006,null,61915.56,254890.329,310788.06,299234.55,280165.53999999998,731405.32000000007,-137904.32000000001,288538.07,227184.11000000002,-18200.14,0,0]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152,null,53662.6,null,83345.13,77124.83,77124.83,78266.83,77148.83,55976.75,73586.37,74246.62,84258.42,135019.13,91249.26,77763.839999999997,null,156603.75,74350.880000000005,74980.44,75658.150000000009,75080.84,97623.790000000008,77077.09,76475.650000000009,76457.42,35.03,0,0]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207,null,37594.39,null,29297,1448.34,1448.34,19466.900000000001,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,null,1031.414,1031.414,1031.414,1031.414,42245.663999999997,5210.9140000000007,1031.414,1031.414,1031.414,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N580-589",null,"Distribution Expense",null,null,609571.39399999997,700130.92,-90559.526000000071,-0.12934655992624933,null,6635075.6849999996,8804348.6199999992,-2169272.9349999996,-0.24638653336287356,null,null,1373407.9820000001,2298916.96,-925508.97799999989,-0.4025847797477643,null,8940643.7050000001,10685889.569999998,-1745245.8649999984,-0.1633224687160976,null,546551.71,null,768119.74,650369.59,673514.26,782719.45,1004303.7899999999,2626404.83,1006390.1399999999,592395.9,700130.92,450290.07,749528.84,1105749.1100000001,null,409978.56400000001,949880.51300000015,951224.09399999992,735662.62400000007,924184.54399999999,1290737.3640000003,159428.34399999998,604408.24400000006,609571.39399999997,-831396.75,0,0]
[]
["%,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,1718.29,1980.13,{"$f":"+F238-G238","v":-261.84000000000015},{"$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":-0.13223374222904563},null,16575.32,7781.42,{"$f":"+K238-L238","v":8793.9},{"$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":1.130115068971987},null,null,5125.62,3717.8,{"$f":"+Q238-R238","v":1407.8199999999997},{"$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":0.37867018129001012},null,22334.07,9925.2800000000007,{"$f":"+V238-W238","v":12408.789999999999},{"$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":1.2502206486869889},null,360.94,null,751.23,835.06000000000006,505.36,885.92000000000007,571.82000000000005,514.23,847.26,890.41,1980.13,2077.3000000000002,1782.27,1899.18,null,1501.06,2275.79,2613.66,2016.54,1328.03,1714.6200000000001,1836.91,1570.42,1718.29,0,0,0]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,-1321.38,-0.41124130526119229,null,28296.16,28978.95,-682.79000000000087,-2.3561585219616338E-2,null,null,4403.8900000000003,12929.880000000001,-8525.9900000000016,-0.65940209808598382,null,26648.32,35873.590000000004,-9225.2700000000041,-0.25716049048896428,null,4346.87,null,-3683.59,2423.16,11225.72,2335.56,6695.66,-2947.44,5914.4000000000005,3802.33,3213.15,2196.48,1925,-5769.32,null,737.53,1589.16,1831.0900000000001,17475.21,1810.55,448.73,975.2,1536.92,1891.77,62.35,0,0]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,8435.0499999999993,0.36652776208643656,null,315453.94,227101.92,88352.01999999999,0.38904127274661521,null,null,112740.95,75285.59,37455.360000000001,0.49751034693358986,null,384724.37,293468.51,91255.859999999986,0.31095622491149044,null,25881.96,null,34478.43,23351.279999999999,26160.66,21402.62,28179.61,18243.73,28902.170000000002,23370.02,23013.4,19648.12,25961.18,23661.13,null,28337.190000000002,28731.7,34058.14,36976.99,37157.19,37451.78,47609.53,33682.97,31448.45,3712.5,0,0]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,1516.7099999999998,2.4191881330249618,null,22140.12,21380.510000000002,759.60999999999694,3.5528151573559139E-2,null,null,7299.34,2702.6,4596.74,1.7008584326204395,null,23987.040000000001,33747.520000000004,-9760.4800000000032,-0.28922065976996242,null,4131.2,null,4250.24,4472.4800000000005,5196.08,3279.19,643.80000000000007,836.12,341.21,1734.44,626.95000000000005,548.29,429.90000000000003,868.73,null,2822.52,2651.58,2531.92,2244.83,2356.85,2233.08,3242.04,1913.64,2143.66,0,0,0]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,2461.369999999999,8.6346105677920226E-2,null,275795.38,235383.82,40411.56,0.17168367817295171,null,null,96107.839999999997,82484.09,13623.75,0.16516821607657914,null,348557.11,300006.39,48550.719999999972,0.16183228630563493,null,19363.63,null,25404.03,27914.420000000002,24828.11,27063.88,22572.03,25117.260000000002,25281.03,28697.200000000001,28505.86,24664.37,24543.58,23553.78,null,28307.82,31604.54,28742.400000000001,32454.350000000002,27637.93,30940.5,33742.81,31397.8,30967.23,0,0,0]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,-3559.1000000000058,-1.6348315254460444E-2,null,2038150.54,2196871.62,-158721.08000000007,-7.2248682424146421E-2,null,null,686033.38,639497.79,46535.589999999967,7.2768961406418572E-2,null,2686044.46,2842561.3000000003,-156516.84000000032,-5.5061904909491415E-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,230682.32,228377.5,244087.79,209897.15,229078.43,209993.97,261381.08000000002,210507.01,214145.29,60.660000000000004,0,0]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,204.06000000000006,0.49289855072463784,null,6611.1100000000006,7774.4400000000005,-1163.33,-0.14963521488364434,null,null,2456.73,1514.49,942.24,0.62215003070340513,null,7813.0400000000009,10559.34,-2746.2999999999993,-0.26008254303772765,null,463.99,null,1139.58,1107.43,1018.1700000000001,1145.77,993.31000000000006,855.69,595.89,504.6,414,424.33,347.47,430.13,null,628.44000000000005,487.23,761.83,746.34,670.2,860.34,850.67000000000007,988,618.06000000000006,0,0,0]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,8999.5299999999988,0.16514238402453921,null,488305.22000000003,462422.31,25882.910000000033,5.5972450810169674E-2,null,null,172692.27,162334.35,10357.919999999984,6.3806089099441882E-2,null,649221.29,608720.02,40501.270000000019,6.6535137122646332E-2,null,47215.58,null,47889.270000000004,48174.61,49395.96,53203.71,52636.97,48787.44,50976.57,56862.200000000004,54495.58,57962.05,51277.72,51676.3,null,55165.8,51339.94,54010.19,51937.87,50165.83,52993.32,54230.64,54966.520000000004,63495.11,0,0,0]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,-79.650000000000091,-2.0001255571598993E-2,null,39088.53,39796.17,-707.63999999999942,-1.7781610642431153E-2,null,null,12173.800000000001,12194.880000000001,-21.079999999999927,-1.7285942953108129E-3,null,54000.7,55211.33,-1210.6300000000047,-2.1927202260840387E-2,null,5086.88,null,4601.6400000000003,4961.78,4644.3900000000003,4066.15,5137.8900000000003,4189.4400000000005,4127.34,4085.29,3982.25,4798.01,5375.05,4739.1099999999997,null,4161.2300000000005,5107.53,4574.51,4431.1000000000004,4851.97,3788.39,4397.7300000000005,3873.4700000000003,3902.6,0,0,0]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,-331.84000000000003,-0.55590176567159177,null,2507.54,2178.6799999999998,328.86000000000013,0.15094460866212575,null,null,745.71,907.96,-162.25,-0.17869729944050397,null,3713.0699999999997,2556.4499999999998,1156.6199999999999,0.45243208355336501,null,221.32,null,110.07000000000001,0,33.299999999999997,103.82000000000001,526.23,497.3,311.02,0,596.94000000000005,531.66999999999996,460.86,213,null,524.91,229.12,227.01,268.72000000000003,244.87,267.2,211.96,268.64999999999998,265.10000000000002,0,0,0]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,11896.880000000005,0.26187467353383825,null,409623.05,498702.24,-89079.19,-0.17862199696556408,null,null,170018.94,149226.44,20792.5,0.13933522772505999,null,556802.77,673290.53,-116487.76000000001,-0.17301262205485055,null,52894.33,null,50328.24,38071.340000000004,86849.19,47373.78,82457.17,44396.08,41046.520000000004,62750.25,45429.67,34532.5,56774.51,55872.71,null,13325.970000000001,33122.75,30387.08,56047.5,52537.58,54183.23,48781.07,63911.32,57326.55,4324.82,0,0]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,1967.9599999999991,8.8673848433126437E-2,null,218729.61000000002,241184.43,-22454.819999999978,-9.3102278617239007E-2,null,null,72434.89,64395.87,8039.0199999999968,0.12483750898931867,null,298627.56,329426.33,-30798.770000000019,-9.3492132216632523E-2,null,24254.62,null,19813,27916.49,23785.54,46178.6,23628.43,35466.5,20999.65,21202.98,22193.24,25252.080000000002,33160.31,21485.56,null,17268.52,29079.23,25201.58,30989.15,21917.64,21838.600000000002,23020.32,25253.37,24161.200000000001,0,0,0]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,-2771.87,-0.99986292722517811,null,-312.41000000000003,27075.07,-27387.48,-1.0115386589951567,null,null,-40.590000000000003,9459.98,-9500.57,-1.0042907067456803,null,8492.16,36351.78,-27859.62,-0.76638943127406689,null,2218.44,null,3613.63,2514.9299999999998,2593.64,3537.28,3188.31,2167.3000000000002,3090.94,3596.79,2772.25,3037.65,4419.42,1347.5,null,-314.60000000000002,0,0,0,1.27,41.51,-42.78,1.81,0.38,0,0,0]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,49.58,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-288206.66000000003,288206.66000000003,"N.M.",null,-288206.66000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-49.58,0,49.58,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,195.07999999999998,2.2749854227405244,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,10725.25,-2612.37,-0.2435719447099135,null,-99917.13,null,1104.97,4609.34,-3574.61,3877.89,67757.13,-66205.17,1179.67,765.18000000000006,85.75,7657.72,502.97,2502.41,null,-5859.01,6.5,179.07,3739.75,-2494.38,145.91,878.48,572.63,280.83,-828.7,0,0]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013,null,1423.91,null,1667.15,1088.55,4368.63,1168.43,1193.8800000000001,1530.52,1401.56,1467.94,1202.48,1610.75,1666.7,1549.26,null,1453.25,5671.79,2189.12,1712.02,2135.85,1847.94,1459.59,1376.38,1719.8,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N901-905",null,"Customer Account Expense",null,null,434133.89999999997,406216.04,27917.859999999986,6.8726631277287786E-2,null,3877979.6299999994,4021320.87,-143341.24000000069,-3.5645312730292193E-2,null,null,1348480.4799999997,1222754.3,125726.1799999997,0.10282211234096637,null,5103471.290000001,4989470.45,114000.84000000078,2.2848284430665538E-2,null,1687.9699999999978,null,404398.68000000005,461161.54000000004,468003.91000000003,448801.3000000001,564911.04999999993,451290.09000000008,391506.13000000006,425032.12999999995,406216.04,422471.53,419995.85,383024.28,null,378742.94999999995,420274.36,431395.39000000007,450937.52,429399.81,418749.12,482525.67,431820.91000000003,434133.89999999997,7331.63,0,0]
[]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2170.29,4703.67,{"$f":"+F256-G256","v":-2533.38},{"$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":-0.53859645765965725},null,13051.14,44596.67,{"$f":"+K256-L256","v":-31545.53},{"$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":-0.70735169240214568},null,null,4045.08,14169.82,{"$f":"+Q256-R256","v":-10124.74},{"$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":-0.71452848377749334},null,19607.809999999998,53929.93,{"$f":"+V256-W256","v":-34322.120000000003},{"$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":-0.63642062950943945},null,6739.26,null,5819.47,4044.4500000000003,5586.87,4451.4000000000005,5526.57,4998.09,3626,5840.1500000000005,4703.67,4280.26,684.98,1591.43,null,2105.4700000000003,1522.04,1245.99,1468.9,1485.64,1178.02,1039.92,834.87,2170.29,0,0,0]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,0,0,0,0,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,105021.87,101986.8,3035.0699999999924,2.9759439456870814E-2,null,919720.64,967943.94000000006,-48223.300000000047,-4.98203439343812E-2,null,null,318371.59000000003,305108.47000000003,13263.119999999995,4.3470179638080822E-2,null,1201340.92,1256019.05,-54678.130000000121,-4.3532882721802758E-2,null,85100.5,null,102890.42,108276.12,110389.38,115545.61,114560.67,111173.27,100249.19,102872.48,101986.8,104080.25,87433.07,90106.96,null,67286.11,124398.82,101168.84,106083.7,100677.68000000001,101733.90000000001,111514.52,101835.2,105021.87,-746.28,0,0]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,-15.21,0,-15.21,"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,124140.19,19421.060000000001,104719.13,5.3920398783588537,null,900003.29,381020.02,518983.27,1.3620892413999663,null,null,422271.83,66524.91,355746.92000000004,5.3475746152832082,null,956825.68,471852.94,484972.74000000005,1.0278048495363832,null,34098.25,null,190152.6,33770.300000000003,26228.27,19395.11,16418.73,28530.100000000002,23246.04,23857.81,19421.060000000001,16650.990000000002,14142.4,26029,null,35331.1,33984.590000000004,83320.06,114224.39,102657.58,108213.74,149702.91,148428.73000000001,124140.19,0,0,0]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3298.9300000000003,270.3,3028.63,"N.M.",null,24575.260000000002,4489.58,20085.68,4.4738438784919747,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471,null,-44.15,null,913.6,568.95000000000005,680.34,-31.39,388.14,595.29,664.45,439.90000000000003,270.3,93.12,815.6,8885.130000000001,null,1529.07,1739.69,7051.72,1610.48,224.85,1870.33,3687.56,3562.63,3298.9300000000003,844.96,0,0]
["%,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,1751.1200000000001,437.31,1313.8100000000002,3.0042990098557092,null,6824.51,7195.55,-371.03999999999996,-5.156520349382604E-2,null,null,3135.65,1740.47,1395.18,0.80161105908174235,null,10595.99,10959.66,-363.67000000000007,-3.3182598730252588E-2,null,2474.91,null,1164,190.26,684.27,355.81,2256.79,803.95,478.11,825.05000000000007,437.31,1402.09,157.19,2212.2000000000003,null,316.49,266.57,533.63,1290.25,519.01,762.91,852.47,532.06000000000006,1751.1200000000001,0,0,0]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1787.01,424.06,0,0,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,-5.16,-0.63157894736842113,null,95.41,35.96,59.449999999999996,1.6532258064516128,null,null,4.42,15.49,-11.07,-0.71465461588121371,null,123.4,53.81,69.59,1.2932540419996283,null,0,null,0,0,3.67,0,12.15,4.6500000000000004,7.32,0,8.17,0,14.49,13.5,null,0,3.02,0,28.740000000000002,7.48,51.75,1.41,0,3.0100000000000002,0,0,0]
["%,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,236809.46999999997,126827.31,109982.15999999997,0.867180420368452,null,1866387.46,1405361.5800000003,461025.87999999966,0.32804787505290955,null,null,760573.55,388933.81000000006,371639.74,0.95553467053944197,null,2225078.4299999997,1798146.86,426931.5699999996,0.23742864362035457,null,128368.77,null,301019.94999999995,146850.08000000002,143572.79999999999,139716.53999999998,139163.05000000002,146105.35,128271.11000000002,133835.38999999998,126827.31,126506.70999999999,103247.73000000001,128936.53,null,106526.88,161880,193340.27,224683.07,205574.88000000003,213808.81,266791.53999999992,256972.54,236809.46999999997,98.680000000000064,0,0]
[]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,{"$f":"+F269-G269","v":-87474.669999999925},{"$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":-8.5102450262258017E-2},null,8682573.7899999991,9598046.8000000007,{"$f":"+K269-L269","v":-915473.01000000164},{"$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":-9.5381177970501413E-2},null,null,3019815.32,2991189.48,{"$f":"+Q269-R269","v":28625.839999999851},{"$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":9.5700523792962289E-3},null,11329796.889999999,12411864.24,{"$f":"+V269-W269","v":-1082067.3500000015},{"$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":-8.7180082627136557E-2},null,938725.89,null,952319.25,1001304.97,992516.75,1053185.29,930492.46,1677038.6,907448.07000000007,1055866.54,1027874.87,1043820.53,787451.39,815951.18,null,1097333.21,970117.78,888636.89,1083940.5900000001,729858.73,892871.27,1138055.57,941359.55,940400.20000000007,1120.52,0,0]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,29.86,-12.07,-70.210000000000008,0,0,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676,null,-29242.080000000002,null,116204.99,73382.570000000007,56242.31,59762.3,34469.629999999997,84757.22,-41909.4,140018.05000000002,14323.15,70017.7,78616.490000000005,-172342.88,null,272223.32,114939.44,-69835.08,174464.57,180849.19,44892.14,175012.95,94351.31,116415.25,-90918.95,0,0]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358,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,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0.79,-0.79,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767,null,1.6600000000000001,null,0,14.4,0,0,15.49,6.8500000000000005,0,44.26,3.09,27.26,124.7,16.309999999999999,null,0,13.34,20.7,182.34,47.75,150.84,29.68,161.4,126.06,0,0,0]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434,null,357.2,null,3.37,2.3000000000000003,36.090000000000003,23.25,0.45,5.89,0,23.93,4.34,9.44,2.0699999999999998,11.83,null,0,28.97,8.4,28.28,17.23,17.650000000000002,7.41,66.45,78.37,0,0,0]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2,null,27.42,null,15.36,15.59,352.87,18.61,43.32,22.29,15.040000000000001,64.3,29.66,8.43,9.8000000000000007,67.09,null,0,28.310000000000002,49.9,55.4,33.26,62.35,87.100000000000009,45.83,201.28,0,0,0]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698,null,3.69,null,0.74,0,5.39,0.65,1.3800000000000001,1.62,0.25,2.89,0,0.82000000000000006,4.95,22.54,null,0.66,0.9,5.54,40.450000000000003,25.09,25.89,5.5,5.14,12.17,0,0,0]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415,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,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318,null,0,null,0,0,0,3.93,8.67,3.18,3.8000000000000003,4.87,2,3.04,7.7700000000000005,39.61,null,2.63,6.95,0,7.47,0,8.61,3.7,16.98,127.41,0,0,0]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205,null,0,null,0,2.1800000000000002,0,0,0.49,0,0,0,6.72,4.28,12.77,0,null,0,0.56000000000000005,7.2,16.95,2.7,26.02,1.43,1.47,2.2200000000000002,0,0,0]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941,null,28.17,null,25.54,30.41,80.64,276.89,27.63,27.97,19.79,31.28,89.01,29.79,106.28,118.51,null,6.43,68.12,74.42,174.29,77.510000000000005,99.04,44.9,60.61,1004.49,0,0,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846,null,0,null,0,0.41000000000000003,7.75,1.43,0,33.380000000000003,38.89,40.56,0,0,0,42.300000000000004,null,0,0.61,0,58.370000000000005,1.2,0.31,0,0,2.0699999999999998,0,0,0]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"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,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058,null,0,null,0,0,0,2.75,0,0,2,2.17,2.21,0.84,2.7600000000000002,1.99,null,0,0,2.4700000000000002,0.55000000000000004,2.35,1.95,0,0.28999999999999998,2.2200000000000002,0,0,0]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M.",null,0,null,0,0,0,4.6900000000000004,0,0,0,2.74,0,1.1000000000000001,0,0,null,0,39.61,0,0,-5.82,12.94,0,8.5299999999999994,27.52,0,0,0]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,"N.M.",null,2883.79,105.89,2777.9,"N.M.",null,null,416.84000000000003,54.09,362.75,6.7064152338694765,null,2883.79,110.63,2773.16,"N.M.",null,0,null,0,0,16.5,0,35.300000000000004,0,0,54.09,0,0,0,0,null,0,0,14.05,250.77,1344.57,857.56000000000006,17.3,55.34,344.2,0,0,0]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,160.15,18.72,0,0,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487,null,0,null,0,0,0,0,10.47,12.75,0,64.290000000000006,158.29,17.240000000000002,0,0,null,0,100.3,216.79,0,0,0,0,0,255.67000000000002,0,0,0]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,-24.38,"N.M.",null,606.77,27.48,579.29,"N.M.",null,null,468.04,24.38,443.66,"N.M.",null,663.65,52.05,611.6,"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,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895,null,1,null,0,0,0,0,0,0,3.1,0,8.52,0,2.09,6.0200000000000005,null,3.5700000000000003,0,6.0200000000000005,0,0,12.120000000000001,8.6300000000000008,0,10.84,0,0,0]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.68,0,0,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,3025.619999999999,0.10483522240609378,null,-146164.16,-176790.26,30626.100000000006,0.17323409106361404,null,null,-68544.009999999995,-83716,15171.990000000005,0.18123166419800282,null,-667684.96,-274052.64,-393632.31999999995,-1.4363383618563206,null,-56188.26,null,-9755.06,-3382.76,-8276.9600000000009,-6653.41,-58862.400000000001,-6143.67,-27427.65,-27427.63,-28860.720000000001,-24413.55,-86020.52,-411086.73,null,-8632.17,-18644.45,-17497.04,-29337.52,15275.74,-18784.71,-26951.07,-15757.84,-25835.100000000002,0,0,0]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,1491,4.8779689851468952E-2,null,-347455,-359333,11878,3.3055689290991924E-2,null,null,-111799,-108414,-3385,-3.1222904790894165E-2,null,-445219,-454699,9480,2.0848957222250324E-2,null,-28714,null,-44700,-38322,-36278,-51825,-46515,-33279,-35242,-42606,-30566,-31222,-33780,-32762,null,-35793,-35271,-39051,-37661,-46310,-41570,-40110,-42614,-29075,0,0,0]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,0.05,0,0.05,"N.M.",null,null,0,0,0,0,null,6.0000000000000005E-2,0,6.0000000000000005E-2,"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,-0.01,0,0.01,0,0,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,270.73,"N.M.",null,-1702.51,-263.08,-1439.43,-5.4714535502508745,null,null,0,-355.15000000000003,355.15000000000003,"N.M.",null,-1880.29,-4151.08,2270.79,0.54703595208957667,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,-53817.56,-61167.450000000004,7349.8900000000067,0.12016015053758178,null,-453076.12,-517879.8,64803.679999999993,0.1251326659197752,null,null,-155214.24,-170417.66,15203.420000000013,8.9212702486350368E-2,null,-604222.14,-761060.01,156837.87,0.20607819086434459,null,-135711.89000000001,null,-65593.75,-65349.630000000005,-57719.15,-54448.959999999999,-57221.130000000005,-47129.520000000004,-51793.16,-57457.05,-61167.450000000004,-63481.630000000005,-38210.93,-49453.46,null,-57164.33,-53931.520000000004,-45474.47,-56817.54,-34460.559999999998,-50013.46,-54376.11,-47020.57,-53817.56,0,0,0]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809,null,650937.27,null,356132.06,84858.5,369263.26,328100.26,239696.5,174993.58000000002,258177.25,277802.03999999998,65965.38,1431400.46,166815.81,1440644.37,null,224389.29,187654.94,187687.89,142721.81,162175.89000000001,189570.95,208228.98699999999,173145.11000000002,131506.39499999999,-566.58000000000004,0,0]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,{"$f":"+F301-G301","v":184413.93},{"$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":0.81262194742830085},null,-525844.54,-344951.49,{"$f":"+K301-L301","v":-180893.05000000005},{"$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":-0.52440141655860084},null,null,-9037.380000000001,-494136.56,{"$f":"+Q301-R301","v":485099.18},{"$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":0.98171076432798254},null,271048.99,-1429601.89,{"$f":"+V301-W301","v":1700650.88},{"$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":1.1895975319394689},null,-14391.57,null,61077.46,-105003.99,-61241.33,258780.61000000002,-3954.94,-472.74,-173656.48,-93543.150000000009,-226936.93,230815.66,769055.66,-202977.79,null,-245472.73,-116597.31,67955.839999999997,118548.46,13570.630000000001,-354812.05,88753.02,-55267.4,-42523,0,0,0]
["%,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.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0.03,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683,null,0,null,0,0,0,0,0,0,55.82,0,27.91,28.17,0,56.620000000000005,null,0,28.060000000000002,56.1,28.240000000000002,28.16,28.07,0,0,73.820000000000007,0,0,0]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534,null,1059.43,null,204.62,4868.0600000000004,1476.5,555.61,3272.66,3609.17,142.29,138.52000000000001,549.46,145.6,1824.28,-13.370000000000001,null,981.59,302.84000000000003,551.20000000000005,3750.15,186.09,1107.58,164.26,167.49,293.83,0,0,0]
["%,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,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2,null,89525.540000000008,null,89525.540000000008,89525.540000000008,71413.490000000005,89525.540000000008,89525.49,161824.85,99744.16,97548.58,92444.19,92444.19,26506.21,92444.19,null,92444.19,92444.19,79339.56,92444.19,92444.19,159215.89000000001,83542.5,76987.650000000009,76561.680000000008,0,0,0]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955,null,148482.49,null,149264.69,145052.01,153651.05000000002,142828.25,149158.76999999999,143318.51999999999,161297.55000000002,154519.1,159886.91,164919.33000000002,163261.1,157735.41,null,160458.39000000001,160157.45000000001,153697.92000000001,167581.22,173816.14,168868.34,201752.78,164578.15,187856.41,5262.88,0,0]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647,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,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867,null,85665.936000000002,null,282989.48,-24985.03,-34182.639999999999,30576.2,117598.05,-158743.99,32593.100000000002,79404.650000000009,-44401.24,22758.05,293077.95,-1212.57,null,-65861.790000000008,-14084.15,16188.130000000001,-5274.1,-11391.91,-48309.41,22988.560000000001,-42670.04,852.84,0,0,0]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,-0.34233414529302186,null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017,null,1701,null,100.08,2086.34,1252.6100000000001,992.89,2016,1663.67,6571.81,5495.37,1395.8,893.94,1520.15,2982.57,null,442.25,257.97000000000003,285.51,560.19000000000005,262.25,820.32,1526.14,678.25,917.97,49,0,0]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742,null,-22144.87,null,-16226.82,-19919.45,-18248.39,-10026.15,-16561.75,-10356.120000000001,-20411.400000000001,-21838.14,-22887.08,-15680.800000000001,-19874.07,-10579.42,null,-15951.380000000001,-25804.52,-19946.29,-2566,-6742.6,-5414.91,-2108.71,-915.59,-844.01,-2502.08,0,0]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491,null,383.86,null,226.95000000000002,233.43,215.70000000000002,214.97,204.66,176.03,207.83,216.15,241.58,200.74,189.69,185.26,null,202.81,201.93,186.24,183.41,193.46,184.94,206.11,213.96,233.42000000000002,0,0,0]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M.",null,0,null,0,0,0,0,0,5.8100000000000005,0,18.420000000000002,62.1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2,null,-1454.15,null,15518.95,-6494.05,2339.7800000000002,-1749.58,5740.17,-846.83,6023.95,106.46000000000001,610.32000000000005,3792.63,1297,3988.76,null,3186.65,1659,2056.19,1750,368.79,2600.54,2795.84,197.37,599.6,-1737,0,0]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2,null,161665.38,null,176138.05000000002,176138.05000000002,182455.91,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,160544.25,160544.25,null,169491.88,169491.88,179478.27,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,0,0,0]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3,null,11774.23,null,11641.47,11996.58,11942.74,12315.73,12022.37,11103.210000000001,8126.7300000000005,11096.17,11331.95,7175.6100000000006,11022.99,10985,null,11283.7,11316.460000000001,11309.33,12036.89,12362.29,12047.83,12345.49,12415.4,12669.470000000001,0,0,0]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852,null,408902.71,null,423180.04000000004,427558.29000000004,422008.66000000003,412759.71,410869.95,408197.75,406727.87,377560.28,383579.74,388425.9,376853.88,807731.69000000006,null,287476.82,629472.71,475141.02,456927.7,458232.16000000003,466822.13,470167.33,478822.81,476708.67,360663.59,0,0]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,3.56,-3.56,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184,null,49083,null,45891.24,48139.39,46014.090000000004,35648.660000000003,43094.14,43136.24,42902.97,64809.01,45238.69,-6645.07,-37771.18,35736.61,null,36088.83,36279.410000000003,36613.42,36494.57,36228.129999999997,36248.050000000003,35986.559999999998,36471.410000000003,36182.81,-277.05,0,0]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3,null,15474.9,null,14799.15,14926.08,14843.85,14706.82,14580.74,14417.08,14321.380000000001,12918.69,13482.99,13627.15,12387.91,13414.76,null,13336.67,14990.94,15168.76,15112.04,15131.970000000001,15492.24,15579.130000000001,16001.36,16098.54,12484.95,0,0]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889,null,26.47,null,110.01,2302.62,854.16,2046.22,823.16,488.40000000000003,162.46,133.38,-6208.3600000000006,448.85,447.34000000000003,447.84000000000003,null,2894.64,-2658.52,46.65,113.47,0,915.25,270.18,1275.74,305.84000000000003,0,0,0]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,-0.38298065271331883,null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864,null,574.16,null,1841.73,1269.78,2018.77,487.21000000000004,1178.98,448.3,365.12,362.16,1213.0899999999999,3892.31,4275.2700000000004,79.42,null,611.38,266.37,620.58000000000004,2096.16,135.17000000000002,360.26,619.81000000000006,1846.69,748.5,187.16,0,0]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352,null,8454.33,null,8438.0400000000009,8438.0400000000009,6225.56,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,null,6816.33,6816.33,5257.96,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,0,0,0]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2,null,201968.32,null,142535.1,141595.72,118211.64,154111.23000000001,217015.23,150765.81,143800.1,139890.83000000002,147297.31,175873.26,190920.2,135794.66,null,150070.16,150319.38,157296.23000000001,148517.69,233310.21,159884.42000000001,168849.96,153362.01999999999,150662.99,55923.96,0,0]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,15296.92,8844.66,6452.26,0.72950910492884979,null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,10148.290000000001,-27090.110000000004,37238.400000000009,1.3746123585323207,null,-35934.770000000004,null,0,0,3043.9900000000002,0,0,1241.02,0,0,4559.6500000000005,0,0,-5148.63,null,0,0,9524.99,0,0,-994.35,0,0,6766.28,0,0,0]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296,null,161.87,null,5.09,5.09,6202.83,2071,2071,2071,2071,2071,2071,2071,2071,2071,null,552.34,552.34,524.69000000000005,543.12,543.12,543.12,543.12,543.12,543.12,0,0,0]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453,null,76.710000000000008,null,42.09,42.09,876.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,null,534.79,534.79,444.04,504.54,504.54,504.54,504.54,504.54,504.54,0,0,0]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2,null,-314780.88,null,-223137.29,-223137.29,-287801.17,-244691.92,-244691.92,-125958.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,null,-242648.51,-242648.51,-234406.13,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,0,0,0]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2,null,-101932.65000000001,null,-66471.81,-81762.95,-75202,-75647.3,-129660.27,-70898.37,-66912.680000000008,-70915.8,-70961.78,-71706.430000000008,-122254.07,-77285.52,null,-54143.380000000005,-92140.19,-67752.710000000006,-81308.19,-128565.86,-85486,-73445.290000000008,-83110.23,-85530.680000000008,-42225.53,0,0]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-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,-256094.22,-131552.23000000001,0,0]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,{"$f":"+F333-G333","v":1356.25},{"$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":1.8620638051179465E-2},null,-611706.53,-589561.70000000007,{"$f":"+K333-L333","v":-22144.829999999958},{"$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":-3.756151391788163E-2},null,null,-213562.6,-191620.69,{"$f":"+Q333-R333","v":-21941.910000000003},{"$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":-0.11450699817436208},null,-842699.27,-804427.40000000014,{"$f":"+V333-W333","v":-38271.869999999879},{"$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":-4.7576537049831807E-2},null,-90726.12,null,-49211.340000000004,-68125.97,-64469.32,-62353.520000000004,-106346.99,-47433.87,-56890.47,-61894.37,-72835.850000000006,-75495.02,-98956.69,-56541.03,null,-49567.28,-68153.36,-61149.18,-59842.93,-97278.3,-62152.880000000005,-73097.240000000005,-68985.759999999995,-71479.600000000006,-34447.629999999997,0,0]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092,null,-14186.82,null,-3128.4700000000003,-4013.04,-3550.91,-9148,-15502.77,-8855.15,-8295.68,-8855.14,-9201.61,-10338.27,-16178.380000000001,-9496.8700000000008,null,-2407.94,-4781.3500000000004,-3019.58,-2658.78,-4254.63,-2722.62,-2363.67,-2672.77,-2724.93,-1255.2,0,0]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-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,-42640.700000000004,0,0,0]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853,null,183619.72,null,-108554.05,-36958.36,-12212.48,-15127.91,155049.36000000002,-9730.84,-19148.73,-92923.49,-9490.26,4363.57,121166.18000000001,-43720.21,null,-37274.69,-58648.08,44612.78,-90584.55,201631.84,-68189.850000000006,-53599.03,-32796.36,-83006.69,291270.22000000003,0,0]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865,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,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772,null,-316607.21000000002,null,-304051.51,-304051.51,-417799.11,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,1475791,-2029389.5,null,-213326,-213326,-201557.38,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,0,0,0]
["%,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,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-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,13361.52,13366.18,13370.02,13373.19,13373.84,13447.98,0,29310.82,13478.91,0,0,0]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222,null,438.8,null,73.510000000000005,-9.26,36.76,-30.09,58.24,2561.63,3556.31,-55.36,1022.64,1601.13,1975.94,2893.12,null,3715.88,4388.54,107.82000000000001,849.19,-63.85,-15.950000000000001,24.66,759.56000000000006,61.68,0,0,0]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707,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,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406,null,251319.46,null,604448.85,288689.91999999998,43134.04,283748.17,195813.38,489137.69,-16199.87,208010.37,132422.81,112548.29000000001,140011.38,520247.52,null,164606.55000000002,77661.960000000006,3380.44,178369.56,246576.57,-20979.95,402338.92,412720.64000000001,212917.02000000002,-166272.63,0,0]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273,null,422.87,null,1773.68,1714.7,1881.53,3132.78,207.72,-70.460000000000008,1440.58,3867.82,3408.6,2085.39,1209.6100000000001,930.24,null,1089.31,646.45000000000005,1938.79,28553.52,4765.32,26625.48,-5686.21,4957.96,1955.78,0,0,0]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2,null,79100.47,null,79110,79110,79110,79110,79110,79052.86,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,null,79433,79433,79433,79433,79433,79433,88939.51,88944.930000000008,88944.930000000008,0,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452,null,11199.99,null,1200,1200,4200,1199.99,1950,-686.09,8150,-1300,1200,7199.99,1200,6000.01,null,0,5000,0,2575.0100000000002,4250.01,-3800,3719.4900000000002,-2499.9900000000002,1619.5,1714.25,0,0]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091,null,4000,null,0,0,1999.99,1900.01,149.99,15950.01,0,0,255.42000000000002,6.19,5403.7,0,null,0,911.5,0,899.99,2750,4250.01,4000,3875,2500.0100000000002,0,0,0]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,829.13,7.41,53.76,56.94,133.06,0,96.460000000000008,1152.3800000000001,0,0,0]
["%,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,0,1.35,-1.35,"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,4928.9800000000005,0,4928.9800000000005,"N.M.",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,3559.88,13.36,3546.52,"N.M.",null,8450.68,5296.99,3153.6900000000005,0.59537397654139435,null,null,3973.6,165.42000000000002,3808.18,"N.M.",null,9471.49,8943.82,527.67000000000007,5.8998280376841225E-2,null,905.26,null,10.56,398.41,2771.18,10.56,1651.8,289.06,32.22,119.84,13.36,211.33,777.22,32.26,null,32.26,634.63,223.35,32.26,2360.2600000000002,1194.32,32.26,381.46,3559.88,0,0,0]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2,null,40149.06,null,107819.58,4670.7700000000004,82336.44,15915.54,-59085.66,30845.91,8863.9500000000007,7965.06,22281.43,10996.14,29808.55,30978.2,null,9682.01,91230.5,-50880,30577.510000000002,22020.47,35047.910000000003,19646.247000000003,20961.12,20043.510000000002,0,0,0]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918,null,-10309.06,null,11677.204,999.29500000000007,20376.88,4489.8550000000005,4133.9250000000002,2109.86,3740.61,23443.95,8828.2049999999999,3536.4450000000002,3063.35,2056.23,null,10957.125,5137.3180000000002,8467.7710000000006,2404.0509999999999,2514.3620000000001,2027.2710000000002,11860.210000000001,7375.415,7061.8879999999999,4400,0,0]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,-27.63,"N.M.",null,17.89,584.32000000000005,-566.43000000000006,-0.96938321467688937,null,null,0,27.63,-27.63,"N.M.",null,59.18,1261.3700000000001,-1202.19,-0.95308275922211561,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,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962,null,1373.84,null,96937.76,3100.5,10780.1,4943.34,438.44,-130.33000000000001,-6.45,181.51,10.47,4269.9800000000005,0,0,null,13025.53,-28.36,306.16000000000003,8.39,-12.59,0,10098.4,7952.7,1327.46,0,0,0]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232,null,9500.7199999999993,null,28538.100000000002,11719.24,20874.240000000002,14815.66,10823.45,26913.55,11107.22,15885.62,13537.81,10407.81,82878.3,10089.39,null,12623.51,32849.81,10441.120000000001,18366.52,8794.01,27010.89,18496.48,21837.05,35511.730000000003,370.5,0,0]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,800,1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3,null,700,null,700,900,1600,0,800,800,800,800,800,800,8633.7100000000009,800,null,800,0,1600,800,1600,800,800,0,1600,0,0,0]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-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,4264.7,4202.6499999999996,4118.76,4095.9,4092.78,4092.1600000000003,4036.11,3997.73,3500.55,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N920-933",null,"Administration & General Operations",null,null,1590518.6529999999,1067245.9750000001,523272.67799999984,0.4903018519231237,null,15023749.519999992,15711517.164000006,-687767.64400001429,-4.3774744146027146E-2,null,null,5725665.8920000019,3893270.0850000014,1832395.8070000005,0.47065725392642516,null,25568816.665000003,19305896.080000009,6262920.5849999934,0.32440455283958985,null,1880190.3760000004,null,2724951.6239999998,1411679.385,1443913.0300000005,2115974.5850000009,1462563.0149999999,2659165.4399999995,1122381.0500000007,1703643.0599999998,1067245.9750000001,2996860.6750000003,3989121.4300000006,3559085.04,null,1650647.5749999993,1636745.5379999997,1430835.5309999997,1894389.4009999998,1666028.1919999998,1019437.3910000002,2331846.1439999999,1803301.0949999997,1590518.6529999999,261692.15000000002,0,0]
[null,"Line 4","Operating Expenses (401)",null,null,{"$f":"-(-F361-F267-F254-F236-F234-F221-F218-F214-F184-F182-F180-F173-F141-F137-F135-F133-F114)","v":14532786.555999998},{"$f":"-(-G361-G267-G254-G236-G234-G221-G218-G214-G184-G182-G180-G173-G141-G137-G135-G133-G114)","v":28402267.782999996},-13869481.226999998,-0.48832302170256597,null,{"$f":"-(-K361-K267-K254-K236-K234-K221-K218-K214-K184-K182-K180-K173-K141-K137-K135-K133-K114)","v":324944057.98000002},{"$f":"-(-L361-L267-L254-L236-L234-L221-L218-L214-L184-L182-L180-L173-L141-L137-L135-L133-L114)","v":290964297.22200006},33979760.757999957,0.11678326544673646,null,null,{"$f":"-(-Q361-Q267-Q254-Q236-Q234-Q221-Q218-Q214-Q184-Q182-Q180-Q173-Q141-Q137-Q135-Q133-Q114)","v":91517113.797999978},{"$f":"-(-R361-R267-R254-R236-R234-R221-R218-R214-R184-R182-R180-R173-R141-R137-R135-R133-R114)","v":93532332.603000015},-2015218.805000037,-2.1545691729443723E-2,"",{"$f":"-(-V361-V267-V254-V236-V234-V221-V218-V214-V184-V182-V180-V173-V141-V137-V135-V133-V114)","v":425149308.58699995},{"$f":"-(-W361-W267-W254-W236-W234-W221-W218-W214-W184-W182-W180-W173-W141-W137-W135-W133-W114)","v":359747531.19800007},65401777.388999879,0.18179909997215143,null,{"$f":"-(-AA361-AA267-AA254-AA236-AA234-AA221-AA218-AA214-AA184-AA182-AA180-AA173-AA141-AA137-AA135-AA133-AA114)","v":18639067.586000003},null,{"$f":"-(-AC361-AC267-AC254-AC236-AC234-AC221-AC218-AC214-AC184-AC182-AC180-AC173-AC141-AC137-AC135-AC133-AC114)","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,{"$f":"-(-AP361-AP267-AP254-AP236-AP234-AP221-AP218-AP214-AP184-AP182-AP180-AP173-AP141-AP137-AP135-AP133-AP114)","v":44359428.31499999},40972069.340999991,37294853.085999995,31479839.969000004,33837100.531000003,45483652.940000005,38130259.803000003,38854067.439000003,14532786.555999998,364126338.08399993,4055898,0]
[null,null,null,null,null,{"$f":"+F362-F361-F267-F254-F236-F234-F218-F214-F184-F173-F141-F137-F135-F133-F114","v":1104.5999999986961},{"$f":"+G362-G361-G267-G254-G236-G234-G218-G214-G184-G173-G141-G137-G135-G133-G114","v":0},1104.5999999986961,"N.M.",null,{"$f":"+K362-K361-K267-K254-K236-K234-K218-K214-K184-K173-K141-K137-K135-K133-K114","v":8052.5100000500679},{"$f":"+L362-L361-L267-L254-L236-L234-L218-L214-L184-L173-L141-L137-L135-L133-L114","v":0},null,null,null,null,{"$f":"+Q362-Q361-Q267-Q254-Q236-Q234-Q218-Q214-Q184-Q173-Q141-Q137-Q135-Q133-Q114","v":3282.8199999928474},{"$f":"+R362-R361-R267-R254-R236-R234-R218-R214-R184-R173-R141-R137-R135-R133-R114","v":0},3282.8199999928474,"N.M.",null,{"$f":"+V362-V361-V267-V254-V236-V234-V218-V214-V184-V173-V141-V137-V135-V133-V114","v":8052.5099999308586},{"$f":"+W362-W361-W267-W254-W236-W234-W218-W214-W184-W173-W141-W137-W135-W133-W114","v":0},8052.5099999308586,"N.M.",null,{"$f":"+AA362-AA361-AA267-AA254-AA236-AA234-AA218-AA214-AA184-AA173-AA141-AA137-AA135-AA133-AA114","v":0},null,{"$f":"+AC362-AC361-AC267-AC254-AC236-AC234-AC218-AC214-AC184-AC173-AC141-AC137-AC135-AC133-AC114","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP362-AP361-AP267-AP254-AP236-AP234-AP218-AP214-AP184-AP173-AP141-AP137-AP135-AP133-AP114","v":412.8699999935925},142.21999999508262,859.11999999172986,60.94000000320375,1419.0400000009686,1875.5000000018626,1154.2900000009686,1023.929999999702,1104.5999999986961,1.1175870895385742E-8,0,0]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,{"$f":"+K364-L364","v":-598311.05999999994},{"$f":"IF(L364<0,IF(M364=0,0,IF(OR(L364=0,K364=0),\"N.M.\",IF(ABS(M364/L364)>=10,\"N.M.\",M364/(-L364)))),IF(M364=0,0,IF(OR(L364=0,K364=0),\"N.M.\",IF(ABS(M364/L364)>=10,\"N.M.\",M364/L364))))","v":-0.44923021661949131},null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991,null,103558.45,null,133582.19,171623.7,148277.66,162044.84,167846.92,128935.01000000001,134856.17000000001,167134.35,117557.61,142591.74,120200.2,82779.820000000007,null,88724.91,89108.91,83007.7,100567.77,97409,65789.02,81535.05,64888.49,62516.54,-1601.77,0,0]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,{"$f":"+F365-G365","v":-121050.82},{"$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":-0.39164827123968121},null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,{"$f":"+Q365-R365","v":-400821.02000000008},{"$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":-0.50393337847206421},null,1665136.54,1571770.83,{"$f":"+V365-W365","v":93365.709999999963},{"$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":5.9401605003701438E-2},null,-271332.3,null,187165.95,122742.27,62302.66,100866.27,65635.67,90430.22,235893.72,250410.78,309080.44,159060.78,170027.01,40848.020000000004,null,145729.15,132952.54,174774.73,129767.46,150402.56,167010.37,156066,50468.3,188029.62,-22809,0,0]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2,null,677824.94000000006,null,561579.53,793147.47,1049787.43,1555207.49,1898988.7000000002,681572.32000000007,728173.8,945535.53,1738804.28,2160211.39,1034360.02,1007553.19,null,932569.59,1345756.46,1591331.56,2264765.64,1143269.7,316845.68,761094.59,553224.63,669995.43000000005,-12984.32,0,0]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M.",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,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748,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,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822,null,19338.72,null,-21965.43,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,null,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,0,0,0]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-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,297750.94,560545.38,634962.46,607188.98,275553.28999999998,252404.07,376730.46,284033.88,792048.96,-44809.270000000004,0,0]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2025,15142.5,5985.1500000000005,3917.3,2475.3000000000002,5750.25,-2152.4499999999998,13792.35,0,0,0]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,310.27,101.59,228.56,483.76,248.73000000000002,175.9,1107.0899999999999,159.34,0,0,0]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695,null,330971.11,null,130678.22,129431.47,127297.72,146152.41,159583.42000000001,124535.06,171026.16,134458.42000000001,87555.27,101290.85,150343.49,73132.040000000008,null,109604.86,77991.820000000007,217748.98,181737.08000000002,-22487.8,183758.83000000002,108847.98,147040.29,55740.3,1948.48,0,0]
["%,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,1724011.4300000002,2599349.02,-875337.58999999985,-0.33675261893071978,null,16270699.199999999,16207174.160000002,63525.039999997243,3.9195629893815642E-3,null,null,4196087.88,5538673.9099999992,-1342586.0299999993,-0.24240207165400707,null,22501521.239999995,23797382.640000001,-1295861.400000006,-5.4453946452995554E-2,null,1206878.18,null,1648209.22,1450468.8699999999,1508483.63,2246924.2800000003,2731707.0999999996,1082707.1500000001,1388726.95,1550597.94,2599349.02,3122912.2700000005,1802065.4799999997,1305844.29,null,1515919.0099999998,2150151.09,2658668.8499999996,3230160.79,1589991.05,929720.53000000026,1431737.3299999998,1040339.1200000001,1724011.4300000002,-80255.88,0,0]
[]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F377-G377","v":0},{"$f":"IF(G377<0,IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/(-G377)))),IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/G377))))","v":0},null,0.19,0,{"$f":"+K377-L377","v":0.19},{"$f":"IF(L377<0,IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/(-L377)))),IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/L377))))","v":"N.M."},null,null,14.63,0,{"$f":"+Q377-R377","v":14.63},{"$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,N528-533",null,"Nuclear Plant Maintenance",null,null,0,0,{"$f":"+F378-G378","v":0},{"$f":"IF(G378<0,IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/(-G378)))),IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/G378))))","v":0},null,0.19,0,{"$f":"+K378-L378","v":0.19},{"$f":"IF(L378<0,IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/(-L378)))),IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/L378))))","v":"N.M."},null,null,14.63,0,{"$f":"+Q378-R378","v":14.63},{"$f":"IF(R378<0,IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/(-R378)))),IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/R378))))","v":"N.M."},null,0.19,0,{"$f":"+V378-W378","v":0.19},{"$f":"IF(W378<0,IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/(-W378)))),IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/W378))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N541-545",null,"Hydraulic Plant Maintenance",null,null,0,0,{"$f":"+F380-G380","v":0},{"$f":"IF(G380<0,IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/(-G380)))),IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/G380))))","v":0},null,0,0,{"$f":"+K380-L380","v":0},{"$f":"IF(L380<0,IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/(-L380)))),IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/L380))))","v":0},null,null,0,0,{"$f":"+Q380-R380","v":0},{"$f":"IF(R380<0,IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/(-R380)))),IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/R380))))","v":0},null,0,0,{"$f":"+V380-W380","v":0},{"$f":"IF(W380<0,IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/(-W380)))),IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/W380))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N551-554",null,"Other Power Plant Maintenance",null,null,0,0,{"$f":"+F382-G382","v":0},{"$f":"IF(G382<0,IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/(-G382)))),IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/G382))))","v":0},null,0,0,{"$f":"+K382-L382","v":0},{"$f":"IF(L382<0,IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/(-L382)))),IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/L382))))","v":0},null,null,0,0,{"$f":"+Q382-R382","v":0},{"$f":"IF(R382<0,IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/(-R382)))),IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/R382))))","v":0},null,0,0,{"$f":"+V382-W382","v":0},{"$f":"IF(W382<0,IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/(-W382)))),IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/W382))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N402_MAINTENANCE",null,"402 Maintenance Expense",null,null,0,0,{"$f":"+F384-G384","v":0},{"$f":"IF(G384<0,IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/(-G384)))),IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/G384))))","v":0},null,0,0,{"$f":"+K384-L384","v":0},{"$f":"IF(L384<0,IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/(-L384)))),IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/L384))))","v":0},null,null,0,0,{"$f":"+Q384-R384","v":0},{"$f":"IF(R384<0,IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/(-R384)))),IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/R384))))","v":0},null,0,0,{"$f":"+V384-W384","v":0},{"$f":"IF(W384<0,IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/(-W384)))),IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/W384))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,177.84,1007.2,{"$f":"+F386-G386","v":-829.36},{"$f":"IF(G386<0,IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/(-G386)))),IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/G386))))","v":-0.82343129467831611},null,3493.85,19699.38,{"$f":"+K386-L386","v":-16205.53},{"$f":"IF(L386<0,IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/(-L386)))),IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/L386))))","v":-0.82264162628468507},null,null,230.66,4724.93,{"$f":"+Q386-R386","v":-4494.2700000000004},{"$f":"IF(R386<0,IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/(-R386)))),IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/R386))))","v":-0.95118234555855863},null,6018.21,21031.13,{"$f":"+V386-W386","v":-15012.920000000002},{"$f":"IF(W386<0,IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/(-W386)))),IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/W386))))","v":-0.71384276546243597},null,670.43000000000006,null,2524.38,2888.36,2210.75,1068.79,1725.16,4557.01,2982.58,735.15,1007.2,1004.15,517.54999999999995,1002.66,null,912,1027.48,810.09,1455.57,-990.58,48.63,213.23000000000002,-160.41,177.84,0,0,0]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169,null,2250.7200000000003,null,96.8,6801.76,6479.96,10130.76,322.48,4584.75,1606.27,2291.06,32.730000000000004,8.11,-141.55000000000001,73.09,null,4280.8500000000004,1671.67,8251.56,4188.3100000000004,1465.76,946.39,1876.13,2711.85,3492.17,0,0,0]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686,null,368.22,null,478.09000000000003,494.6,395.56,534.27,193.17000000000002,370.47,938.47,1195.6100000000001,787.84,1135.9100000000001,652,724.6,null,590.94000000000005,509.12,105.13,69.61,-72.59,131.44999999999999,196,187.67000000000002,114.19,0,0,0]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927,null,16217.37,null,14868.19,20708.91,16421.760000000002,16906.21,19289.900000000001,20315.68,16508.07,18559.02,17635.600000000002,23068.71,19615.760000000002,20028.260000000002,null,12378.39,8264.61,9301.8700000000008,9137.82,9170.2100000000009,10613.26,10739.68,8691.23,8822.51,0,0,0]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065,null,-4028.29,null,4329.66,921.38,625.79,1627.6000000000001,-3674.7000000000003,886.02,1681.95,1744.29,420.02,1698.77,-3822.76,1300.9100000000001,null,3000.94,-487.81,-387.11,397.2,-2214.52,651.35,1706.01,480.03000000000003,1035.8900000000001,0,0,0]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553,null,279.28000000000003,null,45204.17,55057.79,47497.090000000004,48487.85,69245.64,32709.57,54192.25,23155.74,7008.85,34430.879999999997,6645.54,37762.43,null,98276.42,50460.24,40258.78,69943.62,58828.800000000003,64164.060000000005,52876.43,30483.37,39069.78,0,0,0]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-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,162650.15,691907.41,320648.60000000003,568814.41,471132.26,597181.6,875840.3,962586.85,573957.16200000001,-152356.41,0,0]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162,null,-411.88,null,261.14999999999998,263.22000000000003,-91.53,324.97000000000003,-619.21,68.06,-20.6,225.02,168.05,-31.69,-278.34000000000003,47.32,null,233.5,53.660000000000004,-108.05,-70.900000000000006,-168.89000000000001,41.410000000000004,78.2,-80.760000000000005,-3.21,0,0,0]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308,null,671.39,null,540.81000000000006,-78.55,241.1,-17.87,-95.95,119.06,15.3,685.51,699.2,422.33,176.77,210.56,null,452.76,1904.32,804.30000000000007,1819.58,1930.5900000000001,1689.15,5033.2700000000004,922.9,1103.56,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N568-574",null,"Transmission Maintenance",null,null,627769.89200000011,496381.72,131388.17200000014,0.26469180210745902,null,5870227.2519999994,5152033.6300000008,718193.62199999858,0.13940002600487653,null,null,2582151.872,2561184.7600000002,20967.111999999732,8.1864894432683299E-3,null,6482378.8119999999,6935714.6000000015,-453335.78800000157,-6.5362520539700625E-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,282775.95,755310.7,379685.17000000004,655755.22,539081.03999999992,675467.3,948559.25,1005822.73,627769.89200000011,-152356.41,0,0]
[]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F397-G397","v":0},{"$f":"IF(G397<0,IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/(-G397)))),IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/G397))))","v":0},null,0,0,{"$f":"+K397-L397","v":0},{"$f":"IF(L397<0,IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/(-L397)))),IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/L397))))","v":0},null,null,0,0,{"$f":"+Q397-R397","v":0},null,null,0,0,{"$f":"+V397-W397","v":0},{"$f":"IF(W397<0,IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/(-W397)))),IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/W397))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.79,1.8,-3.59,0,0,0,0,0,0,0,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,0,0,{"$f":"+F398-G398","v":0},{"$f":"IF(G398<0,IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/(-G398)))),IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/G398))))","v":0},null,0,0,{"$f":"+K398-L398","v":0},{"$f":"IF(L398<0,IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/(-L398)))),IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/L398))))","v":0},null,null,0,0,{"$f":"+Q398-R398","v":0},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,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,0,0,{"$f":"+F399-G399","v":0},{"$f":"IF(G399<0,IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/(-G399)))),IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/G399))))","v":0},null,0,0,{"$f":"+K399-L399","v":0},{"$f":"IF(L399<0,IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/(-L399)))),IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/L399))))","v":0},null,null,0,0,{"$f":"+Q399-R399","v":0},null,null,0,0,{"$f":"+V399-W399","v":0},{"$f":"IF(W399<0,IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/(-W399)))),IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/W399))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.54,1.05,37.620000000000005,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N559",null,"Other Renewables Maintenance Expense",null,null,0,0,{"$f":"+F401-G401","v":0},{"$f":"IF(G401<0,IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/(-G401)))),IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/G401))))","v":0},null,0,0,{"$f":"+K401-L401","v":0},{"$f":"IF(L401<0,IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/(-L401)))),IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/L401))))","v":0},null,null,0,0,{"$f":"+Q401-R401","v":0},null,null,0,0,{"$f":"+V401-W401","v":0},{"$f":"IF(W401<0,IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/(-W401)))),IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/W401))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5781-5787",null,"Energy Storage Maintenance Expense",null,null,0,0,{"$f":"+F403-G403","v":0},{"$f":"IF(G403<0,IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/(-G403)))),IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/G403))))","v":0},null,0,0,{"$f":"+K403-L403","v":0},{"$f":"IF(L403<0,IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/(-L403)))),IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/L403))))","v":0},null,null,0,0,{"$f":"+Q403-R403","v":0},null,null,0,0,{"$f":"+V403-W403","v":0},{"$f":"IF(W403<0,IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/(-W403)))),IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/W403))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,{"$f":"+K405-L405","v":72279.040000000008},{"$f":"IF(L405<0,IF(M405=0,0,IF(OR(L405=0,K405=0),\"N.M.\",IF(ABS(M405/L405)>=10,\"N.M.\",M405/(-L405)))),IF(M405=0,0,IF(OR(L405=0,K405=0),\"N.M.\",IF(ABS(M405/L405)>=10,\"N.M.\",M405/L405))))","v":6.2017234293206078},null,null,22705.360000000001,2422.91,{"$f":"+Q405-R405","v":20282.45},{"$f":"IF(R405<0,IF(S405=0,0,IF(OR(R405=0,Q405=0),\"N.M.\",IF(ABS(S405/R405)>=10,\"N.M.\",S405/(-R405)))),IF(S405=0,0,IF(OR(R405=0,Q405=0),\"N.M.\",IF(ABS(S405/R405)>=10,\"N.M.\",S405/R405))))","v":8.3711115972116179},null,87872.560000000012,17009.849999999999,{"$f":"+V405-W405","v":70862.710000000021},{"$f":"IF(W405<0,IF(X405=0,0,IF(OR(W405=0,V405=0),\"N.M.\",IF(ABS(X405/W405)>=10,\"N.M.\",X405/(-W405)))),IF(X405=0,0,IF(OR(W405=0,V405=0),\"N.M.\",IF(ABS(X405/W405)>=10,\"N.M.\",X405/W405))))","v":4.1659808875445714},null,914.23,null,1076.7,1496.58,1759.1200000000001,1576.22,2230.61,1092.53,709.15,1045.1200000000001,668.64,1406.31,1761.77,770.77,null,2800.96,7531.75,8314.48,14796.18,16193.16,11591.82,6922.79,7755.12,8027.45,0,0,0]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912,null,562.79,null,13.870000000000001,549.18000000000006,1715.22,356.69,438.11,5045.96,-26.86,1037.7,512.38,-1.53,677.44,0.3,null,-2.67,43.78,7177.05,485.5,-43.24,543.96,16,627.47,879.65,0,0,0]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862,null,27247.760000000002,null,58124.79,59984.200000000004,159085.09,145819.04,113530.14,83904.71,117524.75,37097.440000000002,18339.84,34162.1,43718.26,16780.260000000002,null,43863.71,55777.770000000004,43274.29,20803.36,16450.34,9208.02,15063.37,65727.69,72062.39,3952.4500000000003,0,0]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,"N.M.",null,97182.05,0,97182.05,"N.M.",null,null,39946.9,0,39946.9,"N.M.",null,97182.05,0,97182.05,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8772.92,13961.67,9270.9,2750.2400000000002,11504.08,10975.34,16731.57,11022.85,12192.48,0,0,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,"N.M.",null,868343.92,0,868343.92,"N.M.",null,null,397928.67,0,397928.67,"N.M.",null,868343.92,0,868343.92,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,89134.1,73900.91,62552.43,49692.25,99585.650000000009,95549.91,146855.53,136187.59,114885.55,0,0,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295,null,1896483.4300000002,null,3016230.42,2116308.87,2555176.89,3904999.08,5455685.6900000004,523710.07,2038838.98,3287996.9,6415358.5199999996,3618047.2,1806654.35,-3887631.55,null,7278915.8300000001,7682406.0199999996,-5709241.1299999999,2963922.0980000002,3258252.45,2971749.23,2548741.64,1680717.6,4145278.65,-13102227.48,0,0]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-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,22988.66,38017.4,29679.81,32301.71,33854.43,23798.04,26970.45,24666.77,23665.84,127.87,0,0]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2,null,212.75,null,3651.23,-403.91,8052.9800000000005,-1338.31,5598.9400000000005,-3878.9900000000002,19540.82,5282.38,-1793.99,-12.3,-8884.66,-1638.43,null,1720.58,3517.7000000000003,8222.19,6504.26,5065.51,2987.3,7752.18,999.6,2905.96,861.85,0,0]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117,null,1654.78,null,2357.29,1476.3,4486.59,646.56000000000006,1548.69,583.77,1997.66,847.62,969.84,-39.29,1194.8700000000001,664.59,null,-87.73,934.28,446.79,241.19,-43.19,292.68,413.05,571.16,150.05000000000001,23.54,0,0]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214,null,920.17000000000007,null,1382.97,820.38,826.75,2341.6,589.98,-427.41,1475.95,1202.07,-1040.8700000000001,1409.89,947.62,320.93,null,279.44,179.13,1115.92,391.41,1832.89,312.34000000000003,721.55000000000007,-503.58,102.53,-78.33,0,0]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993,null,3163.4500000000003,null,3625.84,3842.98,1668.76,2872.65,2033.56,2947.31,4127.41,3034.98,2995.14,3523.58,3722.61,3248.07,null,3338.91,2531.6799999999998,3643.66,4105.3,4334.12,2738.51,2018.8700000000001,3006.07,1305.05,346.79,0,0]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937,null,89.34,null,1764.45,3166.05,961.03,2784.66,1258.31,3264.2000000000003,6765.95,2232.4700000000003,3333.13,980.87,-276.42,811.6,null,1539.89,2412.4299999999998,37.89,2055.71,4388.71,1692.56,742.48,3094.81,2240.98,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N590-599",null,"Distribution Maintenance",null,null,4383696.58,6475760.959999999,-2092064.379999999,-0.3230607789451202,null,28570356.438000005,30558759.330000002,-1988402.8919999972,-6.5068181287319199E-2,null,null,9090519.2100000009,12073278.74,-2982759.5299999993,-0.24705463977385148,null,30322514.848000005,35142061.660000004,-4819546.811999999,-0.13714468031583318,null,1938953.4600000002,null,3114985.85,2224824.1899999995,2771554.0799999996,4098812.9800000004,5628140.1000000015,647163.39,2215802.7100000004,3381715.07,6475760.959999999,3690738.5500000007,1890910.8900000006,-3829491.03,null,7453264.5999999996,7881214.5199999996,-5535505.7199999997,3098049.2079999996,3451374.9100000006,3131439.7099999995,2772949.4800000004,1933873.1500000001,4383696.58,-13096993.310000004,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N830-837,N861-870",null,"Gas Maintenance",null,null,0,0,{"$f":"+F419-G419","v":0},{"$f":"IF(G419<0,IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/(-G419)))),IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/G419))))","v":0},null,0,0,{"$f":"+K419-L419","v":0},{"$f":"IF(L419<0,IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/(-L419)))),IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/L419))))","v":0},null,null,0,0,{"$f":"+Q419-R419","v":0},{"$f":"IF(R419<0,IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/(-R419)))),IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/R419))))","v":0},null,0,0,{"$f":"+V419-W419","v":0},{"$f":"IF(W419<0,IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/(-W419)))),IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/W419))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,{"$f":"+F421-G421","v":-1743.83},{"$f":"IF(G421<0,IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/(-G421)))),IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/G421))))","v":-0.86287637002399853},null,2792.96,19976.260000000002,{"$f":"+K421-L421","v":-17183.300000000003},{"$f":"IF(L421<0,IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/(-L421)))),IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/L421))))","v":-0.86018604083046579},null,null,-78.540000000000006,5472.91,{"$f":"+Q421-R421","v":-5551.45},{"$f":"IF(R421<0,IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/(-R421)))),IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/R421))))","v":-1.0143506836399649},null,7954.28,24787.86,{"$f":"+V421-W421","v":-16833.580000000002},{"$f":"IF(W421<0,IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/(-W421)))),IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/W421))))","v":-0.67910582034915479},null,1584.45,null,1611.17,1611.17,6447.5,1611.17,1611.17,1611.17,16338.82,-12886.86,2020.95,1725.98,1437.8700000000001,1997.47,null,445.08,291.78000000000003,279.35000000000002,1386.06,189.88,279.35000000000002,-632.78,277.12,277.12,0,0,0]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,-481274.55000000005,-0.75447843391278502,null,null,53675.71,200055.69,-146379.98000000001,-0.73169615920446951,null,569586.09,865362.22,-295776.13,-0.341794595562538,null,143478.79,null,21113.81,138990.47,77194.86,77772.150000000009,77136.67,45626.75,48962.630000000005,77184.52,73908.540000000008,122038.47,99776.17,191155.6,null,18751.04,19930.14,18698.39,15989.67,17976.990000000002,11593.91,-16376.23,32925.279999999999,37126.660000000003,-158.51,0,0]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,12175.400000000001,4.8419989341987009,null,null,3215.9500000000003,1646.67,1569.2800000000002,0.95300211942890811,null,26281.06,2515.7199999999998,23765.34,9.4467349307554116,null,-15.200000000000001,null,6.23,19.690000000000001,-22.89,9.85,123.31,731.68000000000006,644.18000000000006,46.46,956.03,5596.62,4622.2700000000004,1372.23,null,229.75,703.72,379.05,2835.38,5517.76,1808.33,187.96,1073.58,1954.41,402.79,0,0]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,-3403.9900000000002,"N.M.",null,null,0,1121.32,-1121.32,"N.M.",null,1138.24,4627.8600000000006,-3489.6200000000008,-0.75404614659907609,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,0,66851.86,-66851.86,"N.M.",null,0,866255.04,-866255.04,"N.M.",null,null,0,233877.04,-233877.04,"N.M.",null,251948.69,1133775.3800000001,-881826.69000000018,-0.77777900769021824,null,79129.61,null,170906.52,123335.96,89257.32,104121.23,82005.17,62751.8,86922.12,80103.06,66851.86,74113.58,101619.14,76215.97,null,-0.06,-0.02,0.08,0,0,0,0,0,0,-3937.56,0,0]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,-752164.28,"N.M.",null,null,0,264873.14,-264873.14,"N.M.",null,187521.42,989764.35000000009,-802242.93,-0.81053932686098462,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,0,11.38,-11.38,"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,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,0,null,0,0,0,0,91.570000000000007,6.74,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,-4655.2300000000005,"N.M.",null,null,0,3786.27,-3786.27,"N.M.",null,457.48,6422.51,-5965.0300000000007,-0.92876928179169838,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,1860.48,0,1860.48,"N.M.",null,10593.59,0,10593.59,"N.M.",null,null,6619.72,0,6619.72,"N.M.",null,10593.59,0,10593.59,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,736.35,365.72,577.70000000000005,620.73,1673.3700000000001,2282.44,2476.8000000000002,1860.48,0,0,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,615714.04,"N.M.",null,null,219270.94,0,219270.94,"N.M.",null,615714.04,0,615714.04,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,61867.64,64048.53,70776.69,62906.200000000004,66937.540000000008,69906.5,69482.399999999994,66073.8,83714.740000000005,0,0,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,83752.11,"N.M.",null,null,22853.23,0,22853.23,"N.M.",null,83752.11,0,83752.11,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7510.89,21565.07,6043.8,15103.41,5467.55,5208.16,9555.06,6479.03,6819.14,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N935,N9351,N9352,N9353",null,"Adminstration & General Maintenance",null,null,131752.55000000002,254960.98,-123208.43,-0.48324425957258238,null,884158.49,2286958.0499999998,-1402799.5599999998,-0.6133910326864106,null,null,305557.01,710833.04,-405276.03,-0.57014236423225351,null,1754947,3027369.3100000005,-1272422.3100000005,-0.4203062724448377,null,313272.06,null,262618.92000000004,354195.02,247048.16000000003,267741.28999999998,249032.38,195489.23999999996,223263.25,232608.81,254960.98,263862.58,279064.18,327861.75000000006,null,88804.479999999996,107275.54000000001,96542.97,98798.420000000013,96710.450000000012,90469.62000000001,64498.849999999991,109305.61000000002,131752.55000000002,-3693.2799999999997,0,0]
[null,"Line 5","Maintenance Expenses (402)",null,null,{"$f":"+F434+F419+F403+F417+F401+F399+F395+F384+F382+F380+F378+F375","v":6867230.4519999996},{"$f":"+G434+G419+G403+G417+G401+G399+G395+G384+G382+G380+G378+G375","v":9826452.6799999997},-2959222.2280000001,-0.30114857562210334,null,{"$f":"+K434+K419+K403+K417+K401+K399+K395+K384+K382+K380+K378+K375","v":51595441.569999993},{"$f":"+L434+L419+L403+L417+L401+L399+L395+L384+L382+L380+L378+L375","v":54204925.170000009},-2609483.6000000164,-4.8141079280453435E-2,null,null,{"$f":"+Q434+Q419+Q403+Q417+Q401+Q399+Q395+Q384+Q382+Q380+Q378+Q375","v":16174330.602000002},{"$f":"+R434+R419+R403+R417+R401+R399+R395+R384+R382+R380+R378+R375","v":20883970.449999999},-4709639.8479999974,-0.22551458111261585,"",{"$f":"+V434+V419+V403+V417+V401+V399+V395+V384+V382+V380+V378+V375","v":61061362.089999996},{"$f":"+W434+W419+W403+W417+W401+W399+W395+W384+W382+W380+W378+W375","v":68902528.210000008},-7841166.1200000122,-0.11380084771493193,null,{"$f":"+AA434+AA419+AA403+AA417+AA401+AA399+AA395+AA384+AA382+AA380+AA378+AA375","v":3899821.5300000003},null,{"$f":"+AC434+AC419+AC403+AC417+AC401+AC399+AC395+AC384+AC382+AC380+AC378+AC375","v":5287362.9000000004},4527325.1599999992,4960466.42,7082591.8500000006,8684772.6100000013,2778435.7800000003,5030329.290000001,6027188.4800000004,9826452.6799999997,7471137.9800000014,3971043.4700000007,-1976260.9299999997,null,{"$f":"+AP434+AP419+AP403+AP417+AP401+AP399+AP395+AP384+AP382+AP380+AP378+AP375","v":9340766.5800000001},10893952.899999999,-2400571.1100000003,7082745.3579999991,5677138.0300000012,4827079.2100000009,5217760.07,4089340.08,6867230.4519999996,-13333298.880000005,0,0]
[]
["%,V4030001","4030001","Depreciation Exp",null,null,9434843.2699999996,8875483.6199999992,{"$f":"+F437-G437","v":559359.65000000037},{"$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":6.3023005162168327E-2},null,83650457.799999997,79191916.280000001,{"$f":"+K437-L437","v":4458541.5199999958},{"$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":5.63004625905991E-2},null,null,28097802.91,26588562.5,{"$f":"+Q437-R437","v":1509240.4100000001},{"$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":5.6762768201552835E-2},null,110564856.88,105080156.33,{"$f":"+V437-W437","v":5484700.549999997},{"$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":5.2195397699785637E-2},null,8679194.2100000009,null,8702393.2599999998,8732131.7599999998,8761965.1099999994,8758909.8800000008,8793067.4399999995,8854886.3300000001,8845945.6600000001,8867133.2200000007,8875483.6199999992,8943366.7300000004,8999109.75,8971922.5999999996,null,9172426.3100000005,9201775.5099999998,9325193.4600000009,9252134.0800000001,9267682.0899999999,9333443.4399999995,9321708.0600000005,9341251.5800000001,9434843.2699999996,0,0,0]
["%,V4030029","4030029","Over/Undr Depr Exp Var Riders",null,null,-674420,-123609.27,{"$f":"+F438-G438","v":-550810.73},{"$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":-4.4560632871628476},null,302692,-1225903.27,{"$f":"+K438-L438","v":1528595.27},{"$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":1.2469134452998074},null,null,-313205,747418.73,{"$f":"+Q438-R438","v":-1060623.73},{"$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":-1.4190489044875823},null,-1889533,-1709460.27,{"$f":"+V438-W438","v":-180072.72999999998},{"$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":-0.10533893835391681},null,-493527,null,-1805547,-326533.07,655404.07000000007,-1964615,1444320,23649,692184,178844,-123609.27,-1244382,-1666144,718301,null,1604053,1326296,-1548554,-1191020,-780295,1205417,406008,-44793,-674420,4526382,318729,0]
["%,V4030046","4030046","Capitalized Software Depr Exp",null,null,665076.26,0,{"$f":"+F439-G439","v":665076.26},{"$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,6670233.9199999999,0,{"$f":"+K439-L439","v":6670233.9199999999},{"$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,2263827.46,0,{"$f":"+Q439-R439","v":2263827.46},{"$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,6670233.9199999999,0,{"$f":"+V439-W439","v":6670233.9199999999},{"$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,0,786722.43,1578360.3900000001,523202.88,727255.65,790865.11,895343.79,703407.41,665076.26,0,0,0]
["%,V4030047","4030047","Depr Exp - Cloud Computing",null,null,47307.47,0,{"$f":"+F440-G440","v":47307.47},{"$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":"N.M."},null,424690.05,0,{"$f":"+K440-L440","v":424690.05},{"$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":"N.M."},null,null,142065.82,0,{"$f":"+Q440-R440","v":142065.82},{"$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":"N.M."},null,424690.05,0,{"$f":"+V440-W440","v":424690.05},{"$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":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43982.21,92363.790000000008,48336.55,48875.82,49065.86,47238.590000000004,47519.76,47307.47,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_OTHER,NDEPR_EXP_REG,NSTP_NUCLEAR_DECOMM","Line 6","Depreciation Expense (403)",null,null,9472807,8751874.3499999996,{"$f":"+F441-G441","v":720932.65000000037},{"$f":"IF(G441<0,IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/(-G441)))),IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/G441))))","v":8.2374657264132276E-2},null,91048073.769999996,77966013.010000005,{"$f":"+K441-L441","v":13082060.75999999},{"$f":"IF(L441<0,IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/(-L441)))),IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/L441))))","v":0.16779183973819556},null,null,30190491.190000001,27335981.23,{"$f":"+Q441-R441","v":2854509.9600000009},{"$f":"IF(R441<0,IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/(-R441)))),IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/R441))))","v":0.10442317530081216},"",115770247.84999999,103370696.06,{"$f":"+V441-W441","v":12399551.789999992},{"$f":"IF(W441<0,IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/(-W441)))),IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/W441))))","v":0.11995229076142483},null,8185667.2100000009,null,6896846.2599999998,8405598.6899999995,9417369.1799999997,6794294.8800000008,10237387.439999999,8878535.3300000001,9538129.6600000001,9045977.2200000007,8751874.3499999996,7698984.7300000004,7332965.75,9690223.5999999996,null,10776479.310000001,11358776.15,9447363.6400000006,8632653.5100000016,9263518.5600000005,11378791.409999998,10670298.440000001,10047385.75,9472807,4526382,318729,0]
[]
["%,V4031001","4031001","Depr - Asset Retirement Oblig",null,null,153415.5,159200.53,{"$f":"+F443-G443","v":-5785.0299999999988},{"$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":-3.6338007166182164E-2},null,1414979.8,731905.21,{"$f":"+K443-L443","v":683074.59000000008},{"$f":"IF(L443<0,IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/(-L443)))),IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/L443))))","v":0.93328286322760312},null,null,460246.66000000003,477982.19,{"$f":"+Q443-R443","v":-17735.52999999997},{"$f":"IF(R443<0,IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/(-R443)))),IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/R443))))","v":-3.7105001757492199E-2},null,1892581.08,751059.61,{"$f":"+V443-W443","v":1141521.4700000002},{"$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":1.5198813180754058},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_ARO","Line 7","Depreciation Expense for Asset Retirement Costs (403.1)",null,null,153415.5,159200.53,{"$f":"+F444-G444","v":-5785.0299999999988},{"$f":"IF(G444<0,IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/(-G444)))),IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/G444))))","v":-3.6338007166182164E-2},null,1414979.8,731905.21,{"$f":"+K444-L444","v":683074.59000000008},{"$f":"IF(L444<0,IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/(-L444)))),IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/L444))))","v":0.93328286322760312},null,null,460246.66000000003,477982.19,{"$f":"+Q444-R444","v":-17735.52999999997},{"$f":"IF(R444<0,IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/(-R444)))),IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/R444))))","v":-3.7105001757492199E-2},null,1892581.08,751059.61,{"$f":"+V444-W444","v":1141521.4700000002},{"$f":"IF(W444<0,IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/(-W444)))),IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/W444))))","v":1.5198813180754058},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,0,0,0]
[]
["%,V4040001","4040001","Amort. of Plant",null,null,0,711083.28,{"$f":"+F446-G446","v":-711083.28},{"$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,0,7012670.3200000003,{"$f":"+K446-L446","v":-7012670.3200000003},{"$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,-200206.74,2144504.98,{"$f":"+Q446-R446","v":-2344711.7199999997},{"$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":-1.0933580205535358},null,2138432.34,9393817.8200000003,{"$f":"+V446-W446","v":-7255385.4800000004},{"$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":-0.77235748223186218},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,0,39150.370000000003,{"$f":"+F447-G447","v":-39150.370000000003},{"$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,0,324496.97000000003,{"$f":"+K447-L447","v":-324496.97000000003},{"$f":"IF(L447<0,IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/(-L447)))),IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/L447))))","v":"N.M."},null,null,0,115169.49,{"$f":"+Q447-R447","v":-115169.49},{"$f":"IF(R447<0,IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/(-R447)))),IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/R447))))","v":"N.M."},null,122616.61,405720.57000000007,{"$f":"+V447-W447","v":-283103.96000000008},{"$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":-0.69778064247518934},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,0,750233.65,{"$f":"+F448-G448","v":-750233.65},{"$f":"IF(G448<0,IF(H448=0,0,IF(OR(G448=0,F448=0),\"N.M.\",IF(ABS(H448/G448)>=10,\"N.M.\",H448/(-G448)))),IF(H448=0,0,IF(OR(G448=0,F448=0),\"N.M.\",IF(ABS(H448/G448)>=10,\"N.M.\",H448/G448))))","v":"N.M."},null,0,7337167.29,{"$f":"+K448-L448","v":-7337167.29},{"$f":"IF(L448<0,IF(M448=0,0,IF(OR(L448=0,K448=0),\"N.M.\",IF(ABS(M448/L448)>=10,\"N.M.\",M448/(-L448)))),IF(M448=0,0,IF(OR(L448=0,K448=0),\"N.M.\",IF(ABS(M448/L448)>=10,\"N.M.\",M448/L448))))","v":"N.M."},null,null,-200206.74,2259674.4700000002,{"$f":"+Q448-R448","v":-2459881.21},{"$f":"IF(R448<0,IF(S448=0,0,IF(OR(R448=0,Q448=0),\"N.M.\",IF(ABS(S448/R448)>=10,\"N.M.\",S448/(-R448)))),IF(S448=0,0,IF(OR(R448=0,Q448=0),\"N.M.\",IF(ABS(S448/R448)>=10,\"N.M.\",S448/R448))))","v":-1.0885998149990161},"",2261048.9499999997,9799538.3900000006,{"$f":"+V448-W448","v":-7538489.4400000013},{"$f":"IF(W448<0,IF(X448=0,0,IF(OR(W448=0,V448=0),\"N.M.\",IF(ABS(X448/W448)>=10,\"N.M.\",X448/(-W448)))),IF(X448=0,0,IF(OR(W448=0,V448=0),\"N.M.\",IF(ABS(X448/W448)>=10,\"N.M.\",X448/W448))))","v":-0.76926985129143421},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,{"$f":"+F450-G450","v":0},{"$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,28962,28962,{"$f":"+K450-L450","v":0},{"$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},null,38616,38616,{"$f":"+V450-W450","v":0},{"$f":"IF(W450<0,IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/(-W450)))),IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/W450))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N406","Line 9","Amort. Of Utility Plant Acq. Adj. (406)",null,null,3218,3218,{"$f":"+F451-G451","v":0},{"$f":"IF(G451<0,IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/(-G451)))),IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/G451))))","v":0},null,28962,28962,{"$f":"+K451-L451","v":0},{"$f":"IF(L451<0,IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/(-L451)))),IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/L451))))","v":0},null,null,9654,9654,{"$f":"+Q451-R451","v":0},{"$f":"IF(R451<0,IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/(-R451)))),IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/R451))))","v":0},"",38616,38616,{"$f":"+V451-W451","v":0},{"$f":"IF(W451<0,IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/(-W451)))),IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/W451))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N407","Line 10","Amort. Property Losses, Unrecov Plant and Regulatory Study Costs (407)",null,null,0,0,{"$f":"+F453-G453","v":0},{"$f":"IF(G453<0,IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/(-G453)))),IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/G453))))","v":0},null,0,0,{"$f":"+K453-L453","v":0},{"$f":"IF(L453<0,IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/(-L453)))),IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/L453))))","v":0},null,null,0,0,{"$f":"+Q453-R453","v":0},{"$f":"IF(R453<0,IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/(-R453)))),IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/R453))))","v":0},"",0,0,{"$f":"+V453-W453","v":0},{"$f":"IF(W453<0,IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/(-W453)))),IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/W453))))","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,{"$f":"+F455-G455","v":0},{"$f":"IF(G455<0,IF(H455=0,0,IF(OR(G455=0,F455=0),\"N.M.\",IF(ABS(H455/G455)>=10,\"N.M.\",H455/(-G455)))),IF(H455=0,0,IF(OR(G455=0,F455=0),\"N.M.\",IF(ABS(H455/G455)>=10,\"N.M.\",H455/G455))))","v":0},null,null,null,{"$f":"+K455-L455","v":0},{"$f":"IF(L455<0,IF(M455=0,0,IF(OR(L455=0,K455=0),\"N.M.\",IF(ABS(M455/L455)>=10,\"N.M.\",M455/(-L455)))),IF(M455=0,0,IF(OR(L455=0,K455=0),\"N.M.\",IF(ABS(M455/L455)>=10,\"N.M.\",M455/L455))))","v":0},null,null,null,null,{"$f":"+Q455-R455","v":0},{"$f":"IF(R455<0,IF(S455=0,0,IF(OR(R455=0,Q455=0),\"N.M.\",IF(ABS(S455/R455)>=10,\"N.M.\",S455/(-R455)))),IF(S455=0,0,IF(OR(R455=0,Q455=0),\"N.M.\",IF(ABS(S455/R455)>=10,\"N.M.\",S455/R455))))","v":0},"",null,null,{"$f":"+V455-W455","v":0},{"$f":"IF(W455<0,IF(X455=0,0,IF(OR(W455=0,V455=0),\"N.M.\",IF(ABS(X455/W455)>=10,\"N.M.\",X455/(-W455)))),IF(X455=0,0,IF(OR(W455=0,V455=0),\"N.M.\",IF(ABS(X455/W455)>=10,\"N.M.\",X455/W455))))","v":0}]
[]
["%,V4073000","4073000","Regulatory Debits",null,null,0,0,{"$f":"+F457-G457","v":0},{"$f":"IF(G457<0,IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/(-G457)))),IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/G457))))","v":0},null,0,-0.16,{"$f":"+K457-L457","v":0.16},{"$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":"N.M."},null,null,0,0,{"$f":"+Q457-R457","v":0},{"$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},null,0,90286.31,{"$f":"+V457-W457","v":-90286.31},{"$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":"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,0,17319.010000000002,{"$f":"+F458-G458","v":-17319.010000000002},{"$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,87159.87,319049.28999999998,{"$f":"+K458-L458","v":-231889.41999999998},{"$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":-0.72681377852306139},null,null,-37,52333.64,{"$f":"+Q458-R458","v":-52370.64},{"$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":-1.0007070022264837},null,139850.26999999999,2552106.2800000003,{"$f":"+V458-W458","v":-2412256.0100000002},{"$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":-0.94520201956479655},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,416694.8,0,{"$f":"+F459-G459","v":416694.8},{"$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,1088533.3600000001,0,{"$f":"+K459-L459","v":1088533.3600000001},{"$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,1088533.3600000001,0,{"$f":"+Q459-R459","v":1088533.3600000001},{"$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,1088533.3600000001,0,{"$f":"+V459-W459","v":1088533.3600000001},{"$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,0,0,0,0,0,0,561170.49,110668.07,416694.8,0,0,0]
["%,V4073037","4073037","Reg Debit - ADFIT Ben Decom Ri",null,null,0,0,{"$f":"+F460-G460","v":0},{"$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":0},null,305974.89,0,{"$f":"+K460-L460","v":305974.89},{"$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":"N.M."},null,null,305974.89,0,{"$f":"+Q460-R460","v":305974.89},{"$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,305974.89,0,{"$f":"+V460-W460","v":305974.89},{"$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":"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,416694.8,17319.010000000002,{"$f":"+F461-G461","v":399375.79},{"$f":"IF(G461<0,IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/(-G461)))),IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/G461))))","v":"N.M."},null,1481668.12,319049.13,{"$f":"+K461-L461","v":1162618.9900000002},{"$f":"IF(L461<0,IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/(-L461)))),IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/L461))))","v":3.6440124127591265},null,null,1394471.25,52333.64,{"$f":"+Q461-R461","v":1342137.6100000001},{"$f":"IF(R461<0,IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/(-R461)))),IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/R461))))","v":"N.M."},null,1534358.52,2642392.5900000003,{"$f":"+V461-W461","v":-1108034.0700000003},{"$f":"IF(W461<0,IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/(-W461)))),IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/W461))))","v":-0.41932984303441456},null,912262.61,null,671119.14,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,561147.49,416628.96,416694.8,0,0,0]
[]
["%,V4074000","4074000","Regulatory Credits",null,null,40681.230000000003,-506735,{"$f":"+F463-G463","v":547416.23},{"$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":1.0802810739341075},null,366130.83,2727306.09,{"$f":"+K463-L463","v":-2361175.2599999998},{"$f":"IF(L463<0,IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/(-L463)))),IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/L463))))","v":-0.86575367123533975},null,null,122043.63,-1511555,{"$f":"+Q463-R463","v":1633598.63},{"$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":1.0807404494047519},null,-2239131.16,2727306.09,{"$f":"+V463-W463","v":-4966437.25},{"$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":-1.8210047153159843},null,0,null,0,4700000,-570517,32001.06,44618.82,32758.21,-819219,-185601,-506735,-1927094.81,-339083.59,-339083.59,null,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.230000000003,0,0,0]
["%,V4074025","4074025","PPA RIDER Over/Under",null,null,-523838.87,-425892.78,{"$f":"+F464-G464","v":-97946.089999999967},{"$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":-0.22997828232730305},null,-2553646.96,-2377088.52,{"$f":"+K464-L464","v":-176558.43999999994},{"$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":-7.4275080004172475E-2},null,null,-1674728,-2117950.75,{"$f":"+Q464-R464","v":443222.75},{"$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":0.20926962064627802},null,-2930684.71,-2377088.52,{"$f":"+V464-W464","v":-553596.18999999994},{"$f":"IF(W464<0,IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/(-W464)))),IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/W464))))","v":-0.23288833602208467},null,0,null,0,0,1791481.31,-642385.5,-570434.38,-837799.20000000007,-742215.07000000007,-949842.9,-425892.78,-1034394.28,1166253.17,-508896.64,null,-226820.62,-722958.79,-365583.91000000003,-422040.39,895817.42,-37332.67,-475075.69,-675813.44000000006,-523838.87,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4074","Line 13","(Less) Regulatory Credits (407.4)",null,null,-483157.64,-932627.78,{"$f":"+F465-G465","v":449470.14},{"$f":"IF(G465<0,IF(H465=0,0,IF(OR(G465=0,F465=0),\"N.M.\",IF(ABS(H465/G465)>=10,\"N.M.\",H465/(-G465)))),IF(H465=0,0,IF(OR(G465=0,F465=0),\"N.M.\",IF(ABS(H465/G465)>=10,\"N.M.\",H465/G465))))","v":0.48193947214396721},null,-2187516.13,350217.56999999983,{"$f":"+K465-L465","v":-2537733.6999999997},{"$f":"IF(L465<0,IF(M465=0,0,IF(OR(L465=0,K465=0),\"N.M.\",IF(ABS(M465/L465)>=10,\"N.M.\",M465/(-L465)))),IF(M465=0,0,IF(OR(L465=0,K465=0),\"N.M.\",IF(ABS(M465/L465)>=10,\"N.M.\",M465/L465))))","v":-7.2461632921500794},null,null,-1552684.37,-3629505.75,{"$f":"+Q465-R465","v":2076821.38},{"$f":"IF(R465<0,IF(S465=0,0,IF(OR(R465=0,Q465=0),\"N.M.\",IF(ABS(S465/R465)>=10,\"N.M.\",S465/(-R465)))),IF(S465=0,0,IF(OR(R465=0,Q465=0),\"N.M.\",IF(ABS(S465/R465)>=10,\"N.M.\",S465/R465))))","v":0.57220501166033422},null,-5169815.87,350217.56999999983,{"$f":"+V465-W465","v":-5520033.4399999995},{"$f":"IF(W465<0,IF(X465=0,0,IF(OR(W465=0,V465=0),\"N.M.\",IF(ABS(X465/W465)>=10,\"N.M.\",X465/(-W465)))),IF(X465=0,0,IF(OR(W465=0,V465=0),\"N.M.\",IF(ABS(X465/W465)>=10,\"N.M.\",X465/W465))))","v":"N.M."},null,0,null,0,4700000,1220964.31,-610384.43999999994,-525815.56000000006,-805040.99000000011,-1561434.07,-1135443.8999999999,-932627.78,-2961489.09,827169.57999999984,-847980.23,null,-186139.41999999998,-682277.59000000008,-324902.71000000002,-381359.19,936498.62,3348.5300000000061,-434394.49,-635132.24000000011,-483157.64,0,0,0]
[]
["%,V4081002","4081002","FICA",null,null,295704.91000000003,282303.02399999998,{"$f":"+F467-G467","v":13401.886000000057},{"$f":"IF(G467<0,IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/(-G467)))),IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/G467))))","v":4.7473405740067656E-2},null,2762920.39,2665938.23,{"$f":"+K467-L467","v":96982.160000000149},{"$f":"IF(L467<0,IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/(-L467)))),IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/L467))))","v":3.6378247218428666E-2},null,null,914612.20000000007,840382.47400000005,{"$f":"+Q467-R467","v":74229.726000000024},{"$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":8.8328503147722739E-2},null,3611538.63,3412998.2800000003,{"$f":"+V467-W467","v":198540.34999999963},{"$f":"IF(W467<0,IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/(-W467)))),IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/W467))))","v":5.817182831981961E-2},null,275378.44,null,269289.07,248481.48,238567.05000000002,309235.20000000001,316077.11,443905.84600000002,371152.28,186927.17,282303.02399999998,354488.94,246463.82,247665.48,null,316298.69,266251.96000000002,313650.17,298605.56,368398.37,285103.44,339911.62,278995.67,295704.91000000003,-13069.67,0,0]
["%,V4081003","4081003","Federal Unemployment Tax",null,null,194.73000000000002,202.3,-7.5699999999999932,-3.7419673751853649E-2,null,12563.56,13249.01,-685.45000000000073,-5.1735941025027585E-2,null,null,606.32000000000005,610.26,-3.9399999999999409,-6.4562645429815831E-3,null,17318.330000000002,17392.48,-74.149999999997817,-4.2633367984323007E-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,-2919,335.98,126.23,332.13,209.12,294.11,117.48,194.73000000000002,-72.72,0,0]
["%,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,-25903.25,841433.53999999992,-867336.78999999992,-1.0307846654175445,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,-10.14,10.14,"N.M.",null,-1315000,6748886.2200000007,-8063886.2200000007,-1.1948469654300973,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,0,1988684.02,-1988684.02,"N.M.",null,1575127.38,16435140.59,-14860013.210000001,-0.90416100359017382,null,null,0,6005640.5899999999,-6005640.5899999999,"N.M.",null,917926.34999999986,16435140.59,-15517214.24,-0.94414855504439588,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,1509013.71,0,1509013.71,"N.M.",null,12122716.26,0,12122716.26,"N.M.",null,null,4630516.26,0,4630516.26,"N.M.",null,12122716.26,0,12122716.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1248700,1248700,1248700,1248700,1248700,1248700,1561532.05,1559970.5,1509013.71,0,0,0]
["%,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,0,5131.17,-5131.17,"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,0,1649.31,-1649.31,"N.M.",null,126,14846.79,-14720.79,-0.99151331702004275,null,null,0,4950.93,-4950.93,"N.M.",null,5089.93,14846.79,-9756.86,-0.65716966428433354,null,0,null,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1652.31,1649.31,1649.31,1665.31,1649.31,null,0,126,0,0,0,0,0,0,0,0,0,0]
["%,V408100625","408100625","State Gross Receipts Tax",null,null,1541.04,0,1541.04,"N.M.",null,13872.62,0,13872.62,"N.M.",null,null,4625.12,0,4625.12,"N.M.",null,13872.62,0,13872.62,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1541.46,1541.46,1541.46,1541.04,1541.04,1541.04,1541.04,1543.04,1541.04,0,0,0]
["%,V4081007","4081007","State Unemployment Tax",null,null,320.29000000000002,227.51,92.78000000000003,0.40780625027471334,null,22201.86,23044.36,-842.5,-3.6559921820349971E-2,null,null,880.02,629.94000000000005,250.07999999999993,0.39699018954186099,null,25437.57,25820.58,-383.01000000000204,-1.4833516520542994E-2,null,2459.0700000000002,null,19626.25,2328.98,-95.48,100.97,56.19,397.51,285.78000000000003,116.65,227.51,237.93,353.09000000000003,2644.69,null,19495.63,680.6,6.6400000000000006,134.09,532.27,472.61,277.67,282.06,320.29000000000002,-99.61,0,0]
["%,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,0,14862.21,-14862.21,"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,0,4164.1499999999996,-4164.1499999999996,"N.M.",null,1794.56,39120.450000000004,-37325.890000000007,-0.95412731704262099,null,null,0,12653.69,-12653.69,"N.M.",null,15172.67,39120.450000000004,-23947.780000000006,-0.61215502377912323,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,4402.37,0,4402.37,"N.M.",null,40840.909,0,40840.909,"N.M.",null,null,12809.880000000001,0,12809.880000000001,"N.M.",null,40840.909,0,40840.909,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8033.3810000000003,5206.0950000000003,5377.1150000000007,5340.8580000000002,4073.58,4151.7700000000004,4255.74,4402.37,0,0,0]
["%,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,-534124.77,1617434.73,-2151559.5,-1.3302295666669652,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,-550824.80000000005,5527407.8700000001,-6078232.6699999999,-1.0996533660903876,null,null,0,1842469.29,-1842469.29,"N.M.",null,1291624.8299999998,5527407.8700000001,-4235783.04,-0.76632358957798419,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,5284407.87,0,5284407.87,"N.M.",null,null,1761469.29,0,1761469.29,"N.M.",null,5284407.87,0,5284407.87,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,0,0,0]
["%,V408102922","408102922","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,null,0,0,0,0,0,0,0,-372463.10000000003,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102923","408102923","Real-Pers Prop Tax-Cap Leases",null,null,0,-832.23,832.23,"N.M.",null,0,-832.23,832.23,"N.M.",null,null,0,-832.23,832.23,"N.M.",null,0,141114.76999999999,-141114.76999999999,"N.M.",null,47313,null,0,0,0,0,0,0,0,0,-832.23,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102924","408102924","Real-Pers Prop Tax-Cap Leases",null,null,-1122.3399999999999,51101,-52223.34,-1.0219631709751276,null,-1122.3399999999999,463228,-464350.34,-1.0024228673568956,null,null,-1122.3399999999999,156622,-157744.34,-1.0071659153886428,null,-27513.34,463228,-490741.34,-1.059394812057993,null,0,null,51101,51101,51101,51101,51101,51101,54420,51101,51101,51101,51101,-128593,null,0,0,0,0,0,0,0,0,-1122.3399999999999,0,0,0]
["%,V408102925","408102925","Real-Pers Prop Tax-Cap Leases",null,null,55192,0,55192,"N.M.",null,499580,0,499580,"N.M.",null,null,168428,0,168428,"N.M.",null,499580,0,499580,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,55192,55192,55192,55192,55192,55192,58044,55192,55192,0,0,0]
["%,V4081033","4081033","Fringe Benefit Loading - FICA",null,null,-135787.03,-136836.99,1049.9599999999919,7.6730714406973719E-3,null,-1163042.08,-1097218.27,-65823.810000000056,-5.9991536597362762E-2,null,null,-409271.62,-359425.07,-49846.549999999988,-0.13868412128291438,null,-1599284.87,-1492865.25,-106419.62000000011,-7.1285482731947916E-2,null,-167337.46,null,-89944.95,-125133.44,-118713.86,-117016.49,-197731.7,-89252.76,-106483.67,-116104.41,-136836.99,-145552.5,-185171.02,-105519.27,null,-93326.720000000001,-127304.19,-115198.32,-113808.87,-185922.37,-118209.99,-142500.34,-130984.25,-135787.03,-65350.15,0,0]
["%,V4081034","4081034","Fringe Benefit Loading - FUT",null,null,-772.19,-570.85,-201.34000000000003,-0.35270211088727338,null,-6045.16,-5330.04,-715.11999999999989,-0.13416784864653922,null,null,-2131.06,-1681.92,-449.13999999999987,-0.26704004946727539,null,-8116.26,-7813.6399999999994,-302.6200000000008,-3.8729708560926897E-2,null,-967.46,null,-463.67,-572.80000000000007,-525.34,-571.54,-980.38,-534.39,-539.44000000000005,-571.63,-570.85,-546.72,-932.2,-592.18000000000006,null,-417.78000000000003,-712.78,-525.91,-600.22,-953.07,-704.34,-637.78,-721.09,-772.19,-360.37,0,0]
["%,V4081035","4081035","Fringe Benefit Loading - SUT",null,null,-892.78,-607.22,-285.55999999999995,-0.47027436513948806,null,-7015.22,-5799.05,-1216.17,-0.20971883325717144,null,null,-2482.19,-1789.16,-693.03,-0.38734937065438524,null,-9260.64,-9166.2000000000007,-94.43999999999869,-1.0303069974471285E-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,-892.78,-289.33,0,0]
["%,V408103623","408103623","Real Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,0,10835.19,-10835.19,"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,0,10206,-10206,"N.M.",null,null,0,3402,-3402,"N.M.",null,3853.44,10206,-6352.5599999999995,-0.62243386243386234,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,11250,0,11250,"N.M.",null,null,3750,0,3750,"N.M.",null,11250,0,11250,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1250,1250,1250,1250,1250,1250,1250,1250,1250,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N408","Line 14","Taxes Other Than Income Taxes (408.1)",null,null,2316201.1400000011,2804774.4539999999,-488573.31399999885,-0.17419344122420435,null,19412754.388999995,26095700.989999995,-6682946.6009999998,-0.25609377588902243,null,null,7082802.3999999985,8139555.2840000009,-1056752.8840000024,-0.12982931464047812,null,19680758.029000003,33424805.489999998,-13744047.460999995,-0.41119304239816523,null,2436292.94,null,2864364.0000000005,2793554.1900000004,3623134.1100000003,2863491.74,2787034.33,3024567.3360000001,2950005.09,2384775.7400000002,2804774.4539999999,2893099.1100000003,2707011.3,-5332106.7699999996,null,1782567.5199999996,2296715.8810000005,2359261.335,1222054.175,2342884.7180000003,2326468.36,2410385.0100000002,2356216.25,2316201.1400000011,-79241.849999999991,0,0]
[]
["%,V4091001","4091001","Income Taxes, UOI - Federal",null,null,-393885.4,-5816707.8899999997,{"$f":"+F501-G501","v":5422822.4899999993},{"$f":"IF(G501<0,IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/(-G501)))),IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/G501))))","v":0.9322837922328604},null,2271378.69,2097381,{"$f":"+K501-L501","v":173997.68999999994},{"$f":"IF(L501<0,IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/(-L501)))),IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/L501))))","v":8.295950521149946E-2},null,null,181794.30000000002,-3793130.73,{"$f":"+Q501-R501","v":3974925.03},{"$f":"IF(R501<0,IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/(-R501)))),IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/R501))))","v":1.0479272434672979},null,2302541.25,-980415.27799999993,{"$f":"+V501-W501","v":3282956.5279999999},{"$f":"IF(W501<0,IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/(-W501)))),IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/W501))))","v":3.3485366881441032},null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_FEDERAL",null,"Income Taxes Federal",null,null,-393885.4,-5816707.8899999997,5422822.4899999993,0.9322837922328604,null,2271378.69,2097381,173997.68999999994,8.295950521149946E-2,null,null,181794.30000000002,-3793130.73,3974925.03,1.0479272434672979,null,2302541.25,-980415.27799999993,3282956.5279999999,3.3485366881441032,null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,255968.02499999999,252333.96,3634.0650000000023,1.4401807033821379E-2,null,2647162.375,2454690.89,192471.48499999987,7.840966281501939E-2,null,null,917005.14500000002,846583.49,70421.655000000028,8.3183355016762758E-2,null,3439653.6550000003,3182118.8400000003,257534.81499999994,8.0931865825601884E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,11132.155000000001,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,106627.538,100294.09,6333.448000000004,6.3148765794674488E-2,null,881064.08799999999,1504437.44,-623373.35199999996,-0.41435644675261468,null,null,345320.32799999998,356612.60000000003,-11292.272000000055,-3.1665375816782845E-2,null,1117163.5379999999,2121143.34,-1003979.8019999999,-0.47332011140746383,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,24854.152000000002,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,362595.56299999997,352628.05,9967.5129999999772,2.8266364516379164E-2,null,3528226.463,3959128.33,-430901.86700000009,-0.10883755995855787,null,null,1262325.473,1203196.0900000001,59129.382999999914,4.9143596369233475E-2,null,4556817.193,5303262.18,-746444.98699999973,-0.14075204311320694,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,35986.307000000001,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F505*0.21","v":76145.06822999999},{"$f":"G505*0.21","v":74051.890499999994},2093.1777299999958,2.8266364516379174E-2,null,{"$f":"K505*0.21","v":740927.55722999992},{"$f":"L505*0.21","v":831416.94929999998},-90489.39207000006,-0.10883755995855793,null,null,{"$f":"Q505*0.21","v":265088.34933},{"$f":"R505*0.21","v":252671.1789},12417.170429999998,4.9143596369233537E-2,null,{"$f":"V505*0.21","v":956931.61052999995},{"$f":"W505*0.21","v":1113685.0577999998},-156753.44726999989,-0.14075204311320688,null,{"$f":"AA505*0.21","v":83102.947199999995},null,{"$f":"AC505*0.21","v":101865.80249999999},120456.99119999999,86200.856700000004,88175.014200000005,101626.16519999999,80420.940599999987,78184.417499999996,100434.87089999999,74051.890499999994,79488.076499999996,71987.344799999992,64528.631999999998,null,{"$f":"AP505*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,7557.1244699999997,0,0]
[null,"Line 15","Income Taxes - Federal (409.1)",null,null,{"$f":"F502+F506","v":-317740.33177000005},{"$f":"G502+G506","v":-5742655.9994999999},5424915.6677299999,0.94467014360643142,null,{"$f":"K502+K506","v":3012306.2472299999},{"$f":"L502+L506","v":2928797.9493},83508.297929999884,2.8512823136180789E-2,null,null,{"$f":"Q502+Q506","v":446882.64933000004},{"$f":"R502+R506","v":-3540459.5510999998},3987342.2004299997,1.1262216508563574,null,{"$f":"V502+V506","v":3259472.8605300002},{"$f":"W502+W506","v":133269.7797999999},3126203.0807300005,"N.M.",null,{"$f":"AA502+AA506","v":-68341.442800000019},null,{"$f":"AC502+AC506","v":1667740.4324999999},1702209.8511999999,1675519.9466999997,1671949.4642000003,1753983.3652000001,-2002145.5593999999,2994529.6875,-792333.23910000001,-5742655.9994999999,-1795471.4435000001,-4191159.8651999999,6233797.9220000003,null,{"$f":"AP502+AP506","v":476034.92290000001},486161.9241,504759.93469999998,498829.25160000002,478714.61410000001,120922.95050000001,378468.54149999999,386154.43959999998,-317740.33177000005,7557.1244699999997,0,0]
[]
["%,V4091002","4091002","Income Taxes, UOI - State",null,null,664093.03,209596.18,{"$f":"+F509-G509","v":454496.85000000003},{"$f":"IF(G509<0,IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/(-G509)))),IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/G509))))","v":2.1684405221507381},null,-673949.25,209596.18,{"$f":"+K509-L509","v":-883545.42999999993},{"$f":"IF(L509<0,IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/(-L509)))),IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/L509))))","v":-4.2154653295685058},null,null,2437961.52,209596.18,{"$f":"+Q509-R509","v":2228365.34},{"$f":"IF(R509<0,IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/(-R509)))),IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/R509))))","v":"N.M."},null,-545341.55000000005,209596.18,{"$f":"+V509-W509","v":-754937.73},{"$f":"IF(W509<0,IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/(-W509)))),IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/W509))))","v":-3.6018677916744477},null,0,null,0,0,0,0,0,0,0,0,209596.18,-609109.93000000005,1108808.81,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,0,0,0]
["%,V409100223","409100223","Income Taxes UOI - State",null,null,0,0,{"$f":"+F510-G510","v":0},{"$f":"IF(G510<0,IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/(-G510)))),IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/G510))))","v":0},null,0,-255377.39,{"$f":"+K510-L510","v":255377.39},{"$f":"IF(L510<0,IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/(-L510)))),IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/L510))))","v":"N.M."},null,null,0,-149408.5,{"$f":"+Q510-R510","v":149408.5},{"$f":"IF(R510<0,IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/(-R510)))),IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/R510))))","v":"N.M."},null,255377.39,757620.6,{"$f":"+V510-W510","v":-502243.20999999996},{"$f":"IF(W510<0,IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/(-W510)))),IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/W510))))","v":-0.66292179753296043},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,664093.03,209596.18,{"$f":"+F511-G511","v":454496.85000000003},{"$f":"IF(G511<0,IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/(-G511)))),IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/G511))))","v":2.1684405221507381},null,-673949.25,-45781.210000000021,{"$f":"+K511-L511","v":-628168.04},{"$f":"IF(L511<0,IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/(-L511)))),IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/L511))))","v":"N.M."},null,null,2437961.52,60187.679999999993,{"$f":"+Q511-R511","v":2377773.84},{"$f":"IF(R511<0,IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/(-R511)))),IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/R511))))","v":"N.M."},null,-289964.15999999997,967216.77999999991,{"$f":"+V511-W511","v":-1257180.94},{"$f":"IF(W511<0,IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/(-W511)))),IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/W511))))","v":-1.2997923174988755},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,209596.18,-609109.93000000005,1364186.2000000002,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,0,0,0]
[]
["%,V4101001","4101001","Prov Def I/T Util Op Inc-Fed",null,null,29673217.010000002,6993819.0199999996,{"$f":"+F513-G513","v":22679397.990000002},{"$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":3.2427773617167466},null,298415219.99000001,39966202.990000002,{"$f":"+K513-L513","v":258449017},{"$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":6.4666892940684626},null,null,138302591.11000001,27805593.260000002,{"$f":"+Q513-R513","v":110496997.85000001},{"$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":3.9739126159540175},null,325588275.38999999,84519322.708000004,{"$f":"+V513-W513","v":241068952.68199998},{"$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":2.8522347903195171},null,7564962.8700000001,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11607508.140000001,7580288.8399999999,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,0,0,0]
["%,V4101002","4101002","Prov Def I/T Util Op Inc-State",null,null,0,0,{"$f":"+F514-G514","v":0},{"$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":0},null,0,0,{"$f":"+K514-L514","v":0},{"$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":0},null,null,0,0,{"$f":"+Q514-R514","v":0},{"$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},null,2427569.52,1004577.74,{"$f":"+V514-W514","v":1422991.78},{"$f":"IF(W514<0,IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/(-W514)))),IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/W514))))","v":1.4165073775176424},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,29673217.010000002,6993819.0199999996,{"$f":"+F515-G515","v":22679397.990000002},{"$f":"IF(G515<0,IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/(-G515)))),IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/G515))))","v":3.2427773617167466},null,298415219.99000001,39966202.990000002,{"$f":"+K515-L515","v":258449017},{"$f":"IF(L515<0,IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/(-L515)))),IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/L515))))","v":6.4666892940684626},null,null,138302591.11000001,27805593.260000002,{"$f":"+Q515-R515","v":110496997.85000001},{"$f":"IF(R515<0,IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/(-R515)))),IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/R515))))","v":3.9739126159540175},null,328015844.91000003,85523900.448000014,{"$f":"+V515-W515","v":242491944.46200001},{"$f":"IF(W515<0,IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/(-W515)))),IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/W515))))","v":2.8353705010149675},null,7565173.9400000004,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11617788.140000001,9997578.3599999994,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,0,0,0]
[]
["%,V4111001","4111001","Prv Def I/T-Cr Util Op Inc-Fed",null,null,27555701.829999998,4049524.82,{"$f":"+F517-G517","v":23506177.009999998},{"$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":5.8046753767025923},null,293072159.76999998,39498505.350000001,{"$f":"+K517-L517","v":253573654.41999999},{"$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":6.4198291093057769},null,null,137115801.11000001,24144613.949999999,{"$f":"+Q517-R517","v":112971187.16000001},{"$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":4.6789394684026417},null,318546451.28999996,86217453.640000001,{"$f":"+V517-W517","v":232328997.64999998},{"$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":2.6946863754534793},null,5195627.63,null,0,1867130.49,3112853.97,3729021.41,2666898.08,3977987.45,17804495.719999999,2290593.41,4049524.82,11123924.26,7331880.4100000001,7018486.8499999996,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,0,0,0]
["%,V4111002","4111002","Prv Def I/T-Cr UtilOpInc-State",null,null,0,37726,{"$f":"+F518-G518","v":-37726},{"$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":"N.M."},null,0,301808,{"$f":"+K518-L518","v":-301808},{"$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":"N.M."},null,null,0,113178,{"$f":"+Q518-R518","v":-113178},{"$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":"N.M."},null,3428791.09,2347254.4299999997,{"$f":"+V518-W518","v":1081536.6600000001},{"$f":"IF(W518<0,IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/(-W518)))),IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/W518))))","v":0.46076669242882218},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,27555701.829999998,4087250.82,{"$f":"+F519-G519","v":23468451.009999998},{"$f":"IF(G519<0,IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/(-G519)))),IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/G519))))","v":5.7418670993134695},null,293072159.76999998,39800313.350000001,{"$f":"+K519-L519","v":253271846.41999999},{"$f":"IF(L519<0,IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/(-L519)))),IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/L519))))","v":6.3635641305824038},null,null,137115801.11000001,24257791.949999999,{"$f":"+Q519-R519","v":112858009.16000001},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":4.652443610392166},null,321975242.38,88564708.069999993,{"$f":"+V519-W519","v":233410534.31},{"$f":"IF(W519<0,IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/(-W519)))),IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/W519))))","v":2.6354801974339082},null,5345346.72,null,0,1904856.49,3150579.97,3766747.41,2704624.08,4015713.45,17842221.719999999,2328319.41,4087250.82,11731389.73,8647491.1699999999,8524201.709999999,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFRRD_ITC_UTIL_OPER","Line 19","Investment Tax Credit Adj. - Net (411.4)",null,null,0,0,{"$f":"+F521-G521","v":0},{"$f":"IF(G521<0,IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/(-G521)))),IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/G521))))","v":0},null,0,0,{"$f":"+K521-L521","v":0},{"$f":"IF(L521<0,IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/(-L521)))),IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/L521))))","v":0},null,null,0,0,{"$f":"+Q521-R521","v":0},{"$f":"IF(R521<0,IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/(-R521)))),IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/R521))))","v":0},null,0,0,{"$f":"+V521-W521","v":0},{"$f":"IF(W521<0,IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/(-W521)))),IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/W521))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4116000","4116000","Gain From Disposition of Plant",null,null,1375,1210,{"$f":"+F523-G523","v":165},{"$f":"IF(G523<0,IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/(-G523)))),IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/G523))))","v":0.13636363636363635},null,12381,10887,{"$f":"+K523-L523","v":1494},{"$f":"IF(L523<0,IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/(-L523)))),IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/L523))))","v":0.13722788647010195},null,null,4125,3630,{"$f":"+Q523-R523","v":495},{"$f":"IF(R523<0,IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/(-R523)))),IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/R523))))","v":0.13636363636363635},null,16011,14079,{"$f":"+V523-W523","v":1932},{"$f":"IF(W523<0,IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/(-W523)))),IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/W523))))","v":0.1372256552311954},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,0,0,0]
["%,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,{"$f":"+F524-G524","v":165},{"$f":"IF(G524<0,IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/(-G524)))),IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/G524))))","v":0.13636363636363635},null,12381,10887,{"$f":"+K524-L524","v":1494},{"$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":0.13722788647010195},null,null,4125,3630,{"$f":"+Q524-R524","v":495},{"$f":"IF(R524<0,IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/(-R524)))),IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/R524))))","v":0.13636363636363635},null,16011,14079,{"$f":"+V524-W524","v":1932},{"$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":0.1372256552311954},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,0,0,0]
[]
["%,V4117000","4117000","Loss From Disposition of Plant",null,null,-51,0,{"$f":"+F526-G526","v":-51},{"$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":"N.M."},null,-51,0,{"$f":"+K526-L526","v":-51},{"$f":"IF(L526<0,IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/(-L526)))),IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/L526))))","v":"N.M."},null,null,-51,0,{"$f":"+Q526-R526","v":-51},{"$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":"N.M."},null,-51,0,{"$f":"+V526-W526","v":-51},{"$f":"IF(W526<0,IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/(-W526)))),IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/W526))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_UT_PLT","Line 21","Losses from Disp. Of Utility Plant (411.7)",null,null,-51,0,{"$f":"+F527-G527","v":-51},{"$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":"N.M."},null,-51,0,{"$f":"+K527-L527","v":-51},{"$f":"IF(L527<0,IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/(-L527)))),IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/L527))))","v":"N.M."},null,null,-51,0,{"$f":"+Q527-R527","v":-51},{"$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":"N.M."},null,-51,0,{"$f":"+V527-W527","v":-51},{"$f":"IF(W527<0,IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/(-W527)))),IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/W527))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
[]
["%,V4118002","4118002","Comp. Allow Gains Title IV SO2",null,null,0,0,{"$f":"+F529-G529","v":0},{"$f":"IF(G529<0,IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/(-G529)))),IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/G529))))","v":0},null,7.2,14.46,{"$f":"+K529-L529","v":-7.2600000000000007},{"$f":"IF(L529<0,IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/(-L529)))),IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/L529))))","v":-0.50207468879668049},null,null,0,0,{"$f":"+Q529-R529","v":0},{"$f":"IF(R529<0,IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/(-R529)))),IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/R529))))","v":0},null,7.2,14.46,{"$f":"+V529-W529","v":-7.2600000000000007},{"$f":"IF(W529<0,IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/(-W529)))),IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/W529))))","v":-0.50207468879668049},null,0,null,0,0,0,14.46,0,0,0,0,0,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
["%,V4118003","4118003","Comp. Allow. Gains-Seas NOx",null,null,0,180714.29,{"$f":"+F530-G530","v":-180714.29},{"$f":"IF(G530<0,IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/(-G530)))),IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/G530))))","v":"N.M."},null,0,180714.29,{"$f":"+K530-L530","v":-180714.29},{"$f":"IF(L530<0,IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/(-L530)))),IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/L530))))","v":"N.M."},null,null,0,180714.29,{"$f":"+Q530-R530","v":-180714.29},{"$f":"IF(R530<0,IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/(-R530)))),IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/R530))))","v":"N.M."},null,0,180714.29,{"$f":"+V530-W530","v":-180714.29},{"$f":"IF(W530<0,IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/(-W530)))),IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/W530))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,180714.29,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ALLOWAN","Line 22","(Less) Gains from Disposition of Allowances (411.8)",null,null,0,180714.29,{"$f":"+F531-G531","v":-180714.29},{"$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":"N.M."},null,7.2,180728.75,{"$f":"+K531-L531","v":-180721.55},{"$f":"IF(L531<0,IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/(-L531)))),IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/L531))))","v":-0.99996016129143805},null,null,0,180714.29,{"$f":"+Q531-R531","v":-180714.29},{"$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":"N.M."},null,7.2,180728.75,{"$f":"+V531-W531","v":-180721.55},{"$f":"IF(W531<0,IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/(-W531)))),IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/W531))))","v":-0.99996016129143805},null,0,null,0,0,0,14.46,0,0,0,0,180714.29,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_FRM_DISP_ALLOW","Line 23","Losses from Disposition of Allowances (411.9)",null,null,0,0,{"$f":"+F533-G533","v":0},{"$f":"IF(G533<0,IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/(-G533)))),IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/G533))))","v":0},null,0,0,{"$f":"+K533-L533","v":0},{"$f":"IF(L533<0,IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/(-L533)))),IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/L533))))","v":0},null,null,0,0,{"$f":"+Q533-R533","v":0},{"$f":"IF(R533<0,IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/(-R533)))),IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/R533))))","v":0},null,0,0,{"$f":"+V533-W533","v":0},{"$f":"IF(W533<0,IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/(-W533)))),IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/W533))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4111005","4111005","Accretion Expense",null,null,193124.49,-38034.36,{"$f":"+F535-G535","v":231158.84999999998},{"$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":6.0776321725934119},null,1743170.6800000002,851541.93,{"$f":"+K535-L535","v":891628.75000000012},{"$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":1.0470755679641048},null,null,577867.45000000007,459907.87,{"$f":"+Q535-R535","v":117959.58000000007},{"$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":0.25648523909799603},null,2316795.79,993386.4,{"$f":"+V535-W535","v":1323409.3900000001},{"$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":1.3322201612584994},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,438325.88,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NACCRETION","Line 24","Accretion Expense (411.10)",null,null,193124.49,-38034.36,{"$f":"+F536-G536","v":231158.84999999998},{"$f":"IF(G536<0,IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/(-G536)))),IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/G536))))","v":6.0776321725934119},null,1743170.6800000002,851541.93,{"$f":"+K536-L536","v":891628.75000000012},{"$f":"IF(L536<0,IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/(-L536)))),IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/L536))))","v":1.0470755679641048},null,null,577867.45000000007,459907.87,{"$f":"+Q536-R536","v":117959.58000000007},{"$f":"IF(R536<0,IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/(-R536)))),IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/R536))))","v":0.25648523909799603},null,2316795.79,993386.4,{"$f":"+V536-W536","v":1323409.3900000001},{"$f":"IF(W536<0,IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/(-W536)))),IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/W536))))","v":1.3322201612584994},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,438325.88,0,0]
["%,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,{"$f":"+F537-G537","v":0},{"$f":"IF(G537<0,IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/(-G537)))),IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/G537))))","v":0},null,0,0,{"$f":"+K537-L537","v":0},{"$f":"IF(L537<0,IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/(-L537)))),IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/L537))))","v":0},null,null,0,0,{"$f":"+Q537-R537","v":0},null,null,0,0,{"$f":"+V537-W537","v":0},{"$f":"IF(W537<0,IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/(-W537)))),IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/W537))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_ENV_CR","Line 24.2","Losses from Disposition of Environmental Credits (411.12)",null,null,0,0,{"$f":"+F538-G538","v":0},{"$f":"IF(G538<0,IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/(-G538)))),IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/G538))))","v":0},null,0,0,{"$f":"+K538-L538","v":0},{"$f":"IF(L538<0,IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/(-L538)))),IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/L538))))","v":0},null,null,0,0,{"$f":"+Q538-R538","v":0},{"$f":"IF(R538<0,IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/(-R538)))),IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/R538))))","v":0},null,0,0,{"$f":"+V538-W538","v":0},{"$f":"IF(W538<0,IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/(-W538)))),IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/W538))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 25","TOTAL Utility Operating Expenses (Enter Total of lines 4 thru 24)",null,null,{"$f":"SUM(+F362,F435,F441,F444,F448,F451,F453,F455,F461,-F465,F499,F507,F511,F515,-F519,F521,-F524,F527,-F531,F533,F536,-F537,F538)","v":36901077.456230007},{"$f":"SUM(+G362,G435,G441,G444,G448,G451,G453,G455,G461,-G465,G499,G507,G511,G515,-G519,G521,-G524,G527,-G531,G533,G536,-G537,G538)","v":48801517.967500001},{"$f":"+F540-G540","v":-11900440.511269994},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":-0.24385390059373246},null,{"$f":"SUM(+K362,K435,K441,K444,K448,K451,K453,K455,K461,-K465,K499,K507,K511,K515,-K519,K521,-K524,K527,-K531,K533,K536,-K537,K538)","v":501525602.45623004},{"$f":"SUM(+L362,L435,L441,L444,L448,L451,L453,L455,L461,-L465,L499,L507,L511,L515,-L519,L521,-L524,L527,-L531,L533,L536,-L537,L538)","v":461006635.01130009},{"$f":"+K540-L540","v":40518967.444929957},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":8.7892373705069915E-2},null,null,{"$f":"SUM(+Q362,Q435,Q441,Q444,Q448,Q451,Q453,Q455,Q461,-Q465,Q499,Q507,Q511,Q515,-Q519,Q521,-Q524,Q527,-Q531,Q533,Q536,-Q537,Q538)","v":152826913.14932996},{"$f":"SUM(+R362,R435,R441,R444,R448,R451,R453,R455,R461,-R465,R499,R507,R511,R515,-R519,R521,-R524,R527,-R531,R533,R536,-R537,R538)","v":156664082.63590005},{"$f":"+Q540-R540","v":-3837169.4865700901},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":-2.4492975173435134E-2},null,{"$f":"SUM(+V362,V435,V441,V444,V448,V451,V453,V455,V461,-V465,V499,V507,V511,V515,-V519,V521,-V524,V527,-V531,V533,V536,-V537,V538)","v":643868934.79653013},{"$f":"SUM(+W362,W435,W441,W444,W448,W451,W453,W455,W461,-W465,W499,W507,W511,W515,-W519,W521,-W524,W527,-W531,W533,W536,-W537,W538)","v":577185207.56580031},{"$f":"+V540-W540","v":66683727.230729818},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":0.11553263381776419},null,{"$f":"SUM(+AA362,AA435,AA441,AA444,AA448,AA451,AA453,AA455,AA461,-AA465,AA499,AA507,AA511,AA515,-AA519,AA521,-AA524,AA527,-AA531,AA533,AA536,-AA537,AA538)","v":37457510.163200006},null,{"$f":"SUM(+AC362,AC435,AC441,AC444,AC448,AC451,AC453,AC455,AC461,-AC465,AC499,AC507,AC511,AC515,-AC519,AC521,-AC524,AC527,-AC531,AC533,AC536,-AC537,AC538)","v":59217635.456500001},46342195.656199992,51514185.271699987,45542652.254199997,53294962.3002,48430921.4366,54676737.087500006,53185827.580900013,48801517.967500001,47883655.913500026,48059691.944799997,46399984.482000008,null,{"$f":"SUM(+AP362,AP435,AP441,AP444,AP448,AP451,AP453,AP455,AP461,-AP465,AP499,AP507,AP511,AP515,-AP519,AP521,-AP524,AP527,-AP531,AP533,AP536,-AP537,AP538)","v":69491245.877900004},64835589.15609999,49407603.805699997,49147183.243600011,49461679.793100007,66355387.430500001,58491252.404500008,57434583.288600005,36901077.456230007,355686062.3584699,4374627,0]
[null,"Line 26","Net Util Oper Inc (Enter Tot. line 2 less 25) Carry to Pg 117, line 27",null,null,{"$f":"+F98-F540","v":13545747.46876999},{"$f":"+G98-G540","v":1938954.6975000054},{"$f":"+F541-G541","v":11606792.771269985},{"$f":"IF(G541<0,IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/(-G541)))),IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/G541))))","v":5.9861082810419566},null,{"$f":"+K98-K540","v":75884176.888769984},{"$f":"+L98-L540","v":68339378.863699973},{"$f":"+K541-L541","v":7544798.0250700116},{"$f":"IF(L541<0,IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/(-L541)))),IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/L541))))","v":0.11040191102874662},null,null,{"$f":"+Q98-Q540","v":29998805.365670055},{"$f":"+R98-R540","v":22836511.199099958},{"$f":"+Q541-R541","v":7162294.1665700972},{"$f":"IF(R541<0,IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/(-R541)))),IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/R541))))","v":0.31363346634368477},null,{"$f":"+V98-V540","v":110777198.95346975},{"$f":"+W98-W540","v":102129937.67919981},{"$f":"+V541-W541","v":8647261.2742699385},{"$f":"IF(W541<0,IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/(-W541)))),IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/W541))))","v":8.4669211308361289E-2},null,{"$f":"+AA98-AA540","v":10331353.776800007},null,{"$f":"+AC98-AC540","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP98-AP540","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,6109866.716530025,-4374627,0]
[null,"Line 27","Net Util Oper Inc (Carried FORWARD FROM PAGE 114)",null,null,{"$f":"+F541","v":13545747.46876999},{"$f":"+G541","v":1938954.6975000054},{"$f":"+F542-G542","v":11606792.771269985},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":5.9861082810419566},null,{"$f":"+K541","v":75884176.888769984},{"$f":"+L541","v":68339378.863699973},{"$f":"+K542-L542","v":7544798.0250700116},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":0.11040191102874662},null,null,{"$f":"+Q541","v":29998805.365670055},{"$f":"+R541","v":22836511.199099958},{"$f":"+Q542-R542","v":7162294.1665700972},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":0.31363346634368477},null,{"$f":"+V541","v":110777198.95346975},{"$f":"+W541","v":102129937.67919981},{"$f":"+V542-W542","v":8647261.2742699385},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":8.4669211308361289E-2},null,{"$f":"+AA541","v":10331353.776800007},null,{"$f":"+AC541","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP541","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,6109866.716530025,-4374627,0]
[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,{"$f":"+F547-G547","v":0},{"$f":"IF(G547<0,IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/(-G547)))),IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/G547))))","v":0},null,0,0,{"$f":"+K547-L547","v":0},{"$f":"IF(L547<0,IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/(-L547)))),IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/L547))))","v":0},null,null,0,0,{"$f":"+Q547-R547","v":0},{"$f":"IF(R547<0,IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/(-R547)))),IF(S547=0,0,IF(OR(R547=0,Q547=0),\"N.M.\",IF(ABS(S547/R547)>=10,\"N.M.\",S547/R547))))","v":0},null,0,0,{"$f":"+V547-W547","v":0},{"$f":"IF(W547<0,IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/(-W547)))),IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/W547))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N416","Line 32","(Less) Costs and Exp. Merchandising, Job. & Contract Work (416)",null,null,0,0,{"$f":"+F549-G549","v":0},{"$f":"IF(G549<0,IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/(-G549)))),IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/G549))))","v":0},null,0,0,{"$f":"+K549-L549","v":0},{"$f":"IF(L549<0,IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/(-L549)))),IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/L549))))","v":0},null,null,0,0,{"$f":"+Q549-R549","v":0},{"$f":"IF(R549<0,IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/(-R549)))),IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/R549))))","v":0},null,0,0,{"$f":"+V549-W549","v":0},{"$f":"IF(W549<0,IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/(-W549)))),IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/W549))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4170004","4170004","Rev from Non-Util Oper NonAfil",null,null,26065.08,25552.959999999999,{"$f":"+F551-G551","v":512.12000000000262},{"$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":2.0041513781573744E-2},null,243627.81,249010.44,{"$f":"+K551-L551","v":-5382.6300000000047},{"$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":-2.161608163898672E-2},null,null,80830.040000000008,83735.12,{"$f":"+Q551-R551","v":-2905.0799999999872},{"$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":-3.4693686472294864E-2},null,324807.75,328025.98,{"$f":"+V551-W551","v":-3218.2299999999814},{"$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":-9.8108997342222157E-3},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,-27450.440000000002,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NREV_NONUTIL_OPS","Line 33","Revenues From Nonutility Operations (417)",null,null,26065.08,25552.959999999999,{"$f":"+F552-G552","v":512.12000000000262},{"$f":"IF(G552<0,IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/(-G552)))),IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/G552))))","v":2.0041513781573744E-2},null,243627.81,249010.44,{"$f":"+K552-L552","v":-5382.6300000000047},{"$f":"IF(L552<0,IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/(-L552)))),IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/L552))))","v":-2.161608163898672E-2},null,null,80830.040000000008,83735.12,{"$f":"+Q552-R552","v":-2905.0799999999872},{"$f":"IF(R552<0,IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/(-R552)))),IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/R552))))","v":-3.4693686472294864E-2},null,324807.75,328025.98,{"$f":"+V552-W552","v":-3218.2299999999814},{"$f":"IF(W552<0,IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/(-W552)))),IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/W552))))","v":-9.8108997342222157E-3},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,-27450.440000000002,0,0]
[]
["%,V4171006","4171006","Outside Services - Other",null,null,0,100,{"$f":"+F554-G554","v":-100},{"$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":"N.M."},null,0,100,{"$f":"+K554-L554","v":-100},{"$f":"IF(L554<0,IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/(-L554)))),IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/L554))))","v":"N.M."},null,null,0,100,{"$f":"+Q554-R554","v":-100},{"$f":"IF(R554<0,IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/(-R554)))),IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/R554))))","v":"N.M."},null,530,100,{"$f":"+V554-W554","v":430},{"$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":4.3},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,{"$f":"+F555-G555","v":0},{"$f":"IF(G555<0,IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/(-G555)))),IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/G555))))","v":0},null,0,0,{"$f":"+K555-L555","v":0},{"$f":"IF(L555<0,IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/(-L555)))),IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/L555))))","v":0},null,null,0,0,{"$f":"+Q555-R555","v":0},{"$f":"IF(R555<0,IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/(-R555)))),IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/R555))))","v":0},null,15.450000000000001,0,{"$f":"+V555-W555","v":15.450000000000001},{"$f":"IF(W555<0,IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/(-W555)))),IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/W555))))","v":"N.M."},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,0,100,{"$f":"+F556-G556","v":-100},{"$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":"N.M."},null,0,100,{"$f":"+K556-L556","v":-100},{"$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":"N.M."},null,null,0,100,{"$f":"+Q556-R556","v":-100},{"$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":"N.M."},null,545.45000000000005,100,{"$f":"+V556-W556","v":445.45000000000005},{"$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":4.4545000000000003},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,0,0,{"$f":"+F558-G558","v":0},{"$f":"IF(G558<0,IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/(-G558)))),IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/G558))))","v":0},null,1025,1025,{"$f":"+K558-L558","v":0},{"$f":"IF(L558<0,IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/(-L558)))),IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/L558))))","v":0},null,null,625,625,{"$f":"+Q558-R558","v":0},{"$f":"IF(R558<0,IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/(-R558)))),IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/R558))))","v":0},null,1025,1025,{"$f":"+V558-W558","v":0},{"$f":"IF(W558<0,IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/(-W558)))),IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/W558))))","v":0},null,0,null,0,0,400,0,0,0,0,625,0,0,0,0,null,0,0,400,0,0,0,0,625,0,0,0,0]
["%,V4180005","4180005","Non-Opratng Rntal Inc-Depr",null,null,-555.81000000000006,-555.81000000000006,{"$f":"+F559-G559","v":0},{"$f":"IF(G559<0,IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/(-G559)))),IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/G559))))","v":0},null,-5002.33,-5002.33,{"$f":"+K559-L559","v":0},{"$f":"IF(L559<0,IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/(-L559)))),IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/L559))))","v":0},null,null,-1667.44,-1667.44,{"$f":"+Q559-R559","v":0},{"$f":"IF(R559<0,IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/(-R559)))),IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/R559))))","v":0},null,-6669.78,-6669.78,{"$f":"+V559-W559","v":0},{"$f":"IF(W559<0,IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/(-W559)))),IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/W559))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NNON_OP_RENTAL_INCOME","Line 35","Nonoperating Rental Income (418)",null,null,-555.81000000000006,-555.81000000000006,{"$f":"+F560-G560","v":0},{"$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,-3977.33,-3977.33,{"$f":"+K560-L560","v":0},{"$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,-1042.44,-1042.44,{"$f":"+Q560-R560","v":0},{"$f":"IF(R560<0,IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/(-R560)))),IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/R560))))","v":0},null,-5644.78,-5644.78,{"$f":"+V560-W560","v":0},{"$f":"IF(W560<0,IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/(-W560)))),IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/W560))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEQUITY_IN_SUB_EARN","Line 36","Equity in Earnings of Subsidiary Companies (418.1)",null,null,0,0,{"$f":"+F562-G562","v":0},{"$f":"IF(G562<0,IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/(-G562)))),IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/G562))))","v":0},null,0,0,{"$f":"+K562-L562","v":0},{"$f":"IF(L562<0,IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/(-L562)))),IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/L562))))","v":0},null,null,0,0,{"$f":"+Q562-R562","v":0},{"$f":"IF(R562<0,IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/(-R562)))),IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/R562))))","v":0},null,0,0,{"$f":"+V562-W562","v":0},{"$f":"IF(W562<0,IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/(-W562)))),IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/W562))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4190001","4190001","Interest Inc - Assoc Non CBP",null,null,16343,0,{"$f":"+F564-G564","v":16343},{"$f":"IF(G564<0,IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/(-G564)))),IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/G564))))","v":"N.M."},null,58834.8,0,{"$f":"+K564-L564","v":58834.8},{"$f":"IF(L564<0,IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/(-L564)))),IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/L564))))","v":"N.M."},null,null,58834.8,0,{"$f":"+Q564-R564","v":58834.8},{"$f":"IF(R564<0,IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/(-R564)))),IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/R564))))","v":"N.M."},null,58834.8,0,{"$f":"+V564-W564","v":58834.8},{"$f":"IF(W564<0,IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/(-W564)))),IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/W564))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,42491.8,16343,0,0,0]
["%,V4190002","4190002","Int & Dividend Inc - Nonassoc",null,null,11761.7,12309.78,{"$f":"+F565-G565","v":-548.07999999999993},{"$f":"IF(G565<0,IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/(-G565)))),IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/G565))))","v":-4.4523947625384037E-2},null,118937.98,129393.24,{"$f":"+K565-L565","v":-10455.260000000009},{"$f":"IF(L565<0,IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/(-L565)))),IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/L565))))","v":-8.080221192389965E-2},null,null,5954.26,37763.31,{"$f":"+Q565-R565","v":-31809.049999999996},{"$f":"IF(R565<0,IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/(-R565)))),IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/R565))))","v":-0.8423268511155404},null,991760.02,146227.56,{"$f":"+V565-W565","v":845532.46},{"$f":"IF(W565<0,IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/(-W565)))),IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/W565))))","v":5.7823057431854838},null,11559.89,null,12945.93,1905.19,5088.66,21941.57,25742.14,24006.44,13127.11,12326.42,12309.78,15672.31,783311.46,73838.27,null,13999.44,12671.42,13883.33,17029.560000000001,42327.97,13072,16939.29,-22746.73,11761.7,0,0,0]
["%,V4190005","4190005","Interest Income - Assoc CBP",null,null,217523.69,0,{"$f":"+F566-G566","v":217523.69},{"$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,810347.99,308.78000000000003,{"$f":"+K566-L566","v":810039.21},{"$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,664705.65,152.07,{"$f":"+Q566-R566","v":664553.58000000007},{"$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,810347.99,116463.12,{"$f":"+V566-W566","v":693884.87},{"$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":5.9579794015478891},null,0,null,156.71,0,0,0,0,0,152.07,0,0,0,0,0,null,137.06,0,0,0,0,145505.28,226935.67,220246.29,217523.69,608180.87,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_INCOME","Line 37","Interest and Dividend Income (419)",null,null,245628.39,12309.78,{"$f":"+F567-G567","v":233318.61000000002},{"$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":"N.M."},null,988120.77,129702.02,{"$f":"+K567-L567","v":858418.75},{"$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":6.6183915254365351},null,null,729494.71000000008,37915.379999999997,{"$f":"+Q567-R567","v":691579.33000000007},{"$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":"N.M."},null,1860942.81,262690.68000000005,{"$f":"+V567-W567","v":1598252.13},{"$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":6.0841600090265846},null,11559.89,null,13102.64,1905.19,5088.66,21941.57,25742.14,24006.44,13279.18,12326.42,12309.78,15672.31,783311.46,73838.27,null,14136.5,12671.42,13883.33,17029.560000000001,42327.97,158577.28,243874.96000000002,239991.36000000002,245628.39,608180.87,0,0]
[]
["%,V4191000","4191000","Allw Oth Fnds Usd Drng Cnstr",null,null,549712.06000000006,208543.66,{"$f":"+F569-G569","v":341168.4},{"$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":1.6359567104557386},null,2819207.37,1820442.06,{"$f":"+K569-L569","v":998765.31},{"$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":0.54863888939151406},null,null,1529176.87,619169.13,{"$f":"+Q569-R569","v":910007.74000000011},{"$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":1.469724015472154},null,3032528.98,2202747.33,{"$f":"+V569-W569","v":829781.64999999991},{"$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":0.3767030556337117},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC_OTH_FUNDS-CR","Line 38","Allowance for Other Funds Used During Construction (419.1)",null,null,549712.06000000006,208543.66,{"$f":"+F570-G570","v":341168.4},{"$f":"IF(G570<0,IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/(-G570)))),IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/G570))))","v":1.6359567104557386},null,2819207.37,1820442.06,{"$f":"+K570-L570","v":998765.31},{"$f":"IF(L570<0,IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/(-L570)))),IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/L570))))","v":0.54863888939151406},null,null,1529176.87,619169.13,{"$f":"+Q570-R570","v":910007.74000000011},{"$f":"IF(R570<0,IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/(-R570)))),IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/R570))))","v":1.469724015472154},null,3032528.98,2202747.33,{"$f":"+V570-W570","v":829781.64999999991},{"$f":"IF(W570<0,IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/(-W570)))),IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/W570))))","v":0.3767030556337117},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,0,0,0]
[]
["%,V4210001","4210001","Misc Non-Operating Inc-Assoc",null,null,0,0,{"$f":"+F572-G572","v":0},{"$f":"IF(G572<0,IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/(-G572)))),IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/G572))))","v":0},null,68.56,0,{"$f":"+K572-L572","v":68.56},{"$f":"IF(L572<0,IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/(-L572)))),IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/L572))))","v":"N.M."},null,null,68.56,0,{"$f":"+Q572-R572","v":68.56},{"$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":"N.M."},null,68.56,0,{"$f":"+V572-W572","v":68.56},{"$f":"IF(W572<0,IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/(-W572)))),IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/W572))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,68.56,0,0,0,0]
["%,V4210002","4210002","Misc Non-Op Inc-NonAsc-Rents",null,null,57.160000000000004,137.69,-80.53,-0.58486455080252742,null,681.31000000000006,1375.19,-693.88,-0.50457027756164596,null,null,171.57,412.72,-241.15000000000003,-0.58429443690637728,null,1096.27,1680.3200000000002,-584.05000000000018,-0.34758260331365459,null,137.14000000000001,null,138.89000000000001,273.06,138.02000000000001,137.61000000000001,137.52000000000001,137.37,137.47999999999999,137.55000000000001,137.69,138.1,138.26,138.6,null,62.370000000000005,197.4,62.480000000000004,62.58,62.57,62.34,57.15,57.26,57.160000000000004,0,0,0]
["%,V4210007","4210007","Misc Non-Op Inc - NonAsc - Oth",null,null,84,82,2,2.4390243902439025E-2,null,775.63,6689.83,-5914.2,-0.8840583393001018,null,null,260.5,262.41000000000003,-1.910000000000025,-7.2786860256850916E-3,null,606.64,12247.64,-11641,-0.95046882501445185,null,1600.93,null,1979.28,1980.28,2196.86,85,102,84,96.91,83.5,82,84.01,103.5,-356.5,null,83,82,82,86.63,97.5,84,89,87.5,84,14,0,0]
["%,V4210009","4210009","Misc Non-Op Exp - NonAssoc",null,null,4.99,-8.9600000000000009,13.950000000000001,1.5569196428571428,null,-269.36,-16882.599999999999,16613.239999999998,0.98404511153495311,null,null,-86.06,-184.95000000000002,98.890000000000015,0.53468505001351718,null,-143.62,-16728.739999999998,16585.12,0.99141477481268769,null,608.91999999999996,null,-16839.46,-81.350000000000009,23.990000000000002,-84.36,361.26,-77.73,-58.71,-117.28,-8.9600000000000009,-102.64,264.63,-36.25,null,-343.36,2.5100000000000002,3.96,-152.29,382.98,-77.100000000000009,-92.11,1.06,4.99,0,0,0]
["%,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,0,0,0,0,null,4557688,0,4557688,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4557688,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_NONOP_INC","Line 39","Miscellaneous Nonoperating Income (421)",null,null,146.15,210.73,-64.579999999999984,-0.30645850139989556,null,4558944.1399999997,-8817.5799999999981,4567761.72,"N.M.",null,null,414.57,490.18000000000006,-75.61000000000007,-0.15424945938226786,null,4559315.8499999996,-2800.7799999999988,4562116.63,"N.M.",null,2346.9900000000002,null,-14721.289999999999,2171.9900000000002,2358.87,138.25,600.78,143.63999999999999,175.67999999999998,103.77000000000001,210.73,119.47000000000001,506.39,-254.15,null,-197.99,281.90999999999997,148.44000000000003,-3.0800000000000125,543.04999999999995,4557757.24,54.040000000000006,214.38,146.15,14,0,0]
[]
["%,V4211000","4211000","Gain on Dspsition of Property",null,null,0,0,{"$f":"+F579-G579","v":0},{"$f":"IF(G579<0,IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/(-G579)))),IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/G579))))","v":0},null,53.39,0,{"$f":"+K579-L579","v":53.39},{"$f":"IF(L579<0,IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/(-L579)))),IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/L579))))","v":"N.M."},null,null,0,0,{"$f":"+Q579-R579","v":0},{"$f":"IF(R579<0,IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/(-R579)))),IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/R579))))","v":0},null,53.39,0,{"$f":"+V579-W579","v":53.39},{"$f":"IF(W579<0,IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/(-W579)))),IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/W579))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGAIN_ON_DIST_PROPERT","Line 40","Gain on Disposition of Property (421.1)",null,null,0,0,{"$f":"+F580-G580","v":0},{"$f":"IF(G580<0,IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/(-G580)))),IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/G580))))","v":0},null,53.39,0,{"$f":"+K580-L580","v":53.39},{"$f":"IF(L580<0,IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/(-L580)))),IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/L580))))","v":"N.M."},null,null,0,0,{"$f":"+Q580-R580","v":0},{"$f":"IF(R580<0,IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/(-R580)))),IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/R580))))","v":0},null,53.39,0,{"$f":"+V580-W580","v":53.39},{"$f":"IF(W580<0,IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/(-W580)))),IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/W580))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 41","TOTAL Other Income (Enter Total of lines 31 thru 40)",null,null,{"$f":"SUM(F547,-F549,F552,-F556,F560,F562,F567,F570,F577,F580)","v":820995.87000000011},{"$f":"SUM(G547,-G549,G552,-G556,G560,G562,G567,G570,G577,G580)","v":245961.32},{"$f":"+F582-G582","v":575034.55000000005},{"$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":2.3379064236604359},null,{"$f":"SUM(K547,-K549,K552,-K556,K560,K562,K567,K570,K577,K580)","v":8605976.1500000004},{"$f":"SUM(L547,-L549,L552,-L556,L560,L562,L567,L570,L577,L580)","v":2186259.61},{"$f":"+K582-L582","v":6419716.540000001},{"$f":"IF(L582<0,IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/(-L582)))),IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/L582))))","v":2.9363925997791274},null,null,{"$f":"SUM(Q547,-Q549,Q552,-Q556,Q560,Q562,Q567,Q570,Q577,Q580)","v":2338873.75},{"$f":"SUM(R547,-R549,R552,-R556,R560,R562,R567,R570,R577,R580)","v":740167.37},{"$f":"+Q582-R582","v":1598706.38},{"$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":2.1599255044166563},null,{"$f":"SUM(V547,-V549,V552,-V556,V560,V562,V567,V570,V577,V580)","v":9771458.5500000007},{"$f":"SUM(W547,-W549,W552,-W556,W560,W562,W567,W570,W577,W580)","v":2784918.43},{"$f":"+V582-W582","v":6986540.120000001},{"$f":"IF(W582<0,IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/(-W582)))),IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/W582))))","v":2.5087054775963407},null,{"$f":"SUM(AA547,-AA549,AA552,-AA556,AA560,AA562,AA567,AA570,AA577,AA580)","v":234830.45},null,{"$f":"SUM(AC547,-AC549,AC552,-AC556,AC560,AC562,AC567,AC570,AC577,AC580)","v":189957.06999999998},212033.43,241035.19,266841.64,280519.45000000007,255705.46000000002,230025.57,264180.47999999998,245961.32,163667.82999999999,871996.18,129818.39,null,{"$f":"SUM(AP547,-AP549,AP552,-AP556,AP560,AP562,AP567,AP570,AP577,AP580)","v":10352.559999999992},258064.44,314267.68,394775.28,343586.26,4946056.1800000006,738618.83000000007,779259.04999999993,820995.87000000011,580744.42999999993,0,0]
[null,"Line 42","Other Income Deductions"]
[]
["%,V4212000","4212000","Loss on Dspsition of Property",null,null,0,0,{"$f":"+F585-G585","v":0},{"$f":"IF(G585<0,IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/(-G585)))),IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/G585))))","v":0},null,0,173.74,{"$f":"+K585-L585","v":-173.74},{"$f":"IF(L585<0,IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/(-L585)))),IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/L585))))","v":"N.M."},null,null,0,0,{"$f":"+Q585-R585","v":0},{"$f":"IF(R585<0,IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/(-R585)))),IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/R585))))","v":0},null,0,1602.056,{"$f":"+V585-W585","v":-1602.056},{"$f":"IF(W585<0,IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/(-W585)))),IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/W585))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_DIST_PROPERTY","Line 43","Loss on Disposition of Property (421.2)",null,null,0,0,{"$f":"+F586-G586","v":0},{"$f":"IF(G586<0,IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/(-G586)))),IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/G586))))","v":0},null,0,173.74,{"$f":"+K586-L586","v":-173.74},{"$f":"IF(L586<0,IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/(-L586)))),IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/L586))))","v":"N.M."},null,null,0,0,{"$f":"+Q586-R586","v":0},{"$f":"IF(R586<0,IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/(-R586)))),IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/R586))))","v":0},null,0,1602.056,{"$f":"+V586-W586","v":-1602.056},{"$f":"IF(W586<0,IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/(-W586)))),IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/W586))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_AMORT_PLT_ADJ","Line 44","Miscellaneous Amortization (425)",null,null,0,0,{"$f":"+F588-G588","v":0},{"$f":"IF(G588<0,IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/(-G588)))),IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/G588))))","v":0},null,0,0,{"$f":"+K588-L588","v":0},{"$f":"IF(L588<0,IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/(-L588)))),IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/L588))))","v":0},null,null,0,0,{"$f":"+Q588-R588","v":0},{"$f":"IF(R588<0,IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/(-R588)))),IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/R588))))","v":0},null,0,0,{"$f":"+V588-W588","v":0},{"$f":"IF(W588<0,IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/(-W588)))),IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/W588))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4261000","4261000","Donations",null,null,144435.69,137298.56,{"$f":"+F590-G590","v":7137.1300000000047},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":5.1982555388781972E-2},null,1290455.57,1213615.9099999999,{"$f":"+K590-L590","v":76839.660000000149},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":6.3314644581414684E-2},null,null,437531.32,421627.96,{"$f":"+Q590-R590","v":15903.359999999986},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":3.7718940650899875E-2},null,1726185.08,1443280.9,{"$f":"+V590-W590","v":282904.18000000017},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":0.19601463582037301},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,535.28,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4261","Line 45","Donations (426.1)",null,null,144435.69,137298.56,{"$f":"+F591-G591","v":7137.1300000000047},{"$f":"IF(G591<0,IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/(-G591)))),IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/G591))))","v":5.1982555388781972E-2},null,1290455.57,1213615.9099999999,{"$f":"+K591-L591","v":76839.660000000149},{"$f":"IF(L591<0,IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/(-L591)))),IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/L591))))","v":6.3314644581414684E-2},null,null,437531.32,421627.96,{"$f":"+Q591-R591","v":15903.359999999986},{"$f":"IF(R591<0,IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/(-R591)))),IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/R591))))","v":3.7718940650899875E-2},null,1726185.08,1443280.9,{"$f":"+V591-W591","v":282904.18000000017},{"$f":"IF(W591<0,IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/(-W591)))),IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/W591))))","v":0.19601463582037301},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,535.28,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4262","Line 46","Life Insurance (426.2)",null,null,0,0,{"$f":"+F593-G593","v":0},{"$f":"IF(G593<0,IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/(-G593)))),IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/G593))))","v":0},null,0,0,{"$f":"+K593-L593","v":0},{"$f":"IF(L593<0,IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/(-L593)))),IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/L593))))","v":0},null,null,0,0,{"$f":"+Q593-R593","v":0},{"$f":"IF(R593<0,IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/(-R593)))),IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/R593))))","v":0},null,0,0,{"$f":"+V593-W593","v":0},{"$f":"IF(W593<0,IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/(-W593)))),IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/W593))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4263001","4263001","Penalties",null,null,0,268.63,{"$f":"+F595-G595","v":-268.63},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":"N.M."},null,3784.78,2062.17,{"$f":"+K595-L595","v":1722.6100000000001},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":0.83533850264527176},null,null,211.3,1748.57,{"$f":"+Q595-R595","v":-1537.27},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":-0.8791583980052271},null,6943.7000000000007,2062.21,{"$f":"+V595-W595","v":4881.4900000000007},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":2.3671158611392635},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,1520.84,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,0,0]
["%,V4263003","4263003","Penalties - Quality of Service",null,null,27946.332000000002,0,{"$f":"+F596-G596","v":27946.332000000002},{"$f":"IF(G596<0,IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/(-G596)))),IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/G596))))","v":"N.M."},null,27946.332000000002,0,{"$f":"+K596-L596","v":27946.332000000002},{"$f":"IF(L596<0,IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/(-L596)))),IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/L596))))","v":"N.M."},null,null,27946.332000000002,0,{"$f":"+Q596-R596","v":27946.332000000002},{"$f":"IF(R596<0,IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/(-R596)))),IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/R596))))","v":"N.M."},null,16201.332000000002,0,{"$f":"+V596-W596","v":16201.332000000002},{"$f":"IF(W596<0,IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/(-W596)))),IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/W596))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,-11745,null,0,0,0,0,0,0,0,0,27946.332000000002,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4263","Line 47","Penalties (426.3)",null,null,27946.332000000002,268.63,{"$f":"+F597-G597","v":27677.702000000001},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":"N.M."},null,31731.112000000001,2062.17,{"$f":"+K597-L597","v":29668.942000000003},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":"N.M."},null,null,28157.632000000001,1748.57,{"$f":"+Q597-R597","v":26409.062000000002},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":"N.M."},null,23145.032000000003,2062.21,{"$f":"+V597-W597","v":21082.822000000004},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":"N.M."},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,-10224.16,null,1.48,0,0,0,22.11,3549.89,211.3,0,27946.332000000002,0,0,0]
[]
["%,V4264000","4264000","Civic and Political Activity",null,null,23193.62,34348.270000000004,{"$f":"+F599-G599","v":-11154.650000000005},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":-0.32475143580739302},null,163642.56,154929.92000000001,{"$f":"+K599-L599","v":8712.6399999999849},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":5.6236006576392633E-2},null,null,67429.64,56456.200000000004,{"$f":"+Q599-R599","v":10973.439999999995},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":0.19437085740804366},null,213155.59,190745.06,{"$f":"+V599-W599","v":22410.53},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":0.1174894385207145},null,22111.32,null,22589.3,12875.19,20407.830000000002,20658.59,9784.6200000000008,12158.19,15470.89,6637.04,34348.270000000004,23615.14,3168.7400000000002,22729.15,null,6040.1900000000005,33996.879999999997,5989.92,2397.39,30097.360000000001,17691.18,26960.49,17275.53,23193.62,2473.7000000000003,0,0]
["%,V4264001","4264001","Non-deduct Lobbying per IRS",null,null,-66.3,0,{"$f":"+F600-G600","v":-66.3},{"$f":"IF(G600<0,IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/(-G600)))),IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/G600))))","v":"N.M."},null,18763.05,14223.45,{"$f":"+K600-L600","v":4539.5999999999985},{"$f":"IF(L600<0,IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/(-L600)))),IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/L600))))","v":0.31916307225040325},null,null,5511.42,0,{"$f":"+Q600-R600","v":5511.42},{"$f":"IF(R600<0,IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/(-R600)))),IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/R600))))","v":"N.M."},null,34153.089999999997,19265.850000000002,{"$f":"+V600-W600","v":14887.239999999994},{"$f":"IF(W600<0,IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/(-W600)))),IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/W600))))","v":0.7727268716407526},null,5010,null,0,3736.66,4833.9800000000005,4896.28,0,756.53,0,0,0,0,5390.04,10000,null,0,5085.4400000000005,2248.5300000000002,6163.07,-253.1,7.69,65.930000000000007,5511.79,-66.3,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4264","Line 48","Exp. For Certain Civic, Political & Related Activities (426.4)",null,null,23127.32,34348.270000000004,{"$f":"+F601-G601","v":-11220.950000000004},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":-0.32668166402558274},null,182405.61,169153.37000000002,{"$f":"+K601-L601","v":13252.239999999962},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":7.8344522488673796E-2},null,null,72941.06,56456.200000000004,{"$f":"+Q601-R601","v":16484.859999999993},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":0.29199379341861464},null,247308.68,210010.91000000003,{"$f":"+V601-W601","v":37297.76999999996},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":0.17759920187003597},null,27121.32,null,22589.3,16611.849999999999,25241.81,25554.87,9784.6200000000008,12914.720000000001,15470.89,6637.04,34348.270000000004,23615.14,8558.7800000000007,32729.15,null,6040.1900000000005,39082.32,8238.4500000000007,8560.4599999999991,29844.260000000002,17698.87,27026.420000000002,22787.32,23127.32,2473.7000000000003,0,0]
[]
["%,V4265002","4265002","Other Deductions - Nonassoc",null,null,13069.52,17666.13,{"$f":"+F603-G603","v":-4596.6100000000006},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":-0.26019337568556328},null,543982.27,341119.33,{"$f":"+K603-L603","v":202862.94},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":0.59469787302877264},null,null,35231.65,33445.160000000003,{"$f":"+Q603-R603","v":1786.489999999998},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":5.3415501674980707E-2},null,583398.36,889007.53,{"$f":"+V603-W603","v":-305609.17000000004},{"$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":-0.3437644335813444},null,504263.62,null,2445.39,5403.59,3489.9300000000003,255022.41,38105.26,3207.59,3917.12,11861.91,17666.13,11115.7,16921.34,11379.050000000001,null,10620.42,3377.14,168796.85,164991.61000000002,121687.79000000001,39276.81,14617.91,7544.22,13069.52,0,0,0]
["%,V4265004","4265004","Social & Service Club Dues",null,null,0,0,0,0,null,120103.88,30418.940000000002,89684.94,2.9483256155539936,null,null,165.59,6085,-5919.41,-0.97278718159408384,null,158731.89000000001,37083.350000000006,121648.54000000001,3.2804085930747893,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,371.02,0,371.02,"N.M.",null,3378.9900000000002,3476.38,-97.389999999999873,-2.8014773989034535E-2,null,null,740.96,1309.46,-568.5,-0.43414842759610833,null,5135.8700000000008,5204.62,-68.749999999999091,-1.3209417786504892E-2,null,434.92,null,0,870.04,434.27,431.01,431.6,0,435.82,873.64,0,876.92000000000007,439.37,440.59000000000003,null,439.94,440.26,439.90000000000003,0,0,1317.93,369.94,0,371.02,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,255968.02499999999,252333.96,3634.0650000000023,1.4401807033821379E-2,null,2647162.375,2454690.89,192471.48499999987,7.840966281501939E-2,null,null,917005.14500000002,846583.49,70421.655000000028,8.3183355016762758E-2,null,3439653.6550000003,3182118.8400000003,257534.81499999994,8.0931865825601884E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,11132.155000000001,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,106627.538,100294.09,6333.448000000004,6.3148765794674488E-2,null,881064.08799999999,1504437.44,-623373.35199999996,-0.41435644675261468,null,null,345320.32799999998,356612.60000000003,-11292.272000000055,-3.1665375816782845E-2,null,1117163.5379999999,2121143.34,-1003979.8019999999,-0.47332011140746383,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,24854.152000000002,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4265","Line 49","Other Deductions (426.5)",null,null,376036.103,370294.17999999993,5741.923000000068,1.5506381979862791E-2,null,4195691.6030000001,4334142.9800000004,-138451.37700000033,-3.1944349237874085E-2,null,null,1298463.673,1244035.71,54427.962999999989,4.3751125922261498E-2,null,5304083.3129999992,6234557.6799999997,-930474.36700000055,-0.14924464809827545,null,906114.72,null,492280.03,580566.4,414404.47000000003,676623.44000000006,522470.98,403761.95,376909.69,496831.83999999997,370294.17999999993,398007.27,375587.58999999997,334796.85000000003,null,406499.85,448750.61,534266.81999999995,534287.27,479646.10000000003,493777.27999999997,445438,476989.57000000007,376036.103,35986.307000000001,0,0]
[]
[null,"Line 50","TOTAL Other Income Deductions(Total of lines 43 thru 49)",null,null,{"$f":"+F608+F601+F597+F593+F591+F588+F586","v":571545.44500000007},{"$f":"+G608+G601+G597+G593+G591+G588+G586","v":542209.6399999999},{"$f":"+F610-G610","v":29335.805000000168},{"$f":"IF(G610<0,IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/(-G610)))),IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/G610))))","v":5.4104174540312806E-2},null,{"$f":"+K608+K601+K597+K593+K591+K588+K586","v":5700283.8950000005},{"$f":"+L608+L601+L597+L593+L591+L588+L586","v":5719148.1700000009},{"$f":"+K610-L610","v":-18864.275000000373},{"$f":"IF(L610<0,IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/(-L610)))),IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/L610))))","v":-3.2984413830985551E-3},null,null,{"$f":"+Q608+Q601+Q597+Q593+Q591+Q588+Q586","v":1837093.6850000001},{"$f":"+R608+R601+R597+R593+R591+R588+R586","v":1723868.44},{"$f":"+Q610-R610","v":113225.24500000011},{"$f":"IF(R610<0,IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/(-R610)))),IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/R610))))","v":6.568090834124217E-2},null,{"$f":"+V608+V601+V597+V593+V591+V588+V586","v":7300722.1049999986},{"$f":"+W608+W601+W597+W593+W591+W588+W586","v":7891513.7559999991},{"$f":"+V610-W610","v":-590791.65100000054},{"$f":"IF(W610<0,IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/(-W610)))),IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/W610))))","v":-7.4864172992262168E-2},null,{"$f":"+AA608+AA601+AA597+AA593+AA591+AA588+AA586","v":1005505.57},null,{"$f":"+AC608+AC601+AC597+AC593+AC591+AC588+AC586","v":611246.64},732233.99,584177.74,844069.25,669767.88,553784.2300000001,533645.19000000006,648013.61,542209.6399999999,564112.41,538119.79999999993,498206.00000000012,null,{"$f":"+AP608+AP601+AP597+AP593+AP591+AP588+AP586","v":547502.82999999996},632992.82999999996,680994.19,686249.39,655457.51,659993.46,617525.19999999995,648023.04000000004,571545.44500000007,38995.286999999997,0,0]
[null,"Line 51","Taxes Applic. To Other Income and Deductions"]
[]
["%,V408200523","408200523","Real Personal Property Taxes",null,null,0,6307.9800000000005,{"$f":"+F613-G613","v":-6307.9800000000005},{"$f":"IF(G613<0,IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/(-G613)))),IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/G613))))","v":"N.M."},null,0,42105.98,{"$f":"+K613-L613","v":-42105.98},{"$f":"IF(L613<0,IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/(-L613)))),IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/L613))))","v":"N.M."},null,null,0,6307.9800000000005,{"$f":"+Q613-R613","v":-6307.9800000000005},{"$f":"IF(R613<0,IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/(-R613)))),IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/R613))))","v":"N.M."},null,0,56856.98,{"$f":"+V613-W613","v":-56856.98},{"$f":"IF(W613<0,IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/(-W613)))),IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/W613))))","v":"N.M."},null,4917,null,11217,4917,4917,4917,4917,4913,0,0,6307.9800000000005,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408200524","408200524","Real Personal Property Taxes",null,null,-226.94,5542,{"$f":"+F614-G614","v":-5768.94},{"$f":"IF(G614<0,IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/(-G614)))),IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/G614))))","v":-1.040949115842656},null,51321.06,16626,{"$f":"+K614-L614","v":34695.06},{"$f":"IF(L614<0,IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/(-L614)))),IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/L614))))","v":2.0867953807289785},null,null,-226.94,16626,{"$f":"+Q614-R614","v":-16852.939999999999},{"$f":"IF(R614<0,IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/(-R614)))),IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/R614))))","v":-1.0136497052808853},null,67947.06,16626,{"$f":"+V614-W614","v":51321.06},{"$f":"IF(W614<0,IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/(-W614)))),IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/W614))))","v":3.0867953807289785},null,0,null,0,0,0,0,0,0,5542,5542,5542,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,0,0,-226.94,0,0,0]
["%,V408200525","408200525","Real Personal Property Taxes",null,null,5483,0,{"$f":"+F615-G615","v":5483},{"$f":"IF(G615<0,IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/(-G615)))),IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/G615))))","v":"N.M."},null,16449,0,{"$f":"+K615-L615","v":16449},{"$f":"IF(L615<0,IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/(-L615)))),IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/L615))))","v":"N.M."},null,null,16449,0,{"$f":"+Q615-R615","v":16449},{"$f":"IF(R615<0,IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/(-R615)))),IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/R615))))","v":"N.M."},null,16449,0,{"$f":"+V615-W615","v":16449},{"$f":"IF(W615<0,IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/(-W615)))),IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/W615))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5483,5483,5483,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NTAXES_OTHER_THN_INC","Line 52","Taxes Other Than Income Taxes (408.2)",null,null,5256.06,11849.98,{"$f":"+F616-G616","v":-6593.9199999999992},{"$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":-0.5564498843036022},null,67770.06,58731.98,{"$f":"+K616-L616","v":9038.0799999999945},{"$f":"IF(L616<0,IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/(-L616)))),IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/L616))))","v":0.15388686027612203},null,null,16222.06,22933.98,{"$f":"+Q616-R616","v":-6711.92},{"$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":-0.29266267782565436},null,84396.06,73482.98000000001,{"$f":"+V616-W616","v":10913.079999999987},{"$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":0.14851166896062171},null,4917,null,11217,4917,4917,4917,4917,4913,5542,5542,11849.98,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,5483,5483,5256.06,0,0,0]
[]
[]
["%,V4092001","4092001","Inc Tax, Oth Inc&Ded-Federal",null,null,12274.18,-30949.97,{"$f":"+F619-G619","v":43224.15},{"$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":1.3965813214035425},null,-173294.15,-309570.99,{"$f":"+K619-L619","v":136276.84},{"$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":0.44021192037406348},null,null,56518.080000000002,-145660.17000000001,{"$f":"+Q619-R619","v":202178.25},{"$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":1.388013277754653},null,-142639.46,330423.28000000003,{"$f":"+V619-W619","v":-473062.74},{"$f":"IF(W619<0,IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/(-W619)))),IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/W619))))","v":-1.4316870772543628},null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_FED_NONOP",null,"Federal Income Taxes NonOperating",null,null,12274.18,-30949.97,43224.15,1.3965813214035425,null,-173294.15,-309570.99,136276.84,0.44021192037406348,null,null,56518.080000000002,-145660.17000000001,202178.25,1.388013277754653,null,-142639.46,330423.28000000003,-473062.74,-1.4316870772543628,null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,0,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,255968.02499999999,252333.96,3634.0650000000023,1.4401807033821379E-2,null,2647162.375,2454690.89,192471.48499999987,7.840966281501939E-2,null,null,917005.14500000002,846583.49,70421.655000000028,8.3183355016762758E-2,null,3439653.6550000003,3182118.8400000003,257534.81499999994,8.0931865825601884E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,11132.155000000001,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,106627.538,100294.09,6333.448000000004,6.3148765794674488E-2,null,881064.08799999999,1504437.44,-623373.35199999996,-0.41435644675261468,null,null,345320.32799999998,356612.60000000003,-11292.272000000055,-3.1665375816782845E-2,null,1117163.5379999999,2121143.34,-1003979.8019999999,-0.47332011140746383,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,24854.152000000002,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,362595.56299999997,352628.05,9967.5129999999772,2.8266364516379164E-2,null,3528226.463,3959128.33,-430901.86700000009,-0.10883755995855787,null,null,1262325.473,1203196.0900000001,59129.382999999914,4.9143596369233475E-2,null,4556817.193,5303262.18,-746444.98699999973,-0.14075204311320694,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,35986.307000000001,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F623*0.21","v":76145.06822999999},{"$f":"G623*0.21","v":74051.890499999994},2093.1777299999958,2.8266364516379174E-2,null,{"$f":"K623*0.21","v":740927.55722999992},{"$f":"L623*0.21","v":831416.94929999998},-90489.39207000006,-0.10883755995855793,null,null,{"$f":"Q623*0.21","v":265088.34933},{"$f":"R623*0.21","v":252671.1789},12417.170429999998,4.9143596369233537E-2,null,{"$f":"V623*0.21","v":956931.61052999995},{"$f":"W623*0.21","v":1113685.0577999998},-156753.44726999989,-0.14075204311320688,null,{"$f":"AA623*0.21","v":83102.947199999995},null,{"$f":"AC623*0.21","v":101865.80249999999},120456.99119999999,86200.856700000004,88175.014200000005,101626.16519999999,80420.940599999987,78184.417499999996,100434.87089999999,74051.890499999994,79488.076499999996,71987.344799999992,64528.631999999998,null,{"$f":"AP623*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,7557.1244699999997,0,0]
[null,"Line 53","Income Taxes - Federal (409.2)",null,null,{"$f":"F620-F624","v":-63870.88822999999},{"$f":"G620-G624","v":-105001.8605},41130.972270000006,0.39171660458340174,null,{"$f":"K620-K624","v":-914221.70722999994},{"$f":"L620-L624","v":-1140987.9393},226766.23207000003,0.19874551190183648,null,null,{"$f":"Q620-Q624","v":-208570.26932999998},{"$f":"R620-R624","v":-398331.34889999998},189761.07957,0.47639002075540637,null,{"$f":"V620-V624","v":-1099571.0705299999},{"$f":"W620-W624","v":-783261.77779999981},-316309.2927300001,-0.40383598650560909,null,{"$f":"AA620-AA624","v":558195.09279999998},null,{"$f":"AC620-AC624","v":-101865.80249999999},-136335.2212,-109645.3167,-106074.8242,-188108.7352,-100626.69059999999,-2040096.2075,1746766.7190999999,-105001.8605,-153713.96649999998,55689.915200000018,-87325.312000000005,null,{"$f":"AP620-AP624","v":-108828.92289999999},-118955.7441,-137554.4247,-131623.5716,-111508.43410000001,-97180.340500000006,-68506.291499999992,-76193.089599999992,-63870.88822999999,-7557.1244699999997,0,0]
[]
["%,V4092002","4092002","Inc Tax, Oth Inc & Ded - State",null,null,3082.51,-7767.5,{"$f":"+F627-G627","v":10850.01},{"$f":"IF(G627<0,IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/(-G627)))),IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/G627))))","v":1.3968471194077889},null,-43520.83,-7767.5,{"$f":"+K627-L627","v":-35753.33},{"$f":"IF(L627<0,IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/(-L627)))),IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/L627))))","v":-4.6029391696169943},null,null,14193.86,-7767.5,{"$f":"+Q627-R627","v":21961.360000000001},{"$f":"IF(R627<0,IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/(-R627)))),IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/R627))))","v":2.8273395558416481},null,-105852.43,-7767.5,{"$f":"+V627-W627","v":-98084.93},{"$f":"IF(W627<0,IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/(-W627)))),IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/W627))))","v":"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,-4744.8599999999997,5497,5614.35,3082.51,0,0,0]
["%,V409200223","409200223","Inc Tax Oth Inc  Ded - State",null,null,0,0,{"$f":"+F628-G628","v":0},{"$f":"IF(G628<0,IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/(-G628)))),IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/G628))))","v":0},null,0,-69925.39,{"$f":"+K628-L628","v":69925.39},{"$f":"IF(L628<0,IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/(-L628)))),IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/L628))))","v":"N.M."},null,null,0,-28788.77,{"$f":"+Q628-R628","v":28788.77},{"$f":"IF(R628<0,IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/(-R628)))),IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/R628))))","v":"N.M."},null,69925.39,-97298.07,{"$f":"+V628-W628","v":167223.46000000002},{"$f":"IF(W628<0,IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/(-W628)))),IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/W628))))","v":1.7186719119916769},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,3082.51,-7767.5,{"$f":"+F629-G629","v":10850.01},{"$f":"IF(G629<0,IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/(-G629)))),IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/G629))))","v":1.3968471194077889},null,-43520.83,-77692.89,{"$f":"+K629-L629","v":34172.06},{"$f":"IF(L629<0,IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/(-L629)))),IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/L629))))","v":0.43983509945375954},null,null,14193.86,-36556.270000000004,{"$f":"+Q629-R629","v":50750.130000000005},{"$f":"IF(R629<0,IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/(-R629)))),IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/R629))))","v":1.3882742960373144},null,-35927.040000000001,-105065.57,{"$f":"+V629-W629","v":69138.53},{"$f":"IF(W629<0,IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/(-W629)))),IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/W629))))","v":0.65805125313649371},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,-7767.5,-18628.45,32043.11,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,0,0,0]
[]
["%,V4102001","4102001","Prov Def I/T Oth I&D - Federal",null,null,0,0,{"$f":"+F631-G631","v":0},{"$f":"IF(G631<0,IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/(-G631)))),IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/G631))))","v":0},null,0,0,{"$f":"+K631-L631","v":0},{"$f":"IF(L631<0,IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/(-L631)))),IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/L631))))","v":0},null,null,0,0,{"$f":"+Q631-R631","v":0},{"$f":"IF(R631<0,IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/(-R631)))),IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/R631))))","v":0},null,0,2327877.0300000003,{"$f":"+V631-W631","v":-2327877.0300000003},{"$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":"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,{"$f":"+F632-G632","v":0},{"$f":"IF(G632<0,IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/(-G632)))),IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/G632))))","v":0},null,0,0,{"$f":"+K632-L632","v":0},{"$f":"IF(L632<0,IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/(-L632)))),IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/L632))))","v":0},null,null,0,0,{"$f":"+Q632-R632","v":0},{"$f":"IF(R632<0,IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/(-R632)))),IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/R632))))","v":0},null,0,2327877.0300000003,{"$f":"+V632-W632","v":-2327877.0300000003},{"$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":"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,{"$f":"+F634-G634","v":0},{"$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,0,2108511.88,{"$f":"+V634-W634","v":-2108511.88},{"$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,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEF_TX_NON_CR","Line 56","(Less) Provision for Deferred Income Taxes-Cr (411.2) ",null,null,0,0,{"$f":"+F635-G635","v":0},{"$f":"IF(G635<0,IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/(-G635)))),IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/G635))))","v":0},null,0,0,{"$f":"+K635-L635","v":0},{"$f":"IF(L635<0,IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/(-L635)))),IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/L635))))","v":0},null,null,0,0,{"$f":"+Q635-R635","v":0},{"$f":"IF(R635<0,IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/(-R635)))),IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/R635))))","v":0},null,0,2108511.88,{"$f":"+V635-W635","v":-2108511.88},{"$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,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINVESTMENT_TAX","Line 57","Investment Tax Credit Adj.-Net (411.5)",null,null,0,0,{"$f":"+F637-G637","v":0},{"$f":"IF(G637<0,IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/(-G637)))),IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/G637))))","v":0},null,0,0,{"$f":"+K637-L637","v":0},{"$f":"IF(L637<0,IF(M637=0,0,IF(OR(L637=0,K637=0),\"N.M.\",IF(ABS(M637/L637)>=10,\"N.M.\",M637/(-L637)))),IF(M637=0,0,IF(OR(L637=0,K637=0),\"N.M.\",IF(ABS(M637/L637)>=10,\"N.M.\",M637/L637))))","v":0},null,null,0,0,{"$f":"+Q637-R637","v":0},{"$f":"IF(R637<0,IF(S637=0,0,IF(OR(R637=0,Q637=0),\"N.M.\",IF(ABS(S637/R637)>=10,\"N.M.\",S637/(-R637)))),IF(S637=0,0,IF(OR(R637=0,Q637=0),\"N.M.\",IF(ABS(S637/R637)>=10,\"N.M.\",S637/R637))))","v":0},null,0,0,{"$f":"+V637-W637","v":0},{"$f":"IF(W637<0,IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/(-W637)))),IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/W637))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N420","Line 58","(Less) Investment Tax Credits (420)",null,null,0,0,{"$f":"+F639-G639","v":0},{"$f":"IF(G639<0,IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/(-G639)))),IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/G639))))","v":0},null,0,0,{"$f":"+K639-L639","v":0},{"$f":"IF(L639<0,IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/(-L639)))),IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/L639))))","v":0},null,null,0,0,{"$f":"+Q639-R639","v":0},{"$f":"IF(R639<0,IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/(-R639)))),IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/R639))))","v":0},null,0,0,{"$f":"+V639-W639","v":0},{"$f":"IF(W639<0,IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/(-W639)))),IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/W639))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 59","TOTAL Taxes on Other Income and Deductions (Total of lines 52-58)",null,null,{"$f":"SUM(F616,F625,F629,F632,-F635,F637,F639)","v":-55532.31822999999},{"$f":"SUM(G616,G625,G629,G632,-G635,G637,G639)","v":-100919.3805},{"$f":"+F641-G641","v":45387.062270000009},{"$f":"IF(G641<0,IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/(-G641)))),IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/G641))))","v":0.44973583909385978},null,{"$f":"SUM(K616,K625,K629,K632,-K635,K637,K639)","v":-889972.47722999996},{"$f":"SUM(L616,L625,L629,L632,-L635,L637,L639)","v":-1159948.8492999999},{"$f":"+K641-L641","v":269976.37206999992},{"$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":0.23274851493057122},null,null,{"$f":"SUM(Q616,Q625,Q629,Q632,-Q635,Q637,Q639)","v":-178154.34933},{"$f":"SUM(R616,R625,R629,R632,-R635,R637,R639)","v":-411953.63890000002},{"$f":"+Q641-R641","v":233799.28957000002},{"$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":0.56753786711119159},null,{"$f":"SUM(V616,V625,V629,V632,-V635,V637,V639)","v":-1051102.0505299999},{"$f":"SUM(W616,W625,W629,W632,-W635,W637,W639)","v":-595479.21779999952},{"$f":"+V641-W641","v":-455622.83273000037},{"$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":-0.76513641301085344},null,{"$f":"SUM(AA616,AA625,AA629,AA632,-AA635,AA637,AA639)","v":-213263.2871999999},null,{"$f":"SUM(AC616,AC625,AC629,AC632,-AC635,AC637,AC639)","v":-90648.802499999991},-135403.17120000001,-110612.1667,-105650.1342,-204896.22519999999,-100784.71059999999,-2526934.3275000001,2215900.0691,-100919.3805,-166800.41649999999,93275.025200000018,-87604.182000000001,null,{"$f":"SUM(AP616,AP625,AP629,AP632,-AP635,AP637,AP639)","v":-91498.012899999987},-119822.7341,-147306.28470000002,-141633.52160000001,-115170.37410000002,-96387.200500000006,-57526.291499999992,-65095.739599999994,-55532.31822999999,-7557.1244699999997,0,0]
[null,"Line 60","Net Other Income and Deductions (Total of lines 41, 50, 59)",null,null,{"$f":"+F582-F610-F641","v":304982.74323000002},{"$f":"+G582-G610-G641","v":-195328.93949999989},{"$f":"+F642-G642","v":500311.68272999988},{"$f":"IF(G642<0,IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/(-G642)))),IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/G642))))","v":2.5613802235894498},null,{"$f":"+K582-K610-K641","v":3795664.7322299997},{"$f":"+L582-L610-L641","v":-2372939.7107000011},{"$f":"+K642-L642","v":6168604.4429300008},{"$f":"IF(L642<0,IF(M642=0,0,IF(OR(L642=0,K642=0),\"N.M.\",IF(ABS(M642/L642)>=10,\"N.M.\",M642/(-L642)))),IF(M642=0,0,IF(OR(L642=0,K642=0),\"N.M.\",IF(ABS(M642/L642)>=10,\"N.M.\",M642/L642))))","v":2.5995622287050457},null,null,{"$f":"+Q582-Q610-Q641","v":679934.41432999994},{"$f":"+R582-R610-R641","v":-571747.43109999993},{"$f":"+Q642-R642","v":1251681.8454299998},{"$f":"IF(R642<0,IF(S642=0,0,IF(OR(R642=0,Q642=0),\"N.M.\",IF(ABS(S642/R642)>=10,\"N.M.\",S642/(-R642)))),IF(S642=0,0,IF(OR(R642=0,Q642=0),\"N.M.\",IF(ABS(S642/R642)>=10,\"N.M.\",S642/R642))))","v":2.1892216341433421},null,{"$f":"+V582-V610-V641","v":3521838.4955300018},{"$f":"+W582-W610-W641","v":-4511116.1081999997},{"$f":"+V642-W642","v":8032954.6037300015},{"$f":"IF(W642<0,IF(X642=0,0,IF(OR(W642=0,V642=0),\"N.M.\",IF(ABS(X642/W642)>=10,\"N.M.\",X642/(-W642)))),IF(X642=0,0,IF(OR(W642=0,V642=0),\"N.M.\",IF(ABS(X642/W642)>=10,\"N.M.\",X642/W642))))","v":1.7807022499660878},null,{"$f":"+AA582-AA610-AA641","v":-557411.83279999997},null,{"$f":"+AC582-AC610-AC641","v":-330640.76750000007},-384797.38879999996,-232530.38329999999,-471577.47580000001,-184352.20479999995,-197294.05940000009,2223314.7075,-2599733.1990999999,-195328.93949999989,-233644.16350000008,240601.35480000009,-280783.42800000007,null,{"$f":"+AP582-AP610-AP641","v":-445652.25710000005},-255105.65589999995,-219420.22529999993,-149840.58839999998,-196700.87589999998,4382449.9205000009,178619.92150000011,196331.74959999989,304982.74323000002,549306.26746999996,0,0]
[null,"Line 61","Interest Charges "]
[]
["%,V4270002","4270002","Int on LTD - Install Pur Contr",null,null,254583.34,254583.34,{"$f":"+F645-G645","v":0},{"$f":"IF(G645<0,IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/(-G645)))),IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/G645))))","v":0},null,2291250.0099999998,2291250.0099999998,{"$f":"+K645-L645","v":0},{"$f":"IF(L645<0,IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/(-L645)))),IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/L645))))","v":0},null,null,763750,763750,{"$f":"+Q645-R645","v":0},{"$f":"IF(R645<0,IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/(-R645)))),IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/R645))))","v":0},null,3055000,3055000,{"$f":"+V645-W645","v":0},{"$f":"IF(W645<0,IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/(-W645)))),IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/W645))))","v":0},null,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,0,0,0]
["%,V4270005","4270005","Int on LTD - Other LTD",null,null,0,791501.25,{"$f":"+F646-G646","v":-791501.25},{"$f":"IF(G646<0,IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/(-G646)))),IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/G646))))","v":"N.M."},null,7183375.79,7262385.1299999999,{"$f":"+K646-L646","v":-79009.339999999851},{"$f":"IF(L646<0,IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/(-L646)))),IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/L646))))","v":-1.0879255036148139E-2},null,null,0,2432228.25,{"$f":"+Q646-R646","v":-2432228.25},{"$f":"IF(R646<0,IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/(-R646)))),IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/R646))))","v":"N.M."},null,9417375.0800000001,11802668.539999999,{"$f":"+V646-W646","v":-2385293.459999999},{"$f":"IF(W646<0,IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/(-W646)))),IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/W646))))","v":-0.20209780965347682},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,4627854.18,4690019.46,{"$f":"+F647-G647","v":-62165.280000000261},{"$f":"IF(G647<0,IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/(-G647)))),IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/G647))))","v":-1.325480214531994E-2},null,41650687.509999998,43069186.109999999,{"$f":"+K647-L647","v":-1418498.6000000015},{"$f":"IF(L647<0,IF(M647=0,0,IF(OR(L647=0,K647=0),\"N.M.\",IF(ABS(M647/L647)>=10,\"N.M.\",M647/(-L647)))),IF(M647=0,0,IF(OR(L647=0,K647=0),\"N.M.\",IF(ABS(M647/L647)>=10,\"N.M.\",M647/L647))))","v":-3.2935347242855094E-2},null,null,13883562.51,14284811.119999999,{"$f":"+Q647-R647","v":-401248.6099999994},{"$f":"IF(R647<0,IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/(-R647)))),IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/R647))))","v":-2.8089178542810123E-2},null,55534249.989999995,54617623.590000004,{"$f":"+V647-W647","v":916626.39999999106},{"$f":"IF(W647<0,IF(X647=0,0,IF(OR(W647=0,V647=0),\"N.M.\",IF(ABS(X647/W647)>=10,\"N.M.\",X647/(-W647)))),IF(X647=0,0,IF(OR(W647=0,V647=0),\"N.M.\",IF(ABS(X647/W647)>=10,\"N.M.\",X647/W647))))","v":1.6782612273299587E-2},null,4797395.8100000005,null,4797395.84,4797395.82,4797395.83,4797395.8499999996,4797395.8100000005,4797395.84,4797395.82,4797395.84,4690019.46,4627854.16,4627854.17,4627854.1500000004,null,4627854.17,4627854.17,4627854.16,4627854.18,4627854.1500000004,4627854.17,4627854.16,4627854.17,4627854.18,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINT_LONG-TERM_DEBT","Line 62","Interest on Long-Term Debt (427)",null,null,4882437.5199999996,5736104.0499999998,{"$f":"+F648-G648","v":-853666.53000000026},{"$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":-0.1488234039269215},null,51125313.310000002,52622821.25,{"$f":"+K648-L648","v":-1497507.9399999976},{"$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":-2.8457386062325528E-2},null,null,14647312.51,17480789.369999997,{"$f":"+Q648-R648","v":-2833476.8599999975},{"$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":-0.16209089875899568},null,68006625.069999993,69475292.129999995,{"$f":"+V648-W648","v":-1468667.0600000024},{"$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":-2.1139415394639559E-2},null,5878310.7600000007,null,5820097.6299999999,5877302.1900000004,5873423.6200000001,5847430.2699999996,5874686.9500000011,5849091.2199999997,5874821.5200000005,5869863.7999999998,5736104.0499999998,5678532.5300000003,5602422.6299999999,5600356.6000000006,null,6242033.79,6127283.1200000001,6262379.25,6215139.0199999996,6259844.5700000003,5371321.0499999998,4882437.49,4882437.5,4882437.5199999996,0,0,0]
[]
["%,V4280002","4280002","Amrtz Debt Dscnt&Exp-Instl Pur",null,null,14381.710000000001,14381.710000000001,{"$f":"+F650-G650","v":0},{"$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":0},null,129435.41,128715.39,{"$f":"+K650-L650","v":720.02000000000407},{"$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":5.5938920745996577E-3},null,null,43145.14,43145.13,{"$f":"+Q650-R650","v":1.0000000002037268E-2},{"$f":"IF(R650<0,IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/(-R650)))),IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/R650))))","v":2.3177586907345671E-7},null,172580.54,171320.52,{"$f":"+V650-W650","v":1260.0200000000186},{"$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":7.3547523670837488E-3},null,14201.710000000001,null,14201.710000000001,14201.710000000001,14201.710000000001,14201.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,null,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,0,0,0]
["%,V4280003","4280003","Amrtz Debt Dscnt&Exp-N/P",null,null,0,633.98,{"$f":"+F651-G651","v":-633.98},{"$f":"IF(G651<0,IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/(-G651)))),IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/G651))))","v":"N.M."},null,19881.439999999999,9002.8000000000011,{"$f":"+K651-L651","v":10878.639999999998},{"$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":1.208361842982183},null,null,0,1901.94,{"$f":"+Q651-R651","v":-1901.94},{"$f":"IF(R651<0,IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/(-R651)))),IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/R651))))","v":"N.M."},null,21783.37,28590.130000000005,{"$f":"+V651-W651","v":-6806.7600000000057},{"$f":"IF(W651<0,IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/(-W651)))),IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/W651))))","v":-0.23808076423576963},null,1420.18,null,1420.18,1420.18,1420.18,1420.18,1420.14,0,633.98,633.98,633.98,633.98,633.97,633.98,null,1790.49,1930.23,1930.22,1930.24,1930.22,10370.040000000001,0,0,0,0,0,0]
["%,V4280006","4280006","Amrtz Dscnt&Exp-Sn Unsec Note",null,null,47680.78,47678.62,{"$f":"+F652-G652","v":2.1599999999962165},{"$f":"IF(G652<0,IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/(-G652)))),IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/G652))))","v":4.5303324634735993E-5},null,429650.71,447605.07,{"$f":"+K652-L652","v":-17954.359999999986},{"$f":"IF(L652<0,IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/(-L652)))),IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/L652))))","v":-4.0112056818301871E-2},null,null,143058.45000000001,148084.14000000001,{"$f":"+Q652-R652","v":-5025.6900000000023},{"$f":"IF(R652<0,IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/(-R652)))),IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/R652))))","v":-3.3938070613098753E-2},null,572686.57000000007,563499.72,{"$f":"+V652-W652","v":9186.8500000000931},{"$f":"IF(W652<0,IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/(-W652)))),IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/W652))))","v":1.6303202422177056E-2},null,49637.55,null,49637.55,49637.55,49637.55,50202.76,50202.76,50202.76,50202.76,50202.76,47678.62,47678.62,47678.62,47678.62,null,47678.62,47678.62,48178.73,47678.62,47688.85,47688.82,47688.85,47688.82,47680.78,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DEBT_DISC&EXP","Line 63","Amort. Of Debt Disc. And Expense (428)",null,null,62062.49,62694.310000000005,{"$f":"+F653-G653","v":-631.82000000000698},{"$f":"IF(G653<0,IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/(-G653)))),IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/G653))))","v":-1.0077788558483328E-2},null,578967.56000000006,585323.26,{"$f":"+K653-L653","v":-6355.6999999999534},{"$f":"IF(L653<0,IF(M653=0,0,IF(OR(L653=0,K653=0),\"N.M.\",IF(ABS(M653/L653)>=10,\"N.M.\",M653/(-L653)))),IF(M653=0,0,IF(OR(L653=0,K653=0),\"N.M.\",IF(ABS(M653/L653)>=10,\"N.M.\",M653/L653))))","v":-1.0858444272315358E-2},null,null,186203.59000000003,193131.21000000002,{"$f":"+Q653-R653","v":-6927.6199999999953},{"$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":-3.5870018108414455E-2},null,767050.48,763410.37,{"$f":"+V653-W653","v":3640.109999999986},{"$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":4.7682218411573135E-3},null,65259.44,null,65259.44,65259.44,65259.44,65824.650000000009,66004.61,64584.47,65218.450000000004,65218.450000000004,62694.310000000005,62694.310000000005,62694.3,62694.310000000005,null,63850.820000000007,63990.560000000005,64490.66,63990.570000000007,64000.78,72440.58,62070.559999999998,62070.54,62062.49,0,0,0]
[]
["%,V4281004","4281004","Amrtz Loss Rcquired Debt-Dbnt",null,null,2804.23,2804.23,{"$f":"+F655-G655","v":0},{"$f":"IF(G655<0,IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/(-G655)))),IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/G655))))","v":0},null,25238.25,25238.07,{"$f":"+K655-L655","v":0.18000000000029104},{"$f":"IF(L655<0,IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/(-L655)))),IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/L655))))","v":7.1320826037922489E-6},null,null,8412.69,8412.69,{"$f":"+Q655-R655","v":0},{"$f":"IF(R655<0,IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/(-R655)))),IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/R655))))","v":0},null,33650.94,33650.76,{"$f":"+V655-W655","v":0.18000000000029104},{"$f":"IF(W655<0,IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/(-W655)))),IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/W655))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0,0,0]
["%,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,{"$f":"+F656-G656","v":0},{"$f":"IF(G656<0,IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/(-G656)))),IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/G656))))","v":0},null,25238.25,25238.07,{"$f":"+K656-L656","v":0.18000000000029104},{"$f":"IF(L656<0,IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/(-L656)))),IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/L656))))","v":7.1320826037922489E-6},null,null,8412.69,8412.69,{"$f":"+Q656-R656","v":0},{"$f":"IF(R656<0,IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/(-R656)))),IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/R656))))","v":0},null,33650.94,33650.76,{"$f":"+V656-W656","v":0.18000000000029104},{"$f":"IF(W656<0,IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/(-W656)))),IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/W656))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DBT_PREM","Line 65","(Less) Amort. Of Premium on Debt-Credit (429)",null,null,0,0,{"$f":"+F658-G658","v":0},{"$f":"IF(G658<0,IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/(-G658)))),IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/G658))))","v":0},null,0,0,{"$f":"+K658-L658","v":0},{"$f":"IF(L658<0,IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/(-L658)))),IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/L658))))","v":0},null,null,0,0,{"$f":"+Q658-R658","v":0},{"$f":"IF(R658<0,IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/(-R658)))),IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/R658))))","v":0},null,0,0,{"$f":"+V658-W658","v":0},{"$f":"IF(W658<0,IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/(-W658)))),IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/W658))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_GAIN_REAQUIRED","Line 66","(Less) Amortization of Gain on Reacquired Debt-Credit (429.1)",null,null,0,0,{"$f":"+F660-G660","v":0},{"$f":"IF(G660<0,IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/(-G660)))),IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/G660))))","v":0},null,0,0,{"$f":"+K660-L660","v":0},{"$f":"IF(L660<0,IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/(-L660)))),IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/L660))))","v":0},null,null,0,0,{"$f":"+Q660-R660","v":0},{"$f":"IF(R660<0,IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/(-R660)))),IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/R660))))","v":0},null,0,0,{"$f":"+V660-W660","v":0},{"$f":"IF(W660<0,IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/(-W660)))),IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/W660))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4300001","4300001","Interest Exp - Assoc Non-CBP",null,null,6139.95,0,{"$f":"+F662-G662","v":6139.95},{"$f":"IF(G662<0,IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/(-G662)))),IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/G662))))","v":"N.M."},null,6139.95,841256.94000000006,{"$f":"+K662-L662","v":-835116.99000000011},{"$f":"IF(L662<0,IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/(-L662)))),IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/L662))))","v":-0.99270145694132406},null,null,6139.95,180006.94,{"$f":"+Q662-R662","v":-173866.99},{"$f":"IF(R662<0,IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/(-R662)))),IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/R662))))","v":-0.96589048177809134},null,6139.95,1171881.94,{"$f":"+V662-W662","v":-1165741.99},{"$f":"IF(W662<0,IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/(-W662)))),IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/W662))))","v":-0.99476060702838376},null,110208.33,null,110208.33,110208.33,110208.34,110208.34,110208.33,110208.33,110208.33,69798.61,0,0,0,0,null,0,0,0,0,0,0,0,0,6139.95,0,0,0]
["%,V4300003","4300003","Int to Assoc Co - CBP",null,null,2985.9700000000003,567655.13,{"$f":"+F663-G663","v":-564669.16},{"$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":-0.99473981676163137},null,1231572.1299999999,3056382.67,{"$f":"+K663-L663","v":-1824810.54},{"$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":-0.59704910576528036},null,null,-7879.35,1225155.03,{"$f":"+Q663-R663","v":-1233034.3800000001},{"$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":-1.0064313085340719},null,3520049.33,4160753.51,{"$f":"+V663-W663","v":-640704.1799999997},{"$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":-0.15398753578170982},null,216790.63,null,330402.89,226886.45,260737.15,297611.46000000002,355223.43,360366.26,345826.51,311673.39,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,2985.9700000000003,559385.82999999996,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_ASSOC_COS","Line 67","Interest on Debt to Assoc. Companies (430)",null,null,9125.92,567655.13,{"$f":"+F664-G664","v":-558529.21},{"$f":"IF(G664<0,IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/(-G664)))),IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/G664))))","v":-0.98392347832741323},null,1237712.0799999998,3897639.61,{"$f":"+K664-L664","v":-2659927.5300000003},{"$f":"IF(L664<0,IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/(-L664)))),IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/L664))))","v":-0.68244573540753817},null,null,-1739.4000000000005,1405161.97,{"$f":"+Q664-R664","v":-1406901.3699999999},{"$f":"IF(R664<0,IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/(-R664)))),IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/R664))))","v":-1.0012378644150182},null,3526189.2800000003,5332635.45,{"$f":"+V664-W664","v":-1806446.17},{"$f":"IF(W664<0,IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/(-W664)))),IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/W664))))","v":-0.33875298376152824},null,326998.96000000002,null,440611.22000000003,337094.78,370945.49,407819.80000000005,465431.76,470574.59,456034.84,381472,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,9125.92,559385.82999999996,0,0]
[]
["%,V4310001","4310001","Other Interest Expense",null,null,-5196.28,-1097319.24,{"$f":"+F666-G666","v":1092122.96},{"$f":"IF(G666<0,IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/(-G666)))),IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/G666))))","v":0.99526456858625756},null,-6123636.3600000003,-8411888.8599999994,{"$f":"+K666-L666","v":2288252.4999999991},{"$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":0.27202600249285736},null,null,-15253.42,-3267823.36,{"$f":"+Q666-R666","v":3252569.94},{"$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":0.99533223852099528},null,-9269529.1600000001,-8300413.5899999999,{"$f":"+V666-W666","v":-969115.5700000003},{"$f":"IF(W666<0,IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/(-W666)))),IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/W666))))","v":-0.11675509412778554},null,-29760.57,null,96007.03,-53003.380000000005,-1964877.88,-1026269.88,-1123659.49,-1072261.8999999999,-1081224.6200000001,-1089279.5,-1097319.24,-1105832.3700000001,-914915.98,-1125144.45,null,-1131229.43,-1139774.1499999999,-1017960.29,-1137169.27,-1144633.6599999999,-537616.14,-4823.18,-5233.96,-5196.28,0,0,0]
["%,V4310002","4310002","Interest on Customer Deposits",null,null,131788.46,165793.48000000001,{"$f":"+F667-G667","v":-34005.020000000019},{"$f":"IF(G667<0,IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/(-G667)))),IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/G667))))","v":-0.20510468807337909},null,1192596.57,1516660.71,{"$f":"+K667-L667","v":-324064.1399999999},{"$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":-0.21366950291736633},null,null,403967.03,508535.22000000003,{"$f":"+Q667-R667","v":-104568.19},{"$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":-0.20562624944640018},null,1701886.01,1943477.45,{"$f":"+V667-W667","v":-241591.43999999994},{"$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":-0.12430884649574912},null,138980.03,null,172154.09,160744.20000000001,173453.72,166075.94,171462.43,164235.11000000002,171683.62,171058.12,165793.48000000001,172014.09,165894.79,171380.56,null,134615.58000000002,121648.79000000001,135418.28,130851.32,135267.87,130827.7,135983.64000000001,136194.93,131788.46,0,0,0]
["%,V4310007","4310007","Lines Of Credit",null,null,51662.130000000005,65188.310000000005,{"$f":"+F668-G668","v":-13526.18},{"$f":"IF(G668<0,IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/(-G668)))),IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/G668))))","v":-0.20749395098599732},null,490252.98,512817.55,{"$f":"+K668-L668","v":-22564.570000000007},{"$f":"IF(L668<0,IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/(-L668)))),IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/L668))))","v":-4.4001165716734944E-2},null,null,150140.87,162840.85,{"$f":"+Q668-R668","v":-12699.98000000001},{"$f":"IF(R668<0,IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/(-R668)))),IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/R668))))","v":-7.7990135767530139E-2},null,657664.49,623423.36,{"$f":"+V668-W668","v":34241.130000000005},{"$f":"IF(W668<0,IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/(-W668)))),IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/W668))))","v":5.4924361512536206E-2},null,33733.17,null,13975.69,4618.4400000000005,155308.96,56320.380000000005,48102.840000000004,71650.39,49533.270000000004,48119.270000000004,65188.310000000005,57056.78,53739.76,56614.97,null,69288.67,48891.72,53623.450000000004,55412.67,55416.33,57479.270000000004,45565.91,52912.83,51662.130000000005,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTH_INTEREST_EXP","Line 68","Other Interest Expense (431)",null,null,178254.31,-866337.45,{"$f":"+F669-G669","v":1044591.76},{"$f":"IF(G669<0,IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/(-G669)))),IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/G669))))","v":1.2057562096617203},null,-4440786.8100000005,-6382410.5999999996,{"$f":"+K669-L669","v":1941623.7899999991},{"$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":0.30421480404284851},null,null,538854.48,-2596447.2899999996,{"$f":"+Q669-R669","v":3135301.7699999996},{"$f":"IF(R669<0,IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/(-R669)))),IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/R669))))","v":1.2075353049050344},null,-6909978.6600000001,-5733512.7799999993,{"$f":"+V669-W669","v":-1176465.8800000008},{"$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":-0.20519111496599837},null,142952.63,null,282136.81,112359.26000000001,-1636115.2,-803873.55999999994,-904094.22000000009,-836376.39999999991,-860007.7300000001,-870102.11,-866337.45,-876761.50000000012,-695281.42999999993,-897148.91999999993,null,-927325.17999999982,-969233.6399999999,-828918.56,-950905.27999999991,-953949.46,-349309.17,176726.37000000002,183873.8,178254.31,0,0,0]
[]
["%,V4320000","4320000","Allw Brrwed Fnds Used Cnstr-Cr",null,null,382779.99,312200.98,{"$f":"+F671-G671","v":70579.010000000009},{"$f":"IF(G671<0,IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/(-G671)))),IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/G671))))","v":0.2260691494306008},null,2840845.26,2749663.93,{"$f":"+K671-L671","v":91181.329999999609},{"$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":3.316089977584992E-2},null,null,1058235.5,1023792.08,{"$f":"+Q671-R671","v":34443.420000000042},{"$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":3.3642983446404512E-2},null,4012971.7199999997,3537257.14,{"$f":"+V671-W671","v":475714.57999999961},{"$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":0.13448685271436037},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC-BRWD_FUNDS-CR","Line 69","(Less) Allowance for Borrowed Funds Used During Construction-Cr. (432)",null,null,382779.99,312200.98,{"$f":"+F672-G672","v":70579.010000000009},{"$f":"IF(G672<0,IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/(-G672)))),IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/G672))))","v":0.2260691494306008},null,2840845.26,2749663.93,{"$f":"+K672-L672","v":91181.329999999609},{"$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":3.316089977584992E-2},null,null,1058235.5,1023792.08,{"$f":"+Q672-R672","v":34443.420000000042},{"$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":3.3642983446404512E-2},null,4012971.7199999997,3537257.14,{"$f":"+V672-W672","v":475714.57999999961},{"$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":0.13448685271436037},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,0,0,0]
[]
[null,"Line 70","Net Interest Charges (Total of lines 62 thru 69)",null,null,{"$f":"SUM(F648,F653,F656,-F658,-F660,F664,F669,-F672)","v":4751904.4799999995},{"$f":"SUM(G648,G653,G656,-G658,-G660,G664,G669,-G672)","v":5190719.2899999991},{"$f":"+F674-G674","v":-438814.80999999959},{"$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":-8.4538343432553384E-2},null,{"$f":"SUM(K648,K653,K656,-K658,-K660,K664,K669,-K672)","v":45685599.130000003},{"$f":"SUM(L648,L653,L656,-L658,-L660,L664,L669,-L672)","v":47998947.659999996},{"$f":"+K674-L674","v":-2313348.5299999937},{"$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":-4.8195817674724285E-2},null,null,{"$f":"SUM(Q648,Q653,Q656,-Q658,-Q660,Q664,Q669,-Q672)","v":14320808.369999999},{"$f":"SUM(R648,R653,R656,-R658,-R660,R664,R669,-R672)","v":15467255.869999999},{"$f":"+Q674-R674","v":-1146447.5},{"$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":-7.4120937135567028E-2},null,{"$f":"SUM(V648,V653,V656,-V658,-V660,V664,V669,-V672)","v":61410565.390000001},{"$f":"SUM(W648,W653,W656,-W658,-W660,W664,W669,-W672)","v":66334218.790000007},{"$f":"+V674-W674","v":-4923653.400000006},{"$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":-7.422493985475645E-2},null,{"$f":"SUM(AA648,AA653,AA656,-AA658,-AA660,AA664,AA669,-AA672)","v":6241331.6000000015},null,{"$f":"SUM(AC648,AC653,AC656,-AC658,-AC660,AC664,AC669,-AC672)","v":6407124},6086781.8900000015,4399167.290000001,5218183.78,5195441.1400000015,5224993.6899999995,5192992.9700000007,5083543.6100000003,5190719.2899999991,5192057.9500000011,5274447.62,5258460.6900000004,null,{"$f":"SUM(AP648,AP653,AP656,-AP658,-AP660,AP664,AP669,-AP672)","v":5349355.5200000014},5077348.9400000004,5381121.8800000008,5250902.8199999994,5375497.2800000003,4930564.32,4801083.0500000007,4767820.84,4751904.4799999995,559385.82999999996,0,0]
[null,"Line 71","Income Before Extraordinary Items (Total of lines 27, 60 and 70)",null,null,{"$f":"+F542+F642-F674","v":9098825.7319999896},{"$f":"+G542+G642-G674","v":-3447093.5319999936},{"$f":"+F675-G675","v":12545919.263999984},{"$f":"IF(G675<0,IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/(-G675)))),IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/G675))))","v":3.6395645048600924},null,{"$f":"+K542+K642-K674","v":33994242.490999974},{"$f":"+L542+L642-L674","v":17967491.492999978},{"$f":"+K675-L675","v":16026750.997999996},{"$f":"IF(L675<0,IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/(-L675)))),IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/L675))))","v":0.89198600729789779},null,null,{"$f":"+Q542+Q642-Q674","v":16357931.410000054},{"$f":"+R542+R642-R674","v":6797507.8979999591},{"$f":"+Q675-R675","v":9560423.5120000951},{"$f":"IF(R675<0,IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/(-R675)))),IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/R675))))","v":1.4064600814679558},null,{"$f":"+V542+V642-V674","v":52888472.058999762},{"$f":"+W542+W642-W674","v":31284602.78099981},{"$f":"+V675-W675","v":21603869.277999952},{"$f":"IF(W675<0,IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/(-W675)))),IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/W675))))","v":0.6905591683305855},null,{"$f":"+AA542+AA642-AA674","v":3532610.3440000042},null,{"$f":"+AC542+AC642-AC674","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP542+AP642-AP674","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,6099787.1540000252,-4374627,0]
[null,"Line 72","Extraordinary Items"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_INCOME","Line 73","Extraordinary Income (434)",null,null,0,0,{"$f":"+F678-G678","v":0},{"$f":"IF(G678<0,IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/(-G678)))),IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/G678))))","v":0},null,0,0,{"$f":"+K678-L678","v":0},{"$f":"IF(L678<0,IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/(-L678)))),IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/L678))))","v":0},null,null,0,0,{"$f":"+Q678-R678","v":0},{"$f":"IF(R678<0,IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/(-R678)))),IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/R678))))","v":0},null,0,0,{"$f":"+V678-W678","v":0},{"$f":"IF(W678<0,IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/(-W678)))),IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/W678))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_DEDUCT","Line 74","(Less) Extraordinary Deductions (435)",null,null,0,0,{"$f":"+F680-G680","v":0},{"$f":"IF(G680<0,IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/(-G680)))),IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/G680))))","v":0},null,0,0,{"$f":"+K680-L680","v":0},{"$f":"IF(L680<0,IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/(-L680)))),IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/L680))))","v":0},null,null,0,0,{"$f":"+Q680-R680","v":0},{"$f":"IF(R680<0,IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/(-R680)))),IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/R680))))","v":0},null,0,0,{"$f":"+V680-W680","v":0},{"$f":"IF(W680<0,IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/(-W680)))),IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/W680))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 75","Net Extraordinary Items (Total of line 73 less line 74)",null,null,{"$f":"+F678-F680","v":0},{"$f":"+G678-G680","v":0},{"$f":"+F682-G682","v":0},{"$f":"IF(G682<0,IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/(-G682)))),IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/G682))))","v":0},null,{"$f":"+K678-K680","v":0},{"$f":"+L678-L680","v":0},{"$f":"+K682-L682","v":0},{"$f":"IF(L682<0,IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/(-L682)))),IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/L682))))","v":0},null,null,{"$f":"+Q678-Q680","v":0},{"$f":"+R678-R680","v":0},{"$f":"+Q682-R682","v":0},{"$f":"IF(R682<0,IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/(-R682)))),IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/R682))))","v":0},null,{"$f":"+V678-V680","v":0},{"$f":"+W678-W680","v":0},{"$f":"+V682-W682","v":0},{"$f":"IF(W682<0,IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/(-W682)))),IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/W682))))","v":0},null,{"$f":"+AA678-AA680","v":0},null,{"$f":"+AC678-AC680","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP678-AP680","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINC_TX_FED_&_OTH_EXT","Line 76","Income Taxes-Federal and Other (409.3)",null,null,0,0,{"$f":"+F684-G684","v":0},{"$f":"IF(G684<0,IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/(-G684)))),IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/G684))))","v":0},null,0,0,{"$f":"+K684-L684","v":0},{"$f":"IF(L684<0,IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/(-L684)))),IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/L684))))","v":0},null,null,0,0,{"$f":"+Q684-R684","v":0},{"$f":"IF(R684<0,IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/(-R684)))),IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/R684))))","v":0},null,0,0,{"$f":"+V684-W684","v":0},{"$f":"IF(W684<0,IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/(-W684)))),IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/W684))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 77","Extraordinary Items After Taxes (line 75 less line 76)",null,null,{"$f":"+F682-F684","v":0},{"$f":"+G682-G684","v":0},{"$f":"+F686-G686","v":0},{"$f":"IF(G686<0,IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/(-G686)))),IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/G686))))","v":0},null,{"$f":"+K682-K684","v":0},{"$f":"+L682-L684","v":0},{"$f":"+K686-L686","v":0},{"$f":"IF(L686<0,IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/(-L686)))),IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/L686))))","v":0},null,null,{"$f":"+Q682-Q684","v":0},{"$f":"+R682-R684","v":0},{"$f":"+Q686-R686","v":0},{"$f":"IF(R686<0,IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/(-R686)))),IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/R686))))","v":0},null,{"$f":"+V682-V684","v":0},{"$f":"+W682-W684","v":0},{"$f":"+V686-W686","v":0},{"$f":"IF(W686<0,IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/(-W686)))),IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/W686))))","v":0},null,{"$f":"+AA682-AA684","v":0},null,{"$f":"+AC682-AC684","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP682-AP684","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Line 78","Net Income (Total of line 71 and 77)",null,null,{"$f":"+F675+F686","v":9098825.7319999896},{"$f":"+G675+G686","v":-3447093.5319999936},{"$f":"+F687-G687","v":12545919.263999984},{"$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":3.6395645048600924},null,{"$f":"+K675+K686","v":33994242.490999974},{"$f":"+L675+L686","v":17967491.492999978},{"$f":"+K687-L687","v":16026750.997999996},{"$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":0.89198600729789779},null,null,{"$f":"+Q675+Q686","v":16357931.410000054},{"$f":"+R675+R686","v":6797507.8979999591},{"$f":"+Q687-R687","v":9560423.5120000951},{"$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":1.4064600814679558},null,{"$f":"+V675+V686","v":52888472.058999762},{"$f":"+W675+W686","v":31284602.78099981},{"$f":"+V687-W687","v":21603869.277999952},{"$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":0.6905591683305855},null,{"$f":"+AA675+AA686","v":3532610.3440000042},null,{"$f":"+AC675+AC686","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP675+AP686","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,6099787.1540000252,-4374627,0]
[]
["Check"]
["%,FACCOUNT,TGL_FERC_ACCT,NINCOME_STATEMENT",null,"Net Income Verification",null,null,-9098825.7319999821,3447093.5319999997,null,null,null,-33994242.490999825,-17967491.492999937,null,null,null,null,-16357931.409999985,-6797507.8979999945,null,null,null,-52888472.058999985,-31284602.780999962,null,null,null,-3532610.3440000117,null,-1130431.6210000031,-6990072.5499999821,-2838883.1799999997,1463374.7250000141,859312.780000014,-2533283.7489999975,-6393099.3550000014,-3851502.0749999927,3447093.5319999997,167329.56199999159,-3930268.0950000039,-15131291.034999996,null,-7578654.9599999841,7861640.1470000036,-11654429.79400002,1732284.5569999984,5365094.1839999957,-13362245.214999994,-4218851.362000009,-3040254.3159999871,-9098825.7319999821,-6099787.1539999126,4374627,0]
[null,null,"This line should be zero",null,null,{"$f":"+F687+F690","v":0},{"$f":"+G687+G690","v":6.0535967350006104E-9},null,null,null,{"$f":"+K687+K690","v":1.4901161193847656E-7},{"$f":"+L687+L690","v":4.0978193283081055E-8},null,null,null,null,{"$f":"+Q687+Q690","v":6.891787052154541E-8},{"$f":"+R687+R690","v":-3.5390257835388184E-8},null,null,null,{"$f":"+V687+V690","v":-2.2351741790771484E-7},{"$f":"+W687+W690","v":-1.5273690223693848E-7},null,null,null,{"$f":"+AA687+AA690","v":-7.4505805969238281E-9},null,{"$f":"+AC687+AC690","v":-5.5879354476928711E-9},2.3283064365386963E-8,4.6566128730773926E-9,2.8405338525772095E-8,1.3737007975578308E-8,-8.8475644588470459E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,6.0535967350006104E-9,-3.1606759876012802E-8,6.9849193096160889E-9,0,null,{"$f":"+AP687+AP690","v":0},9.3132257461547852E-9,-1.862645149230957E-8,-1.280568540096283E-8,-1.1175870895385742E-8,0,-2.2351741790771484E-8,7.9162418842315674E-9,0,1.126900315284729E-7,0,0]
[]
[]
[]
[]
[]
[null,"Report as of Date: ","2025-09-30"]
[null,"Rounding Tolerance:",1E-3]
[null,"Error Message Shown:","ERROR ABOVE"]
[null,"Error Message Shown:","E"]
[null,"Error Message Counter"]
[null,"Error Message Counter"]
[null,"Total Error Message Count",{"$f":"SUM(C701:C702)","v":0}]
[null,"Operator","S231357"]
[null,"RID   Report ID","FERC_IS1"]
[null,"LYN   Report Layout","FERC_IS1"]
[null,"BUN   Business Unit","Error"]
[null,"RBN   Report Request","Kentucky Power Integrated Elim"]
[null,"RBU   Request Bus Unit","X992"]
[null,"SCN   Scope Decrip","GLR6283P"]
[null,"SCD   Scope Description","KYP CORP CONSOLIDATED"]
[null,"SFD   Scope Field Descr","Kentucky Power Corp Consol"]
[null,"SFV   Scope Field Value","KYP_CORP_CONSOL"]
[null,"STN   Scope Tree Name","GL_PRPT_CONS"]
[null,"Elapsed Run Time",{"$f":"UPPER(TEXT(NvsElapsedTime,\"hh:mm:ss\"))","v":"00:04:36"}]
[null,"Performance : GL_FERC_ACCT",{"$f":"NvsTree.GL_FERC_ACCT","v":"YSNYN"}]
[null,"Performance: GL_PRPT_CONS",{"$f":"NvsTree.GL_PRPT_CONS","v":"YSNYN"}]
[null,"Reserved Section"]

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

{"sheet":"O&M","index":2,"n_rows":1700,"n_cols":25,"rows_kept":1700,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C"]
[null,null,"Kentucky Power Corp Consol",null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol"]
[null,null,"September 2025",null,null,null,"As of: Sep 2025",null,null,null,null,"As of: Sep 2025",null,null,null,null,null,"As of: Sep 2025",null,null,null,null,"As of: Sep 2025"]
[null,"Run Date: 10/08/2025  11:17 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,374330.16000000003,363249,{"$f":"+F13-G13","v":11081.160000000033},{"$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":3.0505686182205685E-2},null,3172433.89,3531478.93,{"$f":"+K13-L13","v":-359045.04000000004},{"$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":-0.10166988027307869},null,null,1220723.98,1194394,{"$f":"+Q13-R13","v":26329.979999999981},{"$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":2.2044635187383713E-2},null,4067879.68,4984157.66,{"$f":"+V13-W13","v":-916277.98},{"$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":-0.18383808107707411}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172498.23,3531478.93,-358980.70000000019,-0.10165166127722024,null,null,1220788.32,1194394,26394.320000000065,2.209850350889243E-2,null,4067944.02,4984157.66,-916213.64000000013,-0.18382517217563302]
["%,V5010000","5010000","Fuel",null,null,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5010","Line 5","(501) Fuel",null,null,6489005.9010000005,4284734.4679999994,2204271.4330000011,0.51444761617372681,null,108471204.12099999,102372163.56799997,6099040.553000018,5.9577138358991255E-2,null,null,40949337.365999997,31817850.967999998,9131486.3979999982,0.28699255669981483,null,141477464.463,116788673.04799998,24688791.415000021,0.21139713955695827]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5020","Line 6","(502) Steam Expenses",null,null,250690.03000000003,171459.82,79230.210000000021,0.46209199333114903,null,3618834.23,3550093.48,68740.75,1.9363081672993016E-2,null,null,1459598.75,1218446.21,241152.54000000004,0.19791808454145879,null,5121983.84,4457333.91,664649.9299999997,0.14911378492620037]
["%,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,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5050","Line 9","(505) Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-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,347684.11799999996,386954.49000000005,{"$f":"+F45-G45","v":-39270.37200000009},{"$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":-0.10148576386851096},null,3487233.4440000001,5079022.74,{"$f":"+K45-L45","v":-1591789.2960000001},{"$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":-0.31340464051554928},null,null,1068116.838,1403065.4,{"$f":"+Q45-R45","v":-334948.56199999992},{"$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":-0.23872626464881819},null,4674065.3440000005,6535710.7999999998,{"$f":"+V45-W45","v":-1861645.4559999993},{"$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":-0.28484207960976476}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5070","Line 11","(507) Rents",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5090","Line 12","(509) Allowances",null,null,-156573.62,43345.19,-199918.81,-4.6122490177110764,null,-144841.43000000002,70488.090000000011,-215329.52000000002,-3.05483550483493,null,null,-152740.76,57457.86,-210198.62,-3.6583092374132971,null,-134104.44000000003,72682.78,-206787.22000000003,-2.8450648145269075]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-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,1738.53,0,{"$f":"+K77-L77","v":1738.53},{"$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,1738.53,0,{"$f":"+V77-W77","v":1738.53},{"$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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509","Line 13","TOTAL Operation (Enter Total of Lines 4 thru 12)","o",null,7309474.5890000015,5252686.8579999991,2056787.7310000025,0.39156869362342689,null,118669795.28499998,114633469.68799998,4036325.5970000029,3.5210707727732091E-2,null,null,44569221.143999986,35703156.278000005,8866064.8659999818,0.24832720101732797,null,155286417.24700001,132875933.13799997,22410484.109000042,0.16865720962219211]
[null,"Line 14","Maintenance"]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,{"$f":"+F84-G84","v":-55041.07},{"$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":-0.46820507834414121},null,733547.39,1331858.45,{"$f":"+K84-L84","v":-598311.05999999994},{"$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":-0.44923021661949131},null,null,208940.08000000002,419548.13,{"$f":"+Q84-R84","v":-210608.05},{"$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":-0.50198781722611896},null,1079119.1499999999,1692772.04,{"$f":"+V84-W84","v":-613652.89000000013},{"$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":-0.36251360224498991}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5100","Line 15","(510) Maintenance Supervision and Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5110","Line 16","(511) Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M."]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5120","Line 17","(512) Maintenance of Boiler Plant",null,null,611724.32000000007,1680531.76,-1068807.44,-0.63599359764554519,null,9050999.6799999997,9457495.120000001,-406495.44000000134,-4.2981300528548545E-2,null,null,1809309.5299999998,3236530.23,-1427220.7000000002,-0.4409724608072022,null,13074983.319999998,13810205.830000002,-735222.5100000035,-5.3237621441012468E-2]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5130","Line 18","(513) Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-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,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,null,null,null,17390.150000000001,0,17390.150000000001,null,null,46935.4,0,46935.4,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5132","Line 18.2","(513.2) Maintenance of Computer Software","m",null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,null,null,null,17390.150000000001,0,17390.150000000001,null,null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,null,null,null,1442.33,0,1442.33,null,null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5133","Line 18.3","(513.3) Maintenance of Communication Equipment","m",null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,null,null,null,1442.33,0,1442.33,null,null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,{"$f":"IF(L100<0,IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/(-L100)))),IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/L100))))","v":-0.12450115660692775},null,null,311628.57,393039.85000000003,-81411.280000000028,{"$f":"IF(R100<0,IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/(-R100)))),IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/R100))))","v":-0.20713238110588536},null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210704.5799999998,-150722.23999999976,-0.12449134370995753,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M."]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,1724011.4300000002,2599349.02,-875337.58999999985,-0.33675261893071978,null,16270699.199999999,16207174.160000002,63525.039999997243,3.9195629893815642E-3,null,null,4196087.88,5538673.9099999992,-1342586.0299999993,-0.24240207165400707,null,22501521.239999995,23797382.640000001,-1295861.400000006,-5.4453946452995554E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,{"$f":"IF(L132<0,IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/(-L132)))),IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/L132))))","v":-0.34951728900233525},null,null,200406.75,243144.65,-42737.899999999994,{"$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":-0.17577150062730146},null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,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,0,0,{"$f":"+K148-L148","v":0},0,null,null,0,0,{"$f":"+Q148-R148","v":0},0,null,0,-80.7,{"$f":"+V148-W148","v":80.7},{"$f":"IF(W148<0,IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/(-W148)))),IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/W148))))","v":"N.M."}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,9033486.0190000013,7852035.8779999996,1181450.1410000017,0.15046418016379851,null,134940494.48499998,130840643.84799999,4099850.6369999945,3.133468711574721E-2,null,null,48765309.023999982,41241830.188000008,7523478.8359999731,0.18242349579793996,null,177787938.48699999,156673315.77800003,21114622.708999962,0.13476846777736265]
[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,14.63,0,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,14.63,0,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,14.63,0,14.63,"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,14.63,0,14.63,"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,14.63,0,14.63,"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,14.63,0,14.63,"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,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"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,0.01,0,0.01,"N.M.",null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
["%,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,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"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,0.01,0,0.01,"N.M.",null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
[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,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"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,0.01,0,0.01,"N.M.",null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
[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,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"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,0,2364794.5499999998,-2364794.5499999998,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550","Line 76","(555) Purchased Power",null,null,11515063.709999999,13515572.489999998,-2000508.7799999993,-0.14801509750919914,null,110001439.26999998,79613451.630000025,30387987.639999956,0.38169413607673708,null,null,27598383.98,27585649.609999999,12734.370000001043,4.6163023818676869E-4,null,137987218.82999995,115610871.17000002,22376347.659999937,0.19354881970482374]
[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,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,{"$f":"+K257-L257","v":-11720.920000000006},{"$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":-0.23773335388659478},null,null,14019.33,18432.03,{"$f":"+Q257-R257","v":-4412.6999999999989},{"$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":-0.23940390722020305},null,58154.35,71188.19,{"$f":"+V257-W257","v":-13033.840000000004},{"$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":-0.18308991983080344}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560","Line 77","(556) System Control and Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.94,-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,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587704.69000000006,635766.92000000016,-48062.230000000098,-7.5597248752734866E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750944.56,810221.95000000019,-59277.39000000013,-7.3161915694829202E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,{"$f":"+F276-G276","v":795907.28},{"$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":6.7218191429138248},null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"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,0,2364794.5499999998,-2364794.5499999998,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.94,-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,11583779.769999998,13579654.749999998,-1995874.9800000004,-0.14697538462824328,null,110626725.83999999,80298521.350000039,30328204.48999995,0.37769318762181586,null,null,27823447.68,27781092.640000001,42355.039999999106,1.5245995018574297E-3,null,138796317.73999998,116492281.31000005,22304036.429999933,0.19146364187551787]
[null,"Line 79.1","F. Solar Generation"]
[null,"Line 79.2","Operation"]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,153.79,0,{"$f":"+F298-G298","v":153.79},{"$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,871.27,0,null,null,null,null,646.39,0,null,null,null,871.27,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581","Line 79.3","(558.1) Operation Supervision and Engineering",null,null,153.79,0,153.79,"N.M.",null,871.27,0,null,null,null,null,646.39,0,null,null,null,871.27,0]
["%,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,153.79,0,153.79,"N.M.",null,871.27,0,null,null,null,null,646.39,0,null,null,null,871.27,0]
["%,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,153.79,0,153.79,"N.M.",null,873.34,0,null,null,null,null,646.39,0,null,null,null,873.34,0]
[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,0,0,0,0,null,0,0,null,null,null,null,0,0,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,0,0,0,0,null,0,0,null,null,null,null,0,0,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,0,0,0,0,null,0,0,null,null,null,null,0,0,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,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,153.79,0,153.79,"N.M.",null,871.27,0,null,null,null,null,646.39,0,null,null,null,871.27,0]
["%,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,0,0,0,0,null,0,0,null,null,null,null,0,0,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,153.79,0,153.79,"N.M.",null,873.34,0,null,null,null,null,646.39,0,null,null,null,873.34,0]
[null,"Line 79.17","G. Wind Generation"]
[null,"Line 79.18","Operation"]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,{"$f":"+F324-G324","v":631.95000000000005},{"$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,5995.54,0,null,null,null,null,2024.24,0,null,null,null,5995.54,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813","Line 79.19","(558.13) Operation Supervision and Engineering",null,null,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,null,null,null,null,2024.24,0,null,null,null,5995.54,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,null,null,null,null,560.38,0,null,null,null,1074.44,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55814","Line 79.20","(558.14) Wind Turbine Generation and Other Plant Operating Expenses",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,null,null,null,null,560.38,0,null,null,null,1074.44,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,null,null,null,null,55.58,0,null,null,null,109.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55816","Line 79.21","(558.16) Rents",null,null,11.93,0,11.93,"N.M.",null,109.19,0,null,null,null,null,55.58,0,null,null,null,109.19,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,null,null,null,null,2024.24,0,null,null,null,5995.54,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,null,null,null,null,560.38,0,null,null,null,1074.44,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,null,null,null,null,55.58,0,null,null,null,109.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816","Line 79.22","TOTAL Operation (Total of Lines 79.19 thru 79.21)",null,null,950.81000000000006,0,950.81000000000006,"N.M.",null,7179.1699999999992,0,null,null,null,null,2640.2,0,null,null,null,7179.1699999999992,0]
[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,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,null,null,null,null,2024.24,0,null,null,null,5995.54,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,null,null,null,null,560.38,0,null,null,null,1074.44,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,null,null,null,null,55.58,0,null,null,null,109.19,0]
["%,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,950.81000000000006,0,950.81000000000006,"N.M.",null,7179.1699999999992,0,null,null,null,null,2640.2,0,null,null,null,7179.1699999999992,0]
[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,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,{"$f":"+K371-L371","v":-359045.04000000004},{"$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":-0.10166988027307869},null,null,1220723.98,1194394,{"$f":"+Q371-R371","v":26329.979999999981},{"$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":2.2044635187383713E-2},null,4067879.68,4984157.66,{"$f":"+V371-W371","v":-916277.98},{"$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":-0.18383808107707411}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,{"$f":"+Q403-R403","v":-1428198.96},{"$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":-0.4185181725912589},null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M."]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,14.63,0,14.63,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"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,0,2364794.5499999998,-2364794.5499999998,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,{"$f":"+K435-L435","v":1524588.58},{"$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":0.36164926517601548},null,null,2216804.2200000002,1450885.33,{"$f":"+Q435-R435","v":765918.89000000013},{"$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":0.52789760442336275},null,7176030.2300000004,5491024.1200000001,{"$f":"+V435-W435","v":1685006.1100000003},{"$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":0.30686554514715925}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.94,-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,153.79,0,153.79,"N.M.",null,871.27,0,871.27,"N.M.",null,null,646.39,0,646.39,"N.M.",null,871.27,0,871.27,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,5995.54,"N.M.",null,null,2024.24,0,2024.24,"N.M.",null,5995.54,0,5995.54,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,1074.44,"N.M.",null,null,560.38,0,560.38,"N.M.",null,1074.44,0,1074.44,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,109.19,"N.M.",null,null,55.58,0,55.58,"N.M.",null,109.19,0,109.19,"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,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,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,20618370.398999996,21431690.627999999,-813320.22900000215,-3.794942000223811E-2,null,245575273.03499997,211140802.65799996,34434470.377000004,0.16308771181843051,null,null,76592057.933999956,69024560.287999988,7567497.6459999681,0.10963485481725825,null,316590671.47699994,273167234.54800004,43423436.928999901,0.15896283095903171]
[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,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600","Line 83","(560) Operation Supervision and Engineering  ",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
[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,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610","Line 86","(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613","Line 87","(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-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,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614","Line 88","(561.4) Scheduling, System Control and Dispatch Services",null,null,92253.2,90643.56,1609.6399999999994,1.7757908008026155E-2,null,1065172.26,1044553.15,20619.109999999986,1.9739646565615148E-2,null,null,288937.73000000004,271125.63,{"$f":"+Q467-R467","v":17812.100000000035},{"$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":6.5696850570711576E-2},null,1417516.44,1386003.8,31512.639999999898,2.2736330160133687E-2]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615","Line 89","(561.5) Reliability, Planning and Standards Development",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,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,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618","Line 92","(561.8) Reliability, Planning and Standards Development Services",null,null,25743.41,31028.93,-5285.52,-0.170341677911549,null,316732.76,353136.80000000005,-36404.040000000037,-0.10308764195631843,null,null,95452.52,102256.87000000001,-6804.3500000000058,-6.6541739444987952E-2,null,415806.57999999996,419560.83,-3754.2500000000582,-8.9480469375562491E-3]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620","Line 93","(562) Station Expenses",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
[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,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,{"$f":"+Q478-R478","v":-6444.1399999999994},{"$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":-0.43465128827735056},null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630","Line 94","(563) Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650","Line 96","(565) Transmission of Electricity by Others",null,null,-7861502.0799999991,6694534.7999999998,-14556036.879999999,-2.1743164110521915,null,62517225.36999999,59086536.890000008,3430688.4799999818,5.806210112443741E-2,null,null,8089572.129999999,20525254.359999999,-12435682.23,-0.60587225921228494,null,82005323.109999999,68095030.159999996,13910292.950000003,0.20427765311676313]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-1500936.4200000004,1500936.4200000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660","Line 97","(566) Miscellaneous Transmission Expenses",null,null,87934.31,46272.259999999995,41662.050000000003,0.90036773652291913,null,684253.9,2221919.85,-1537665.9500000002,-0.69204384217549531,null,null,140158.94,164026.78000000003,-23867.840000000026,-0.14551184873591996,null,909810.21000000008,-498636.44000000053,1408446.6500000006,2.8245963130973721]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"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,1630.19,0,1630.19,"N.M.",null,1880.19,0,{"$f":"+K499-L499","v":1880.19},{"$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":"N.M."},null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,{"$f":"+V499-W499","v":1880.19},{"$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":"N.M."}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-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,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,{"$f":"+Q510-R510","v":9690.0999999999913},{"$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":0.15144325968797057},null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-1500936.4200000004,1500936.4200000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"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,-7342220.8699999992,7160705.7799999993,-14502926.649999999,-2.0253487708581708,null,67186069.040000007,64950668.060000002,2235400.9800000042,3.4416905118435266E-2,null,null,9563083.6199999973,21869422.150000006,-12306338.530000009,-0.56271896191825099,null,87866384.079999998,72274866.440000013,15591517.639999986,0.2157253054620793]
[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,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680","Line 101","(568) Maintenance Supervision and Engineering",null,null,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690","Line 102","(569) Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691","Line 103","(569.1) Maintenance of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692","Line 104","(569.2) Maintenance of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693","Line 105","(569.3) Maintenance of Communication Equipment",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
[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,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700","Line 107","(570) Maintenance of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,{"$f":"+Q542-R542","v":38072.740000000005},{"$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":0.45132961357964579},null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
[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,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,{"$f":"IF(R544<0,IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/(-R544)))),IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/R544))))","v":2.2662615663229515E-3},null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710","Line 108","(571) Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,{"$f":"+F545-G545","v":105334.93200000003},{"$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":0.22477579008575849},null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720","Line 109","(572) Maintenance of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730","Line 110","(573) Maintenance of Miscellaneous Transmission Plant",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574","Line 111","TOTAL TRANSMISSION EXP-MAINT","m",null,627769.89200000011,496381.72,131388.17200000014,0.26469180210745902,null,5870227.2519999994,5152033.6300000008,718193.62199999858,0.13940002600487653,null,null,2582151.872,2561184.7600000002,20967.111999999732,8.1864894432683299E-3,null,6482378.8119999999,6935714.6000000015,-453335.78800000157,-6.5362520539700625E-2]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,{"$f":"+K563-L563","v":12574.339999999997},{"$f":"IF(L563<0,IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/(-L563)))),IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/L563))))","v":0.21551885781864608},null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,{"$f":"+V563-W563","v":26547.599999999999},{"$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":0.41947792319589222}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-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,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,{"$f":"+Q574-R574","v":0},0,null,0,0,0,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,{"$f":"IF(R576<0,IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/(-R576)))),IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/R576))))","v":-2.6226142990771851E-2},null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-1500936.4200000004,1500936.4200000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"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,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573","Line 112","TOTAL TRANSMISSION EXPENSES",null,null,-6714450.9780000001,7657087.4999999981,-14371538.477999998,-1.8768935940721589,null,73056296.291999996,70102701.689999998,2953594.6019999981,4.2132393342856317E-2,null,null,12145235.491999999,24430606.910000008,-12285371.418000009,-0.50286804021112241,null,94348762.89199999,79210581.040000007,15138181.851999983,0.19111312722672058]
[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,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,{"$f":"+Q606-R606","v":4029.9900000000016},0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757","Line 121","(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,{"$f":"IF(R608<0,IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/(-R608)))),IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/R608))))","v":-6.2169012843451464E-2},null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-2]
[null,"Line 122","(575.8) Rents",null,null,null,null,{"$f":"+F609-G609","v":0},{"$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},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,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575","Line 123","TOTAL Operation (Lines 115 thru 122)","o",null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,-6.2169012843451464E-2,null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-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,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576","Line 131","TOTAL Regional Transmission and Market Op Expns (Total 123 and 130)",null,null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,-6.2169012843451464E-2,null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-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":"+F625-G625","v":0},{"$f":"IF(G625<0,IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/(-G625)))),IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/G625))))","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,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5775",null,"(577.5) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775","Line 131.7","Total Operation (Lines 131.3 thru 131.6)",null,null,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,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,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775,N5781-5787","Line 131.16","TOTAL Energy Storage Expenses (Total of 131.7 and 131.15)",null,null,0,0,0,0,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
[null,"Line 132","4. DISTRIBUTION EXPENSES",null,null,null,null,0,0,null,null,null,{"$f":"+K644-L644","v":0},{"$f":"IF(L644<0,IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/(-L644)))),IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/L644))))","v":0},null,null,null,null,{"$f":"+Q644-R644","v":0},{"$f":"IF(R644<0,IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/(-R644)))),IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/R644))))","v":0},null,null,null,{"$f":"+V644-W644","v":0},{"$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}]
[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,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5800","Line 134","(580) Operation Supervision and Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5810","Line 135","(581) Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5820","Line 136","(582) Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5830","Line 137","(583) Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5840","Line 138","(584) Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
[null,"Line 138.1","(584.1) Operation of Energy Storage Equipment",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,{"$f":"+F657-G657","v":937.71},0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5850","Line 139","(585) Street Lighting and Signal System Expenses",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5860","Line 140","(586) Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5870","Line 141","(587) Customer Installations Expenses",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5880","Line 142","(588) Miscellaneous Expenses",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5890","Line 143","(589) Rents",null,null,77488.834000000003,85706.76,-8217.9259999999922,-9.5884221968022043E-2,null,838984.48600000003,739980.89,99003.59600000002,0.13379209833378267,null,null,233104.402,236436.43,-3332.0279999999912,-1.4092701365859699E-2,null,1147361.736,1070128.07,77233.665999999968,7.2172357837506279E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589","Line 144","TOTAL Operation (Enter Total of lines 134 thru 143)","o",null,609571.39399999997,700130.92,-90559.526000000071,-0.12934655992624933,null,6635075.6849999996,8804348.6199999992,-2169272.9349999996,-0.24638653336287356,null,null,1373407.9820000001,2298916.96,-925508.97799999989,-0.4025847797477643,null,8940643.7050000001,10685889.569999998,-1745245.8649999984,-0.1633224687160976]
[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,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5900","Line 146","(590) Maintenance Supervision and Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5910","Line 147","(591) Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5920","Line 148","(592) Maintenance of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,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,12192.48,0,null,0,null,97182.05,0,null,null,null,null,39946.9,0,null,null,null,97182.05,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59230","Line 148.2","(592.3) Maintenance of Computer Software",null,null,12192.48,0,null,{"$f":"IF(G689<0,IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/(-G689)))),IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/G689))))","v":0},null,97182.05,0,null,null,null,null,39946.9,0,null,null,null,97182.05,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,null,0,null,868343.92,0,null,null,null,null,397928.67,0,null,null,null,868343.92,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59240","Line 148.3","(592.4) Maintenance of Communication Equipment",null,null,114885.55,0,null,0,null,868343.92,0,null,null,null,null,397928.67,0,null,null,null,868343.92,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,{"$f":"+F692-G692","v":-2270079.8699999996},-0.35385081954858538,null,26820742.388,29314305.420000002,{"$f":"+K692-L692","v":-2493563.0320000015},{"$f":"IF(L692<0,IF(M692=0,0,IF(OR(L692=0,K692=0),\"N.M.\",IF(ABS(M692/L692)>=10,\"N.M.\",M692/(-L692)))),IF(M692=0,0,IF(OR(L692=0,K692=0),\"N.M.\",IF(ABS(M692/L692)>=10,\"N.M.\",M692/L692))))","v":-8.5063009212517152E-2},null,null,8374737.8899999997,11742194.4,{"$f":"+Q692-R692","v":-3367456.5100000007},{"$f":"IF(R692<0,IF(S692=0,0,IF(OR(R692=0,Q692=0),\"N.M.\",IF(ABS(S692/R692)>=10,\"N.M.\",S692/(-R692)))),IF(S692=0,0,IF(OR(R692=0,Q692=0),\"N.M.\",IF(ABS(S692/R692)>=10,\"N.M.\",S692/R692))))","v":-0.28678255488599308},null,28357812.388,33666394.010000005,{"$f":"+V692-W692","v":-5308581.6220000051},{"$f":"IF(W692<0,IF(X692=0,0,IF(OR(W692=0,V692=0),\"N.M.\",IF(ABS(X692/W692)>=10,\"N.M.\",X692/(-W692)))),IF(X692=0,0,IF(OR(W692=0,V692=0),\"N.M.\",IF(ABS(X692/W692)>=10,\"N.M.\",X692/W692))))","v":-0.15768191925821295}]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5930","Line 149","(593) Maintenance of Overhead Lines",null,null,4168944.4899999998,6451776.8499999996,-2282832.36,-0.35383002435987848,null,27076685.498,29634576.640000001,-2557891.1420000009,-8.6314414849693655E-2,null,null,8450040.9499999993,11845400.02,-3395359.0700000003,-0.28663946040380328,null,28723594.697999999,34017910.780000001,-5294316.0820000023,-0.15563319323868255]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5940","Line 150","(594) Maintenance of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5950","Line 151","(595) Maintenance of Line Transformers",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5960","Line 152","(596) Maintenance of Street Lighting and Signal Systems",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5970","Line 153","(597) Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5980","Line 154","(598) Maintenance of Miscellaneous Distribution Plant",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,"N.M.",null,97182.05,0,97182.05,"N.M.",null,null,39946.9,0,39946.9,"N.M.",null,97182.05,0,97182.05,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,"N.M.",null,868343.92,0,868343.92,"N.M.",null,null,397928.67,0,397928.67,"N.M.",null,868343.92,0,868343.92,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599","Line 155","TOTAL Maintenance (Total of lines 146 thru 154)","m",null,4383696.58,6475760.959999999,-2092064.379999999,-0.3230607789451202,null,28570356.438000005,30558759.330000002,-1988402.8919999972,-6.5068181287319199E-2,null,null,9090519.2100000009,12073278.74,-2982759.5299999993,-0.24705463977385148,null,30322514.848000005,35142061.660000004,-4819546.811999999,-0.13714468031583318]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,"N.M.",null,97182.05,0,97182.05,"N.M.",null,null,39946.9,0,39946.9,"N.M.",null,97182.05,0,97182.05,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,"N.M.",null,868343.92,0,868343.92,"N.M.",null,null,397928.67,0,397928.67,"N.M.",null,868343.92,0,868343.92,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598","Line 156","TOTAL Distribution Expenses (Total of lines 144 and 155)",null,null,4993267.9740000004,7175891.879999999,-2182623.9059999986,-0.30416064546390559,null,35205432.123000011,39363107.950000003,-4157675.8269999921,-0.10562366752851872,null,null,10463927.192,14372195.699999999,-3908268.5079999994,-0.27193259746664872,null,39263158.553000011,45827951.230000004,-6564792.6769999936,-0.14324866158761496]
[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,1718.29,1980.13,-261.84000000000015,-0.13223374222904563,null,16575.32,7781.42,8793.9,1.130115068971987,null,null,5125.62,3717.8,1407.8199999999997,0.37867018129001012,null,22334.07,9925.2800000000007,12408.789999999999,1.2502206486869889]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901","Line 159","(901) Supervision",null,null,1718.29,1980.13,-261.84000000000015,-0.13223374222904563,null,16575.32,7781.42,8793.9,1.130115068971987,null,null,5125.62,3717.8,1407.8199999999997,0.37867018129001012,null,22334.07,9925.2800000000007,12408.789999999999,1.2502206486869889]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,-1321.38,-0.41124130526119229,null,28296.16,28978.95,-682.79000000000087,-2.3561585219616338E-2,null,null,4403.8900000000003,12929.880000000001,-8525.9900000000016,-0.65940209808598382,null,26648.32,35873.590000000004,-9225.2700000000041,-0.25716049048896428]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,8435.0499999999993,0.36652776208643656,null,315453.94,227101.92,88352.01999999999,0.38904127274661521,null,null,112740.95,75285.59,37455.360000000001,0.49751034693358986,null,384724.37,293468.51,91255.859999999986,0.31095622491149044]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,1516.7099999999998,2.4191881330249618,null,22140.12,21380.510000000002,759.60999999999694,3.5528151573559139E-2,null,null,7299.34,2702.6,4596.74,1.7008584326204395,null,23987.040000000001,33747.520000000004,-9760.4800000000032,-0.28922065976996242]
["%,FACCOUNT,X,TGL_FERC_ACCT,N902","Line 160","(902) Meter Reading Expenses",null,null,35483.880000000005,26853.500000000004,8630.380000000001,0.32138752862755321,null,365890.22,277461.38,88428.839999999967,0.31870684129084909,null,null,124444.18,90918.07,33526.109999999986,0.36875078848462117,null,435359.73,363089.62,72270.109999999986,0.19904207121095885]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,2461.369999999999,8.6346105677920226E-2,null,275795.38,235383.82,40411.56,0.17168367817295171,null,null,96107.839999999997,82484.09,13623.75,0.16516821607657914,null,348557.11,300006.39,48550.719999999972,0.16183228630563493]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,-3559.1000000000058,-1.6348315254460444E-2,null,2038150.54,2196871.62,-158721.08000000007,-7.2248682424146421E-2,null,null,686033.38,639497.79,46535.589999999967,7.2768961406418572E-2,null,2686044.46,2842561.3000000003,-156516.84000000032,-5.5061904909491415E-2]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,204.06000000000006,0.49289855072463784,null,6611.1100000000006,7774.4400000000005,-1163.33,-0.14963521488364434,null,null,2456.73,1514.49,942.24,0.62215003070340513,null,7813.0400000000009,10559.34,-2746.2999999999993,-0.26008254303772765]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,8999.5299999999988,{"$f":"IF(G753<0,IF(H753=0,0,IF(OR(G753=0,F753=0),\"N.M.\",IF(ABS(H753/G753)>=10,\"N.M.\",H753/(-G753)))),IF(H753=0,0,IF(OR(G753=0,F753=0),\"N.M.\",IF(ABS(H753/G753)>=10,\"N.M.\",H753/G753))))","v":0.16514238402453921},null,488305.22000000003,462422.31,25882.910000000033,5.5972450810169674E-2,null,null,172692.27,162334.35,10357.919999999984,6.3806089099441882E-2,null,649221.29,608720.02,40501.270000000019,6.6535137122646332E-2]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,-79.650000000000091,-2.0001255571598993E-2,null,39088.53,39796.17,-707.63999999999942,-1.7781610642431153E-2,null,null,12173.800000000001,12194.880000000001,-21.079999999999927,-1.7285942953108129E-3,null,54000.7,55211.33,-1210.6300000000047,-2.1927202260840387E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,-331.84000000000003,-0.55590176567159177,null,2507.54,2178.6799999999998,328.86000000000013,0.15094460866212575,null,null,745.71,907.96,-162.25,-0.17869729944050397,null,3713.0699999999997,2556.4499999999998,1156.6199999999999,0.45243208355336501]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,{"$f":"+F756-G756","v":11896.880000000005},0.26187467353383825,null,409623.05,498702.24,{"$f":"+K756-L756","v":-89079.19},{"$f":"IF(L756<0,IF(M756=0,0,IF(OR(L756=0,K756=0),\"N.M.\",IF(ABS(M756/L756)>=10,\"N.M.\",M756/(-L756)))),IF(M756=0,0,IF(OR(L756=0,K756=0),\"N.M.\",IF(ABS(M756/L756)>=10,\"N.M.\",M756/L756))))","v":-0.17862199696556408},null,null,170018.94,149226.44,{"$f":"+Q756-R756","v":20792.5},{"$f":"IF(R756<0,IF(S756=0,0,IF(OR(R756=0,Q756=0),\"N.M.\",IF(ABS(S756/R756)>=10,\"N.M.\",S756/(-R756)))),IF(S756=0,0,IF(OR(R756=0,Q756=0),\"N.M.\",IF(ABS(S756/R756)>=10,\"N.M.\",S756/R756))))","v":0.13933522772505999},null,556802.77,673290.53,{"$f":"+V756-W756","v":-116487.76000000001},{"$f":"IF(W756<0,IF(X756=0,0,IF(OR(W756=0,V756=0),\"N.M.\",IF(ABS(X756/W756)>=10,\"N.M.\",X756/(-W756)))),IF(X756=0,0,IF(OR(W756=0,V756=0),\"N.M.\",IF(ABS(X756/W756)>=10,\"N.M.\",X756/W756))))","v":-0.17301262205485055}]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,1967.9599999999991,8.8673848433126437E-2,null,218729.61000000002,241184.43,-22454.819999999978,-9.3102278617239007E-2,null,null,72434.89,64395.87,8039.0199999999968,0.12483750898931867,null,298627.56,329426.33,-30798.770000000019,-9.3492132216632523E-2]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,-2771.87,-0.99986292722517811,null,-312.41000000000003,27075.07,-27387.48,-1.0115386589951567,null,null,-40.590000000000003,9459.98,-9500.57,-1.0042907067456803,null,8492.16,36351.78,-27859.62,-0.76638943127406689]
["%,FACCOUNT,X,TGL_FERC_ACCT,N903","Line 161","(903) Customer Records and Collection Expenses",null,null,394881.51999999996,376094.18,18787.339999999967,4.9953817418817721E-2,null,3478498.5699999994,3711388.7800000003,-232890.21000000089,-6.2750151979497251E-2,null,null,1212622.9699999997,1122015.8500000001,90607.119999999646,8.0753868138315199E-2,null,4613272.16,4858683.47,-245411.30999999959,-5.0509836978534353E-2]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,49.58,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,195.07999999999998,2.2749854227405244,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,10725.25,-2612.37,-0.2435719447099135]
["%,FACCOUNT,X,TGL_FERC_ACCT,N904","Line 162","(904) Uncollectible Accounts",null,null,330.40999999999997,85.75,244.65999999999997,2.8531778425655974,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,-277481.41000000003,285594.29000000004,1.0292375622568735]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013]
["%,FACCOUNT,X,TGL_FERC_ACCT,N905","Line 163","Miscellaneous Customer Accounts Expenses",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1718.29,1980.13,-261.84000000000015,-0.13223374222904563,null,16575.32,7781.42,8793.9,1.130115068971987,null,null,5125.62,3717.8,1407.8199999999997,0.37867018129001012,null,22334.07,9925.2800000000007,12408.789999999999,1.2502206486869889]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,-1321.38,-0.41124130526119229,null,28296.16,28978.95,-682.79000000000087,-2.3561585219616338E-2,null,null,4403.8900000000003,12929.880000000001,-8525.9900000000016,-0.65940209808598382,null,26648.32,35873.590000000004,-9225.2700000000041,-0.25716049048896428]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,8435.0499999999993,0.36652776208643656,null,315453.94,227101.92,88352.01999999999,0.38904127274661521,null,null,112740.95,75285.59,37455.360000000001,0.49751034693358986,null,384724.37,293468.51,91255.859999999986,0.31095622491149044]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,1516.7099999999998,2.4191881330249618,null,22140.12,21380.510000000002,759.60999999999694,3.5528151573559139E-2,null,null,7299.34,2702.6,4596.74,1.7008584326204395,null,23987.040000000001,33747.520000000004,-9760.4800000000032,-0.28922065976996242]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,2461.369999999999,8.6346105677920226E-2,null,275795.38,235383.82,40411.56,0.17168367817295171,null,null,96107.839999999997,82484.09,13623.75,0.16516821607657914,null,348557.11,300006.39,48550.719999999972,0.16183228630563493]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,-3559.1000000000058,-1.6348315254460444E-2,null,2038150.54,2196871.62,-158721.08000000007,-7.2248682424146421E-2,null,null,686033.38,639497.79,46535.589999999967,7.2768961406418572E-2,null,2686044.46,2842561.3000000003,-156516.84000000032,-5.5061904909491415E-2]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,204.06000000000006,0.49289855072463784,null,6611.1100000000006,7774.4400000000005,-1163.33,-0.14963521488364434,null,null,2456.73,1514.49,942.24,0.62215003070340513,null,7813.0400000000009,10559.34,-2746.2999999999993,-0.26008254303772765]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,8999.5299999999988,0.16514238402453921,null,488305.22000000003,462422.31,25882.910000000033,5.5972450810169674E-2,null,null,172692.27,162334.35,10357.919999999984,6.3806089099441882E-2,null,649221.29,608720.02,40501.270000000019,6.6535137122646332E-2]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,-79.650000000000091,-2.0001255571598993E-2,null,39088.53,39796.17,-707.63999999999942,-1.7781610642431153E-2,null,null,12173.800000000001,12194.880000000001,-21.079999999999927,-1.7285942953108129E-3,null,54000.7,55211.33,-1210.6300000000047,-2.1927202260840387E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,-331.84000000000003,-0.55590176567159177,null,2507.54,2178.6799999999998,328.86000000000013,0.15094460866212575,null,null,745.71,907.96,-162.25,-0.17869729944050397,null,3713.0699999999997,2556.4499999999998,1156.6199999999999,0.45243208355336501]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,11896.880000000005,0.26187467353383825,null,409623.05,498702.24,-89079.19,-0.17862199696556408,null,null,170018.94,149226.44,20792.5,0.13933522772505999,null,556802.77,673290.53,-116487.76000000001,-0.17301262205485055]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,1967.9599999999991,8.8673848433126437E-2,null,218729.61000000002,241184.43,-22454.819999999978,-9.3102278617239007E-2,null,null,72434.89,64395.87,8039.0199999999968,0.12483750898931867,null,298627.56,329426.33,-30798.770000000019,-9.3492132216632523E-2]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,-2771.87,-0.99986292722517811,null,-312.41000000000003,27075.07,-27387.48,-1.0115386589951567,null,null,-40.590000000000003,9459.98,-9500.57,-1.0042907067456803,null,8492.16,36351.78,-27859.62,-0.76638943127406689]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,49.58,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,195.07999999999998,2.2749854227405244,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,10725.25,-2612.37,-0.2435719447099135]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905","Line 164","TOTAL Customer Accounts Expense (Total of lines 159 thru 163)","o",null,434133.89999999997,406216.04,27917.859999999986,6.8726631277287786E-2,null,3877979.6299999994,4021320.87,-143341.24000000069,-3.5645312730292193E-2,null,null,1348480.4799999997,1222754.3,125726.1799999997,0.10282211234096637,null,5103471.290000001,4989470.45,114000.84000000078,2.2848284430665538E-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,2170.29,4703.67,-2533.38,-0.53859645765965725,null,13051.14,44596.67,-31545.53,-0.70735169240214568,null,null,4045.08,14169.82,-10124.74,-0.71452848377749334,null,19607.809999999998,53929.93,-34322.120000000003,-0.63642062950943945]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,0,0,0,0,null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,FACCOUNT,X,TGL_FERC_ACCT,N907","Line 167","(907) Supervision",null,null,2170.29,4703.67,-2533.38,-0.53859645765965725,null,13055.59,44596.67,-31541.079999999998,-0.70725190916720915,null,null,4045.08,14169.82,-10124.74,-0.71452848377749334,null,19612.259999999998,53946.979999999996,-34334.720000000001,-0.63645305075464842]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,105021.87,101986.8,3035.0699999999924,2.9759439456870814E-2,null,919720.64,967943.94000000006,-48223.300000000047,-4.98203439343812E-2,null,null,318371.59000000003,305108.47000000003,13263.119999999995,4.3470179638080822E-2,null,1201340.92,1256019.05,-54678.130000000121,-4.3532882721802758E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,-15.21,0,-15.21,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,124140.19,19421.060000000001,104719.13,5.3920398783588537,null,900003.29,381020.02,518983.27,1.3620892413999663,null,null,422271.83,66524.91,355746.92000000004,5.3475746152832082,null,956825.68,471852.94,484972.74000000005,1.0278048495363832]
["%,FACCOUNT,X,TGL_FERC_ACCT,N908","Line 168","(908) Customer Assistance Expenses",null,null,229162.06,121407.86,107754.2,0.88753891222528758,null,1819723.9300000002,1348963.96,470759.9700000002,0.34897890822820815,null,null,740628.21,371633.38,368994.82999999996,0.99290012646334391,null,2158166.6,1727871.99,430294.6100000001,0.24903153271209641]
["%,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,3298.9300000000003,270.3,3028.63,"N.M.",null,24575.260000000002,4489.58,20085.68,4.4738438784919747,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471]
["%,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,3298.9300000000003,270.3,3028.63,"N.M.",null,24476.95,4489.58,19987.370000000003,4.4519465072456672,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2170.29,4703.67,-2533.38,-0.53859645765965725,null,13051.14,44596.67,-31545.53,-0.70735169240214568,null,null,4045.08,14169.82,-10124.74,-0.71452848377749334,null,19607.809999999998,53929.93,-34322.120000000003,-0.63642062950943945]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,0,0,0,0,null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,105021.87,101986.8,3035.0699999999924,2.9759439456870814E-2,null,919720.64,967943.94000000006,-48223.300000000047,-4.98203439343812E-2,null,null,318371.59000000003,305108.47000000003,13263.119999999995,4.3470179638080822E-2,null,1201340.92,1256019.05,-54678.130000000121,-4.3532882721802758E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,-15.21,0,-15.21,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,124140.19,19421.060000000001,104719.13,5.3920398783588537,null,900003.29,381020.02,518983.27,1.3620892413999663,null,null,422271.83,66524.91,355746.92000000004,5.3475746152832082,null,956825.68,471852.94,484972.74000000005,1.0278048495363832]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3298.9300000000003,270.3,3028.63,"N.M.",null,24575.260000000002,4489.58,20085.68,4.4738438784919747,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471]
["%,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,234631.27999999997,126381.83,108249.44999999997,0.85652700233886447,null,1857256.47,1398050.2100000002,459206.25999999978,0.32846192269446439,null,null,755222.41,387177.85000000009,368044.55999999994,0.95058268441750959,null,2212147.9699999997,1787053.53,425094.43999999971,0.23787448605414729]
[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,1751.1200000000001,437.31,1313.8100000000002,3.0042990098557092,null,6824.51,7195.55,-371.03999999999996,-5.156520349382604E-2,null,null,3135.65,1740.47,1395.18,0.80161105908174235,null,10595.99,10959.66,-363.67000000000007,-3.3182598730252588E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,-5.16,-0.63157894736842113,null,95.41,35.96,59.449999999999996,1.6532258064516128,null,null,4.42,15.49,-11.07,-0.71465461588121371,null,123.4,53.81,69.59,1.2932540419996283]
["%,FACCOUNT,X,TGL_FERC_ACCT,N912","Line 175","(912)Demonstrating and Selling Expenses",null,null,2178.1900000000005,445.48,1732.7100000000005,3.8895348837209314,null,9130.99,7231.51,1899.4799999999996,0.26266713314370022,null,null,5351.14,1755.96,3595.1800000000003,2.0474156586710404,null,12930.46,11013.47,1916.9899999999998,0.17405867542200595]
["%,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,1751.1200000000001,437.31,1313.8100000000002,3.0042990098557092,null,6824.51,7195.55,-371.03999999999996,-5.156520349382604E-2,null,null,3135.65,1740.47,1395.18,0.80161105908174235,null,10595.99,10959.66,-363.67000000000007,-3.3182598730252588E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,-5.16,-0.63157894736842113,null,95.41,35.96,59.449999999999996,1.6532258064516128,null,null,4.42,15.49,-11.07,-0.71465461588121371,null,123.4,53.81,69.59,1.2932540419996283]
["%,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,2178.1900000000005,445.48,1732.7100000000005,{"$f":"IF(G817<0,IF(H817=0,0,IF(OR(G817=0,F817=0),\"N.M.\",IF(ABS(H817/G817)>=10,\"N.M.\",H817/(-G817)))),IF(H817=0,0,IF(OR(G817=0,F817=0),\"N.M.\",IF(ABS(H817/G817)>=10,\"N.M.\",H817/G817))))","v":3.8895348837209314},null,9130.99,7311.37,1819.62,0.24887538176839633,null,null,5351.14,1755.96,3595.1800000000003,2.0474156586710404,null,12930.46,11093.33,1837.1299999999992,0.16560672043471159]
[null,"Line 179","8. ADMINISTRATIVE AND GENERAL EXPENSES",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 180","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,{"$f":"+F820-G820","v":-87474.669999999925},-8.5102450262258017E-2,null,8682573.7899999991,9598046.8000000007,{"$f":"+K820-L820","v":-915473.01000000164},{"$f":"IF(L820<0,IF(M820=0,0,IF(OR(L820=0,K820=0),\"N.M.\",IF(ABS(M820/L820)>=10,\"N.M.\",M820/(-L820)))),IF(M820=0,0,IF(OR(L820=0,K820=0),\"N.M.\",IF(ABS(M820/L820)>=10,\"N.M.\",M820/L820))))","v":-9.5381177970501413E-2},null,null,3019815.32,2991189.48,{"$f":"+Q820-R820","v":28625.839999999851},{"$f":"IF(R820<0,IF(S820=0,0,IF(OR(R820=0,Q820=0),\"N.M.\",IF(ABS(S820/R820)>=10,\"N.M.\",S820/(-R820)))),IF(S820=0,0,IF(OR(R820=0,Q820=0),\"N.M.\",IF(ABS(S820/R820)>=10,\"N.M.\",S820/R820))))","v":9.5700523792962289E-3},null,11329796.889999999,12411864.24,{"$f":"+V820-W820","v":-1082067.3500000015},{"$f":"IF(W820<0,IF(X820=0,0,IF(OR(W820=0,V820=0),\"N.M.\",IF(ABS(X820/W820)>=10,\"N.M.\",X820/(-W820)))),IF(X820=0,0,IF(OR(W820=0,V820=0),\"N.M.\",IF(ABS(X820/W820)>=10,\"N.M.\",X820/W820))))","v":-8.7180082627136557E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920","Line 181","(920) Administration and General Salaries",null,null,940329.99000000011,1027874.87,-87544.879999999888,-8.5170756241953735E-2,null,8682521.3699999992,9598046.8000000007,-915525.43000000156,-9.5386639498361431E-2,null,null,3019762.9,2991189.48,28573.419999999925,9.5525275784267352E-3,null,11329744.469999999,12411864.24,-1082119.7700000014,-8.7184306005590129E-2]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,"N.M.",null,2883.79,105.89,2777.9,"N.M.",null,null,416.84000000000003,54.09,362.75,6.7064152338694765,null,2883.79,110.63,2773.16,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,-24.38,"N.M.",null,606.77,27.48,579.29,"N.M.",null,null,468.04,24.38,443.66,"N.M.",null,663.65,52.05,611.6,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921","Line 182","(921) Office Supplies and Expenses",null,null,118628.38,14651.499999999998,103976.88,7.096671330580488,null,1111477.4400000006,539413.18000000017,572064.26000000047,1.0605307419444225,null,null,389301.57,113208.97000000002,276092.59999999998,2.4387873151747601,null,1088612.7800000007,610766.35000000021,477846.43000000052,0.78237190048207528]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,25835.100000000002,28860.720000000001,-3025.619999999999,-0.10483522240609378,null,146164.16,176790.26,-30626.100000000006,-0.17323409106361404,null,null,68544.009999999995,83716,-15171.990000000005,-0.18123166419800282,null,667684.96,274052.64,393632.31999999995,1.4363383618563206]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,29075,30566,-1491,-4.8779689851468952E-2,null,347455,359333,-11878,-3.3055689290991924E-2,null,null,111799,108414,3385,3.1222904790894165E-2,null,445219,454699,-9480,-2.0848957222250324E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,-0.05,0,-0.05,"N.M.",null,null,0,0,0,0,null,-6.0000000000000005E-2,0,-6.0000000000000005E-2,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,270.73,-270.73,"N.M.",null,1702.51,263.08,1439.43,5.4714535502508745,null,null,0,355.15000000000003,-355.15000000000003,"N.M.",null,1880.29,4151.08,-2270.79,-0.54703595208957667]
["%,V9220005","9220005","Overhead Loadings",null,null,53817.56,61167.450000000004,-7349.8900000000067,-0.12016015053758178,null,453076.12,517879.8,-64803.679999999993,-0.1251326659197752,null,null,155214.24,170417.66,-15203.420000000013,-8.9212702486350368E-2,null,604222.14,761060.01,-156837.87,-0.20607819086434459]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922","Line 183","(Less) (922) Administrative Expenses Transferred-Credit",null,null,108727.65,120864.90000000001,-12137.250000000015,-0.10041997304428345,null,948397.74,1054266.1399999999,-105868.39999999991,-0.10041904599155571,null,null,335557.25,362902.81,-27345.559999999998,-7.535229611476417E-2,null,1719006.33,1493962.73,225043.60000000009,0.15063535085644345]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,184413.93,0.81262194742830085,null,-525844.54,-344951.49,-180893.05000000005,-0.52440141655860084,null,null,-9037.380000000001,-494136.56,485099.18,0.98171076432798254,null,271048.99,-1429601.89,1700650.88,1.1895975319394689]
["%,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,0,0,0,0,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534]
["%,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,89351.044999999998,-160394.18,249745.22499999998,1.5570716156907938,null,1092455.182,1825054.9899999998,-732599.80799999973,-0.40141245716656454,null,null,504549.32200000004,108722.76000000004,395826.56200000003,3.640696409840956,null,5996533.3419999992,1543048.4699999997,4453484.8719999995,2.8861600646932368]
["%,V9240000","9240000","Property Insurance",null,null,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924","Line 185","(924) Property Insurance",null,null,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,-0.34233414529302186,null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925","Line 186","(925) Injuries and Damages",null,null,188783.21,93966.120000000024,94817.089999999967,1.0090561364032051,null,1316567.0000000002,1505009.5600000003,-188442.56000000006,-0.12521020796705107,null,null,534612.74999999988,491668.88,42943.869999999879,8.734307121491984E-2,null,2076326.59,2014424.6959999998,61901.89400000032,3.0729316475774742E-2]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M."]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,{"$f":"IF(G881<0,IF(H881=0,0,IF(OR(G881=0,F881=0),\"N.M.\",IF(ABS(H881/G881)>=10,\"N.M.\",H881/(-G881)))),IF(H881=0,0,IF(OR(G881=0,F881=0),\"N.M.\",IF(ABS(H881/G881)>=10,\"N.M.\",H881/G881))))","v":-0.38298065271331883},null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,{"$f":"+F884-G884","v":2206.6299999999992},0.48394723279199037,null,15296.92,8844.66,{"$f":"+K884-L884","v":6452.26},{"$f":"IF(L884<0,IF(M884=0,0,IF(OR(L884=0,K884=0),\"N.M.\",IF(ABS(M884/L884)>=10,\"N.M.\",M884/(-L884)))),IF(M884=0,0,IF(OR(L884=0,K884=0),\"N.M.\",IF(ABS(M884/L884)>=10,\"N.M.\",M884/L884))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q884-R884","v":2206.6299999999992},{"$f":"IF(R884<0,IF(S884=0,0,IF(OR(R884=0,Q884=0),\"N.M.\",IF(ABS(S884/R884)>=10,\"N.M.\",S884/(-R884)))),IF(S884=0,0,IF(OR(R884=0,Q884=0),\"N.M.\",IF(ABS(S884/R884)>=10,\"N.M.\",S884/R884))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V884-W884","v":37238.400000000009},{"$f":"IF(W884<0,IF(X884=0,0,IF(OR(W884=0,V884=0),\"N.M.\",IF(ABS(X884/W884)>=10,\"N.M.\",X884/(-W884)))),IF(X884=0,0,IF(OR(W884=0,V884=0),\"N.M.\",IF(ABS(X884/W884)>=10,\"N.M.\",X884/W884))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,1356.25,1.8620638051179465E-2,null,-611706.53,-589561.70000000007,-22144.829999999958,-3.756151391788163E-2,null,null,-213562.6,-191620.69,-21941.910000000003,-0.11450699817436208,null,-842699.27,-804427.40000000014,-38271.869999999879,-4.7576537049831807E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772]
["%,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,-109643.23000000019,-168099.00000000017,58455.76999999999,0.34774609010166585,null,-269853.92000000039,-1370152.4800000009,1100298.5600000005,0.80304825635173083,null,null,-183236.36999999994,-501690.68999999977,318454.31999999983,0.63476226756370535,null,1227961.609999998,-2084280.7600000002,3312242.3699999982,1.5891536464597975]
["%,V9270000","9270000","Franchise Requirements",null,null,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927","Line 188","(927) Franchise Requirements",null,null,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928","Line 189","(928) Regulatory Commission Expenses",null,null,303879.41000000003,220427.52000000002,83451.890000000014,0.37859106703192053,null,2495693.0099999998,2971025.91,-475332.90000000037,-0.15998948322870746,null,null,1296879.3799999999,580116.84,716762.53999999992,1.2355485836267053,null,3517488.39,4075095.5,-557607.10999999987,-0.13683289385488018]
["%,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,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,1.35,-1.35,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,4928.9800000000005,0,4928.9800000000005,"N.M.",null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,3546.52,"N.M.",null,8450.68,5296.99,3153.6900000000005,0.59537397654139435,null,null,3973.6,165.42000000000002,3808.18,"N.M.",null,9471.49,8943.82,527.67000000000007,5.8998280376841225E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1","Line 191","(930.1) General Advertising Expenses",null,null,8831.77,1682.6299999999999,7149.14,4.2487890980191727,null,55617.950000000004,74647.130000000019,-19029.180000000015,-0.25492179002729254,null,null,23365.43,9496.89,13868.54,1.4603243798759384,null,100831.36000000002,142220.51999999999,-41389.159999999974,-0.29102101440776601]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,-27.63,"N.M.",null,17.89,584.32000000000005,-566.43000000000006,-0.96938321467688937,null,null,0,27.63,-27.63,"N.M.",null,59.18,1261.3700000000001,-1202.19,-0.95308275922211561]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2","Line 192","(930.2) Miscellaneous General Expenses",null,null,63944.588000000003,44685.545000000006,19259.042999999998,0.43099044668695424,null,474761.38800000004,572467.35400000005,-97705.966000000015,-0.17067517530440698,null,null,182172.21,115867.01500000001,66305.194999999978,0.57225255177239154,null,662887.07300000009,707599.45400000003,-44712.380999999936,-6.3188829142312955E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,800,1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931","Line 193","(931) Rents",null,null,5100.55,5131.7700000000004,-31.220000000000255,-6.0836709361487855E-3,null,44401.340000000004,46922.9,-2521.5599999999977,-5.3738366554496791E-2,null,null,13934.39,15490.17,-1555.7800000000007,-0.10043659946921181,null,67477.460000000006,72052.23000000001,-4574.7700000000041,-6.3492413767068739E-2]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,-87474.669999999925,-8.5102450262258017E-2,null,8682573.7899999991,9598046.8000000007,-915473.01000000164,-9.5381177970501413E-2,null,null,3019815.32,2991189.48,28625.839999999851,9.5700523792962289E-3,null,11329796.889999999,12411864.24,-1082067.3500000015,-8.7180082627136557E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,{"$f":"IF(G945<0,IF(H945=0,0,IF(OR(G945=0,F945=0),\"N.M.\",IF(ABS(H945/G945)>=10,\"N.M.\",H945/(-G945)))),IF(H945=0,0,IF(OR(G945=0,F945=0),\"N.M.\",IF(ABS(H945/G945)>=10,\"N.M.\",H945/G945))))","v":"N.M."},null,2883.79,105.89,2777.9,"N.M.",null,null,416.84000000000003,54.09,362.75,6.7064152338694765,null,2883.79,110.63,2773.16,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,{"$f":"+F948-G948","v":-24.38},"N.M.",null,606.77,27.48,{"$f":"+K948-L948","v":579.29},{"$f":"IF(L948<0,IF(M948=0,0,IF(OR(L948=0,K948=0),\"N.M.\",IF(ABS(M948/L948)>=10,\"N.M.\",M948/(-L948)))),IF(M948=0,0,IF(OR(L948=0,K948=0),\"N.M.\",IF(ABS(M948/L948)>=10,\"N.M.\",M948/L948))))","v":"N.M."},null,null,468.04,24.38,{"$f":"+Q948-R948","v":443.66},{"$f":"IF(R948<0,IF(S948=0,0,IF(OR(R948=0,Q948=0),\"N.M.\",IF(ABS(S948/R948)>=10,\"N.M.\",S948/(-R948)))),IF(S948=0,0,IF(OR(R948=0,Q948=0),\"N.M.\",IF(ABS(S948/R948)>=10,\"N.M.\",S948/R948))))","v":"N.M."},null,663.65,52.05,{"$f":"+V948-W948","v":611.6},{"$f":"IF(W948<0,IF(X948=0,0,IF(OR(W948=0,V948=0),\"N.M.\",IF(ABS(X948/W948)>=10,\"N.M.\",X948/(-W948)))),IF(X948=0,0,IF(OR(W948=0,V948=0),\"N.M.\",IF(ABS(X948/W948)>=10,\"N.M.\",X948/W948))))","v":"N.M."}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,3025.619999999999,0.10483522240609378,null,-146164.16,-176790.26,30626.100000000006,0.17323409106361404,null,null,-68544.009999999995,-83716,15171.990000000005,0.18123166419800282,null,-667684.96,-274052.64,-393632.31999999995,-1.4363383618563206]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,1491,4.8779689851468952E-2,null,-347455,-359333,11878,3.3055689290991924E-2,null,null,-111799,-108414,-3385,-3.1222904790894165E-2,null,-445219,-454699,9480,2.0848957222250324E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,0.05,0,0.05,"N.M.",null,null,0,0,0,0,null,6.0000000000000005E-2,0,6.0000000000000005E-2,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,270.73,"N.M.",null,-1702.51,-263.08,-1439.43,-5.4714535502508745,null,null,0,-355.15000000000003,355.15000000000003,"N.M.",null,-1880.29,-4151.08,2270.79,0.54703595208957667]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,7349.8900000000067,0.12016015053758178,null,-453076.12,-517879.8,64803.679999999993,0.1251326659197752,null,null,-155214.24,-170417.66,15203.420000000013,8.9212702486350368E-2,null,-604222.14,-761060.01,156837.87,0.20607819086434459]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,184413.93,0.81262194742830085,null,-525844.54,-344951.49,-180893.05000000005,-0.52440141655860084,null,null,-9037.380000000001,-494136.56,485099.18,0.98171076432798254,null,271048.99,-1429601.89,1700650.88,1.1895975319394689]
["%,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,0,0,0,0,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534]
["%,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,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,-0.34233414529302186,null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M."]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,-0.38298065271331883,null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,15296.92,8844.66,6452.26,0.72950910492884979,null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,10148.290000000001,-27090.110000000004,37238.400000000009,1.3746123585323207]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,1356.25,1.8620638051179465E-2,null,-611706.53,-589561.70000000007,-22144.829999999958,-3.756151391788163E-2,null,null,-213562.6,-191620.69,-21941.910000000003,-0.11450699817436208,null,-842699.27,-804427.40000000014,-38271.869999999879,-4.7576537049831807E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772]
["%,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,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,1.35,-1.35,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,4928.9800000000005,0,4928.9800000000005,"N.M.",null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,3546.52,{"$f":"IF(G1009<0,IF(H1009=0,0,IF(OR(G1009=0,F1009=0),\"N.M.\",IF(ABS(H1009/G1009)>=10,\"N.M.\",H1009/(-G1009)))),IF(H1009=0,0,IF(OR(G1009=0,F1009=0),\"N.M.\",IF(ABS(H1009/G1009)>=10,\"N.M.\",H1009/G1009))))","v":"N.M."},null,8450.68,5296.99,3153.6900000000005,0.59537397654139435,null,null,3973.6,165.42000000000002,3808.18,"N.M.",null,9471.49,8943.82,527.67000000000007,5.8998280376841225E-2]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,{"$f":"+F1012-G1012","v":-27.63},"N.M.",null,17.89,584.32000000000005,{"$f":"+K1012-L1012","v":-566.43000000000006},{"$f":"IF(L1012<0,IF(M1012=0,0,IF(OR(L1012=0,K1012=0),\"N.M.\",IF(ABS(M1012/L1012)>=10,\"N.M.\",M1012/(-L1012)))),IF(M1012=0,0,IF(OR(L1012=0,K1012=0),\"N.M.\",IF(ABS(M1012/L1012)>=10,\"N.M.\",M1012/L1012))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q1012-R1012","v":-27.63},{"$f":"IF(R1012<0,IF(S1012=0,0,IF(OR(R1012=0,Q1012=0),\"N.M.\",IF(ABS(S1012/R1012)>=10,\"N.M.\",S1012/(-R1012)))),IF(S1012=0,0,IF(OR(R1012=0,Q1012=0),\"N.M.\",IF(ABS(S1012/R1012)>=10,\"N.M.\",S1012/R1012))))","v":"N.M."},null,59.18,1261.3700000000001,{"$f":"+V1012-W1012","v":-1202.19},{"$f":"IF(W1012<0,IF(X1012=0,0,IF(OR(W1012=0,V1012=0),\"N.M.\",IF(ABS(X1012/W1012)>=10,\"N.M.\",X1012/(-W1012)))),IF(X1012=0,0,IF(OR(W1012=0,V1012=0),\"N.M.\",IF(ABS(X1012/W1012)>=10,\"N.M.\",X1012/W1012))))","v":-0.95308275922211561}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,800,1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933","Line 194","TOTAL Operation (Total of lines 181 thru 193)","o",null,1590518.6529999999,1067245.9750000001,523272.67799999984,0.4903018519231237,null,15023749.519999992,15711517.164000006,-687767.64400001429,-4.3774744146027146E-2,null,null,5725665.8920000019,3893270.0850000014,1832395.8070000005,0.47065725392642516,null,25568816.665000003,19305896.080000009,6262920.5849999934,0.32440455283958985]
[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,277.12,2020.95,-1743.83,-0.86287637002399853,null,2792.96,19976.260000000002,-17183.300000000003,-0.86018604083046579,null,null,-78.540000000000006,5472.91,-5551.45,-1.0143506836399649,null,7954.28,24787.86,-16833.580000000002,-0.67910582034915479]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,-481274.55000000005,-0.75447843391278502,null,null,53675.71,200055.69,-146379.98000000001,-0.73169615920446951,null,569586.09,865362.22,-295776.13,-0.341794595562538]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,12175.400000000001,4.8419989341987009,null,null,3215.9500000000003,1646.67,1569.2800000000002,0.95300211942890811,null,26281.06,2515.7199999999998,23765.34,9.4467349307554116]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,-3403.9900000000002,"N.M.",null,null,0,1121.32,-1121.32,"N.M.",null,1138.24,4627.8600000000006,-3489.6200000000008,-0.75404614659907609]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,-66851.86,"N.M.",null,0,866255.04,-866255.04,"N.M.",null,null,0,233877.04,-233877.04,"N.M.",null,251948.69,1133775.3800000001,-881826.69000000018,-0.77777900769021824]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,-752164.28,"N.M.",null,null,0,264873.14,-264873.14,"N.M.",null,187521.42,989764.35000000009,-802242.93,-0.81053932686098462]
["%,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,0,11.38,-11.38,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,-4655.2300000000005,"N.M.",null,null,0,3786.27,-3786.27,"N.M.",null,457.48,6422.51,-5965.0300000000007,-0.92876928179169838]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935","Line 196","(935) Maintenance of General Plant","m",null,39358.19000000001,254960.98,-215602.79,-0.84563053530779497,null,174098.75,2286958.0499999998,-2112859.2999999998,-0.9238732210238837,null,null,56813.119999999995,710833.04,-654019.92000000004,-0.92007529644373309,null,1044887.2599999999,3027369.3100000005,-1982482.0500000007,-0.65485305788476811]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,1860.48,"N.M.",null,10593.59,0,null,null,null,null,6619.72,0,null,null,null,10593.59,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351","Line 196.1","(935.1) Maintenance of Computer Hardware",null,null,1860.48,0,1860.48,"N.M.",null,10593.59,0,null,null,null,null,6619.72,0,null,null,null,10593.59,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,null,null,null,null,219270.94,0,null,null,null,615714.04,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352","Line 196.2","(935.2) Maintenance of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,null,null,null,null,219270.94,0,null,null,null,615714.04,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,null,null,null,null,22853.23,0,null,null,null,83752.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353","Line 196.3","(935.3) Maintenance of Communication Equipment",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,null,null,null,null,22853.23,0,null,null,null,83752.11,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,-1743.83,-0.86287637002399853,null,2792.96,19976.260000000002,null,null,null,null,-78.540000000000006,5472.91,null,null,null,7954.28,24787.86]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,null,null,null,null,53675.71,200055.69,null,null,null,569586.09,865362.22]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,null,null,null,null,3215.9500000000003,1646.67,null,null,null,26281.06,2515.7199999999998]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,null,null,null,null,0,1121.32,null,null,null,1138.24,4627.8600000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,-66851.86,"N.M.",null,0,866255.04,null,null,null,null,0,233877.04,null,null,null,251948.69,1133775.3800000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,null,null,null,null,0,264873.14,null,null,null,187521.42,989764.35000000009]
["%,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,0,11.38]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,null,null,null,null,0,0,null,null,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,null,null,null,null,0,3786.27,null,null,null,457.48,6422.51]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,1860.48,"N.M.",null,10593.59,0,null,null,null,null,6619.72,0,null,null,null,10593.59,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,null,null,null,null,219270.94,0,null,null,null,615714.04,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,null,null,null,null,22853.23,0,null,null,null,83752.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935,N9351,N9352,N9353","Line 196.4","TOTAL Maintenance (Total of lines 196 thru 196.3)",null,null,131752.55000000002,254960.98,-123208.43,-0.48324425957258238,null,884158.49,2286958.0499999998,null,null,null,null,305557.01,710833.04,null,null,null,1754947,3027369.3100000005]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,-87474.669999999925,-8.5102450262258017E-2,null,8682573.7899999991,9598046.8000000007,{"$f":"+K1050-L1050","v":-915473.01000000164},{"$f":"IF(L1050<0,IF(M1050=0,0,IF(OR(L1050=0,K1050=0),\"N.M.\",IF(ABS(M1050/L1050)>=10,\"N.M.\",M1050/(-L1050)))),IF(M1050=0,0,IF(OR(L1050=0,K1050=0),\"N.M.\",IF(ABS(M1050/L1050)>=10,\"N.M.\",M1050/L1050))))","v":-9.5381177970501413E-2},null,null,3019815.32,2991189.48,{"$f":"+Q1050-R1050","v":28625.839999999851},{"$f":"IF(R1050<0,IF(S1050=0,0,IF(OR(R1050=0,Q1050=0),\"N.M.\",IF(ABS(S1050/R1050)>=10,\"N.M.\",S1050/(-R1050)))),IF(S1050=0,0,IF(OR(R1050=0,Q1050=0),\"N.M.\",IF(ABS(S1050/R1050)>=10,\"N.M.\",S1050/R1050))))","v":9.5700523792962289E-3},null,11329796.889999999,12411864.24,{"$f":"+V1050-W1050","v":-1082067.3500000015},{"$f":"IF(W1050<0,IF(X1050=0,0,IF(OR(W1050=0,V1050=0),\"N.M.\",IF(ABS(X1050/W1050)>=10,\"N.M.\",X1050/(-W1050)))),IF(X1050=0,0,IF(OR(W1050=0,V1050=0),\"N.M.\",IF(ABS(X1050/W1050)>=10,\"N.M.\",X1050/W1050))))","v":-8.7180082627136557E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,"N.M.",null,2883.79,105.89,2777.9,"N.M.",null,null,416.84000000000003,54.09,362.75,6.7064152338694765,null,2883.79,110.63,2773.16,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,-24.38,{"$f":"IF(G1073<0,IF(H1073=0,0,IF(OR(G1073=0,F1073=0),\"N.M.\",IF(ABS(H1073/G1073)>=10,\"N.M.\",H1073/(-G1073)))),IF(H1073=0,0,IF(OR(G1073=0,F1073=0),\"N.M.\",IF(ABS(H1073/G1073)>=10,\"N.M.\",H1073/G1073))))","v":"N.M."},null,606.77,27.48,579.29,"N.M.",null,null,468.04,24.38,443.66,"N.M.",null,663.65,52.05,611.6,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,{"$f":"+F1076-G1076","v":3025.619999999999},0.10483522240609378,null,-146164.16,-176790.26,30626.100000000006,0.17323409106361404,null,null,-68544.009999999995,-83716,15171.990000000005,0.18123166419800282,null,-667684.96,-274052.64,-393632.31999999995,-1.4363383618563206]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,1491,4.8779689851468952E-2,null,-347455,-359333,11878,3.3055689290991924E-2,null,null,-111799,-108414,-3385,-3.1222904790894165E-2,null,-445219,-454699,9480,2.0848957222250324E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,0.05,0,0.05,"N.M.",null,null,0,0,0,0,null,6.0000000000000005E-2,0,6.0000000000000005E-2,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,270.73,"N.M.",null,-1702.51,-263.08,-1439.43,-5.4714535502508745,null,null,0,-355.15000000000003,355.15000000000003,"N.M.",null,-1880.29,-4151.08,2270.79,0.54703595208957667]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,7349.8900000000067,0.12016015053758178,null,-453076.12,-517879.8,64803.679999999993,0.1251326659197752,null,null,-155214.24,-170417.66,15203.420000000013,8.9212702486350368E-2,null,-604222.14,-761060.01,156837.87,0.20607819086434459]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,184413.93,0.81262194742830085,null,-525844.54,-344951.49,-180893.05000000005,-0.52440141655860084,null,null,-9037.380000000001,-494136.56,485099.18,0.98171076432798254,null,271048.99,-1429601.89,1700650.88,1.1895975319394689]
["%,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,0,0,0,0,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534]
["%,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,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,-0.34233414529302186,null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M."]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,-0.38298065271331883,null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,15296.92,8844.66,6452.26,0.72950910492884979,null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,10148.290000000001,-27090.110000000004,37238.400000000009,1.3746123585323207]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,1356.25,1.8620638051179465E-2,null,-611706.53,-589561.70000000007,{"$f":"+K1114-L1114","v":-22144.829999999958},{"$f":"IF(L1114<0,IF(M1114=0,0,IF(OR(L1114=0,K1114=0),\"N.M.\",IF(ABS(M1114/L1114)>=10,\"N.M.\",M1114/(-L1114)))),IF(M1114=0,0,IF(OR(L1114=0,K1114=0),\"N.M.\",IF(ABS(M1114/L1114)>=10,\"N.M.\",M1114/L1114))))","v":-3.756151391788163E-2},null,null,-213562.6,-191620.69,{"$f":"+Q1114-R1114","v":-21941.910000000003},{"$f":"IF(R1114<0,IF(S1114=0,0,IF(OR(R1114=0,Q1114=0),\"N.M.\",IF(ABS(S1114/R1114)>=10,\"N.M.\",S1114/(-R1114)))),IF(S1114=0,0,IF(OR(R1114=0,Q1114=0),\"N.M.\",IF(ABS(S1114/R1114)>=10,\"N.M.\",S1114/R1114))))","v":-0.11450699817436208},null,-842699.27,-804427.40000000014,{"$f":"+V1114-W1114","v":-38271.869999999879},{"$f":"IF(W1114<0,IF(X1114=0,0,IF(OR(W1114=0,V1114=0),\"N.M.\",IF(ABS(X1114/W1114)>=10,\"N.M.\",X1114/(-W1114)))),IF(X1114=0,0,IF(OR(W1114=0,V1114=0),\"N.M.\",IF(ABS(X1114/W1114)>=10,\"N.M.\",X1114/W1114))))","v":-4.7576537049831807E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772]
["%,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,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,1.35,-1.35,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,4928.9800000000005,0,4928.9800000000005,"N.M.",null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,3546.52,"N.M.",null,8450.68,5296.99,3153.6900000000005,0.59537397654139435,null,null,3973.6,165.42000000000002,3808.18,"N.M.",null,9471.49,8943.82,527.67000000000007,5.8998280376841225E-2]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,-27.63,{"$f":"IF(G1137<0,IF(H1137=0,0,IF(OR(G1137=0,F1137=0),\"N.M.\",IF(ABS(H1137/G1137)>=10,\"N.M.\",H1137/(-G1137)))),IF(H1137=0,0,IF(OR(G1137=0,F1137=0),\"N.M.\",IF(ABS(H1137/G1137)>=10,\"N.M.\",H1137/G1137))))","v":"N.M."},null,17.89,584.32000000000005,-566.43000000000006,-0.96938321467688937,null,null,0,27.63,-27.63,"N.M.",null,59.18,1261.3700000000001,-1202.19,-0.95308275922211561]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,{"$f":"+F1140-G1140","v":800},1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,-1743.83,-0.86287637002399853,null,2792.96,19976.260000000002,-17183.300000000003,-0.86018604083046579,null,null,-78.540000000000006,5472.91,-5551.45,-1.0143506836399649,null,7954.28,24787.86,-16833.580000000002,-0.67910582034915479]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,-481274.55000000005,-0.75447843391278502,null,null,53675.71,200055.69,-146379.98000000001,-0.73169615920446951,null,569586.09,865362.22,-295776.13,-0.341794595562538]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,12175.400000000001,4.8419989341987009,null,null,3215.9500000000003,1646.67,1569.2800000000002,0.95300211942890811,null,26281.06,2515.7199999999998,23765.34,9.4467349307554116]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,-3403.9900000000002,"N.M.",null,null,0,1121.32,-1121.32,"N.M.",null,1138.24,4627.8600000000006,-3489.6200000000008,-0.75404614659907609]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,-66851.86,"N.M.",null,0,866255.04,-866255.04,"N.M.",null,null,0,233877.04,-233877.04,"N.M.",null,251948.69,1133775.3800000001,-881826.69000000018,-0.77777900769021824]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,-752164.28,"N.M.",null,null,0,264873.14,-264873.14,"N.M.",null,187521.42,989764.35000000009,-802242.93,-0.81053932686098462]
["%,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,0,11.38,-11.38,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,-4655.2300000000005,"N.M.",null,null,0,3786.27,-3786.27,"N.M.",null,457.48,6422.51,-5965.0300000000007,-0.92876928179169838]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,1860.48,"N.M.",null,10593.59,0,10593.59,"N.M.",null,null,6619.72,0,6619.72,"N.M.",null,10593.59,0,10593.59,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,615714.04,"N.M.",null,null,219270.94,0,219270.94,"N.M.",null,615714.04,0,615714.04,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,83752.11,"N.M.",null,null,22853.23,0,22853.23,"N.M.",null,83752.11,0,83752.11,"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,1722271.2029999997,1322206.9550000001,400064.24799999967,0.30257309302990293,null,15907908.00999999,17998475.214000005,-2090567.2040000148,-0.11615246175819825,null,null,6031222.9020000026,4604103.125,1427119.7770000026,0.30996694432208283,null,27323763.665000003,22333265.390000004,4990498.2749999985,0.22345582644777756]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,{"$f":"+K1178-L1178","v":-1664.3300000000017},{"$f":"IF(L1178<0,IF(M1178=0,0,IF(OR(L1178=0,K1178=0),\"N.M.\",IF(ABS(M1178/L1178)>=10,\"N.M.\",M1178/(-L1178)))),IF(M1178=0,0,IF(OR(L1178=0,K1178=0),\"N.M.\",IF(ABS(M1178/L1178)>=10,\"N.M.\",M1178/L1178))))","v":-4.2783557097012058E-2},null,null,11643.82,12146.95,{"$f":"+Q1178-R1178","v":-503.13000000000102},{"$f":"IF(R1178<0,IF(S1178=0,0,IF(OR(R1178=0,Q1178=0),\"N.M.\",IF(ABS(S1178/R1178)>=10,\"N.M.\",S1178/(-R1178)))),IF(S1178=0,0,IF(OR(R1178=0,Q1178=0),\"N.M.\",IF(ABS(S1178/R1178)>=10,\"N.M.\",S1178/R1178))))","v":-4.1420274225217109E-2},null,50329.020000000004,50274.030000000006,{"$f":"+V1178-W1178","v":54.989999999997963},{"$f":"IF(W1178<0,IF(X1178=0,0,IF(OR(W1178=0,V1178=0),\"N.M.\",IF(ABS(X1178/W1178)>=10,\"N.M.\",X1178/(-W1178)))),IF(X1178=0,0,IF(OR(W1178=0,V1178=0),\"N.M.\",IF(ABS(X1178/W1178)>=10,\"N.M.\",X1178/W1178))))","v":1.0938052907236192E-3}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,0,{"$f":"IF(G1201<0,IF(H1201=0,0,IF(OR(G1201=0,F1201=0),\"N.M.\",IF(ABS(H1201/G1201)>=10,\"N.M.\",H1201/(-G1201)))),IF(H1201=0,0,IF(OR(G1201=0,F1201=0),\"N.M.\",IF(ABS(H1201/G1201)>=10,\"N.M.\",H1201/G1201))))","v":0},null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,{"$f":"+F1204-G1204","v":-169293.03999999992},-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"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,0,2364794.5499999998,-2364794.5499999998,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.94,-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,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-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,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-1500936.4200000004,1500936.4200000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,{"$f":"+K1242-L1242","v":-36.760000000000218},{"$f":"IF(L1242<0,IF(M1242=0,0,IF(OR(L1242=0,K1242=0),\"N.M.\",IF(ABS(M1242/L1242)>=10,\"N.M.\",M1242/(-L1242)))),IF(M1242=0,0,IF(OR(L1242=0,K1242=0),\"N.M.\",IF(ABS(M1242/L1242)>=10,\"N.M.\",M1242/L1242))))","v":-1.4045813193741366E-2},null,null,760.44,792.89,{"$f":"+Q1242-R1242","v":-32.449999999999932},{"$f":"IF(R1242<0,IF(S1242=0,0,IF(OR(R1242=0,Q1242=0),\"N.M.\",IF(ABS(S1242/R1242)>=10,\"N.M.\",S1242/(-R1242)))),IF(S1242=0,0,IF(OR(R1242=0,Q1242=0),\"N.M.\",IF(ABS(S1242/R1242)>=10,\"N.M.\",S1242/R1242))))","v":-4.0926231885885726E-2},null,3499.95,3595.7000000000003,{"$f":"+V1242-W1242","v":-95.750000000000455},{"$f":"IF(W1242<0,IF(X1242=0,0,IF(OR(W1242=0,V1242=0),\"N.M.\",IF(ABS(X1242/W1242)>=10,\"N.M.\",X1242/(-W1242)))),IF(X1242=0,0,IF(OR(W1242=0,V1242=0),\"N.M.\",IF(ABS(X1242/W1242)>=10,\"N.M.\",X1242/W1242))))","v":-2.6629029118113427E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"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]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,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,1718.29,1980.13,-261.84000000000015,-0.13223374222904563,null,16575.32,7781.42,8793.9,1.130115068971987,null,null,5125.62,3717.8,1407.8199999999997,0.37867018129001012,null,22334.07,9925.2800000000007,12408.789999999999,1.2502206486869889]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,-1321.38,-0.41124130526119229,null,28296.16,28978.95,-682.79000000000087,-2.3561585219616338E-2,null,null,4403.8900000000003,12929.880000000001,-8525.9900000000016,-0.65940209808598382,null,26648.32,35873.590000000004,-9225.2700000000041,-0.25716049048896428]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,8435.0499999999993,0.36652776208643656,null,315453.94,227101.92,88352.01999999999,0.38904127274661521,null,null,112740.95,75285.59,37455.360000000001,0.49751034693358986,null,384724.37,293468.51,91255.859999999986,0.31095622491149044]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,1516.7099999999998,2.4191881330249618,null,22140.12,21380.510000000002,759.60999999999694,3.5528151573559139E-2,null,null,7299.34,2702.6,4596.74,1.7008584326204395,null,23987.040000000001,33747.520000000004,-9760.4800000000032,-0.28922065976996242]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,2461.369999999999,8.6346105677920226E-2,null,275795.38,235383.82,40411.56,0.17168367817295171,null,null,96107.839999999997,82484.09,13623.75,0.16516821607657914,null,348557.11,300006.39,48550.719999999972,0.16183228630563493]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,-3559.1000000000058,-1.6348315254460444E-2,null,2038150.54,2196871.62,-158721.08000000007,-7.2248682424146421E-2,null,null,686033.38,639497.79,46535.589999999967,7.2768961406418572E-2,null,2686044.46,2842561.3000000003,-156516.84000000032,-5.5061904909491415E-2]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,204.06000000000006,{"$f":"IF(G1265<0,IF(H1265=0,0,IF(OR(G1265=0,F1265=0),\"N.M.\",IF(ABS(H1265/G1265)>=10,\"N.M.\",H1265/(-G1265)))),IF(H1265=0,0,IF(OR(G1265=0,F1265=0),\"N.M.\",IF(ABS(H1265/G1265)>=10,\"N.M.\",H1265/G1265))))","v":0.49289855072463784},null,6611.1100000000006,7774.4400000000005,-1163.33,-0.14963521488364434,null,null,2456.73,1514.49,942.24,0.62215003070340513,null,7813.0400000000009,10559.34,-2746.2999999999993,-0.26008254303772765]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,8999.5299999999988,0.16514238402453921,null,488305.22000000003,462422.31,25882.910000000033,5.5972450810169674E-2,null,null,172692.27,162334.35,10357.919999999984,6.3806089099441882E-2,null,649221.29,608720.02,40501.270000000019,6.6535137122646332E-2]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,-79.650000000000091,-2.0001255571598993E-2,null,39088.53,39796.17,-707.63999999999942,-1.7781610642431153E-2,null,null,12173.800000000001,12194.880000000001,-21.079999999999927,-1.7285942953108129E-3,null,54000.7,55211.33,-1210.6300000000047,-2.1927202260840387E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,{"$f":"+F1268-G1268","v":-331.84000000000003},-0.55590176567159177,null,2507.54,2178.6799999999998,328.86000000000013,0.15094460866212575,null,null,745.71,907.96,-162.25,-0.17869729944050397,null,3713.0699999999997,2556.4499999999998,1156.6199999999999,0.45243208355336501]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,11896.880000000005,0.26187467353383825,null,409623.05,498702.24,-89079.19,-0.17862199696556408,null,null,170018.94,149226.44,20792.5,0.13933522772505999,null,556802.77,673290.53,-116487.76000000001,-0.17301262205485055]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,1967.9599999999991,8.8673848433126437E-2,null,218729.61000000002,241184.43,-22454.819999999978,-9.3102278617239007E-2,null,null,72434.89,64395.87,8039.0199999999968,0.12483750898931867,null,298627.56,329426.33,-30798.770000000019,-9.3492132216632523E-2]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,-2771.87,-0.99986292722517811,null,-312.41000000000003,27075.07,-27387.48,-1.0115386589951567,null,null,-40.590000000000003,9459.98,-9500.57,-1.0042907067456803,null,8492.16,36351.78,-27859.62,-0.76638943127406689]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,49.58,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,195.07999999999998,2.2749854227405244,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,10725.25,-2612.37,-0.2435719447099135]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2170.29,4703.67,-2533.38,-0.53859645765965725,null,13051.14,44596.67,-31545.53,-0.70735169240214568,null,null,4045.08,14169.82,-10124.74,-0.71452848377749334,null,19607.809999999998,53929.93,-34322.120000000003,-0.63642062950943945]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,0,0,0,0,null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,105021.87,101986.8,3035.0699999999924,2.9759439456870814E-2,null,919720.64,967943.94000000006,-48223.300000000047,-4.98203439343812E-2,null,null,318371.59000000003,305108.47000000003,13263.119999999995,4.3470179638080822E-2,null,1201340.92,1256019.05,-54678.130000000121,-4.3532882721802758E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,-15.21,0,-15.21,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,124140.19,19421.060000000001,104719.13,5.3920398783588537,null,900003.29,381020.02,518983.27,1.3620892413999663,null,null,422271.83,66524.91,355746.92000000004,5.3475746152832082,null,956825.68,471852.94,484972.74000000005,1.0278048495363832]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3298.9300000000003,270.3,3028.63,"N.M.",null,24575.260000000002,4489.58,20085.68,4.4738438784919747,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471]
["%,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,1751.1200000000001,437.31,1313.8100000000002,3.0042990098557092,null,6824.51,7195.55,-371.03999999999996,-5.156520349382604E-2,null,null,3135.65,1740.47,1395.18,0.80161105908174235,null,10595.99,10959.66,-363.67000000000007,-3.3182598730252588E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,-5.16,-0.63157894736842113,null,95.41,35.96,59.449999999999996,1.6532258064516128,null,null,4.42,15.49,-11.07,-0.71465461588121371,null,123.4,53.81,69.59,1.2932540419996283]
["%,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,940400.20000000007,1027874.87,-87474.669999999925,-8.5102450262258017E-2,null,8682573.7899999991,9598046.8000000007,-915473.01000000164,-9.5381177970501413E-2,null,null,3019815.32,2991189.48,28625.839999999851,9.5700523792962289E-3,null,11329796.889999999,12411864.24,-1082067.3500000015,-8.7180082627136557E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,"N.M.",null,2883.79,105.89,{"$f":"+K1306-L1306","v":2777.9},{"$f":"IF(L1306<0,IF(M1306=0,0,IF(OR(L1306=0,K1306=0),\"N.M.\",IF(ABS(M1306/L1306)>=10,\"N.M.\",M1306/(-L1306)))),IF(M1306=0,0,IF(OR(L1306=0,K1306=0),\"N.M.\",IF(ABS(M1306/L1306)>=10,\"N.M.\",M1306/L1306))))","v":"N.M."},null,null,416.84000000000003,54.09,{"$f":"+Q1306-R1306","v":362.75},{"$f":"IF(R1306<0,IF(S1306=0,0,IF(OR(R1306=0,Q1306=0),\"N.M.\",IF(ABS(S1306/R1306)>=10,\"N.M.\",S1306/(-R1306)))),IF(S1306=0,0,IF(OR(R1306=0,Q1306=0),\"N.M.\",IF(ABS(S1306/R1306)>=10,\"N.M.\",S1306/R1306))))","v":6.7064152338694765},null,2883.79,110.63,{"$f":"+V1306-W1306","v":2773.16},{"$f":"IF(W1306<0,IF(X1306=0,0,IF(OR(W1306=0,V1306=0),\"N.M.\",IF(ABS(X1306/W1306)>=10,\"N.M.\",X1306/(-W1306)))),IF(X1306=0,0,IF(OR(W1306=0,V1306=0),\"N.M.\",IF(ABS(X1306/W1306)>=10,\"N.M.\",X1306/W1306))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,-24.38,"N.M.",null,606.77,27.48,579.29,"N.M.",null,null,468.04,24.38,443.66,"N.M.",null,663.65,52.05,611.6,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,3025.619999999999,0.10483522240609378,null,-146164.16,-176790.26,30626.100000000006,0.17323409106361404,null,null,-68544.009999999995,-83716,15171.990000000005,0.18123166419800282,null,-667684.96,-274052.64,-393632.31999999995,-1.4363383618563206]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,1491,4.8779689851468952E-2,null,-347455,-359333,11878,3.3055689290991924E-2,null,null,-111799,-108414,-3385,-3.1222904790894165E-2,null,-445219,-454699,9480,2.0848957222250324E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,0.05,0,0.05,"N.M.",null,null,0,0,0,0,null,6.0000000000000005E-2,0,6.0000000000000005E-2,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,270.73,"N.M.",null,-1702.51,-263.08,-1439.43,-5.4714535502508745,null,null,0,-355.15000000000003,355.15000000000003,"N.M.",null,-1880.29,-4151.08,2270.79,0.54703595208957667]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,7349.8900000000067,0.12016015053758178,null,-453076.12,-517879.8,64803.679999999993,0.1251326659197752,null,null,-155214.24,-170417.66,15203.420000000013,8.9212702486350368E-2,null,-604222.14,-761060.01,156837.87,0.20607819086434459]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,184413.93,0.81262194742830085,null,-525844.54,-344951.49,-180893.05000000005,-0.52440141655860084,null,null,-9037.380000000001,-494136.56,485099.18,0.98171076432798254,null,271048.99,-1429601.89,1700650.88,1.1895975319394689]
["%,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,0,0,0,0,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534]
["%,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,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,{"$f":"IF(G1329<0,IF(H1329=0,0,IF(OR(G1329=0,F1329=0),\"N.M.\",IF(ABS(H1329/G1329)>=10,\"N.M.\",H1329/(-G1329)))),IF(H1329=0,0,IF(OR(G1329=0,F1329=0),\"N.M.\",IF(ABS(H1329/G1329)>=10,\"N.M.\",H1329/G1329))))","v":-0.34233414529302186},null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,{"$f":"+F1332-G1332","v":-62.1},"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M."]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,-0.38298065271331883,null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,15296.92,8844.66,6452.26,0.72950910492884979,null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,10148.290000000001,-27090.110000000004,37238.400000000009,1.3746123585323207]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,1356.25,1.8620638051179465E-2,null,-611706.53,-589561.70000000007,-22144.829999999958,-3.756151391788163E-2,null,null,-213562.6,-191620.69,-21941.910000000003,-0.11450699817436208,null,-842699.27,-804427.40000000014,-38271.869999999879,-4.7576537049831807E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772]
["%,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,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,1.35,-1.35,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,4928.9800000000005,0,4928.9800000000005,"N.M.",null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,3546.52,"N.M.",null,8450.68,5296.99,{"$f":"+K1370-L1370","v":3153.6900000000005},{"$f":"IF(L1370<0,IF(M1370=0,0,IF(OR(L1370=0,K1370=0),\"N.M.\",IF(ABS(M1370/L1370)>=10,\"N.M.\",M1370/(-L1370)))),IF(M1370=0,0,IF(OR(L1370=0,K1370=0),\"N.M.\",IF(ABS(M1370/L1370)>=10,\"N.M.\",M1370/L1370))))","v":0.59537397654139435},null,null,3973.6,165.42000000000002,{"$f":"+Q1370-R1370","v":3808.18},{"$f":"IF(R1370<0,IF(S1370=0,0,IF(OR(R1370=0,Q1370=0),\"N.M.\",IF(ABS(S1370/R1370)>=10,\"N.M.\",S1370/(-R1370)))),IF(S1370=0,0,IF(OR(R1370=0,Q1370=0),\"N.M.\",IF(ABS(S1370/R1370)>=10,\"N.M.\",S1370/R1370))))","v":"N.M."},null,9471.49,8943.82,{"$f":"+V1370-W1370","v":527.67000000000007},{"$f":"IF(W1370<0,IF(X1370=0,0,IF(OR(W1370=0,V1370=0),\"N.M.\",IF(ABS(X1370/W1370)>=10,\"N.M.\",X1370/(-W1370)))),IF(X1370=0,0,IF(OR(W1370=0,V1370=0),\"N.M.\",IF(ABS(X1370/W1370)>=10,\"N.M.\",X1370/W1370))))","v":5.8998280376841225E-2}]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,-27.63,"N.M.",null,17.89,584.32000000000005,-566.43000000000006,-0.96938321467688937,null,null,0,27.63,-27.63,"N.M.",null,59.18,1261.3700000000001,-1202.19,-0.95308275922211561]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,800,1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-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,14531681.955999991,28402267.782999992,-13870585.827000001,-0.48836191296323733,null,324936005.46999985,290964297.22199988,33971708.247999966,0.11675559019559104,null,null,91513830.97800006,93532332.60299997,-2018501.6249999106,-2.1580789966689752E-2,null,425141256.07699984,359747531.19799995,65393724.878999889,0.18177671619102262]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M."]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,0,null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,14.63,0,14.63,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,{"$f":"IF(G1393<0,IF(H1393=0,0,IF(OR(G1393=0,F1393=0),\"N.M.\",IF(ABS(H1393/G1393)>=10,\"N.M.\",H1393/(-G1393)))),IF(H1393=0,0,IF(OR(G1393=0,F1393=0),\"N.M.\",IF(ABS(H1393/G1393)>=10,\"N.M.\",H1393/G1393))))","v":-0.85505940292445171},null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,{"$f":"+F1396-G1396","v":32060.93},4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,"N.M.",null,97182.05,0,97182.05,"N.M.",null,null,39946.9,0,39946.9,"N.M.",null,97182.05,0,97182.05,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,"N.M.",null,868343.92,0,868343.92,"N.M.",null,null,397928.67,0,397928.67,"N.M.",null,868343.92,0,868343.92,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,-1743.83,-0.86287637002399853,null,2792.96,19976.260000000002,-17183.300000000003,-0.86018604083046579,null,null,-78.540000000000006,5472.91,-5551.45,-1.0143506836399649,null,7954.28,24787.86,-16833.580000000002,-0.67910582034915479]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,-481274.55000000005,-0.75447843391278502,null,null,53675.71,200055.69,-146379.98000000001,-0.73169615920446951,null,569586.09,865362.22,-295776.13,-0.341794595562538]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,12175.400000000001,4.8419989341987009,null,null,3215.9500000000003,1646.67,1569.2800000000002,0.95300211942890811,null,26281.06,2515.7199999999998,23765.34,9.4467349307554116]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,-3403.9900000000002,"N.M.",null,null,0,1121.32,-1121.32,"N.M.",null,1138.24,4627.8600000000006,-3489.6200000000008,-0.75404614659907609]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,-66851.86,"N.M.",null,0,866255.04,-866255.04,"N.M.",null,null,0,233877.04,-233877.04,"N.M.",null,251948.69,1133775.3800000001,-881826.69000000018,-0.77777900769021824]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,-752164.28,"N.M.",null,null,0,264873.14,-264873.14,"N.M.",null,187521.42,989764.35000000009,-802242.93,-0.81053932686098462]
["%,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,0,11.38,-11.38,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,-4655.2300000000005,"N.M.",null,null,0,3786.27,-3786.27,"N.M.",null,457.48,6422.51,-5965.0300000000007,-0.92876928179169838]
["%,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,6774836.0920000011,9826452.6799999997,-3051616.5879999986,-0.31055119150077654,null,50885381.830000013,54204925.170000009,-3319543.3399999961,-6.1240622131459269E-2,null,null,15925586.712000003,20883970.450000003,-4958383.7379999999,-0.23742533776665056,null,60351302.350000009,68902528.210000023,-8551225.8600000143,-0.12410612617780475]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M.",null,null,0,0,0,0,null,4136038.43,49281.130000000005,4086757.3000000003,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,{"$f":"+K1434-L1434","v":-161555.53000000003},{"$f":"IF(L1434<0,IF(M1434=0,0,IF(OR(L1434=0,K1434=0),\"N.M.\",IF(ABS(M1434/L1434)>=10,\"N.M.\",M1434/(-L1434)))),IF(M1434=0,0,IF(OR(L1434=0,K1434=0),\"N.M.\",IF(ABS(M1434/L1434)>=10,\"N.M.\",M1434/L1434))))","v":-0.26867845922111161},null,null,159550.08000000002,84032.37,{"$f":"+Q1434-R1434","v":75517.710000000021},{"$f":"IF(R1434<0,IF(S1434=0,0,IF(OR(R1434=0,Q1434=0),\"N.M.\",IF(ABS(S1434/R1434)>=10,\"N.M.\",S1434/(-R1434)))),IF(S1434=0,0,IF(OR(R1434=0,Q1434=0),\"N.M.\",IF(ABS(S1434/R1434)>=10,\"N.M.\",S1434/R1434))))","v":0.89867404667986905},null,462940.38,666221.70000000007,{"$f":"+V1434-W1434","v":-203281.32000000007},{"$f":"IF(W1434<0,IF(X1434=0,0,IF(OR(W1434=0,V1434=0),\"N.M.\",IF(ABS(X1434/W1434)>=10,\"N.M.\",X1434/(-W1434)))),IF(X1434=0,0,IF(OR(W1434=0,V1434=0),\"N.M.\",IF(ABS(X1434/W1434)>=10,\"N.M.\",X1434/W1434))))","v":-0.30512563610581889}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,-7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,"N.M.",null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,"N.M.",null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-55672.61,55672.61,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,1738.53,0,1738.53,"N.M.",null,null,579.51,0,579.51,"N.M.",null,1738.53,0,1738.53,"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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-80.7,80.7,"N.M."]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,{"$f":"IF(G1457<0,IF(H1457=0,0,IF(OR(G1457=0,F1457=0),\"N.M.\",IF(ABS(H1457/G1457)>=10,\"N.M.\",H1457/(-G1457)))),IF(H1457=0,0,IF(OR(G1457=0,F1457=0),\"N.M.\",IF(ABS(H1457/G1457)>=10,\"N.M.\",H1457/G1457))))","v":0},null,-3413.61,-7167.12,3753.5099999999998,0.5237124535378227,null,null,-191.79,-1170.05,978.26,0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,-7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,-0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,{"$f":"+F1460-G1460","v":13792.35},"N.M.",null,46935.4,0,46935.4,"N.M.",null,null,17390.150000000001,0,17390.150000000001,"N.M.",null,46935.4,0,46935.4,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M.",null,null,1442.33,0,1442.33,"N.M.",null,2815.2400000000002,0,2815.2400000000002,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,14.63,0,14.63,"N.M.",null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,"N.M.",null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,-1.9473595532662589,null,203913.97,-12175.17,216089.14,"N.M.",null,null,-7182.57,-2760.13,-4422.4399999999996,-1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,-0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,-2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,-0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,-2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,-0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,-0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,-0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,-1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,-0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,-1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,-0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,"N.M.",null,15484.91,0,15484.91,"N.M.",null,null,15484.91,0,15484.91,"N.M.",null,15484.91,0,15484.91,"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,0,2364794.5499999998,-2364794.5499999998,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,-0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,-0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,-0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,-0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,-9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,0,null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M.",null,null,0,0,0,0,null,0,446.40000000000003,-446.40000000000003,"N.M."]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,0,null,0,5.79,-5.79,"N.M.",null,null,0,0,0,0,null,0,5.94,-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,153.79,0,153.79,"N.M.",null,871.27,0,871.27,"N.M.",null,null,646.39,0,646.39,"N.M.",null,871.27,0,871.27,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,631.95000000000005,"N.M.",null,5995.54,0,5995.54,"N.M.",null,null,2024.24,0,2024.24,"N.M.",null,5995.54,0,5995.54,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,"N.M.",null,1074.44,0,{"$f":"+K1498-L1498","v":1074.44},{"$f":"IF(L1498<0,IF(M1498=0,0,IF(OR(L1498=0,K1498=0),\"N.M.\",IF(ABS(M1498/L1498)>=10,\"N.M.\",M1498/(-L1498)))),IF(M1498=0,0,IF(OR(L1498=0,K1498=0),\"N.M.\",IF(ABS(M1498/L1498)>=10,\"N.M.\",M1498/L1498))))","v":"N.M."},null,null,560.38,0,{"$f":"+Q1498-R1498","v":560.38},{"$f":"IF(R1498<0,IF(S1498=0,0,IF(OR(R1498=0,Q1498=0),\"N.M.\",IF(ABS(S1498/R1498)>=10,\"N.M.\",S1498/(-R1498)))),IF(S1498=0,0,IF(OR(R1498=0,Q1498=0),\"N.M.\",IF(ABS(S1498/R1498)>=10,\"N.M.\",S1498/R1498))))","v":"N.M."},null,1074.44,0,{"$f":"+V1498-W1498","v":1074.44},{"$f":"IF(W1498<0,IF(X1498=0,0,IF(OR(W1498=0,V1498=0),\"N.M.\",IF(ABS(X1498/W1498)>=10,\"N.M.\",X1498/(-W1498)))),IF(X1498=0,0,IF(OR(W1498=0,V1498=0),\"N.M.\",IF(ABS(X1498/W1498)>=10,\"N.M.\",X1498/W1498))))","v":"N.M."}]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,"N.M.",null,109.19,0,109.19,"N.M.",null,null,55.58,0,55.58,"N.M.",null,109.19,0,109.19,"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,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,"N.M.",null,246.98000000000002,0,246.98000000000002,"N.M.",null,null,221.78,0,221.78,"N.M.",null,377.03000000000003,0,377.03000000000003,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-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,0,4112.75,-4112.75,"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,0,28823.11,-28823.11,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,{"$f":"IF(G1521<0,IF(H1521=0,0,IF(OR(G1521=0,F1521=0),\"N.M.\",IF(ABS(H1521/G1521)>=10,\"N.M.\",H1521/(-G1521)))),IF(H1521=0,0,IF(OR(G1521=0,F1521=0),\"N.M.\",IF(ABS(H1521/G1521)>=10,\"N.M.\",H1521/G1521))))","v":-0.12962044006196632},null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,3.0626235726102569,null,8295762,-3360708,11656470,3.4684566466351732,null,null,713596,-422411,1136007,2.6893404764553952,null,6833040,-13355751,20188791,1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F1524-G1524","v":581947.49},"N.M.",null,6523257,41107.590000000004,6482149.4100000001,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,6536957.5300000003,-619793.46000000008,7156750.9900000002,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M.",null,null,-15726307,0,-15726307,"N.M.",null,-15726307,0,-15726307,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,0,null,0,1248885.1499999999,-1248885.1499999999,"N.M.",null,null,0,0,0,0,null,0,-1500936.4200000004,1500936.4200000004,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"N.M.",null,null,1630.19,0,1630.19,"N.M.",null,1880.19,0,1880.19,"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,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,"N.M.",null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.77,0,-3.77,"N.M.",null,0,0,0,0]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,"N.M.",null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,"N.M.",null,97182.05,0,97182.05,"N.M.",null,null,39946.9,0,39946.9,"N.M.",null,97182.05,0,97182.05,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,"N.M.",null,868343.92,0,868343.92,"N.M.",null,null,397928.67,0,397928.67,"N.M.",null,868343.92,0,868343.92,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,{"$f":"+K1562-L1562","v":-11996.039999999999},{"$f":"IF(L1562<0,IF(M1562=0,0,IF(OR(L1562=0,K1562=0),\"N.M.\",IF(ABS(M1562/L1562)>=10,\"N.M.\",M1562/(-L1562)))),IF(M1562=0,0,IF(OR(L1562=0,K1562=0),\"N.M.\",IF(ABS(M1562/L1562)>=10,\"N.M.\",M1562/L1562))))","v":-0.80433033487279337},null,null,1134.26,3815.12,{"$f":"+Q1562-R1562","v":-2680.8599999999997},{"$f":"IF(R1562<0,IF(S1562=0,0,IF(OR(R1562=0,Q1562=0),\"N.M.\",IF(ABS(S1562/R1562)>=10,\"N.M.\",S1562/(-R1562)))),IF(S1562=0,0,IF(OR(R1562=0,Q1562=0),\"N.M.\",IF(ABS(S1562/R1562)>=10,\"N.M.\",S1562/R1562))))","v":-0.70269349325840336},null,4738.4500000000007,20742.78,{"$f":"+V1562-W1562","v":-16004.329999999998},{"$f":"IF(W1562<0,IF(X1562=0,0,IF(OR(W1562=0,V1562=0),\"N.M.\",IF(ABS(X1562/W1562)>=10,\"N.M.\",X1562/(-W1562)))),IF(X1562=0,0,IF(OR(W1562=0,V1562=0),\"N.M.\",IF(ABS(X1562/W1562)>=10,\"N.M.\",X1562/W1562))))","v":-0.77156147825894117}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,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,1718.29,1980.13,-261.84000000000015,-0.13223374222904563,null,16575.32,7781.42,8793.9,1.130115068971987,null,null,5125.62,3717.8,1407.8199999999997,0.37867018129001012,null,22334.07,9925.2800000000007,12408.789999999999,1.2502206486869889]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,-1321.38,-0.41124130526119229,null,28296.16,28978.95,-682.79000000000087,-2.3561585219616338E-2,null,null,4403.8900000000003,12929.880000000001,-8525.9900000000016,-0.65940209808598382,null,26648.32,35873.590000000004,-9225.2700000000041,-0.25716049048896428]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,8435.0499999999993,0.36652776208643656,null,315453.94,227101.92,88352.01999999999,0.38904127274661521,null,null,112740.95,75285.59,37455.360000000001,0.49751034693358986,null,384724.37,293468.51,91255.859999999986,0.31095622491149044]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,1516.7099999999998,2.4191881330249618,null,22140.12,21380.510000000002,759.60999999999694,3.5528151573559139E-2,null,null,7299.34,2702.6,4596.74,1.7008584326204395,null,23987.040000000001,33747.520000000004,-9760.4800000000032,-0.28922065976996242]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,2461.369999999999,8.6346105677920226E-2,null,275795.38,235383.82,40411.56,0.17168367817295171,null,null,96107.839999999997,82484.09,13623.75,0.16516821607657914,null,348557.11,300006.39,48550.719999999972,0.16183228630563493]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,-3559.1000000000058,-1.6348315254460444E-2,null,2038150.54,2196871.62,-158721.08000000007,-7.2248682424146421E-2,null,null,686033.38,639497.79,46535.589999999967,7.2768961406418572E-2,null,2686044.46,2842561.3000000003,-156516.84000000032,-5.5061904909491415E-2]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,204.06000000000006,0.49289855072463784,null,6611.1100000000006,7774.4400000000005,-1163.33,-0.14963521488364434,null,null,2456.73,1514.49,942.24,0.62215003070340513,null,7813.0400000000009,10559.34,-2746.2999999999993,-0.26008254303772765]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,8999.5299999999988,0.16514238402453921,null,488305.22000000003,462422.31,25882.910000000033,5.5972450810169674E-2,null,null,172692.27,162334.35,10357.919999999984,6.3806089099441882E-2,null,649221.29,608720.02,40501.270000000019,6.6535137122646332E-2]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,-79.650000000000091,-2.0001255571598993E-2,null,39088.53,39796.17,-707.63999999999942,-1.7781610642431153E-2,null,null,12173.800000000001,12194.880000000001,-21.079999999999927,-1.7285942953108129E-3,null,54000.7,55211.33,-1210.6300000000047,-2.1927202260840387E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,-331.84000000000003,-0.55590176567159177,null,2507.54,2178.6799999999998,328.86000000000013,0.15094460866212575,null,null,745.71,907.96,-162.25,-0.17869729944050397,null,3713.0699999999997,2556.4499999999998,1156.6199999999999,0.45243208355336501]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,11896.880000000005,0.26187467353383825,null,409623.05,498702.24,-89079.19,-0.17862199696556408,null,null,170018.94,149226.44,20792.5,0.13933522772505999,null,556802.77,673290.53,-116487.76000000001,-0.17301262205485055]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,1967.9599999999991,8.8673848433126437E-2,null,218729.61000000002,241184.43,-22454.819999999978,-9.3102278617239007E-2,null,null,72434.89,64395.87,8039.0199999999968,0.12483750898931867,null,298627.56,329426.33,-30798.770000000019,-9.3492132216632523E-2]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,-2771.87,-0.99986292722517811,null,-312.41000000000003,27075.07,-27387.48,-1.0115386589951567,null,null,-40.590000000000003,9459.98,-9500.57,-1.0042907067456803,null,8492.16,36351.78,-27859.62,-0.76638943127406689]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,49.58,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,195.07999999999998,2.2749854227405244,null,-2550.2200000000003,9600.15,-12150.369999999999,-1.265643765982823,null,null,1731.94,2030.6000000000001,-298.66000000000008,-0.14707968088249782,null,8112.88,10725.25,-2612.37,-0.2435719447099135]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,517.31999999999994,0.4302108974785443,null,19565.740000000002,15089.14,4476.6000000000022,0.29667694779159065,null,null,4555.7700000000004,4071.98,483.79000000000042,0.11880952264009166,null,24392.45,35253.490000000005,-10861.040000000005,-0.30808410741745013]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2170.29,4703.67,-2533.38,-0.53859645765965725,null,13051.14,44596.67,-31545.53,-0.70735169240214568,null,null,4045.08,14169.82,-10124.74,-0.71452848377749334,null,19607.809999999998,53929.93,-34322.120000000003,-0.63642062950943945]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,0,0,null,4.45,0,4.45,"N.M.",null,null,0,0,0,0,null,4.45,17.05,-12.600000000000001,-0.73900293255131966]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,105021.87,101986.8,3035.0699999999924,{"$f":"IF(G1585<0,IF(H1585=0,0,IF(OR(G1585=0,F1585=0),\"N.M.\",IF(ABS(H1585/G1585)>=10,\"N.M.\",H1585/(-G1585)))),IF(H1585=0,0,IF(OR(G1585=0,F1585=0),\"N.M.\",IF(ABS(H1585/G1585)>=10,\"N.M.\",H1585/G1585))))","v":2.9759439456870814E-2},null,919720.64,967943.94000000006,-48223.300000000047,-4.98203439343812E-2,null,null,318371.59000000003,305108.47000000003,13263.119999999995,4.3470179638080822E-2,null,1201340.92,1256019.05,-54678.130000000121,-4.3532882721802758E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,-15.21,0,-15.21,"N.M.",null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,124140.19,19421.060000000001,104719.13,5.3920398783588537,null,900003.29,381020.02,518983.27,1.3620892413999663,null,null,422271.83,66524.91,355746.92000000004,5.3475746152832082,null,956825.68,471852.94,484972.74000000005,1.0278048495363832]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3298.9300000000003,270.3,{"$f":"+F1588-G1588","v":3028.63},"N.M.",null,24575.260000000002,4489.58,20085.68,4.4738438784919747,null,null,10549.12,1374.65,9174.4700000000012,6.6740406648965198,null,34369.11,5234.5599999999995,29134.550000000003,5.5658068681990471]
["%,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,1751.1200000000001,437.31,1313.8100000000002,3.0042990098557092,null,6824.51,7195.55,-371.03999999999996,-5.156520349382604E-2,null,null,3135.65,1740.47,1395.18,0.80161105908174235,null,10595.99,10959.66,-363.67000000000007,-3.3182598730252588E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,-5.16,-0.63157894736842113,null,95.41,35.96,59.449999999999996,1.6532258064516128,null,null,4.42,15.49,-11.07,-0.71465461588121371,null,123.4,53.81,69.59,1.2932540419996283]
["%,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,940400.20000000007,1027874.87,-87474.669999999925,-8.5102450262258017E-2,null,8682573.7899999991,9598046.8000000007,-915473.01000000164,-9.5381177970501413E-2,null,null,3019815.32,2991189.48,28625.839999999851,9.5700523792962289E-3,null,11329796.889999999,12411864.24,-1082067.3500000015,-8.7180082627136557E-2]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,-70.210000000000008,"N.M.",null,-52.42,0,-52.42,"N.M.",null,null,-52.42,0,-52.42,"N.M.",null,-52.42,0,-52.42,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,102092.1,7.1277686821683783,null,1103313.0900000001,537250.82000000007,566062.27,1.0536275589118691,null,null,385779.51,112431.8,273347.71000000002,2.4312312886567682,null,1079604.4000000001,607513.92000000004,472090.4800000001,0.7770858649625676]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,99.53,160.94,-61.41,-0.38157077171616749,null,null,35.4,20.14,15.259999999999998,0.75769612711022827,null,132.5,245.26,-112.75999999999999,-0.45975699257930358]
["%,V9210004","9210004","Office Utilites",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,63.42,-63.42,"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,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,0,0,null,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,126.06,3.09,122.97,"N.M.",null,732.11,84.09,648.02,7.7062670947794025,null,null,317.14,47.35,269.78999999999996,5.6977824709609282,null,900.38,121.77000000000001,778.61,6.3941036380060767]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,74.03,"N.M.",null,252.76000000000002,99.62,153.14000000000001,1.5372415177675167,null,null,152.22999999999999,28.27,123.96,4.3848602759108593,null,276.10000000000002,687.65,-411.54999999999995,-0.59848760270486434]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,171.62,5.7862440997977078,null,563.43000000000006,577.04,-13.6099999999999,-2.3585886593650181E-2,null,null,334.21,109,225.20999999999998,2.0661467889908254,null,648.75000000000011,655.42,-6.6699999999998454,-1.0176680601751314E-2]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,12.17,"N.M.",null,121.34,12.92,108.42,8.3916408668730647,null,null,22.81,3.14,19.669999999999998,6.2643312101910817,null,149.65,23.810000000000002,125.84,5.2851742965140698]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,-0.13,"N.M.",null,69.320000000000007,43.46,25.860000000000007,0.59502991256327675,null,null,12.81,8.17,4.6400000000000006,0.56793145654834765,null,89.13000000000001,60.11,29.02000000000001,0.48278156712693415]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,125.41,"N.M.",null,173.75,26.45,147.30000000000001,5.5689981096408321,null,null,148.09,10.67,137.42000000000002,"N.M.",null,224.17000000000002,26.45,197.72000000000003,7.4752362948960318]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,-4.5,-0.66964285714285721,null,58.550000000000004,9.39,49.160000000000004,5.2353567625133124,null,null,5.12,6.72,-1.5999999999999996,-0.23809523809523805,null,75.600000000000009,9.39,66.210000000000008,7.0511182108626205]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,915.48,"N.M.",null,1609.81,609.16,1000.65,1.6426718760260031,null,null,1110,140.08000000000001,969.92,6.9240434037692742,null,1864.3899999999999,724.62,1139.77,1.5729209792718941]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,2.0699999999999998,"N.M.",null,62.56,122.42,-59.86,-0.48897239013233129,null,null,2.0699999999999998,79.45,-77.38000000000001,-0.97394587791063569,null,104.86000000000001,169.12,-64.259999999999991,-0.37996688741721846]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,0,0,null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986,null,null,4.05,0,4.05,"N.M.",null,20.170000000000002,7.13,13.040000000000003,1.8288920056100986]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,1.0000000000000231E-2,4.5248868778281588E-3,null,9.83,9.1300000000000008,0.69999999999999929,7.6670317634172966E-2,null,null,2.5100000000000002,6.38,-3.8699999999999997,-0.60658307210031348,null,15.42,9.1300000000000008,6.2899999999999991,0.68893756845564058]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,27.52,"N.M.",null,82.78,7.43,75.349999999999994,"N.M.",null,null,36.050000000000004,2.74,33.31,"N.M.",null,83.88,7.43,76.449999999999989,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,344.2,"N.M.",null,2883.79,105.89,2777.9,"N.M.",null,null,416.84000000000003,54.09,362.75,6.7064152338694765,null,2883.79,110.63,2773.16,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M.",null,null,178.87,0,178.87,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,97.380000000000024,0.61519994945985235,null,572.76,245.8,326.95999999999998,1.3301871440195279,null,null,255.67000000000002,222.58,33.090000000000003,0.14866564830622697,null,590,245.8,344.2,1.4003254678600487]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,-24.38,"N.M.",null,606.77,27.48,579.29,"N.M.",null,null,468.04,24.38,443.66,"N.M.",null,663.65,52.05,611.6,"N.M."]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,2.3200000000000003,0.27230046948356812,null,41.18,11.620000000000001,29.56,2.5438898450946641,null,null,19.47,11.620000000000001,7.8499999999999979,0.67555938037865726,null,49.29,19,30.29,1.5942105263157895]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M.",null,null,0.68,0,0.68,"N.M.",null,0.68,0,0.68,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,3025.619999999999,0.10483522240609378,null,-146164.16,-176790.26,30626.100000000006,0.17323409106361404,null,null,-68544.009999999995,-83716,15171.990000000005,0.18123166419800282,null,-667684.96,-274052.64,-393632.31999999995,-1.4363383618563206]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,1491,4.8779689851468952E-2,null,-347455,-359333,11878,3.3055689290991924E-2,null,null,-111799,-108414,-3385,-3.1222904790894165E-2,null,-445219,-454699,9480,2.0848957222250324E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,0.05,0,0.05,"N.M.",null,null,0,0,0,0,null,6.0000000000000005E-2,0,6.0000000000000005E-2,"N.M."]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,270.73,"N.M.",null,-1702.51,-263.08,-1439.43,-5.4714535502508745,null,null,0,-355.15000000000003,355.15000000000003,"N.M.",null,-1880.29,-4151.08,2270.79,0.54703595208957667]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,7349.8900000000067,0.12016015053758178,null,-453076.12,-517879.8,64803.679999999993,0.1251326659197752,null,null,-155214.24,-170417.66,15203.420000000013,8.9212702486350368E-2,null,-604222.14,-761060.01,156837.87,0.20607819086434459]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,65541.014999999985,0.993566852794602,null,1607081.2620000001,2154988.83,-547907.56799999997,-0.2542507693647767,null,null,512880.49200000003,601944.67000000004,-89064.178000000014,-0.14796073865061388,null,4645941.9020000007,2956421.33,1689520.5720000006,0.57147489596822809]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,184413.93,0.81262194742830085,null,-525844.54,-344951.49,{"$f":"+K1626-L1626","v":-180893.05000000005},{"$f":"IF(L1626<0,IF(M1626=0,0,IF(OR(L1626=0,K1626=0),\"N.M.\",IF(ABS(M1626/L1626)>=10,\"N.M.\",M1626/(-L1626)))),IF(M1626=0,0,IF(OR(L1626=0,K1626=0),\"N.M.\",IF(ABS(M1626/L1626)>=10,\"N.M.\",M1626/L1626))))","v":-0.52440141655860084},null,null,-9037.380000000001,-494136.56,{"$f":"+Q1626-R1626","v":485099.18},{"$f":"IF(R1626<0,IF(S1626=0,0,IF(OR(R1626=0,Q1626=0),\"N.M.\",IF(ABS(S1626/R1626)>=10,\"N.M.\",S1626/(-R1626)))),IF(S1626=0,0,IF(OR(R1626=0,Q1626=0),\"N.M.\",IF(ABS(S1626/R1626)>=10,\"N.M.\",S1626/R1626))))","v":0.98171076432798254},null,271048.99,-1429601.89,{"$f":"+V1626-W1626","v":1700650.88},{"$f":"IF(W1626<0,IF(X1626=0,0,IF(OR(W1626=0,V1626=0),\"N.M.\",IF(ABS(X1626/W1626)>=10,\"N.M.\",X1626/(-W1626)))),IF(X1626=0,0,IF(OR(W1626=0,V1626=0),\"N.M.\",IF(ABS(X1626/W1626)>=10,\"N.M.\",X1626/W1626))))","v":1.1895975319394689}]
["%,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,0,0,0,0,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,73.820000000000007,27.91,45.910000000000011,1.644930132568972,null,242.45000000000002,83.73,158.72000000000003,1.8956168637286519,null,null,73.820000000000007,83.73,-9.9099999999999966,-0.11835662247700938,null,327.24,83.73,243.51,2.9082766033679683]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,-255.63000000000005,-0.46523859789611627,null,7505.03,14816.89,-7311.86,-0.49348142558931057,null,null,625.58000000000004,830.27,-204.68999999999994,-0.24653425993953768,null,9461.5399999999991,16028.08,-6566.5400000000009,-0.40968974449840534]
["%,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,76561.680000000008,92444.19,-15882.509999999995,-0.17180647047694392,null,845424.04,881077.38,-35653.339999999967,-4.0465617219681622E-2,null,null,237091.83000000002,289736.93,-52645.099999999977,-0.1816996542346189,null,1056818.6300000001,1149654,-92835.369999999879,-8.075070412489313E-2]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,27969.5,0.17493301984508924,null,1538766.8,1358976.85,179789.94999999995,0.13229802258956799,null,null,554187.34,475703.56,78483.77999999997,0.16498463875275596,null,2024682.6400000001,1803272.2000000002,221410.43999999994,0.12278259488500955]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,28.27,"N.M.",null,-94.77,84.86,-179.63,-2.1167805797784585,null,null,0,42.45,-42.45,"N.M.",null,-136.82,47.03,-183.85,-3.909206889219647]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,45254.079999999994,1.0192075716804305,null,-147561.87,280848.58,-428410.45,-1.5254143353689023,null,null,-18828.64,67596.509999999995,-86425.15,-1.2785445579956718,null,167061.56,401250.70600000001,-234189.14600000001,-0.58364793506431867]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,-477.82999999999993,-0.34233414529302186,null,5750.85,21574.57,-15823.72,-0.73344312308426074,null,null,3122.36,13462.98,-10340.619999999999,-0.7680780926659625,null,11147.51,23317.51,-12169.999999999998,-0.52192536853206017]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,22043.070000000003,0.96312286233106192,null,-80294.009999999995,-156475.30000000002,76181.290000000023,0.48685824535885225,null,null,-3868.31,-65136.62,61268.310000000005,0.94061236213976107,null,-126428.29999999999,-213462.75000000003,87034.450000000041,0.40772664083077742]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,-8.1599999999999966,-3.3777630598559469E-2,null,1806.28,1937.3,-131.01999999999998,-6.7630206989108543E-2,null,null,653.49,665.56000000000006,-12.07000000000005,-1.8135104273093408E-2,null,2381.9700000000003,2753.05,-371.07999999999993,-0.13478868890866491]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M.",null,null,0,80.52,-80.52,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,-10.720000000000027,-1.7564556298335341E-2,null,15213.98,21249.170000000002,-6035.1900000000023,-0.28402003466488346,null,null,3592.81,6740.7300000000005,-3147.9200000000005,-0.46699986499978491,null,24292.37,23698.83,593.53999999999724,2.5045118261112349E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,-5423.3099999999977,-3.0426327417827654E-2,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,-3.0426357827421462E-2,null,null,518462.04000000004,534731.97,-16269.929999999935,-3.0426327417827543E-2,null,2054718.5999999999,2089192.0900000003,-34473.490000000456,-1.6500871396655754E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,1337.5200000000004,0.11803087729825849,null,107786.86,101576.95,6209.9100000000035,6.1135031126648358E-2,null,null,37430.36,30554.850000000002,6875.5099999999984,0.225021886869024,null,136970.46,138120.69,-1150.2300000000105,-8.3277168684866149E-3]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,93128.93,0.24278897003267169,null,4199771.3499999996,3672442.29,527329.05999999959,0.14359083638588629,null,null,1425698.81,1167867.8900000001,257830.91999999993,0.22077062158117894,null,5772782.8199999994,4889527.1899999995,883255.62999999989,0.18064233936696852]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,1.58,-1.58,"N.M."]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,-9055.8800000000047,-0.20017997868638557,null,326593.19,414874.43,-88281.239999999991,-0.21279026523760453,null,null,108640.78,152950.67000000001,-44309.890000000014,-0.28970052893524434,null,317913.55,515542.93,-197629.38,-0.38334223689189184]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,2615.5500000000011,0.19398887042117521,null,136911.65,128996.78,7914.8699999999953,6.1357112944989751E-2,null,null,47679.03,40723.06,6955.9700000000012,0.17081157457224486,null,176341.47,175890.5,450.97000000000116,2.5639247145240996E-3]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,6514.2000000000007,1.0492626071941704,null,3163.25,712.05000000000007,2451.1999999999998,3.4424548837862505,null,null,1851.76,-5912.52,7764.2800000000007,1.3131930209115572,null,4507.28,716.2600000000001,3791.0199999999995,5.2927987043810889]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,-464.58999999999992,{"$f":"IF(G1649<0,IF(H1649=0,0,IF(OR(G1649=0,F1649=0),\"N.M.\",IF(ABS(H1649/G1649)>=10,\"N.M.\",H1649/(-G1649)))),IF(H1649=0,0,IF(OR(G1649=0,F1649=0),\"N.M.\",IF(ABS(H1649/G1649)>=10,\"N.M.\",H1649/G1649))))","v":-0.38298065271331883},null,7304.92,9185.14,-1880.2199999999993,-0.20470237797137544,null,null,3215,1940.3700000000001,1274.6299999999999,0.6569004880512479,null,15551.92,10638,4913.92,0.4619214137995864]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,56671.840000000004,69304.94,-12633.099999999999,-0.18228282139772428,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,79773.490000000005,94667.930000000008,-14894.440000000002,-0.15733353417572352]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,3365.679999999993,2.2849568671688525E-2,null,1472273.06,1355222.97,117050.09000000008,8.6369617834916187E-2,null,null,472874.97000000003,430988.24,41886.73000000004,9.7187640201041314E-2,null,1974861.1800000002,1813341.53,161519.65000000014,8.9072933767749829E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,{"$f":"+F1652-G1652","v":2206.6299999999992},0.48394723279199037,null,15296.92,8844.66,6452.26,0.72950910492884979,null,null,6766.28,4559.6500000000005,2206.6299999999992,0.48394723279199037,null,10148.290000000001,-27090.110000000004,37238.400000000009,1.3746123585323207]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,-1527.88,-0.73774987928536939,null,4888.09,18639.010000000002,-13750.920000000002,-0.73774948347578551,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,11101.09,19124.620000000003,-8023.5300000000025,-0.41953931633674296]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,0.56689981676955381,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5509.3499999999995,3128.1200000000003,2381.2299999999991,0.7612335843893453]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2159109.4500000002,-2083494.27,-75615.180000000168,-3.6292482820219213E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2893185.21,-3027836.91,134651.70000000019,4.4471252581434507E-2]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,-14568.900000000009,-0.20530629304958259,null,-751482.53,-708432.96,-43049.570000000065,-6.0767316642071634E-2,null,null,-242086.2,-208790.26,-33295.94,-0.15947075308972747,null,-1022728.55,-970503.92999999993,-52224.620000000112,-5.3811858340439812E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,-66346.489999999991,-0.34965630418872462,null,-2183993.75,-1925229.3599999999,-258764.39000000013,-0.13440704540263201,null,null,-728127.68,-556623.55000000005,-171504.13,-0.30811511658103574,null,-2897670.92,-2656930.36,-240740.56000000006,-9.0608532170937311E-2]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,1356.25,1.8620638051179465E-2,null,-611706.53,-589561.70000000007,-22144.829999999958,-3.756151391788163E-2,null,null,-213562.6,-191620.69,-21941.910000000003,-0.11450699817436208,null,-842699.27,-804427.40000000014,-38271.869999999879,-4.7576537049831807E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,6476.68,0.70386378036017605,null,-27606.27,-70550.77,42944.5,0.60870349111710609,null,null,-7761.37,-26352.43,18591.060000000001,0.70547801474095562,null,-63619.790000000008,-107652.79000000001,44033,0.40902794994909092]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,-5639.1200000000026,-0.15240214066534463,null,-381556.96,-338711.33,-42845.630000000005,-0.12649600472473124,null,null,-123282.82,-87092.55,-36190.270000000004,-0.41553806841113278,null,-506178.99,-472278.54000000004,-33900.449999999953,-7.1780627593199448E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,-73516.430000000008,-7.7465137941426265,null,-177854.63,-149096.76,-28757.869999999995,-0.19288058305224065,null,null,-169402.08000000002,-121562.48,-47839.60000000002,-0.39353919071081817,null,-96045.09,16917.50999999998,-112962.59999999998,-6.6772592420515853]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,162465.12,-162465.12,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,54153.630000000005,216620.16,-162466.53,-0.75000650908945865]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,132564.25,0.38765174035020533,null,-1884628.1600000001,-3077706.41,1193078.25,0.3876517416097528,null,null,-628209.39,-1025902.14,397692.75,0.38765174035020533,null,-2780194.04,-4027528.04,1247334,0.30970212686588772]
["%,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,13478.91,15739.91,-2261,-0.14364758121234492,null,123082.46,122270.58,811.88000000000466,6.640027388436406E-3,null,null,42789.73,42365.65,424.08000000000175,1.0009996305969618E-2,null,163141.29,157414.10999999999,5727.1800000000221,3.6382888420866608E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,-960.96,-0.93968551983102566,null,9827.5300000000007,7214.38,2613.1500000000005,0.36221407799422828,null,null,845.9,4523.59,-3677.69,-0.81300250464785706,null,16297.720000000001,10258.68,6039.0400000000009,0.5886761259733222]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,-4141.37,"N.M.",null,0,4350.0600000000004,-4350.0600000000004,"N.M.",null,null,0,4346.6400000000003,-4346.6400000000003,"N.M.",null,-3.54,4350.0600000000004,-4353.6000000000004,-1.0008137818788707]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,80494.210000000021,0.60785758888517794,null,1677591.71,2229205.36,-551613.64999999991,-0.24744855718452066,null,null,1027976.58,324233.31,703743.27,2.1704841800492369,null,2450398.9,3105001.65,-654602.75,-0.21082202967589406]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,-1452.82,-0.42622190928827086,null,64846.400000000001,17356.95,47489.45,2.736048096007651,null,null,1227.53,8717,-7489.47,-0.85917976368016524,null,69071.64,20509.330000000002,48562.31,2.3678155259094273]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,743427.37,712899.16,30528.209999999963,4.2822620242672138E-2,null,null,266829.37,238296.30000000002,28533.069999999978,0.11973778023410341,null,981723.67,934975.78,46747.890000000014,4.9999038477766787E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,419.5,0.34958333333333336,null,10864.02,17113.900000000001,-6249.880000000001,-0.36519320552299595,null,null,2839,8050,-5211,-0.64732919254658383,null,25264.02,58579.560000000005,-33315.540000000008,-0.56872294704842452]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,2244.59,8.7878396366768463,null,19186.510000000002,20255.420000000002,-1068.9099999999999,-5.2771554477764458E-2,null,null,10375.01,255.42000000000002,10119.59,"N.M.",null,24596.400000000001,28255.4,-3659,-0.12949737041415091]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,938.53000000000009,4.3887304185176532,null,2329.14,19441.39,-17112.25,-0.88019683777754576,null,null,1248.8399999999999,1026.05,222.78999999999996,0.21713366794990496,null,22385.35,23379.4,-994.05000000000291,-4.2518199782714816E-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,0,1.35,-1.35,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,0,0,null,15845.19,12539.43,3305.76,0.26362920802620216,null,null,4928.9800000000005,0,4928.9800000000005,"N.M.",null,20171.690000000002,23060.989999999998,-2889.2999999999956,-0.12528950404991268]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,3546.52,"N.M.",null,8450.68,5296.99,3153.6900000000005,0.59537397654139435,null,null,3973.6,165.42000000000002,3808.18,"N.M.",null,9471.49,8943.82,527.67000000000007,5.8998280376841225E-2]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,-2237.9199999999983,-0.10043879589415931,null,198329.277,221613.02000000002,-23283.743000000017,-0.1050648693835769,null,null,60650.877,39110.44,21540.436999999998,0.55075926018730537,null,270112.16700000002,279767.80000000005,-9655.6330000000307,-3.4513024729793881E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,-1766.317,-0.20007657275742918,null,57805.411,79799.784,-21994.373,-0.27561945531080634,null,null,26297.512999999999,36012.764999999999,-9715.2520000000004,-0.26977245429502567,null,66461.436000000002,86371.694000000003,-19910.258000000002,-0.23051832235685918]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,-27.63,"N.M.",null,17.89,584.32000000000005,-566.43000000000006,-0.96938321467688937,null,null,0,27.63,-27.63,"N.M.",null,59.18,1261.3700000000001,-1202.19,-0.95308275922211561]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,1316.99,"N.M.",null,32677.690000000002,116255.34,-83577.649999999994,-0.71891450319615424,null,null,19378.560000000001,185.53,19193.030000000002,"N.M.",null,36947.670000000006,118201.86,-81254.19,-0.68741887818008962]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,21973.920000000006,1.6231517505416317,null,185931.12,154214.89000000001,31716.229999999981,0.20566256604663777,null,null,75845.259999999995,40530.65,35314.609999999993,0.87130628302284796,null,289306.62,221996.73,67309.889999999985,0.30320216878870232]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,800,1,null,8000,7200,800,0.1111111111111111,null,null,2400,2400,0,0,null,18233.71,18380.11,-146.40000000000146,-7.9651318735307602E-3]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,-831.22000000000025,-0.19188922772908076,null,36401.340000000004,39722.9,-3321.5599999999977,-8.3618265534490116E-2,null,null,11534.39,13090.17,-1555.7800000000007,-0.1188510156858162,null,49243.75,53672.12,-4428.3700000000026,-8.2507827154954985E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,-1743.83,-0.86287637002399853,null,2792.96,19976.260000000002,-17183.300000000003,-0.86018604083046579,null,null,-78.540000000000006,5472.91,-5551.45,-1.0143506836399649,null,7954.28,24787.86,-16833.580000000002,-0.67910582034915479]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,-36781.880000000005,-0.49766752258940578,null,156615.85,637890.4,-481274.55000000005,-0.75447843391278502,null,null,53675.71,200055.69,-146379.98000000001,-0.73169615920446951,null,569586.09,865362.22,-295776.13,-0.341794595562538]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,998.38000000000011,1.0442977730824348,null,14689.94,2514.54,12175.400000000001,4.8419989341987009,null,null,3215.9500000000003,1646.67,1569.2800000000002,0.95300211942890811,null,26281.06,2515.7199999999998,23765.34,9.4467349307554116]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,-378.71,"N.M.",null,0,3403.9900000000002,-3403.9900000000002,"N.M.",null,null,0,1121.32,-1121.32,"N.M.",null,1138.24,4627.8600000000006,-3489.6200000000008,-0.75404614659907609]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,-66851.86,"N.M.",null,0,866255.04,{"$f":"+K1690-L1690","v":-866255.04},{"$f":"IF(L1690<0,IF(M1690=0,0,IF(OR(L1690=0,K1690=0),\"N.M.\",IF(ABS(M1690/L1690)>=10,\"N.M.\",M1690/(-L1690)))),IF(M1690=0,0,IF(OR(L1690=0,K1690=0),\"N.M.\",IF(ABS(M1690/L1690)>=10,\"N.M.\",M1690/L1690))))","v":"N.M."},null,null,0,233877.04,{"$f":"+Q1690-R1690","v":-233877.04},{"$f":"IF(R1690<0,IF(S1690=0,0,IF(OR(R1690=0,Q1690=0),\"N.M.\",IF(ABS(S1690/R1690)>=10,\"N.M.\",S1690/(-R1690)))),IF(S1690=0,0,IF(OR(R1690=0,Q1690=0),\"N.M.\",IF(ABS(S1690/R1690)>=10,\"N.M.\",S1690/R1690))))","v":"N.M."},null,251948.69,1133775.3800000001,{"$f":"+V1690-W1690","v":-881826.69000000018},{"$f":"IF(W1690<0,IF(X1690=0,0,IF(OR(W1690=0,V1690=0),\"N.M.\",IF(ABS(X1690/W1690)>=10,\"N.M.\",X1690/(-W1690)))),IF(X1690=0,0,IF(OR(W1690=0,V1690=0),\"N.M.\",IF(ABS(X1690/W1690)>=10,\"N.M.\",X1690/W1690))))","v":-0.77777900769021824}]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,-111452.93000000001,"N.M.",null,0,752164.28,-752164.28,"N.M.",null,null,0,264873.14,-264873.14,"N.M.",null,187521.42,989764.35000000009,-802242.93,-0.81053932686098462]
["%,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,0,11.38,-11.38,"N.M."]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M."]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,608.04,"N.M.",null,0,4655.2300000000005,-4655.2300000000005,"N.M.",null,null,0,3786.27,-3786.27,"N.M.",null,457.48,6422.51,-5965.0300000000007,-0.92876928179169838]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,1860.48,"N.M.",null,10593.59,0,10593.59,"N.M.",null,null,6619.72,0,6619.72,"N.M.",null,10593.59,0,10593.59,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,83714.740000000005,"N.M.",null,615714.04,0,615714.04,"N.M.",null,null,219270.94,0,219270.94,"N.M.",null,615714.04,0,615714.04,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,6819.14,"N.M.",null,83752.11,0,83752.11,"N.M.",null,null,22853.23,0,22853.23,"N.M.",null,83752.11,0,83752.11,"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,21400017.007999998,38228720.463000022,-16828703.455000024,-0.4402110050031055,null,376539499.54999977,345169222.39199984,31370277.157999933,9.0883761132020957E-2,null,null,107691444.40000008,114416303.05299999,-6724858.6529999077,-5.8775353455397125E-2,null,486210670.67699975,428650059.40799999,57560611.268999755,0.13428345571325842]
[null,null,null,null," "]

{"sheet":"O&M QRT","index":3,"n_rows":858,"n_cols":25,"rows_kept":858,"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,"September 2025",null,null,null,"As of: Sep 2025",null,null,null,null,"As of: Sep 2025",null,null,null,null,null,"As of: Sep 2025",null,null,null,null,"As of: Sep 2025"]
[null,"Run Date: 10/08/2025  11:17 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,374330.16000000003,363249,{"$f":"+F11-G11","v":11081.160000000033},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":3.0505686182205685E-2},null,3172433.89,3531478.93,{"$f":"+K11-L11","v":-359045.04000000004},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":-0.10166988027307869},null,null,1220723.98,1194394,{"$f":"+Q11-R11","v":26329.979999999981},{"$f":"IF(AND(Q11=0,R11=0),\"\",IF(OR(Q11=0,R11=0),100%,(+S11/R11)))","v":2.2044635187383713E-2},null,4067879.68,4984157.66,{"$f":"+V11-W11","v":-916277.98},{"$f":"IF(AND(V11=0,W11=0),\"\",IF(OR(V11=0,W11=0),100%,(+X11/W11)))","v":-0.18383808107707411}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,-5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,-4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,-0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,-0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,-7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,-1187176.2173913044,null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,108.25635811089282,null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55672.61,55672.61,1]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,1738.53,0,1738.53,1,null,null,579.51,0,579.51,1,null,1738.53,0,1738.53,1]
["%,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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509",2,"Steam Power Generation - Operation (500-509)","o",null,7309474.5890000015,5252686.8579999991,2056787.7310000025,0.39156869362342689,null,118669795.28499998,114633469.68799998,4036325.5970000029,3.5210707727732091E-2,null,null,44569221.143999986,35703156.278000005,8866064.8659999818,0.24832720101732797,null,155286417.24700001,132875933.13799997,22410484.109000042,0.16865720962219211]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,{"$f":"+F43-G43","v":-121050.82},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":-0.39164827123968121},null,1295200.73,1424527.98,{"$f":"+K43-L43","v":-129327.25},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":-9.0786037070328382E-2},null,null,394563.92,795384.94000000006,{"$f":"+Q43-R43","v":-400821.02000000008},{"$f":"IF(AND(Q43=0,R43=0),\"\",IF(OR(Q43=0,R43=0),100%,(+S43/R43)))","v":-0.50393337847206421},null,1665136.54,1571770.83,{"$f":"+V43-W43","v":93365.709999999963},{"$f":"IF(AND(V43=0,W43=0),\"\",IF(OR(V43=0,W43=0),100%,(+X43/W43)))","v":5.9401605003701438E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,1,null,0,0,0,"",null,null,0,0,0,"",null,0,-80.7,80.7,1]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,"",null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-191.79,-1170.05,978.26,-0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,-0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,1,null,46935.4,0,46935.4,1,null,null,17390.150000000001,0,17390.150000000001,1,null,46935.4,0,46935.4,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,1,null,2815.2400000000002,0,2815.2400000000002,1,null,null,1442.33,0,1442.33,1,null,2815.2400000000002,0,2815.2400000000002,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,1724011.4300000002,2599349.02,-875337.58999999985,-0.33675261893071978,null,16270699.199999999,16207174.160000002,63525.039999997243,3.9195629893815642E-3,null,null,4196087.88,5538673.9099999992,-1342586.0299999993,-0.24240207165400707,null,22501521.239999995,23797382.640000001,-1295861.400000006,-5.4453946452995554E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,-5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,-4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,-0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,-0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,-7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,-1187176.2173913044,null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,108.25635811089282,null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55672.61,55672.61,1]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,{"$f":"+F75-G75","v":-39425.392000000051},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":-0.10288432589515989},null,3449996.6140000001,5029624.12,{"$f":"+K75-L75","v":-1579627.5060000001},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":-0.31406472299166566},null,null,1056473.0179999999,1390918.45,{"$f":"+Q75-R75","v":-334445.43200000003},{"$f":"IF(AND(Q75=0,R75=0),\"\",IF(OR(Q75=0,R75=0),100%,(+S75/R75)))","v":-0.24044934625750347},null,4623736.324,6474817.4500000002,{"$f":"+V75-W75","v":-1851081.1260000002},{"$f":"IF(AND(V75=0,W75=0),\"\",IF(OR(V75=0,W75=0),100%,(+X75/W75)))","v":-0.28588931507250448}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,1738.53,0,1738.53,1,null,null,579.51,0,579.51,1,null,1738.53,0,1738.53,1]
["%,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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,1,null,0,0,0,"",null,null,0,0,0,"",null,0,-80.7,80.7,1]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,"",null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-191.79,-1170.05,978.26,-0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,-0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,1,null,46935.4,0,46935.4,1,null,null,17390.150000000001,0,17390.150000000001,1,null,46935.4,0,46935.4,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,1,null,2815.2400000000002,0,2815.2400000000002,1,null,null,1442.33,0,1442.33,1,null,2815.2400000000002,0,2815.2400000000002,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,9033486.0190000013,7852035.8779999996,1181450.1410000017,0.15046418016379851,null,134940494.48499998,130840643.84799999,4099850.6369999945,3.133468711574721E-2,null,null,48765309.023999982,41241830.188000008,7523478.8359999731,0.18242349579793996,null,177787938.48699999,156673315.77800003,21114622.708999962,0.13476846777736265]
["%,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,14.63,0,14.63,1,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,14.63,0,14.63,1,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,14.63,0,14.63,1,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,14.63,0,14.63,1,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,153.79,0,null,null,null,871.27,0,null,null,null,null,646.39,0,null,null,null,871.27,0]
["%,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,153.79,0,null,null,null,873.34,0,null,null,null,null,646.39,0,null,null,null,873.34,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & 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,N5586,N5587,N5588,N5589,N55810,N55811,N55812","10.2","Solar Generation – Maintenance (558.6-558.12)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.3","Total Power Production Expenses – Solar",null,null,{"$f":"F106+F108","v":153.79}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,null,null,null,5995.54,0,null,null,null,null,2024.24,0,null,null,null,5995.54,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,null,null,null,1074.44,0,null,null,null,null,560.38,0,null,null,null,1074.44,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,null,null,null,109.19,0,null,null,null,null,55.58,0,null,null,null,109.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817","10.4","Wind Generation – Operation (558.13-558.17)","o",null,950.81000000000006,0,null,null,null,7179.1699999999992,0,null,null,null,null,2640.2,0,null,null,null,7179.1699999999992,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818,N55819,N55820,N55821,N55822,N55823,N55824","10.5","Wind Generation – Maintenance (558.18-558.24)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.6","Total Power Production Expenses – Wind",null,null,{"$f":"F113+F115","v":950.81000000000006}]
["%,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,{"$f":"F117+F118","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0.01,0,{"$f":"+F120-G120","v":0.01},{"$f":"IF(AND(F120=0,G120=0),\"\",IF(OR(F120=0,G120=0),100%,(+H120/G120)))","v":1},null,0.01,0,{"$f":"+K120-L120","v":0.01},{"$f":"IF(AND(K120=0,L120=0),\"\",IF(OR(K120=0,L120=0),100%,(+M120/L120)))","v":1},null,null,0.01,0,{"$f":"+Q120-R120","v":0.01},{"$f":"IF(AND(Q120=0,R120=0),\"\",IF(OR(Q120=0,R120=0),100%,(+S120/R120)))","v":1},null,0.01,0,{"$f":"+V120-W120","v":0.01},{"$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,0.01,0,0.01,1,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
["%,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,0.01,0,0.01,1,null,0.01,0,0.01,1,null,null,0.01,0,0.01,1,null,0.01,0,0.01,1]
["%,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,0.01,0,0.01,1,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
[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,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,1,null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,1.9473595532662589,null,203913.97,-12175.17,216089.14,-17.748346840331592,null,null,-7182.57,-2760.13,-4422.4399999999996,1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,-0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,-0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,1,null,15484.91,0,15484.91,1,null,null,15484.91,0,15484.91,1,null,15484.91,0,15484.91,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,2364794.5499999998,-2364794.5499999998,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,-0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,-0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,-0.17524227440896975]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550",15,"Purchased Power (555)",null,null,11515063.709999999,13515572.489999998,-2000508.7799999993,-0.14801509750919914,null,110001439.26999998,79613451.630000025,30387987.639999956,0.38169413607673708,null,null,27598383.98,27585649.609999999,12734.370000001043,4.6163023818676869E-4,null,137987218.82999995,115610871.17000002,22376347.659999937,0.19354881970482374]
[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,4948.2,6428.24,{"$f":"+F156-G156","v":-1480.04},{"$f":"IF(AND(F156=0,G156=0),\"\",IF(OR(F156=0,G156=0),100%,(+H156/G156)))","v":-0.23024031461177555},null,37581.879999999997,49302.8,{"$f":"+K156-L156","v":-11720.920000000006},{"$f":"IF(AND(K156=0,L156=0),\"\",IF(OR(K156=0,L156=0),100%,(+M156/L156)))","v":-0.23773335388659478},null,null,14019.33,18432.03,{"$f":"+Q156-R156","v":-4412.6999999999989},{"$f":"IF(AND(Q156=0,R156=0),\"\",IF(OR(Q156=0,R156=0),100%,(+S156/R156)))","v":-0.23940390722020305},null,58154.35,71188.19,{"$f":"+V156-W156","v":-13033.840000000004},{"$f":"IF(AND(V156=0,W156=0),\"\",IF(OR(V156=0,W156=0),100%,(+X156/W156)))","v":-0.18308991983080344}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560",16,"System Control and Load Dispatching (556)",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.94,-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,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587704.69000000006,635766.92000000016,-48062.230000000098,-7.5597248752734866E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750944.56,810221.95000000019,-59277.39000000013,-7.3161915694829202E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,1,null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,1.9473595532662589,null,203913.97,-12175.17,216089.14,-17.748346840331592,null,null,-7182.57,-2760.13,-4422.4399999999996,1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,-0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,-0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,1,null,15484.91,0,15484.91,1,null,null,15484.91,0,15484.91,1,null,15484.91,0,15484.91,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,2364794.5499999998,-2364794.5499999998,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,-0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,-0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,-0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,{"$f":"+F188-G188","v":-1480.04},{"$f":"IF(AND(F188=0,G188=0),\"\",IF(OR(F188=0,G188=0),100%,(+H188/G188)))","v":-0.23024031461177555},null,37581.879999999997,49302.8,{"$f":"+K188-L188","v":-11720.920000000006},{"$f":"IF(AND(K188=0,L188=0),\"\",IF(OR(K188=0,L188=0),100%,(+M188/L188)))","v":-0.23773335388659478},null,null,14019.33,18432.03,{"$f":"+Q188-R188","v":-4412.6999999999989},{"$f":"IF(AND(Q188=0,R188=0),\"\",IF(OR(Q188=0,R188=0),100%,(+S188/R188)))","v":-0.23940390722020305},null,58154.35,71188.19,{"$f":"+V188-W188","v":-13033.840000000004},{"$f":"IF(AND(V188=0,W188=0),\"\",IF(OR(V188=0,W188=0),100%,(+X188/W188)))","v":-0.18308991983080344}]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.94,-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,11583779.769999998,13579654.749999998,-1995874.9800000004,-0.14697538462824328,null,110626725.83999999,80298521.350000039,30328204.48999995,0.37769318762181586,null,null,27823447.68,27781092.640000001,42355.039999999106,1.5245995018574297E-3,null,138796317.73999998,116492281.31000005,22304036.429999933,0.19146364187551787]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,374330.16000000003,363249,11081.160000000033,3.0505686182205685E-2,null,3172433.89,3531478.93,-359045.04000000004,-0.10166988027307869,null,null,1220723.98,1194394,26329.979999999981,2.2044635187383713E-2,null,4067879.68,4984157.66,-916277.98,-0.18383808107707411]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",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,667204.1,791733.48,-124529.38,-0.15728699511355768,null,6053538.7800000003,5282327.8499999996,771210.93000000063,0.14599830830265498,null,null,1953854.9100000001,2207092.1,-253237.18999999994,-0.11473793504131519,null,7120050.9400000004,7758010.25,-637959.30999999959,-8.2232336571094314E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,2473641.0099999998,1065990.32,1407650.6899999997,1.3205098241417423,null,48313541.719999999,58418198.340000004,-10104656.620000005,-0.17297104168105032,null,null,19324583.75,20131017.43,-806433.6799999997,-4.0059260929267385E-2,null,72092267.680000007,66374150.5,5718117.1800000072,8.6149760666240194E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,132593.12,50727.28,81865.84,1.6138424926390691,null,2789115.11,2390082.83,399032.2799999998,0.16695332688532799,null,null,1039914.98,894755.08000000007,145159.89999999991,0.1622342283879516,null,3949822.36,2654563.25,1295259.1099999999,0.48793680467022205]
["%,V5010005","5010005","Fuel - Deferred",null,null,802175.39099999995,769849.84,32325.550999999978,4.1989423547844053E-2,null,7664723.6310000001,2425549.15,5239174.4810000006,2.1599951833587872,null,null,6109369.3310000002,-1450388.18,7559757.5109999999,-5.2122305016302599,null,7292398.551,-1971072.9899999998,9263471.5409999993,-4.6997100503112268]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,719.77,2418.11,-1698.3400000000001,-0.70234191165827864,null,4229.1000000000004,15089.02,-10859.92,-0.71972334850109543,null,null,2270.64,6545.08,-4274.4400000000005,-0.65307681495107783,null,7994.130000000001,15089.02,-7094.8899999999994,-0.47020217350099602]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177,null,null,0,0,0,"",null,4136038.43,49281.130000000005,4086757.3000000003,82.927426785871177]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,191928.15,339748.07,-147819.92000000001,-0.43508685715271322,null,3121286.94,2714539.71,406747.23,0.14984022097801619,null,null,731731.36,902086.31,-170354.95000000007,-0.18884551080261938,null,4136078.55,3485607.75,650470.79999999981,0.18661617905801359]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,1578750.06,776359.38,802390.68,1.0335299613434181,null,30915767.66,24588046.559999999,6327721.1000000015,0.25734948421213671,null,null,9966840.3800000008,7456765.9699999997,2510074.4100000011,0.3366170294332036,null,34092847.869999997,30198227.629999999,3894620.2399999984,0.12896850397044307]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,69469.33,9645.2100000000009,59824.12,6.2024694122782185,null,439741.39,601296.92000000004,-161555.53000000003,-0.26867845922111161,null,null,159550.08000000002,84032.37,75517.710000000021,0.89867404667986905,null,462940.38,666221.70000000007,-203281.32000000007,-0.30512563610581889]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,91408.13,51232.41,40175.72,0.78418563561620458,null,1036784,1014480.71,22303.290000000037,2.1984932567125932E-2,null,null,390810.01,333414.53999999998,57395.47000000003,0.17214447216369158,null,1412574.97,1287265.8199999998,125309.15000000014,9.734520100906599E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-116907.68000000001,-108505.54000000001,-8402.14,7.7435124510693176E-2,null,-943231.67,-1050664.68,107433.00999999989,-0.10225242367526802,null,null,-334024.95,-381141.4,47116.450000000012,-0.12361934442178155,null,-1178244.5,-1276703.19,98458.689999999944,-7.7119483033484038E-2]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,535536,-46731.599999999977,-8.726136058080125E-2,null,4592465.2699999996,4782239.28,-189774.01000000071,-3.9683085451968581E-2,null,null,1495216.79,1632672,-137455.20999999996,-8.4190339517061577E-2,null,6048385.3899999997,6320440.8000000007,-272055.41000000108,-4.3043739923962432E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,109220.12,-9.1999999999999998E-2,109220.212,-1187176.2173913044,null,347203.76,1141696.7479999999,-794492.9879999999,-0.69588793117942727,null,null,109220.08500000001,999.66800000000001,108220.417,108.25635811089282,null,1904309.7120000001,1227591.378,676718.33400000003,0.55125699489883517]
["%,V5020000","5020000","Steam Expenses",null,null,154617.86000000002,110678.66,43939.200000000012,0.39699793980158427,null,1508438.1099999999,1150294.06,358144.04999999981,0.31134999514819695,null,null,520852.32,360106.26,160746.06,0.44638507533859589,null,1857875.7,1524266.19,333609.51,0.2188656497064991]
["%,V5020002","5020002","Urea Expense",null,null,22135.350000000002,12802.710000000001,9332.6400000000012,0.72895816588831586,null,591387.43000000005,909151.65,-317764.21999999997,-0.34951728900233525,null,null,200406.75,243144.65,-42737.899999999994,-0.17577150062730146,null,960030.33000000007,1216548.5,-256518.16999999993,-0.21085733121203135]
["%,V5020004","5020004","Lime-Related Expenses",null,null,73936.820000000007,47978.450000000004,25958.370000000003,0.54104228044048941,null,1519008.69,1490647.77,28360.919999999925,1.9025903081047728E-2,null,null,738339.68,615195.30000000005,123144.38,0.20017119766682223,null,2304077.81,1772191.83,531885.98,0.3001288974455999]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-55672.61,55672.61,1]
["%,V5050000","5050000","Electric Expenses",null,null,4144.83,2943.89,1200.94,0.40794323157454937,null,63128.160000000003,30222.880000000001,32905.279999999999,1.0887539506493094,null,null,23541.119999999999,11941.84,11599.279999999999,0.97131430332344082,null,77325.490000000005,37374.94,39950.550000000003,1.0689127527696365]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,343775.75799999997,383201.15,-39425.392000000051,-0.10288432589515989,null,3449996.6140000001,5029624.12,-1579627.5060000001,-0.31406472299166566,null,null,1056473.0179999999,1390918.45,-334445.43200000003,-0.24044934625750347,null,4623736.324,6474817.4500000002,-1851081.1260000002,-0.28588931507250448]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3908.36,3753.34,155.01999999999998,4.1301880458471649E-2,null,37236.83,38901.160000000003,-1664.3300000000017,-4.2783557097012058E-2,null,null,11643.82,12146.95,-503.13000000000102,-4.1420274225217109E-2,null,50329.020000000004,50274.030000000006,54.989999999997963,1.0938052907236192E-3]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F220-G220","v":193.17000000000002},{"$f":"IF(AND(F220=0,G220=0),\"\",IF(OR(F220=0,G220=0),100%,(+H220/G220)))","v":1},null,1738.53,0,{"$f":"+K220-L220","v":1738.53},{"$f":"IF(AND(K220=0,L220=0),\"\",IF(OR(K220=0,L220=0),100%,(+M220/L220)))","v":1},null,null,579.51,0,{"$f":"+Q220-R220","v":579.51},{"$f":"IF(AND(Q220=0,R220=0),\"\",IF(OR(Q220=0,R220=0),100%,(+S220/R220)))","v":1},null,1738.53,0,{"$f":"+V220-W220","v":1738.53},{"$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,566.51,485.72,80.789999999999964,0.16633039611298683,null,12241.91,27499.11,-15257.2,-0.55482522888922592,null,null,4380.9800000000005,14531.06,-10150.079999999998,-0.69850926222863285,null,22927.690000000002,29682.690000000002,-6755,-0.22757371383793043]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134,null,-157142.86000000002,42857.15,-200000.01,-4.6666661222223134]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,2.73,2.3199999999999998,0.41000000000000014,0.17672413793103456,null,59.52,131.83000000000001,-72.31,-0.54850944398088441,null,null,21.12,69.650000000000006,-48.53,-0.69676956209619523,null,110.73,142.94,-32.209999999999994,-0.22533930320414156]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,62516.54,117557.61,-55041.07,-0.46820507834414121,null,733547.39,1331858.45,-598311.05999999994,-0.44923021661949131,null,null,208940.08000000002,419548.13,-210608.05,-0.50198781722611896,null,1079119.1499999999,1692772.04,-613652.89000000013,-0.36251360224498991]
["%,V5110000","5110000","Maintenance of Structures",null,null,188029.62,309080.44,-121050.82,-0.39164827123968121,null,1295200.73,1424527.98,-129327.25,-9.0786037070328382E-2,null,null,394563.92,795384.94000000006,-400821.02000000008,-0.50393337847206421,null,1665136.54,1571770.83,93365.709999999963,5.9401605003701438E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,669995.43000000005,1738804.28,-1068808.8500000001,-0.61468036529102632,null,9578853.2799999993,9952796.5500000007,-373943.27000000142,-3.7571678283728344E-2,null,null,1984314.65,3412513.61,-1428198.96,-0.4185181725912589,null,13780977.879999999,14249475.48,-468497.60000000149,-3.2878234757312025E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,-1.41,1.41,1,null,0,0,0,"",null,null,0,0,0,"",null,0,-80.7,80.7,1]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,0,0,0,"",null,-3413.61,-7167.12,3753.5099999999998,-0.5237124535378227,null,null,-191.79,-1170.05,978.26,-0.83608392803726339,null,-6741.24,-9070.7999999999993,2329.5599999999995,-0.25681968514353748]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-524439.99,-488134.31,-36305.679999999993,7.4376414966610307E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32000000007,-430118.15,-269135.17000000004,0.62572381565390822]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,792048.96,404623.94,387425.01999999996,0.95749406226433353,null,4081218.42,2782588.0300000003,1298630.3899999997,0.4666987624466995,null,null,1452813.3,694170.76,758642.54,1.0928759661383607,null,5247782.87,4863407.66,384375.20999999996,7.9034133445436888E-2]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,13792.35,0,13792.35,1,null,46935.4,0,46935.4,1,null,null,17390.150000000001,0,17390.150000000001,1,null,46935.4,0,46935.4,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,159.34,0,159.34,1,null,2815.2400000000002,0,2815.2400000000002,1,null,null,1442.33,0,1442.33,1,null,2815.2400000000002,0,2815.2400000000002,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,55740.3,87555.27,-31814.97,-0.36337013180360245,null,1059982.3400000001,1210718.1499999999,-150735.80999999982,-0.12450115660692775,null,null,311628.57,393039.85000000003,-81411.280000000028,-0.20713238110588536,null,1384748.7200000002,1859226.2799999998,-474477.55999999959,-0.25520162075161695]
["%,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,14.63,0,14.63,1,null,0.19,0,0.19,1]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0.01,0,0.01,1,null,0.01,0,0.01,1,null,null,0.01,0,0.01,1,null,0.01,0,0.01,1]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,10258070.890000001,12738783.189999999,-2480712.2999999989,-0.19473699041737116,null,90621114.459999993,66163822.060000002,24457292.399999991,0.36964751488844066,null,null,21942740.84,20823535.280000001,1119205.5599999987,5.374714451464644E-2,null,113465008.25999999,94527504.200000003,18937504.059999987,0.20033855987493623]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,128248.58,373078.23,-244829.64999999997,-0.65624212380336422,null,null,128248.58,0,128248.58,1,null,128248.58,598888.73,-470640.14999999997,-0.78585574652573609]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1884279.51,814611.57000000007,1069667.94,1.3131018259414113,null,null,-448262.49,594553.32000000007,-1042815.81,-1.7539483422613802,null,2488924.83,814611.57000000007,1674313.26,2.0553516812927173]
["%,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,-278.40000000000003,196.70000000000002,-475.1,-2.415353329944077,null,-1218.99,5379.85,-6598.84,-1.2265843843229829,null,null,312.25,3842.29,-3530.04,-0.91873335953298685,null,-1686.55,5372.2000000000007,-7058.7500000000009,-1.3139402851718105]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-4706.82,4686.16,-9392.98,-2.0044087269747513,null,-42039.43,57669.31,-99708.739999999991,-1.7289740418257127,null,null,-3769.3,34883.21,-38652.51,-1.1080548493100264,null,-43642.74,66025.75,-109668.48999999999,-1.6609957478710955]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,266645.7,292377.58,-25731.880000000005,-8.8009073746352251E-2,null,2450700.96,2708590.8200000003,-257889.86000000034,-9.5211819406520876E-2,null,null,800950.01,861222.16,-60272.150000000023,-6.9984439322833977E-2,null,3329581.62,3364719.0900000003,-35137.470000000205,-1.0442913378543051E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1076157,-1076157,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,37065.79,95899.94,-58834.15,-0.6134951700699709,null,331433.09000000003,811449.93,-480016.84,-0.59155447829048424,null,null,122772.07,286165.98,-163393.90999999997,-0.5709760118935171,null,618798.43000000005,1028705.9800000001,-409907.55000000005,-0.39846910387358692]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,59902.75,51718.21,8184.5400000000009,0.15825257680031851,null,689639.56,461729.09,227910.47000000003,0.49360214666136809,null,null,184072.53,157321.62,26750.910000000003,0.1700396296453088,null,826433.56,657718.23,168715.33000000007,0.2565161224130888]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-1224.51,-415.46000000000004,-809.05,1.9473595532662589,null,203913.97,-12175.17,216089.14,-17.748346840331592,null,null,-7182.57,-2760.13,-4422.4399999999996,1.6022578646657946,null,-23549.860000000015,-14211.75,-9338.1100000000151,0.65706967825918805]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,914313.81,118406.53,795907.28,6.7218191429138248,null,10574219.210000001,5827512.9900000002,4746706.2200000007,0.81453378622155603,null,null,4075680.22,3273036.86,802643.36000000034,0.24522894007371501,null,13359153.290000001,7856206.6200000001,5502946.6700000009,0.70045849557862072]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,54373.06,49916.25,4456.8099999999977,8.9285753637342508E-2,null,847599.06,358909.03,488690.03,1.3615985922672382,null,null,302820.32,139759.04999999999,163061.27000000002,1.1667313851947336,null,958666.06,598288.07000000007,360377.99,0.60234861443919474]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-2078.36,-7120.51,5042.1499999999996,-0.70811641300974215,null,-123608.11,-32849.520000000004,-90758.59,2.7628589397957715,null,null,-24981.279999999999,-18851.939999999999,-6129.34,0.32513046402651402,null,-126643.75,-32671.490000000005,-93972.26,2.876277145609214]
["%,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,41149.68,49779.31,-8629.6299999999974,-0.17335776650982102,null,4040956.98,1022702.62,3018254.36,2.9512531805188882,null,null,286422.56,201011.33000000002,85411.229999999981,0.42490754128137936,null,4308651.75,1226778,3081873.75,2.5121690721548644]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,507553.42,383976.19,123577.22999999998,0.32183565861206126,null,3443995.33,4930434.0600000005,-1486438.7300000004,-0.30148232628427046,null,null,44136.200000000004,2455301.3199999998,-2411165.1199999996,-0.98202412077064327,null,5457304.6299999999,6536676.5300000003,-1079371.9000000004,-0.16512548770713001]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-640803.32999999996,-471510.29000000004,-169293.03999999992,0.35904421089092226,null,-6893879.1100000003,-5359952.6100000003,-1533926.5,0.28618284742633199,null,null,-774166.43,-1589244.3900000001,815077.96000000008,-0.51287137782503045,null,-9089052.8200000003,-5747354.4100000001,-3341698.41,0.58143245946094357]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-18699.27,-6653.5,-12045.77,1.8104411212143985,null,-78335.59,-56265.61,-22069.979999999996,0.39224634728033686,null,null,-41208.58,-20201.97,-21006.61,1.0398297789770008,null,-86344.3,-46424.17,-39920.130000000005,0.85989970310723929]
["%,V5550139","5550139","Generation Deactivation expens",null,null,15770.18,0,15770.18,1,null,15484.91,0,15484.91,1,null,null,15484.91,0,15484.91,1,null,15484.91,0,15484.91,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,2364794.5499999998,-2364794.5499999998,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,314638.01,267426.59000000003,47211.419999999984,0.17653973750329008,null,5740243.71,4215655.13,1524588.58,0.36164926517601548,null,null,2216804.2200000002,1450885.33,765918.89000000013,0.52789760442336275,null,7176030.2300000004,5491024.1200000001,1685006.1100000003,0.30686554514715925]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-198265.14,-133839.98000000001,-64425.16,0.48135960570227221,null,-2752567.59,-1750494.8599999999,-1002072.73,0.57245111248141567,null,null,-863443.79,-705607.86,-157835.93000000005,0.22368788522282057,null,-3336647.4899999998,-2247723.34,-1088924.1499999999,0.4844564856456044]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-327.29000000000002,-29.86,-297.43,9.9608171466845281,null,-2584.2400000000002,-2878.21,293.9699999999998,-0.10213639727469496,null,null,-327.29000000000002,-482.85,155.56,-0.32217044630837732,null,-2623.8100000000004,-3181.31,557.49999999999955,-0.17524227440896975]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4948.2,6428.24,-1480.04,-0.23024031461177555,null,37581.879999999997,49302.8,-11720.920000000006,-0.23773335388659478,null,null,14019.33,18432.03,-4412.6999999999989,-0.23940390722020305,null,58154.35,71188.19,-13033.840000000004,-0.18308991983080344]
["%,V5570000","5570000","Other Expenses",null,null,63767.86,57654.020000000004,6113.8399999999965,0.10604360285718144,null,587460.61,635069.68000000005,-47609.070000000065,-7.4966687120065406E-2,null,null,211044.37,177011,34033.369999999995,0.19226697775844437,null,750700.48,809524.56,-58824.080000000075,-7.2664972635296046E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3,null,null,0,0,0,"",null,243.15,245.05,-1.9000000000000057,-7.7535196898592352E-3]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1,null,null,0,0,0,"",null,0,446.40000000000003,-446.40000000000003,1]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,0,"",null,0,5.79,-5.79,1,null,null,0,0,0,"",null,0,5.94,-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,153.79,0,153.79,1,null,871.27,0,871.27,1,null,null,646.39,0,646.39,1,null,871.27,0,871.27,1]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,631.95000000000005,0,631.95000000000005,1,null,5995.54,0,5995.54,1,null,null,2024.24,0,2024.24,1,null,5995.54,0,5995.54,1]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,306.93,0,306.93,1,null,1074.44,0,1074.44,1,null,null,560.38,0,560.38,1,null,1074.44,0,1074.44,1]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,11.93,0,11.93,1,null,109.19,0,109.19,1,null,null,55.58,0,55.58,1,null,109.19,0,109.19,1]
["%,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,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",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,20618370.398999996,21431690.627999999,-813320.22900000215,-3.794942000223811E-2,null,245575273.03499997,211140802.65799996,34434470.377000004,0.16308771181843051,null,null,76592057.933999956,69024560.287999988,7567497.6459999681,0.10963485481725825,null,316590671.47699994,273167234.54800004,43423436.928999901,0.15896283095903171]
[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,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600",22,"(560) Operation Supervision and Engineering  ",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
[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,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610",25,"(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,60235.590000000004,33511.410000000003,{"$f":"+F284-G284","v":26724.18},{"$f":"IF(AND(F284=0,G284=0),\"\",IF(OR(F284=0,G284=0),100%,(+H284/G284)))","v":0.7974651021845991},null,495165.19,293068.14,{"$f":"+K284-L284","v":202097.05},{"$f":"IF(AND(K284=0,L284=0),\"\",IF(OR(K284=0,L284=0),100%,(+M284/L284)))","v":0.68959065287683596},null,null,180751.64,104183.84,{"$f":"+Q284-R284","v":76567.800000000017},{"$f":"IF(AND(Q284=0,R284=0),\"\",IF(OR(Q284=0,R284=0),100%,(+S284/R284)))","v":0.7349297165472114},null,588182.30000000005,362854.26,{"$f":"+V284-W284","v":225328.04000000004},{"$f":"IF(AND(V284=0,W284=0),\"\",IF(OR(V284=0,W284=0),100%,(+X284/W284)))","v":0.62098772107567379}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,1,null,246.98000000000002,0,246.98000000000002,1,null,null,221.78,0,221.78,1,null,377.03000000000003,0,377.03000000000003,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613",26,"(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,81.3,0,81.3,1,null,246.98000000000002,0,246.98000000000002,1,null,null,221.78,0,221.78,1,null,377.03000000000003,0,377.03000000000003,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,4112.75,-4112.75,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,28823.11,-28823.11,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614",27,"(561.4) Scheduling, System Control and Dispatch Services",null,null,92253.2,90643.56,1609.6399999999994,1.7757908008026155E-2,null,1065172.26,1044553.15,20619.109999999986,1.9739646565615148E-2,null,null,288937.73000000004,271125.63,17812.100000000035,6.5696850570711576E-2,null,1417516.44,1386003.8,31512.639999999898,2.2736330160133687E-2]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615",28,"(561.5) Reliability, Planning and Standards Development",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,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,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618",31,"(561.8) Reliability, Planning and Standards Development Services",null,null,25743.41,31028.93,-5285.52,-0.170341677911549,null,316732.76,353136.80000000005,-36404.040000000037,-0.10308764195631843,null,null,95452.52,102256.87000000001,-6804.3500000000058,-6.6541739444987952E-2,null,415806.57999999996,419560.83,-3754.2500000000582,-8.9480469375562491E-3]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620",32,"(562) Station Expenses",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630",33,"(563) Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,-3.0626235726102569,null,8295762,-3360708,11656470,-3.4684566466351732,null,null,713596,-422411,1136007,-2.6893404764553952,null,6833040,-13355751,20188791,-1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,6523257,41107.590000000004,6482149.4100000001,157.68741028116705,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,6536957.5300000003,-619793.46000000008,7156750.9900000002,-11.546993396800282]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1,null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650",35,"(565) Transmission of Electricity by Others",null,null,-7861502.0799999991,6694534.7999999998,-14556036.879999999,-2.1743164110521915,null,62517225.36999999,59086536.890000008,3430688.4799999818,5.806210112443741E-2,null,null,8089572.129999999,20525254.359999999,-12435682.23,-0.60587225921228494,null,82005323.109999999,68095030.159999996,13910292.950000003,0.20427765311676313]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,{"$f":"+F316-G316","v":41655.94},{"$f":"IF(AND(F316=0,G316=0),\"\",IF(OR(F316=0,G316=0),100%,(+H316/G316)))","v":0.90502660268436297},null,681673.51,970417.55,{"$f":"+K316-L316","v":-288744.04000000004},{"$f":"IF(AND(K316=0,L316=0),\"\",IF(OR(K316=0,L316=0),100%,(+M316/L316)))","v":-0.29754618514473491},null,null,139398.5,163233.89000000001,{"$f":"+Q316-R316","v":-23835.390000000014},{"$f":"IF(AND(Q316=0,R316=0),\"\",IF(OR(Q316=0,R316=0),100%,(+S316/R316)))","v":-0.1460198614393127},null,906310.26,998704.28,{"$f":"+V316-W316","v":-92394.020000000019},{"$f":"IF(AND(V316=0,W316=0),\"\",IF(OR(V316=0,W316=0),100%,(+X316/W316)))","v":-9.251389210027218E-2}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1,null,null,0,0,0,"",null,0,-1500936.4200000004,1500936.4200000004,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660",36,"(566) Miscellaneous Transmission Expenses",null,null,87934.31,46272.259999999995,41662.050000000003,0.90036773652291913,null,684253.9,2221919.85,-1537665.9500000002,-0.69204384217549531,null,null,140158.94,164026.78000000003,-23867.840000000026,-0.14551184873591996,null,909810.21000000008,-498636.44000000053,1408446.6500000006,-2.8245963130973721]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1,null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1]
["%,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,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1,null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1]
[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,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,81.3,1,null,246.98000000000002,0,246.98000000000002,1,null,null,221.78,0,221.78,1,null,377.03000000000003,0,377.03000000000003,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,4112.75,-4112.75,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,28823.11,-28823.11,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,-3.0626235726102569,null,8295762,-3360708,11656470,-3.4684566466351732,null,null,713596,-422411,1136007,-2.6893404764553952,null,6833040,-13355751,20188791,-1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,6523257,41107.590000000004,6482149.4100000001,157.68741028116705,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,6536957.5300000003,-619793.46000000008,7156750.9900000002,-11.546993396800282]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1,null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F348-G348","v":0},{"$f":"IF(AND(F348=0,G348=0),\"\",IF(OR(F348=0,G348=0),100%,(+H348/G348)))","v":""},null,0,1248885.1499999999,{"$f":"+K348-L348","v":-1248885.1499999999},{"$f":"IF(AND(K348=0,L348=0),\"\",IF(OR(K348=0,L348=0),100%,(+M348/L348)))","v":1},null,null,0,0,{"$f":"+Q348-R348","v":0},{"$f":"IF(AND(Q348=0,R348=0),\"\",IF(OR(Q348=0,R348=0),100%,(+S348/R348)))","v":""},null,0,-1500936.4200000004,{"$f":"+V348-W348","v":1500936.4200000004},{"$f":"IF(AND(V348=0,W348=0),\"\",IF(OR(V348=0,W348=0),100%,(+X348/W348)))","v":1}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1,null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567",39,"TOTAL Transmissiom Operation Expenses (Lines 22-38)","o",null,-7342220.8699999992,7160705.7799999993,-14502926.649999999,-2.0253487708581708,null,67186069.040000007,64950668.060000002,2235400.9800000042,3.4416905118435266E-2,null,null,9563083.6199999973,21869422.150000006,-12306338.530000009,-0.56271896191825099,null,87866384.079999998,72274866.440000013,15591517.639999986,0.2157253054620793]
[null,40,"Transmission Maintenance Expenses"]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,177.84,1007.2,{"$f":"+F354-G354","v":-829.36},{"$f":"IF(AND(F354=0,G354=0),\"\",IF(OR(F354=0,G354=0),100%,(+H354/G354)))","v":-0.82343129467831611},null,3493.85,19699.38,{"$f":"+K354-L354","v":-16205.53},{"$f":"IF(AND(K354=0,L354=0),\"\",IF(OR(K354=0,L354=0),100%,(+M354/L354)))","v":-0.82264162628468507},null,null,230.66,4724.93,{"$f":"+Q354-R354","v":-4494.2700000000004},{"$f":"IF(AND(Q354=0,R354=0),\"\",IF(OR(Q354=0,R354=0),100%,(+S354/R354)))","v":-0.95118234555855863},null,6018.21,21031.13,{"$f":"+V354-W354","v":-15012.920000000002},{"$f":"IF(AND(V354=0,W354=0),\"\",IF(OR(V354=0,W354=0),100%,(+X354/W354)))","v":-0.71384276546243597}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680",41,"(568) Maintenance Supervision and Engineering",null,null,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,105.69630308585394,null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690",42,"(569) Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,105.69630308585394,null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691",43,"(569.1) Maintenance of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692",44,"(569.2) Maintenance of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693",45,"(569.3) Maintenance of Communication Equipment",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
[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,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700",47,"(570) Maintenance of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710",48,"(571) Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,-0.93397003582025162]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720",49,"(572) Maintenance of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,-0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730",50,"(573) Maintenance of Miscellaneous Transmission Plant",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
[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,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,105.69630308585394,null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,105334.93200000003,0.22477579008575849,null,5224718.7419999996,4539577.5600000005,685141.1819999991,0.15092619807557578,null,null,2412384.3119999999,2406929.58,5454.7319999998435,2.2662615663229515E-3,null,5690618.3319999995,6147145.6100000003,-456527.27800000086,-7.426654694128855E-2]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,-0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574",52,"TOTAL Transmission Maintenance Expenses (Lines 41-51)","m",null,627769.89200000011,496381.72,131388.17200000014,0.26469180210745902,null,5870227.2519999994,5152033.6300000008,718193.62199999858,0.13940002600487653,null,null,2582151.872,2561184.7600000002,20967.111999999732,8.1864894432683299E-3,null,6482378.8119999999,6935714.6000000015,-453335.78800000157,-6.5362520539700625E-2]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,226452.98,214648.84,11804.140000000014,5.4992796606774183E-2,null,1793681.29,1696373.46,97307.830000000075,5.736226856555518E-2,null,null,674882.04,605476.68000000005,69405.359999999986,0.11462928679598358,null,2162079.96,2168311.81,-6231.8500000000931,-2.8740561995094669E-3]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,60235.590000000004,33511.410000000003,26724.18,0.7974651021845991,null,495165.19,293068.14,202097.05,0.68959065287683596,null,null,180751.64,104183.84,76567.800000000017,0.7349297165472114,null,588182.30000000005,362854.26,225328.04000000004,0.62098772107567379]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,81.3,0,{"$f":"+F386-G386","v":81.3},{"$f":"IF(AND(F386=0,G386=0),\"\",IF(OR(F386=0,G386=0),100%,(+H386/G386)))","v":1},null,246.98000000000002,0,{"$f":"+K386-L386","v":246.98000000000002},{"$f":"IF(AND(K386=0,L386=0),\"\",IF(OR(K386=0,L386=0),100%,(+M386/L386)))","v":1},null,null,221.78,0,{"$f":"+Q386-R386","v":221.78},{"$f":"IF(AND(Q386=0,R386=0),\"\",IF(OR(Q386=0,R386=0),100%,(+S386/R386)))","v":1},null,377.03000000000003,0,{"$f":"+V386-W386","v":377.03000000000003},{"$f":"IF(AND(V386=0,W386=0),\"\",IF(OR(V386=0,W386=0),100%,(+X386/W386)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,5608.58,3221.78,2386.7999999999997,0.74083270738535822,null,70918.84,58344.5,12574.339999999997,0.21551885781864608,null,null,26372.33,19024.420000000002,7347.91,0.38623569075956055,null,89834.84,63287.24,26547.599999999999,0.41947792319589222]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86644.62,87421.78,-777.16000000000349,-8.889775522758785E-3,null,994253.42,982673.68,11579.739999999991,1.178391182716931E-2,null,null,262565.40000000002,252101.21,10464.190000000031,4.1507892802259978E-2,null,1327681.6000000001,1289780.7000000002,37900.899999999907,2.9385538177148954E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,4112.75,-4112.75,1]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,0,"",null,0,3534.9700000000003,-3534.9700000000003,1,null,null,0,0,0,"",null,0,28823.11,-28823.11,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,3553.13,6692.7,-3139.5699999999997,-0.46910365024579015,null,60441.47,52836.21,7605.260000000002,0.14394030154698836,null,null,9419.67,18271.12,-8851.4499999999989,-0.48445032378967462,null,85686.58,70717.86,14968.720000000001,0.2116681698230122]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,1510.57,1096.96,413.6099999999999,0.37705112310385053,null,21786.71,18982.45,2804.2599999999984,0.14772908660367856,null,null,8958.33,7581.16,1377.17,0.18165689683372993,null,27132.43,19375.72,7756.7099999999991,0.40033144574756441]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,24232.84,29931.97,-5699.130000000001,-0.1904027700148036,null,294946.05,334154.35000000003,-39208.300000000047,-0.11733589582179625,null,null,86494.19,94675.71,-8181.5200000000041,-8.6416251855940707E-2,null,388674.15,400185.11000000004,-11510.960000000021,-2.8764088698852438E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,18115.650000000001,29973.27,-11857.619999999999,-0.39560648537847221,null,233079.76,173796.22,59283.540000000008,0.34110949018338838,null,null,73675.12,63985.020000000004,9690.0999999999913,0.15144325968797057,null,262780.16000000003,239937.96000000002,22842.200000000012,9.5200442647757816E-2]
["%,V5630000","5630000","Overhead Line Expenses",null,null,3281.4500000000003,13400.01,-10118.56,-0.75511585439115336,null,18189.87,28431.49,-10241.620000000003,-0.36022100846631683,null,null,8381.86,14826,-6444.1399999999994,-0.43465128827735056,null,16941.52,31070.350000000002,-14128.830000000002,-0.45473675063203345]
["%,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,7107,6781.5,325.5,4.7998230479982307E-2,null,77539.5,71535,6004.5,8.3937932480603897E-2,null,null,24898.5,23829,1069.5,4.4882286289814929E-2,null,99294,99141,153,1.5432565739704057E-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,172514.58000000002,170593.13,1921.4500000000116,1.1263349233348445E-2,null,1550016.71,1549911.35,105.35999999986961,6.7978081455993987E-5,null,null,513456.98000000004,511624.58,1832.4000000000233,3.5815323806374262E-3,null,2061634.3,1958151.7400000002,103482.55999999982,5.2847058726919603E-2]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11522.91,12454.03,-931.1200000000008,-7.4764554124247387E-2,null,125523.45,125456.46,66.989999999990687,5.3397011202125971E-4,null,null,40776.79,41875.01,-1098.2200000000012,-2.6226142990771851E-2,null,166114.01999999999,113466.73000000001,52647.289999999979,0.46398878332000909]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6290829.3399999999,6118337.4100000001,172491.9299999997,2.8192614829982005E-2,null,57249575.659999996,55884739.5,1364836.1599999964,2.4422340914732124E-2,null,null,19293895.760000002,18764863.629999999,529032.13000000268,2.8192697822446298E-2,null,76014439.289999992,73585569.569999993,2428869.7199999988,3.3007418902825499E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.10000000003,-59398.450000000012,-0.12962044006196632,null,3589655.85,4124242.02,-534586.16999999993,-0.12962046538675243,null,null,1196551.95,1374747.33,-178195.38000000012,-0.12962045905555614,null,4964403.2200000007,5482225.3100000005,-517822.08999999985,-9.4454726086403734E-2]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,306708,-148698,455406,-3.0626235726102569,null,8295762,-3360708,11656470,-3.4684566466351732,null,null,713596,-422411,1136007,-2.6893404764553952,null,6833040,-13355751,20188791,-1.5116178041953612]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90757.440000000002,72250.12,18507.320000000007,0.25615625275086057,null,832202.20000000007,650252.97,181949.2300000001,0.27981299339547822,null,null,273158.15000000002,217023.28,56134.870000000024,0.25865828771917937,null,1055747.75,832020.27,223727.47999999998,0.26889667002944528]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,6523257,41107.590000000004,6482149.4100000001,157.68741028116705,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,6536957.5300000003,-619793.46000000008,7156750.9900000002,-11.546993396800282]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1,null,null,-15726307,0,-15726307,1,null,-15726307,0,-15726307,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,87683.25,46027.31,41655.94,0.90502660268436297,null,681673.51,970417.55,-288744.04000000004,-0.29754618514473491,null,null,139398.5,163233.89000000001,-23835.390000000014,-0.1460198614393127,null,906310.26,998704.28,-92394.020000000019,-9.251389210027218E-2]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,0,"",null,0,1248885.1499999999,-1248885.1499999999,1,null,null,0,0,0,"",null,0,-1500936.4200000004,1500936.4200000004,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,251.06,244.95000000000002,6.1099999999999852,2.4943866095121392E-2,null,2580.39,2617.15,-36.760000000000218,-1.4045813193741366E-2,null,null,760.44,792.89,-32.449999999999932,-4.0926231885885726E-2,null,3499.95,3595.7000000000003,-95.750000000000455,-2.6629029118113427E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1,null,null,1630.19,0,1630.19,1,null,1880.19,0,1880.19,1]
["%,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,177.84,1007.2,-829.36,-0.82343129467831611,null,3493.85,19699.38,-16205.53,-0.82264162628468507,null,null,230.66,4724.93,-4494.2700000000004,-0.95118234555855863,null,6018.21,21031.13,-15012.920000000002,-0.71384276546243597]
["%,V5690000","5690000","Maintenance of Structures",null,null,3492.17,32.730000000000004,3459.44,105.69630308585394,null,28884.690000000002,32346.57,-3461.8799999999974,-0.10702463970677563,null,null,8080.1500000000005,3930.06,4150.09,1.0559864225991462,null,28824.340000000004,36895.49,-8071.1499999999942,-0.21875708928110169]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,114.19,787.84,-673.65000000000009,-0.85505940292445171,null,1831.52,5388.08,-3556.56,-0.66007928612789712,null,null,497.86,2921.92,-2424.06,-0.82961203592158572,null,4344.0300000000007,6863.7,-2519.6699999999992,-0.36710083482669686]
["%,V5692000","5692000","Maint of Computer Software",null,null,8822.51,17635.600000000002,-8813.090000000002,-0.4997329265803262,null,87119.58,161213.34,-74093.759999999995,-0.45960067572571844,null,null,28253.420000000002,52702.69,-24449.27,-0.46390933745507107,null,149832.31,206432.53,-56600.22,-0.27418265909931927]
["%,V5693000","5693000","Maint of Communication Equip",null,null,1035.8900000000001,420.02,615.87000000000012,1.4662873196514454,null,4181.9800000000005,8562.01,-4380.03,-0.51156562536133454,null,null,3221.9300000000003,3846.26,-624.32999999999993,-0.16232131993156987,null,3358.9000000000005,6264.84,-2905.9399999999996,-0.46384903684691065]
["%,V5700000","5700000","Maint of Station Equipment",null,null,39069.78,7008.85,32060.93,4.5743495723264154,null,504361.5,382558.95,121802.54999999999,0.31838896985680243,null,null,122429.58,84356.84,38072.740000000005,0.45132961357964579,null,583200.35,512987.39,70212.959999999963,0.13687073282639553]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,573957.16200000001,468622.23,{"$f":"+F418-G418","v":105334.93200000003},{"$f":"IF(AND(F418=0,G418=0),\"\",IF(OR(F418=0,G418=0),100%,(+H418/G418)))","v":0.22477579008575849},null,5224718.7419999996,4539577.5600000005,{"$f":"+K418-L418","v":685141.1819999991},{"$f":"IF(AND(K418=0,L418=0),\"\",IF(OR(K418=0,L418=0),100%,(+M418/L418)))","v":0.15092619807557578},null,null,2412384.3119999999,2406929.58,{"$f":"+Q418-R418","v":5454.7319999998435},{"$f":"IF(AND(Q418=0,R418=0),\"\",IF(OR(Q418=0,R418=0),100%,(+S418/R418)))","v":2.2662615663229515E-3},null,5690618.3319999995,6147145.6100000003,{"$f":"+V418-W418","v":-456527.27800000086},{"$f":"IF(AND(V418=0,W418=0),\"\",IF(OR(V418=0,W418=0),100%,(+X418/W418)))","v":-7.426654694128855E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-3.21,168.05,-171.26000000000002,-1.0191014578994348,null,-25.04,579.13,-604.16999999999996,-1.04323726969765,null,null,-5.7700000000000005,372.47,-378.24,-1.0154911804977582,null,-287.75,-4357.87,4070.12,-0.93397003582025162]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,1103.56,699.2,404.3599999999999,0.57831807780320343,null,15660.43,2108.61,13551.82,6.4268973399538076,null,null,7059.7300000000005,1400.01,5659.72,4.0426282669409508,null,16470.09,2451.7800000000002,14018.31,5.7176051684898308]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573",53,"TOTAL Transmission Expenses (Lines 39 and 52)",null,null,-6714450.9780000001,7657087.4999999981,-14371538.477999998,-1.8768935940721589,null,73056296.291999996,70102701.689999998,2953594.6019999981,4.2132393342856317E-2,null,null,12145235.491999999,24430606.910000008,-12285371.418000009,-0.50286804021112241,null,94348762.89199999,79210581.040000007,15138181.851999983,0.19111312722672058]
[null,54,"3. REGIONAL MARKET EXPENSES"]
[null,55,"Regional Market Operation Expenses"]
[null,56,"(575.1) Operation Supervision",null,null,null,null,{"$f":"+F424-G424","v":0},{"$f":"IF(AND(F424=0,G424=0),\"\",IF(OR(F424=0,G424=0),100%,(+H424/G424)))","v":""},null,null,null,{"$f":"+K424-L424","v":0},{"$f":"IF(AND(K424=0,L424=0),\"\",IF(OR(K424=0,L424=0),100%,(+M424/L424)))","v":""},null,null,null,null,{"$f":"+Q424-R424","v":0},{"$f":"IF(AND(Q424=0,R424=0),\"\",IF(OR(Q424=0,R424=0),100%,(+S424/R424)))","v":""},null,null,null,{"$f":"+V424-W424","v":0},{"$f":"IF(AND(V424=0,W424=0),\"\",IF(OR(V424=0,W424=0),100%,(+X424/W424)))","v":""}]
[null,57,"(575.2) Day-Ahead and Real-Time Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,58,"(575.3) Transmission Rights Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,59,"(575.4) Capacity Market Facilitation",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,60,"(575.5) Ancillary Services Market Function",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,61,"(575.6) Market Monitoring and Compliance",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757",62,"(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,-6.2169012843451464E-2,null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-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,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575",63,"Regional Market Operation Expenses Lines 55-62)","o",null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,-6.2169012843451464E-2,null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-2]
[null,64,"Regional Market Maintenance Expenses"]
[null,65,"(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F438-G438","v":0},{"$f":"IF(AND(F438=0,G438=0),\"\",IF(OR(F438=0,G438=0),100%,(+H438/G438)))","v":""},null,null,null,{"$f":"+K438-L438","v":0},{"$f":"IF(AND(K438=0,L438=0),\"\",IF(OR(K438=0,L438=0),100%,(+M438/L438)))","v":""},null,null,null,null,{"$f":"+Q438-R438","v":0},{"$f":"IF(AND(Q438=0,R438=0),\"\",IF(OR(Q438=0,R438=0),100%,(+S438/R438)))","v":""},null,null,null,{"$f":"+V438-W438","v":0},{"$f":"IF(AND(V438=0,W438=0),\"\",IF(OR(V438=0,W438=0),100%,(+X438/W438)))","v":""}]
[null,66,"(576.2) Maintenance of Computer Hardware",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,67,"(576.3) Maintenance of Computer Software",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,68,"(576.4) Maintenance of Communication Equipment",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,69,"(576.5) Maintenance of Miscellaneous Market Operation Plant",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
[null,70,"Regional Market Maintenance Expenses (Lines 65-69)","m",null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,5308.89,3291.59,2017.3000000000002,0.61286490723328246,null,62927.96,57428.39,5499.57,9.5763959254299133E-2,null,null,29194.58,25164.59,4029.9900000000016,0.16014526761612255,null,77314.77,59074.77,18240.000000000007,0.30876125290035]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,104306.15000000001,105508.56,-1202.4099999999889,-1.1396326516066459E-2,null,987295.04,1080024.04,-92729,-8.5858274043603688E-2,null,null,320756.03999999998,347984.33,-27228.290000000037,-7.8245735950236719E-2,null,1278449.6000000001,1264335.1200000001,14114.479999999981,1.1163559231036768E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576",71,"TOTAL Regional Control and Market Operation Expenses (Lines 63, 70)",null,null,109615.04000000001,108800.15,814.89000000001397,7.4897874681240243E-3,null,1050223,1137452.43,-87229.429999999935,-7.6688420279694636E-2,null,null,349950.62,373148.92000000004,-23198.300000000047,-6.2169012843451464E-2,null,1355764.37,1323409.8900000001,32354.479999999981,2.444781487918303E-2]
[null,71.099999999999994,"4. ENERGY STORAGE EXPENSES"]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,null,null,null,0,0,null,null,null,null,-3.77,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775",71.2,"(577.1-577.5) Energy Storage Operation Expenses","o",null,0,0,null,null,null,0,0,null,null,null,null,-3.77,0,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":"F449+F450","v":0}]
[null,72,"4. DISTRIBUTION EXPENSES"]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,{"$f":"+F453-G453","v":-171421.24000000002},{"$f":"IF(AND(F453=0,G453=0),\"\",IF(OR(F453=0,G453=0),100%,(+H453/G453)))","v":-1.0039426514061305},null,802163.58000000007,866034.3,{"$f":"+K453-L453","v":-63870.719999999972},{"$f":"IF(AND(K453=0,L453=0),\"\",IF(OR(K453=0,L453=0),100%,(+M453/L453)))","v":-7.375079716819527E-2},null,null,-158942.44,432216,{"$f":"+Q453-R453","v":-591158.43999999994},{"$f":"IF(AND(Q453=0,R453=0),\"\",IF(OR(Q453=0,R453=0),100%,(+S453/R453)))","v":-1.3677384455920187},null,1129060.3600000001,1079574.33,{"$f":"+V453-W453","v":49486.030000000028},{"$f":"IF(AND(V453=0,W453=0),\"\",IF(OR(V453=0,W453=0),100%,(+X453/W453)))","v":4.5838464869760308E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,13019.910000000002,1.1080831051052176,null,143820.78,151076.31,-7255.5299999999988,-4.8025597130350872E-2,null,null,60476.58,38225.07,22251.510000000002,0.58211822764484156,null,184700.19,203259.2,-18559.010000000009,-9.1307109346096066E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589",73,"(580-589) Distribution Operation Expenses","o",null,609571.39399999997,700130.92,-90559.526000000071,-0.12934655992624933,null,6635075.6849999996,8804348.6199999992,-2169272.9349999996,-0.24638653336287356,null,null,1373407.9820000001,2298916.96,-925508.97799999989,-0.4025847797477643,null,8940643.7050000001,10685889.569999998,-1745245.8649999984,-0.1633224687160976]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,11.005638310600622,null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,1,null,97182.05,0,97182.05,1,null,null,39946.9,0,39946.9,1,null,97182.05,0,97182.05,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,1,null,868343.92,0,868343.92,1,null,null,397928.67,0,397928.67,1,null,868343.92,0,868343.92,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,-2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,-1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599",74,"(590-598) Distribution Maintenance Expenses","m",null,4383696.58,6475760.959999999,-2092064.379999999,-0.3230607789451202,null,28570356.438000005,30558759.330000002,-1988402.8919999972,-6.5068181287319199E-2,null,null,9090519.2100000009,12073278.74,-2982759.5299999993,-0.24705463977385148,null,30322514.848000005,35142061.660000004,-4819546.811999999,-0.13714468031583318]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-673.2,170748.04,-171421.24000000002,-1.0039426514061305,null,802163.58000000007,866034.3,-63870.719999999972,-7.375079716819527E-2,null,null,-158942.44,432216,-591158.43999999994,-1.3677384455920187,null,1129060.3600000001,1079574.33,49486.030000000028,4.5838464869760308E-2]
["%,V5810000","5810000","Load Dispatching",null,null,120.89,432.47,-311.58000000000004,-0.72046615950239323,null,2535.14,959.87,1575.27,1.641128486149166,null,null,120.89,959.87,-838.98,-0.87405586173127614,null,2623.3399999999997,1526.94,1096.3999999999996,0.71803738195344913]
["%,V5820000","5820000","Station Expenses",null,null,38868.21,43054.37,-4186.1600000000035,-9.7229619200095208E-2,null,273511.2,288418.03999999998,-14906.839999999967,-5.1684839131421766E-2,null,null,106851.71,114239.64,-7387.929999999993,-6.4670459395705315E-2,null,372521.72000000003,383244.75,-10723.02999999997,-2.7979587456840489E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,103742.99,41272.89,62470.100000000006,1.5135867636116591,null,893813.47,250831.32,642982.14999999991,2.5634045620778134,null,null,227950.61000000002,100216.41,127734.20000000001,1.2745836734722389,null,924930.03,386459.76,538470.27,1.3933411074933131]
["%,V5840000","5840000","Underground Line Expenses",null,null,39156.71,31114.15,8042.5599999999977,0.25848560863787046,null,306958.58,255834.75,51123.830000000016,0.19983145370204797,null,null,97082.86,83060.900000000009,14021.959999999992,0.16881541134276165,null,377866.94,382695.49,-4828.5499999999884,-1.2617211663508206E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3045.77,2108.06,937.71,0.44482130489644511,null,17377.2,25169.98,-7792.7799999999988,-0.30960612602791099,null,null,6895.87,8833.3700000000008,-1937.5000000000009,-0.21933871217893067,null,32453.25,31590.39,862.86000000000058,2.7314002771095913E-2]
["%,V5860000","5860000","Meter Expenses",null,null,95867.23,98195.540000000008,-2328.3100000000122,-2.3710954693054408E-2,null,1039694.03,1107614.78,-67920.75,-6.1321635668314209E-2,null,null,422049.64,360606.56,61443.080000000016,0.17038813714315129,null,1285514.01,1380442,-94927.989999999991,-6.8766373378961229E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,24769.850000000002,11749.94,{"$f":"+F485-G485","v":13019.910000000002},{"$f":"IF(AND(F485=0,G485=0),\"\",IF(OR(F485=0,G485=0),100%,(+H485/G485)))","v":1.1080831051052176},null,143820.78,151076.31,{"$f":"+K485-L485","v":-7255.5299999999988},{"$f":"IF(AND(K485=0,L485=0),\"\",IF(OR(K485=0,L485=0),100%,(+M485/L485)))","v":-4.8025597130350872E-2},null,null,60476.58,38225.07,{"$f":"+Q485-R485","v":22251.510000000002},{"$f":"IF(AND(Q485=0,R485=0),\"\",IF(OR(Q485=0,R485=0),100%,(+S485/R485)))","v":0.58211822764484156},null,184700.19,203259.2,{"$f":"+V485-W485","v":-18559.010000000009},{"$f":"IF(AND(V485=0,W485=0),\"\",IF(OR(V485=0,W485=0),100%,(+X485/W485)))","v":-9.1307109346096066E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,227184.11000000002,215748.7,11435.410000000003,5.3003378467633887E-2,null,2316217.219,5118428.38,-2802211.1609999998,-0.54747491865852771,null,null,377817.86,924122.71,-546304.85,-0.59116050724475755,null,3483612.1289999997,5766968.6399999997,-2283356.5109999999,-0.39593704310485034]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,84258.42,-7801,-9.2584218882813138E-2,null,784308.01,681078.61,103229.40000000002,0.1515675261039251,null,null,230010.16,232091.41,-2081.25,-8.9673719505603423E-3,null,1088340.24,840432.47,247907.77000000002,0.29497643040850152]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,54676.476000000002,58902.28,-4225.8039999999964,-7.174262184757528E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,59021.495999999999,229695.6,-170674.10399999999,-0.74304472527989207]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8027.45,668.64,7358.8099999999995,11.005638310600622,null,83933.71,11654.67,72279.040000000008,6.2017234293206078,null,null,22705.360000000001,2422.91,20282.45,8.3711115972116179,null,87872.560000000012,17009.849999999999,70862.710000000021,4.1659808875445714]
["%,V5910000","5910000","Maintenance of Structures",null,null,879.65,512.38,367.27,0.71679222452086344,null,9727.5,9642.25,85.25,8.8412974150224276E-3,null,null,1523.1200000000001,1523.22,-9.9999999999909051E-2,-6.5650398497859178E-5,null,10403.709999999999,12511.81,-2108.1000000000004,-0.16848881177063912]
["%,V5920000","5920000","Maint of Station Equipment",null,null,72062.39,18339.84,53722.55,2.9292812805346178,null,342230.94,793410,-451179.06,-0.56865814648164248,null,null,152853.45000000001,172962.03,-20108.579999999987,-0.1162600832101704,null,436891.56,967991.42,-531099.8600000001,-0.54866174330346862]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12192.48,0,12192.48,1,null,97182.05,0,97182.05,1,null,null,39946.9,0,39946.9,1,null,97182.05,0,97182.05,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,114885.55,0,114885.55,1,null,868343.92,0,868343.92,1,null,null,397928.67,0,397928.67,1,null,868343.92,0,868343.92,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,4145278.65,6415358.5199999996,-2270079.8699999996,-0.35385081954858538,null,26820742.388,29314305.420000002,-2493563.0320000015,-8.5063009212517152E-2,null,null,8374737.8899999997,11742194.4,-3367456.5100000007,-0.28678255488599308,null,28357812.388,33666394.010000005,-5308581.6220000051,-0.15768191925821295]
["%,V5930001","5930001","Tree and Brush Control",null,null,23665.84,36418.33,-12752.490000000002,-0.35016679787348848,null,255943.11000000002,320271.22000000003,-64328.110000000015,-0.20085510649380237,null,null,75303.06,103205.62,-27902.559999999998,-0.2703589203766229,null,365782.31,351516.77,14265.539999999979,4.0582814868263546E-2]
["%,V5940000","5940000","Maint of Underground Lines",null,null,2905.96,-1793.99,4699.95,-2.619830656804107,null,39675.279999999999,34711.15,4964.1299999999974,0.14301254784125553,null,null,11657.74,23029.21,-11371.47,-0.49378463264697314,null,29139.89,26949.63,2190.2599999999984,8.1272358841290152E-2]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,150.05000000000001,969.84,-819.79,-0.84528375814567347,null,2918.28,14914.32,-11996.039999999999,-0.80433033487279337,null,null,1134.26,3815.12,-2680.8599999999997,-0.70269349325840336,null,4738.4500000000007,20742.78,-16004.329999999998,-0.77156147825894117]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,102.53,-1040.8700000000001,1143.4000000000001,-1.0985041359631846,null,4431.63,7171.42,-2739.79,-0.38204288690384886,null,null,320.5,1637.15,-1316.65,-0.80423296582475645,null,7110.07,15956.23,-8846.16,-0.55440163497267214]
["%,V5970000","5970000","Maintenance of Meters",null,null,1305.05,2995.14,-1690.09,-0.56427746282310676,null,27022.170000000002,27148.63,-126.45999999999913,-4.6580619353536121E-3,null,null,6329.99,10157.530000000001,-3827.5400000000009,-0.37681798626240837,null,37516.43,33260.28,4256.1500000000015,0.127964947979993]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,2240.98,3333.13,-1092.1500000000001,-0.32766498756424145,null,18205.46,25530.25,-7324.7900000000009,-0.28690631701608882,null,null,6078.27,12331.550000000001,-6253.2800000000007,-0.50709602604700954,null,19721.509999999998,29728.880000000001,-10007.370000000003,-0.33662115760835937]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598",75,"TOTAL Distribution Expenses (Lines 73 and 74)",null,null,4993267.9740000004,7175891.879999999,-2182623.9059999986,-0.30416064546390559,null,35205432.123000011,39363107.950000003,-4157675.8269999921,-0.10562366752851872,null,null,10463927.192,14372195.699999999,-3908268.5079999994,-0.27193259746664872,null,39263158.553000011,45827951.230000004,-6564792.6769999936,-0.14324866158761496]
[]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1718.29,1980.13,null,{"$f":"+U504-G504","v":-1980.13},null,16575.32,7781.42,{"$f":"+K504-L504","v":8793.9},{"$f":"+#REF!-L504","v":{"$error":"#REF!"}},null,null,5125.62,3717.8,null,{"$f":"+P504-R504","v":-3717.8},null,22334.07,9925.2800000000007]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1891.77,3213.15,null,-3213.15,null,28296.16,28978.95,-682.79000000000087,{"$f":"+#REF!-L505","v":{"$error":"#REF!"}},null,null,4403.8900000000003,12929.880000000001,null,-12929.880000000001,null,26648.32,35873.590000000004]
["%,V9020002","9020002","Meter Reading - Regular",null,null,31448.45,23013.4,null,-23013.4,null,315453.94,227101.92,88352.01999999999,{"$f":"+#REF!-L506","v":{"$error":"#REF!"}},null,null,112740.95,75285.59,null,-75285.59,null,384724.37,293468.51]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2143.66,626.95000000000005,null,-626.95000000000005,null,22140.12,21380.510000000002,759.60999999999694,{"$f":"+#REF!-L507","v":{"$error":"#REF!"}},null,null,7299.34,2702.6,null,-2702.6,null,23987.040000000001,33747.520000000004]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,30967.23,28505.86,null,-28505.86,null,275795.38,235383.82,40411.56,{"$f":"+#REF!-L508","v":{"$error":"#REF!"}},null,null,96107.839999999997,82484.09,null,-82484.09,null,348557.11,300006.39]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,214145.29,217704.39,null,-217704.39,null,2038150.54,2196871.62,-158721.08000000007,{"$f":"+#REF!-L509","v":{"$error":"#REF!"}},null,null,686033.38,639497.79,null,-639497.79,null,2686044.46,2842561.3000000003]
["%,V9030002","9030002","Manual Billing",null,null,618.06000000000006,414,null,-414,null,6611.1100000000006,7774.4400000000005,-1163.33,{"$f":"+#REF!-L510","v":{"$error":"#REF!"}},null,null,2456.73,1514.49,null,-1514.49,null,7813.0400000000009,10559.34]
["%,V9030003","9030003","Postage - Customer Bills",null,null,63495.11,54495.58,null,-54495.58,null,488305.22000000003,462422.31,25882.910000000033,{"$f":"+#REF!-L511","v":{"$error":"#REF!"}},null,null,172692.27,162334.35,null,-162334.35,null,649221.29,608720.02]
["%,V9030004","9030004","Cashiering",null,null,3902.6,3982.25,null,-3982.25,null,39088.53,39796.17,-707.63999999999942,{"$f":"+#REF!-L512","v":{"$error":"#REF!"}},null,null,12173.800000000001,12194.880000000001,null,-12194.880000000001,null,54000.7,55211.33]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,265.10000000000002,596.94000000000005,null,-596.94000000000005,null,2507.54,2178.6799999999998,328.86000000000013,{"$f":"+#REF!-L513","v":{"$error":"#REF!"}},null,null,745.71,907.96,null,-907.96,null,3713.0699999999997,2556.4499999999998]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,57326.55,45429.67,null,-45429.67,null,409623.05,498702.24,-89079.19,{"$f":"+#REF!-L514","v":{"$error":"#REF!"}},null,null,170018.94,149226.44,null,-149226.44,null,556802.77,673290.53]
["%,V9030007","9030007","Collectors",null,null,24161.200000000001,22193.24,null,-22193.24,null,218729.61000000002,241184.43,-22454.819999999978,{"$f":"+#REF!-L515","v":{"$error":"#REF!"}},null,null,72434.89,64395.87,null,-64395.87,null,298627.56,329426.33]
["%,V9030009","9030009","Data Processing",null,null,0.38,2772.25,null,-2772.25,null,-312.41000000000003,27075.07,-27387.48,{"$f":"+#REF!-L516","v":{"$error":"#REF!"}},null,null,-40.590000000000003,9459.98,null,-9459.98,null,8492.16,36351.78]
["%,V9040000","9040000","Uncollectible Accounts",null,null,49.58,0,null,0,null,0,0,0,{"$f":"+#REF!-L517","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,-288206.66000000003]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,280.83,85.75,null,-85.75,null,-2550.2200000000003,9600.15,-12150.369999999999,{"$f":"+#REF!-L518","v":{"$error":"#REF!"}},null,null,1731.94,2030.6000000000001,null,-2030.6000000000001,null,8112.88,10725.25]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1719.8,1202.48,null,-1202.48,null,19565.740000000002,15089.14,4476.6000000000022,{"$f":"+#REF!-L519","v":{"$error":"#REF!"}},null,null,4555.7700000000004,4071.98,null,-4071.98,null,24392.45,35253.490000000005]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905",1,"(901-905) Customer Accounts Expenses","o",null,434133.89999999997,406216.04,null,-406216.04,null,3877979.6299999994,4021320.87,-143341.24000000069,{"$f":"+#REF!-L520","v":{"$error":"#REF!"}},null,null,1348480.4799999997,1222754.3,null,-1222754.3,null,5103471.290000001,4989470.45]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2170.29,4703.67,null,-4703.67,null,13051.14,44596.67,-31545.53,{"$f":"+#REF!-L521","v":{"$error":"#REF!"}},null,null,4045.08,14169.82,null,-14169.82,null,19607.809999999998,53929.93]
["%,V9070001","9070001","Supervision - DSM",null,null,0,0,null,0,null,4.45,0,4.45,{"$f":"+#REF!-L522","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,4.45,17.05]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,105021.87,101986.8,null,-101986.8,null,919720.64,967943.94000000006,-48223.300000000047,{"$f":"+#REF!-L523","v":{"$error":"#REF!"}},null,null,318371.59000000003,305108.47000000003,null,-305108.47000000003,null,1201340.92,1256019.05]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L524","v":{"$error":"#REF!"}},null,null,-15.21,0,null,0,null,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,124140.19,19421.060000000001,null,-19421.060000000001,null,900003.29,381020.02,518983.27,{"$f":"+#REF!-L525","v":{"$error":"#REF!"}},null,null,422271.83,66524.91,null,-66524.91,null,956825.68,471852.94]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,3298.9300000000003,270.3,null,-270.3,null,24575.260000000002,4489.58,20085.68,{"$f":"+#REF!-L526","v":{"$error":"#REF!"}},null,null,10549.12,1374.65,null,-1374.65,null,34369.11,5234.5599999999995]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,null,0,null,-98.31,0,-98.31,{"$f":"+#REF!-L527","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910",2,"(907-910) Customer Service and Information Expenses","o",null,234631.27999999997,126381.83,null,-126381.83,null,1857256.47,1398050.2100000002,459206.25999999978,{"$f":"+#REF!-L528","v":{"$error":"#REF!"}},null,null,755222.41,387177.85000000009,null,-387177.85000000009,null,2212147.9699999997,1787053.53]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1751.1200000000001,437.31,null,-437.31,null,6824.51,7195.55,-371.03999999999996,{"$f":"+#REF!-L529","v":{"$error":"#REF!"}},null,null,3135.65,1740.47,null,-1740.47,null,10595.99,10959.66]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,424.06,0,null,0,null,2211.0700000000002,0,2211.0700000000002,{"$f":"+#REF!-L530","v":{"$error":"#REF!"}},null,null,2211.0700000000002,0,null,0,null,2211.0700000000002,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,3.0100000000000002,8.17,null,-8.17,null,95.41,35.96,59.449999999999996,{"$f":"+#REF!-L531","v":{"$error":"#REF!"}},null,null,4.42,15.49,null,-15.49,null,123.4,53.81]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,null,0,null,0,79.86,-79.86,{"$f":"+#REF!-L532","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,79.86]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917",3,"(911-917) Sales Expenses","o",null,2178.1900000000005,445.48,null,-445.48,null,9130.99,7311.37,1819.62,{"$f":"+#REF!-L533","v":{"$error":"#REF!"}},null,null,5351.14,1755.96,null,-1755.96,null,12930.46,11093.33]
[null,4,"8. ADMINISTRATIVE AND GENERAL EXPENSES"]
[null,5,"Operations"]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,null,{"$f":"+U536-G536","v":-1027874.87},null,8682573.7899999991,9598046.8000000007,{"$f":"+K536-L536","v":-915473.01000000164},{"$f":"+#REF!-L536","v":{"$error":"#REF!"}},null,null,3019815.32,2991189.48,null,{"$f":"+P536-R536","v":-2991189.48},null,11329796.889999999,12411864.24]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,null,0,null,-52.42,0,-52.42,{"$f":"+#REF!-L537","v":{"$error":"#REF!"}},null,null,-52.42,0,null,0,null,-52.42,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920",6,"(920) Administration and General Salaries",null,null,940329.99000000011,1027874.87,null,-1027874.87,null,8682521.3699999992,9598046.8000000007,-915525.43000000156,{"$f":"+#REF!-L538","v":{"$error":"#REF!"}},null,null,3019762.9,2991189.48,null,-2991189.48,null,11329744.469999999,12411864.24]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,null,-14323.15,null,1103313.0900000001,537250.82000000007,566062.27,{"$f":"+#REF!-L539","v":{"$error":"#REF!"}},null,null,385779.51,112431.8,null,-112431.8,null,1079604.4000000001,607513.92000000004]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L540","v":{"$error":"#REF!"}},null,null,35.4,20.14,null,-20.14,null,132.5,245.26]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L541","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L542","v":{"$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,0,0,0,{"$f":"+#REF!-L543","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L544","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,126.06,3.09,null,-3.09,null,732.11,84.09,648.02,{"$f":"+#REF!-L545","v":{"$error":"#REF!"}},null,null,317.14,47.35,null,-47.35,null,900.38,121.77000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,null,-4.34,null,252.76000000000002,99.62,153.14000000000001,{"$f":"+#REF!-L546","v":{"$error":"#REF!"}},null,null,152.22999999999999,28.27,null,-28.27,null,276.10000000000002,687.65]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,null,-29.66,null,563.43000000000006,577.04,-13.6099999999999,{"$f":"+#REF!-L547","v":{"$error":"#REF!"}},null,null,334.21,109,null,-109,null,648.75000000000011,655.42]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,null,0,null,121.34,12.92,108.42,{"$f":"+#REF!-L548","v":{"$error":"#REF!"}},null,null,22.81,3.14,null,-3.14,null,149.65,23.810000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,null,-0.13,null,69.320000000000007,43.46,25.860000000000007,{"$f":"+#REF!-L549","v":{"$error":"#REF!"}},null,null,12.81,8.17,null,-8.17,null,89.13000000000001,60.11]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,null,-2,null,173.75,26.45,147.30000000000001,{"$f":"+#REF!-L550","v":{"$error":"#REF!"}},null,null,148.09,10.67,null,-10.67,null,224.17000000000002,26.45]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,null,-6.72,null,58.550000000000004,9.39,49.160000000000004,{"$f":"+#REF!-L551","v":{"$error":"#REF!"}},null,null,5.12,6.72,null,-6.72,null,75.600000000000009,9.39]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,null,-89.01,null,1609.81,609.16,1000.65,{"$f":"+#REF!-L552","v":{"$error":"#REF!"}},null,null,1110,140.08000000000001,null,-140.08000000000001,null,1864.3899999999999,724.62]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,null,0,null,62.56,122.42,-59.86,{"$f":"+#REF!-L553","v":{"$error":"#REF!"}},null,null,2.0699999999999998,79.45,null,-79.45,null,104.86000000000001,169.12]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L554","v":{"$error":"#REF!"}},null,null,4.05,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,null,-2.21,null,9.83,9.1300000000000008,0.69999999999999929,{"$f":"+#REF!-L555","v":{"$error":"#REF!"}},null,null,2.5100000000000002,6.38,null,-6.38,null,15.42,9.1300000000000008]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,null,0,null,82.78,7.43,75.349999999999994,{"$f":"+#REF!-L556","v":{"$error":"#REF!"}},null,null,36.050000000000004,2.74,null,-2.74,null,83.88,7.43]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,null,0,null,2883.79,105.89,2777.9,{"$f":"+#REF!-L557","v":{"$error":"#REF!"}},null,null,416.84000000000003,54.09,null,-54.09,null,2883.79,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L558","v":{"$error":"#REF!"}},null,null,178.87,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,null,-158.29,null,572.76,245.8,326.95999999999998,{"$f":"+#REF!-L559","v":{"$error":"#REF!"}},null,null,255.67000000000002,222.58,null,-222.58,null,590,245.8]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,null,-24.38,null,606.77,27.48,579.29,{"$f":"+#REF!-L560","v":{"$error":"#REF!"}},null,null,468.04,24.38,null,-24.38,null,663.65,52.05]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,null,-8.52,null,41.18,11.620000000000001,29.56,{"$f":"+#REF!-L561","v":{"$error":"#REF!"}},null,null,19.47,11.620000000000001,null,-11.620000000000001,null,49.29,19]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,null,0,null,0.68,0,0.68,{"$f":"+#REF!-L562","v":{"$error":"#REF!"}},null,null,0.68,0,null,0,null,0.68,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921",7,"(921) Office Supplies and Expenses",null,null,118628.38,14651.499999999998,null,-14651.499999999998,null,1111477.4400000006,539413.18000000017,572064.26000000047,{"$f":"+#REF!-L563","v":{"$error":"#REF!"}},null,null,389301.57,113208.97000000002,null,-113208.97000000002,null,1088612.7800000007,610766.35000000021]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,25835.100000000002,28860.720000000001,null,-28860.720000000001,null,146164.16,176790.26,-30626.100000000006,{"$f":"+#REF!-L564","v":{"$error":"#REF!"}},null,null,68544.009999999995,83716,null,-83716,null,667684.96,274052.64]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,29075,30566,null,-30566,null,347455,359333,-11878,{"$f":"+#REF!-L565","v":{"$error":"#REF!"}},null,null,111799,108414,null,-108414,null,445219,454699]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,null,0,null,-0.05,0,-0.05,{"$f":"+#REF!-L566","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,-6.0000000000000005E-2,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,270.73,null,-270.73,null,1702.51,263.08,1439.43,{"$f":"+#REF!-L567","v":{"$error":"#REF!"}},null,null,0,355.15000000000003,null,-355.15000000000003,null,1880.29,4151.08]
["%,V9220005","9220005","Overhead Loadings",null,null,53817.56,61167.450000000004,null,{"$f":"+U568-G568","v":-61167.450000000004},null,453076.12,517879.8,{"$f":"+K568-L568","v":-64803.679999999993},{"$f":"+#REF!-L568","v":{"$error":"#REF!"}},null,null,155214.24,170417.66,null,{"$f":"+P568-R568","v":-170417.66},null,604222.14,761060.01]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922",8,"(Less) (922) Administrative Expenses Transferred-Credit",null,null,108727.65,120864.90000000001,null,-120864.90000000001,null,948397.74,1054266.1399999999,-105868.39999999991,{"$f":"+#REF!-L569","v":{"$error":"#REF!"}},null,null,335557.25,362902.81,null,-362902.81,null,1719006.33,1493962.73]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,null,-65965.38,null,1607081.2620000001,2154988.83,-547907.56799999997,{"$f":"+#REF!-L570","v":{"$error":"#REF!"}},null,null,512880.49200000003,601944.67000000004,null,-601944.67000000004,null,4645941.9020000007,2956421.33]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,null,226936.93,null,-525844.54,-344951.49,-180893.05000000005,{"$f":"+#REF!-L571","v":{"$error":"#REF!"}},null,null,-9037.380000000001,-494136.56,null,494136.56,null,271048.99,-1429601.89]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L572","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L573","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,73.820000000000007,27.91,null,-27.91,null,242.45000000000002,83.73,158.72000000000003,{"$f":"+#REF!-L574","v":{"$error":"#REF!"}},null,null,73.820000000000007,83.73,null,-83.73,null,327.24,83.73]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,null,-549.46,null,7505.03,14816.89,-7311.86,{"$f":"+#REF!-L575","v":{"$error":"#REF!"}},null,null,625.58000000000004,830.27,null,-830.27,null,9461.5399999999991,16028.08]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L576","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!-L577","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923",9,"(923) Outside Services Employed",null,null,89351.044999999998,-160394.18,null,160394.18,null,1092455.182,1825054.9899999998,-732599.80799999973,{"$f":"+#REF!-L578","v":{"$error":"#REF!"}},null,null,504549.32200000004,108722.76000000004,null,-108722.76000000004,null,5996533.3419999992,1543048.4699999997]
["%,V9240000","9240000","Property Insurance",null,null,76561.680000000008,92444.19,null,-92444.19,null,845424.04,881077.38,-35653.339999999967,{"$f":"+#REF!-L579","v":{"$error":"#REF!"}},null,null,237091.83000000002,289736.93,null,-289736.93,null,1056818.6300000001,1149654]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924",10,"(924) Property Insurance",null,null,76561.680000000008,92444.19,null,-92444.19,null,845424.04,881077.38,-35653.339999999967,{"$f":"+#REF!-L580","v":{"$error":"#REF!"}},null,null,237091.83000000002,289736.93,null,-289736.93,null,1056818.6300000001,1149654]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,null,-159886.91,null,1538766.8,1358976.85,179789.94999999995,{"$f":"+#REF!-L581","v":{"$error":"#REF!"}},null,null,554187.34,475703.56,null,-475703.56,null,2024682.6400000001,1803272.2000000002]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,null,28.27,null,-94.77,84.86,-179.63,{"$f":"+#REF!-L582","v":{"$error":"#REF!"}},null,null,0,42.45,null,-42.45,null,-136.82,47.03]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,null,44401.24,null,-147561.87,280848.58,-428410.45,{"$f":"+#REF!-L583","v":{"$error":"#REF!"}},null,null,-18828.64,67596.509999999995,null,-67596.509999999995,null,167061.56,401250.70600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,null,-1395.8,null,5750.85,21574.57,-15823.72,{"$f":"+#REF!-L584","v":{"$error":"#REF!"}},null,null,3122.36,13462.98,null,-13462.98,null,11147.51,23317.51]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,null,22887.08,null,-80294.009999999995,-156475.30000000002,76181.290000000023,{"$f":"+#REF!-L585","v":{"$error":"#REF!"}},null,null,-3868.31,-65136.62,null,65136.62,null,-126428.29999999999,-213462.75000000003]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925",11,"(925) Injuries and Damages",null,null,188783.21,93966.120000000024,null,-93966.120000000024,null,1316567.0000000002,1505009.5600000003,-188442.56000000006,{"$f":"+#REF!-L586","v":{"$error":"#REF!"}},null,null,534612.74999999988,491668.88,null,-491668.88,null,2076326.59,2014424.6959999998]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,null,-241.58,null,1806.28,1937.3,-131.01999999999998,{"$f":"+#REF!-L587","v":{"$error":"#REF!"}},null,null,653.49,665.56000000000006,null,-665.56000000000006,null,2381.9700000000003,2753.05]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,null,-62.1,null,0,86.33,-86.33,{"$f":"+#REF!-L588","v":{"$error":"#REF!"}},null,null,0,80.52,null,-80.52,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,null,-610.32000000000005,null,15213.98,21249.170000000002,-6035.1900000000023,{"$f":"+#REF!-L589","v":{"$error":"#REF!"}},null,null,3592.81,6740.7300000000005,null,-6740.7300000000005,null,24292.37,23698.83]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,{"$f":"+#REF!-L590","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2054718.5999999999,2089192.0900000003]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,null,-11331.95,null,107786.86,101576.95,6209.9100000000035,{"$f":"+#REF!-L591","v":{"$error":"#REF!"}},null,null,37430.36,30554.850000000002,null,-30554.850000000002,null,136970.46,138120.69]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,null,-383579.74,null,4199771.3499999996,3672442.29,527329.05999999959,{"$f":"+#REF!-L592","v":{"$error":"#REF!"}},null,null,1425698.81,1167867.8900000001,null,-1167867.8900000001,null,5772782.8199999994,4889527.1899999995]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,null,0,null,0,0,0,{"$f":"+#REF!-L593","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,null,-45238.69,null,326593.19,414874.43,-88281.239999999991,{"$f":"+#REF!-L594","v":{"$error":"#REF!"}},null,null,108640.78,152950.67000000001,null,-152950.67000000001,null,317913.55,515542.93]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,null,-13482.99,null,136911.65,128996.78,7914.8699999999953,{"$f":"+#REF!-L595","v":{"$error":"#REF!"}},null,null,47679.03,40723.06,null,-40723.06,null,176341.47,175890.5]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,null,6208.3600000000006,null,3163.25,712.05000000000007,2451.1999999999998,{"$f":"+#REF!-L596","v":{"$error":"#REF!"}},null,null,1851.76,-5912.52,null,5912.52,null,4507.28,716.2600000000001]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,null,-1213.0899999999999,null,7304.92,9185.14,-1880.2199999999993,{"$f":"+#REF!-L597","v":{"$error":"#REF!"}},null,null,3215,1940.3700000000001,null,-1940.3700000000001,null,15551.92,10638]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,56671.840000000004,69304.94,-12633.099999999999,{"$f":"+#REF!-L598","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,79773.490000000005,94667.930000000008]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,null,-147297.31,null,1472273.06,1355222.97,117050.09000000008,{"$f":"+#REF!-L599","v":{"$error":"#REF!"}},null,null,472874.97000000003,430988.24,null,-430988.24,null,1974861.1800000002,1813341.53]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,null,{"$f":"+U600-G600","v":-4559.6500000000005},null,15296.92,8844.66,{"$f":"+K600-L600","v":6452.26},{"$f":"+#REF!-L600","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,{"$f":"+P600-R600","v":-4559.6500000000005},null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,4888.09,18639.010000000002,-13750.920000000002,{"$f":"+#REF!-L601","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,11101.09,19124.620000000003]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,{"$f":"+#REF!-L602","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5509.3499999999995,3128.1200000000003]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2159109.4500000002,-2083494.27,-75615.180000000168,{"$f":"+#REF!-L603","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2893185.21,-3027836.91]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,null,70961.78,null,-751482.53,-708432.96,-43049.570000000065,{"$f":"+#REF!-L604","v":{"$error":"#REF!"}},null,null,-242086.2,-208790.26,null,208790.26,null,-1022728.55,-970503.92999999993]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,null,189747.73,null,-2183993.75,-1925229.3599999999,-258764.39000000013,{"$f":"+#REF!-L605","v":{"$error":"#REF!"}},null,null,-728127.68,-556623.55000000005,null,556623.55000000005,null,-2897670.92,-2656930.36]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,null,72835.850000000006,null,-611706.53,-589561.70000000007,-22144.829999999958,{"$f":"+#REF!-L606","v":{"$error":"#REF!"}},null,null,-213562.6,-191620.69,null,191620.69,null,-842699.27,-804427.40000000014]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,null,9201.61,null,-27606.27,-70550.77,42944.5,{"$f":"+#REF!-L607","v":{"$error":"#REF!"}},null,null,-7761.37,-26352.43,null,26352.43,null,-63619.790000000008,-107652.79000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,null,37001.58,null,-381556.96,-338711.33,-42845.630000000005,{"$f":"+#REF!-L608","v":{"$error":"#REF!"}},null,null,-123282.82,-87092.55,null,87092.55,null,-506178.99,-472278.54000000004]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,null,9490.26,null,-177854.63,-149096.76,-28757.869999999995,{"$f":"+#REF!-L609","v":{"$error":"#REF!"}},null,null,-169402.08000000002,-121562.48,null,121562.48,null,-96045.09,16917.50999999998]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,162465.12,-162465.12,{"$f":"+#REF!-L610","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,54153.630000000005,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1884628.1600000001,-3077706.41,1193078.25,{"$f":"+#REF!-L611","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2780194.04,-4027528.04]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L612","v":{"$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,-109643.23000000019,-168099.00000000017,null,168099.00000000017,null,-269853.92000000039,-1370152.4800000009,1100298.5600000005,{"$f":"+#REF!-L613","v":{"$error":"#REF!"}},null,null,-183236.36999999994,-501690.68999999977,null,501690.68999999977,null,1227961.609999998,-2084280.7600000002]
["%,V9270000","9270000","Franchise Requirements",null,null,13478.91,15739.91,null,-15739.91,null,123082.46,122270.58,811.88000000000466,{"$f":"+#REF!-L614","v":{"$error":"#REF!"}},null,null,42789.73,42365.65,null,-42365.65,null,163141.29,157414.10999999999]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927",13,"(927) Franchise Requirements",null,null,13478.91,15739.91,null,-15739.91,null,123082.46,122270.58,811.88000000000466,{"$f":"+#REF!-L615","v":{"$error":"#REF!"}},null,null,42789.73,42365.65,null,-42365.65,null,163141.29,157414.10999999999]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,null,-1022.64,null,9827.5300000000007,7214.38,2613.1500000000005,{"$f":"+#REF!-L616","v":{"$error":"#REF!"}},null,null,845.9,4523.59,null,-4523.59,null,16297.720000000001,10258.68]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,null,-4141.37,null,0,4350.0600000000004,-4350.0600000000004,{"$f":"+#REF!-L617","v":{"$error":"#REF!"}},null,null,0,4346.6400000000003,null,-4346.6400000000003,null,-3.54,4350.0600000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,null,-132422.81,null,1677591.71,2229205.36,-551613.64999999991,{"$f":"+#REF!-L618","v":{"$error":"#REF!"}},null,null,1027976.58,324233.31,null,-324233.31,null,2450398.9,3105001.65]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,null,-3408.6,null,64846.400000000001,17356.95,47489.45,{"$f":"+#REF!-L619","v":{"$error":"#REF!"}},null,null,1227.53,8717,null,-8717,null,69071.64,20509.330000000002]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,743427.37,712899.16,30528.209999999963,{"$f":"+#REF!-L620","v":{"$error":"#REF!"}},null,null,266829.37,238296.30000000002,null,-238296.30000000002,null,981723.67,934975.78]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928",14,"(928) Regulatory Commission Expenses",null,null,303879.41000000003,220427.52000000002,null,-220427.52000000002,null,2495693.0099999998,2971025.91,-475332.90000000037,{"$f":"+#REF!-L621","v":{"$error":"#REF!"}},null,null,1296879.3799999999,580116.84,null,-580116.84,null,3517488.39,4075095.5]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929",15,"(Less) (929) Duplicate Charges-Credit",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L622","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,null,-1200,null,10864.02,17113.900000000001,-6249.880000000001,{"$f":"+#REF!-L623","v":{"$error":"#REF!"}},null,null,2839,8050,null,-8050,null,25264.02,58579.560000000005]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,null,-255.42000000000002,null,19186.510000000002,20255.420000000002,-1068.9099999999999,{"$f":"+#REF!-L624","v":{"$error":"#REF!"}},null,null,10375.01,255.42000000000002,null,-255.42000000000002,null,24596.400000000001,28255.4]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,null,-213.85,null,2329.14,19441.39,-17112.25,{"$f":"+#REF!-L625","v":{"$error":"#REF!"}},null,null,1248.8399999999999,1026.05,null,-1026.05,null,22385.35,23379.4]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L626","v":{"$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,{"$f":"+#REF!-L627","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L628","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L629","v":{"$error":"#REF!"}},null,null,4928.9800000000005,0,null,0,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,null,-13.36,null,8450.68,5296.99,3153.6900000000005,{"$f":"+#REF!-L630","v":{"$error":"#REF!"}},null,null,3973.6,165.42000000000002,null,-165.42000000000002,null,9471.49,8943.82]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1",16,"(930.1) General Advertising Expenses",null,null,8831.77,1682.6299999999999,null,-1682.6299999999999,null,55617.950000000004,74647.130000000019,-19029.180000000015,{"$f":"+#REF!-L631","v":{"$error":"#REF!"}},null,null,23365.43,9496.89,null,-9496.89,null,100831.36000000002,142220.51999999999]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,null,{"$f":"+U632-G632","v":-22281.43},null,198329.277,221613.02000000002,{"$f":"+K632-L632","v":-23283.743000000017},{"$f":"+#REF!-L632","v":{"$error":"#REF!"}},null,null,60650.877,39110.44,null,{"$f":"+P632-R632","v":-39110.44},null,270112.16700000002,279767.80000000005]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,null,-8828.2049999999999,null,57805.411,79799.784,-21994.373,{"$f":"+#REF!-L633","v":{"$error":"#REF!"}},null,null,26297.512999999999,36012.764999999999,null,-36012.764999999999,null,66461.436000000002,86371.694000000003]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,null,-27.63,null,17.89,584.32000000000005,-566.43000000000006,{"$f":"+#REF!-L634","v":{"$error":"#REF!"}},null,null,0,27.63,null,-27.63,null,59.18,1261.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,null,-10.47,null,32677.690000000002,116255.34,-83577.649999999994,{"$f":"+#REF!-L635","v":{"$error":"#REF!"}},null,null,19378.560000000001,185.53,null,-185.53,null,36947.670000000006,118201.86]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,null,-13537.81,null,185931.12,154214.89000000001,31716.229999999981,{"$f":"+#REF!-L636","v":{"$error":"#REF!"}},null,null,75845.259999999995,40530.65,null,-40530.65,null,289306.62,221996.73]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2",17,"(930.2) Miscellaneous General Expenses",null,null,63944.588000000003,44685.545000000006,null,-44685.545000000006,null,474761.38800000004,572467.35400000005,-97705.966000000015,{"$f":"+#REF!-L637","v":{"$error":"#REF!"}},null,null,182172.21,115867.01500000001,null,-115867.01500000001,null,662887.07300000009,707599.45400000003]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,null,-800,null,8000,7200,800,{"$f":"+#REF!-L638","v":{"$error":"#REF!"}},null,null,2400,2400,null,-2400,null,18233.71,18380.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,null,-4331.7700000000004,null,36401.340000000004,39722.9,-3321.5599999999977,{"$f":"+#REF!-L639","v":{"$error":"#REF!"}},null,null,11534.39,13090.17,null,-13090.17,null,49243.75,53672.12]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931",18,"(931) Rents",null,null,5100.55,5131.7700000000004,null,-5131.7700000000004,null,44401.340000000004,46922.9,-2521.5599999999977,{"$f":"+#REF!-L640","v":{"$error":"#REF!"}},null,null,13934.39,15490.17,null,-15490.17,null,67477.460000000006,72052.23000000001]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,null,-1027874.87,null,8682573.7899999991,9598046.8000000007,-915473.01000000164,{"$f":"+#REF!-L641","v":{"$error":"#REF!"}},null,null,3019815.32,2991189.48,null,-2991189.48,null,11329796.889999999,12411864.24]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,null,0,null,-52.42,0,-52.42,{"$f":"+#REF!-L642","v":{"$error":"#REF!"}},null,null,-52.42,0,null,0,null,-52.42,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,null,-14323.15,null,1103313.0900000001,537250.82000000007,566062.27,{"$f":"+#REF!-L643","v":{"$error":"#REF!"}},null,null,385779.51,112431.8,null,-112431.8,null,1079604.4000000001,607513.92000000004]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L644","v":{"$error":"#REF!"}},null,null,35.4,20.14,null,-20.14,null,132.5,245.26]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L645","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L646","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,-0.79,0,null,0,null,0,0,0,{"$f":"+#REF!-L647","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L648","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,126.06,3.09,null,-3.09,null,732.11,84.09,648.02,{"$f":"+#REF!-L649","v":{"$error":"#REF!"}},null,null,317.14,47.35,null,-47.35,null,900.38,121.77000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,null,-4.34,null,252.76000000000002,99.62,153.14000000000001,{"$f":"+#REF!-L650","v":{"$error":"#REF!"}},null,null,152.22999999999999,28.27,null,-28.27,null,276.10000000000002,687.65]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,null,-29.66,null,563.43000000000006,577.04,-13.6099999999999,{"$f":"+#REF!-L651","v":{"$error":"#REF!"}},null,null,334.21,109,null,-109,null,648.75000000000011,655.42]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,null,0,null,121.34,12.92,108.42,{"$f":"+#REF!-L652","v":{"$error":"#REF!"}},null,null,22.81,3.14,null,-3.14,null,149.65,23.810000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,null,-0.13,null,69.320000000000007,43.46,25.860000000000007,{"$f":"+#REF!-L653","v":{"$error":"#REF!"}},null,null,12.81,8.17,null,-8.17,null,89.13000000000001,60.11]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,null,-2,null,173.75,26.45,147.30000000000001,{"$f":"+#REF!-L654","v":{"$error":"#REF!"}},null,null,148.09,10.67,null,-10.67,null,224.17000000000002,26.45]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,null,-6.72,null,58.550000000000004,9.39,49.160000000000004,{"$f":"+#REF!-L655","v":{"$error":"#REF!"}},null,null,5.12,6.72,null,-6.72,null,75.600000000000009,9.39]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,null,-89.01,null,1609.81,609.16,1000.65,{"$f":"+#REF!-L656","v":{"$error":"#REF!"}},null,null,1110,140.08000000000001,null,-140.08000000000001,null,1864.3899999999999,724.62]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,null,0,null,62.56,122.42,-59.86,{"$f":"+#REF!-L657","v":{"$error":"#REF!"}},null,null,2.0699999999999998,79.45,null,-79.45,null,104.86000000000001,169.12]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L658","v":{"$error":"#REF!"}},null,null,4.05,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,null,-2.21,null,9.83,9.1300000000000008,0.69999999999999929,{"$f":"+#REF!-L659","v":{"$error":"#REF!"}},null,null,2.5100000000000002,6.38,null,-6.38,null,15.42,9.1300000000000008]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,null,0,null,82.78,7.43,75.349999999999994,{"$f":"+#REF!-L660","v":{"$error":"#REF!"}},null,null,36.050000000000004,2.74,null,-2.74,null,83.88,7.43]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,null,0,null,2883.79,105.89,2777.9,{"$f":"+#REF!-L661","v":{"$error":"#REF!"}},null,null,416.84000000000003,54.09,null,-54.09,null,2883.79,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L662","v":{"$error":"#REF!"}},null,null,178.87,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,null,-158.29,null,572.76,245.8,326.95999999999998,{"$f":"+#REF!-L663","v":{"$error":"#REF!"}},null,null,255.67000000000002,222.58,null,-222.58,null,590,245.8]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,null,{"$f":"+U664-G664","v":-24.38},null,606.77,27.48,{"$f":"+K664-L664","v":579.29},{"$f":"+#REF!-L664","v":{"$error":"#REF!"}},null,null,468.04,24.38,null,{"$f":"+P664-R664","v":-24.38},null,663.65,52.05]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,null,-8.52,null,41.18,11.620000000000001,29.56,{"$f":"+#REF!-L665","v":{"$error":"#REF!"}},null,null,19.47,11.620000000000001,null,-11.620000000000001,null,49.29,19]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,null,0,null,0.68,0,0.68,{"$f":"+#REF!-L666","v":{"$error":"#REF!"}},null,null,0.68,0,null,0,null,0.68,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,null,28860.720000000001,null,-146164.16,-176790.26,30626.100000000006,{"$f":"+#REF!-L667","v":{"$error":"#REF!"}},null,null,-68544.009999999995,-83716,null,83716,null,-667684.96,-274052.64]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,null,30566,null,-347455,-359333,11878,{"$f":"+#REF!-L668","v":{"$error":"#REF!"}},null,null,-111799,-108414,null,108414,null,-445219,-454699]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,null,0,null,0.05,0,0.05,{"$f":"+#REF!-L669","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.0000000000000005E-2,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,null,270.73,null,-1702.51,-263.08,-1439.43,{"$f":"+#REF!-L670","v":{"$error":"#REF!"}},null,null,0,-355.15000000000003,null,355.15000000000003,null,-1880.29,-4151.08]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,null,61167.450000000004,null,-453076.12,-517879.8,64803.679999999993,{"$f":"+#REF!-L671","v":{"$error":"#REF!"}},null,null,-155214.24,-170417.66,null,170417.66,null,-604222.14,-761060.01]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,null,-65965.38,null,1607081.2620000001,2154988.83,-547907.56799999997,{"$f":"+#REF!-L672","v":{"$error":"#REF!"}},null,null,512880.49200000003,601944.67000000004,null,-601944.67000000004,null,4645941.9020000007,2956421.33]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,null,226936.93,null,-525844.54,-344951.49,-180893.05000000005,{"$f":"+#REF!-L673","v":{"$error":"#REF!"}},null,null,-9037.380000000001,-494136.56,null,494136.56,null,271048.99,-1429601.89]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L674","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L675","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,73.820000000000007,27.91,null,-27.91,null,242.45000000000002,83.73,158.72000000000003,{"$f":"+#REF!-L676","v":{"$error":"#REF!"}},null,null,73.820000000000007,83.73,null,-83.73,null,327.24,83.73]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,null,-549.46,null,7505.03,14816.89,-7311.86,{"$f":"+#REF!-L677","v":{"$error":"#REF!"}},null,null,625.58000000000004,830.27,null,-830.27,null,9461.5399999999991,16028.08]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L678","v":{"$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,{"$f":"+#REF!-L679","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76561.680000000008,92444.19,null,-92444.19,null,845424.04,881077.38,-35653.339999999967,{"$f":"+#REF!-L680","v":{"$error":"#REF!"}},null,null,237091.83000000002,289736.93,null,-289736.93,null,1056818.6300000001,1149654]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,null,-159886.91,null,1538766.8,1358976.85,179789.94999999995,{"$f":"+#REF!-L681","v":{"$error":"#REF!"}},null,null,554187.34,475703.56,null,-475703.56,null,2024682.6400000001,1803272.2000000002]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,null,28.27,null,-94.77,84.86,-179.63,{"$f":"+#REF!-L682","v":{"$error":"#REF!"}},null,null,0,42.45,null,-42.45,null,-136.82,47.03]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,null,44401.24,null,-147561.87,280848.58,-428410.45,{"$f":"+#REF!-L683","v":{"$error":"#REF!"}},null,null,-18828.64,67596.509999999995,null,-67596.509999999995,null,167061.56,401250.70600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,null,-1395.8,null,5750.85,21574.57,-15823.72,{"$f":"+#REF!-L684","v":{"$error":"#REF!"}},null,null,3122.36,13462.98,null,-13462.98,null,11147.51,23317.51]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,null,22887.08,null,-80294.009999999995,-156475.30000000002,76181.290000000023,{"$f":"+#REF!-L685","v":{"$error":"#REF!"}},null,null,-3868.31,-65136.62,null,65136.62,null,-126428.29999999999,-213462.75000000003]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,null,-241.58,null,1806.28,1937.3,-131.01999999999998,{"$f":"+#REF!-L686","v":{"$error":"#REF!"}},null,null,653.49,665.56000000000006,null,-665.56000000000006,null,2381.9700000000003,2753.05]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,null,-62.1,null,0,86.33,-86.33,{"$f":"+#REF!-L687","v":{"$error":"#REF!"}},null,null,0,80.52,null,-80.52,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,null,-610.32000000000005,null,15213.98,21249.170000000002,-6035.1900000000023,{"$f":"+#REF!-L688","v":{"$error":"#REF!"}},null,null,3592.81,6740.7300000000005,null,-6740.7300000000005,null,24292.37,23698.83]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,{"$f":"+#REF!-L689","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2054718.5999999999,2089192.0900000003]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,null,-11331.95,null,107786.86,101576.95,6209.9100000000035,{"$f":"+#REF!-L690","v":{"$error":"#REF!"}},null,null,37430.36,30554.850000000002,null,-30554.850000000002,null,136970.46,138120.69]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,null,-383579.74,null,4199771.3499999996,3672442.29,527329.05999999959,{"$f":"+#REF!-L691","v":{"$error":"#REF!"}},null,null,1425698.81,1167867.8900000001,null,-1167867.8900000001,null,5772782.8199999994,4889527.1899999995]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,null,0,null,0,0,0,{"$f":"+#REF!-L692","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,null,-45238.69,null,326593.19,414874.43,-88281.239999999991,{"$f":"+#REF!-L693","v":{"$error":"#REF!"}},null,null,108640.78,152950.67000000001,null,-152950.67000000001,null,317913.55,515542.93]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,null,-13482.99,null,136911.65,128996.78,7914.8699999999953,{"$f":"+#REF!-L694","v":{"$error":"#REF!"}},null,null,47679.03,40723.06,null,-40723.06,null,176341.47,175890.5]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,null,6208.3600000000006,null,3163.25,712.05000000000007,2451.1999999999998,{"$f":"+#REF!-L695","v":{"$error":"#REF!"}},null,null,1851.76,-5912.52,null,5912.52,null,4507.28,716.2600000000001]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,null,{"$f":"+U696-G696","v":-1213.0899999999999},null,7304.92,9185.14,{"$f":"+K696-L696","v":-1880.2199999999993},{"$f":"+#REF!-L696","v":{"$error":"#REF!"}},null,null,3215,1940.3700000000001,null,{"$f":"+P696-R696","v":-1940.3700000000001},null,15551.92,10638]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,56671.840000000004,69304.94,-12633.099999999999,{"$f":"+#REF!-L697","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,79773.490000000005,94667.930000000008]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,null,-147297.31,null,1472273.06,1355222.97,117050.09000000008,{"$f":"+#REF!-L698","v":{"$error":"#REF!"}},null,null,472874.97000000003,430988.24,null,-430988.24,null,1974861.1800000002,1813341.53]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,15296.92,8844.66,6452.26,{"$f":"+#REF!-L699","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,4888.09,18639.010000000002,-13750.920000000002,{"$f":"+#REF!-L700","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,11101.09,19124.620000000003]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,{"$f":"+#REF!-L701","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5509.3499999999995,3128.1200000000003]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2159109.4500000002,-2083494.27,-75615.180000000168,{"$f":"+#REF!-L702","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2893185.21,-3027836.91]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,null,70961.78,null,-751482.53,-708432.96,-43049.570000000065,{"$f":"+#REF!-L703","v":{"$error":"#REF!"}},null,null,-242086.2,-208790.26,null,208790.26,null,-1022728.55,-970503.92999999993]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,null,189747.73,null,-2183993.75,-1925229.3599999999,-258764.39000000013,{"$f":"+#REF!-L704","v":{"$error":"#REF!"}},null,null,-728127.68,-556623.55000000005,null,556623.55000000005,null,-2897670.92,-2656930.36]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,null,72835.850000000006,null,-611706.53,-589561.70000000007,-22144.829999999958,{"$f":"+#REF!-L705","v":{"$error":"#REF!"}},null,null,-213562.6,-191620.69,null,191620.69,null,-842699.27,-804427.40000000014]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,null,9201.61,null,-27606.27,-70550.77,42944.5,{"$f":"+#REF!-L706","v":{"$error":"#REF!"}},null,null,-7761.37,-26352.43,null,26352.43,null,-63619.790000000008,-107652.79000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,null,37001.58,null,-381556.96,-338711.33,-42845.630000000005,{"$f":"+#REF!-L707","v":{"$error":"#REF!"}},null,null,-123282.82,-87092.55,null,87092.55,null,-506178.99,-472278.54000000004]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,null,9490.26,null,-177854.63,-149096.76,-28757.869999999995,{"$f":"+#REF!-L708","v":{"$error":"#REF!"}},null,null,-169402.08000000002,-121562.48,null,121562.48,null,-96045.09,16917.50999999998]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,162465.12,-162465.12,{"$f":"+#REF!-L709","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,54153.630000000005,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1884628.1600000001,-3077706.41,1193078.25,{"$f":"+#REF!-L710","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2780194.04,-4027528.04]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L711","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13478.91,15739.91,null,-15739.91,null,123082.46,122270.58,811.88000000000466,{"$f":"+#REF!-L712","v":{"$error":"#REF!"}},null,null,42789.73,42365.65,null,-42365.65,null,163141.29,157414.10999999999]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,null,-1022.64,null,9827.5300000000007,7214.38,2613.1500000000005,{"$f":"+#REF!-L713","v":{"$error":"#REF!"}},null,null,845.9,4523.59,null,-4523.59,null,16297.720000000001,10258.68]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,null,-4141.37,null,0,4350.0600000000004,-4350.0600000000004,{"$f":"+#REF!-L714","v":{"$error":"#REF!"}},null,null,0,4346.6400000000003,null,-4346.6400000000003,null,-3.54,4350.0600000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,null,-132422.81,null,1677591.71,2229205.36,-551613.64999999991,{"$f":"+#REF!-L715","v":{"$error":"#REF!"}},null,null,1027976.58,324233.31,null,-324233.31,null,2450398.9,3105001.65]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,null,-3408.6,null,64846.400000000001,17356.95,47489.45,{"$f":"+#REF!-L716","v":{"$error":"#REF!"}},null,null,1227.53,8717,null,-8717,null,69071.64,20509.330000000002]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,743427.37,712899.16,30528.209999999963,{"$f":"+#REF!-L717","v":{"$error":"#REF!"}},null,null,266829.37,238296.30000000002,null,-238296.30000000002,null,981723.67,934975.78]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,null,-1200,null,10864.02,17113.900000000001,-6249.880000000001,{"$f":"+#REF!-L718","v":{"$error":"#REF!"}},null,null,2839,8050,null,-8050,null,25264.02,58579.560000000005]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,null,-255.42000000000002,null,19186.510000000002,20255.420000000002,-1068.9099999999999,{"$f":"+#REF!-L719","v":{"$error":"#REF!"}},null,null,10375.01,255.42000000000002,null,-255.42000000000002,null,24596.400000000001,28255.4]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,null,-213.85,null,2329.14,19441.39,-17112.25,{"$f":"+#REF!-L720","v":{"$error":"#REF!"}},null,null,1248.8399999999999,1026.05,null,-1026.05,null,22385.35,23379.4]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L721","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!-L722","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!-L723","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L724","v":{"$error":"#REF!"}},null,null,4928.9800000000005,0,null,0,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,null,-13.36,null,8450.68,5296.99,3153.6900000000005,{"$f":"+#REF!-L725","v":{"$error":"#REF!"}},null,null,3973.6,165.42000000000002,null,-165.42000000000002,null,9471.49,8943.82]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,null,-22281.43,null,198329.277,221613.02000000002,-23283.743000000017,{"$f":"+#REF!-L726","v":{"$error":"#REF!"}},null,null,60650.877,39110.44,null,-39110.44,null,270112.16700000002,279767.80000000005]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,null,-8828.2049999999999,null,57805.411,79799.784,-21994.373,{"$f":"+#REF!-L727","v":{"$error":"#REF!"}},null,null,26297.512999999999,36012.764999999999,null,-36012.764999999999,null,66461.436000000002,86371.694000000003]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,null,{"$f":"+U728-G728","v":-27.63},null,17.89,584.32000000000005,{"$f":"+K728-L728","v":-566.43000000000006},{"$f":"+#REF!-L728","v":{"$error":"#REF!"}},null,null,0,27.63,null,{"$f":"+P728-R728","v":-27.63},null,59.18,1261.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,null,-10.47,null,32677.690000000002,116255.34,-83577.649999999994,{"$f":"+#REF!-L729","v":{"$error":"#REF!"}},null,null,19378.560000000001,185.53,null,-185.53,null,36947.670000000006,118201.86]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,null,-13537.81,null,185931.12,154214.89000000001,31716.229999999981,{"$f":"+#REF!-L730","v":{"$error":"#REF!"}},null,null,75845.259999999995,40530.65,null,-40530.65,null,289306.62,221996.73]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,null,-800,null,8000,7200,800,{"$f":"+#REF!-L731","v":{"$error":"#REF!"}},null,null,2400,2400,null,-2400,null,18233.71,18380.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,null,-4331.7700000000004,null,36401.340000000004,39722.9,-3321.5599999999977,{"$f":"+#REF!-L732","v":{"$error":"#REF!"}},null,null,11534.39,13090.17,null,-13090.17,null,49243.75,53672.12]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933",19,"TOTAL Operation (Enter Total of lines 6 thru 18)","o",null,1590518.6529999999,1067245.9750000001,null,-1067245.9750000001,null,15023749.519999992,15711517.164000006,-687767.64400001429,{"$f":"+#REF!-L733","v":{"$error":"#REF!"}},null,null,5725665.8920000019,3893270.0850000014,null,-3893270.0850000014,null,25568816.665000003,19305896.080000009]
[null,20,"Maintenance"]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,null,{"$f":"+U735-G735","v":-2020.95},null,2792.96,19976.260000000002,{"$f":"+K735-L735","v":-17183.300000000003},{"$f":"+#REF!-L735","v":{"$error":"#REF!"}},null,null,-78.540000000000006,5472.91,null,{"$f":"+P735-R735","v":-5472.91},null,7954.28,24787.86]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,null,-73908.540000000008,null,156615.85,637890.4,-481274.55000000005,{"$f":"+#REF!-L736","v":{"$error":"#REF!"}},null,null,53675.71,200055.69,null,-200055.69,null,569586.09,865362.22]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,null,-956.03,null,14689.94,2514.54,12175.400000000001,{"$f":"+#REF!-L737","v":{"$error":"#REF!"}},null,null,3215.9500000000003,1646.67,null,-1646.67,null,26281.06,2515.7199999999998]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,null,-378.71,null,0,3403.9900000000002,-3403.9900000000002,{"$f":"+#REF!-L738","v":{"$error":"#REF!"}},null,null,0,1121.32,null,-1121.32,null,1138.24,4627.8600000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,null,-66851.86,null,0,866255.04,-866255.04,{"$f":"+#REF!-L739","v":{"$error":"#REF!"}},null,null,0,233877.04,null,-233877.04,null,251948.69,1133775.3800000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,null,-111452.93000000001,null,0,752164.28,-752164.28,{"$f":"+#REF!-L740","v":{"$error":"#REF!"}},null,null,0,264873.14,null,-264873.14,null,187521.42,989764.35000000009]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L741","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!-L742","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,11.38]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L743","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,null,608.04,null,0,4655.2300000000005,-4655.2300000000005,{"$f":"+#REF!-L744","v":{"$error":"#REF!"}},null,null,0,3786.27,null,-3786.27,null,457.48,6422.51]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935",21,"(935) Maintenance of General Plant","m",null,39358.19000000001,254960.98,null,-254960.98,null,174098.75,2286958.0499999998,-2112859.2999999998,{"$f":"+#REF!-L745","v":{"$error":"#REF!"}},null,null,56813.119999999995,710833.04,null,-710833.04,null,1044887.2599999999,3027369.3100000005]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,null,null,null,10593.59,0,null,null,null,null,6619.72,0,null,null,null,10593.59,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351",21.1,"   935.1 Maintenance of Computer Hardware",null,null,1860.48,0,null,null,null,10593.59,0,null,null,null,null,6619.72,0,null,null,null,10593.59,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,null,null,null,615714.04,0,null,null,null,null,219270.94,0,null,null,null,615714.04,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352",21.2,"   935.2 Maintenance of Computer Software",null,null,83714.740000000005,0,null,null,null,615714.04,0,null,null,null,null,219270.94,0,null,null,null,615714.04,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,null,null,null,83752.11,0,null,null,null,null,22853.23,0,null,null,null,83752.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353",21.3,"   935.3 Maintenance of Communication Equipment",null,null,6819.14,0,null,null,null,83752.11,0,null,null,null,null,22853.23,0,null,null,null,83752.11,0]
[null,21.4,"TOTAL Maintenance (Enter Total of lines 21 thru 21.3)",null,null,{"$f":"SUM(F747:F751)","v":182928.24000000005}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,940400.20000000007,1027874.87,null,{"$f":"+U753-G753","v":-1027874.87},null,8682573.7899999991,9598046.8000000007,{"$f":"+K753-L753","v":-915473.01000000164},{"$f":"+#REF!-L753","v":{"$error":"#REF!"}},null,null,3019815.32,2991189.48,null,{"$f":"+P753-R753","v":-2991189.48},null,11329796.889999999,12411864.24]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-70.210000000000008,0,null,0,null,-52.42,0,-52.42,{"$f":"+#REF!-L754","v":{"$error":"#REF!"}},null,null,-52.42,0,null,0,null,-52.42,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,116415.25,14323.15,null,-14323.15,null,1103313.0900000001,537250.82000000007,566062.27,{"$f":"+#REF!-L755","v":{"$error":"#REF!"}},null,null,385779.51,112431.8,null,-112431.8,null,1079604.4000000001,607513.92000000004]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,99.53,160.94,-61.41,{"$f":"+#REF!-L756","v":{"$error":"#REF!"}},null,null,35.4,20.14,null,-20.14,null,132.5,245.26]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L757","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L758","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,-0.79,0,null,0,null,0,0,0,{"$f":"+#REF!-L759","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,0,null,0,null,24.36,2.39,21.97,{"$f":"+#REF!-L760","v":{"$error":"#REF!"}},null,null,0,2.39,null,-2.39,null,43.480000000000004,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,126.06,3.09,null,-3.09,null,732.11,84.09,648.02,{"$f":"+#REF!-L761","v":{"$error":"#REF!"}},null,null,317.14,47.35,null,-47.35,null,900.38,121.77000000000001]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,78.37,4.34,null,-4.34,null,252.76000000000002,99.62,153.14000000000001,{"$f":"+#REF!-L762","v":{"$error":"#REF!"}},null,null,152.22999999999999,28.27,null,-28.27,null,276.10000000000002,687.65]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,201.28,29.66,null,-29.66,null,563.43000000000006,577.04,-13.6099999999999,{"$f":"+#REF!-L763","v":{"$error":"#REF!"}},null,null,334.21,109,null,-109,null,648.75000000000011,655.42]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,12.17,0,null,0,null,121.34,12.92,108.42,{"$f":"+#REF!-L764","v":{"$error":"#REF!"}},null,null,22.81,3.14,null,-3.14,null,149.65,23.810000000000002]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,0,0.13,null,-0.13,null,69.320000000000007,43.46,25.860000000000007,{"$f":"+#REF!-L765","v":{"$error":"#REF!"}},null,null,12.81,8.17,null,-8.17,null,89.13000000000001,60.11]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,127.41,2,null,-2,null,173.75,26.45,147.30000000000001,{"$f":"+#REF!-L766","v":{"$error":"#REF!"}},null,null,148.09,10.67,null,-10.67,null,224.17000000000002,26.45]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,2.2200000000000002,6.72,null,-6.72,null,58.550000000000004,9.39,49.160000000000004,{"$f":"+#REF!-L767","v":{"$error":"#REF!"}},null,null,5.12,6.72,null,-6.72,null,75.600000000000009,9.39]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,1004.49,89.01,null,-89.01,null,1609.81,609.16,1000.65,{"$f":"+#REF!-L768","v":{"$error":"#REF!"}},null,null,1110,140.08000000000001,null,-140.08000000000001,null,1864.3899999999999,724.62]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,2.0699999999999998,0,null,0,null,62.56,122.42,-59.86,{"$f":"+#REF!-L769","v":{"$error":"#REF!"}},null,null,2.0699999999999998,79.45,null,-79.45,null,104.86000000000001,169.12]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,0,0,null,0,null,20.170000000000002,7.13,13.040000000000003,{"$f":"+#REF!-L770","v":{"$error":"#REF!"}},null,null,4.05,0,null,0,null,20.170000000000002,7.13]
["%,V9210032","9210032","FUEL",null,null,2.2200000000000002,2.21,null,-2.21,null,9.83,9.1300000000000008,0.69999999999999929,{"$f":"+#REF!-L771","v":{"$error":"#REF!"}},null,null,2.5100000000000002,6.38,null,-6.38,null,15.42,9.1300000000000008]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,27.52,0,null,0,null,82.78,7.43,75.349999999999994,{"$f":"+#REF!-L772","v":{"$error":"#REF!"}},null,null,36.050000000000004,2.74,null,-2.74,null,83.88,7.43]
["%,V9210034","9210034","In-House Training & Seminars",null,null,344.2,0,null,0,null,2883.79,105.89,2777.9,{"$f":"+#REF!-L773","v":{"$error":"#REF!"}},null,null,416.84000000000003,54.09,null,-54.09,null,2883.79,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,18.72,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L774","v":{"$error":"#REF!"}},null,null,178.87,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,255.67000000000002,158.29,null,-158.29,null,572.76,245.8,326.95999999999998,{"$f":"+#REF!-L775","v":{"$error":"#REF!"}},null,null,255.67000000000002,222.58,null,-222.58,null,590,245.8]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,24.38,null,-24.38,null,606.77,27.48,579.29,{"$f":"+#REF!-L776","v":{"$error":"#REF!"}},null,null,468.04,24.38,null,-24.38,null,663.65,52.05]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,8.52,null,-8.52,null,41.18,11.620000000000001,29.56,{"$f":"+#REF!-L777","v":{"$error":"#REF!"}},null,null,19.47,11.620000000000001,null,-11.620000000000001,null,49.29,19]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.68,0,null,0,null,0.68,0,0.68,{"$f":"+#REF!-L778","v":{"$error":"#REF!"}},null,null,0.68,0,null,0,null,0.68,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-25835.100000000002,-28860.720000000001,null,28860.720000000001,null,-146164.16,-176790.26,30626.100000000006,{"$f":"+#REF!-L779","v":{"$error":"#REF!"}},null,null,-68544.009999999995,-83716,null,83716,null,-667684.96,-274052.64]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-29075,-30566,null,30566,null,-347455,-359333,11878,{"$f":"+#REF!-L780","v":{"$error":"#REF!"}},null,null,-111799,-108414,null,108414,null,-445219,-454699]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,null,0,null,0.05,0,0.05,{"$f":"+#REF!-L781","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.0000000000000005E-2,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-270.73,null,270.73,null,-1702.51,-263.08,-1439.43,{"$f":"+#REF!-L782","v":{"$error":"#REF!"}},null,null,0,-355.15000000000003,null,355.15000000000003,null,-1880.29,-4151.08]
["%,V9220005","9220005","Overhead Loadings",null,null,-53817.56,-61167.450000000004,null,61167.450000000004,null,-453076.12,-517879.8,64803.679999999993,{"$f":"+#REF!-L783","v":{"$error":"#REF!"}},null,null,-155214.24,-170417.66,null,170417.66,null,-604222.14,-761060.01]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,131506.39499999999,65965.38,null,-65965.38,null,1607081.2620000001,2154988.83,-547907.56799999997,{"$f":"+#REF!-L784","v":{"$error":"#REF!"}},null,null,512880.49200000003,601944.67000000004,null,-601944.67000000004,null,4645941.9020000007,2956421.33]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,-42523,-226936.93,null,{"$f":"+U785-G785","v":226936.93},null,-525844.54,-344951.49,{"$f":"+K785-L785","v":-180893.05000000005},{"$f":"+#REF!-L785","v":{"$error":"#REF!"}},null,null,-9037.380000000001,-494136.56,null,{"$f":"+P785-R785","v":494136.56},null,271048.99,-1429601.89]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L786","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L787","v":{"$error":"#REF!"}},null,null,6.8100000000000005,0.65,null,-0.65,null,6.8100000000000005,0.84000000000000008]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,73.820000000000007,27.91,null,-27.91,null,242.45000000000002,83.73,158.72000000000003,{"$f":"+#REF!-L788","v":{"$error":"#REF!"}},null,null,73.820000000000007,83.73,null,-83.73,null,327.24,83.73]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,293.83,549.46,null,-549.46,null,7505.03,14816.89,-7311.86,{"$f":"+#REF!-L789","v":{"$error":"#REF!"}},null,null,625.58000000000004,830.27,null,-830.27,null,9461.5399999999991,16028.08]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L790","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,3464.17,0,3464.17,{"$f":"+#REF!-L791","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76561.680000000008,92444.19,null,-92444.19,null,845424.04,881077.38,-35653.339999999967,{"$f":"+#REF!-L792","v":{"$error":"#REF!"}},null,null,237091.83000000002,289736.93,null,-289736.93,null,1056818.6300000001,1149654]
["%,V9250000","9250000","Injuries and Damages",null,null,187856.41,159886.91,null,-159886.91,null,1538766.8,1358976.85,179789.94999999995,{"$f":"+#REF!-L793","v":{"$error":"#REF!"}},null,null,554187.34,475703.56,null,-475703.56,null,2024682.6400000001,1803272.2000000002]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-28.27,null,28.27,null,-94.77,84.86,-179.63,{"$f":"+#REF!-L794","v":{"$error":"#REF!"}},null,null,0,42.45,null,-42.45,null,-136.82,47.03]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,852.84,-44401.24,null,44401.24,null,-147561.87,280848.58,-428410.45,{"$f":"+#REF!-L795","v":{"$error":"#REF!"}},null,null,-18828.64,67596.509999999995,null,-67596.509999999995,null,167061.56,401250.70600000001]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,917.97,1395.8,null,-1395.8,null,5750.85,21574.57,-15823.72,{"$f":"+#REF!-L796","v":{"$error":"#REF!"}},null,null,3122.36,13462.98,null,-13462.98,null,11147.51,23317.51]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-844.01,-22887.08,null,22887.08,null,-80294.009999999995,-156475.30000000002,76181.290000000023,{"$f":"+#REF!-L797","v":{"$error":"#REF!"}},null,null,-3868.31,-65136.62,null,65136.62,null,-126428.29999999999,-213462.75000000003]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,233.42000000000002,241.58,null,-241.58,null,1806.28,1937.3,-131.01999999999998,{"$f":"+#REF!-L798","v":{"$error":"#REF!"}},null,null,653.49,665.56000000000006,null,-665.56000000000006,null,2381.9700000000003,2753.05]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,62.1,null,-62.1,null,0,86.33,-86.33,{"$f":"+#REF!-L799","v":{"$error":"#REF!"}},null,null,0,80.52,null,-80.52,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,599.6,610.32000000000005,null,-610.32000000000005,null,15213.98,21249.170000000002,-6035.1900000000023,{"$f":"+#REF!-L800","v":{"$error":"#REF!"}},null,null,3592.81,6740.7300000000005,null,-6740.7300000000005,null,24292.37,23698.83]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,-178243.99,null,1555386.1099999999,1604195.9500000002,-48809.840000000317,{"$f":"+#REF!-L801","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,-534731.97,null,2054718.5999999999,2089192.0900000003]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12669.470000000001,11331.95,null,-11331.95,null,107786.86,101576.95,6209.9100000000035,{"$f":"+#REF!-L802","v":{"$error":"#REF!"}},null,null,37430.36,30554.850000000002,null,-30554.850000000002,null,136970.46,138120.69]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,476708.67,383579.74,null,-383579.74,null,4199771.3499999996,3672442.29,527329.05999999959,{"$f":"+#REF!-L803","v":{"$error":"#REF!"}},null,null,1425698.81,1167867.8900000001,null,-1167867.8900000001,null,5772782.8199999994,4889527.1899999995]
["%,V9260006","9260006","Physical Examinations",null,null,-3.56,0,null,0,null,0,0,0,{"$f":"+#REF!-L804","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.58]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36182.81,45238.69,null,-45238.69,null,326593.19,414874.43,-88281.239999999991,{"$f":"+#REF!-L805","v":{"$error":"#REF!"}},null,null,108640.78,152950.67000000001,null,-152950.67000000001,null,317913.55,515542.93]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16098.54,13482.99,null,-13482.99,null,136911.65,128996.78,7914.8699999999953,{"$f":"+#REF!-L806","v":{"$error":"#REF!"}},null,null,47679.03,40723.06,null,-40723.06,null,176341.47,175890.5]
["%,V9260010","9260010","Training Administration Exp",null,null,305.84000000000003,-6208.3600000000006,null,6208.3600000000006,null,3163.25,712.05000000000007,2451.1999999999998,{"$f":"+#REF!-L807","v":{"$error":"#REF!"}},null,null,1851.76,-5912.52,null,5912.52,null,4507.28,716.2600000000001]
["%,V9260012","9260012","Employee Activities",null,null,748.5,1213.0899999999999,null,-1213.0899999999999,null,7304.92,9185.14,-1880.2199999999993,{"$f":"+#REF!-L808","v":{"$error":"#REF!"}},null,null,3215,1940.3700000000001,null,-1940.3700000000001,null,15551.92,10638]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,56671.840000000004,69304.94,-12633.099999999999,{"$f":"+#REF!-L809","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,79773.490000000005,94667.930000000008]
["%,V9260027","9260027","Savings Plan Contributions",null,null,150662.99,147297.31,null,-147297.31,null,1472273.06,1355222.97,117050.09000000008,{"$f":"+#REF!-L810","v":{"$error":"#REF!"}},null,null,472874.97000000003,430988.24,null,-430988.24,null,1974861.1800000002,1813341.53]
["%,V9260036","9260036","Deferred Compensation",null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,15296.92,8844.66,6452.26,{"$f":"+#REF!-L811","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,4888.09,18639.010000000002,-13750.920000000002,{"$f":"+#REF!-L812","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,11101.09,19124.620000000003]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,4540.8599999999997,2897.9900000000002,1642.8699999999994,{"$f":"+#REF!-L813","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5509.3499999999995,3128.1200000000003]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2159109.4500000002,-2083494.27,-75615.180000000168,{"$f":"+#REF!-L814","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2893185.21,-3027836.91]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-85530.680000000008,-70961.78,null,70961.78,null,-751482.53,-708432.96,-43049.570000000065,{"$f":"+#REF!-L815","v":{"$error":"#REF!"}},null,null,-242086.2,-208790.26,null,208790.26,null,-1022728.55,-970503.92999999993]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-256094.22,-189747.73,null,189747.73,null,-2183993.75,-1925229.3599999999,-258764.39000000013,{"$f":"+#REF!-L816","v":{"$error":"#REF!"}},null,null,-728127.68,-556623.55000000005,null,556623.55000000005,null,-2897670.92,-2656930.36]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-71479.600000000006,-72835.850000000006,null,{"$f":"+U817-G817","v":72835.850000000006},null,-611706.53,-589561.70000000007,{"$f":"+K817-L817","v":-22144.829999999958},{"$f":"+#REF!-L817","v":{"$error":"#REF!"}},null,null,-213562.6,-191620.69,null,{"$f":"+P817-R817","v":191620.69},null,-842699.27,-804427.40000000014]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2724.93,-9201.61,null,9201.61,null,-27606.27,-70550.77,42944.5,{"$f":"+#REF!-L818","v":{"$error":"#REF!"}},null,null,-7761.37,-26352.43,null,26352.43,null,-63619.790000000008,-107652.79000000001]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-42640.700000000004,-37001.58,null,37001.58,null,-381556.96,-338711.33,-42845.630000000005,{"$f":"+#REF!-L819","v":{"$error":"#REF!"}},null,null,-123282.82,-87092.55,null,87092.55,null,-506178.99,-472278.54000000004]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,-83006.69,-9490.26,null,9490.26,null,-177854.63,-149096.76,-28757.869999999995,{"$f":"+#REF!-L820","v":{"$error":"#REF!"}},null,null,-169402.08000000002,-121562.48,null,121562.48,null,-96045.09,16917.50999999998]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,162465.12,-162465.12,{"$f":"+#REF!-L821","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,54153.630000000005,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,341967.38,null,-1884628.1600000001,-3077706.41,1193078.25,{"$f":"+#REF!-L822","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,1025902.14,null,-2780194.04,-4027528.04]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L823","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13478.91,15739.91,null,-15739.91,null,123082.46,122270.58,811.88000000000466,{"$f":"+#REF!-L824","v":{"$error":"#REF!"}},null,null,42789.73,42365.65,null,-42365.65,null,163141.29,157414.10999999999]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,61.68,1022.64,null,-1022.64,null,9827.5300000000007,7214.38,2613.1500000000005,{"$f":"+#REF!-L825","v":{"$error":"#REF!"}},null,null,845.9,4523.59,null,-4523.59,null,16297.720000000001,10258.68]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,4141.37,null,-4141.37,null,0,4350.0600000000004,-4350.0600000000004,{"$f":"+#REF!-L826","v":{"$error":"#REF!"}},null,null,0,4346.6400000000003,null,-4346.6400000000003,null,-3.54,4350.0600000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,212917.02000000002,132422.81,null,-132422.81,null,1677591.71,2229205.36,-551613.64999999991,{"$f":"+#REF!-L827","v":{"$error":"#REF!"}},null,null,1027976.58,324233.31,null,-324233.31,null,2450398.9,3105001.65]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1955.78,3408.6,null,-3408.6,null,64846.400000000001,17356.95,47489.45,{"$f":"+#REF!-L828","v":{"$error":"#REF!"}},null,null,1227.53,8717,null,-8717,null,69071.64,20509.330000000002]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,743427.37,712899.16,30528.209999999963,{"$f":"+#REF!-L829","v":{"$error":"#REF!"}},null,null,266829.37,238296.30000000002,null,-238296.30000000002,null,981723.67,934975.78]
["%,V9301000","9301000","General Advertising Expenses",null,null,1619.5,1200,null,-1200,null,10864.02,17113.900000000001,-6249.880000000001,{"$f":"+#REF!-L830","v":{"$error":"#REF!"}},null,null,2839,8050,null,-8050,null,25264.02,58579.560000000005]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2500.0100000000002,255.42000000000002,null,-255.42000000000002,null,19186.510000000002,20255.420000000002,-1068.9099999999999,{"$f":"+#REF!-L831","v":{"$error":"#REF!"}},null,null,10375.01,255.42000000000002,null,-255.42000000000002,null,24596.400000000001,28255.4]
["%,V9301003","9301003","TV Station Advertising Time",null,null,1152.3800000000001,213.85,null,-213.85,null,2329.14,19441.39,-17112.25,{"$f":"+#REF!-L832","v":{"$error":"#REF!"}},null,null,1248.8399999999999,1026.05,null,-1026.05,null,22385.35,23379.4]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L833","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,0,null,625,0,625,{"$f":"+#REF!-L834","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L835","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,0,0,null,0,null,15845.19,12539.43,3305.76,{"$f":"+#REF!-L836","v":{"$error":"#REF!"}},null,null,4928.9800000000005,0,null,0,null,20171.690000000002,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,3559.88,13.36,null,-13.36,null,8450.68,5296.99,3153.6900000000005,{"$f":"+#REF!-L837","v":{"$error":"#REF!"}},null,null,3973.6,165.42000000000002,null,-165.42000000000002,null,9471.49,8943.82]
["%,V9302000","9302000","Misc General Expenses",null,null,20043.510000000002,22281.43,null,-22281.43,null,198329.277,221613.02000000002,-23283.743000000017,{"$f":"+#REF!-L838","v":{"$error":"#REF!"}},null,null,60650.877,39110.44,null,-39110.44,null,270112.16700000002,279767.80000000005]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,7061.8879999999999,8828.2049999999999,null,-8828.2049999999999,null,57805.411,79799.784,-21994.373,{"$f":"+#REF!-L839","v":{"$error":"#REF!"}},null,null,26297.512999999999,36012.764999999999,null,-36012.764999999999,null,66461.436000000002,86371.694000000003]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,27.63,null,-27.63,null,17.89,584.32000000000005,-566.43000000000006,{"$f":"+#REF!-L840","v":{"$error":"#REF!"}},null,null,0,27.63,null,-27.63,null,59.18,1261.3700000000001]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,1327.46,10.47,null,-10.47,null,32677.690000000002,116255.34,-83577.649999999994,{"$f":"+#REF!-L841","v":{"$error":"#REF!"}},null,null,19378.560000000001,185.53,null,-185.53,null,36947.670000000006,118201.86]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,35511.730000000003,13537.81,null,-13537.81,null,185931.12,154214.89000000001,31716.229999999981,{"$f":"+#REF!-L842","v":{"$error":"#REF!"}},null,null,75845.259999999995,40530.65,null,-40530.65,null,289306.62,221996.73]
["%,V9310001","9310001","Rents - Real Property",null,null,1600,800,null,-800,null,8000,7200,800,{"$f":"+#REF!-L843","v":{"$error":"#REF!"}},null,null,2400,2400,null,-2400,null,18233.71,18380.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3500.55,4331.7700000000004,null,-4331.7700000000004,null,36401.340000000004,39722.9,-3321.5599999999977,{"$f":"+#REF!-L844","v":{"$error":"#REF!"}},null,null,11534.39,13090.17,null,-13090.17,null,49243.75,53672.12]
["%,V9350000","9350000","Maintenance of General Plant",null,null,277.12,2020.95,null,-2020.95,null,2792.96,19976.260000000002,-17183.300000000003,{"$f":"+#REF!-L845","v":{"$error":"#REF!"}},null,null,-78.540000000000006,5472.91,null,-5472.91,null,7954.28,24787.86]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,37126.660000000003,73908.540000000008,null,-73908.540000000008,null,156615.85,637890.4,-481274.55000000005,{"$f":"+#REF!-L846","v":{"$error":"#REF!"}},null,null,53675.71,200055.69,null,-200055.69,null,569586.09,865362.22]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1954.41,956.03,null,-956.03,null,14689.94,2514.54,12175.400000000001,{"$f":"+#REF!-L847","v":{"$error":"#REF!"}},null,null,3215.9500000000003,1646.67,null,-1646.67,null,26281.06,2515.7199999999998]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,378.71,null,-378.71,null,0,3403.9900000000002,-3403.9900000000002,{"$f":"+#REF!-L848","v":{"$error":"#REF!"}},null,null,0,1121.32,null,-1121.32,null,1138.24,4627.8600000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,66851.86,null,{"$f":"+U849-G849","v":-66851.86},null,0,866255.04,{"$f":"+K849-L849","v":-866255.04},{"$f":"+#REF!-L849","v":{"$error":"#REF!"}},null,null,0,233877.04,null,{"$f":"+P849-R849","v":-233877.04},null,251948.69,1133775.3800000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,111452.93000000001,null,-111452.93000000001,null,0,752164.28,-752164.28,{"$f":"+#REF!-L850","v":{"$error":"#REF!"}},null,null,0,264873.14,null,-264873.14,null,187521.42,989764.35000000009]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L851","v":{"$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,{"$f":"+#REF!-L852","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,11.38]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L853","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-608.04,null,608.04,null,0,4655.2300000000005,-4655.2300000000005,{"$f":"+#REF!-L854","v":{"$error":"#REF!"}},null,null,0,3786.27,null,-3786.27,null,457.48,6422.51]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1860.48,0,null,0,null,10593.59,0,10593.59,{"$f":"+#REF!-L855","v":{"$error":"#REF!"}},null,null,6619.72,0,null,0,null,10593.59,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,83714.740000000005,0,null,0,null,615714.04,0,615714.04,{"$f":"+#REF!-L856","v":{"$error":"#REF!"}},null,null,219270.94,0,null,0,null,615714.04,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6819.14,0,null,0,null,83752.11,0,83752.11,{"$f":"+#REF!-L857","v":{"$error":"#REF!"}},null,null,22853.23,0,null,0,null,83752.11,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935",22,"TOTAL Administrative and General Expenses (Total of lines 19 and 21)",null,null,1722271.2029999997,1322206.9550000001,null,-1322206.9550000001,null,15907908.00999999,17998475.214000005,-2090567.2040000148,{"$f":"+#REF!-L858","v":{"$error":"#REF!"}},null,null,6031222.9020000026,4604103.125,null,-4604103.125,null,27323763.665000003,22333265.390000004]

{"sheet":"KWH","index":4,"n_rows":110,"n_cols":66,"rows_kept":110,"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,"September 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: 10/08/2025  11:17 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,8472583.75,8693074.2599999998,{"$f":"+F9-G9","v":-220490.50999999978},{"$f":"IF(AND(F9=0,G9=0),\"\",IF(OR(F9=0,G9=0),100%,(+H9/G9)))","v":-2.5363928042643889E-2},null,70077301,73569234,{"$f":"+K9-L9","v":-3491933},{"$f":"IF(AND(K9=0,L9=0),\"\",IF(OR(K9=0,L9=0),100%,(+M9/L9)))","v":-4.7464582817322798E-2},null,82166,82874,{"$f":"+P9-Q9","v":-708},null,115200804.134,105391240.34999999,{"$f":"+T9-U9","v":9809563.7840000093},{"$f":"IF(AND(T9=0,U9=0),\"\",IF(OR(T9=0,U9=0),100%,(+V9/U9)))","v":9.3077600675567057E-2},null,1015179079,970712299,{"$f":"+Y9-Z9","v":44466780},{"$f":"IF(AND(Y9=0,Z9=0),\"\",IF(OR(Y9=0,Z9=0),100%,(+AA9/Z9)))","v":4.5808402804629549E-2},null,{"$f":"ROUND(ABS(AE9)/MONTH(FERC_IS1!$C$697),0)","v":82521},742692,{"$f":"ROUND(ABS(AG9)/MONTH(FERC_IS1!$C$697),0)","v":82921},746285,{"$f":"+AD9-AF9","v":-400},null,32977068.004000001,33464947.190000001,{"$f":"+AJ9-AK9","v":-487879.18600000069},{"$f":"IF(AND(AJ9=0,AK9=0),\"\",IF(OR(AJ9=0,AK9=0),100%,(+AL9/AK9)))","v":-1.4578812368357444E-2},null,283628244,291828591,{"$f":"+AO9-AP9","v":-8200347},{"$f":"IF(AND(AO9=0,AP9=0),\"\",IF(OR(AO9=0,AP9=0),100%,(+AQ9/AP9)))","v":-2.8099875244917315E-2},null,{"$f":"ROUND(ABS(AU9)/3,0)","v":82223},246670,{"$f":"ROUND(ABS(AW9)/3,0)","v":82862},248585,{"$f":"+AT9-AV9","v":-639},null,153562586.83399999,136324744.09,{"$f":"+AZ9-BA9","v":17237842.743999988},{"$f":"IF(AND(AZ9=0,BA9=0),\"\",IF(OR(AZ9=0,BA9=0),100%,(+BB9/BA9)))","v":0.12644691071358083},null,1334865647,1293961555,{"$f":"+BE9-BF9","v":40904092},{"$f":"IF(AND(BE9=0,BF9=0),\"\",IF(OR(BE9=0,BF9=0),100%,(+BG9/BF9)))","v":3.1611520328360912E-2},null,{"$f":"ROUND(ABS(BK9)/12,0)","v":82622},991461,{"$f":"ROUND(ABS(BM9)/12,0)","v":82922},995058,{"$f":"+BJ9-BL9","v":-300}]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,4750570.07,4778144.21,-27574.139999999665,-5.7708890289018015E-3,null,37622066,39578994,-1956928,-4.9443601320437805E-2,null,47868,47935,-67,null,53439456.284999996,49372546.200000003,4066910.0849999934,8.2371892843557518E-2,null,449444098,437417132,12026966,2.7495415977442785E-2,null,{"$f":"ROUND(ABS(AE10)/MONTH(FERC_IS1!$C$697),0)","v":47911},431200,{"$f":"ROUND(ABS(AG10)/MONTH(FERC_IS1!$C$697),0)","v":47923},431310,-12,null,19298781.295000002,18730279.010000002,568502.28500000015,3.0352045727481135E-2,null,160624307,162117191,-1492884,-9.2086717688070474E-3,null,47863,143588,47900,143699,-37,null,68756606.295000002,63366873.390000001,5389732.9050000012,8.5056001924351865E-2,null,579787622,566990552,12797070,2.2570164449583281E-2,null,47921,575054,47937,575238,-16]
["%,V4400005","4400005","Residential Fuel Rev",null,null,4108160.79,4488932.83,-380772.04000000004,-8.4824624118957914E-2,null,0,0,0,"",null,0,0,0,null,62437794.359999999,54090948.850000001,8346845.5099999979,0.15431131617133756,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE11)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG11)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,19337630.059999999,16989848.800000001,2347781.2599999979,0.13818729569859373,null,0,0,0,"",null,0,0,0,0,0,null,79902083.069999993,70005157.25,9896925.8199999928,0.14137423882438307,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4400","Line 1","(440) Residential Sales",null,null,17331314.609999999,17960151.299999997,-628836.68999999762,-3.5012883772309746E-2,null,107699367,113148228,-5448861,-4.8156839009445201E-2,null,130034,130809,-775,null,231078054.77899998,208854735.40000001,22223319.378999978,0.10640562846917369,null,1464623177,1408129431,56493746,4.011971112618553E-2,null,{"$f":"ROUND(ABS(AE12)/MONTH(FERC_IS1!$C$697),0)","v":130432},1173892,{"$f":"ROUND(ABS(AG12)/MONTH(FERC_IS1!$C$697),0)","v":130844},1177595,-412,null,71613479.358999997,69185075,2428404.3589999974,3.5100118905703248E-2,null,444252551,453945782,-9693231,-2.1353279145569854E-2,null,130086,390258,130761,392284,-675,null,302221276.199,269696774.73000002,32524501.468999982,0.12059655330161456,null,1914653269,1860952107,53701162,2.8856821085294054E-2,null,130543,1566515,130858,1570296,-315]
[null,"Line 3","(442) Commercial and Industrial Sales",null,null,null,null,0,"",null,null,null,0,"",null,null,null,0,null,null,null,0,"",null,null,null,0,"",null,{"$f":"ROUND(ABS(AE13)/MONTH(FERC_IS1!$C$697),0)","v":0},null,{"$f":"ROUND(ABS(AG13)/MONTH(FERC_IS1!$C$697),0)","v":0},null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0]
["%,V4420001","4420001","Commercial Sales",null,null,7178826.6900000004,7402720.4900000002,-223893.79999999981,-3.0244799908688679E-2,null,76898799,84330308,-7431509,-8.812382139052545E-2,null,26338,26446,-108,null,74012777.114999995,73995374.489999995,17402.625,2.3518530881078053E-4,null,828946526,841165351,-12218825,-1.4526067895537937E-2,null,{"$f":"ROUND(ABS(AE14)/MONTH(FERC_IS1!$C$697),0)","v":26346},237118,{"$f":"ROUND(ABS(AG14)/MONTH(FERC_IS1!$C$697),0)","v":26371},237340,-25,null,24276180.024999999,25781246.739999998,-1505066.7149999999,-5.837835269094515E-2,null,277486592,285167860,-7681268,-2.6935952740256213E-2,null,26353,79058,26428,79283,-75,null,99947900.314999998,94940867.569999993,5007032.7450000048,5.2738434703141032E-2,null,1111325005,1112295927,-970922,-8.7289899785814821E-4,null,26366,316390,26376,316511,-10]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1284043.6099999999,1316027.6000000001,-31983.990000000224,-2.4303434061717415E-2,null,11065174,11100905,-35731,-3.2187465796707565E-3,null,692,690,2,null,12023861.216,11748799.41,275061.80599999987,2.3411907583159586E-2,null,101969304,99938439,2030865,2.0321159909251735E-2,null,{"$f":"ROUND(ABS(AE15)/MONTH(FERC_IS1!$C$697),0)","v":695},6252,{"$f":"ROUND(ABS(AG15)/MONTH(FERC_IS1!$C$697),0)","v":695},6257,0,null,3601582.0159999998,3824584.9699999997,-223002.95399999991,-5.8307752540271034E-2,null,31764107,32584542,-820435,-2.5178656799902235E-2,null,692,2076,692,2075,0,null,16171957.136,15306116.84,865840.29600000009,5.6568253401625024E-2,null,136197354,134565380,1631974,1.2127740433683611E-2,null,694,8331,696,8347,-2]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1344232.94,1413494.1600000001,-69261.220000000205,-4.90000043579948E-2,null,13411756,13259799,151957,1.1459977636161755E-2,null,3331,3309,22,null,14529963.514,14584267.109999999,-54303.595999998972,-3.723436741141734E-3,null,137015094,135225148,1789946,1.3236783442085787E-2,null,{"$f":"ROUND(ABS(AE16)/MONTH(FERC_IS1!$C$697),0)","v":3329},29964,{"$f":"ROUND(ABS(AG16)/MONTH(FERC_IS1!$C$697),0)","v":3306},29754,23,null,4433444.3039999995,4866310.63,-432866.32600000035,-8.8951643023248678E-2,null,43895518,45119892,-1224374,-2.7136013534784169E-2,null,3331,9992,3304,9911,27,null,19915173.744000003,18779167.789999999,1136005.9540000036,6.0492880552722499E-2,null,182220473,179176140,3044333,1.6990727671664319E-2,null,3329,39951,3306,39672,23]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4019913.93,4358019.2,-338105.27,-7.7582326851611857E-2,null,0,0,0,"",null,0,0,0,null,45847389.109999999,41174537.359999999,4672851.75,0.11348887078302802,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE17)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG17)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,15382088.710000001,13692781.08,1689307.6300000008,0.12337213456712921,null,0,0,0,"",null,0,0,0,0,0,null,59808881.859999999,53514413.719999999,6294468.1400000006,0.11762192094515206,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_COMMERCIAL","Line 4","(442) Small (or Commercial)",null,null,13827017.17,14490261.449999999,-663244.27999999933,-4.5771726223752807E-2,null,101375729,108691012,-7315283,-6.7303476758501429E-2,null,30361,30445,-84,null,146413990.95499998,141502978.37,4911012.5849999785,3.4706072208308798E-2,null,1067930924,1076328938,-8398014,-7.8024604779324443E-3,null,{"$f":"ROUND(ABS(AE18)/MONTH(FERC_IS1!$C$697),0)","v":30370},273334,{"$f":"ROUND(ABS(AG18)/MONTH(FERC_IS1!$C$697),0)","v":30372},273351,-2,null,47693295.055,48164923.419999994,-471628.36499999464,-9.7919467428065239E-3,null,353146217,362872294,-9726077,-2.6803030048913021E-2,null,30375,91126,30423,91269,-48,null,195843913.05500001,182540565.92000002,13303347.13499999,7.2878853354877274E-2,null,1429742832,1426037447,3705385,2.5983784702113787E-3,null,30389,364672,30378,364530,11]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,4824240.96,6012759.4900000002,-1188518.5300000003,-0.19766606862899819,null,141827678,142660421,-832743,-5.8372391877351886E-3,null,768,777,-9,null,51315573.233999997,54157058.119999997,-2841484.8859999999,-5.2467489642880921E-2,null,1340779174,1362375536,-21596362,-1.5851988992262703E-2,null,{"$f":"ROUND(ABS(AE19)/MONTH(FERC_IS1!$C$697),0)","v":766},6894,{"$f":"ROUND(ABS(AG19)/MONTH(FERC_IS1!$C$697),0)","v":783},7049,-17,null,16392995.094000001,19934381.460000001,-3541386.3660000004,-0.17765218214099532,null,431741189,457340044,-25598855,-5.5973351417266233E-2,null,767,2302,779,2338,-12,null,71089794.414000005,69024530.609999999,2065263.8040000051,2.9920722180192528E-2,null,1799773808,1810869465,-11095657,-6.1272539045214942E-3,null,767,9208,788,9457,-21]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1120136.81,1325048.3900000001,-204911.58000000007,-0.15464460131905072,null,9863035,14379892,-4516857,-0.31410924365774096,null,164,176,-12,null,11390535.732999999,13480822.119999999,-2090286.3870000001,-0.15505629911835081,null,115956433,148179805,-32223372,-0.21746129305542006,null,{"$f":"ROUND(ABS(AE20)/MONTH(FERC_IS1!$C$697),0)","v":166},1496,{"$f":"ROUND(ABS(AG20)/MONTH(FERC_IS1!$C$697),0)","v":179},1614,-13,null,3320135.5529999998,4208039.58,-887904.02700000023,-0.21100182403702586,null,30700932,43551482,-12850550,-0.29506573392841146,null,164,492,175,526,-11,null,15514368.382999999,18038090.48,-2523722.097000001,-0.1399107128217488,null,162545551,204323335,-41777784,-0.20446898050093007,null,168,2016,180,2162,-12]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,6526079.1399999997,6292137.0800000001,233942.05999999959,3.7180064106295596E-2,null,0,0,0,"",null,0,0,0,null,62235882.729999997,56791332.219999999,5444550.5099999979,9.5869392338054887E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE21)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG21)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,20322536.719999999,18309786.07,2012750.6499999985,0.10992758966735423,null,0,0,0,"",null,0,0,0,0,0,null,81553203.439999998,74387336.950000003,7165866.4899999946,9.6331805705271917E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_INDUSTRIAL","Line 5","(442) Large (or Industrial)",null,null,12470456.91,13629944.960000001,-1159488.0500000007,-8.5069165972626246E-2,null,151690713,157040313,-5349600,-3.406513842085885E-2,null,932,953,-21,null,124941991.697,124429212.45999999,512779.23700000346,4.1210518564106929E-3,null,1456735607,1510555341,-53819734,-3.5629104435439547E-2,null,{"$f":"ROUND(ABS(AE22)/MONTH(FERC_IS1!$C$697),0)","v":932},8390,{"$f":"ROUND(ABS(AG22)/MONTH(FERC_IS1!$C$697),0)","v":963},8663,-31,null,40035667.366999999,42452207.109999999,-2416539.7430000007,-5.692377163661682E-2,null,462442121,500891526,-38449405,-7.6761939470303603E-2,null,931,2794,955,2864,-24,null,168157366.23699999,161449958.03999999,6707408.1969999969,4.1544812265223413E-2,null,1962319359,2015192800,-52873441,-2.6237410633860939E-2,null,935,11224,968,11619,-33]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,150194.75,146263.20000000001,3931.5499999999884,2.6879967073057256E-2,null,660205,688636,-28431,-4.1285962395227666E-2,null,297,303,-6,null,1376203.7490000001,1343634.62,32569.128999999957,2.4239572660013742E-2,null,5987104,6246268,-259164,-4.1491015114945434E-2,null,{"$f":"ROUND(ABS(AE23)/MONTH(FERC_IS1!$C$697),0)","v":299},2690,{"$f":"ROUND(ABS(AG23)/MONTH(FERC_IS1!$C$697),0)","v":307},2763,-8,null,453108.739,445842.76,7265.9789999999921,1.6297178404332487E-2,null,1814343,1893600,-79257,-4.1855196451204058E-2,null,298,894,303,909,-5,null,1833332.209,1750932.1400000001,82400.068999999901,4.7060686772246861E-2,null,8578389,8971603,-393214,-4.3828733839426468E-2,null,300,3597,308,3696,-8]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,28992.25,28272.89,719.36000000000058,2.5443454843137741E-2,null,0,0,0,"",null,0,0,0,null,254106.93,239651.67,14455.25999999998,6.031779373788624E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE24)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG24)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,81099.61,70473.87,10625.740000000005,0.15077559952362493,null,0,0,0,"",null,0,0,0,0,0,null,354505.76,336052.30000000005,18453.459999999963,5.4912464518171604E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4440","Line 6","(444) Public Street and Highway Lighting",null,null,179187,174536.09000000003,4650.9099999999744,2.6647268195362769E-2,null,660205,688636,-28431,-4.1285962395227666E-2,null,297,303,-6,null,1630310.679,1583286.29,47024.388999999966,2.9700496553911274E-2,null,5987104,6246268,-259164,-4.1491015114945434E-2,null,{"$f":"ROUND(ABS(AE25)/MONTH(FERC_IS1!$C$697),0)","v":299},2690,{"$f":"ROUND(ABS(AG25)/MONTH(FERC_IS1!$C$697),0)","v":307},2763,-8,null,534208.34900000005,516316.63,17891.719000000041,3.4652610356555903E-2,null,1814343,1893600,-79257,-4.1855196451204058E-2,null,298,894,303,909,-5,null,2187837.969,2086984.44,100853.5290000001,4.8325002844774492E-2,null,8578389,8971603,-393214,-4.3828733839426468E-2,null,300,3597,308,3696,-8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4450","Line 7","(445) Other Sales to Public Authorities",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE26)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG26)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4460","Line 8","(446) Sales to Railroads and Railways",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE27)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG27)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4480","Line 9","(448) Interdepartmental Sales",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE28)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG28)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NELEC_SALES_ULT_CUST","Line 10","TOTAL Sales to Ultimate Customers",null,null,43807975.689999998,46254893.800000004,-2446918.1100000069,-5.290073998613324E-2,null,361426014,379568189,-18142175,-4.7796879521955937E-2,null,161624,162510,-886,null,504064348.11000001,476370212.51999998,27694135.590000033,5.8135741618893351E-2,null,3995276812,4001259978,-5983166,-1.4953204822723469E-3,null,{"$f":"ROUND(ABS(AE29)/MONTH(FERC_IS1!$C$697),0)","v":162034},1458306,{"$f":"ROUND(ABS(AG29)/MONTH(FERC_IS1!$C$697),0)","v":162486},1462372,-452,null,159876650.13000003,160318522.16,-441872.02999997139,-2.7562132188255657E-3,null,1261655232,1319603202,-57947970,-4.3913177773571364E-2,null,161691,485072,162442,487326,-751,null,668410393.46000004,615774283.13,52636110.330000043,8.5479552771267162E-2,null,5315293849,5311153957,4139892,7.7947128505730871E-4,null,162167,1946008,162512,1950141,-345]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,-18.93,18.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE30)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG30)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,-333.21000000000004,333.21000000000004,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,153711.57,-153711.57,1,null,0,5414754,-5414754,1,null,0,0,0,null,1561568.6600000001,1862375.8399999999,-300807.1799999997,-0.16151797802531617,null,32141242,56737623,-24596381,-0.43351095268830703,null,{"$f":"ROUND(ABS(AE31)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG31)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,42966.73,559093.32999999996,-516126.6,-0.92314927098128685,null,0,19238582,-19238582,1,null,0,0,0,0,0,null,2294403.83,2543170.12,-248766.29000000004,-9.7817400434069279E-2,null,49827589,74777305,-24949716,-0.33365358647252663,null,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,159775.08000000002,-159775.08000000002,1,null,0,0,0,"",null,0,0,0,null,1325054.69,1329853.3400000001,-4798.6500000001397,-3.6084054201045504E-3,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE32)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG32)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,555348.24,-555348.24,1,null,0,0,0,"",null,0,0,0,0,0,null,1823630.8199999998,1475891.75,347739.06999999983,0.23561285575314031,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE33)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG33)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-294.09000000000003,-1106.97,812.88,-0.73432884360009754,null,0,0,0,"",null,0,0,0,null,-3045.61,-4728.57,1682.9599999999996,-0.35591309846317165,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE34)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG34)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-798.56000000000006,-1626.49,827.93,-0.50902864450442364,null,0,0,0,"",null,0,0,0,0,0,null,-5188.68,-6412.01,1223.33,-0.19078728822943194,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,72820.400000000009,-87254.51,160074.91,-1.8345746254262389,null,0,0,0,"",null,0,0,0,null,1225192.25,368339.5,856852.75,2.3262581124207422,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE35)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG35)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-259303.69,-451015.66000000003,191711.97000000003,-0.4250672138523971,null,0,0,0,"",null,0,0,0,0,0,null,899790.71,62511.5,837279.21,13.394002863473121,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-7762.45,-4991.76,-2770.6899999999996,0.55505272689392104,null,0,0,0,"",null,0,0,0,null,-69675.070000000007,-36176.54,-33498.530000000006,0.92597384935098837,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE36)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG36)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-36686.160000000003,-22069.99,-14616.170000000002,0.66226445956704105,null,0,0,0,"",null,0,0,0,0,0,null,-78576.490000000005,-38240.75,-40335.740000000005,1.0547842288658043,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10092,10092,1,null,0,0,0,"",null,0,0,0,null,-50880.99,-41040.800000000003,-9840.1899999999951,0.23976603769907007,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE37)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG37)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-41040.800000000003,41040.800000000003,1,null,0,0,0,"",null,0,0,0,0,0,null,-81881.31,-41040.800000000003,-40840.509999999995,0.9951197345080991,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,13000.11,3877,9123.11,2.3531364457054424,null,0,0,0,"",null,0,0,0,null,49919.98,155518.06,-105598.07999999999,-0.6790084701416671,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE38)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG38)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-968.05000000000007,84058.83,-85026.880000000005,-1.0115163392114785,null,0,0,0,"",null,0,0,0,0,0,null,139975.91,148120.12,-8144.2099999999919,-5.4983819888884726E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,1187201.28,376802.18,810399.10000000009,2.1507282680795532,null,32495236,10901478,21593758,1.9808101250124066,null,0,0,0,null,16053450.300000001,10288269.630000001,5765180.6699999999,0.5603644614045753,null,349077557,277676065,71401492,0.25713952695202591,null,{"$f":"ROUND(ABS(AE39)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG39)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,6369798.54,5073121.37,1296677.17,0.25559750603798387,null,138972722,117890160,21082562,0.1788322452018048,null,0,0,0,0,0,null,19914372.030000001,12516595.620000001,7397776.4100000001,0.5910374222028274,null,462193045,361469569,100723476,0.27864994632508056,null,0,0,0,0,0]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE40)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG40)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-20912.7,7010.38,{"$f":"+F41-G41","v":-27923.08},-3.9831050527931442,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,{"$f":"+P41-Q41","v":0},null,-269617.27,42208.51,{"$f":"+T41-U41","v":-311825.78000000003},{"$f":"IF(AND(T41=0,U41=0),\"\",IF(OR(T41=0,U41=0),100%,(+V41/U41)))","v":-7.3877466889970771},null,0,0,{"$f":"+Y41-Z41","v":0},{"$f":"IF(AND(Y41=0,Z41=0),\"\",IF(OR(Y41=0,Z41=0),100%,(+AA41/Z41)))","v":""},null,{"$f":"ROUND(ABS(AE41)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG41)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"+AD41-AF41","v":0},null,-265861.66000000003,50905.599999999999,{"$f":"+AJ41-AK41","v":-316767.26},{"$f":"IF(AND(AJ41=0,AK41=0),\"\",IF(OR(AJ41=0,AK41=0),100%,(+AL41/AK41)))","v":-6.2226407310787026},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,{"$f":"+AT41-AV41","v":0},null,-271232.75,41162.340000000004,{"$f":"+AZ41-BA41","v":-312395.09000000003},{"$f":"IF(AND(AZ41=0,BA41=0),\"\",IF(OR(AZ41=0,BA41=0),100%,(+BB41/BA41)))","v":-7.5893423454546074},null,0,0,{"$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,-168695.96,81898.070000000007,-250594.03,-3.0598282718994474,null,0,0,0,"",null,0,0,0,null,-1512247.88,284658.36,-1796906.2399999998,-6.3125012031967014,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE42)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG42)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-673230.83,480486.72000000003,-1153717.55,-2.4011434696884026,null,0,0,0,"",null,0,0,0,0,0,null,-1550599.0699999998,-112361.02000000002,-1438238.0499999998,12.800151244622018,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-28080.53,-2555.5100000000002,-25525.019999999997,9.9882293553928552,null,0,0,0,"",null,0,0,0,null,-417486.04000000004,-298832.86,-118653.18000000005,0.39705533052824266,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE43)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG43)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-98608.73,-220008.79,121400.06000000001,-0.55179640777079864,null,0,0,0,"",null,0,0,0,0,0,null,-434839.38000000006,-314859.12,-119980.26000000007,0.38106013889640572,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8262,9796.08,-18058.080000000002,-1.8433985839233655,null,0,0,0,"",null,0,0,0,null,-31770.89,126744.09,-158514.97999999998,-1.2506695972964104,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE44)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG44)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-22020.75,28105.34,-50126.09,-1.7835076892860928,null,0,0,0,"",null,0,0,0,0,0,null,38726.660000000003,207371.41,-168644.75,-0.81324976282892614,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE45)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG45)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,-114212.59,114212.59,1,null,0,-1700346,1700346,1,null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,197510.04,81714.5,115795.54000000001,1.4170745706086436,null,0,0,0,"",null,0,0,0,null,3780909.49,3756178.25,24731.240000000224,6.5841497271861959E-3,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE46)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG46)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,179652.07,612006.15,-432354.08,-0.70645381586443212,null,0,0,0,"",null,0,0,0,0,0,null,4815857.2300000004,3767544.56,1048312.6700000004,0.27824824718197899,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-197510.04,-81714.5,-115795.54000000001,1.4170745706086436,null,0,0,0,"",null,0,0,0,null,-3780909.49,-3756178.25,-24731.240000000224,6.5841497271861959E-3,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE47)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG47)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-179652.07,-612006.15,432354.08,-0.70645381586443212,null,0,0,0,"",null,0,0,0,0,0,null,-4815857.2300000004,-3767544.56,-1048312.6700000004,0.27824824718197899,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,13170.7,3503.77,9666.93,2.7590081540740403,null,0,0,0,"",null,0,0,0,null,119163.33,67478.899999999994,51684.430000000008,0.76593468476812765,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE48)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG48)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,31150.58,40787.980000000003,-9637.4000000000015,-0.2362803943710868,null,0,0,0,"",null,0,0,0,0,0,null,137499.87,68867.89,68631.98,0.99657445581678195,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-47243.9,-7653.67,-39590.230000000003,5.1727119146762277,null,0,0,0,"",null,0,0,0,null,-273636.97000000003,-172535.08000000002,-101101.89000000001,0.58597874704668762,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE49)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG49)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-110097.48,-95456.430000000008,-14641.049999999988,0.15337940042383721,null,0,0,0,"",null,0,0,0,0,0,null,-309471.98000000004,-177945.66,-131526.32000000004,0.73913755468944864,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE50)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG50)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,193400.45,183073.24,10327.210000000021,5.6410265093904614E-2,null,0,0,0,"",null,0,0,0,null,3368493.34,3672714.33,-304220.99000000022,-8.2832739675672035E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE51)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG51)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,856455.68000000005,1370666.94,-514211.25999999989,-0.37515405456558243,null,0,0,0,"",null,0,0,0,0,0,null,4704461.68,4022089.92,682371.75999999978,0.16965601803353014,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,9133.65,-1058.94,10192.59,-9.6252762196158415,null,0,0,0,"",null,0,0,0,null,129090.42,45240.5,83849.919999999998,1.8534260231429802,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE52)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG52)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,64682.39,21588.11,43094.28,1.9962043921399324,null,0,0,0,"",null,0,0,0,0,0,null,152028.79,44906.080000000002,107122.71,2.3854834356505847,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4470","Line 11","(447) Sales for Resale",null,null,1207474.96,864734.01,342740.94999999995,0.3963541921983616,null,32495236,16316232,16179004,0.99158947972791756,null,0,0,0,null,21203572.250000004,17692802.729999997,3510769.520000007,0.19842924682854968,null,381218799,334413688,46805111,0.13996170814634837,null,{"$f":"ROUND(ABS(AE53)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG53)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,5897478.0099999988,7318731.71,-1421253.7000000011,-0.19419398829144963,null,138972722,135428396,3544326,2.617121744541669E-2,null,0,0,0,0,0,null,27373100.640000004,20442228.629999999,6930872.0100000054,0.33904679061404303,null,512020634,436246874,75773760,0.17369467729412313,null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NSALES_OF_ELECTRICITY","Line 12","TOTAL Sales of Electricity",null,null,45015450.649999999,47119627.810000002,-2104177.1600000039,-4.4656064952054715E-2,null,393921250,395884421,-1963171,-4.9589498749181646E-3,null,161624,162510,-886,null,525267920.36000001,494063015.25,31204905.110000014,6.3159767371395073E-2,null,4376495611,4335673666,40821945,9.4153638268770941E-3,null,{"$f":"ROUND(ABS(AE54)/MONTH(FERC_IS1!$C$697),0)","v":162034},1458306,{"$f":"ROUND(ABS(AG54)/MONTH(FERC_IS1!$C$697),0)","v":162486},1462372,-452,null,165774128.14000002,167637253.87,-1863125.7299999893,-1.1114031559147428E-2,null,1400627954,1455031598,-54403644,-3.7390008625778313E-2,null,161691,485072,162442,487326,-751,null,695783494.10000002,636216511.75999999,59566982.340000033,9.3626904110389528E-2,null,5827314483,5747400831,79913652,1.3904311592288176E-2,null,162167,1946008,162512,1950141,-345]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-16879,16879,null,null,0,0,0,"",null,0,0,0,null,0,-85899,85899,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE55)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG55)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,15452,-15452,1,null,0,0,0,"",null,0,0,0,0,0,null,-735159,620390,-1355549,-2.1849949225487193,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-3836,3836,null,null,0,0,0,"",null,0,0,0,null,0,-18849,18849,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE56)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG56)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,4230,-4230,1,null,0,0,0,"",null,0,0,0,0,0,null,-162501,-145296,-17205,0.11841344565576478,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-112979,112979,null,null,0,0,0,"",null,0,0,0,null,0,-552514,552514,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE57)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG57)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,0,127001,-127001,1,null,0,0,0,"",null,0,0,0,0,0,null,-4891664,-4535333,-356331,7.8567769996161246E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-866,0,-866,null,null,0,0,0,"",null,0,0,0,null,523550,0,523550,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE58)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG58)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-1068,0,-1068,1,null,0,0,0,"",null,0,0,0,0,0,null,523550,0,523550,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-219,0,-219,null,null,0,0,0,"",null,0,0,0,null,101026,0,101026,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE59)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG59)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-269,0,-269,1,null,0,0,0,"",null,0,0,0,0,0,null,101026,0,101026,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-6444,0,-6444,null,null,0,0,0,"",null,0,0,0,null,2942001,0,2942001,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE60)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG60)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-7944,0,-7944,1,null,0,0,0,"",null,0,0,0,0,0,null,2942001,0,2942001,1,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N449","Line 13","(Less) (449.1) Provision for Rate Refunds",null,null,-7529,-133694,126165,null,null,0,0,0,"",null,0,0,0,null,3566577,-657262,4223839,-6.4264159498038831,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE61)/MONTH(FERC_IS1!$C$697),0)","v":0},0,{"$f":"ROUND(ABS(AG61)/MONTH(FERC_IS1!$C$697),0)","v":0},0,0,null,-9281,146683,-155964,-1.0632724991989528,null,0,0,0,"",null,0,0,0,0,0,null,-2222747,-4060239,1837492,-0.45255759574744248,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NNET_REV_SALE_OF_ELEC","Line 14","TOTAL Revenues Net of Prov. For Refunds",null,null,45007921.649999999,46985933.810000002,-1978012.1600000039,null,null,393921250,395884421,-1963171,-4.9589498749181646E-3,null,161624,162510,null,null,528834497.36000001,493405753.25,35428744.110000014,7.1804481152956665E-2,null,4376495611,4335673666,40821945,9.4153638268770941E-3,null,{"$f":"ROUND(ABS(AE62)/MONTH(FERC_IS1!$C$697),0)","v":162034},1458306,{"$f":"ROUND(ABS(AG62)/MONTH(FERC_IS1!$C$697),0)","v":162486},1462372,-452,null,165764847.14000002,167783936.87,-2019089.7299999893,-1.2033867887868145E-2,null,1400627954,1455031598,-54403644,-3.7390008625778313E-2,null,161691,485072,162442,487326,-751,null,693560747.10000002,632156272.75999999,61404474.340000033,9.7134960113434518E-2,null,5827314483,5747400831,79913652,1.3904311592288176E-2,null,162167,1946008,162512,1950141,-345]
[null,"Line 15","Other Operating Revenues",null,null,null,null,0,{"$f":"IF(AND(F63=0,G63=0),\"\",IF(OR(F63=0,G63=0),100%,(+H63/G63)))","v":""},null,null,null,0,"",null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,null,null,null,null,null,0,"",null,null,null,0,""]
["%,V4500000","4500000","Forfeited Discounts",null,null,99721.87,103986.56,-4264.6900000000023,-4.1011934619243129E-2,null,0,0,0,"",null,0,0,null,null,1060992.32,656986.96,404005.3600000001,0.61493664957977268,null,0,0,0,"",null,null,0,null,0,null,null,380229.10000000003,244414.22,135814.88000000003,0.5556750339648816,null,0,0,0,"",null,null,0,null,0,null,null,1270473.55,1022078.84,248394.71000000008,0.24302891350338501,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4500","Line 16","(450) Forfeited Discounts",null,null,99721.87,103986.56,-4264.6900000000023,-4.1011934619243129E-2,null,0,0,0,"",null,0,0,null,null,1060992.32,656986.96,404005.3600000001,0.61493664957977268,null,0,0,0,"",null,null,0,null,0,null,null,380229.10000000003,244414.22,135814.88000000003,0.5556750339648816,null,0,0,0,"",null,null,0,null,0,null,null,1270473.55,1022078.84,248394.71000000008,0.24302891350338501,null,0,0,0,"",null,null,0,null,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,-1673.42,5817.4400000000005,-7490.8600000000006,-1.2876557386066723,null,0,0,0,"",null,0,0,null,null,70119.16,100316.25,-30197.089999999997,-0.30101892764133426,null,0,0,0,"",null,null,0,null,0,null,null,21775.41,25962.87,-4187.4599999999991,-0.16128648335103166,null,0,0,0,"",null,null,0,null,0,null,null,93056.150000000009,132363.23000000001,-39307.08,-0.29696374136533232,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4510","Line 17","(451) Miscellaneous Service Revenues",null,null,-1673.42,5817.4400000000005,-7490.8600000000006,-1.2876557386066723,null,0,0,0,"",null,0,0,null,null,70119.16,100316.25,-30197.089999999997,-0.30101892764133426,null,0,0,0,"",null,null,0,null,0,null,null,21775.41,25962.87,-4187.4599999999991,-0.16128648335103166,null,0,0,0,"",null,null,0,null,0,null,null,93056.150000000009,132363.23000000001,-39307.08,-0.29696374136533232,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,148076.755,98809.595000000001,49267.16,0.49860704317227494,null,0,0,0,"",null,0,0,null,null,1394792.9550000001,866491.82499999995,528301.13000000012,0.60970122828337148,null,0,0,0,"",null,null,0,null,0,null,null,491624.16499999998,285410.17499999999,206213.99,0.72251800413212319,null,0,0,0,"",null,null,0,null,0,null,null,1757177.3800000001,1141973.605,615203.77500000014,0.53871978503391083,null,0,0,0,"",null,null,0,null,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,161760.34,199889.42,-38129.080000000016,-0.19075086615389655,null,0,0,0,"",null,0,0,null,null,1803240.9300000002,2610917.5700000003,-807676.64000000013,-0.30934589788677241,null,0,0,0,"",null,null,0,null,0,null,null,537774.71,653757.19000000006,-115982.4800000001,-0.17740910811244781,null,0,0,0,"",null,null,0,null,0,null,null,2401781.02,3556688.7600000002,-1154907.7400000002,-0.32471431095927555,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,-8941.7100000000009,37239.31,-46181.02,-1.2401148141574052,null,0,0,0,"",null,null,0,null,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473043.44,418284.48,54758.960000000021,0.13091320050889774,null,0,0,0,"",null,0,0,null,null,4214409.01,3753429.91,460979.09999999963,0.12281542776963687,null,0,0,0,"",null,null,0,null,0,null,null,1420690.98,1254853.44,165837.54000000004,0.13215689953402052,null,0,0,0,"",null,null,0,null,0,null,null,5468675.5599999996,4861320.03,607355.52999999933,0.12493633956454402,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4540","Line 19","(454) Rent from Electric Property",null,null,782880.53499999992,716983.495,{"$f":"+F73-G73","v":65897.039999999921},9.1908726573963775E-2,null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,0,0,null,null,7403501.1850000005,7232513.6550000012,{"$f":"+T73-U73","v":170987.52999999933},{"$f":"IF(AND(T73=0,U73=0),\"\",IF(OR(T73=0,U73=0),100%,(+V73/U73)))","v":2.364150807814815E-2},null,0,0,{"$f":"+Y73-Z73","v":0},{"$f":"IF(AND(Y73=0,Z73=0),\"\",IF(OR(Y73=0,Z73=0),100%,(+AA73/Z73)))","v":""},null,null,0,null,0,null,null,2441148.145,2212020.8049999997,{"$f":"+AJ73-AK73","v":229127.34000000032},{"$f":"IF(AND(AJ73=0,AK73=0),\"\",IF(OR(AJ73=0,AK73=0),100%,(+AL73/AK73)))","v":0.10358281417701239},null,0,0,{"$f":"+AO73-AP73","v":0},{"$f":"IF(AND(AO73=0,AP73=0),\"\",IF(OR(AO73=0,AP73=0),100%,(+AQ73/AP73)))","v":""},null,null,0,null,0,null,null,9618692.25,9597221.7050000001,{"$f":"+AZ73-BA73","v":21470.544999999925},{"$f":"IF(AND(AZ73=0,BA73=0),\"\",IF(OR(AZ73=0,BA73=0),100%,(+BB73/BA73)))","v":2.2371625518262345E-3},null,0,0,{"$f":"+BE73-BF73","v":0},{"$f":"IF(AND(BE73=0,BF73=0),\"\",IF(OR(BE73=0,BF73=0),100%,(+BG73/BF73)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4550","Line 20","(455) Interdepartmental Rents",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,1,null,0,0,0,"",null,0,0,null,null,86662.37,0,86662.37,1,null,0,0,0,"",null,null,0,null,0,null,null,72218.64,0,72218.64,1,null,0,0,0,"",null,null,0,null,0,null,null,86662.37,0,86662.37,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,135960.73000000001,18849.330000000002,117111.40000000001,6.2130272004363016,null,0,0,0,"",null,0,0,null,null,1008341.48,359713.39,648628.09,1.8031802763861526,null,0,0,0,"",null,null,0,null,0,null,null,457897.59,63890.560000000005,394007.03,6.1669052517304594,null,0,0,0,"",null,null,0,null,0,null,null,1064866.71,477297.13,587569.57999999996,1.2310352253741814,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,39920.57,10618.07,29302.5,2.7596823151476682,null,0,0,0,"",null,0,0,null,null,358099.79,509825.94,-151726.15000000002,-0.29760382533693758,null,0,0,0,"",null,null,0,null,0,null,null,152747.69,173852.25,-21104.559999999998,-0.12139365466941036,null,0,0,0,"",null,null,0,null,0,null,null,479918.75,612815.04,-132896.29000000004,-0.2168619915072581,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,242.45000000000002,0,242.45000000000002,1,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,113801.97,0,113801.97,1,null,0,0,0,"",null,null,0,null,0,null,null,113801.97,0,113801.97,1,null,0,0,0,"",null,null,0,null,0,null,null,113801.97,0,113801.97,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4560","Line 21","(456) Other Electric Revenues",null,null,237888.17,29467.4,208420.77000000002,7.0729270312277297,null,0,0,0,"",null,0,0,null,null,1569030,869539.33000000007,699490.66999999993,0.80443821902799939,null,0,0,0,"",null,null,0,null,0,null,null,796908.33999999985,237742.81,559165.5299999998,2.3519766170846546,null,0,0,0,"",null,null,0,null,0,null,null,1747374.19,1101312.17,646062.02,0.58662932962958181,null,0,0,0,"",null,null,0,null,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,202344.45,122543.96,79800.490000000005,0.65119888405760673,null,0,0,0,"",null,0,0,null,null,1959195.47,1647975.52,311219.94999999995,0.18884986228436207,null,0,0,0,"",null,null,0,null,0,null,null,924579.69000000006,475784.52,448795.17000000004,0.94327400563599684,null,0,0,0,"",null,null,0,null,0,null,null,2469135.96,2039272.92,429863.04000000004,0.21079230532811669,null,0,0,0,"",null,null,0,null,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,8386.91,7116.6900000000005,1270.2199999999993,0.17848466070603036,null,0,0,0,"",null,0,0,null,null,75007.22,68122.89,6884.3300000000017,0.10105751532267644,null,0,0,0,"",null,null,0,null,0,null,null,27721.52,23032.98,4688.5400000000009,0.20355768120321388,null,0,0,0,"",null,null,0,null,0,null,null,94757.36,93512.61,1244.75,1.3311039013882727E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,990797.71,907759.61,83038.099999999977,9.1475869916706226E-2,null,0,0,0,"",null,0,0,null,null,8965661.6500000004,8289827.2999999998,675834.35000000056,8.1525745415709755E-2,null,0,0,0,"",null,null,0,null,0,null,null,3039096.84,2784262.09,254834.75,9.1526854068540664E-2,null,0,0,0,"",null,null,0,null,0,null,null,11734516.810000001,10912782.629999999,821734.18000000156,7.5300151011988184E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,3537,3703.5,-166.5,-4.4957472660996353E-2,null,0,0,0,"",null,0,0,null,null,41547,39627,1920,4.8451813157695513E-2,null,0,0,0,"",null,null,0,null,0,null,null,13177.5,13092,85.5,6.5307057745187897E-3,null,0,0,0,"",null,null,0,null,0,null,null,54549,52489.5,2059.5,3.9236418712313891E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,6492,1,null,0,0,0,"",null,0,0,null,null,25968,0,25968,1,null,0,0,0,"",null,null,0,null,0,null,null,25968,0,25968,1,null,0,0,0,"",null,null,0,null,0,null,null,25968,0,25968,1,null,0,0,0,"",null,null,0,null,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,878.96,-878.96,1,null,0,0,0,"",null,0,0,null,null,955.69,3840.9300000000003,-2885.2400000000002,-0.75118265628376457,null,0,0,0,"",null,null,0,null,0,null,null,0,2459.25,-2459.25,1,null,0,0,0,"",null,null,0,null,0,null,null,1501.8600000000001,4904,-3402.14,-0.69374796084828705,null,0,0,0,"",null,null,0,null,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,237248.76,202973.07,34275.69,0.16886816561428569,null,0,0,0,"",null,0,0,null,null,2212312.0099999998,1854053.29,358258.71999999974,0.19323000149580369,null,0,0,0,"",null,null,0,null,0,null,null,727719.98,622555.96,105164.02000000002,0.1689229993075643,null,0,0,0,"",null,null,0,null,0,null,null,2834602.17,2478706.56,355895.60999999987,0.14358117888710467,null,0,0,0,"",null,null,0,null,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,533.72,745.97,-212.25,-0.28452886845315495,null,0,0,0,"",null,0,0,null,null,5183.97,7003.2,-1819.2299999999996,-0.25977124742974633,null,0,0,0,"",null,null,0,null,0,null,null,1780.65,2394,-613.34999999999991,-0.25620300751879693,null,0,0,0,"",null,null,0,null,0,null,null,7468.7300000000005,8604.66,-1135.9299999999994,-0.13201335090520711,null,0,0,0,"",null,null,0,null,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7298474.7199999997,6042311.29,1256163.4299999997,0.2078945240836805,null,0,0,0,"",null,0,0,null,null,66396598.289999999,55195440.890000001,11201157.399999999,0.20293627914528284,null,0,0,0,"",null,null,0,null,0,null,null,22386822.5,18532886.52,3853935.9800000004,0.2079511993903905,null,0,0,0,"",null,null,0,null,0,null,null,84921571.989999995,73687880.569999993,11233691.420000002,0.15244964752824622,null,0,0,0,"",null,null,0,null,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,15845.23,20043.650000000001,-4198.4200000000019,-0.20946384515794286,null,0,0,0,"",null,0,0,null,null,150295.29,190542.24,-40246.949999999983,-0.2112232437280048,null,0,0,0,"",null,null,0,null,0,null,null,53178.239999999998,65835.33,-12657.090000000004,-0.19225376405039671,null,0,0,0,"",null,null,0,null,0,null,null,211553.26,232561.22999999998,-21007.969999999972,-9.0333070563825169E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4749877.8899999997,-4980601.62,230723.73000000045,-4.6324469934216593E-2,null,0,0,0,"",null,0,0,null,null,-43214550.600000001,-45495201.509999998,2280650.9099999964,-5.0129482545509807E-2,null,0,0,0,"",null,null,0,null,0,null,null,-14569437.74,-15276426.550000001,706988.81000000052,-4.6279724363941677E-2,null,0,0,0,"",null,null,0,null,0,null,null,-58484454.719999999,-60215821.619999997,1731366.8999999985,-2.8752690794888111E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-6737.24,-12357.87,5620.630000000001,-0.45482190701148345,null,0,0,0,"",null,0,0,null,null,-73372.97,-124880.18000000001,51507.210000000006,-0.4124530409869685,null,0,0,0,"",null,null,0,null,0,null,null,-23868.78,-41678.080000000002,17809.300000000003,-0.4273061522987624,null,0,0,0,"",null,null,0,null,0,null,null,-113615.45999999999,-143561.86000000002,29946.400000000023,-0.20859579278228926,null,0,0,0,"",null,null,0,null,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728.01,1994,-265.99,-0.13339518555667002,null,0,0,0,"",null,0,0,null,null,17148.010000000002,5982,11166.010000000002,1.8666014710799068,null,0,0,0,"",null,null,0,null,0,null,null,5184.01,5982,-797.98999999999978,-0.13339852892009357,null,0,0,0,"",null,null,0,null,0,null,null,23130.010000000002,5982,17148.010000000002,2.8666014710799068,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,1419956.71,1288571.8799999999,131384.83000000007,0.10196158401345844,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,1849495.42,1741387.0499999998,108108.37000000011,6.208175833167022E-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,1236242,1172263.05,63978.949999999953,5.457729815846362E-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,1626981.56,1536626.07,90355.489999999991,5.8801221561990018E-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,-804615.03,-966245.22,161630.18999999994,-0.16727657395293499,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,-1126696.77,-1256290.74,129593.96999999997,-0.10315603376969887,null,0,0,0,"",null,null,0,null,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,90.230000000000473,2.0622868688346348E-2,null,0,0,0,"",null,0,0,null,null,41195.93,39377.15,1818.7799999999988,4.6188716044711177E-2,null,0,0,0,"",null,null,0,null,0,null,null,13396.41,13125.710000000001,270.69999999999891,2.0623646263706791E-2,null,0,0,0,"",null,null,0,null,0,null,null,54321.65,51684.959999999999,2636.6900000000023,5.1014647201042672E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,84626,144800,-60174,-0.41556629834254144,null,0,0,0,"",null,0,0,null,null,-591171,655596,-1246767,-1.901730638991086,null,0,0,0,"",null,null,0,null,0,null,null,213018,477218,-264200,-0.55362538713963005,null,0,0,0,"",null,null,0,null,0,null,null,765123,1360045,-594922,-0.4374281733325,null,0,0,0,"",null,null,0,null,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,15188,226375,-211187,-0.93290778575372724,null,0,0,0,"",null,0,0,null,null,525432,2719399,-2193967,-0.80678377832749071,null,0,0,0,"",null,null,0,null,0,null,null,-26842,679125,-705967,-1.0395243879992637,null,0,0,0,"",null,null,0,null,0,null,null,1204557,2312536,-1107979,-0.47911859534294815,null,0,0,0,"",null,null,0,null,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,569,7641,-7072,-0.92553330715874882,null,0,0,0,"",null,0,0,null,null,18076,91491,-73415,-0.80242865418456455,null,0,0,0,"",null,null,0,null,0,null,null,-752,22923,-23675,-1.0328054792130175,null,0,0,0,"",null,null,0,null,0,null,null,41000,73317,-32317,-0.44078453837445614,null,0,0,0,"",null,null,0,null,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-182,31916,-32098,-1.0057024689810754,null,0,0,0,"",null,0,0,null,null,61336,398118,-336782,-0.84593512476200527,null,0,0,0,"",null,null,0,null,0,null,null,-10279,95748,-106027,-1.1073547228140534,null,0,0,0,"",null,null,0,null,0,null,null,157086,329278,-172192,-0.52293806449261715,null,0,0,0,"",null,null,0,null,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,802.89,0,802.89,1,null,0,0,0,"",null,0,0,null,null,3237.6800000000003,0,3237.6800000000003,1,null,0,0,0,"",null,null,0,null,0,null,null,2816.42,0,2816.42,1,null,0,0,0,"",null,null,0,null,0,null,null,3237.6800000000003,0,3237.6800000000003,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4561","Line 22","(456.1) Revenues from Transmission of Electricity of Others",null,null,4320086.1199999992,2898283.96,{"$f":"+F105-G105","v":1421802.1599999992},0.49056689393540281,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,38471639.32,27080904.429999992,{"$f":"+T105-U105","v":11390734.890000008},{"$f":"IF(AND(T105=0,U105=0),\"\",IF(OR(T105=0,U105=0),100%,(+V105/U105)))","v":0.42061870272624463},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,13420810.379999999,8996516.2599999979,{"$f":"+AJ105-AK105","v":4424294.120000001},{"$f":"IF(AND(AJ105=0,AK105=0),\"\",IF(OR(AJ105=0,AK105=0),100%,(+AL105/AK105)))","v":0.49177859430668136},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,48355790.510000013,35305896.539999992,{"$f":"+AZ105-BA105","v":13049893.970000021},{"$f":"IF(AND(AZ105=0,BA105=0),\"\",IF(OR(AZ105=0,BA105=0),100%,(+BB105/BA105)))","v":0.3696236393604983},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,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,5438903.2750000004,3754538.855,1684364.4200000004,0.4486208520007447,null,0,0,0,"",null,0,0,null,null,48575281.984999999,35940260.625,12635021.359999999,0.35155619743088601,null,0,0,0,"",null,null,0,null,0,null,null,17060871.375,11716656.965,5344214.41,0.45612109545958701,null,0,0,0,"",null,null,0,null,0,null,null,61085386.649999999,47158872.484999999,13926514.164999999,0.29531058380222425,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,TGL_FERC_ACCT,N440&450","Line 27","TOTAL Electric Operating Revenues",null,null,50446824.92499999,50740472.664999999,-293647.74000000954,-5.7872488090274189E-3,null,393921250,395884421,-1963171,-4.9589498749181646E-3,null,161624,162510,null,null,577409779.34500003,529346013.87499994,48063765.470000088,9.0798389352469727E-2,null,4376495611,4335673666,40821945,9.4153638268770941E-3,null,null,1458306,null,1462372,null,null,182825718.51500002,179500593.83500001,3325124.6800000072,1.8524310192848264E-2,null,1400627954,1455031598,-54403644,-3.7390008625778313E-2,null,null,485072,null,487326,null,null,754646133.75000012,679315145.245,75330988.505000114,0.1108925496984635,null,5827314483,5747400831,79913652,1.3904311592288176E-2,null,null,1946008,null,1950141]