{"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":720,"n_cols":53,"rows_kept":720,"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$709=\"Error\",$C$714,IF($C$715=\"Error\",$C$711&\" - \"&$C$710,IF($C$715 = $C$714, \"BU\"& $C$715&\" -\" & $C$709,$C$715&\" - \"&$C$714)))","v":"Kentucky Power Corp Consol"},null,null,null,{"$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$699,\"MMMM YYYY\")","v":"November 2025"},null,null,null,{"$f":"+\"As of: \"& TEXT(+$C$699,\"MMM YYYY\")","v":"As of: Nov 2025"},null,null,null,null,{"$f":"+G3","v":"As of: Nov 2025"},null,null,null,null,null,{"$f":"+L3","v":"As of: Nov 2025"},null,null,null,null,{"$f":"+R3","v":"As of: Nov 2025"},null,null,null,{"$f":"+G3","v":"As of: Nov 2025"}]
[null,{"$f":"\"Run Date: \"& TEXT(NvsEndTime,\"MM/DD/YYYY  hh:mm AM/PM;@\")","v":"Run Date: 12/06/2025  06:42 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(C712<>\"Error\",C712,\"\")","v":"GLR6283P"},{"$f":"\"Rpt ID: \"& C707& \"      Layout: \"&C708","v":"Rpt ID: FERC_IS1      Layout: FERC_IS1"},null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,{"$f":"IF(C709=\"Error\",\"\"&C715,IF(C715= \"Error\",\"\" & C711,\"\" &C715))","v":"KYP_CORP_CONSOL"},{"$f":"IF($C$709=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT      BU: \"&+$C$716,IF(C715=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT     BU: \"&+$C$711,NvsTreeASD & \"  Acct: GL_FERC_ACCT    BU: \"&+$C$715))","v":"V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS"},null,null,{"$f":"TEXT($C$699,\"YYYY\")","v":"2025"},{"$f":"+F6-1","v":2024},"$","%",null,{"$f":"TEXT($C$699,\"YYYY\")","v":"2025"},{"$f":"+K6-1","v":2024},"$","%","Explanation",null,{"$f":"TEXT($C$699,\"YYYY\")","v":"2025"},{"$f":"+Q6-1","v":2024},"$","%",null,{"$f":"TEXT($C$699,\"YYYY\")","v":"2025"},{"$f":"+V6-1","v":2024},"$","%",null,{"$f":"\"Dec \"&TEXT($C$699,\"YYYY\") - 2","v":"Dec 2023"},null,{"$f":"\"Jan \"&TEXT($C$699,\"YYYY\")-1","v":"Jan 2024"},{"$f":"\"Feb \"&TEXT($C$699,\"YYYY\") - 1","v":"Feb 2024"},{"$f":"\"Mar \"&TEXT($C$699,\"YYYY\") - 1","v":"Mar 2024"},{"$f":"\"Apr \"&TEXT($C$699,\"YYYY\") - 1","v":"Apr 2024"},{"$f":"\"May \"&TEXT($C$699,\"YYYY\") - 1","v":"May 2024"},{"$f":"\"Jun \"&TEXT($C$699,\"YYYY\") - 1","v":"Jun 2024"},{"$f":"\"Jul \"&TEXT($C$699,\"YYYY\") - 1","v":"Jul 2024"},{"$f":"\"Aug \"&TEXT($C$699,\"YYYY\") - 1","v":"Aug 2024"},{"$f":"\"Sep \"&TEXT($C$699,\"YYYY\") - 1","v":"Sep 2024"},{"$f":"\"Oct \"&TEXT($C$699,\"YYYY\") - 1","v":"Oct 2024"},{"$f":"\"Nov \"&TEXT($C$699,\"YYYY\") - 1","v":"Nov 2024"},{"$f":"\"Dec \"&TEXT($C$699,\"YYYY\") - 1","v":"Dec 2024"},null,{"$f":"\"Jan \"&TEXT($C$699,\"YYYY\")","v":"Jan 2025"},{"$f":"\"Feb \"&TEXT($C$699,\"YYYY\")","v":"Feb 2025"},{"$f":"\"Mar \"&TEXT($C$699,\"YYYY\")","v":"Mar 2025"},{"$f":"\"Apr \"&TEXT($C$699,\"YYYY\")","v":"Apr 2025"},{"$f":"\"May \"&TEXT($C$699,\"YYYY\")","v":"May 2025"},{"$f":"\"Jun \"&TEXT($C$699,\"YYYY\")","v":"Jun 2025"},{"$f":"\"Jul \"&TEXT($C$699,\"YYYY\")","v":"Jul 2025"},{"$f":"\"Aug \"&TEXT($C$699,\"YYYY\")","v":"Aug 2025"},{"$f":"\"Sep \"&TEXT($C$699,\"YYYY\")","v":"Sep 2025"},{"$f":"\"Oct \"&TEXT($C$699,\"YYYY\")","v":"Oct 2025"},{"$f":"\"Nov \"&TEXT($C$699,\"YYYY\")","v":"Nov 2025"},{"$f":"\"Dec \"&TEXT($C$699,\"YYYY\")","v":"Dec 2025"}]
[null,"FERC Form","INCOME STATEMENT"]
[]
[null,"Line 1","Utility Operating Income"]
[]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,12490967.445,10845452.17,{"$f":"+F11-G11","v":1645515.2750000004},{"$f":"IF(G11<0,IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/(-G11)))),IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/G11))))","v":0.15172398985371216},null,137562960.74900001,125201852.59999999,null,null,null,null,30834740.364999998,28503686.510000002,null,null,null,156114131.199,135363188.22,{"$f":"+V11-W11","v":20750942.979000002},{"$f":"IF(W11<0,IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/(-W11)))),IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/W11))))","v":0.15329827297857659},null,10161335.619999999,null,15558463.529999999,14616984.42,12136381.5,8855896.8300000001,11033109.74,9725457.1400000006,12659626.4,12112246.529999999,8693074.2599999998,8965160.0800000001,10845452.17,18551170.449999999,null,21899121.559999999,16684360.74,14995212.24,10394968.609999999,7731231.3399999999,10518841.640000001,12905113.720000001,11599370.534,8472583.75,9871189.1699999999,12490967.445,-6912003.0700000003]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,5035844.7170000002,4663728.72,{"$f":"+F12-G12","v":372115.99700000044},{"$f":"IF(G12<0,IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/(-G12)))),IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/G12))))","v":7.978937441284116E-2},null,63669059.171999998,58609476.140000001,null,null,null,null,14980172.957,14015074.15,null,null,null,69749279.241999999,62652523.649999999,{"$f":"+V12-W12","v":7096755.5920000002},{"$f":"IF(W12<0,IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/(-W12)))),IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/W12))))","v":0.11327166375045133},null,4043047.51,null,5953558.54,5143286.96,4912591.67,3963397.48,5584685.8200000003,5084746.72,7181006.3499999996,6771128.4500000002,4778144.21,4573201.22,4663728.72,6080220.0700000003,null,7798813.7300000004,5861368.4699999997,5866308.6699999999,4806574.3899999997,3968953.45,5838656.2800000003,7940424.5300000003,6607786.6950000003,4750570.07,5193758.17,5035844.7170000002,-3239891.37]
["%,V4400005","4400005","Residential Fuel Rev",null,null,5723763.9100000001,5167578.1399999997,{"$f":"+F13-G13","v":556185.77000000048},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":0.10762987127273523},null,72431782.329999998,63598934.140000001,null,null,null,null,14102148.76,13996918.119999999,null,null,null,80388085.75,70447653.349999994,{"$f":"+V13-W13","v":9940432.400000006},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":0.14110381151539106},null,6848719.21,null,10126118.470000001,8152138.8099999996,5903351.8200000003,3913478.4699999997,4952310.97,4053701.51,5890701.5600000005,6610214.4100000001,4488932.83,4340407.1500000004,5167578.1399999997,7956303.4199999999,null,11449951.720000001,6075362.7800000003,7122520.2699999996,3185157.45,3153512.74,12113659.34,8097863.1299999999,7131606.1399999997,4108160.79,4270224.0599999996,5723763.9100000001,-2812514.87]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4400",null,"Residential Sales",null,null,23250576.072000001,20676759.030000001,{"$f":"+F14-G14","v":2573817.0419999994},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":0.12447874631926778},null,273663802.25099999,247410262.88,null,null,null,null,59917062.081999995,56515678.780000001,null,null,null,306251496.19099998,268463365.21999997,{"$f":"+V14-W14","v":37788130.971000016},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":0.14075712319270622},null,21053102.34,null,31638140.539999999,27912410.189999998,22952324.990000002,16732772.780000001,21570106.530000001,18863905.369999997,25731334.310000002,25493589.390000001,17960151.299999997,17878768.450000003,20676759.030000001,32587693.939999998,null,41147887.009999998,28621091.990000002,27984041.18,18386700.449999999,14853697.529999999,28471157.260000002,28943401.379999999,25338763.369000003,17331314.609999999,19335171.399999999,23250576.072000001,-12964409.310000002]
[]
["%,V4420001","4420001","Commercial Sales",null,null,7681838.358,8271068.0800000001,{"$f":"+F16-G16","v":-589229.72200000007},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":-7.1239858782543117E-2},null,90560697.003000006,89947176.930000007,null,null,null,null,23726746.578000002,23354522.93,null,null,null,100544017.76300001,96285812.5,{"$f":"+V16-W16","v":4258205.2630000114},{"$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":4.4224638629912494E-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,9756331.9800000004,8300398.3799999999,8698149.7400000002,7636183.8499999996,6724174.25,8621358.8900000006,8896994.4100000001,8200358.9249999998,7178826.6900000004,8866081.5299999993,7681838.358,-4838731.72]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,4458868.8720000004,6011075.4199999999,-1552206.5479999995,-0.25822443398988321,null,62459102.895999998,66612195.210000001,null,null,null,null,15967770.622,18467896.579999998,null,null,null,69778186.986000001,70591376.109999999,-813189.12399999797,-1.1519666690345215E-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,5985417.8700000001,6026809.6500000004,7316102.71,6439848.9199999999,6842201.0700000003,2312197.92,6195767.8600000003,5372986.2740000002,4824240.96,6684660.79,4458868.8720000004,-4730039.41]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1027786.731,1378309.47,-350522.73899999994,-0.25431352437852722,null,13709197.143999999,16272908.460000001,null,null,null,null,3438798.2209999999,4117134.73,null,null,null,15040943.454,17750765.82,-2709822.3660000004,-0.15265946232848224,null,1477857.3599999999,null,1481484.38,1484204.84,1661825.57,1480652.1,1625043.72,1539571.9300000002,1393684.33,1489306.8599999999,1325048.3900000001,1413776.87,1378309.47,1331746.31,null,1548190.26,1401376,1465250.3599999999,1412047.01,1131525.3600000001,1112011.19,1039373.23,1160625.513,1120136.81,1290874.68,1027786.731,-528367.51]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1287909.375,1374729.87,-86820.495000000112,-6.3154585416842726E-2,null,14773204.301000001,14472790.18,null,null,null,null,4033386.6949999998,4040018.37,null,null,null,16197309.451000001,15565006.75,632302.70100000128,4.0623348974776465E-2,null,1092216.57,null,1348315.06,1304816.07,1389899.2,1111953.77,1584554.35,1184675.99,1128956.25,1379601.12,1316027.6000000001,1349260.9,1374729.87,1424105.15,null,1608928.8599999999,1407960.65,1507545.47,1297881.81,1136607.26,1463355.15,1052794.29,1264744.1159999999,1284043.6099999999,1461433.71,1287909.375,-795468.94000000006]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1608562.1270000001,1691468.5,-82906.372999999905,-4.9014435089982406E-2,null,17882783.131000001,17881809.129999999,null,null,null,null,4697052.557,4711036.18,null,null,null,19970451.341000002,19145333.059999999,825118.28100000322,4.3097619582492822E-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,1955065.23,1547060.4,1738135.35,1578642.63,1332337.03,1945278.57,1543791.29,1545420.074,1344232.94,1744257.49,1608562.1270000001,-998764.77]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4800937.7,4740589.8,60347.900000000373,1.2730040468804193E-2,null,54785143.82,50581717.07,null,null,null,null,12957668.640000001,13765198.91,null,null,null,59339456.859999999,54521336.509999998,4818120.3500000015,8.8371281014292244E-2,null,3939619.44,null,5358153.1500000004,5017069.05,4533391.09,3734674.99,5033803.37,3804664.63,4171264.46,5163497.42,4358019.2,4666589.91,4740589.8,4554313.04,null,5862942.9800000004,3298032.85,4842141.8600000003,3232459.78,3670709.4,9559013.5299999993,5979493.2400000002,5382681.54,4019913.93,4136817.01,4800937.7,-2168515.35]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,7013721.0800000001,6564621.0300000003,449100.04999999981,6.8412182203303792E-2,null,73703606.890000001,69952616.709999993,null,null,null,null,17993803.300000001,19453421.57,null,null,null,79859643.109999999,75600561.579999998,4259081.5300000012,5.633663878929087E-2,null,5647944.8700000001,null,6390830.9299999997,6078361.79,7046107.0599999996,6443923.2699999996,6481963.4900000002,6040359.6100000003,5194685.0599999996,6822963.9299999997,6292137.0800000001,6596663.46,6564621.0300000003,6156036.2199999997,null,6561407.2199999997,5302396.38,5793588.2400000002,5314347.1100000003,6534812.2199999997,12406794.84,6821319.9000000004,6975137.6799999997,6526079.1399999997,4454003.08,7013721.0800000001,-5692869.1500000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4420",null,"Commercial Sales",null,null,27879624.243000001,30031862.170000002,-2152237.9270000011,-7.1665150659553686E-2,null,327873735.185,325721213.69,null,null,null,null,82815226.613000005,87909229.269999981,null,null,null,360730008.96500003,349460192.32999998,11269816.63500005,3.2249214309244725E-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,33278284.400000002,27284034.309999999,31360913.729999997,26911411.109999999,27372366.589999996,37420010.090000004,31529534.219999999,29901954.122000001,26297474.080000002,28638128.289999999,27879624.243000001,-19752756.849999998]
[]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,158430.905,154347.63,{"$f":"+F25-G25","v":4083.2749999999942},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":2.6455054735858231E-2},null,1688787.7039999999,1647258.63,null,null,null,null,462778.70500000002,449887.21,null,null,null,1842292.1539999999,1780742.0399999998,{"$f":"+V25-W25","v":61550.11400000006},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":3.456430668644183E-2},null,133483.41,null,149348.45000000001,143095.86000000002,150018.58000000002,146901.73000000001,156727.94,151699.30000000002,148594.26,150985.30000000002,146263.20000000001,149276.38,154347.63,153504.45000000001,null,158477.95000000001,161221.96,151538.38,156242.37,151371.38,144242.97,151057.82,151856.16899999999,150194.75,154153.05000000002,158430.905,-16481.07]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,37177.300000000003,35187.550000000003,{"$f":"+F26-G26","v":1989.75},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":5.6546988920797264E-2},null,314317.48,305558.69,null,null,null,null,89202.8,94179.91,null,null,null,348809.29,338889.06,{"$f":"+V26-W26","v":9920.2299999999814},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":2.9272795055703425E-2},null,33330.370000000003,null,35272.550000000003,35259.919999999998,32659.83,22829.010000000002,24487.5,18668.990000000002,16831.28,25369.7,28272.89,30719.47,35187.550000000003,34491.81,null,36592.550000000003,21359.11,31209.55,17960.670000000002,22593.3,43292.14,23661.31,28446.05,28992.25,23033.25,37177.300000000003,-2458.0100000000002]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4440,N4450,N4460,N4480",null,"Public Streets and Highway Lighting",null,null,195608.20500000002,189535.18,{"$f":"+F27-G27","v":6073.0250000000233},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":3.2041676906630331E-2},null,2003105.1839999999,1952817.3199999998,null,null,null,null,551981.505,544067.12,null,null,null,2191101.4440000001,2119631.1,{"$f":"+V27-W27","v":71470.344000000041},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":3.3718293716298101E-2},null,166813.78,null,184621,178355.78000000003,182678.41000000003,169730.74000000002,181215.44,170368.29,165425.54,176355.00000000003,174536.09000000003,179995.85,189535.18,187996.26,null,195070.5,182581.07,182747.93,174203.04,173964.68,187535.11,174719.13,180302.21899999998,179187,177186.30000000002,195608.20500000002,-18939.080000000002]
[]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,{"$f":"+F29-G29","v":0},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":0},null,0,-18.93,null,null,null,null,0,0,null,null,null,0,-332.43,{"$f":"+V29-W29","v":332.43},{"$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,0,224672.77000000002,-224672.77000000002,"N.M.",null,1561568.6600000001,2292535.69,null,null,null,null,0,583871.42000000004,null,null,null,1864243.9800000002,2577275.46,-713031.47999999975,-0.2766609510960073,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,0,152721.97,-152721.97,"N.M.",null,1325054.69,1619917.83,null,null,null,null,0,449839.57,null,null,null,1533566.33,1380946.37,152619.95999999996,0.11051838312881039,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,0,0,0,0,0,0,0,0,0,0,0,387596438.63999999]
["%,V4470082","4470082","Financial Electric Realized",null,null,-228.38,-783.53,555.15,0.70852424284966753,null,-3564.9700000000003,-6532.6500000000005,null,null,null,null,-813.45,-2911.05,null,null,null,-3903.96,-6998.4500000000007,3094.4900000000007,0.44216790860833477,null,-465.8,null,-179.98,-153.66,-453.16,-840.05000000000007,-1173.58,-301.65000000000003,-195.99,-323.53000000000003,-1106.97,-1020.5500000000001,-783.53,-338.99,null,-200.53,-956.48,-211.94,-498.85,-158.6,-220.65,-297.09000000000003,-207.38,-294.09000000000003,-290.98,-228.38,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,916866.79,-36291.760000000002,953158.55,"N.M.",null,2292805.52,206890.34,null,null,null,null,1140433.67,-248703.67,null,null,null,2128853.14,-114138.28,2242991.42,"N.M.",null,-321028.62,null,261613.80000000002,-31703.41,-173736.1,-28576.02,102214.41,689542.48,-84888.49,-278872.66000000003,-87254.51,-125157.40000000001,-36291.760000000002,-163952.38,null,215057.19,177310.55000000002,-104566.51000000001,-25948.59,81981.73,1140661.57,-593030.27,260906.18,72820.400000000009,150746.48000000001,916866.79,-884423.79]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-4575.42,-1998.79,-2576.63,-1.2890949024159617,null,-78936,-39949.770000000004,null,null,null,null,-17023.38,-8764.99,null,null,null,-84064.19,-41057.19,-43007,-1.0474900985673885,null,-1107.42,null,-1195.8900000000001,1848.2,-18.38,-1215.6400000000001,55.77,-13580.61,-12961.6,-4116.63,-4991.76,-1774.44,-1998.79,-5128.1900000000005,null,-6943.64,-8921.61,-3947.07,-6103.18,-8662.52,1589.1100000000001,-14240.69,-14683.02,-7762.45,-4685.51,-4575.42,-494.45]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10125.6,10125.6,"N.M.",null,-50880.99,-61258.400000000001,null,null,null,null,0,-30309.600000000002,null,null,null,-61663.71,-61258.400000000001,-405.30999999999767,-6.6163987306230273E-3,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,140115.16,14337.35,125777.81,8.7727376398009387,null,203202.82,210852.26,null,null,null,null,166282.95000000001,59211.200000000004,null,null,null,237924.55000000002,212326.12,25598.430000000022,0.12056185079819677,null,1473.8600000000001,null,9568.4,5843.46,10205.81,25297.65,7298.6100000000006,13245.300000000001,68307.100000000006,11874.73,3877,40996.85,14337.35,34721.730000000003,null,24879.79,11932.16,202.03,10033.5,30678.54,-26837.99,5023.71,-18991.87,13000.11,13167.68,140115.16,-133924.84]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,6336301.0599999996,1446841.1600000001,4889459.8999999994,3.3794033755578248,null,25351942.91,12798575.4,null,null,null,null,10485693.890000001,2887107.95,null,null,null,26702558.870000001,13998144.880000001,12704413.99,0.90757840406063861,null,1199569.48,null,-483429.14,887839.16,982515.39,114453.19,779140.37,2934629.29,2822146.42,1874172.77,376802.18,1063464.6100000001,1446841.1600000001,1350615.96,null,1294412.92,757948,928576.47,1081945.58,879855.67,4740913.12,2877833.29,2304763.9700000002,1187201.28,2962191.55,6336301.0599999996,-6051900.8099999996]
["%,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,-3391.35,-725.32,-2666.0299999999997,-3.6756603981690832,null,-278655.86,41126.99,null,null,null,null,-29951.29,5928.86,null,null,null,-279189.82,40509.42,-319699.24,-7.8919727806520061,null,-617.57000000000005,null,194.38,-1804.3600000000001,-1565.45,-852.72,-3161.04,-1507.9,-91.69,43986.91,7010.38,-356.2,-725.32,-533.96,null,-925.65,356.22,-9292.75,-107.51,12.76,6201.32,-248051.39,3102.4300000000003,-20912.7,-5647.24,-3391.35,0]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,2239.27,-4229.12,6468.3899999999994,1.5294884042070216,null,-1575068.5899999999,258945.36000000002,null,null,null,null,-231516.67,56185.07,null,null,null,-1587706.7799999998,227911.39,-1815618.17,-7.9663336264150724,null,-31033.97,null,-34385.550000000003,-67395.81,1521.9,-19674.54,-64356.700000000004,-11537.66,-722.26,399310.91000000003,81898.070000000007,-21483.88,-4229.12,-12638.19,null,-17119.72,21912.53,-153176,-17930.13,249.32,-672953.05,-1339418.95,834884.08000000007,-168695.96,-65059.98,2239.27,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,12576.61,-1484.64,14061.25,9.4711512555232247,null,-447855.28,-300381.13,null,null,null,null,-58449.770000000004,-4103.78,null,null,null,-463660.35000000003,-304667.26,-158993.09000000003,-0.5218581412390686,null,-4286.13,null,1744.1200000000001,-4755.18,2797.4,-13394.92,-6104.13,-59111.360000000001,-210852.93,-6600.35,-2555.5100000000002,-63.63,-1484.64,-15805.07,null,-13135.32,-22116.36,-7024.68,-228.34,-3811.11,-272561.5,-52487.18,-18041.02,-28080.53,-42945.85,12576.61,-16621.240000000002]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8311,9594.7100000000009,-17905.71,-1.8662064825304774,null,-48394.89,146720.31,null,null,null,null,-24886,29772.3,null,null,null,2126.4400000000023,212801.32,-210674.88,-0.99000739281128514,null,66081.009999999995,null,3905.78,12733.6,12277.29,9479.6200000000008,9884.7800000000007,50357.68,8813.2100000000009,9496.0500000000011,9796.08,10381.51,9594.7100000000009,50521.33,null,-2477.4,-3440.73,110.89,-1157.1000000000001,-3175.94,390.14,-8329,-5429.75,-8262,-8313,-8311,-2940]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0,0,0,null,0,null,0,0,0,0,0,114212.59,-114212.59,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,1618461.4,638016.43000000005,980444.96999999986,1.5367080280362055,null,5605235.8100000005,4585617.88,null,null,null,null,2021836.36,911154.13,null,null,null,5810743.9200000009,4520062.41,1290681.5100000007,0.28554506396738016,null,-65555.47,null,598138.27,275014.33,387592.33,417611.14,317544.69,1148271.3400000001,158039.16,372252.49,81714.5,191423.2,638016.43000000005,205508.11000000002,null,-599338.57999999996,1815828.5899999999,395082.68,559141.1,502089.86,928453.77,-503833.15,485975.18,197510.04,205864.92,1618461.4,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-1618461.4,-638016.43000000005,-980444.96999999986,-1.5367080280362055,null,-5605235.8100000005,-4585617.88,null,null,null,null,-2021836.36,-911154.13,null,null,null,-5810743.9200000009,-4520062.41,-1290681.5100000007,-0.28554506396738016,null,65555.47,null,-598138.27,-275014.33,-387592.33,-417611.14,-317544.69,-1148271.3400000001,-158039.16,-372252.49,-81714.5,-191423.2,-638016.43000000005,-205508.11000000002,null,599338.57999999996,-1815828.5899999999,-395082.68,-559141.1,-502089.86,-928453.77,503833.15,-485975.18,-197510.04,-205864.92,-1618461.4,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,50808.03,1422.84,49385.19,"N.M.",null,191380.79,69361.03,null,null,null,null,85388.160000000003,5385.9000000000005,null,null,null,207835.2,69817.37,138017.83000000002,1.9768408635272285,null,456.34000000000003,null,2683.59,2224.94,5199.6900000000005,5402.58,907.47,10272.65,32435.38,4848.83,3503.77,459.29,1422.84,16454.41,null,10543.07,21824.75,10767.14,3139.08,2024.79,39713.919999999998,16496.54,1483.34,13170.7,21409.43,50808.03,-46476.69]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-107406.04000000001,-4869.6900000000005,-102536.35,"N.M.",null,-399135.60000000003,-178717.45,null,null,null,null,-172742.53,-13836.04,null,null,null,-428788.24000000005,-180437.88,-248350.36000000004,-1.376375958307646,null,-1720.43,null,-6642.43,-6516.43,-13665.09,-8388.59,-5638.3,-36227.81,-67435.240000000005,-20367.52,-7653.67,-1312.68,-4869.6900000000005,-29652.639999999999,null,-18613.39,-31490.14,-16648.45,-5500.54,-2680.15,-88606.82,-59176.36,-3677.2200000000003,-47243.9,-18092.59,-107406.04000000001,104485.26000000001]
["%,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,569814.29,677522.23,-107707.93999999994,-0.15897329302390556,null,4002304.28,4636233.03,null,null,null,null,827211.39,1146591.94,null,null,null,4374753.92,4890364.54,-515610.62000000011,-0.10543398468204992,null,254131.51,null,342235.67,306341.21000000002,557469.28,442549.06,209408.67,444043.5,563751.85,623841.85,183073.24,285996.47000000003,677522.23,372449.64,null,627126.57999999996,232646.66,541674.88,586031.62,410211.49,114346.43000000001,389802.64,273252.59000000003,193400.45,63996.65,569814.29,-74887.08]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,43826.340000000004,7426.7300000000005,36399.61,4.9011624227621038,null,200130.49,58498.96,null,null,null,null,80173.72,12199.52,null,null,null,209810.4,65672.84,144137.56,2.1947818915703965,null,7173.88,null,-5814.89,4026.86,5223.67,1695.57,17364.36,1156.82,9288.58,13358.470000000001,-1058.94,5831.7300000000005,7426.7300000000005,9679.91,null,8819.0300000000007,21730.89,-1858.28,13366.32,7290.1900000000005,15059.880000000001,52051.47,3497.27,9133.65,27213.73,43826.340000000004,-36480.32]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4470",null,"Sales for Resale",null,null,7948635.3599999985,2474031.31,5474604.0499999989,2.2128273105808023,null,32245897.979999993,21755533.32,null,null,null,null,12249800.690000003,4927464.5999999996,null,null,null,34352695.780000001,22969614.27,11383081.510000002,0.49557129589534032,null,1214080.95,null,683024.81000000017,1493448.83,1793634.5399999998,950247.84,978352.99,4475362.0100000007,3396228.33,3057769.3699999996,864734.01,1588699.2800000005,2474031.31,2106797.8000000003,null,2759255.9699999997,1640503.2099999997,1632297.8799999997,2082504.8500000003,2190213.9200000004,5001318.4099999992,1069143.4500000002,3620859.6,1207474.96,3093690.3699999996,7948635.3599999985,380452774.68000001]
[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,-17050,17050,"N.M.",null,0,-120064,120064,"N.M.",null,null,0,-51044,51044,"N.M.",null,-700994,783543,-1484537,-1.89464649674619,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,-3877,3877,"N.M.",null,0,-26617,26617,"N.M.",null,null,0,-11604,11604,"N.M.",null,-154733,-153064,-1669,-1.0903935608634297E-2,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,-114134,114134,"N.M.",null,0,-781228,781228,"N.M.",null,null,0,-341693,341693,"N.M.",null,-4662950,-4842025,179075,3.698349347638643E-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,-107,0,-107,"N.M.",null,523336,0,523336,"N.M.",null,null,-1080,0,-1080,"N.M.",null,523336,0,523336,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-60327,-20067,-20302,625314,-101,-101,-866,-107,-107,17711]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-27,0,-27,"N.M.",null,100972,0,100972,"N.M.",null,null,-273,0,-273,"N.M.",null,100972,0,100972,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-13643,-4535,-4589,124062,-25,-25,-219,-27,-27,4477]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-793,0,-793,"N.M.",null,2940411,0,2940411,"N.M.",null,null,-8034,0,-8034,"N.M.",null,2940411,0,2940411,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-403513,-134198,-135775,3623431,-750,-750,-6444,-797,-793,131786]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N449",null,"Less Rate Refund Provision",null,null,-927,-135061,134134,0.99313643464804791,null,3564719,-927909,4492628,4.8416687412235468,null,null,-9387,-404341,394954,0.97678444679119847,null,-1953958,-4211546,2257588,0.5360473327371944,null,-3283637,null,-66039,-66039,-164410,-100189,-271962,-135306,414550,-134173,-133694,-135586,-135061,-5518677,null,-123668,-192723,-161092,-158800,-160666,4372807,-876,-876,-7529,-931,-927,153974]
[]
["%,V4500000","4500000","Forfeited Discounts",null,null,68553.240000000005,82071.97,{"$f":"+F62-G62","v":-13518.729999999996},{"$f":"IF(G62<0,IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/(-G62)))),IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/G62))))","v":-0.16471799080733648},null,1273469.92,789065.86,{"$f":"+K62-L62","v":484404.05999999994},{"$f":"IF(L62<0,IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/(-L62)))),IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/L62))))","v":0.61389560055227832},null,null,312199.47000000003,236065.46,{"$f":"+Q62-R62","v":76134.010000000038},{"$f":"IF(R62<0,IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/(-R62)))),IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/R62))))","v":0.32251228112744679},null,1350872.25,908799.87,{"$f":"+V62-W62","v":442072.38},{"$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":0.48643534687125339},null,119734.01000000001,null,64391.66,85640.83,88713.73,51134.82,97825.05,24866.65,75557.09,64870.57,103986.56,50006.93,82071.97,77402.33,null,118690.44,105048.23,110399.91,102579.11,119621.94,124423.59,131497.47,149009.76,99721.87,143924.36000000002,68553.240000000005,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,-4947.6400000000003,5247.81,-10195.450000000001,-1.9428009017094749,null,72899.37,114023.8,-41124.430000000008,-0.36066531724078665,null,null,1106.79,19524.990000000002,-18418.2,-0.94331418351558693,null,82128.81,122634.83,-40506.020000000004,-0.33029784442152366,null,8611.0300000000007,null,8519.01,9567.91,14438.34,20513.650000000001,10842.78,10471.69,12667.36,7478.07,5817.4400000000005,8459.74,5247.81,9229.44,null,6667.37,2008.69,13707.79,4911.74,11573.02,9475.14,12751.5,10697.33,-1673.42,7727.85,-4947.6400000000003,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,145198.98499999999,102060.935,43138.049999999988,0.4226695552024875,null,1689014.9350000001,1099089.575,589925.3600000001,0.53674001957483775,null,null,442298.73499999999,331407.34499999997,110891.39000000001,0.33460752054243104,null,1818801.61,1185418.2249999999,633383.38500000024,0.5343121707108901,null,86328.650000000009,null,93243.085000000006,93066.074999999997,93123.914999999994,115143.785,93079.934999999998,93424.854999999996,93351.975000000006,93248.604999999996,98809.595000000001,130536.815,102060.935,129786.675,null,186737.245,148899.07500000001,148812.86499999999,148739.79500000001,148748.57500000001,121231.235,117095.985,226451.42499999999,148076.755,149022.995,145198.98499999999,374039.65500000003]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,156931.32,196054.2,-39122.880000000005,-0.19955134855565451,null,2137144.5099999998,3023211.27,-886066.76000000024,-0.29308793890544083,null,null,495663.92,612183.12,-116519.20000000001,-0.19033389878505635,null,2323390.9,3392919.15,-1069528.25,-0.31522361798688897,null,369707.88,null,321742.5,360075.31,354251.31,412664.58,253025.64,255401.04,237816.56,216051.21,199889.42,216239.5,196054.2,186246.39,null,211328.39,175,493669.10000000003,298994.46000000002,175,261124.27000000002,175,375839.37,161760.34,176972.26,156931.32,136225.84]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,0,0,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,null,0,0,0,0,null,-8941.7100000000009,5172.3600000000006,-14114.070000000002,-2.7287485789852215,null,3498.01,null,-16325.65,3498.01,-3498.01,0,0,0,18000,0,0,0,0,0,null,0,0,0,0,0,0,-8941.7100000000009,0,0,0,0,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.75,418284.48,55475.270000000019,0.13262569531625945,null,5161928.51,4589412.0199999996,572516.49000000022,0.12474724158673386,null,null,1420562.94,1254266.5900000001,166296.34999999986,0.13258453292613004,null,5580212.9500000002,4960341.5,619871.45000000019,0.12496547868730412,null,370929.48,null,373468.78,374876.03,337547.54,374047.54,374047.54,664589.04,418284.48,418284.48,418284.48,417697.63,418284.48,418284.44,null,395186.98,393462.25,395095.5,395084.32,395084.32,819804.66,473887.79000000004,473759.75,473043.44,473759.75,473759.75,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,"N.M.",null,134808.13,0,134808.13,"N.M.",null,null,72218.64,0,72218.64,"N.M.",null,134808.13,0,134808.13,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,14443.73,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,117476.85,14966.960000000001,102509.89,6.8490789044669054,null,1240850.44,390019.67,850830.77,2.1815073326942716,null,null,368469.69,49155.61,319314.08,6.4959844868164591,null,1267069.3899999999,450050.07,817019.31999999983,1.8153964957721256,null,60030.400000000001,null,188266.06,30016.02,22035.08,17976.27,14628.25,22901.15,23028.99,22012.240000000002,18849.330000000002,15339.32,14966.960000000001,26218.95,null,35556.090000000004,34155.5,119647.75,126267.94,114648.56,120168.05,161639.16,160297.70000000001,135960.73000000001,115032.11,117476.85,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,0,0,0,0,null,100000,0,100000,"N.M.",null,null,100000,0,100000,"N.M.",null,100000,11200,88800,7.9285714285714288,null,11200,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,100000,0,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,23745.53,42898.57,-19153.04,-0.4464726912808516,null,397865.52,572864.88,-174999.36,-0.30548104118374297,null,null,79686.3,73657.009999999995,6029.2900000000081,8.1856295823031763E-2,null,456645.54000000004,642542.74,-185897.19999999995,-0.28931491779052698,null,69677.86,null,174970.37,68630.45,24701.32,14980.79,33964.71,18726.05,11744.45,151489.73000000001,10618.07,20140.37,42898.57,58780.020000000004,null,61700.75,38014,42933.51,10196.64,36018.980000000003,16488.22,24375.43,88451.69,39920.57,16020.2,23745.53,30657.690000000002]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,0,null,2224.39,0,2224.39,"N.M.",null,null,100,0,100,"N.M.",null,2224.39,0,2224.39,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1881.94,242.45000000000002,0,0,100,0,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,77707980.579999998]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,37933.99,"N.M.",null,189669.95,0,189669.95,"N.M.",null,null,113801.97,0,113801.97,"N.M.",null,189669.95,0,189669.95,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,37933.99,37933.99,37933.99,37933.99,37933.99,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,179532.01,151074.75,28457.260000000009,0.18836542837237863,null,2360498.1800000002,1967169.52,393328.66000000015,0.19994649978106621,null,null,603647.16,441737.96,161909.20000000001,0.36652770343757646,null,2551244.67,2160871.3199999998,390373.35000000009,0.18065552834492715,null,193701.80000000002,null,338660.56,106665.92,307667.74,137109.12,128057.65000000001,154030.01,204284.79,148955.76999999999,122543.96,168119.25,151074.75,190746.49,null,338806.06,190931.29,125614.5,225133.31,177108.09,-22977.47,488031.28,234203.96,202344.45,221770.7,179532.01,-206555.79]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,5864.08,6109.77,-245.69000000000051,-4.0212643029115744E-2,null,86195.3,80056.009999999995,6139.2900000000081,7.668743421012375E-2,null,null,19574.990000000002,19049.810000000001,525.18000000000029,2.7568778901206903E-2,null,94012.32,90276.62,3735.7000000000116,4.1380592228641391E-2,null,10220.61,null,9078.15,7497.43,7432.4800000000005,6372.21,6051.97,8657.67,7484.8600000000006,8431.43,7116.6900000000005,5823.35,6109.77,7817.02,null,9761.51,8208.91,7694.76,6471.39,7045.6,8103.53,8408.83,10925.78,8386.91,5324,5864.08,-5894.28]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,990785.76,907759.6,83026.160000000033,9.1462717662253348E-2,null,10980596.960000001,10135845.199999999,844751.76000000164,8.3343001331551675E-2,null,null,3005733.02,2753777.51,251955.51000000024,9.1494504942775959E-2,null,11903434.220000001,11019745.479999999,883688.74000000209,8.0191392950393459E-2,null,883900.28,null,937668.24,876312.31,937764.69000000006,907773.72,938272.46,907773.79,938258.32000000007,938244.16,907759.61,938258.3,907759.6,922837.26,null,1016242.7,916971.66,1008675.17,980820.86,1013080.51,990773.91,1024240.15,1024058.98,990797.71,1024149.55,990785.76,-990785.76]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,4299,3888,411,0.10570987654320987,null,49485,47128.5,2356.5,5.0001591393742641E-2,null,null,11475,11205,270,2.4096385542168676E-2,null,54985.5,52108.5,2877,5.5211721696076459E-2,null,4980,null,6219,4581,4059,3429,3798,4449,4843.5,4545,3703.5,3613.5,3888,5500.5,null,7192.5,5176.5,4389,3643.5,3448.5,4519.5,5172,4468.5,3537,3639,4299,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,6492,"N.M.",null,38952,0,38952,"N.M.",null,null,19476,0,19476,"N.M.",null,38952,0,38952,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,6492,12984,6492,6492,6492,-6492]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,112.67,-112.67,"N.M.",null,955.69,4269.84,-3314.15,-0.77617662488524164,null,null,0,1307.8700000000001,-1307.8700000000001,"N.M.",null,1072.95,4645.46,-3572.51,-0.7690325608228249,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,237245.91,202973.07,34272.839999999997,0.16885412434270219,null,2694793.5300000003,2266819.39,427974.14000000013,0.18879939967338999,null,null,719730.28,615739.17000000004,103991.10999999999,0.16888824857447346,null,2904317.5900000003,2477319.23,426998.36000000034,0.1723630749033504,null,210499.84,null,209769.72,196182.75,209796.19,202976.24,209796.19,202976.24,209793.02000000002,209789.87,202973.07,209793.03,202973.07,209524.06,null,256640.43,231590.6,254888,247940,256289.95,237243.05000000002,245232.76,245238.46,237248.76,245235.61000000002,237245.91,-237245.91]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,537.39,743.51,-206.12,-0.27722559212384501,null,6245.12,8480.65,-2235.5299999999997,-0.2636036152889224,null,null,1594.8700000000001,2223.42,-628.54999999999995,-0.28269512732637103,null,7052.43,9032.9699999999993,-1980.5399999999991,-0.21925678929521511,null,552.32000000000005,null,861.92000000000007,755.47,743.30000000000007,689.38,747.81000000000006,811.32,826.89,821.14,745.97,733.94,743.51,807.31000000000006,null,647.03,557.63,563.34,533.61,531.68000000000006,570.03,654.49,592.44000000000005,533.72,523.76,537.39,-531.02]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7298386.9900000002,6042311.29,1256075.7000000002,0.20788000480524732,null,81239159.170000002,67483086.890000001,13756072.280000001,0.20384473968155786,null,null,22141035.600000001,18329957.289999999,3811078.3100000024,0.20791528587353314,null,87476486.870000005,73714793.010000005,13761693.859999999,0.1866883606134947,null,6231706.1200000001,null,6245126.6299999999,5841251.2300000004,6245936.6399999997,6042405.4800000004,6245428.9100000001,6042405.4800000004,6245334.7199999997,6245240.5099999998,6042311.29,6245334.71,6042311.29,6237327.7000000002,null,7552626.0499999998,6815525.8499999996,7501683.0700000003,7297555.3899999997,7544086.1600000001,7298299.2699999996,7544086.1600000001,7544261.6200000001,7298474.7199999997,7544173.8899999997,7298386.9900000002,-7298386.9900000002]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,16456.010000000002,19367.79,-2911.7799999999988,-0.15034136574178047,null,182621.23,228880.37,-46259.139999999985,-0.2021105610760765,null,null,48171.17,58381.78,-10210.61,-0.17489377679132087,null,205541.07,244088.08,-38547.00999999998,-0.15792254173165679,null,15207.710000000001,null,24124.23,20167.310000000001,20103.600000000002,18280.52,19962.830000000002,22068.420000000002,22995.81,22795.87,20043.650000000001,18970.34,19367.79,22919.84,null,19433.2,16031.130000000001,15576.67,14333.09,14568.460000000001,17174.5,19212.59,18120.420000000002,15845.23,15869.93,16456.010000000002,-16484.8]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4750220.6900000004,-4980601.62,230380.9299999997,4.6255642907653334E-2,null,-52874551.219999999,-55623754.420000002,2749203.200000003,4.9424984499275425E-2,null,null,-14409878.51,-15109154.529999999,699276.01999999955,4.6281611496629495E-2,null,-58015902.43,-60584407.530000001,2568505.1000000015,4.2395481027492708E-2,null,-4960653.1100000003,null,-5147379.34,-4813979.2,-5148028.9400000004,-4980679.2699999996,-5148028.9400000004,-4980679.2699999996,-5147951.29,-5147873.6399999997,-4980601.62,-5147951.29,-4980601.62,-5141351.21,null,-4916437.05,-4436559.62,-4882865.9800000004,-4749763.6900000004,-4909722.83,-4749763.6900000004,-4909722.83,-4909837.0199999996,-4749877.8899999997,-4909779.93,-4750220.6900000004,4750017.43]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-7602.9000000000005,-12253.89,4650.9899999999989,0.37955212589634796,null,-87602.34,-149341.30000000002,61738.960000000021,0.41340848111004802,null,null,-20966.61,-36818.99,15852.379999999997,0.43054901831907932,null,-103383.70999999999,-156408.08000000002,53024.370000000024,0.33901298449543027,null,-7066.78,null,-17823.75,-13933.93,-13518.48,-11693.99,-12552.66,-13679.29,-15090.25,-14229.960000000001,-12357.87,-12207.23,-12253.89,-15781.37,null,-11216.7,-8542.7800000000007,-7998.52,-7031.6900000000005,-6746.27,-7968.2300000000005,-9072.99,-8058.55,-6737.24,-6626.47,-7602.9000000000005,7623.32]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1727.99,1994,-266.01,-0.13340521564694083,null,20604,9970,10634,1.0665997993981946,null,null,5184,5982,-798,-0.13340020060180541,null,22598,9970,12628,1.2665997993981946,null,0,null,0,0,0,0,0,0,1911,2077,1994,1994,1994,1994,null,1994,1994,1994,1994,1994,1994,1728,1728,1728.01,1728,1727.99,-1728]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,14694.399999999994,0.10262916699638079,null,1735704.65,1574931.02,160773.62999999989,0.10208296614793953,null,null,473621.91000000003,429538.71,44083.200000000012,0.10262916699638086,null,1878884.22,1725869.4100000001,153014.80999999982,8.8659552752603579E-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,157704.9,157703.19,157693.48000000001,157686.63,157672.63,157873.97,157873.97,157873.97,157873.97,157873.97,157873.97,-157873.93]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,7124.5600000000122,5.4700578564402427E-2,null,1510984.1600000001,1432756.09,78228.070000000065,5.4599712083582948E-2,null,null,412113.24,390739.56,21373.679999999993,5.4700578564402316E-2,null,1641230.6800000002,1554210.4300000002,87020.25,5.5990005162943085E-2,null,121454.34,null,130256.66,130270.16,130257.11,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,null,137338.76999999999,137340.51999999999,137350.23000000001,137357.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,-137371.08000000002]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89409.07,-107360.58,17951.509999999995,0.16720764735063834,null,-983425.77,-1180966.3799999999,197540.60999999987,0.1672703078981807,null,null,-268212.41000000003,-322081.74,53869.329999999958,0.16725359841883602,null,-1090786.3500000001,-1277648.22,186861.86999999988,0.14625455354213218,null,-96681.84,null,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,null,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89409.07,89405.37]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,90.230000000000473,2.0622868688346348E-2,null,50126.87,48127.63,1999.2400000000052,4.154037919590068E-2,null,null,13396.41,13125.720000000001,270.68999999999869,2.0622868688346136E-2,null,54502.11,52230.239999999998,2271.8700000000026,4.3497215406247465E-2,null,4102.6099999999997,null,4375.22,4375.25,4375.2300000000005,4375.26,4375.25,4375.2300000000005,4375.24,4375.2300000000005,4375.24,4375.24,4375.24,4375.24,null,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4465.47,4465.47,4465.47,4465.47,4465.47,4465.47,-4465.47]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,94423,145243,-50820,-0.34989638054846017,null,-402322,946238,-1348560,-1.4251805571114244,null,null,273475,435442,-161967,-0.37195998548601189,null,663330,1361049,-697719,-0.51263327036719475,null,414811,null,101879,101879,198080,134388,180327,-538175,187478,144940,144800,145399,145243,1065652,null,138615,129352,131320,132925,133368,-1469769,32474,95918,84626,94426,94423,451892]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16992,226375,-243367,-1.0750612921038101,null,491447,3172149,-2680702,-0.84507442746226613,null,null,-18797,679125,-697922,-1.0276782624700902,null,717822,3705446,-2987624,-0.80627919014337279,null,533297,null,226375,226375,226375,226375,226375,908399,226375,226375,226375,226375,226375,226375,null,-27389,-27389,-27389,-27389,-27389,689219,-21015,-21015,15188,-16993,-16992,-1358031]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-524,7641,-8165,-1.0685774113335951,null,17030,106773,-89743,-0.84050274882226783,null,null,-477,22923,-23400,-1.0208087946603848,null,24672,123311,-98639,-0.79992052614932974,null,16538,null,7641,7641,7641,7641,7641,30363,7641,7641,7641,7641,7641,7642,null,-920,-920,-920,-920,-920,23428,-661,-660,569,-522,-524,-46140]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4508,31916,-36424,-1.141245770146635,null,52320,461950,-409630,-0.88674098928455458,null,null,-9198,95748,-104946,-1.0960646697581151,null,84238,533874,-449636,-0.84221370585568878,null,71924,null,31911,31916,31916,31916,31916,142795,31916,31916,31916,31916,31916,31918,null,-4115,-4115,-4115,-4115,-4115,92190,-5048,-5049,-182,-4508,-4508,-182505]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,236.4,0,236.4,"N.M.",null,3824.06,0,3824.06,"N.M.",null,null,1389.27,0,1389.27,"N.M.",null,3824.06,0,3824.06,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,421.26,1393.48,620.05000000000007,802.89,349.98,236.4,-401.52]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTHER_OPER_REVENUES",null,"Other Operating Revenues",null,null,5309165.3049999988,3786679.6149999988,1522485.69,0.40206350808477376,null,59564575.555000007,43599930.43500001,15964645.119999997,0.36616216954292014,null,null,16428196.845000003,11414208.665000001,5013988.1800000016,0.43927602229444623,null,64415010.410000011,48499455.665000014,15915554.744999997,0.32815945100360316,null,4899525.2300000004,null,4352333.8150000004,3789135.375,4137876.7849999992,3904442.665,3886159.0249999994,4153655.9949999996,3988146.4750000006,3973971.6349999993,3754538.8550000004,3872990.1949999998,3786679.6149999988,4850434.8550000004,null,5608078.7349999985,4770916.0250000004,5663666.9850000003,5419622.6449999977,5239207.0450000018,4812919.174999998,5616644.7149999999,6005323.3849999998,5438903.2749999985,5680128.2649999997,5309165.3049999988,72896949.335000008]
[null,"Line 2","Operating Revenues (400)",null,null,{"$f":"+F14+F23+F27+F52+F60+F97","v":64582682.184999995},{"$f":"+G14+G23+G27+G52+G60+G97","v":57023806.305000007},7558875.8799999878,0.13255649473081921,null,{"$f":"+K14+K23+K27+K52+K60+K97","v":698915835.15499997},{"$f":"+L14+L23+L27+L52+L60+L97","v":639511848.6450001},59403986.509999871,9.2889579193669733E-2,null,null,{"$f":"+Q14+Q23+Q27+Q52+Q60+Q97","v":171952880.73499998},{"$f":"+R14+R23+R27+R52+R60+R97","v":160906307.43499997},11046573.300000012,6.8652208083653951E-2,null,{"$f":"+V14+V23+V27+V52+V60+V97","v":765986354.78999996},{"$f":"+W14+W23+W27+W52+W60+W97","v":687300712.58499992},78685642.205000043,0.11448502928078781,null,{"$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},62306403.604999997,66662575.704999998,52815642.094999999,49668783.765000001,80265747.045000002,67332566.894999996,65046326.695,50446824.924999997,56923373.624999993,64582682.184999995,420767592.77499998]
[null,"Line 3","Operating Expenses"]
[]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,{"$f":"+F101-G101","v":78735.700000000012},{"$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":0.201749122565032},null,7056809.2199999997,5880795.7999999998,{"$f":"+K101-L101","v":1176013.42},{"$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":0.19997521763976228},null,null,1670474.54,1390201.43,{"$f":"+Q101-R101","v":280273.1100000001},{"$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":0.20160611545335563},null,7524853.4299999997,6915827.21,{"$f":"+V101-W101","v":609026.21999999974},{"$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":8.8062671536873138E-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,618298.26,692259.20000000007,1391713.84,422235.9,536336.11,438840.56,671120.34,615530.47,667204.1,534269.35,469001.09,0]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2,null,5926775.2199999997,null,6815301.1799999997,8255204.4000000004,8366721.7599999998,2942490.98,1304469.51,10602993.08,10399040,8665987.1099999994,1065990.32,5748105.71,8015514.6299999999,10015105.619999999,null,12290393.289999999,3464421.5,1240119.1299999999,5166295.41,1362557.52,5465171.1200000001,9639698.9399999995,7211243.7999999998,2473641.0099999998,9776000.9299999997,8735699.0199999996,0]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938,null,206879.68,null,251776.31,241917.34,330129.3,119005.12,84110.31,468389.37,448366.93,395660.87,50727.28,279714.02,398927.76,482065.47000000003,null,617385.32000000007,176267.9,64924.42,309300.95,80402.990000000005,500918.55,519917.36,387404.5,132593.12,464300.85000000003,429668.03,0]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853,null,-5130859.3099999996,null,-2906738.69,3050820,2532334.04,776544.96,4562616,-4139638.98,-3400719.02,1180481,769849.84,765316.16,536171,-1673812.24,null,-5123318.9000000004,2751467.7310000001,1805156.56,1044760.324,4417871.5049999999,-3340582.92,-1315935.06,6623129,802175.39099999995,-4067343.3909999998,2201282,1411292]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135,null,0,null,0,0,0,2495.48,3982.69,2065.77,2129.9,1997.07,2418.11,584.27,1944.45,1236.31,null,992.95,2082.52,259.49,-1356.98,1777.24,-1796.76,1061.0899999999999,489.78000000000003,719.77,880.4,916.08,0]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,0,null,0,0,0,0,49281.130000000005,0,0,0,0,0,0,0,null,0,0,0,0,0,4136038.43,0,0,0,0,-229505.30000000002,0]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2,null,445710.76,null,209165.03,532032.34,328573.78999999998,52688.090000000004,347955.04,342039.11,348934.23,213404.01,339748.07,712070.8,142901.44,159819.37,null,170057.37,269009.72000000003,666930.93000000005,96647.53,160652.59,1026257.44,310596.72000000003,229206.49,191928.15,299158.57,295059.16000000003,0]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327,null,2253817.0499999998,null,3036479.56,3605427.52,2852729.58,2538606.5,2490780.35,2607257.08,3132492.51,3547914.08,776359.38,-20.64,49.17,3177051.68,null,4815547.63,5005197.6100000003,3092259.22,1956384.15,2453953.33,3625585.34,4467847.34,3920242.98,1578750.06,10346.290000000001,3365399.16,-3388422.4]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107,null,10442.07,null,43110.1,380679.99,35985.78,30861.41,5662.6900000000005,20964.580000000002,57813.520000000004,16573.64,9645.2100000000009,65739.41,-2183.5500000000002,-40356.870000000003,null,27014.100000000002,40059.22,41972.07,44452.54,40535.42,86157.96,34941.629999999997,55139.12,69469.33,105032.69,-75991.460000000006,-63252.37]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-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,65968.69,149021.03,152673.25,106262.46,52426.61,119621.95,123628.91,175772.97,91408.13,136617.79999999999,102005.90000000001,0]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518,null,-80002.25,null,0,-327903.21000000002,-115514.48,-96854.21,-57989.73,-71261.650000000009,-120542.53,-152093.33000000002,-108505.54000000001,-59705.71,-85231.73,-90075.39,null,-242087.17,-120703.2,-36655.22,-55250.53,-96967.84,-57542.76,-90539.53,-126577.74,-116907.68000000001,-100916.97,0,0]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2,null,517533.84,null,517533.84,487573.2,515244.24,501989.04000000004,588954.96,538272,547200,549936,535536,549928.84,444712.48,461278.8,null,554413.68000000005,508975.2,552175.19999999995,537775.19999999995,455968.8,487940.4,503208,503204.39,488804.4,503208,488804.4,-488808]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822,null,91095.42,null,238539.78,463132.93,357814.79,-177.83,5400.41,75987,-0.22,999.98,-9.1999999999999998E-2,638344.96200000006,918760.78,0.21,null,122978.916,172291.54300000001,158017.731,-219487.01,4182.54,-4.5000000000000005E-2,7.4999999999999997E-2,-0.11,109220.12,312992.90000000002,-35903.75,35903.75]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5010",null,"Fuel Expense",null,null,15746434.329999998,10887720.349999996,4858713.9800000023,0.44625631664024179,null,132192185.86999999,122290361.38999999,9901824.4800000042,8.0969786722780129E-2,null,null,30209987.649999995,24202932.289999995,6007055.3599999994,0.24819535451421124,null,145280248.38999999,127751234.39999999,17529013.989999995,0.13721209092285683,null,5460873.0099999998,null,9148447.6399999969,17338329.039999999,15057336.629999997,7914075.6399999997,9976572.8599999994,11119550.789999999,12000582.110000001,15532534.390000001,4284734.4679999994,9030477.4719999991,10887720.349999996,13088062.520000001,null,13917644.135999996,13110349.973999999,9129546.6209999993,9408019.9440000001,9469696.8149999995,12486609.265000001,14865545.814999999,19594785.650000002,6489005.9010000005,7974547.4190000007,15746434.329999998,-2493287.02]
[]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,{"$f":"+F116-G116","v":108944.91999999998},{"$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":0.34096522853168576},null,3967778.99,4099671.34,{"$f":"+K116-L116","v":-131892.34999999963},{"$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":-3.2171444748056229E-2},null,null,1169675.26,931441.41,{"$f":"+Q116-R116","v":238233.84999999998},{"$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":0.25576901288938825},null,4295032.37,4521466.6499999994,{"$f":"+V116-W116","v":-226434.27999999933},{"$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":-5.007982973843219E-2},null,421795.31,null,372031.84,391866.57,426000.98,352953.66000000003,420061.15,374170.73,404117.81,427027.19,363249,248673.26,319519.15000000002,327253.38,null,336540.33,344075.13,306873.26,318921.28999999998,304828.88,340471.02,441077.5,405316.32,374330.16000000003,366881.03,428464.07,-9787.5]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,41.08,0]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,64.34,0,0,0,0]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,null,0,0,0,17.080000000000002,-17.080000000000002,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172,null,122911.96,null,115485.12,108492.7,134855.71,134616.76,171132.59,125604.92,116043.45,133384.15,110678.66,109282.58,137591.82,102563.19,null,263752.03999999998,99111.260000000009,132712.56,183480.07,147448.07,161081.79,202681.56,163552.9,154617.86000000002,168965.39,104244.74,0]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013,null,188912.43,null,162136.21,154546.36000000002,83655.59,46219.23,59042.270000000004,160407.34,107599.58,122742.36,12802.710000000001,95424.8,115114.25,158103.85,null,178812.53,40869.72,13553.710000000001,73029.31,1813.2,82902.210000000006,89646.41,88624.99,22135.350000000002,137585.53,82892.350000000006,0]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976,null,198194.17,null,171562.82,113800.15000000001,192909.48,73195.990000000005,26350.34,297633.69,306248.52,260968.33000000002,47978.450000000004,187378.03,277619.22000000003,320071.87,null,293674.01,108042.89,28337.16,201531.73,56715.14,92368.08,379391.47000000003,285011.39,73936.820000000007,358832.84,260340.62,0]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"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,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249,null,4333.17,null,5801.35,857.08,4719.1099999999997,618.24,254.96,6030.3,6682.6900000000005,2315.2600000000002,2943.89,5479.62,9491.08,-773.37,null,1444.38,-433.93,1801.63,16578.740000000002,6537.93,13658.29,6851.37,12544.92,4144.83,4963.2,4182.45,0]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794,null,387516.82,null,535082.44999999995,391184.84,504702.22000000003,393753.88,335032.78999999998,1478949.49,348728.53,658988.77,383201.15,355781.25,373319.78,444638.68,null,417841.51,352355.37599999999,381726.44,374041.75,455065.62,412492.9,448311.9,264385.36,343775.75799999997,402701.31199999998,443736.08,-10587.460000000001]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2,null,4552.96,null,4014,4692.68,4482.46,4342,3972.35,5250.72,4125.12,4268.49,3753.34,3617.8,4441.55,5032.84,null,4967.41,5161.9800000000005,4254.84,4662.2,3472.2000000000003,3074.38,4032.86,3702.6,3908.36,3162.2000000000003,3688.78,0]
["%,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,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,0]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859,null,1834.8600000000001,null,1756.06,1133.3399999999999,2590.5,1254.77,1214.3,5019.08,6961.95,7083.39,485.72,4250.03,3238.11,3197.64,null,2913.4700000000003,2114.9499999999998,226.6,944.17000000000007,339.90000000000003,1321.84,2266.02,1548.45,566.51,1737.28,1586.21,0]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578,null,9.36,null,8.4600000000000009,5.43,12.41,6.01,5.82,24.05,33.380000000000003,33.950000000000003,2.3199999999999998,20.37,15.52,15.32,null,14.22,10.33,1.1100000000000001,4.62,1.6600000000000001,6.46,10.93,7.46,2.73,8.3800000000000008,7.65,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N500-509_EXC_501",null,"Steam Power Operations",null,null,1329377.1999999997,1240350.48,89026.719999999739,7.1775454950442505E-2,null,12972998.696000004,14511564.340000002,-1538565.6439999975,-0.106023417458796,null,null,3594876.2199999993,3218210.61,376665.6099999994,0.11704193902958993,null,14333102.096000003,15822022.180000002,-1488920.0839999989,-9.4104284968206178E-2,null,1310457.8400000001,null,1367877.82,1166579.1499999999,1364215.7299999997,1006974.4500000001,1017264.44,2453089.2199999997,1300541.03,1616811.89,967952.39,1009907.7400000001,1240350.48,1360103.4000000001,null,1500153.0699999998,951500.87599999993,869680.48,1173387.0499999998,976415.77000000014,1107570.1399999999,1574463.1900000004,1224951.9000000001,820468.68799999997,1445030.3319999997,1329377.1999999997,-20374.96]
[]
["%,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,0,0,{"$f":"+F139-G139","v":0},{"$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":0},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,0,0,{"$f":"+Q140-R140","v":0},{"$f":"IF(R140<0,IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/(-R140)))),IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/R140))))","v":0},null,-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,0,0,{"$f":"+F141-G141","v":0},{"$f":"IF(G141<0,IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/(-G141)))),IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/G141))))","v":0},null,0.01,1637.46,{"$f":"+K141-L141","v":-1637.45},{"$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,0.01,0,{"$f":"+Q141-R141","v":0.01},{"$f":"IF(R141<0,IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/(-R141)))),IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/R141))))","v":"N.M."},null,-1637.45,1637.46,{"$f":"+V141-W141","v":-3274.91},{"$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,5071677.3499999996,6995636.3300000001,{"$f":"+F143-G143","v":-1923958.9800000004},{"$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":-0.27502272691753837},null,103906502.18000001,82097489.409999996,{"$f":"+K143-L143","v":21809012.770000011},{"$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":0.26564774302761485},null,null,23543458.609999999,28672450.539999999,{"$f":"+Q143-R143","v":-5128991.93},{"$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":-0.17888223131973707},null,110816728.63000001,92205260.709999993,{"$f":"+V143-W143","v":18611467.920000017},{"$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":0.20184822185510654},null,10107771.300000001,null,17773264.030000001,5535959.6100000003,3448491.5,7214323.6299999999,8158723.0300000003,3209524.98,3380128.95,4704623.1399999997,12738783.189999999,8938031.0199999996,6995636.3300000001,6910226.4500000002,null,15205502.66,14508733.279999999,14301194.83,7405117.8099999996,10541889.76,6715935.2800000003,7717470.2999999998,3967199.65,10258070.890000001,8213710.3700000001,5071677.3499999996,-5978086.3899999997]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778,null,76088.320000000007,null,76088.320000000007,71179.39,76088.320000000007,73633.86,76088.34,0,0,0,0,0,0,0,null,0,0,0,0,0,0,64124.29,32587.75,31536.54,32587.75,31536.54,0]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952,null,0,null,0,0,0,0,0,220058.25,191456.44,201548.44,201548.44,201548.44,201548.44,201548.44,null,201548.44,201548.44,201548.44,201548.44,1043329.69,483018.55,0,-448262.49,0,-32126.82,0,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,387596438.63999999]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571,null,-17.54,null,21.150000000000002,-113.36,-64.02,-71.12,440.40000000000003,1324.51,2809.82,835.77,196.70000000000002,224.95000000000002,-52.28,-640.23,null,-507.21000000000004,-183.3,-448.96000000000004,-477.24,-806.03,891.5,-75.47,666.12,-278.40000000000003,-993.12,-55.370000000000005,0]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,"N.M.",null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719,null,2096.9499999999998,null,5866.1900000000005,-103.19,-592.6,2261.9299999999998,6777.75,8576.02,20906.600000000002,9290.4500000000007,4686.16,2240.5,327,-4170.8100000000004,null,-3524.71,-5794.71,-7222.49,-8456.7800000000007,-9252.3000000000011,-4019.14,-2432.77,3370.29,-4706.82,-8561.5,-5256.76,4541.4000000000005]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-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,286667.43,273119.37,271025.49,273005.67,274383.7,271549.28999999998,266154.98,268149.33,266645.7,262768.59999999998,244671.13,-245564.64]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0,null,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,119573]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863,null,70955.91,null,91879.98,77452.86,86439.48,87197.85,87178.650000000009,95135.13,94963.8,95302.24,95899.94,95438.39,96936.35,94990.6,null,3383.75,46795.03,47260.05,46811.54,37522.050000000003,26888.600000000002,26837.71,58868.57,37065.79,46995.64,42721.440000000002,-42865.04]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505,null,48878.97,null,75534.5,45628.26,33935.97,45967.590000000004,66854.820000000007,36486.33,64452.78,41150.629999999997,51718.21,67924.42,25831.31,43038.270000000004,null,127637.02,72549.02,76947.600000000006,72784.06,47347.26,108302.07,74426.03,49743.75,59902.75,395562.56,-100532.22,-136837.26]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M.",null,-1088.77,null,-12297.58,6922.12,-1249.72,-1151.67,-1269.57,-368.62,-1429.01,-915.66,-415.46000000000004,-838.15,-415.21000000000004,-226210.47,null,215934.81,-1993.79,-1023.0600000000001,-274.49,-585.84,-961.09,-3196.69,-2761.37,-1224.51,-384669.63,842964.84,-101636.21]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328,null,1126033.5900000001,null,-668644.78,623788.69000000006,417183.27,-238954.63,479388.52,1941715.06,1798813.47,1355816.8599999999,118406.53,892702.71999999997,1176708.82,715522.54,null,783482.6,147910.84,407887.99,784752.9,754909.63,3619595.0300000003,1838939.8900000001,1322426.52,914313.81,2318897.42,4789574.6900000004,-4571268.7]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941,null,-16570.760000000002,null,22601.9,15333.01,20764.8,48655.67,58105.590000000004,53689.01,50108.69,39734.11,49916.25,70002.990000000005,18994.22,22069.79,null,102438.71,38724.19,133141.66,111429.76000000001,63425.69,95618.73,140539.29,107907.97,54373.06,77606.97,43229.24,-40055.56]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493,null,8057.24,null,-4050.03,2871.71,9214.36,4580.6400000000003,-1331.14,-25283.119999999999,-13531.64,1800.21,-7120.51,-9647.17,3151.53,3460,null,-8869.23,786.63,-34856.53,-28724.06,-21726.2,-5237.4400000000005,-13288.33,-9614.59,-2078.36,-27942.9,9214.0500000000011,-2901.54]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998,null,86031,null,376439.96,14457.050000000001,27749.86,103994.7,133110.39000000001,165939.33000000002,71295.92,79936.100000000006,49779.31,73840.56,71136.070000000007,122718.14,null,2956748.73,184745.69,171586,195018.63,131393.69,115041.68000000001,165760.06,79512.820000000007,41149.68,229398.45,116805.13,-99026.98]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365,null,441828.95,null,180862.84,268807.24,407981.07,481032.21,322176.43,814272.95000000007,1667353.98,403971.15,383976.19,853123.14,322603.07,837583.09,null,1254434.8700000001,539257.41,671542.15,638168.13,-356477.75,652934.32000000007,-639690.30000000005,176273.08000000002,507553.42,352130.73,477418.13,-436284.87]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,-0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916,null,-249040.19,null,-982881.57000000007,-196844.43,-664425.31000000006,-509625.93,-1060831.49,-356099.49,-737819.27,-379914.83,-471510.29000000004,-1162769.67,-468053.3,-564350.74,null,-4080094.46,-461599.88,-236460.55000000002,-617167.97,-647292.26,-77097.56,-229459.49,96096.39,-640803.32999999996,-933982.99,-792207.81,755413.20000000007]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394,null,11679.2,null,-12245.48,-43.87,1.53,-204.5,-15484.78,-8086.54,-5.4,-13543.07,-6653.5,-5.95,-3826.88,-4175.88,null,-11216.43,-2505.7600000000002,-2365.08,-2498.5300000000002,-18184.939999999999,-356.27,-12729.52,-9779.7900000000009,-18699.27,-53378.42,1335,87.9]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,92520.62,"N.M.",null,null,92805.89,0,92805.89,"N.M.",null,92520.62,0,92520.62,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-285.27,0,15770.18,48466.54,28569.170000000002,0]
["%,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,0,893805.54,-893805.54,"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,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791,null,390342.23,null,1086234.28,337365.55,311775.13,253246.82,261156.69,514991.33,687693.58,495765.16000000003,267426.59000000003,399474.89,446469.41000000003,589842.22,null,1575293.8399999999,603005.29,166161.61000000002,428411.60000000003,203143.94,547423.21,1107461.48,794704.73,314638.01,169132.19,360837.89,-388974.28]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966,null,-178377.94,null,-348522.83,-119399.23,-99483,-103147.88,-189871.04,-184463.02,-319277.44,-252490.44,-133839.98000000001,-174055.51,-115998.35,-294026.03999999998,null,-720312.77,-267904.83,-230131.31,-212977.36000000002,-178636.44,-279161.09000000003,-425874.15,-239304.5,-198265.14,-249617.73,-245826.45,227135.87]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849,null,-96.460000000000008,null,0,-8.8000000000000007,-1514.08,-428.93,-519.13,75.58,-57.730000000000004,-395.26,-29.86,-5.0600000000000005,-21.7,-12.81,null,-934.65,-419.65000000000003,-242.85,-371.77,0,-288.03000000000003,0,0,-327.29000000000002,0,-69.540000000000006,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681,null,4177.21,null,5548.93,5216.7700000000004,5759.68,5316.04,4751.2700000000004,4278.08,5800.75,6203.04,6428.24,7474.29,6743.02,6355.16,null,5359.34,4293.0600000000004,3576.8,3967.26,2782.06,3584.03,5757.33,3313.8,4948.2,4293.59,4707.01,0]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-2,null,45218.71,null,63905.75,67993.399999999994,59577.440000000002,62928.36,65870.64,137783.09,55621.46,63735.520000000004,57654.020000000004,58441.39,53459.020000000004,51339.46,null,65627.83,64770.11,62054.19,59972.58,62901.43,61090.1,82871.34,64405.17,63767.86,68234.290000000008,64761.3,0]
["%,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,10866501.760000005,9018136.709999999,1848365.0500000063,0.20496085937025083,null,131902166.59000005,99792417.530000016,32109749.060000032,0.3217654192047914,null,null,32859220.52,33073550.930000011,-214330.41000001132,-6.4804172510426975E-3,null,140577862.31,112609020.93000002,27968841.37999998,0.24837123304167577,null,12816603.400000004,null,18116796.790000007,7671283.2199999988,3566546.15,7696902.4200000009,8654861.3900000006,6811038.7399999993,7177973.9199999999,7023463.9699999988,13579654.749999998,10475759.470000001,9018136.709999999,8675695.7200000007,null,17839270.719999995,15826263.439999996,15881602.979999999,9230468.1099999994,11810494.140000001,12215178.770000001,10043737.709999999,6195930.2000000002,11583779.769999998,10408938.989999996,10866501.760000005,376659688.53999996]
[]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,149.61000000000001,0,{"$f":"+F175-G175","v":149.61000000000001},{"$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,1143.1600000000001,0,{"$f":"+K175-L175","v":1143.1600000000001},{"$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,425.68,0,{"$f":"+Q175-R175","v":425.68},null,null,1143.1600000000001,0,{"$f":"+V175-W175","v":1143.1600000000001},{"$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,0,0,0,25.32,120.97,78.59,243.12,249.48000000000002,153.79,122.28,149.61000000000001,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,7754.85,"N.M.",null,null,2391.2600000000002,0,2391.2600000000002,null,null,7754.85,0,7754.85,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,154.41,217.33,-136.13,2099.44,1636.25,775.81000000000006,616.48,631.95000000000005,751.76,1007.5500000000001,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,382.8,"N.M.",null,null,-384.71000000000004,0,-384.71000000000004,null,null,382.8,0,382.8,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,-14.26,633.47,167.23,-788.53,103.28,81.960000000000008,171.49,306.93,-645.16,-46.480000000000004,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,18.48,"N.M.",null,null,-78.78,0,-78.78,null,null,18.48,0,18.48,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,53.61,53.07,-9.42,11.93,-62.92,-27.79,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,4.33,"N.M.",null,null,2.2600000000000002,0,2.2600000000000002,null,null,4.33,0,4.33,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0699999999999998,8.32,-8.32,0,0,0,0,0,0,2.2600000000000002,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5580",null,"Solar and Wind Operations Expenses",null,null,1085.1500000000001,0,1085.1500000000001,"N.M.",null,9303.619999999999,0,9303.619999999999,"N.M.",null,null,2355.71,0,2355.71,null,null,9303.619999999999,0,9303.619999999999,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,142.22,859.12000000000012,48.099999999999987,1431.8799999999999,1871.7299999999998,1153.96,1028.03,1104.6000000000001,165.95999999999998,1085.1500000000001,0]
[]
["%,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,225901.82,125215.99,{"$f":"+F186-G186","v":100685.83},{"$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":0.80409722432414577},null,2221514.13,1968674.0899999999,{"$f":"+K186-L186","v":252840.04000000004},{"$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":0.12843163898195056},null,null,654285.82000000007,486949.47000000003,{"$f":"+Q186-R186","v":167336.35000000003},{"$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":0.34364212368893227},null,2317612.17,2137669.94,{"$f":"+V186-W186","v":179942.22999999998},{"$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":8.4176807014463603E-2},null,168995.85,null,226312.48,177789.39,192333.2,173195.5,184209.88,137056.33000000002,178382.53,212445.31,214648.84,147084.64000000001,125215.99,96098.040000000008,null,228555.82,190482.01,174554.21,185380.88,127650.46,212175.87,258645.99000000002,189783.07,226452.98,201931.02000000002,225901.82,-90.11]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399,null,18683.850000000002,null,33127.11,33085.61,31198.84,30760.07,30590.93,30121.74,34160.410000000003,36512.020000000004,33511.410000000003,32035.74,28185.56,32795.81,null,39358.120000000003,35577.94,33249.93,103888.42,48131.090000000004,54208.05,64520.68,55995.37,60235.590000000004,63095.82,59808.9,0]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"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,-105.54,-209.83,0]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741,null,2485.27,null,714.26,9941.76,2472.86,8597.01,4271.6099999999997,13322.58,6675.4000000000005,9127.24,3221.78,4624.46,4952.04,9339.5,null,6581.16,7185.07,3995.46,7351.26,7077.3,12356.26,8280.9699999999993,12482.78,5608.58,9864.81,7907.1900000000005,-5800.33]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-2,null,114824.86,null,177950.44,98439.81,94710.36,145525.28,103350.43000000001,110596.15000000001,66356.31,98323.12,87421.78,105296.06,117890.6,110241.52,null,144999.86000000002,133517.82,101289.53,146971.6,103893.98,101015.23,74683.55,101237.23,86644.62,86514.87,104475.85,-86857.17]
["%,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,0,11964.350000000002,-11964.350000000002,"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,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056,null,3003.27,null,6337.1500000000005,7074.21,6579.4400000000005,5501.97,4245.08,4827.24,5156.3500000000004,6422.07,6692.7,13046.32,7626.03,4572.76,null,5237.07,5257.11,3852.76,17798.100000000002,16125.02,2751.7400000000002,3325.84,2540.7000000000003,3553.13,20632.64,10177.36,0]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,5.36,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559,null,535.54999999999995,null,1549.07,2765.6,573,2070.15,1093.04,3350.4300000000003,3299.2000000000003,3185,1096.96,1328.13,1379.39,2638.2000000000003,null,3336.66,2383.17,887.63,1730.27,1108.19,3382.46,953.49,6494.27,1510.57,2987.9700000000003,2038.39,-1724.57]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542,null,25909.65,null,68948.570000000007,55784.36,22683.59,37449.89,26619.95,27992.28,30489.86,34253.879999999997,29931.97,30039.13,32919.86,30769.11,null,59349.11,44773.07,24292.170000000002,34095.870000000003,14289.28,31652.36,7187.72,55073.630000000005,24232.84,26155.4,28725,-25824.02]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206,null,14956.52,null,15476.45,18953.3,11834.380000000001,20186.86,23692,19668.21,19006.8,15004.95,29973.27,861.30000000000007,28697.55,141.55000000000001,null,25544.2,17002.71,28419.13,31279.02,28896.07,28263.510000000002,30018.81,25540.66,18115.650000000001,29046.670000000002,59458.43,-3803.09]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2,null,807.6,null,1068.23,2437,1918.73,790.76,5563.56,1827.21,640.05000000000007,785.94,13400.01,-2652.06,722.81000000000006,680.9,null,864.88,732.27,1692.6200000000001,904.92000000000007,2268.44,3344.88,3243.07,1857.3400000000001,3281.4500000000003,881.04,9156.2100000000009,433.82]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,0,null,0,0,0,0,0,0,15.85,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2,null,8842.5,null,11478,8179.5,6891,6115.5,6693,8349,8614.5,8433,6781.5,6175.5,6622.5,8956.5,null,15075,9775.5,7228.5,6552,6016.5,7993.5,9369,8422.5,7107,6253.5,6985.5,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,77707980.579999998]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3,null,108405.78,null,173455.56,173773.47,173081.5,173766.30000000002,173725.86000000002,170484.08000000002,170512.22,170519.23,170593.13,170512.23,170667.06,170438.30000000002,null,167900.46,178658.29,169087.17,173806.15,173770.52,173337.14,172514.6,168427.80000000002,172514.58000000002,172514.55000000002,117768.74,-117761.61]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121,null,-4535.4000000000005,null,17805.91,14028.62,13616.74,11770.97,12613.19,13746.02,15142.11,14278.87,12454.03,12289.300000000001,12384.130000000001,15917.140000000001,null,19216.27,14587.66,13698.220000000001,12070.45,11519.97,13654.09,15493.06,13760.82,11522.91,11322.4,13050.18,-13017.6]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2,null,5964609.1299999999,null,6323262.7699999996,5913412.0600000005,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,null,6501533.21,5869421.5899999999,6501533.21,6290829.3399999999,6501533.21,6290829.3399999999,6501533.21,6501533.21,6290829.3399999999,6501533.21,6291358.9299999997,-6291089.7699999996]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213,null,452661.10000000003,null,458249.12,458249.11,458249.12,458249.11,458249.11,458249.12,458249.12,458249.11,458249.10000000003,458249.14,458249.11,458249.12,null,398850.65,398850.64,398850.66000000003,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,398883.66000000003,-398867.15]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033,null,-9994705,null,-5210,1688,-298648,-102991,-316247,-2216889,-126801,-146912,-148698,-150865,-147355,-1164502,null,-147629,-86875,-119381,-117156,-117469,8170676,171641,235247,306708,240243,243540,-2569069]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165,null,60604.54,null,72919.290000000008,71425.540000000008,72269.990000000005,72172.400000000009,72270.009999999995,72172.460000000006,72347.77,72425.39,72250.12,72347.680000000008,72250.11,78947.759999999995,null,84543.12,74451.600000000006,127048.53,90871.650000000009,91257.49,90871.66,91257.45,91143.26,90757.440000000002,91200.320000000007,90822.040000000008,-90818.17]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M.",null,-875762.35,null,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4565.51,null,793952,793952,793952,793952,793952,793952,586515,586515,586515,586515,586515,0]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-15726307,0,875308.06,0]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-2,null,-78573.25,null,174796.82,56092.65,51714.340000000004,49411.67,51892.200000000004,423275.98,43320.89,73885.69,46027.31,65165.32,46055.69,113415.74,null,43287.71,68253.070000000007,58513.68,76585.19,44850.23,250785.13,-52578.14,104293.39,87683.25,93127.41,63225.14,849.33]
["%,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,0,1685078.67,-1685078.67,"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,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2,null,313.49,null,277.68,358.63,334.24,321.63,292.8,239.28,285.14,262.8,244.95000000000002,258.13,255.81,405.62,null,268.33,363.53000000000003,278.08,277.29000000000002,277.29000000000002,355.43,252.07,257.31,251.06,264.04000000000002,276.20999999999998,0]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,1630.19,0,100,19.29]
["%,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,0,0,0,0,0,0,0,0,0,0,0,374039.65500000003]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N560-567",null,"Transmission Operations",null,null,9195278.1400000006,7089624.1600000011,2105653.9799999995,0.29700502205465279,null,84924175.959999993,79333918.860000014,5590257.0999999791,7.0464905557798871E-2,null,null,10395886.050000003,21543956.580000002,-11148070.529999999,-0.51745697168500315,null,91221240.200000003,75774717.470000014,15446522.729999989,0.20384797523152001,null,-3559201.3900000006,null,9015506.5399999991,5210200.080000001,9067490,7215798.9900000002,7170956.2700000005,5401294.0300000003,7313684.129999999,7395032.2400000002,7160705.7799999993,7293626.6399999997,7089624.1600000011,6297064.2400000002,null,8391016.9100000001,7758402.21,8323222.3899999997,8255972.1600000011,8253836.290000001,16640535.460000001,8345787.5100000026,8559516.9800000023,-7342220.8699999992,8542828.7800000012,9195278.1400000006,68478600.085000008]
[]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,6734.4000000000005,3642.67,{"$f":"+F217-G217","v":3091.7300000000005},{"$f":"IF(G217<0,IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/(-G217)))),IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/G217))))","v":0.84875379872456203},null,76758.990000000005,64002.57,{"$f":"+K217-L217","v":12756.420000000006},{"$f":"IF(L217<0,IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/(-L217)))),IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/L217))))","v":0.19931105891529052},null,null,19139.920000000002,9865.77,{"$f":"+Q217-R217","v":9274.1500000000015},{"$f":"IF(R217<0,IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/(-R217)))),IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/R217))))","v":0.94003306381559681},null,84571.62000000001,64776.83,{"$f":"+V217-W217","v":19794.790000000008},{"$f":"IF(W217<0,IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/(-W217)))),IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/W217))))","v":0.30558441961423566},null,774.26,null,3045.9500000000003,8122.2300000000005,1816.04,6544.22,2751.9900000000002,9983.3700000000008,11683.22,10189.780000000001,3291.59,2931.51,3642.67,7812.63,null,6761.1900000000005,7074.43,2192.08,4530.45,5431,7744.2300000000005,4983.45,18902.240000000002,5308.89,7096.63,6734.4000000000005,-5517.01]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,{"$f":"+F218-G218","v":17190.73000000001},{"$f":"IF(G218<0,IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/(-G218)))),IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/G218))))","v":0.16632343958908352},null,1185403.3600000001,1262174.24,{"$f":"+K218-L218","v":-76770.879999999888},{"$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":-6.0824312180543225E-2},null,null,302414.47000000003,287658.76,{"$f":"+Q218-R218","v":14755.710000000021},{"$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":5.1295882663194473E-2},null,1294407.7200000002,1314935.8799999999,{"$f":"+V218-W218","v":-20528.159999999683},{"$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":-1.5611529286127385E-2},null,52761.64,null,329649.67,3267.27,89771.62,126774.7,83306.350000000006,99270.1,117600.83,124874.94,105508.56,78792.97,103357.23,109004.36,null,158273.45000000001,149555.78,80954.13,101728.7,94620.05,81406.89,53996.14,162453.75,104306.15000000001,77560.36,120547.96,-84371.12]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N575-576",null,"Regional Market Expense",null,null,127282.36,106999.9,{"$f":"+F219-G219","v":20282.460000000006},{"$f":"IF(G219<0,IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/(-G219)))),IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/G219))))","v":0.18955587808960575},null,1262162.3500000001,1326176.81,{"$f":"+K219-L219","v":-64014.459999999963},{"$f":"IF(L219<0,IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/(-L219)))),IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/L219))))","v":-4.8269928653027767E-2},null,null,321554.39,297524.53000000003,{"$f":"+Q219-R219","v":24029.859999999986},{"$f":"IF(R219<0,IF(S219=0,0,IF(OR(R219=0,Q219=0),\"N.M.\",IF(ABS(S219/R219)>=10,\"N.M.\",S219/(-R219)))),IF(S219=0,0,IF(OR(R219=0,Q219=0),\"N.M.\",IF(ABS(S219/R219)>=10,\"N.M.\",S219/R219))))","v":8.0765979195059928E-2},null,1378979.34,1379712.71,{"$f":"+V219-W219","v":-733.36999999987893},{"$f":"IF(W219<0,IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/(-W219)))),IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/W219))))","v":-5.3153819246898066E-4},null,53535.9,null,332695.62,11389.5,91587.659999999989,133318.91999999998,86058.340000000011,109253.47,129284.05,135064.72,108800.15,81724.479999999996,106999.9,116816.99,null,165034.64000000001,156630.21,83146.210000000006,106259.15,100051.05,89151.12,58979.59,181355.99,109615.04000000001,84656.99,127282.36,-89888.12999999999]
[]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,{"$f":"+F221-G221","v":-1.83},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":"N.M."},null,0,0,{"$f":"+K221-L221","v":0},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":0},null,null,0,0,{"$f":"+Q221-R221","v":0},null,null,0,0,{"$f":"+V221-W221","v":0},{"$f":"IF(W221<0,IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/(-W221)))),IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/W221))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1.83,-1.83,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F222-G222","v":0},{"$f":"IF(G222<0,IF(H222=0,0,IF(OR(G222=0,F222=0),\"N.M.\",IF(ABS(H222/G222)>=10,\"N.M.\",H222/(-G222)))),IF(H222=0,0,IF(OR(G222=0,F222=0),\"N.M.\",IF(ABS(H222/G222)>=10,\"N.M.\",H222/G222))))","v":0},null,0,0,{"$f":"+K222-L222","v":0},{"$f":"IF(L222<0,IF(M222=0,0,IF(OR(L222=0,K222=0),\"N.M.\",IF(ABS(M222/L222)>=10,\"N.M.\",M222/(-L222)))),IF(M222=0,0,IF(OR(L222=0,K222=0),\"N.M.\",IF(ABS(M222/L222)>=10,\"N.M.\",M222/L222))))","v":0},null,null,0,0,{"$f":"+Q222-R222","v":0},null,null,0,0,{"$f":"+V222-W222","v":0},{"$f":"IF(W222<0,IF(X222=0,0,IF(OR(W222=0,V222=0),\"N.M.\",IF(ABS(X222/W222)>=10,\"N.M.\",X222/(-W222)))),IF(X222=0,0,IF(OR(W222=0,V222=0),\"N.M.\",IF(ABS(X222/W222)>=10,\"N.M.\",X222/W222))))","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,-1.83,0,{"$f":"+F223-G223","v":-1.83},{"$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":"N.M."},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,{"$f":"+Q223-R223","v":0},null,null,0,0,{"$f":"+V223-W223","v":0},{"$f":"IF(W223<0,IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/(-W223)))),IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/W223))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,1.83,-1.83,0]
[]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,{"$f":"+F225-G225","v":-517308.74000000005},{"$f":"IF(G225<0,IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/(-G225)))),IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/G225))))","v":-4.0517358688798035},null,355935.35000000003,964857.33000000007,{"$f":"+K225-L225","v":-608921.98},{"$f":"IF(L225<0,IF(M225=0,0,IF(OR(L225=0,K225=0),\"N.M.\",IF(ABS(M225/L225)>=10,\"N.M.\",M225/(-L225)))),IF(M225=0,0,IF(OR(L225=0,K225=0),\"N.M.\",IF(ABS(M225/L225)>=10,\"N.M.\",M225/L225))))","v":-0.63110053794170784},null,null,-446901.43,269571.07,{"$f":"+Q225-R225","v":-716472.5},{"$f":"IF(R225<0,IF(S225=0,0,IF(OR(R225=0,Q225=0),\"N.M.\",IF(ABS(S225/R225)>=10,\"N.M.\",S225/(-R225)))),IF(S225=0,0,IF(OR(R225=0,Q225=0),\"N.M.\",IF(ABS(S225/R225)>=10,\"N.M.\",S225/R225))))","v":-2.6578241500469617},null,584009.10000000009,1099147.46,{"$f":"+V225-W225","v":-515138.35999999987},{"$f":"IF(W225<0,IF(X225=0,0,IF(OR(W225=0,V225=0),\"N.M.\",IF(ABS(X225/W225)>=10,\"N.M.\",X225/(-W225)))),IF(X225=0,0,IF(OR(W225=0,V225=0),\"N.M.\",IF(ABS(X225/W225)>=10,\"N.M.\",X225/W225))))","v":-0.4686708369412052},null,134290.13,null,-26037.62,65478.6,-49682.8,227275.03,296542.68,-79757.59,353198.19,-91730.23,170748.04,-28852.799999999999,127675.83,228073.75,null,-27859.279999999999,259916.83000000002,250455.52000000002,85589.78,204283.14,188720.03,-153811.89000000001,-4457.3500000000004,-673.2,-56595.32,-389632.91000000003,-214294.13]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601,null,450.52,null,26.310000000000002,-14.120000000000001,2.2600000000000002,2.6,-5.68,-11.370000000000001,0,527.4,432.47,36.61,0,51.59,null,78.67,110.11,117.53,419.97,1100.74,587.23,0,0,120.89,108.7,43.980000000000004,0]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2,null,26685.9,null,21781.37,25595.7,31553.280000000002,30502.86,39264.340000000004,25480.850000000002,118584.33,-47399.06,43054.37,25715.65,42962.6,30332.27,null,19031.36,44340.39,17424.900000000001,32495.32,18002.68,35364.840000000004,27294.53,40688.97,38868.21,44668.78,57941.770000000004,0]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443,null,40880.340000000004,null,6482.92,65524.270000000004,32329.41,4891.1000000000004,40579.270000000004,807.94,21857.38,37086.14,41272.89,-30936.93,47653.340000000004,14400.15,null,81851.87,137166.35,178697.1,67282.720000000001,126467.99,74396.83,54720.32,69487.3,103742.99,125719.3,152031.98000000001,-25238.43]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2,null,17313.13,null,27968.58,28849.61,10019.98,39142.54,33878.870000000003,32914.270000000004,25421.71,26525.040000000001,31114.15,36249.79,18151.350000000002,16507.22,null,31577.87,35047.71,23454.62,48212.959999999999,37663.68,33918.879999999997,39755.31,18170.84,39156.71,16246.26,6518.3,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569,null,2848.33,null,6330.41,2869.07,1997.1100000000001,1160.46,2753.43,1226.1300000000001,5644.26,1081.05,2108.06,7036.58,144.65,7894.8200000000006,null,1742.33,695.43000000000006,-10.950000000000001,1492.41,3843.41,2718.7000000000003,2344.91,1505.19,3045.77,648.26,3149.53,35.880000000000003]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-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,74030.95,127798.18000000001,82762.38,105498.79000000001,123265.90000000001,104288.19,226862.45,99319.96,95867.23,113949,90075.28,-4200.83]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2,null,17911.11,null,16418.05,21743.13,17805.04,21572.57,22160.350000000002,13152.1,13811.03,12664.1,11749.94,9004.34,16738.93,15136.14,null,9974.07,14532.89,11523.08,18746.560000000001,12064.960000000001,16502.64,22058.53,13648.2,24769.850000000002,23112.65,18793.34,-874.49]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464,null,119543.22,null,497000.78,215982.11000000002,408140.89,252490.26,341792.89,2478898.7400000002,279766.21000000002,428607.8,215748.7,240983.51,289835.21000000002,636576.19000000006,null,61915.56,254890.329,310788.06,299234.55,280165.53999999998,731405.32000000007,-137904.32000000001,288538.07,227184.11000000002,225863.823,234674.587,-11148.050000000001]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2,null,53662.6,null,83345.13,77124.83,77124.83,78266.83,77148.83,55976.75,73586.37,74246.62,84258.42,135019.13,91249.26,77763.839999999997,null,156603.75,74350.880000000005,74980.44,75658.150000000009,75080.84,97623.790000000008,77077.09,76475.650000000009,76457.42,75299.87,76457.42,0]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714,null,37594.39,null,29297,1448.34,1448.34,19466.900000000001,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,null,1031.414,1031.414,1031.414,1031.414,42245.663999999997,5210.9140000000007,1031.414,1031.414,1031.414,1031.414,1031.414,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N580-589",null,"Distribution Expense",null,null,251084.69099999993,749528.84,-498444.14900000003,-0.66500996679460667,null,7456213.1129999999,10004167.530000001,-2547954.4170000013,-0.25468929917050287,null,null,1430708.8220000002,1899949.83,-469241.00799999991,-0.24697547303130626,null,8561962.2230000012,10550719.24,-1988757.0169999991,-0.18849492359347428,null,546551.71,null,768119.74,650369.59,673514.26,782719.45,1004303.7899999999,2626404.83,1006390.1399999999,592395.9,700130.92,450290.07,749528.84,1105749.1100000001,null,409978.56400000001,949880.51300000015,951224.09399999992,735662.62400000007,924184.54399999999,1290737.3640000003,159428.34399999998,604408.24400000006,609571.39399999997,570052.73699999996,251084.69099999993,-255720.04999999996]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N814-826,N871-881",null,"Gas Operations",null,null,0,0,{"$f":"+F238-G238","v":0},{"$f":"IF(G238<0,IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/(-G238)))),IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/G238))))","v":0},null,0,0,{"$f":"+K238-L238","v":0},{"$f":"IF(L238<0,IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/(-L238)))),IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/L238))))","v":0},null,null,0,0,{"$f":"+Q238-R238","v":0},{"$f":"IF(R238<0,IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/(-R238)))),IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/R238))))","v":0},null,0,0,{"$f":"+V238-W238","v":0},{"$f":"IF(W238<0,IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/(-W238)))),IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/W238))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1739.54,1782.27,{"$f":"+F240-G240","v":-42.730000000000018},{"$f":"IF(G240<0,IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/(-G240)))),IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/G240))))","v":-2.3975043063060041E-2},null,20686.54,11640.99,{"$f":"+K240-L240","v":9045.5500000000011},{"$f":"IF(L240<0,IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/(-L240)))),IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/L240))))","v":0.77704301781893137},null,null,5829.51,5839.7,{"$f":"+Q240-R240","v":-10.1899999999996},{"$f":"IF(R240<0,IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/(-R240)))),IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/R240))))","v":-1.7449526516772438E-3},null,22585.72,12001.93,{"$f":"+V240-W240","v":10583.79},{"$f":"IF(W240<0,IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/(-W240)))),IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/W240))))","v":0.88184067062547444},null,360.94,null,751.23,835.06000000000006,505.36,885.92000000000007,571.82000000000005,514.23,847.26,890.41,1980.13,2077.3000000000002,1782.27,1899.18,null,1501.06,2275.79,2613.66,2016.54,1328.03,1714.6200000000001,1836.91,1570.42,1718.29,2371.6799999999998,1739.54,0]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,-267.32999999999993,-0.13887272727272723,null,30957.13,33100.43,-2143.2999999999993,-6.4751424679377251E-2,null,null,4552.74,7334.63,-2781.8900000000003,-0.37928157248559236,null,25187.81,37447.300000000003,-12259.490000000002,-0.32737981109452485,null,4346.87,null,-3683.59,2423.16,11225.72,2335.56,6695.66,-2947.44,5914.4000000000005,3802.33,3213.15,2196.48,1925,-5769.32,null,737.53,1589.16,1831.0900000000001,17475.21,1810.55,448.73,975.2,1536.92,1891.77,1003.3000000000001,1657.67,-2.25]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,4469.6899999999987,0.17216821423371351,null,401132.89,272711.22000000003,128421.66999999998,0.47090717426294365,null,null,117127.40000000001,68622.7,48504.700000000012,0.70683170437770615,null,424794.02,298593.18000000005,126200.83999999997,0.42265144836864643,null,25881.96,null,34478.43,23351.279999999999,26160.66,21402.62,28179.61,18243.73,28902.170000000002,23370.02,23013.4,19648.12,25961.18,23661.13,null,28337.190000000002,28731.7,34058.14,36976.99,37157.19,37451.78,47609.53,33682.97,31448.45,55248.08,30430.87,-939.61]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,1670.19,3.88506629448709,null,26884.91,22358.7,4526.2099999999991,0.20243618815047382,null,null,6888.45,1605.14,5283.3099999999995,3.2914948228814929,null,27753.64,26489.9,1263.739999999998,4.770648435818927E-2,null,4131.2,null,4250.24,4472.4800000000005,5196.08,3279.19,643.80000000000007,836.12,341.21,1734.44,626.95000000000005,548.29,429.90000000000003,868.73,null,2822.52,2651.58,2531.92,2244.83,2356.85,2233.08,3242.04,1913.64,2143.66,2644.7000000000003,2100.09,-1.56]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,11973.11,0.48783062617596945,null,345239.09,284591.77,60647.320000000007,0.21310285958023312,null,null,100410.94,77713.81,22697.130000000005,0.29206044588471475,null,368792.87,303955.40000000002,64837.469999999972,0.21331244649708467,null,19363.63,null,25404.03,27914.420000000002,24828.11,27063.88,22572.03,25117.260000000002,25281.03,28697.200000000001,28505.86,24664.37,24543.58,23553.78,null,28307.82,31604.54,28742.400000000001,32454.350000000002,27637.93,30940.5,33742.81,31397.8,30967.23,32927.020000000004,36516.69,0]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,-3.1799999999930151,-1.5044785914792365E-5,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,-5.1965749685477264E-2,null,null,684276.03,666603.51,17672.520000000019,2.6511291547204753E-2,null,2707276.08,2847718.83,-140442.75,-4.9317632246720089E-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,230682.32,228377.5,244087.79,209897.15,229078.43,209993.97,261381.08000000002,210507.01,214145.29,258765.01,211365.73,-604.13]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,292.99,0.84320948571099663,null,8057.46,8546.24,-488.77999999999975,-5.719240274085443E-2,null,null,2064.41,1185.8,878.6099999999999,0.74094282341035578,null,8487.59,9010.23,-522.63999999999942,-5.8005178558149954E-2,null,463.99,null,1139.58,1107.43,1018.1700000000001,1145.77,993.31000000000006,855.69,595.89,504.6,414,424.33,347.47,430.13,null,628.44000000000005,487.23,761.83,746.34,670.2,860.34,850.67000000000007,988,618.06000000000006,805.89,640.46,0]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,-745.16999999999825,-1.4532042376299069E-2,null,601507.32999999996,571662.07999999996,29845.25,5.2207853282834504E-2,null,null,176697.22,163735.35,12961.869999999995,7.9163540432777624E-2,null,653183.63,618877.65999999992,34305.970000000088,5.5432555119213855E-2,null,47215.58,null,47889.270000000004,48174.61,49395.96,53203.71,52636.97,48787.44,50976.57,56862.200000000004,54495.58,57962.05,51277.72,51676.3,null,55165.8,51339.94,54010.19,51937.87,50165.83,52993.32,54230.64,54966.520000000004,63495.11,62669.56,50532.55,0]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,-2358.2200000000003,-0.43873452339978236,null,47496.17,49969.23,-2473.0600000000049,-4.9491657165819943E-2,null,null,12310.24,14155.31,-1845.0699999999997,-0.13034472576015643,null,52235.28,55056.11,-2820.8300000000017,-5.1235548606685104E-2,null,5086.88,null,4601.6400000000003,4961.78,4644.3900000000003,4066.15,5137.8900000000003,4189.4400000000005,4127.34,4085.29,3982.25,4798.01,5375.05,4739.1099999999997,null,4161.2300000000005,5107.53,4574.51,4431.1000000000004,4851.97,3788.39,4397.7300000000005,3873.4700000000003,3902.6,5390.81,3016.83,0]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,-189.59000000000003,-0.41138306644100164,null,3036.81,3171.21,-134.40000000000009,-4.2381299251705216E-2,null,null,794.37,1589.47,-795.1,-0.50022963629385897,null,3249.81,3392.53,-142.72000000000025,-4.2068898432733162E-2,null,221.32,null,110.07000000000001,0,33.299999999999997,103.82000000000001,526.23,497.3,311.02,0,596.94000000000005,531.66999999999996,460.86,213,null,524.91,229.12,227.01,268.72000000000003,244.87,267.2,211.96,268.64999999999998,265.10000000000002,258,271.27,0]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,8589.68,0.15129465670421463,null,549288.54,590009.25,-40720.709999999963,-6.9017070495081156E-2,null,null,196992.04,136736.68,60255.360000000015,0.44066712750375409,null,605161.25,642903.57999999996,-37742.329999999958,-5.8706050446942541E-2,null,52894.33,null,50328.24,38071.340000000004,86849.19,47373.78,82457.17,44396.08,41046.520000000004,62750.25,45429.67,34532.5,56774.51,55872.71,null,13325.970000000001,33122.75,30387.08,56047.5,52537.58,54183.23,48781.07,63911.32,57326.55,74301.3,65364.19,-2916.52]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,-12093.239999999998,-0.36469019740768405,null,266026,299596.82,-33570.820000000007,-0.11205332553262751,null,null,71457.59,80605.63,-9148.0400000000081,-0.11349132808713247,null,287511.56,323851.44,-36339.880000000005,-0.11221157454170963,null,24254.62,null,19813,27916.49,23785.54,46178.6,23628.43,35466.5,20999.65,21202.98,22193.24,25252.080000000002,33160.31,21485.56,null,17268.52,29079.23,25201.58,30989.15,21917.64,21838.600000000002,23020.32,25253.37,24161.200000000001,26229.32,21067.07,9.93]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,-4419.42,"N.M.",null,-314.60000000000002,34532.14,-34846.74,-1.009110353427271,null,null,-1.81,10229.32,-10231.129999999999,-1.0001769423578497,null,1032.9000000000001,36750.58,-35717.68,-0.97189432112363938,null,2218.44,null,3613.63,2514.9299999999998,2593.64,3537.28,3188.31,2167.3000000000002,3090.94,3596.79,2772.25,3037.65,4419.42,1347.5,null,-314.60000000000002,0,0,0,1.27,41.51,-42.78,1.81,0.38,-2.19,0,0]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,49.58,0,49.58,"N.M.",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,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1125.52,8246.44,-7120.92,-0.86351443774525727,null,796.87999999999988,-82156.290000000008,82953.170000000013,1.0096995616525528,null,-99917.13,null,1104.97,4609.34,-3574.61,3877.89,67757.13,-66205.17,1179.67,765.18000000000006,85.75,7657.72,502.97,2502.41,null,-5859.01,6.5,179.07,3739.75,-2494.38,145.91,878.48,572.63,280.83,751.78,92.91,-454.45]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026,null,1423.91,null,1667.15,1088.55,4368.63,1168.43,1193.8800000000001,1530.52,1401.56,1467.94,1202.48,1610.75,1666.7,1549.26,null,1453.25,5671.79,2189.12,1712.02,2135.85,1847.94,1459.59,1376.38,1719.8,1670.83,1956.76,496.94]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N901-905",null,"Customer Account Expense",null,null,426752.63000000006,419995.85,6756.7800000000861,1.6087730390669543E-2,null,4829767.3500000006,4863788.2500000009,-34020.900000000373,-6.9947329635496299E-3,null,null,1385921.6200000003,1248683.42,137238.20000000042,0.10990632037061918,null,5212791.63,4865476.22,347315.41000000015,7.1383641455758706E-2,null,1687.9699999999978,null,404398.68000000005,461161.54000000004,468003.91000000003,448801.3000000001,564911.04999999993,451290.09000000008,391506.13000000006,425032.12999999995,406216.04,422471.53,419995.85,383024.28,null,378742.94999999995,420274.36,431395.39000000007,450937.52,429399.81,418749.12,482525.67,431820.91000000003,434133.89999999997,525035.09000000008,426752.63000000006,-4411.6499999999996]
[]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2590.06,684.98,{"$f":"+F258-G258","v":1905.08},{"$f":"IF(G258<0,IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/(-G258)))),IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/G258))))","v":2.7812198896318141},null,32961.33,49561.91,{"$f":"+K258-L258","v":-16600.580000000002},{"$f":"IF(L258<0,IF(M258=0,0,IF(OR(L258=0,K258=0),\"N.M.\",IF(ABS(M258/L258)>=10,\"N.M.\",M258/(-L258)))),IF(M258=0,0,IF(OR(L258=0,K258=0),\"N.M.\",IF(ABS(M258/L258)>=10,\"N.M.\",M258/L258))))","v":-0.33494633277853902},null,null,22080.48,9668.91,{"$f":"+Q258-R258","v":12411.57},{"$f":"IF(R258<0,IF(S258=0,0,IF(OR(R258=0,Q258=0),\"N.M.\",IF(ABS(S258/R258)>=10,\"N.M.\",S258/(-R258)))),IF(S258=0,0,IF(OR(R258=0,Q258=0),\"N.M.\",IF(ABS(S258/R258)>=10,\"N.M.\",S258/R258))))","v":1.2836576201453938},null,34552.76,56301.170000000006,{"$f":"+V258-W258","v":-21748.410000000003},{"$f":"IF(W258<0,IF(X258=0,0,IF(OR(W258=0,V258=0),\"N.M.\",IF(ABS(X258/W258)>=10,\"N.M.\",X258/(-W258)))),IF(X258=0,0,IF(OR(W258=0,V258=0),\"N.M.\",IF(ABS(X258/W258)>=10,\"N.M.\",X258/W258))))","v":-0.38628699900907926},null,6739.26,null,5819.47,4044.4500000000003,5586.87,4451.4000000000005,5526.57,4998.09,3626,5840.1500000000005,4703.67,4280.26,684.98,1591.43,null,2105.4700000000003,1522.04,1245.99,1468.9,1485.64,1178.02,1039.92,834.87,2170.29,17320.13,2590.06,0]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,0.03,"N.M.",null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,18.86,-18.86,4.45,0,0,0,3.43,0.03,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,14136.669999999998,0.16168561849652538,null,1132561.2,1159457.26,-26896.060000000056,-2.3197112069486766E-2,null,null,317862.43,293500.12,24362.309999999998,8.3006133012824654E-2,null,1222668.1599999999,1244557.76,-21889.600000000093,-1.7588255606553842E-2,null,85100.5,null,102890.42,108276.12,110389.38,115545.61,114560.67,111173.27,100249.19,102872.48,101986.8,104080.25,87433.07,90106.96,null,67286.11,124398.82,101168.84,106083.7,100677.68000000001,101733.90000000001,111514.52,101835.2,105021.87,111270.82,101569.74,-1741.28]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",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,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,105487.18000000001,14142.4,91344.780000000013,6.4589305916958946,null,1108514.6100000001,411813.41000000003,696701.20000000007,1.6917885214082757,null,null,332651.51,50214.450000000004,282437.06,5.6246172167573274,null,1134543.6100000001,445911.66000000003,688631.95000000007,1.5443237120105808,null,34098.25,null,190152.6,33770.300000000003,26228.27,19395.11,16418.73,28530.100000000002,23246.04,23857.81,19421.060000000001,16650.990000000002,14142.4,26029,null,35331.1,33984.590000000004,83320.06,114224.39,102657.58,108213.74,149702.91,148428.73000000001,124140.19,103024.14,105487.18000000001,406.97]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,1739.93,815.6,924.33,1.133312898479647,null,28831.8,5398.3,23433.5,4.3409036178056057,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035,null,-44.15,null,913.6,568.95000000000005,680.34,-31.39,388.14,595.29,664.45,439.90000000000003,270.3,93.12,815.6,8885.130000000001,null,1529.07,1739.69,7051.72,1610.48,224.85,1870.33,3687.56,3562.63,3298.9300000000003,2516.61,1739.93,1779.8]
["%,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,619.33000000000004,157.19,462.14000000000004,2.9400089064189836,null,8735.93,8754.83,-18.899999999999636,-2.1588083377974943E-3,null,null,3662.54,1996.5900000000001,1665.9499999999998,0.83439764798982252,null,10948.130000000001,11229.74,-281.60999999999876,-2.5077161180935514E-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,316.49,266.57,533.63,1290.25,519.01,762.91,852.47,532.06000000000006,1751.1200000000001,1292.0899999999999,619.33000000000004,0]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,424.06,0,424.06,"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,0,14.49,-14.49,"N.M.",null,95.41,50.45,44.959999999999994,0.8911793855302278,null,null,3.0100000000000002,22.66,-19.649999999999999,-0.86716681376875548,null,108.91,50.45,58.459999999999994,1.1587710604558967,null,0,null,0,0,3.67,0,12.15,4.6500000000000004,7.32,0,8.17,0,14.49,13.5,null,0,3.02,0,28.740000000000002,7.48,51.75,1.41,0,3.0100000000000002,0,0,384.08]
["%,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,212006.27,103247.73000000001,108758.53999999998,1.0533746359363054,null,2313820.9499999997,1635116.0200000003,678704.92999999947,0.4150805947091139,null,null,684242.96000000008,356581.75,327661.21000000008,0.91889506403510579,null,2442757.48,1763484.7900000003,679272.68999999971,0.38518772254338501,null,128368.77,null,301019.94999999995,146850.08000000002,143572.79999999999,139716.53999999998,139163.05000000002,146105.35,128271.11000000002,133835.38999999998,126827.31,126506.70999999999,103247.73000000001,128936.53,null,106526.88,161880,193340.27,224683.07,205574.88000000003,213808.81,266791.53999999992,256972.54,236809.46999999997,235427.22,212006.27,829.56999999999994]
[]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,{"$f":"+F271-G271","v":-89480.489999999991},{"$f":"IF(G271<0,IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/(-G271)))),IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/G271))))","v":-0.11363303327206012},null,10308450.42,11429318.720000001,{"$f":"+K271-L271","v":-1120868.3000000007},{"$f":"IF(L271<0,IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/(-L271)))),IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/L271))))","v":-9.8069563677370325E-2},null,null,2566276.83,2859146.79,{"$f":"+Q271-R271","v":-292869.95999999996},{"$f":"IF(R271<0,IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/(-R271)))),IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/R271))))","v":-0.10243264215196168},null,11124401.6,12368044.610000001,{"$f":"+V271-W271","v":-1243643.0100000016},{"$f":"IF(W271<0,IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/(-W271)))),IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/W271))))","v":-0.10055292079028177},null,938725.89,null,952319.25,1001304.97,992516.75,1053185.29,930492.46,1677038.6,907448.07000000007,1055866.54,1027874.87,1043820.53,787451.39,815951.18,null,1097333.21,970117.78,888636.89,1083940.5900000001,729858.73,892871.27,1138055.57,941359.55,940400.20000000007,927905.73,697970.9,-26437.91]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,29.86,-12.07,-70.210000000000008,82.3,-22.27,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524,null,-29242.080000000002,null,116204.99,73382.570000000007,56242.31,59762.3,34469.629999999997,84757.22,-41909.4,140018.05000000002,14323.15,70017.7,78616.490000000005,-172342.88,null,272223.32,114939.44,-69835.08,174464.57,180849.19,44892.14,175012.95,94351.31,116415.25,176889.82,45440.42,-102908.29000000001]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815,null,38.47,null,14.48,0,33.79,17.03,27.580000000000002,47.92,20.14,0,0,18.920000000000002,0,14.05,null,0,39.58,24.27,0,0.28000000000000003,0,0,35.4,0,180.93,0,0]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331,null,0,null,0,0,0,0,0,0,0,0,0,0,13.23,0.39,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",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,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,0,null,0,0,0,0,0,0,2.39,0,0,0,19.12,0,null,0,0,0,0,24.36,0,0,0,0,7.09,0,0]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012,null,1.6600000000000001,null,0,14.4,0,0,15.49,6.8500000000000005,0,44.26,3.09,27.26,124.7,16.309999999999999,null,0,13.34,20.7,182.34,47.75,150.84,29.68,161.4,126.06,263.10000000000002,19.55,0]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2,null,357.2,null,3.37,2.3000000000000003,36.090000000000003,23.25,0.45,5.89,0,23.93,4.34,9.44,2.0699999999999998,11.83,null,0,28.97,8.4,28.28,17.23,17.650000000000002,7.41,66.45,78.37,61.72,111.03,0]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214,null,27.42,null,15.36,15.59,352.87,18.61,43.32,22.29,15.040000000000001,64.3,29.66,8.43,9.8000000000000007,67.09,null,0,28.310000000000002,49.9,55.4,33.26,62.35,87.100000000000009,45.83,201.28,140.80000000000001,17.55,0]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081,null,3.69,null,0.74,0,5.39,0.65,1.3800000000000001,1.62,0.25,2.89,0,0.82000000000000006,4.95,22.54,null,0.66,0.9,5.54,40.450000000000003,25.09,25.89,5.5,5.14,12.17,6.72,9.16,0]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888,null,7.87,null,3.29,0,6.7,18.02,1.74,5.54,2.58,5.46,0.13,2.63,5.62,11.56,null,0.79,7.61,9.33,18.510000000000002,5.57,14.700000000000001,6.08,6.73,0,7.74,5.99,0]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229,null,0,null,0,0,0,3.93,8.67,3.18,3.8000000000000003,4.87,2,3.04,7.7700000000000005,39.61,null,2.63,6.95,0,7.47,0,8.61,3.7,16.98,127.41,5.46,173.48,0]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,0,null,0,2.1800000000000002,0,0,0.49,0,0,0,6.72,4.28,12.77,0,null,0,0.56000000000000005,7.2,16.95,2.7,26.02,1.43,1.47,2.2200000000000002,12.09,27.48,0]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798,null,28.17,null,25.54,30.41,80.64,276.89,27.63,27.97,19.79,31.28,89.01,29.79,106.28,118.51,null,6.43,68.12,74.42,174.29,77.510000000000005,99.04,44.9,60.61,1004.49,165.98,249.85,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,"N.M.",null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2,null,0,null,0,0.41000000000000003,7.75,1.43,0,33.380000000000003,38.89,40.56,0,0,0,42.300000000000004,null,0,0.61,0,58.370000000000005,1.2,0.31,0,0,2.0699999999999998,4.54,5.01,0]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M.",null,0,null,0,7.13,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,16.12,4.05,0,0,205.74,20.68,0]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293,null,0,null,0,0,0,2.75,0,0,2,2.17,2.21,0.84,2.7600000000000002,1.99,null,0,0,2.4700000000000002,0.55000000000000004,2.35,1.95,0,0.28999999999999998,2.2200000000000002,0.44,32.119999999999997,0]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,0,null,0,0,0,4.6900000000000004,0,0,0,2.74,0,1.1000000000000001,0,0,null,0,39.61,0,0,-5.82,12.94,0,8.5299999999999994,27.52,9.4700000000000006,5.47,0]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,0,null,0,0,16.5,0,35.300000000000004,0,0,54.09,0,0,0,0,null,0,0,14.05,250.77,1344.57,857.56000000000006,17.3,55.34,344.2,270.51,133.68,0]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"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,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,0,null,0,0,0,0,10.47,12.75,0,64.290000000000006,158.29,17.240000000000002,0,0,null,0,100.3,216.79,0,0,0,0,0,255.67000000000002,16.62,31.82,0]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,523.74,6.208392603129445,null,null,1.33,81.260000000000005,-79.930000000000007,-0.98363278365739604,null,608.1,93.34,514.76,5.5148917934433248,null,8.98,null,0,0,0,0,0,3.1,0,0,24.38,35.15,21.73,0,null,0,81.47,0,0,9.7200000000000006,47.54,8.19,459.85,0,0,1.33,0]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,"N.M.",null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234,null,1,null,0,0,0,0,0,0,3.1,0,8.52,0,2.09,6.0200000000000005,null,3.5700000000000003,0,6.0200000000000005,0,0,12.120000000000001,8.6300000000000008,0,10.84,10.84,0,0]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,0.01,"N.M.",null,9.98,0,9.98,"N.M.",null,null,9.98,0,9.98,"N.M.",null,9.98,0,9.98,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.68,9.2900000000000009,0.01,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,64837.8,0.75374805918401799,null,-187918.6,-287224.33,99305.73000000001,0.34574275097099194,null,null,-67589.540000000008,-139294.79,71705.25,0.51477338097139169,null,-599005.32999999996,-343412.59,-255592.73999999993,-0.74427306232424362,null,-56188.26,null,-9755.06,-3382.76,-8276.9600000000009,-6653.41,-58862.400000000001,-6143.67,-27427.65,-27427.63,-28860.720000000001,-24413.55,-86020.52,-411086.73,null,-8632.17,-18644.45,-17497.04,-29337.52,15275.74,-18784.71,-26951.07,-15757.84,-25835.100000000002,-20571.72,-21182.720000000001,0]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,11279,0.33389579632918887,null,-407304,-424335,17031,4.0135741807769805E-2,null,null,-88924,-95568,6644,6.952117863720074E-2,null,-440066,-453049,12983,2.8656944392328423E-2,null,-28714,null,-44700,-38322,-36278,-51825,-46515,-33279,-35242,-42606,-30566,-31222,-33780,-32762,null,-35793,-35271,-39051,-37661,-46310,-41570,-40110,-42614,-29075,-37348,-22501,0]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,null,0.01,0.01,0,0,null,0.05,0.01,0.04,4,null,0,null,0,0,0,0,0,0,0,0,0,0.01,0,0,null,0,0,0.02,0,0.03,0,-0.01,0,0.01,0.01,-0.01,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,38.1,"N.M.",null,-1702.51,-301.18,-1401.33,-4.6527989906368283,null,null,0,-308.83,308.83,"N.M.",null,-1842.19,-3891.87,2049.6799999999998,0.52665685133367757,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,-13738.17,-38210.93,24472.760000000002,0.6404649140965688,null,-507517.86,-619572.36,112054.5,0.18085780973186086,null,null,-108259.3,-162860.01,54600.710000000006,0.33526161517489778,null,-556971.31999999995,-755284.25,198312.93000000005,0.26256727847826833,null,-135711.89000000001,null,-65593.75,-65349.630000000005,-57719.15,-54448.959999999999,-57221.130000000005,-47129.520000000004,-51793.16,-57457.05,-61167.450000000004,-63481.630000000005,-38210.93,-49453.46,null,-57164.33,-53931.520000000004,-45474.47,-56817.54,-34460.559999999998,-50013.46,-54376.11,-47020.57,-53817.56,-40703.57,-13738.17,0]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,-1615544.0079999999,-0.43044383798796393,null,null,662086.22499999998,1664181.65,-1002095.4249999999,-0.60215507423723846,null,3578305.4620000003,4404142.37,-825836.90799999982,-0.18751367204325864,null,650937.27,null,356132.06,84858.5,369263.26,328100.26,239696.5,174993.58000000002,258177.25,277802.03999999998,65965.38,1431400.46,166815.81,1440644.37,null,224389.29,187654.94,187687.89,142721.81,162175.89000000001,189570.95,208228.98699999999,173145.11000000002,131506.39499999999,392854.29000000004,137725.54,1590.58]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303,null,-14391.57,null,61077.46,-105003.99,-61241.33,258780.61000000002,-3954.94,-472.74,-173656.48,-93543.150000000009,-226936.93,230815.66,769055.66,-202977.79,null,-245472.73,-116597.31,67955.839999999997,118548.46,13570.630000000001,-354812.05,88753.02,-55267.4,-42523,50208.89,96477.16,0]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F303-G303","v":0},{"$f":"IF(G303<0,IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/(-G303)))),IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/G303))))","v":0},null,0,0,{"$f":"+K303-L303","v":0},{"$f":"IF(L303<0,IF(M303=0,0,IF(OR(L303=0,K303=0),\"N.M.\",IF(ABS(M303/L303)>=10,\"N.M.\",M303/(-L303)))),IF(M303=0,0,IF(OR(L303=0,K303=0),\"N.M.\",IF(ABS(M303/L303)>=10,\"N.M.\",M303/L303))))","v":0},null,null,0,0,{"$f":"+Q303-R303","v":0},{"$f":"IF(R303<0,IF(S303=0,0,IF(OR(R303=0,Q303=0),\"N.M.\",IF(ABS(S303/R303)>=10,\"N.M.\",S303/(-R303)))),IF(S303=0,0,IF(OR(R303=0,Q303=0),\"N.M.\",IF(ABS(S303/R303)>=10,\"N.M.\",S303/R303))))","v":0},null,0.03,0,{"$f":"+V303-W303","v":0.03},{"$f":"IF(W303<0,IF(X303=0,0,IF(OR(W303=0,V303=0),\"N.M.\",IF(ABS(X303/W303)>=10,\"N.M.\",X303/(-W303)))),IF(X303=0,0,IF(OR(W303=0,V303=0),\"N.M.\",IF(ABS(X303/W303)>=10,\"N.M.\",X303/W303))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0.03,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,null,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077,null,0,null,0,0,0,0,0,0,0,0.65,0,0,0,0,null,0,0,0,0,0,0,6.8100000000000005,0,0,0,0,0]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548,null,0,null,0,0,0,0,0,0,55.82,0,27.91,28.17,0,56.620000000000005,null,0,28.060000000000002,56.1,28.240000000000002,28.16,28.07,0,0,73.820000000000007,0,30.310000000000002,0]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558,null,1059.43,null,204.62,4868.0600000000004,1476.5,555.61,3272.66,3609.17,142.29,138.52000000000001,549.46,145.6,1824.28,-13.370000000000001,null,981.59,302.84000000000003,551.20000000000005,3750.15,186.09,1107.58,164.26,167.49,293.83,3067.83,-1833.3500000000001,0]
["%,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,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3,null,89525.540000000008,null,89525.540000000008,89525.540000000008,71413.490000000005,89525.540000000008,89525.49,161824.85,99744.16,97548.58,92444.19,92444.19,26506.21,92444.19,null,92444.19,92444.19,79339.56,92444.19,92444.19,159215.89000000001,83542.5,76987.650000000009,76561.680000000008,76986.97,76986.850000000006,0]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809,null,148482.49,null,149264.69,145052.01,153651.05000000002,142828.25,149158.76999999999,143318.51999999999,161297.55000000002,154519.1,159886.91,164919.33000000002,163261.1,157735.41,null,160458.39000000001,160157.45000000001,153697.92000000001,167581.22,173816.14,168868.34,201752.78,164578.15,187856.41,192793.72,191556.11000000002,0]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928,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,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132,null,85665.936000000002,null,282989.48,-24985.03,-34182.639999999999,30576.2,117598.05,-158743.99,32593.100000000002,79404.650000000009,-44401.24,22758.05,293077.95,-1212.57,null,-65861.790000000008,-14084.15,16188.130000000001,-5274.1,-11391.91,-48309.41,22988.560000000001,-42670.04,852.84,76994.710000000006,216552.83000000002,0]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054,null,1701,null,100.08,2086.34,1252.6100000000001,992.89,2016,1663.67,6571.81,5495.37,1395.8,893.94,1520.15,2982.57,null,442.25,257.97000000000003,285.51,560.19000000000005,262.25,820.32,1526.14,678.25,917.97,636.16,107.91,0]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959,null,-22144.87,null,-16226.82,-19919.45,-18248.39,-10026.15,-16561.75,-10356.120000000001,-20411.400000000001,-21838.14,-22887.08,-15680.800000000001,-19874.07,-10579.42,null,-15951.380000000001,-25804.52,-19946.29,-2566,-6742.6,-5414.91,-2108.71,-915.59,-844.01,-13732.78,403.13,0]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358,null,383.86,null,226.95000000000002,233.43,215.70000000000002,214.97,204.66,176.03,207.83,216.15,241.58,200.74,189.69,185.26,null,202.81,201.93,186.24,183.41,193.46,184.94,206.11,213.96,233.42000000000002,223.69,10218.630000000001,0]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"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,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-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,3186.65,1659,2056.19,1750,368.79,2600.54,2795.84,197.37,599.6,2871,2464.61,-3516]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2,null,161665.38,null,176138.05000000002,176138.05000000002,182455.91,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,160544.25,160544.25,null,169491.88,169491.88,179478.27,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,0]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2,null,11774.23,null,11641.47,11996.58,11942.74,12315.73,12022.37,11103.210000000001,8126.7300000000005,11096.17,11331.95,7175.6100000000006,11022.99,10985,null,11283.7,11316.460000000001,11309.33,12036.89,12362.29,12047.83,12345.49,12415.4,12669.470000000001,12106.42,11874.26,0]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,0.27510840541166776,null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932,null,408902.71,null,423180.04000000004,427558.29000000004,422008.66000000003,412759.71,410869.95,408197.75,406727.87,377560.28,383579.74,388425.9,376853.88,807731.69000000006,null,287476.82,629472.71,475141.02,456927.7,458232.16000000003,466822.13,470167.33,478822.81,476708.67,477895.32,480529.55,355888.54]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,3.56,-3.56,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2,null,49083,null,45891.24,48139.39,46014.090000000004,35648.660000000003,43094.14,43136.24,42902.97,64809.01,45238.69,-6645.07,-37771.18,35736.61,null,36088.83,36279.410000000003,36613.42,36494.57,36228.129999999997,36248.050000000003,35986.559999999998,36471.410000000003,36182.81,36393.71,36302.050000000003,-986.71]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2,null,15474.9,null,14799.15,14926.08,14843.85,14706.82,14580.74,14417.08,14321.380000000001,12918.69,13482.99,13627.15,12387.91,13414.76,null,13336.67,14990.94,15168.76,15112.04,15131.970000000001,15492.24,15579.130000000001,16001.36,16098.54,16055.56,16125.27,12113.39]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,2.2049447847275001,null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564,null,26.47,null,110.01,2302.62,854.16,2046.22,823.16,488.40000000000003,162.46,133.38,-6208.3600000000006,448.85,447.34000000000003,447.84000000000003,null,2894.64,-2658.52,46.65,113.47,0,915.25,270.18,1275.74,305.84000000000003,637.55000000000007,1433.7,485.99]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,-3343.2500000000005,-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249,null,574.16,null,1841.73,1269.78,2018.77,487.21000000000004,1178.98,448.3,365.12,362.16,1213.0899999999999,3892.31,4275.2700000000004,79.42,null,611.38,266.37,620.58000000000004,2096.16,135.17000000000002,360.26,619.81000000000006,1846.69,748.5,1191.6000000000001,932.02,0]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268,null,8454.33,null,8438.0400000000009,8438.0400000000009,6225.56,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,null,6816.33,6816.33,5257.96,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,0]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2,null,201968.32,null,142535.1,141595.72,118211.64,154111.23000000001,217015.23,150765.81,143800.1,139890.83000000002,147297.31,175873.26,190920.2,135794.66,null,150070.16,150319.38,157296.23000000001,148517.69,233310.21,159884.42000000001,168849.96,153362.01999999999,150662.99,232141.48,159494.51,0]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,5974.33,22781.010000000002,-16806.68,-0.73774955544113274,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,8045.33,22942.880000000001,-14897.550000000001,-0.64933216753955914,null,161.87,null,5.09,5.09,6202.83,2071,2071,2071,2071,2071,2071,2071,2071,2071,null,552.34,552.34,524.69000000000005,543.12,543.12,543.12,543.12,543.12,543.12,543.12,543.12,0]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119,null,76.710000000000008,null,42.09,42.09,876.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,null,534.79,534.79,444.04,504.54,504.54,504.54,504.54,504.54,504.54,504.54,504.54,0]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3,null,-314780.88,null,-223137.29,-223137.29,-287801.17,-244691.92,-244691.92,-125958.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,null,-242648.51,-242648.51,-234406.13,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,0]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2,null,-101932.65000000001,null,-66471.81,-81762.95,-75202,-75647.3,-129660.27,-70898.37,-66912.680000000008,-70915.8,-70961.78,-71706.430000000008,-122254.07,-77285.52,null,-54143.380000000005,-92140.19,-67752.710000000006,-81308.19,-128565.86,-85486,-73445.290000000008,-83110.23,-85530.680000000008,-145221.70000000001,-89591.650000000009,0]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,48783.949999999953,0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241,null,-283807.92,null,-186566.26,-229667.16,-212026.11000000002,-202672.86000000002,-346835.98,-190837.44,-178053.77,-188822.05000000002,-189747.73,-190682.75,-321436.92,-201557.5,null,-143885.85,-243970.15,-179784.15,-245762.66,-387449.12,-255014.14,-221527.37,-250506.09,-256094.22,-446199.86,-272652.97000000003,0]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2,null,-90726.12,null,-49211.340000000004,-68125.97,-64469.32,-62353.520000000004,-106346.99,-47433.87,-56890.47,-61894.37,-72835.850000000006,-75495.02,-98956.69,-56541.03,null,-49567.28,-68153.36,-61149.18,-59842.93,-97278.3,-62152.880000000005,-73097.240000000005,-68985.759999999995,-71479.600000000006,-120478.2,-81959.360000000001,0]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,{"$f":"+F335-G335","v":13280.960000000001},{"$f":"IF(G335<0,IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/(-G335)))),IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/G335))))","v":0.82090790301624761},null,-35150.5,-97067.42,{"$f":"+K335-L335","v":61916.92},{"$f":"IF(L335<0,IF(M335=0,0,IF(OR(L335=0,K335=0),\"N.M.\",IF(ABS(M335/L335)>=10,\"N.M.\",M335/(-L335)))),IF(M335=0,0,IF(OR(L335=0,K335=0),\"N.M.\",IF(ABS(M335/L335)>=10,\"N.M.\",M335/L335))))","v":0.63787540659883613},null,null,-10269.16,-35718.26,{"$f":"+Q335-R335","v":25449.100000000002},{"$f":"IF(R335<0,IF(S335=0,0,IF(OR(R335=0,Q335=0),\"N.M.\",IF(ABS(S335/R335)>=10,\"N.M.\",S335/(-R335)))),IF(S335=0,0,IF(OR(R335=0,Q335=0),\"N.M.\",IF(ABS(S335/R335)>=10,\"N.M.\",S335/R335))))","v":0.71249551349925777},null,-44647.37,-111254.23999999999,{"$f":"+V335-W335","v":66606.87},{"$f":"IF(W335<0,IF(X335=0,0,IF(OR(W335=0,V335=0),\"N.M.\",IF(ABS(X335/W335)>=10,\"N.M.\",X335/(-W335)))),IF(X335=0,0,IF(OR(W335=0,V335=0),\"N.M.\",IF(ABS(X335/W335)>=10,\"N.M.\",X335/W335))))","v":0.59869062069005186},null,-14186.82,null,-3128.4700000000003,-4013.04,-3550.91,-9148,-15502.77,-8855.15,-8295.68,-8855.14,-9201.61,-10338.27,-16178.380000000001,-9496.8700000000008,null,-2407.94,-4781.3500000000004,-3019.58,-2658.78,-4254.63,-2722.62,-2363.67,-2672.77,-2724.93,-4646.8100000000004,-2897.42,0]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-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,-65717.180000000008,-38331.22,0]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991,null,183619.72,null,-108554.05,-36958.36,-12212.48,-15127.91,155049.36000000002,-9730.84,-19148.73,-92923.49,-9490.26,4363.57,121166.18000000001,-43720.21,null,-37274.69,-58648.08,44612.78,-90584.55,201631.84,-68189.850000000006,-53599.03,-32796.36,-83006.69,166717.15,87053.01,59089.55]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539,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,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905,null,-316607.21000000002,null,-304051.51,-304051.51,-417799.11,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,1475791,-2029389.5,null,-213326,-213326,-201557.38,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,0]
["%,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,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-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,13361.52,13366.18,13370.02,13373.19,13373.84,13447.98,0,29310.82,13478.91,13510.11,13564.61,0]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226,null,438.8,null,73.510000000000005,-9.26,36.76,-30.09,58.24,2561.63,3556.31,-55.36,1022.64,1601.13,1975.94,2893.12,null,3715.88,4388.54,107.82000000000001,849.19,-63.85,-15.950000000000001,24.66,759.56000000000006,61.68,-176.14000000000001,3.3200000000000003,0]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,0,null,0,0.77,5.65,-6.42,3.7800000000000002,-0.36,208.78,-3.5100000000000002,4141.37,0.83000000000000007,-4.37,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2,null,251319.46,null,604448.85,288689.91999999998,43134.04,283748.17,195813.38,489137.69,-16199.87,208010.37,132422.81,112548.29000000001,140011.38,520247.52,null,164606.55000000002,77661.960000000006,3380.44,178369.56,246576.57,-20979.95,402338.92,412720.64000000001,212917.02000000002,125754.54000000001,197081.91,-51547.96]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979,null,422.87,null,1773.68,1714.7,1881.53,3132.78,207.72,-70.460000000000008,1440.58,3867.82,3408.6,2085.39,1209.6100000000001,930.24,null,1089.31,646.45000000000005,1938.79,28553.52,4765.32,26625.48,-5686.21,4957.96,1955.78,22571.8,1872.31,0]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2,null,79100.47,null,79110,79110,79110,79110,79110,79052.86,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,null,79433,79433,79433,79433,79433,79433,88939.51,88944.930000000008,88944.930000000008,88944.930000000008,88944.930000000008,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623,null,11199.99,null,1200,1200,4200,1199.99,1950,-686.09,8150,-1300,1200,7199.99,1200,6000.01,null,0,5000,0,2575.0100000000002,4250.01,-3800,3719.4900000000002,-2499.9900000000002,1619.5,4354.24,5089.4400000000005,0]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2,null,4000,null,0,0,1999.99,1900.01,149.99,15950.01,0,0,255.42000000000002,6.19,5403.7,0,null,0,911.5,0,899.99,2750,4250.01,4000,3875,2500.0100000000002,6350.01,2925.01,0]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636,null,63.01,null,14515.02,0,3629.73,33.78,119.74000000000001,117.07000000000001,1304.79,-492.59000000000003,213.85,4860.9400000000005,14985.94,209.33,null,0,829.13,7.41,53.76,56.94,133.06,0,96.460000000000008,1152.3800000000001,240.70000000000002,979.45,0]
["%,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]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,203.36,-20.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148,null,4213.24,null,0,0,0,0,6285.41,6254.02,0,0,0,0,0,4326.5,null,1391.14,998.12,1941.19,4811.72,0,1774.04,4928.9800000000005,0,0,6644.85,1.1300000000000001,0]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345,null,905.26,null,10.56,398.41,2771.18,10.56,1651.8,289.06,32.22,119.84,13.36,211.33,777.22,32.26,null,32.26,634.63,223.35,32.26,2360.2600000000002,1194.32,32.26,381.46,3559.88,227.23000000000002,2777.36,0]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-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,-50880,30577.510000000002,22020.47,35047.910000000003,19646.247000000003,20961.12,20043.510000000002,77681.13,15685.470000000001,0]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184,null,-10309.06,null,11677.204,999.29500000000007,20376.88,4489.8550000000005,4133.9250000000002,2109.86,3740.61,23443.95,8828.2049999999999,3536.4450000000002,3063.35,2056.23,null,10957.125,5137.3180000000002,8467.7710000000006,2404.0509999999999,2514.3620000000001,2027.2710000000002,11860.210000000001,7375.415,7061.8879999999999,18691.021000000001,8919.5810000000001,0]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,-610.97,-0.97155169672105079,null,null,0,72.17,-72.17,"N.M.",null,14.64,716.55,-701.91,-0.97956876700858286,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,0,0,0,0,null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608,null,1373.84,null,96937.76,3100.5,10780.1,4943.34,438.44,-130.33000000000001,-6.45,181.51,10.47,4269.9800000000005,0,0,null,13025.53,-28.36,306.16000000000003,8.39,-12.59,0,10098.4,7952.7,1327.46,66.19,0,0]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,-63994.16,-0.77214614682009652,null,227189.18,247501,-20311.820000000007,-8.2067628009583823E-2,null,null,76769.790000000008,106823.92,-30054.12999999999,-0.28134269927559286,null,237278.57,257001.72,-19723.149999999994,-7.6743260706582023E-2,null,9500.7199999999993,null,28538.100000000002,11719.24,20874.240000000002,14815.66,10823.45,26913.55,11107.22,15885.62,13537.81,10407.81,82878.3,10089.39,null,12623.51,32849.81,10441.120000000001,18366.52,8794.01,27010.89,18496.48,21837.05,35511.730000000003,22373.920000000002,18884.14,599.35]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2,null,700,null,700,900,1600,0,800,800,800,800,800,800,8633.7100000000009,800,null,800,0,1600,800,1600,800,800,0,1600,800,7990.38,800]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-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,4264.7,4202.6499999999996,4118.76,4095.9,4092.78,4092.1600000000003,4036.11,3997.73,3500.55,3496.41,3488.85,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N920-933",null,"Administration & General Operations",null,null,1824861.081,3989121.4300000006,-2164260.3490000004,-0.54254060373389035,null,18922619.102000002,22697499.26899999,-3774880.1669999883,-0.16631260220616817,null,null,5489388.2350000022,8053228.080000001,-2563839.8449999988,-0.31836175748793627,null,22481704.142000012,24577689.644999985,-2095985.5029999726,-8.5280005292375963E-2,null,1880190.3760000004,null,2724951.6239999998,1411679.385,1443913.0300000005,2115974.5850000009,1462563.0149999999,2659165.4399999995,1122381.0500000007,1703643.0599999998,1067245.9750000001,2996860.6750000003,3989121.4300000006,3559085.04,null,1650647.5749999993,1636745.5379999997,1430835.5309999997,1894389.4009999998,1666028.1919999998,1019437.3910000002,2331846.1439999999,1803301.0949999997,1590518.6529999999,2074008.5010000002,1824861.081,245170.52999999997]
[null,"Line 4","Operating Expenses (401)",null,null,{"$f":"-(-F362-F269-F256-F238-F236-F223-F219-F215-F184-F182-F180-F173-F141-F137-F135-F133-F114)","v":39980661.782000005},{"$f":"-(-G362-G269-G256-G238-G236-G223-G219-G215-G184-G182-G180-G173-G141-G137-G135-G133-G114)","v":33604725.449999996},6375936.3320000097,0.18973332609089982,null,{"$f":"-(-K362-K269-K256-K238-K236-K223-K219-K215-K184-K182-K180-K173-K141-K137-K135-K133-K114)","v":396785413.611},{"$f":"-(-L362-L269-L256-L238-L236-L223-L219-L215-L184-L182-L180-L173-L141-L137-L135-L133-L114)","v":356456647.45899999},40328766.15200001,0.11313792698069593,null,null,{"$f":"-(-Q362-Q269-Q256-Q238-Q236-Q223-Q219-Q215-Q184-Q182-Q180-Q173-Q141-Q137-Q135-Q133-Q114)","v":86374142.187000006},{"$f":"-(-R362-R269-R256-R238-R236-R223-R219-R215-R184-R182-R180-R173-R141-R137-R135-R133-R114)","v":93894618.020000011},-7520475.8330000043,-8.0094855185396316E-2,"",{"$f":"-(-V362-V269-V256-V238-V236-V223-V219-V215-V184-V182-V180-V173-V141-V137-V135-V133-V114)","v":431498313.98100007},{"$f":"-(-W362-W269-W256-W238-W236-W223-W219-W215-W184-W182-W180-W173-W141-W137-W135-W133-W114)","v":375095715.04500002},56402598.936000049,0.15036855040914945,null,{"$f":"-(-AA362-AA269-AA256-AA238-AA236-AA223-AA219-AA215-AA184-AA182-AA180-AA173-AA141-AA137-AA135-AA133-AA114)","v":18639067.586000003},null,{"$f":"-(-AC362-AC269-AC256-AC238-AC236-AC223-AC219-AC215-AC184-AC182-AC180-AC173-AC141-AC137-AC135-AC133-AC114)","v":42179814.403999999},34067841.585000001,31876180.169999994,27454282.295000002,30076654.205000002,31777191.959999997,30572251.130000003,34557813.689999998,28402267.782999996,31887624.787,33604725.449999996,34712900.370000005,null,{"$f":"-(-AP362-AP269-AP256-AP238-AP236-AP223-AP219-AP215-AP184-AP182-AP180-AP173-AP141-AP137-AP135-AP133-AP114)","v":44359428.31499999},40972069.340999991,37294853.085999995,31479839.969000004,33837100.531000003,45483652.940000005,38130259.803000003,38854067.439000003,14532786.555999998,31860693.848999996,39980661.782000005,442520606.91500002]
[null,null,null,null,null,{"$f":"+F363-F362-F269-F256-F238-F236-F219-F215-F184-F173-F141-F137-F135-F133-F114","v":1083.3199999965727},{"$f":"+G363-G362-G269-G256-G238-G236-G219-G215-G184-G173-G141-G137-G135-G133-G114","v":0},1083.3199999965727,"N.M.",null,{"$f":"+K363-K362-K269-K256-K238-K236-K219-K215-K184-K173-K141-K137-K135-K133-K114","v":9303.6199999898672},{"$f":"+L363-L362-L269-L256-L238-L236-L219-L215-L184-L173-L141-L137-L135-L133-L114","v":0},null,null,null,null,{"$f":"+Q363-Q362-Q269-Q256-Q238-Q236-Q219-Q215-Q184-Q173-Q141-Q137-Q135-Q133-Q114","v":2355.7100000120699},{"$f":"+R363-R362-R269-R256-R238-R236-R219-R215-R184-R173-R141-R137-R135-R133-R114","v":0},2355.7100000120699,"N.M.",null,{"$f":"+V363-V362-V269-V256-V238-V236-V219-V215-V184-V173-V141-V137-V135-V133-V114","v":9303.620000064373},{"$f":"+W363-W362-W269-W256-W238-W236-W219-W215-W184-W173-W141-W137-W135-W133-W114","v":0},9303.620000064373,"N.M.",null,{"$f":"+AA363-AA362-AA269-AA256-AA238-AA236-AA219-AA215-AA184-AA173-AA141-AA137-AA135-AA133-AA114","v":0},null,{"$f":"+AC363-AC362-AC269-AC256-AC238-AC236-AC219-AC215-AC184-AC173-AC141-AC137-AC135-AC133-AC114","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP363-AP362-AP269-AP256-AP238-AP236-AP219-AP215-AP184-AP173-AP141-AP137-AP135-AP133-AP114","v":412.8699999935925},142.21999999508262,859.11999999172986,60.94000000320375,1419.0400000009686,1875.5000000018626,1154.2900000009686,1023.929999999702,1104.5999999986961,167.79000000283122,1083.3199999965727,1.0011717677116394E-7]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,{"$f":"+K365-L365","v":-701508.27000000014},{"$f":"IF(L365<0,IF(M365=0,0,IF(OR(L365=0,K365=0),\"N.M.\",IF(ABS(M365/L365)>=10,\"N.M.\",M365/(-L365)))),IF(M365=0,0,IF(OR(L365=0,K365=0),\"N.M.\",IF(ABS(M365/L365)>=10,\"N.M.\",M365/L365))))","v":-0.43991352236147513},null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769,null,103558.45,null,133582.19,171623.7,148277.66,162044.84,167846.92,128935.01000000001,134856.17000000001,167134.35,117557.61,142591.74,120200.2,82779.820000000007,null,88724.91,89108.91,83007.7,100567.77,97409,65789.02,81535.05,64888.49,62516.54,80242.960000000006,79351.77,-2506.41]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,180.33,0,0]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,{"$f":"+F367-G367","v":-90342.91},{"$f":"IF(G367<0,IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/(-G367)))),IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/G367))))","v":-0.53134446109474021},null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,{"$f":"+Q367-R367","v":-280524.65999999997},{"$f":"IF(R367<0,IF(S367=0,0,IF(OR(R367=0,Q367=0),\"N.M.\",IF(ABS(S367/R367)>=10,\"N.M.\",S367/(-R367)))),IF(S367=0,0,IF(OR(R367=0,Q367=0),\"N.M.\",IF(ABS(S367/R367)>=10,\"N.M.\",S367/R367))))","v":-0.43957791505854182},null,1505662.7,1482283.47,{"$f":"+V367-W367","v":23379.229999999981},{"$f":"IF(W367<0,IF(X367=0,0,IF(OR(W367=0,V367=0),\"N.M.\",IF(ABS(X367/W367)>=10,\"N.M.\",X367/(-W367)))),IF(X367=0,0,IF(OR(W367=0,V367=0),\"N.M.\",IF(ABS(X367/W367)>=10,\"N.M.\",X367/W367))))","v":1.5772441960780943E-2},null,-271332.3,null,187165.95,122742.27,62302.66,100866.27,65635.67,90430.22,235893.72,250410.78,309080.44,159060.78,170027.01,40848.020000000004,null,145729.15,132952.54,174774.73,129767.46,150402.56,167010.37,156066,50468.3,188029.62,89929.85,79684.100000000006,251.64000000000001]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-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,932569.59,1345756.46,1591331.56,2264765.64,1143269.7,316845.68,761094.59,553224.63,669995.43000000005,1361173.43,523082.60000000003,-105605.28]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0,null,0,null,0,0,0,0,0,0,0,1.41,-1.41,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934,null,-536.25,null,-289.12,-422.5,-888.75,-1811.25,-2093.5,-491.95,-352.25,-817.80000000000007,0,-1476.4,-1525.03,-326.2,null,-189.33,-268.18,-129.56,-1808.74,-285.65000000000003,-540.36,-191.79,0,0,-871.25,-1962.72,0]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252,null,19338.72,null,-21965.43,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,null,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,0]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265,null,347039.94,null,657471.45000000007,292217.57,179978.02,342735.63,500017,115997.6,177400.46,112146.36,404623.94,619505.02,386930.9,160128.53,null,297750.94,560545.38,634962.46,607188.98,275553.28999999998,252404.07,376730.46,284033.88,792048.96,1132793.7,319399.57,-33804.720000000001]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2025,15142.5,5985.1500000000005,3917.3,2475.3000000000002,5750.25,-2152.4499999999998,13792.35,-1178.45,3016.8,0]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,310.27,101.59,228.56,483.76,248.73000000000002,175.9,1107.0899999999999,159.34,1476.18,934.5,0]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095,null,330971.11,null,130678.22,129431.47,127297.72,146152.41,159583.42000000001,124535.06,171026.16,134458.42000000001,87555.27,101290.85,150343.49,73132.040000000008,null,109604.86,77991.820000000007,217748.98,181737.08000000002,-22487.8,183758.83000000002,108847.98,147040.29,55740.3,122843.03,127723.22,5146.5600000000004]
["%,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,1072958.73,1802065.4799999997,-729106.74999999977,-0.4045950372458163,null,20071976.600000005,21132151.91,-1060175.3099999949,-5.0168828736192578E-2,null,null,5525288.8299999991,7524326.7700000005,-1999037.9400000013,-0.26567665136106272,null,21377820.890000004,22339030.089999996,-961209.1999999918,-4.3028242324194478E-2,null,1206878.18,null,1648209.22,1450468.8699999999,1508483.63,2246924.2800000003,2731707.0999999996,1082707.1500000001,1388726.95,1550597.94,2599349.02,3122912.2700000005,1802065.4799999997,1305844.29,null,1515919.0099999998,2150151.09,2658668.8499999996,3230160.79,1589991.05,929720.53000000026,1431737.3299999998,1040339.1200000001,1724011.4300000002,2728318.6699999995,1072958.73,-136518.21000000002]
[]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,{"$f":"+F379-G379","v":7.37},{"$f":"IF(G379<0,IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/(-G379)))),IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/G379))))","v":"N.M."},null,21.36,0,{"$f":"+K379-L379","v":21.36},{"$f":"IF(L379<0,IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/(-L379)))),IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/L379))))","v":"N.M."},null,null,21.36,0,{"$f":"+Q379-R379","v":21.36},{"$f":"IF(R379<0,IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/(-R379)))),IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/R379))))","v":"N.M."},null,21.36,0,{"$f":"+V379-W379","v":21.36},{"$f":"IF(W379<0,IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/(-W379)))),IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/W379))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,13.99,7.37,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F380-G380","v":0},{"$f":"IF(G380<0,IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/(-G380)))),IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/G380))))","v":0},null,0.19,0,{"$f":"+K380-L380","v":0.19},{"$f":"IF(L380<0,IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/(-L380)))),IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/L380))))","v":"N.M."},null,null,0,0,{"$f":"+Q380-R380","v":0},{"$f":"IF(R380<0,IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/(-R380)))),IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/R380))))","v":0},null,0.19,0,{"$f":"+V380-W380","v":0.19},{"$f":"IF(W380<0,IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/(-W380)))),IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/W380))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N528-533",null,"Nuclear Plant Maintenance",null,null,7.37,0,{"$f":"+F381-G381","v":7.37},{"$f":"IF(G381<0,IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/(-G381)))),IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/G381))))","v":"N.M."},null,21.55,0,{"$f":"+K381-L381","v":21.55},{"$f":"IF(L381<0,IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/(-L381)))),IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/L381))))","v":"N.M."},null,null,21.36,0,{"$f":"+Q381-R381","v":21.36},{"$f":"IF(R381<0,IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/(-R381)))),IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/R381))))","v":"N.M."},null,21.55,0,{"$f":"+V381-W381","v":21.55},{"$f":"IF(W381<0,IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/(-W381)))),IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/W381))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,13.99,7.37,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N541-545",null,"Hydraulic Plant Maintenance",null,null,0,0,{"$f":"+F383-G383","v":0},{"$f":"IF(G383<0,IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/(-G383)))),IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/G383))))","v":0},null,0,0,{"$f":"+K383-L383","v":0},{"$f":"IF(L383<0,IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/(-L383)))),IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/L383))))","v":0},null,null,0,0,{"$f":"+Q383-R383","v":0},{"$f":"IF(R383<0,IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/(-R383)))),IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/R383))))","v":0},null,0,0,{"$f":"+V383-W383","v":0},{"$f":"IF(W383<0,IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/(-W383)))),IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/W383))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N551-554",null,"Other Power Plant Maintenance",null,null,0,0,{"$f":"+F385-G385","v":0},{"$f":"IF(G385<0,IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/(-G385)))),IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/G385))))","v":0},null,0,0,{"$f":"+K385-L385","v":0},{"$f":"IF(L385<0,IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/(-L385)))),IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/L385))))","v":0},null,null,0,0,{"$f":"+Q385-R385","v":0},{"$f":"IF(R385<0,IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/(-R385)))),IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/R385))))","v":0},null,0,0,{"$f":"+V385-W385","v":0},{"$f":"IF(W385<0,IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/(-W385)))),IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/W385))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N402_MAINTENANCE",null,"402 Maintenance Expense",null,null,0,0,{"$f":"+F387-G387","v":0},{"$f":"IF(G387<0,IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/(-G387)))),IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/G387))))","v":0},null,0,0,{"$f":"+K387-L387","v":0},{"$f":"IF(L387<0,IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/(-L387)))),IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/L387))))","v":0},null,null,0,0,{"$f":"+Q387-R387","v":0},{"$f":"IF(R387<0,IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/(-R387)))),IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/R387))))","v":0},null,0,0,{"$f":"+V387-W387","v":0},{"$f":"IF(W387<0,IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/(-W387)))),IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/W387))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,73.61,517.54999999999995,{"$f":"+F389-G389","v":-443.93999999999994},{"$f":"IF(G389<0,IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/(-G389)))),IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/G389))))","v":-0.85777219592309917},null,3806.59,21221.08,{"$f":"+K389-L389","v":-17414.490000000002},{"$f":"IF(L389<0,IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/(-L389)))),IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/L389))))","v":-0.82062223034831405},null,null,490.58,2528.9,{"$f":"+Q389-R389","v":-2038.3200000000002},{"$f":"IF(R389<0,IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/(-R389)))),IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/R389))))","v":-0.80601051840721261},null,4809.25,21891.510000000002,{"$f":"+V389-W389","v":-17082.260000000002},{"$f":"IF(W389<0,IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/(-W389)))),IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/W389))))","v":-0.78031437758290778},null,670.43000000000006,null,2524.38,2888.36,2210.75,1068.79,1725.16,4557.01,2982.58,735.15,1007.2,1004.15,517.54999999999995,1002.66,null,912,1027.48,810.09,1455.57,-990.58,48.63,213.23000000000002,-160.41,177.84,239.13,73.61,0]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598,null,2250.7200000000003,null,96.8,6801.76,6479.96,10130.76,322.48,4584.75,1606.27,2291.06,32.730000000000004,8.11,-141.55000000000001,73.09,null,4280.8500000000004,1671.67,8251.56,4188.3100000000004,1465.76,946.39,1876.13,2711.85,3492.17,1052.4000000000001,-149.87,0]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169,null,368.22,null,478.09000000000003,494.6,395.56,534.27,193.17000000000002,370.47,938.47,1195.6100000000001,787.84,1135.9100000000001,652,724.6,null,590.94000000000005,509.12,105.13,69.61,-72.59,131.44999999999999,196,187.67000000000002,114.19,-15.84,214.08,0]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288,null,16217.37,null,14868.19,20708.91,16421.760000000002,16906.21,19289.900000000001,20315.68,16508.07,18559.02,17635.600000000002,23068.71,19615.760000000002,20028.260000000002,null,12378.39,8264.61,9301.8700000000008,9137.82,9170.2100000000009,10613.26,10739.68,8691.23,8822.51,9343.16,9829.74,0]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728,null,-4028.29,null,4329.66,921.38,625.79,1627.6000000000001,-3674.7000000000003,886.02,1681.95,1744.29,420.02,1698.77,-3822.76,1300.9100000000001,null,3000.94,-487.81,-387.11,397.2,-2214.52,651.35,1706.01,480.03000000000003,1035.8900000000001,-2668.87,-1010.13,0]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061,null,279.28000000000003,null,45204.17,55057.79,47497.090000000004,48487.85,69245.64,32709.57,54192.25,23155.74,7008.85,34430.879999999997,6645.54,37762.43,null,98276.42,50460.24,40258.78,69943.62,58828.800000000003,64164.060000000005,52876.43,30483.37,39069.78,24610.99,36376.89,0]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878,null,424700.59,null,193245.66,410779.61,359600.07,390050.72000000003,-10493.460000000001,789465.38,1124632.0900000001,813675.26,468622.23,331887.41000000003,-24362.05,158374.23000000001,null,162650.15,691907.41,320648.60000000003,568814.41,471132.26,597181.6,875840.3,962586.85,573957.16200000001,162553.51,256138.82800000001,-284702.44]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581,null,-411.88,null,261.14999999999998,263.22000000000003,-91.53,324.97000000000003,-619.21,68.06,-20.6,225.02,168.05,-31.69,-278.34000000000003,47.32,null,233.5,53.660000000000004,-108.05,-70.900000000000006,-168.89000000000001,41.410000000000004,78.2,-80.760000000000005,-3.21,6.8900000000000006,-15.77,0]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873,null,671.39,null,540.81000000000006,-78.55,241.1,-17.87,-95.95,119.06,15.3,685.51,699.2,422.33,176.77,210.56,null,452.76,1904.32,804.30000000000007,1819.58,1930.5900000000001,1689.15,5033.2700000000004,922.9,1103.56,952.14,640.66,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N568-574",null,"Transmission Maintenance",null,null,302098.03799999994,-997.07999999999856,303095.11799999996,"N.M.",null,6368398.8000000007,5544661.1299999999,823737.67000000086,0.14856411432306971,null,null,1125941.44,889009.22,236932.21999999997,0.2665126690137139,null,6587922.8600000003,5985378.96,602543.90000000037,0.10066929830621792,null,440717.83,null,261548.91,497837.07999999996,433380.54999999993,469113.3,75893.029999999984,853076.00000000012,1202536.3800000001,862266.66,496381.72,393624.58000000007,-997.07999999999856,219524.06,null,282775.95,755310.7,379685.17000000004,655755.22,539081.03999999992,675467.3,948559.25,1005822.73,627769.89200000011,196073.51000000004,302098.03799999994,-284702.44]
[]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F400-G400","v":0},{"$f":"IF(G400<0,IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/(-G400)))),IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/G400))))","v":0},null,0,0,{"$f":"+K400-L400","v":0},{"$f":"IF(L400<0,IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/(-L400)))),IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/L400))))","v":0},null,null,0,0,{"$f":"+Q400-R400","v":0},null,null,0,0,{"$f":"+V400-W400","v":0},{"$f":"IF(W400<0,IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/(-W400)))),IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/W400))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,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,-1.6300000000000001,0,{"$f":"+F401-G401","v":-1.6300000000000001},{"$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":"N.M."},null,1,0,{"$f":"+K401-L401","v":1},{"$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":"N.M."},null,null,1,0,{"$f":"+Q401-R401","v":1},null,null,1,0,{"$f":"+V401-W401","v":1},{"$f":"IF(W401<0,IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/(-W401)))),IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/W401))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.75,-0.75,41.21,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,-1.6300000000000001,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N558",null,"Solar and Wind Maintenance Expenses",null,null,-1.6300000000000001,0,{"$f":"+F402-G402","v":-1.6300000000000001},{"$f":"IF(G402<0,IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/(-G402)))),IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/G402))))","v":"N.M."},null,1,0,{"$f":"+K402-L402","v":1},{"$f":"IF(L402<0,IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/(-L402)))),IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/L402))))","v":"N.M."},null,null,1,0,{"$f":"+Q402-R402","v":1},null,null,1,0,{"$f":"+V402-W402","v":1},{"$f":"IF(W402<0,IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/(-W402)))),IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/W402))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.54,1.05,37.620000000000005,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,-1.6300000000000001,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N559",null,"Other Renewables Maintenance Expense",null,null,0,0,{"$f":"+F404-G404","v":0},{"$f":"IF(G404<0,IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/(-G404)))),IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/G404))))","v":0},null,0,0,{"$f":"+K404-L404","v":0},{"$f":"IF(L404<0,IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/(-L404)))),IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/L404))))","v":0},null,null,0,0,{"$f":"+Q404-R404","v":0},null,null,0,0,{"$f":"+V404-W404","v":0},{"$f":"IF(W404<0,IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/(-W404)))),IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/W404))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,{"$f":"+F406-G406","v":-8.01},{"$f":"IF(G406<0,IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/(-G406)))),IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/G406))))","v":"N.M."},null,0,0,{"$f":"+K406-L406","v":0},{"$f":"IF(L406<0,IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/(-L406)))),IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/L406))))","v":0},null,null,0,0,{"$f":"+Q406-R406","v":0},null,null,0,0,{"$f":"+V406-W406","v":0},{"$f":"IF(W406<0,IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/(-W406)))),IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/W406))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,-8.01,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5781-5787",null,"Energy Storage Maintenance Expense",null,null,-8.01,0,-8.01,"N.M.",null,0,0,{"$f":"+K407-L407","v":0},{"$f":"IF(L407<0,IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/(-L407)))),IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/L407))))","v":0},null,null,0,0,{"$f":"+Q407-R407","v":0},null,null,0,0,{"$f":"+V407-W407","v":0},{"$f":"IF(W407<0,IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/(-W407)))),IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/W407))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,-8.01,0]
[null,null,null,null,null,null,null,0,0]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,{"$f":"+K409-L409","v":87782.260000000009},{"$f":"IF(L409<0,IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/(-L409)))),IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/L409))))","v":5.9221305088462},null,null,26698.75,3836.7200000000003,{"$f":"+Q409-R409","v":22862.03},{"$f":"IF(R409<0,IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/(-R409)))),IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/R409))))","v":5.9587434058258086},null,103375.78000000001,15736.98,{"$f":"+V409-W409","v":87638.800000000017},{"$f":"IF(W409<0,IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/(-W409)))),IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/W409))))","v":5.5689719374365358},null,914.23,null,1076.7,1496.58,1759.1200000000001,1576.22,2230.61,1092.53,709.15,1045.1200000000001,668.64,1406.31,1761.77,770.77,null,2800.96,7531.75,8314.48,14796.18,16193.16,11591.82,6922.79,7755.12,8027.45,8806.61,9864.69,-197.64000000000001]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352,null,562.79,null,13.870000000000001,549.18000000000006,1715.22,356.69,438.11,5045.96,-26.86,1037.7,512.38,-1.53,677.44,0.3,null,-2.67,43.78,7177.05,485.5,-43.24,543.96,16,627.47,879.65,-28.3,-20.45,0]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239,null,27247.760000000002,null,58124.79,59984.200000000004,159085.09,145819.04,113530.14,83904.71,117524.75,37097.440000000002,18339.84,34162.1,43718.26,16780.260000000002,null,43863.71,55777.770000000004,43274.29,20803.36,16450.34,9208.02,15063.37,65727.69,72062.39,-32082.34,59927.97,823.98]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,"N.M.",null,125110.84,0,125110.84,"N.M.",null,null,40121.270000000004,0,40121.270000000004,"N.M.",null,125110.84,0,125110.84,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8772.92,13961.67,9270.9,2750.2400000000002,11504.08,10975.34,16731.57,11022.85,12192.48,12147.23,15781.56,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,null,261209.16,0,261209.16,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,89134.1,73900.91,62552.43,49692.25,99585.650000000009,95549.91,146855.53,136187.59,114885.55,73928.759999999995,72394.850000000006,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203,null,1896483.4300000002,null,3016230.42,2116308.87,2555176.89,3904999.08,5455685.6900000004,523710.07,2038838.98,3287996.9,6415358.5199999996,3618047.2,1806654.35,-3887631.55,null,7278915.8300000001,7682406.0199999996,-5709241.1299999999,2963922.0980000002,3258252.45,2971749.23,2548741.64,1680717.6,4145278.65,1128854.5279999999,2880568.412,-7442862.1600000001]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908,null,7704.76,null,26758.29,37583.56,37821.65,38754.79,45226.07,30921.24,24848.9,41938.39,36418.33,31261.72,41395.050000000003,37182.43,null,22988.66,38017.4,29679.81,32301.71,33854.43,23798.04,26970.45,24666.77,23665.84,26720.86,21369.510000000002,-1265.77]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923,null,212.75,null,3651.23,-403.91,8052.9800000000005,-1338.31,5598.9400000000005,-3878.9900000000002,19540.82,5282.38,-1793.99,-12.3,-8884.66,-1638.43,null,1720.58,3517.7000000000003,8222.19,6504.26,5065.51,2987.3,7752.18,999.6,2905.96,5841.21,14158.66,3726.8]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209,null,1654.78,null,2357.29,1476.3,4486.59,646.56000000000006,1548.69,583.77,1997.66,847.62,969.84,-39.29,1194.8700000000001,664.59,null,-87.73,934.28,446.79,241.19,-43.19,292.68,413.05,571.16,150.05000000000001,445.71000000000004,1060.1300000000001,-61.28]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345,null,920.17000000000007,null,1382.97,820.38,826.75,2341.6,589.98,-427.41,1475.95,1202.07,-1040.8700000000001,1409.89,947.62,320.93,null,279.44,179.13,1115.92,391.41,1832.89,312.34000000000003,721.55000000000007,-503.58,102.53,-380.45,308.08,-31.04]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2,null,3163.4500000000003,null,3625.84,3842.98,1668.76,2872.65,2033.56,2947.31,4127.41,3034.98,2995.14,3523.58,3722.61,3248.07,null,3338.91,2531.6799999999998,3643.66,4105.3,4334.12,2738.51,2018.8700000000001,3006.07,1305.05,3335.48,2241.3000000000002,-104.61]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784,null,89.34,null,1764.45,3166.05,961.03,2784.66,1258.31,3264.2000000000003,6765.95,2232.4700000000003,3333.13,980.87,-276.42,811.6,null,1539.89,2412.4299999999998,37.89,2055.71,4388.71,1692.56,742.48,3094.81,2240.98,757.03,581.9,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N590-599",null,"Distribution Maintenance",null,null,3078236.6119999997,1890910.8900000006,1187325.7219999991,0.62791204402022283,null,32876939.378000002,36140408.770000003,-3263469.3920000009,-9.0299736584855475E-2,null,null,8690279.5200000014,12057410.400000002,-3367130.8800000008,-0.27925821285804459,null,29047448.348000005,38079362.229999997,-9031913.8819999918,-0.23718658488677091,null,1938953.4600000002,null,3114985.85,2224824.1899999995,2771554.0799999996,4098812.9800000004,5628140.1000000015,647163.39,2215802.7100000004,3381715.07,6475760.959999999,3690738.5500000007,1890910.8900000006,-3829491.03,null,7453264.5999999996,7881214.5199999996,-5535505.7199999997,3098049.2079999996,3451374.9100000006,3131439.7099999995,2772949.4800000004,1933873.1500000001,4383696.58,1228346.328,3078236.6119999997,-7439971.7200000007]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N830-837,N861-870",null,"Gas Maintenance",null,null,0,0,{"$f":"+F423-G423","v":0},{"$f":"IF(G423<0,IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/(-G423)))),IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/G423))))","v":0},null,0,0,{"$f":"+K423-L423","v":0},{"$f":"IF(L423<0,IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/(-L423)))),IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/L423))))","v":0},null,null,0,0,{"$f":"+Q423-R423","v":0},{"$f":"IF(R423<0,IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/(-R423)))),IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/R423))))","v":0},null,0,0,{"$f":"+V423-W423","v":0},{"$f":"IF(W423<0,IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/(-W423)))),IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/W423))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,{"$f":"+F425-G425","v":-1470.71},{"$f":"IF(G425<0,IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/(-G425)))),IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/G425))))","v":-1.0228393387441146},null,3530.58,23140.11,{"$f":"+K425-L425","v":-19609.53},{"$f":"IF(L425<0,IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/(-L425)))),IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/L425))))","v":-0.84742596297078965},null,null,1014.74,5184.8,{"$f":"+Q425-R425","v":-4170.0600000000004},{"$f":"IF(R425<0,IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/(-R425)))),IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/R425))))","v":-0.80428560407344551},null,5528.05,24724.560000000001,{"$f":"+V425-W425","v":-19196.510000000002},{"$f":"IF(W425<0,IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/(-W425)))),IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/W425))))","v":-0.77641462578100484},null,1584.45,null,1611.17,1611.17,6447.5,1611.17,1611.17,1611.17,16338.82,-12886.86,2020.95,1725.98,1437.8700000000001,1997.47,null,445.08,291.78000000000003,279.35000000000002,1386.06,189.88,279.35000000000002,-632.78,277.12,277.12,770.46,-32.840000000000003,0]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,-557984.35000000009,-0.64904161780882441,null,null,182231.5,295723.18,-113491.68,-0.38377674688876262,null,492876.29000000004,1003183.8300000001,-510307.54000000004,-0.50868796399957927,null,143478.79,null,21113.81,138990.47,77194.86,77772.150000000009,77136.67,45626.75,48962.630000000005,77184.52,73908.540000000008,122038.47,99776.17,191155.6,null,18751.04,19930.14,18698.39,15989.67,17976.990000000002,11593.91,-16376.23,32925.279999999999,37126.660000000003,30397.47,114707.37,59663.6]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,4876.7999999999993,0.38299185686810222,null,null,4874.7,11174.92,-6300.22,-0.56378211208670848,null,18982.46,12718.23,6264.23,0.49253944927871252,null,-15.200000000000001,null,6.23,19.690000000000001,-22.89,9.85,123.31,731.68000000000006,644.18000000000006,46.46,956.03,5596.62,4622.2700000000004,1372.23,null,229.75,703.72,379.05,2835.38,5517.76,1808.33,187.96,1073.58,1954.41,1457.3,1462.99,1349.19]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,-4169.3100000000004,"N.M.",null,null,0,1144.03,-1144.03,"N.M.",null,372.92,4539.1100000000006,-4166.1900000000005,-0.91784292515493127,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,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,-1041987.76,"N.M.",null,null,0,242584.58000000002,-242584.58000000002,"N.M.",null,76215.97,1121117.3700000001,-1044901.4000000001,-0.93201784929975706,null,79129.61,null,170906.52,123335.96,89257.32,104121.23,82005.17,62751.8,86922.12,80103.06,66851.86,74113.58,101619.14,76215.97,null,-0.06,-0.02,0.08,0,0,0,0,0,0,0,0,1170.51]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,-71623.72,"N.M.",null,0,883727.46,-883727.46,"N.M.",null,null,0,243016.11000000002,-243016.11000000002,"N.M.",null,55958.239999999998,971936.65999999992,-915978.41999999993,-0.94242604245424799,null,88209.2,null,68163.960000000006,89978.72,73535.350000000006,83804.53,87548.19,84260.39,69667.58,83752.63,111452.93000000001,59939.46,71623.72,55958.239999999998,null,0.12,-0.03,-0.09,0,0,0,0,0,0,0,0,0]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,null,0,0,0,0,null,0,98.31,-98.31,"N.M.",null,0,null,0,0,0,0,91.570000000000007,6.74,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-395.16,395.16,"N.M.",null,0,4323.3900000000003,-4323.3900000000003,"N.M.",null,null,0,-939.88,939.88,"N.M.",null,789.32,4838.8,-4049.48,-0.83687691163098288,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,1850.49,0,1850.49,"N.M.",null,14296.24,0,14296.24,"N.M.",null,null,5563.13,0,5563.13,"N.M.",null,14296.24,0,14296.24,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,736.35,365.72,577.70000000000005,620.73,1673.3700000000001,2282.44,2476.8000000000002,1860.48,1852.16,1850.49,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,760812.74,"N.M.",null,null,228813.44,0,228813.44,"N.M.",null,760812.74,0,760812.74,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,61867.64,64048.53,70776.69,62906.200000000004,66937.540000000008,69906.5,69482.399999999994,66073.8,83714.740000000005,78786.710000000006,66311.990000000005,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,102271.7,"N.M.",null,null,25338.73,0,25338.73,"N.M.",null,102271.7,0,102271.7,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7510.89,21565.07,6043.8,15103.41,5467.55,5208.16,9555.06,6479.03,6819.14,12000.23,6519.3600000000006,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N935,N9351,N9352,N9353",null,"Adminstration & General Maintenance",null,null,190819.36,279064.18,-88244.82,-0.31621693619009078,null,1200242.18,2829884.8100000005,-1629642.6300000006,-0.57586889199210911,null,null,447836.24,797887.74,-350051.5,-0.43872274563336444,null,1528103.93,3143156.87,-1615052.9400000002,-0.51383147796883588,null,313272.06,null,262618.92000000004,354195.02,247048.16000000003,267741.28999999998,249032.38,195489.23999999996,223263.25,232608.81,254960.98,263862.58,279064.18,327861.75000000006,null,88804.479999999996,107275.54000000001,96542.97,98798.420000000013,96710.450000000012,90469.62000000001,64498.849999999991,109305.61000000002,131752.55000000002,125264.33,190819.36,62183.3]
[null,"Line 5","Maintenance Expenses (402)",null,null,{"$f":"+F436+F423+F407+F421+F404+F402+F398+F387+F385+F383+F381+F377","v":4644110.4700000007},{"$f":"+G436+G423+G407+G421+G404+G402+G398+G387+G385+G383+G381+G377","v":3971043.4700000007},673067,0.16949373762458458,null,{"$f":"+K436+K423+K407+K421+K404+K402+K398+K387+K385+K383+K381+K377","v":60517579.508000016},{"$f":"+L436+L423+L407+L421+L404+L402+L398+L387+L385+L383+L381+L377","v":65647106.620000005},-5129527.1119999886,-7.8137900908449631E-2,null,null,{"$f":"+Q436+Q423+Q407+Q421+Q404+Q402+Q398+Q387+Q385+Q383+Q381+Q377","v":15789368.390000001},{"$f":"+R436+R423+R407+R421+R404+R402+R398+R387+R385+R383+R381+R377","v":21268634.130000003},-5479265.7400000021,-0.25762189083272369,"",{"$f":"+V436+V423+V407+V421+V404+V402+V398+V387+V385+V383+V381+V377","v":58541318.578000009},{"$f":"+W436+W423+W407+W421+W404+W402+W398+W387+W385+W383+W381+W377","v":69546928.149999991},-11005609.571999982,-0.15824724203868354,null,{"$f":"+AA436+AA423+AA407+AA421+AA404+AA402+AA398+AA387+AA385+AA383+AA381+AA377","v":3899821.5300000003},null,{"$f":"+AC436+AC423+AC407+AC421+AC404+AC402+AC398+AC387+AC385+AC383+AC381+AC377","v":5287362.9000000004},4527325.1599999992,4960466.42,7082591.8500000006,8684772.6100000013,2778435.7800000003,5030329.290000001,6027188.4800000004,9826452.6799999997,7471137.9800000014,3971043.4700000007,-1976260.9299999997,null,{"$f":"+AP436+AP423+AP407+AP421+AP404+AP402+AP398+AP387+AP385+AP383+AP381+AP377","v":9340766.5800000001},10893952.899999999,-2400571.1100000003,7082745.3579999991,5677138.0300000012,4827079.2100000009,5217760.07,4089340.08,6867230.4519999996,4278027.4679999994,4644110.4700000007,-7799009.0700000012]
[]
["%,V4030001","4030001","Depreciation Exp",null,null,9399153.1500000004,8999109.75,{"$f":"+F439-G439","v":400043.40000000037},{"$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":4.4453663874918337E-2},null,102427408.18000001,97134392.760000005,{"$f":"+K439-L439","v":5293015.4200000018},{"$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":5.4491671483220191E-2},null,null,28211793.649999999,26817960.100000001,{"$f":"+Q439-R439","v":1393833.549999997},{"$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":5.1973884098664047E-2},null,111399330.78,105813586.97,{"$f":"+V439-W439","v":5585743.8100000024},{"$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":5.2788530943419003E-2},null,8679194.2100000009,null,8702393.2599999998,8732131.7599999998,8761965.1099999994,8758909.8800000008,8793067.4399999995,8854886.3300000001,8845945.6600000001,8867133.2200000007,8875483.6199999992,8943366.7300000004,8999109.75,8971922.5999999996,null,9172426.3100000005,9201775.5099999998,9325193.4600000009,9252134.0800000001,9267682.0899999999,9333443.4399999995,9321708.0600000005,9341251.5800000001,9434843.2699999996,9377797.2300000004,9399153.1500000004,0]
["%,V4030029","4030029","Over/Undr Depr Exp Var Riders",null,null,-509691,-1666144,{"$f":"+F440-G440","v":1156453},{"$f":"IF(G440<0,IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/(-G440)))),IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/G440))))","v":0.69408946645668079},null,-765466,-4136429.27,{"$f":"+K440-L440","v":3370963.27},{"$f":"IF(L440<0,IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/(-L440)))),IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/L440))))","v":0.81494522206589071},null,null,-1742578,-3034135.27,{"$f":"+Q440-R440","v":1291557.27},{"$f":"IF(R440<0,IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/(-R440)))),IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/R440))))","v":0.42567557312630955},null,-47165,-4629956.2699999996,{"$f":"+V440-W440","v":4582791.2699999996},{"$f":"IF(W440<0,IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/(-W440)))),IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/W440))))","v":0.98981307873130298},null,-493527,null,-1805547,-326533.07,655404.07000000007,-1964615,1444320,23649,692184,178844,-123609.27,-1244382,-1666144,718301,null,1604053,1326296,-1548554,-1191020,-780295,1205417,406008,-44793,-674420,-558467,-509691,5321935]
["%,V4030046","4030046","Capitalized Software Depr Exp",null,null,652128.87,0,{"$f":"+F441-G441","v":652128.87},{"$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":"N.M."},null,7962075.8899999997,0,{"$f":"+K441-L441","v":7962075.8899999997},{"$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":"N.M."},null,null,1956918.23,0,{"$f":"+Q441-R441","v":1956918.23},{"$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":"N.M."},null,7962075.8899999997,0,{"$f":"+V441-W441","v":7962075.8899999997},{"$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":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,786722.43,1578360.3900000001,523202.88,727255.65,790865.11,895343.79,703407.41,665076.26,639713.1,652128.87,0]
["%,V4030047","4030047","Depr Exp - Cloud Computing",null,null,45967.89,0,{"$f":"+F442-G442","v":45967.89},{"$f":"IF(G442<0,IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/(-G442)))),IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/G442))))","v":"N.M."},null,516425.51,0,{"$f":"+K442-L442","v":516425.51},{"$f":"IF(L442<0,IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/(-L442)))),IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/L442))))","v":"N.M."},null,null,139042.93,0,{"$f":"+Q442-R442","v":139042.93},{"$f":"IF(R442<0,IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/(-R442)))),IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/R442))))","v":"N.M."},null,516425.51,0,{"$f":"+V442-W442","v":516425.51},{"$f":"IF(W442<0,IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/(-W442)))),IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/W442))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43982.21,92363.790000000008,48336.55,48875.82,49065.86,47238.590000000004,47519.76,47307.47,45767.57,45967.89,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_OTHER,NDEPR_EXP_REG,NSTP_NUCLEAR_DECOMM","Line 6","Depreciation Expense (403)",null,null,9587558.9100000001,7332965.75,{"$f":"+F443-G443","v":2254593.16},{"$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":0.30745993324733584},null,110140443.58000001,92997963.49000001,{"$f":"+K443-L443","v":17142480.090000004},{"$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":0.18433177939260273},null,null,28565176.809999999,23783824.830000002,{"$f":"+Q443-R443","v":4781351.9799999967},{"$f":"IF(R443<0,IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/(-R443)))),IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/R443))))","v":0.20103377039545731},"",119830667.18000001,101183630.7,{"$f":"+V443-W443","v":18647036.480000004},{"$f":"IF(W443<0,IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/(-W443)))),IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/W443))))","v":0.18428906287506841},null,8185667.2100000009,null,6896846.2599999998,8405598.6899999995,9417369.1799999997,6794294.8800000008,10237387.439999999,8878535.3300000001,9538129.6600000001,9045977.2200000007,8751874.3499999996,7698984.7300000004,7332965.75,9690223.5999999996,null,10776479.310000001,11358776.15,9447363.6400000006,8632653.5100000016,9263518.5600000005,11378791.409999998,10670298.440000001,10047385.75,9472807,9504810.9000000004,9587558.9100000001,5321935]
[]
["%,V4031001","4031001","Depr - Asset Retirement Oblig",null,null,153415.54,159200.37,{"$f":"+F445-G445","v":-5784.8299999999872},{"$f":"IF(G445<0,IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/(-G445)))),IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/G445))))","v":-3.6336787408220141E-2},null,1721811.06,1050305.96,{"$f":"+K445-L445","v":671505.10000000009},{"$f":"IF(L445<0,IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/(-L445)))),IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/L445))))","v":0.63934236838949299},null,null,460246.76,477601.28000000003,{"$f":"+Q445-R445","v":-17354.520000000019},{"$f":"IF(R445<0,IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/(-R445)))),IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/R445))))","v":-3.6336837288208308E-2},null,1881011.59,1056938.1299999999,{"$f":"+V445-W445","v":824073.4600000002},{"$f":"IF(W445<0,IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/(-W445)))),IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/W445))))","v":0.77967994209840863},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,153415.54,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_ARO","Line 7","Depreciation Expense for Asset Retirement Costs (403.1)",null,null,153415.54,159200.37,{"$f":"+F446-G446","v":-5784.8299999999872},{"$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":-3.6336787408220141E-2},null,1721811.06,1050305.96,{"$f":"+K446-L446","v":671505.10000000009},{"$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":0.63934236838949299},null,null,460246.76,477601.28000000003,{"$f":"+Q446-R446","v":-17354.520000000019},{"$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":-3.6336837288208308E-2},null,1881011.59,1056938.1299999999,{"$f":"+V446-W446","v":824073.4600000002},{"$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":0.77967994209840863},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,153415.54,0]
[]
["%,V4040001","4040001","Amort. of Plant",null,null,0,717233.85,{"$f":"+F448-G448","v":-717233.85},{"$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,0,8442711.1500000004,{"$f":"+K448-L448","v":-8442711.1500000004},{"$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,0,2141124.11,{"$f":"+Q448-R448","v":-2141124.11},{"$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":"N.M."},null,708391.51,9240139.1600000001,{"$f":"+V448-W448","v":-8531747.6500000004},{"$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":-0.92333540677973946},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,0,40905.53,{"$f":"+F449-G449","v":-40905.53},{"$f":"IF(G449<0,IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/(-G449)))),IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/G449))))","v":"N.M."},null,0,405345.85000000003,{"$f":"+K449-L449","v":-405345.85000000003},{"$f":"IF(L449<0,IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/(-L449)))),IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/L449))))","v":"N.M."},null,null,0,119999.25,{"$f":"+Q449-R449","v":-119999.25},{"$f":"IF(R449<0,IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/(-R449)))),IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/R449))))","v":"N.M."},null,41767.730000000003,433632.50000000006,{"$f":"+V449-W449","v":-391864.77000000008},{"$f":"IF(W449<0,IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/(-W449)))),IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/W449))))","v":-0.90367942900958764},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,0,758139.38,{"$f":"+F450-G450","v":-758139.38},{"$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":"N.M."},null,0,8848057,{"$f":"+K450-L450","v":-8848057},{"$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":"N.M."},null,null,0,2261123.36,{"$f":"+Q450-R450","v":-2261123.36},{"$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":"N.M."},"",750159.24,9673771.6600000001,{"$f":"+V450-W450","v":-8923612.4199999999},{"$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":-0.92245431602424233},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,{"$f":"+F452-G452","v":0},{"$f":"IF(G452<0,IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/(-G452)))),IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/G452))))","v":0},null,35398,35398,{"$f":"+K452-L452","v":0},{"$f":"IF(L452<0,IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/(-L452)))),IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/L452))))","v":0},null,null,9654,9654,{"$f":"+Q452-R452","v":0},{"$f":"IF(R452<0,IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/(-R452)))),IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/R452))))","v":0},null,38616,38616,{"$f":"+V452-W452","v":0},{"$f":"IF(W452<0,IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/(-W452)))),IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/W452))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N406","Line 9","Amort. Of Utility Plant Acq. Adj. (406)",null,null,3218,3218,{"$f":"+F453-G453","v":0},{"$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,35398,35398,{"$f":"+K453-L453","v":0},{"$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,9654,9654,{"$f":"+Q453-R453","v":0},{"$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},"",38616,38616,{"$f":"+V453-W453","v":0},{"$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,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N407","Line 10","Amort. Property Losses, Unrecov Plant and Regulatory Study Costs (407)",null,null,0,0,{"$f":"+F455-G455","v":0},{"$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,0,0,{"$f":"+K455-L455","v":0},{"$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,0,0,{"$f":"+Q455-R455","v":0},{"$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},"",0,0,{"$f":"+V455-W455","v":0},{"$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},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,{"$f":"+F457-G457","v":0},{"$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,null,null,{"$f":"+K457-L457","v":0},{"$f":"IF(L457<0,IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/(-L457)))),IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/L457))))","v":0},null,null,null,null,{"$f":"+Q457-R457","v":0},{"$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,null,{"$f":"+V457-W457","v":0},{"$f":"IF(W457<0,IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/(-W457)))),IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/W457))))","v":0}]
[]
["%,V4073000","4073000","Regulatory Debits",null,null,0,0,{"$f":"+F459-G459","v":0},{"$f":"IF(G459<0,IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/(-G459)))),IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/G459))))","v":0},null,0,-0.16,{"$f":"+K459-L459","v":0.16},{"$f":"IF(L459<0,IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/(-L459)))),IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/L459))))","v":"N.M."},null,null,0,0,{"$f":"+Q459-R459","v":0},{"$f":"IF(R459<0,IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/(-R459)))),IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/R459))))","v":0},null,0,30095.33,{"$f":"+V459-W459","v":-30095.33},{"$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,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,3234.4500000000003,17323.96,{"$f":"+F460-G460","v":-14089.509999999998},{"$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":-0.81329615168818215},null,92007.32,353737.60000000003,{"$f":"+K460-L460","v":-261730.28000000003},{"$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":-0.73989951873931414},null,null,4847.45,52007.32,{"$f":"+Q460-R460","v":-47159.87},{"$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":-0.90679292838008196},null,110009.41,1235904.72,{"$f":"+V460-W460","v":-1125895.31},{"$f":"IF(W460<0,IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/(-W460)))),IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/W460))))","v":-0.91098876133428808},null,882167.12,null,671119.3,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,-23,-14,0,1613,3234.4500000000003,0]
["%,V4073036","4073036","Reg Debit - ADFIT Ben NonDR",null,null,415582.57,0,{"$f":"+F461-G461","v":415582.57},{"$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,1945623.28,0,{"$f":"+K461-L461","v":1945623.28},{"$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":"N.M."},null,null,1273784.72,0,{"$f":"+Q461-R461","v":1273784.72},{"$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,1945623.28,0,{"$f":"+V461-W461","v":1945623.28},{"$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":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,561170.49,110668.07,416694.8,441507.35000000003,415582.57,0]
["%,V4073037","4073037","Reg Debit - ADFIT Ben Decom Ri",null,null,0,0,{"$f":"+F462-G462","v":0},{"$f":"IF(G462<0,IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/(-G462)))),IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/G462))))","v":0},null,305974.89,0,{"$f":"+K462-L462","v":305974.89},{"$f":"IF(L462<0,IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/(-L462)))),IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/L462))))","v":"N.M."},null,null,0,0,{"$f":"+Q462-R462","v":0},{"$f":"IF(R462<0,IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/(-R462)))),IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/R462))))","v":0},null,305974.89,0,{"$f":"+V462-W462","v":305974.89},{"$f":"IF(W462<0,IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/(-W462)))),IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/W462))))","v":"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,418817.02,17323.96,{"$f":"+F463-G463","v":401493.06},{"$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":"N.M."},null,2343605.4900000002,353737.44000000006,{"$f":"+K463-L463","v":1989868.0500000003},{"$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":5.6252684194243052},null,null,1278632.17,52007.32,{"$f":"+Q463-R463","v":1226624.8499999999},{"$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":"N.M."},null,2361607.58,1266000.05,{"$f":"+V463-W463","v":1095607.53},{"$f":"IF(W463<0,IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/(-W463)))),IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/W463))))","v":0.8654087572903334},null,912262.61,null,671119.14,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,561147.49,416628.96,416694.8,443120.35000000003,418817.02,0]
[]
["%,V4074000","4074000","Regulatory Credits",null,null,0,-339083.59,{"$f":"+F465-G465","v":339083.59},{"$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":"N.M."},null,366130.83,461127.69,{"$f":"+K465-L465","v":-94996.859999999986},{"$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":-0.20600987982309191},null,null,40681.230000000003,-2772913.4,{"$f":"+Q465-R465","v":2813594.63},{"$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":1.0146709341878473},null,27047.239999999991,461127.69,{"$f":"+V465-W465","v":-434080.45},{"$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":-0.94134544381839225},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,-197182.62,1166253.17,{"$f":"+F466-G466","v":-1363435.79},{"$f":"IF(G466<0,IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/(-G466)))),IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/G466))))","v":-1.1690735983165645},null,-3341562.68,-2245229.63,{"$f":"+K466-L466","v":-1096333.0500000003},{"$f":"IF(L466<0,IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/(-L466)))),IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/L466))))","v":-0.48829439775387268},null,null,-1311754.5900000001,-294033.89,{"$f":"+Q466-R466","v":-1017720.7000000001},{"$f":"IF(R466<0,IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/(-R466)))),IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/R466))))","v":-3.4612360500349126},null,-3850459.3200000003,-2245229.63,{"$f":"+V466-W466","v":-1605229.6900000004},{"$f":"IF(W466<0,IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/(-W466)))),IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/W466))))","v":-0.71495123195928978},null,0,null,0,0,1791481.31,-642385.5,-570434.38,-837799.20000000007,-742215.07000000007,-949842.9,-425892.78,-1034394.28,1166253.17,-508896.64,null,-226820.62,-722958.79,-365583.91000000003,-422040.39,895817.42,-37332.67,-475075.69,-675813.44000000006,-523838.87,-590733.1,-197182.62,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4074","Line 13","(Less) Regulatory Credits (407.4)",null,null,-197182.62,827169.57999999984,{"$f":"+F467-G467","v":-1024352.1999999998},{"$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":-1.2383823399308278},null,-2975431.85,-1784101.94,{"$f":"+K467-L467","v":-1191329.9100000001},{"$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":-0.66774766805085151},null,null,-1271073.3600000001,-3066947.29,{"$f":"+Q467-R467","v":1795873.93},{"$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":0.58555748116557949},null,-3823412.08,-1784101.94,{"$f":"+V467-W467","v":-2039310.1400000001},{"$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":-1.1430457499530549},null,0,null,0,4700000,1220964.31,-610384.43999999994,-525815.56000000006,-805040.99000000011,-1561434.07,-1135443.8999999999,-932627.78,-2961489.09,827169.57999999984,-847980.23,null,-186139.41999999998,-682277.59000000008,-324902.71000000002,-381359.19,936498.62,3348.5300000000061,-434394.49,-635132.24000000011,-483157.64,-590733.1,-197182.62,0]
[]
["%,V4081002","4081002","FICA",null,null,277801.69,246463.82,{"$f":"+F469-G469","v":31337.869999999995},{"$f":"IF(G469<0,IF(H469=0,0,IF(OR(G469=0,F469=0),\"N.M.\",IF(ABS(H469/G469)>=10,\"N.M.\",H469/(-G469)))),IF(H469=0,0,IF(OR(G469=0,F469=0),\"N.M.\",IF(ABS(H469/G469)>=10,\"N.M.\",H469/G469))))","v":0.12714998087751783},null,3394599.51,3266890.99,{"$f":"+K469-L469","v":127708.51999999955},{"$f":"IF(L469<0,IF(M469=0,0,IF(OR(L469=0,K469=0),\"N.M.\",IF(ABS(M469/L469)>=10,\"N.M.\",M469/(-L469)))),IF(M469=0,0,IF(OR(L469=0,K469=0),\"N.M.\",IF(ABS(M469/L469)>=10,\"N.M.\",M469/L469))))","v":3.9091760450813064E-2},null,null,927384.03,883255.78399999999,{"$f":"+Q469-R469","v":44128.246000000043},{"$f":"IF(R469<0,IF(S469=0,0,IF(OR(R469=0,Q469=0),\"N.M.\",IF(ABS(S469/R469)>=10,\"N.M.\",S469/(-R469)))),IF(S469=0,0,IF(OR(R469=0,Q469=0),\"N.M.\",IF(ABS(S469/R469)>=10,\"N.M.\",S469/R469))))","v":4.9960891057125582E-2},null,3642264.9899999998,3542269.43,{"$f":"+V469-W469","v":99995.55999999959},{"$f":"IF(W469<0,IF(X469=0,0,IF(OR(W469=0,V469=0),\"N.M.\",IF(ABS(X469/W469)>=10,\"N.M.\",X469/(-W469)))),IF(X469=0,0,IF(OR(W469=0,V469=0),\"N.M.\",IF(ABS(X469/W469)>=10,\"N.M.\",X469/W469))))","v":2.8229236080441117E-2},null,275378.44,null,269289.07,248481.48,238567.05000000002,309235.20000000001,316077.11,443905.84600000002,371152.28,186927.17,282303.02399999998,354488.94,246463.82,247665.48,null,316298.69,266251.96000000002,313650.17,298605.56,368398.37,285103.44,339911.62,278995.67,295704.91000000003,353877.43,277801.69,-44144.51]
["%,V4081003","4081003","Federal Unemployment Tax",null,null,221.70000000000002,73.78,147.92000000000002,2.0048793711032804,null,12777.12,13396.12,-619,-4.620740930956127E-2,null,null,408.29,349.41,58.879999999999995,0.16851263558570159,null,17384.78,17313.77,71.009999999998399,4.1013597847261683E-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,-8.14,221.70000000000002,-58.13]
["%,V408100521","408100521","Real Personal Property Taxes",null,null,0,-25903.25,25903.25,"N.M.",null,0,807087.09,-807087.09,"N.M.",null,null,0,-25903.25,25903.25,"N.M.",null,0,807259.78999999992,-807259.78999999992,"N.M.",null,172.70000000000002,null,0,0,832990.34,0,0,0,0,0,0,0,-25903.25,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100522","408100522","Real Personal Property Taxes",null,null,0,0,0,0,null,0,1560189.82,-1560189.82,"N.M.",null,null,0,0,0,0,null,-1315000,3289887.2199999997,-4604887.22,-1.3997097505366765,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,0,2000772,-2000772,"N.M.",null,1575127.38,20436684.59,-18861557.210000001,-0.92292647209661716,null,null,0,5990228.0199999996,-5990228.0199999996,"N.M.",null,-3083617.6500000004,20436684.59,-23520302.240000002,-1.1508863943376053,null,0,null,1738250,1738250,1738250,1738250,1738250,1738250,2009340.5,2007616.07,1988684.02,2000772,2000772,-4658745.03,null,262522,262522,262522,262522,262522,262517.38,0,0,0,0,0,0]
["%,V408100524","408100524","Real Personal Property Taxes",null,null,1542980.5,0,1542980.5,"N.M.",null,15208677.26,0,15208677.26,"N.M.",null,null,4594974.71,0,4594974.71,"N.M.",null,15208677.26,0,15208677.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1248700,1248700,1248700,1248700,1248700,1248700,1561532.05,1559970.5,1509013.71,1542980.5,1542980.5,0]
["%,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,0,1710.39,-1710.39,"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,0,1665.31,-1665.31,"N.M.",null,126,18161.41,-18035.41,-0.99306221268062334,null,null,0,4963.93,-4963.93,"N.M.",null,1775.31,18161.41,-16386.099999999999,-0.9022482285241068,null,0,null,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1652.31,1649.31,1649.31,1665.31,1649.31,null,0,126,0,0,0,0,0,0,0,0,0,0]
["%,V408100625","408100625","State Gross Receipts Tax",null,null,1543.04,0,1543.04,"N.M.",null,16956.7,0,16956.7,"N.M.",null,null,4625.12,0,4625.12,"N.M.",null,16956.7,0,16956.7,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1541.46,1541.46,1541.46,1541.04,1541.04,1541.04,1541.04,1543.04,1541.04,1541.04,1543.04,0]
["%,V4081007","4081007","State Unemployment Tax",null,null,166.62,353.09000000000003,-186.47000000000003,-0.52810898071313261,null,22427.68,23635.38,-1207.7000000000007,-5.1097126426569009E-2,null,null,546.11,818.53,-272.41999999999996,-0.33281614601786125,null,25072.37,26094.45,-1022.0800000000017,-3.9168482186825233E-2,null,2459.0700000000002,null,19626.25,2328.98,-95.48,100.97,56.19,397.51,285.78000000000003,116.65,227.51,237.93,353.09000000000003,2644.69,null,19495.63,680.6,6.6400000000000006,134.09,532.27,472.61,277.67,282.06,320.29000000000002,59.2,166.62,-32.31]
["%,V408101423","408101423","Federal Excise Taxes",null,null,0,0,0,0,null,0,725.29,-725.29,"N.M.",null,null,0,0,0,0,null,0,725.29,-725.29,"N.M.",null,0,null,725.29,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101424","408101424","Federal Excise Taxes",null,null,0,0,0,0,null,1073.29,13914.73,-12841.439999999999,-0.9228666312605418,null,null,0,11804.4,-11804.4,"N.M.",null,1073.29,13914.73,-12841.439999999999,-0.9228666312605418,null,0,null,0,0,0,1145.79,0,0,964.54,0,0,11804.4,0,0,null,1073.29,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101425","408101425","Federal Excise Taxes",null,null,0,0,0,0,null,9975.26,0,9975.26,"N.M.",null,null,8991,0,8991,"N.M.",null,9975.26,0,9975.26,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,871.74,0,0,112.52,0,0,8991,0,0]
["%,V408101923","408101923","State Sales and Use Taxes",null,null,0,0,0,0,null,0,1530.23,-1530.23,"N.M.",null,null,0,0,0,0,null,0,6148.7100000000009,-6148.7100000000009,"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,0,4290.5,-4290.5,"N.M.",null,1794.56,47804.57,-46010.01,-0.96246049279388979,null,null,0,12848.27,-12848.27,"N.M.",null,6488.5499999999993,47804.57,-41316.020000000004,-0.86426925291870638,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,3951.61,0,3951.61,"N.M.",null,49014.179000000004,0,49014.179000000004,"N.M.",null,null,12575.64,0,12575.64,"N.M.",null,49014.179000000004,0,49014.179000000004,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8033.3810000000003,5206.0950000000003,5377.1150000000007,5340.8580000000002,4073.58,4151.7700000000004,4255.74,4402.37,4221.66,3951.61,0]
["%,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,-534124.77,544619.67000000004,-1078744.44,-1.9807298550197423,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,-550824.80000000005,6755720.7300000004,-7306545.5300000003,-1.0815345722557717,null,null,0,1842469.29,-1842469.29,"N.M.",null,63311.969999999972,6755720.7300000004,-6692408.7600000007,-0.99062839147289627,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,6458720.7300000004,0,6458720.7300000004,"N.M.",null,null,1761469.29,0,1761469.29,"N.M.",null,6458720.7300000004,0,6458720.7300000004,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,0]
["%,V408102922","408102922","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,null,0,0,0,0,null,0,-372463.10000000003,372463.10000000003,"N.M.",null,0,null,0,0,0,0,0,0,0,-372463.10000000003,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102923","408102923","Real-Pers Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,-832.23,832.23,"N.M.",null,null,0,-832.23,832.23,"N.M.",null,0,46480.77,-46480.77,"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,0,51101,-51101,"N.M.",null,-1122.3399999999999,565430,-566552.34,-1.0019849318217993,null,null,-1122.3399999999999,153303,-154425.34,-1.0073210569917093,null,-129715.34,565430,-695145.34,-1.229410077286313,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,609964,0,609964,"N.M.",null,null,165576,0,165576,"N.M.",null,609964,0,609964,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,55192,55192,55192,55192,55192,55192,58044,55192,55192,55192,55192,0]
["%,V4081033","4081033","Fringe Benefit Loading - FICA",null,null,-157861.16,-185171.02,27309.859999999986,0.14748452538631579,null,-1550172.63,-1427941.79,-122230.83999999985,-8.5599315641570972E-2,null,null,-522917.58,-467560.51,-55357.070000000007,-0.11839552061400567,null,-1655691.9,-1595279.25,-60412.649999999907,-3.7869639437734748E-2,null,-167337.46,null,-89944.95,-125133.44,-118713.86,-117016.49,-197731.7,-89252.76,-106483.67,-116104.41,-136836.99,-145552.5,-185171.02,-105519.27,null,-93326.720000000001,-127304.19,-115198.32,-113808.87,-185922.37,-118209.99,-142500.34,-130984.25,-135787.03,-229269.39,-157861.16,0]
["%,V4081034","4081034","Fringe Benefit Loading - FUT",null,null,-765.72,-932.2,166.48000000000002,0.17858828577558464,null,-8044.28,-6808.96,-1235.3199999999997,-0.1814256509070401,null,null,-2771.31,-2049.77,-721.54,-0.35201022553749933,null,-8636.4599999999991,-7776.42,-860.03999999999905,-0.11059587830904183,null,-967.46,null,-463.67,-572.80000000000007,-525.34,-571.54,-980.38,-534.39,-539.44000000000005,-571.63,-570.85,-546.72,-932.2,-592.18000000000006,null,-417.78000000000003,-712.78,-525.91,-600.22,-953.07,-704.34,-637.78,-721.09,-772.19,-1233.4000000000001,-765.72,0]
["%,V4081035","4081035","Fringe Benefit Loading - SUT",null,null,-774.45,-992.16,217.70999999999992,0.21943033381712621,null,-9042.33,-7403.84,-1638.4899999999998,-0.22130272939447634,null,null,-2919.89,-2212.0100000000002,-707.87999999999965,-0.32001663645281875,null,-9682.9599999999991,-8715.02,-967.93999999999869,-0.11106572331446155,null,-1311.18,null,-517.64,-641.84,-592.74,-620.35,-1071.97,-565.35,-570.41,-611.53,-607.22,-612.63,-992.16,-640.63,null,-468.1,-719.06000000000006,-575.21,-732.81000000000006,-1204.94,-832.91,-748.08,-841.33,-892.78,-1252.6600000000001,-774.45,0]
["%,V408103623","408103623","Real Prop Tax-Cap Leases",null,null,0,0,0,0,null,0,7431.1900000000005,-7431.1900000000005,"N.M.",null,null,0,0,0,0,null,0,8567.19,-8567.19,"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,0,12474,-12474,"N.M.",null,null,0,3402,-3402,"N.M.",null,1585.44,12474,-10888.56,-0.87290043290043284,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,13750,0,13750,"N.M.",null,null,3750,0,3750,"N.M.",null,13750,0,13750,"N.M.",null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N408","Line 14","Taxes Other Than Income Taxes (408.1)",null,null,2310862.2599999998,2707011.3,-396149.04000000004,-0.14634184940417502,null,24047122.319000002,31695811.399999999,-7648689.0809999965,-0.24131545283614342,null,null,6950569.0700000012,8404884.8640000001,-1454315.7939999988,-0.1730322089513871,null,18715015.548999999,34132104.339999996,-15417088.790999997,-0.45168878652853667,null,2436292.94,null,2864364.0000000005,2793554.1900000004,3623134.1100000003,2863491.74,2787034.33,3024567.3360000001,2950005.09,2384775.7400000002,2804774.4539999999,2893099.1100000003,2707011.3,-5332106.7699999996,null,1782567.5199999996,2296715.8810000005,2359261.335,1222054.175,2342884.7180000003,2326468.36,2410385.0100000002,2356216.25,2316201.1400000011,2323505.67,2310862.2599999998,-44234.95]
[]
["%,V4091001","4091001","Income Taxes, UOI - Federal",null,null,-8966957.25,-4263147.21,{"$f":"+F503-G503","v":-4703810.04},{"$f":"IF(G503<0,IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/(-G503)))),IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/G503))))","v":-1.1033656142500414},null,-10592639.630000001,-4040725.73,{"$f":"+K503-L503","v":-6551913.9000000004},{"$f":"IF(L503<0,IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/(-L503)))),IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/L503))))","v":-1.621469591800283},null,null,-13257903.720000001,-11954814.619999999,{"$f":"+Q503-R503","v":-1303089.1000000015},{"$f":"IF(R503<0,IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/(-R503)))),IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/R503))))","v":-0.10900119670780822},null,-4423370.3400000008,-4192170.12,{"$f":"+V503-W503","v":-231200.22000000067},{"$f":"IF(W503<0,IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/(-W503)))),IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/W503))))","v":-5.5150486116245845E-2},null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,-8966957.25,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_FEDERAL",null,"Income Taxes Federal",null,null,-8966957.25,-4263147.21,-4703810.04,-1.1033656142500414,null,-10592639.630000001,-4040725.73,-6551913.9000000004,-1.621469591800283,null,null,-13257903.720000001,-11954814.619999999,-1303089.1000000015,-0.10900119670780822,null,-4423370.3400000008,-4192170.12,-231200.22000000067,-5.5150486116245845E-2,null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,-8966957.25,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,210759.78,274273.78999999998,-63514.00999999998,-0.23157156212410959,null,3122660.61,3007525.73,115134.87999999989,3.8282259350778648E-2,null,null,731466.26,805168.8,-73702.540000000037,-9.153675601935897E-2,null,3362317.05,3219885.03,142432.02000000002,4.4235125997650927E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,96573.11,68523.09,28050.020000000004,0.40935135879015389,null,1083426.27,1672914.13,-589487.85999999987,-0.35237185784305614,null,null,308989.72000000003,268770.78000000003,40218.94,0.14964029944028887,null,1151049.03,1856283.15,-705234.11999999988,-0.37991732026442188,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,307332.89,342796.88,-35463.989999999991,-0.10345482140910965,null,4206086.88,4680439.8599999994,-474352.97999999952,-0.10134794895110555,null,null,1040455.98,1073939.58,-33483.600000000093,-3.1178290309404642E-2,null,4513366.08,5076168.18,-562802.09999999963,-0.11087144476761597,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,307332.89,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F507*0.21","v":64539.906900000002},{"$f":"G507*0.21","v":71987.344799999992},-7447.4378999999899,-0.10345482140910954,null,{"$f":"K507*0.21","v":883278.24479999999},{"$f":"L507*0.21","v":982892.37059999979},-99614.125799999805,-0.10134794895110545,null,null,{"$f":"Q507*0.21","v":218495.75579999998},{"$f":"R507*0.21","v":225527.3118},-7031.5560000000114,-3.1178290309404607E-2,null,{"$f":"V507*0.21","v":947806.87679999997},{"$f":"W507*0.21","v":1065995.3177999998},-118188.44099999988,-0.11087144476761593,null,{"$f":"AA507*0.21","v":83102.947199999995},null,{"$f":"AC507*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,{"$f":"AP507*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,77810.780669999993,64539.906900000002,0]
[null,"Line 15","Income Taxes - Federal (409.1)",null,null,{"$f":"F504+F508","v":-8902417.3431000002},{"$f":"G504+G508","v":-4191159.8651999999},-4711257.4779000003,-1.1240939571450066,null,{"$f":"K504+K508","v":-9709361.3852000013},{"$f":"L504+L508","v":-3057833.3594000004},-6651528.0258000009,-2.1752421548259728,null,null,{"$f":"Q504+Q508","v":-13039407.964200001},{"$f":"R504+R508","v":-11729287.3082},-1310120.6560000014,-0.11169652695642385,null,{"$f":"V504+V508","v":-3475563.463200001},{"$f":"W504+W508","v":-3126174.8022000003},-349388.66100000078,-0.11176235594827377,null,{"$f":"AA504+AA508","v":-68341.442800000019},null,{"$f":"AC504+AC508","v":1667740.4324999999},1702209.8511999999,1675519.9466999997,1671949.4642000003,1753983.3652000001,-2002145.5593999999,2994529.6875,-792333.23910000001,-5742655.9994999999,-1795471.4435000001,-4191159.8651999999,6233797.9220000003,null,{"$f":"AP504+AP508","v":476034.92290000001},486161.9241,504759.93469999998,498829.25160000002,478714.61410000001,120922.95050000001,378468.54149999999,386154.43959999998,-317740.33177000005,-3819250.2893300005,-8902417.3431000002,0]
[]
["%,V4091002","4091002","Income Taxes, UOI - State",null,null,-281308.02,1108808.81,{"$f":"+F511-G511","v":-1390116.83},{"$f":"IF(G511<0,IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/(-G511)))),IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/G511))))","v":-1.2537029084391924},null,-37689.480000000003,709295.06,{"$f":"+K511-L511","v":-746984.54},{"$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":-1.0531365324890321},null,null,1300352.8,709295.06,{"$f":"+Q511-R511","v":591057.74},{"$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":0.83330305444394315},null,-408780.66,709295.06,{"$f":"+V511-W511","v":-1118075.72},{"$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":-1.5763196207795382},null,0,null,0,0,0,0,0,0,0,0,209596.18,-609109.93000000005,1108808.81,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,-281308.02,0]
["%,V409100223","409100223","Income Taxes UOI - State",null,null,0,255377.39,{"$f":"+F512-G512","v":-255377.39},{"$f":"IF(G512<0,IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/(-G512)))),IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/G512))))","v":"N.M."},null,0,0,{"$f":"+K512-L512","v":0},{"$f":"IF(L512<0,IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/(-L512)))),IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/L512))))","v":0},null,null,0,255377.39,{"$f":"+Q512-R512","v":-255377.39},{"$f":"IF(R512<0,IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/(-R512)))),IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/R512))))","v":"N.M."},null,0,350821.58,{"$f":"+V512-W512","v":-350821.58},{"$f":"IF(W512<0,IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/(-W512)))),IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/W512))))","v":"N.M."},null,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,-281308.02,1364186.2000000002,{"$f":"+F513-G513","v":-1645494.2200000002},{"$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":-1.2062094016198082},null,-37689.480000000003,709295.06,{"$f":"+K513-L513","v":-746984.54},{"$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":-1.0531365324890321},null,null,1300352.8,964672.45000000007,{"$f":"+Q513-R513","v":335680.35},{"$f":"IF(R513<0,IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/(-R513)))),IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/R513))))","v":0.34797339760247115},null,-408780.66,1060116.6400000001,{"$f":"+V513-W513","v":-1468897.3},{"$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":-1.3855997015573682},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,209596.18,-609109.93000000005,1364186.2000000002,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,-281308.02,0]
[]
["%,V4101001","4101001","Prov Def I/T Util Op Inc-Fed",null,null,12750357.42,11607508.140000001,{"$f":"+F515-G515","v":1142849.2799999993},{"$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":9.8457762528866011E-2},null,326225589.57999998,59558969.549999997,{"$f":"+K515-L515","v":266666620.02999997},{"$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":4.4773544949620439},null,null,57483586.600000001,26586585.579999998,{"$f":"+Q515-R515","v":30897001.020000003},{"$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":1.1621274543521134},null,333805878.41999996,67123932.420000002,{"$f":"+V515-W515","v":266681945.99999994},{"$f":"IF(W515<0,IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/(-W515)))),IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/W515))))","v":3.972978584319955},null,7564962.8700000001,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11607508.140000001,7580288.8399999999,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,15060012.17,12750357.42,0]
["%,V4101002","4101002","Prov Def I/T Util Op Inc-State",null,null,1551141.1800000002,10280,{"$f":"+F516-G516","v":1540861.1800000002},{"$f":"IF(G516<0,IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/(-G516)))),IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/G516))))","v":"N.M."},null,3012119.4,10280,{"$f":"+K516-L516","v":3001839.4},{"$f":"IF(L516<0,IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/(-L516)))),IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/L516))))","v":"N.M."},null,null,3012119.4,10280,{"$f":"+Q516-R516","v":3001839.4},{"$f":"IF(R516<0,IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/(-R516)))),IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/R516))))","v":"N.M."},null,5429408.9199999999,10491.07,{"$f":"+V516-W516","v":5418917.8499999996},{"$f":"IF(W516<0,IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/(-W516)))),IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/W516))))","v":"N.M."},null,211.07,null,0,0,0,0,0,0,0,0,0,0,10280,2417289.52,null,0,0,0,0,0,0,0,0,0,1460978.22,1551141.1800000002,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFER_FIT","Line 17","Provision for Deferred Income Taxes (410.1)",null,null,14301498.6,11617788.140000001,{"$f":"+F517-G517","v":2683710.459999999},{"$f":"IF(G517<0,IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/(-G517)))),IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/G517))))","v":0.23100012047560017},null,329237708.97999996,59569249.549999997,{"$f":"+K517-L517","v":269668459.42999995},{"$f":"IF(L517<0,IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/(-L517)))),IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/L517))))","v":4.526974260497461},null,null,60495706,26596865.579999998,{"$f":"+Q517-R517","v":33898840.420000002},{"$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":1.2745426831607878},null,339235287.33999997,67134423.489999995,{"$f":"+V517-W517","v":272100863.84999996},{"$f":"IF(W517<0,IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/(-W517)))),IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/W517))))","v":4.0530751543659376},null,7565173.9400000004,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11617788.140000001,9997578.3599999994,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,16520990.390000001,14301498.6,0]
[]
["%,V4111001","4111001","Prv Def I/T-Cr Util Op Inc-Fed",null,null,3156191.55,7331880.4100000001,{"$f":"+F519-G519","v":-4175688.8600000003},{"$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":-0.56952495492217126},null,307092130.82999998,57954310.020000003,{"$f":"+K519-L519","v":249137820.80999997},{"$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":4.2988661365137926},null,null,41575672.890000001,22505329.489999998,{"$f":"+Q519-R519","v":19070343.400000002},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":0.84737010442231941},null,314110617.68000001,63149937.650000006,{"$f":"+V519-W519","v":250960680.03},{"$f":"IF(W519<0,IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/(-W519)))),IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/W519))))","v":3.9740447792825333},null,5195627.63,null,0,1867130.49,3112853.97,3729021.41,2666898.08,3977987.45,17804495.719999999,2290593.41,4049524.82,11123924.26,7331880.4100000001,7018486.8499999996,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,10863779.51,3156191.55,0]
["%,V4111002","4111002","Prv Def I/T-Cr UtilOpInc-State",null,null,2543221.65,1315610.76,{"$f":"+F520-G520","v":1227610.8899999999},{"$f":"IF(G520<0,IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/(-G520)))),IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/G520))))","v":0.93311101377735761},null,5661369.1900000004,2224884.23,{"$f":"+K520-L520","v":3436484.9600000004},{"$f":"IF(L520<0,IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/(-L520)))),IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/L520))))","v":1.5445679886004677},null,null,5661369.1900000004,1960802.23,{"$f":"+Q520-R520","v":3700566.9600000004},{"$f":"IF(R520<0,IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/(-R520)))),IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/R520))))","v":1.8872719050304223},null,7167084.0500000007,2374603.3199999998,{"$f":"+V520-W520","v":4792480.7300000004},{"$f":"IF(W520<0,IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/(-W520)))),IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/W520))))","v":2.018223713255821},null,149719.09,null,0,37726,37726,37726,37726,37726,37726,37726,37726,607465.47,1315610.76,1505714.8599999999,null,0,0,0,0,0,0,0,0,0,3118147.54,2543221.65,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEFER_FIT,","Line 18","(Less) Provision for Deferred Income Taxes-Cr (411.1)",null,null,5699413.1999999993,8647491.1699999999,{"$f":"+F521-G521","v":-2948077.9700000007},{"$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":-0.34091714140484064},null,312753500.01999998,60179194.25,{"$f":"+K521-L521","v":252574305.76999998},{"$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":4.1970370144994087},null,null,47237042.079999998,24466131.719999999,{"$f":"+Q521-R521","v":22770910.359999999},{"$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":0.93071150848851891},null,321277701.72999996,65524540.969999999,{"$f":"+V521-W521","v":255753160.75999996},{"$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":3.903166004277618},null,5345346.72,null,0,1904856.49,3150579.97,3766747.41,2704624.08,4015713.45,17842221.719999999,2328319.41,4087250.82,11731389.73,8647491.1699999999,8524201.709999999,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,13981927.050000001,5699413.1999999993,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFRRD_ITC_UTIL_OPER","Line 19","Investment Tax Credit Adj. - Net (411.4)",null,null,0,0,{"$f":"+F523-G523","v":0},{"$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},null,0,0,{"$f":"+K523-L523","v":0},{"$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},null,null,0,0,{"$f":"+Q523-R523","v":0},{"$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},null,0,0,{"$f":"+V523-W523","v":0},{"$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},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,{"$f":"+F525-G525","v":165},{"$f":"IF(G525<0,IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/(-G525)))),IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/G525))))","v":0.13636363636363635},null,15131,13307,{"$f":"+K525-L525","v":1824},{"$f":"IF(L525<0,IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/(-L525)))),IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/L525))))","v":0.13707071466145637},null,null,4125,3630,{"$f":"+Q525-R525","v":495},{"$f":"IF(R525<0,IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/(-R525)))),IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/R525))))","v":0.13636363636363635},null,16341,14371,{"$f":"+V525-W525","v":1970},{"$f":"IF(W525<0,IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/(-W525)))),IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/W525))))","v":0.13708162271240693},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375,0]
["%,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,{"$f":"+F526-G526","v":165},{"$f":"IF(G526<0,IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/(-G526)))),IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/G526))))","v":0.13636363636363635},null,15131,13307,{"$f":"+K526-L526","v":1824},{"$f":"IF(L526<0,IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/(-L526)))),IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/L526))))","v":0.13707071466145637},null,null,4125,3630,{"$f":"+Q526-R526","v":495},{"$f":"IF(R526<0,IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/(-R526)))),IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/R526))))","v":0.13636363636363635},null,16341,14371,{"$f":"+V526-W526","v":1970},{"$f":"IF(W526<0,IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/(-W526)))),IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/W526))))","v":0.13708162271240693},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,1375,0]
[]
["%,V4117000","4117000","Loss From Disposition of Plant",null,null,0,0,{"$f":"+F528-G528","v":0},{"$f":"IF(G528<0,IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/(-G528)))),IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/G528))))","v":0},null,-51,0,{"$f":"+K528-L528","v":-51},{"$f":"IF(L528<0,IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/(-L528)))),IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/L528))))","v":"N.M."},null,null,-51,0,{"$f":"+Q528-R528","v":-51},{"$f":"IF(R528<0,IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/(-R528)))),IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/R528))))","v":"N.M."},null,-51,0,{"$f":"+V528-W528","v":-51},{"$f":"IF(W528<0,IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/(-W528)))),IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/W528))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_UT_PLT","Line 21","Losses from Disp. Of Utility Plant (411.7)",null,null,0,0,{"$f":"+F529-G529","v":0},{"$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,-51,0,{"$f":"+K529-L529","v":-51},{"$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":"N.M."},null,null,-51,0,{"$f":"+Q529-R529","v":-51},{"$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":"N.M."},null,-51,0,{"$f":"+V529-W529","v":-51},{"$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":"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,{"$f":"+F531-G531","v":0},{"$f":"IF(G531<0,IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/(-G531)))),IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/G531))))","v":0},null,7.2,14.46,{"$f":"+K531-L531","v":-7.2600000000000007},{"$f":"IF(L531<0,IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/(-L531)))),IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/L531))))","v":-0.50207468879668049},null,null,0,0,{"$f":"+Q531-R531","v":0},{"$f":"IF(R531<0,IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/(-R531)))),IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/R531))))","v":0},null,7.2,14.46,{"$f":"+V531-W531","v":-7.2600000000000007},{"$f":"IF(W531<0,IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/(-W531)))),IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/W531))))","v":-0.50207468879668049},null,0,null,0,0,0,14.46,0,0,0,0,0,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
["%,V4118003","4118003","Comp. Allow. Gains-Seas NOx",null,null,0,0,{"$f":"+F532-G532","v":0},{"$f":"IF(G532<0,IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/(-G532)))),IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/G532))))","v":0},null,0,180714.29,{"$f":"+K532-L532","v":-180714.29},{"$f":"IF(L532<0,IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/(-L532)))),IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/L532))))","v":"N.M."},null,null,0,180714.29,{"$f":"+Q532-R532","v":-180714.29},{"$f":"IF(R532<0,IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/(-R532)))),IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/R532))))","v":"N.M."},null,0,180714.29,{"$f":"+V532-W532","v":-180714.29},{"$f":"IF(W532<0,IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/(-W532)))),IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/W532))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,180714.29,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ALLOWAN","Line 22","(Less) Gains from Disposition of Allowances (411.8)",null,null,0,0,{"$f":"+F533-G533","v":0},{"$f":"IF(G533<0,IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/(-G533)))),IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/G533))))","v":0},null,7.2,180728.75,{"$f":"+K533-L533","v":-180721.55},{"$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":-0.99996016129143805},null,null,0,180714.29,{"$f":"+Q533-R533","v":-180714.29},{"$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":"N.M."},null,7.2,180728.75,{"$f":"+V533-W533","v":-180721.55},{"$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":-0.99996016129143805},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,{"$f":"+F535-G535","v":0},{"$f":"IF(G535<0,IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/(-G535)))),IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/G535))))","v":0},null,0,0,{"$f":"+K535-L535","v":0},{"$f":"IF(L535<0,IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/(-L535)))),IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/L535))))","v":0},null,null,0,0,{"$f":"+Q535-R535","v":0},{"$f":"IF(R535<0,IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/(-R535)))),IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/R535))))","v":0},null,0,0,{"$f":"+V535-W535","v":0},{"$f":"IF(W535<0,IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/(-W535)))),IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/W535))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4111005","4111005","Accretion Expense",null,null,194511.68,191120.54,{"$f":"+F537-G537","v":3391.1399999999849},{"$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":1.7743461796413847E-2},null,2131576.23,1233372.31,{"$f":"+K537-L537","v":898203.91999999993},{"$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":0.72825043396669076},null,null,581530.04,343796.02,{"$f":"+Q537-R537","v":237734.02000000002},{"$f":"IF(R537<0,IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/(-R537)))),IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/R537))))","v":0.69149730121948472},null,2323370.96,1280962.4100000001,{"$f":"+V537-W537","v":1042408.5499999998},{"$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":0.81376982014640042},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,194511.68,441791.54000000004]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NACCRETION","Line 24","Accretion Expense (411.10)",null,null,194511.68,191120.54,{"$f":"+F538-G538","v":3391.1399999999849},{"$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":1.7743461796413847E-2},null,2131576.23,1233372.31,{"$f":"+K538-L538","v":898203.91999999993},{"$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":0.72825043396669076},null,null,581530.04,343796.02,{"$f":"+Q538-R538","v":237734.02000000002},{"$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":0.69149730121948472},null,2323370.96,1280962.4100000001,{"$f":"+V538-W538","v":1042408.5499999998},{"$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":0.81376982014640042},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,194511.68,441791.54000000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ENV_CR","Line 24.1","(Less) Gains from Disposition of Environmental Credits (411.11)",null,null,0,0,{"$f":"+F539-G539","v":0},{"$f":"IF(G539<0,IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/(-G539)))),IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/G539))))","v":0},null,0,0,{"$f":"+K539-L539","v":0},{"$f":"IF(L539<0,IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/(-L539)))),IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/L539))))","v":0},null,null,0,0,{"$f":"+Q539-R539","v":0},null,null,0,0,{"$f":"+V539-W539","v":0},{"$f":"IF(W539<0,IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/(-W539)))),IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/W539))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_ENV_CR","Line 24.2","Losses from Disposition of Environmental Credits (411.12)",null,null,0,0,{"$f":"+F540-G540","v":0},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":0},null,0,0,{"$f":"+K540-L540","v":0},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":0},null,null,0,0,{"$f":"+Q540-R540","v":0},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":0},null,0,0,{"$f":"+V540-W540","v":0},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 25","TOTAL Utility Operating Expenses (Enter Total of lines 4 thru 24)",null,null,{"$f":"SUM(+F363,F437,F443,F446,F450,F453,F455,F457,F463,-F467,F501,F509,F513,F517,-F521,F523,-F526,F529,-F533,F535,F538,-F539,F540)","v":56907323.318899997},{"$f":"SUM(+G363,G437,G443,G446,G450,G453,G455,G457,G463,-G467,G501,G509,G513,G517,-G521,G523,-G526,G529,-G533,G535,G538,-G539,G540)","v":48059691.944799997},{"$f":"+F542-G542","v":8847631.3740999997},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":0.18409671423325266},null,{"$f":"SUM(+K363,K437,K443,K446,K450,K453,K455,K457,K463,-K467,K501,K509,K513,K517,-K521,K523,-K526,K529,-K533,K535,K538,-K539,K540)","v":607420350.54279995},{"$f":"SUM(+L363,L437,L443,L446,L450,L453,L455,L457,L463,-L467,L501,L509,L513,L517,-L521,L523,-L526,L529,-L533,L535,L538,-L539,L540)","v":556949982.86959982},{"$f":"+K542-L542","v":50470367.67320013},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":9.0619210387904603E-2},null,null,{"$f":"SUM(+Q363,Q437,Q443,Q446,Q450,Q453,Q455,Q457,Q463,-Q467,Q501,Q509,Q513,Q517,-Q521,Q523,-Q526,Q529,-Q533,Q535,Q538,-Q539,Q540)","v":142795825.54279998},{"$f":"SUM(+R363,R437,R443,R446,R450,R453,R455,R457,R463,-R467,R501,R509,R513,R517,-R521,R523,-R526,R529,-R533,R535,R538,-R539,R540)","v":144744865.82580003},{"$f":"+Q542-R542","v":-1949040.283000052},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":-1.3465350027307466E-2},null,{"$f":"SUM(+V363,V437,V443,V446,V450,V453,V455,V457,V463,-V467,V501,V509,V513,V517,-V521,V523,-V526,V529,-V533,V535,V538,-V539,V540)","v":653820335.0248003},{"$f":"SUM(+W363,W437,W443,W446,W450,W453,W455,W457,W463,-W467,W501,W509,W513,W517,-W521,W523,-W526,W529,-W533,W535,W538,-W539,W540)","v":594407493.03279996},{"$f":"+V542-W542","v":59412841.992000341},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":9.9953050202753566E-2},null,{"$f":"SUM(+AA363,AA437,AA443,AA446,AA450,AA453,AA455,AA457,AA463,-AA467,AA501,AA509,AA513,AA517,-AA521,AA523,-AA526,AA529,-AA533,AA535,AA538,-AA539,AA540)","v":37457510.163200006},null,{"$f":"SUM(+AC363,AC437,AC443,AC446,AC450,AC453,AC455,AC457,AC463,-AC467,AC501,AC509,AC513,AC517,-AC521,AC523,-AC526,AC529,-AC533,AC535,AC538,-AC539,AC540)","v":59217635.456500001},46342195.656199992,51514185.271699987,45542652.254199997,53294962.3002,48430921.4366,54676737.087500006,53185827.580900013,48801517.967500001,47883655.913500026,48059691.944799997,46399984.482000008,null,{"$f":"SUM(+AP363,AP437,AP443,AP446,AP450,AP453,AP455,AP457,AP463,-AP467,AP501,AP509,AP513,AP517,-AP521,AP523,-AP526,AP529,-AP533,AP535,AP538,-AP539,AP540)","v":69491245.877900004},64835589.15609999,49407603.805699997,49147183.243600011,49461679.793100007,66355387.430500001,58491252.404500008,57434583.288600005,36901077.456230007,48987424.767669998,56907323.318899997,440441089.43500006]
[null,"Line 26","Net Util Oper Inc (Enter Tot. line 2 less 25) Carry to Pg 117, line 27",null,null,{"$f":"+F98-F542","v":7675358.8660999984},{"$f":"+G98-G542","v":8964114.3602000102},{"$f":"+F543-G543","v":-1288755.4941000119},{"$f":"IF(G543<0,IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/(-G543)))),IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/G543))))","v":-0.14376830128606891},null,{"$f":"+K98-K542","v":91495484.612200022},{"$f":"+L98-L542","v":82561865.775400281},{"$f":"+K543-L543","v":8933618.8367997408},{"$f":"IF(L543<0,IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/(-L543)))),IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/L543))))","v":0.10820514716930679},null,null,{"$f":"+Q98-Q542","v":29157055.192200005},{"$f":"+R98-R542","v":16161441.609199941},{"$f":"+Q543-R543","v":12995613.583000064},{"$f":"IF(R543<0,IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/(-R543)))),IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/R543))))","v":0.80411227520707551},null,{"$f":"+V98-V542","v":112166019.76519966},{"$f":"+W98-W542","v":92893219.55219996},{"$f":"+V543-W543","v":19272800.212999701},{"$f":"IF(W543<0,IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/(-W543)))),IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/W543))))","v":0.20747262616050938},null,{"$f":"+AA98-AA542","v":10331353.776800007},null,{"$f":"+AC98-AC542","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP98-AP542","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,7935948.8573299944,7675358.8660999984,-19673496.660000086]
[null,"Line 27","Net Util Oper Inc (Carried FORWARD FROM PAGE 114)",null,null,{"$f":"+F543","v":7675358.8660999984},{"$f":"+G543","v":8964114.3602000102},{"$f":"+F544-G544","v":-1288755.4941000119},{"$f":"IF(G544<0,IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/(-G544)))),IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/G544))))","v":-0.14376830128606891},null,{"$f":"+K543","v":91495484.612200022},{"$f":"+L543","v":82561865.775400281},{"$f":"+K544-L544","v":8933618.8367997408},{"$f":"IF(L544<0,IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/(-L544)))),IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/L544))))","v":0.10820514716930679},null,null,{"$f":"+Q543","v":29157055.192200005},{"$f":"+R543","v":16161441.609199941},{"$f":"+Q544-R544","v":12995613.583000064},{"$f":"IF(R544<0,IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/(-R544)))),IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/R544))))","v":0.80411227520707551},null,{"$f":"+V543","v":112166019.76519966},{"$f":"+W543","v":92893219.55219996},{"$f":"+V544-W544","v":19272800.212999701},{"$f":"IF(W544<0,IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/(-W544)))),IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/W544))))","v":0.20747262616050938},null,{"$f":"+AA543","v":10331353.776800007},null,{"$f":"+AC543","v":7868196.3884999976},13461651.828800008,7470580.8533000052,4226386.5308000147,4520480.5648000017,7955571.4983999878,9362777.6174999923,11534778.884099983,1938954.6975000054,5258372.5514999777,8964114.3602000102,20670535.152999997,null,{"$f":"+AP543","v":13373662.73709999},-2529185.5510999933,17254971.899300002,3668458.8513999879,207103.97189999372,13910359.614500001,8841314.4904999882,7611743.4063999951,13545747.46876999,7935948.8573299944,7675358.8660999984,-19673496.660000086]
[null,"Line 28","Other Income and Deductions"]
[null,"Line 29","Other Income"]
[null,"Line 30","Nonutility Operating Income"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N415","Line 31","Revenues From Merchandising, Jobbing & Contract Work (415)",null,null,0,0,{"$f":"+F549-G549","v":0},{"$f":"IF(G549<0,IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/(-G549)))),IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/G549))))","v":0},null,0,0,{"$f":"+K549-L549","v":0},{"$f":"IF(L549<0,IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/(-L549)))),IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/L549))))","v":0},null,null,0,0,{"$f":"+Q549-R549","v":0},{"$f":"IF(R549<0,IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/(-R549)))),IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/R549))))","v":0},null,0,0,{"$f":"+V549-W549","v":0},{"$f":"IF(W549<0,IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/(-W549)))),IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/W549))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N416","Line 32","(Less) Costs and Exp. Merchandising, Job. & Contract Work (416)",null,null,0,0,{"$f":"+F551-G551","v":0},{"$f":"IF(G551<0,IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/(-G551)))),IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/G551))))","v":0},null,0,0,{"$f":"+K551-L551","v":0},{"$f":"IF(L551<0,IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/(-L551)))),IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/L551))))","v":0},null,null,0,0,{"$f":"+Q551-R551","v":0},{"$f":"IF(R551<0,IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/(-R551)))),IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/R551))))","v":0},null,0,0,{"$f":"+V551-W551","v":0},{"$f":"IF(W551<0,IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/(-W551)))),IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/W551))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4170004","4170004","Rev from Non-Util Oper NonAfil",null,null,21864.25,24284.46,{"$f":"+F553-G553","v":-2420.2099999999991},{"$f":"IF(G553<0,IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/(-G553)))),IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/G553))))","v":-9.9660853072293942E-2},null,294921.01,303722.78999999998,{"$f":"+K553-L553","v":-8801.7799999999697},{"$f":"IF(L553<0,IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/(-L553)))),IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/L553))))","v":-2.8979649502100156E-2},null,null,77358.28,80265.31,{"$f":"+Q553-R553","v":-2907.0299999999988},{"$f":"IF(R553<0,IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/(-R553)))),IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/R553))))","v":-3.6217763315185586E-2},null,321388.60000000003,328212.63999999996,{"$f":"+V553-W553","v":-6824.0399999999208},{"$f":"IF(W553<0,IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/(-W553)))),IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/W553))))","v":-2.0791521009062668E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,21864.25,-23774.02]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NREV_NONUTIL_OPS","Line 33","Revenues From Nonutility Operations (417)",null,null,21864.25,24284.46,{"$f":"+F554-G554","v":-2420.2099999999991},{"$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":-9.9660853072293942E-2},null,294921.01,303722.78999999998,{"$f":"+K554-L554","v":-8801.7799999999697},{"$f":"IF(L554<0,IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/(-L554)))),IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/L554))))","v":-2.8979649502100156E-2},null,null,77358.28,80265.31,{"$f":"+Q554-R554","v":-2907.0299999999988},{"$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":-3.6217763315185586E-2},null,321388.60000000003,328212.63999999996,{"$f":"+V554-W554","v":-6824.0399999999208},{"$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":-2.0791521009062668E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,21864.25,-23774.02]
[]
["%,V4171006","4171006","Outside Services - Other",null,null,0,0,{"$f":"+F556-G556","v":0},{"$f":"IF(G556<0,IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/(-G556)))),IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/G556))))","v":0},null,0,630,{"$f":"+K556-L556","v":-630},{"$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,0,630,{"$f":"+Q556-R556","v":-630},{"$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,0,630,{"$f":"+V556-W556","v":-630},{"$f":"IF(W556<0,IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/(-W556)))),IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/W556))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,100,530,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4171009","4171009","Office Supplies & Expense",null,null,0,0,{"$f":"+F557-G557","v":0},{"$f":"IF(G557<0,IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/(-G557)))),IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/G557))))","v":0},null,0,0,{"$f":"+K557-L557","v":0},{"$f":"IF(L557<0,IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/(-L557)))),IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/L557))))","v":0},null,null,0,0,{"$f":"+Q557-R557","v":0},{"$f":"IF(R557<0,IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/(-R557)))),IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/R557))))","v":0},null,15.450000000000001,0,{"$f":"+V557-W557","v":15.450000000000001},{"$f":"IF(W557<0,IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/(-W557)))),IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/W557))))","v":"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,0,0,{"$f":"+F558-G558","v":0},{"$f":"IF(G558<0,IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/(-G558)))),IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/G558))))","v":0},null,0,630,{"$f":"+K558-L558","v":-630},{"$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":"N.M."},null,null,0,630,{"$f":"+Q558-R558","v":-630},{"$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":"N.M."},null,15.450000000000001,630,{"$f":"+V558-W558","v":-614.54999999999995},{"$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":-0.97547619047619039},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,{"$f":"+F560-G560","v":0},{"$f":"IF(G560<0,IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/(-G560)))),IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/G560))))","v":0},null,1025,1025,{"$f":"+K560-L560","v":0},{"$f":"IF(L560<0,IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/(-L560)))),IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/L560))))","v":0},null,null,0,0,{"$f":"+Q560-R560","v":0},{"$f":"IF(R560<0,IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/(-R560)))),IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/R560))))","v":0},null,1025,1025,{"$f":"+V560-W560","v":0},{"$f":"IF(W560<0,IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/(-W560)))),IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/W560))))","v":0},null,0,null,0,0,400,0,0,0,0,625,0,0,0,0,null,0,0,400,0,0,0,0,625,0,0,0,0]
["%,V4180005","4180005","Non-Opratng Rntal Inc-Depr",null,null,-555.81000000000006,-555.81000000000006,{"$f":"+F561-G561","v":0},{"$f":"IF(G561<0,IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/(-G561)))),IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/G561))))","v":0},null,-6113.96,-6113.96,{"$f":"+K561-L561","v":0},{"$f":"IF(L561<0,IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/(-L561)))),IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/L561))))","v":0},null,null,-1667.44,-1667.44,{"$f":"+Q561-R561","v":0},{"$f":"IF(R561<0,IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/(-R561)))),IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/R561))))","v":0},null,-6669.78,-6669.78,{"$f":"+V561-W561","v":0},{"$f":"IF(W561<0,IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/(-W561)))),IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/W561))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NNON_OP_RENTAL_INCOME","Line 35","Nonoperating Rental Income (418)",null,null,-555.81000000000006,-555.81000000000006,{"$f":"+F562-G562","v":0},{"$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,-5088.96,-5088.96,{"$f":"+K562-L562","v":0},{"$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,-1667.44,-1667.44,{"$f":"+Q562-R562","v":0},{"$f":"IF(R562<0,IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/(-R562)))),IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/R562))))","v":0},null,-5644.78,-5644.78,{"$f":"+V562-W562","v":0},{"$f":"IF(W562<0,IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/(-W562)))),IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/W562))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEQUITY_IN_SUB_EARN","Line 36","Equity in Earnings of Subsidiary Companies (418.1)",null,null,0,0,{"$f":"+F564-G564","v":0},{"$f":"IF(G564<0,IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/(-G564)))),IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/G564))))","v":0},null,0,0,{"$f":"+K564-L564","v":0},{"$f":"IF(L564<0,IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/(-L564)))),IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/L564))))","v":0},null,null,0,0,{"$f":"+Q564-R564","v":0},{"$f":"IF(R564<0,IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/(-R564)))),IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/R564))))","v":0},null,0,0,{"$f":"+V564-W564","v":0},{"$f":"IF(W564<0,IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/(-W564)))),IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/W564))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4190001","4190001","Interest Inc - Assoc Non CBP",null,null,16343,0,{"$f":"+F566-G566","v":16343},{"$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,91520.8,0,{"$f":"+K566-L566","v":91520.8},{"$f":"IF(L566<0,IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/(-L566)))),IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/L566))))","v":"N.M."},null,null,49029,0,{"$f":"+Q566-R566","v":49029},{"$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,91520.8,0,{"$f":"+V566-W566","v":91520.8},{"$f":"IF(W566<0,IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/(-W566)))),IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/W566))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,42491.8,16343,16343,16343,0]
["%,V4190002","4190002","Int & Dividend Inc - Nonassoc",null,null,945.48,783311.46,{"$f":"+F567-G567","v":-782365.98},{"$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":-0.99879297055094796},null,120673.26000000001,928377.01,{"$f":"+K567-L567","v":-807703.75},{"$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":-0.87001696649080096},null,null,13496.98,811293.55,{"$f":"+Q567-R567","v":-797796.57000000007},{"$f":"IF(R567<0,IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/(-R567)))),IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/R567))))","v":-0.98336362960114743},null,194511.53000000003,939936.9,{"$f":"+V567-W567","v":-745425.37},{"$f":"IF(W567<0,IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/(-W567)))),IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/W567))))","v":-0.79305894895710549},null,11559.89,null,12945.93,1905.19,5088.66,21941.57,25742.14,24006.44,13127.11,12326.42,12309.78,15672.31,783311.46,73838.27,null,13999.44,12671.42,13883.33,17029.560000000001,42327.97,13072,16939.29,-22746.73,11761.7,789.80000000000007,945.48,0]
["%,V4190005","4190005","Interest Income - Assoc CBP",null,null,84240.49,0,{"$f":"+F568-G568","v":84240.49},{"$f":"IF(G568<0,IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/(-G568)))),IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/G568))))","v":"N.M."},null,1082864.76,308.78000000000003,{"$f":"+K568-L568","v":1082555.98},{"$f":"IF(L568<0,IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/(-L568)))),IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/L568))))","v":"N.M."},null,null,490040.46,0,{"$f":"+Q568-R568","v":490040.46},{"$f":"IF(R568<0,IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/(-R568)))),IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/R568))))","v":"N.M."},null,1082864.76,308.78000000000003,{"$f":"+V568-W568","v":1082555.98},{"$f":"IF(W568<0,IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/(-W568)))),IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/W568))))","v":"N.M."},null,0,null,156.71,0,0,0,0,0,152.07,0,0,0,0,0,null,137.06,0,0,0,0,145505.28,226935.67,220246.29,217523.69,188276.28,84240.49,582753.42000000004]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_INCOME","Line 37","Interest and Dividend Income (419)",null,null,101528.97,783311.46,{"$f":"+F569-G569","v":-681782.49},{"$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":-0.87038492964216307},null,1295058.82,928685.79,{"$f":"+K569-L569","v":366373.03},{"$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":0.39450698389602795},null,null,552566.44000000006,811293.55,{"$f":"+Q569-R569","v":-258727.11},{"$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":-0.31890689874213834},null,1368897.09,940245.68,{"$f":"+V569-W569","v":428651.41000000003},{"$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":0.45589298533123812},null,11559.89,null,13102.64,1905.19,5088.66,21941.57,25742.14,24006.44,13279.18,12326.42,12309.78,15672.31,783311.46,73838.27,null,14136.5,12671.42,13883.33,17029.560000000001,42327.97,158577.28,243874.96000000002,239991.36000000002,245628.39,205409.08,101528.97,582753.42000000004]
[]
["%,V4191000","4191000","Allw Oth Fnds Usd Drng Cnstr",null,null,615855.67000000004,64449.68,{"$f":"+F571-G571","v":551405.99},{"$f":"IF(G571<0,IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/(-G571)))),IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/G571))))","v":8.5556047756947748},null,4014319.26,2003425.72,{"$f":"+K571-L571","v":2010893.5399999998},{"$f":"IF(L571<0,IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/(-L571)))),IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/L571))))","v":1.003727525271064},null,null,1744823.9500000002,391527.32,{"$f":"+Q571-R571","v":1353296.6300000001},{"$f":"IF(R571<0,IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/(-R571)))),IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/R571))))","v":3.456455171506295},null,4044657.21,2200415.2599999998,{"$f":"+V571-W571","v":1844241.9500000002},{"$f":"IF(W571<0,IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/(-W571)))),IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/W571))))","v":0.83813359392899334},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,615855.67000000004,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC_OTH_FUNDS-CR","Line 38","Allowance for Other Funds Used During Construction (419.1)",null,null,615855.67000000004,64449.68,{"$f":"+F572-G572","v":551405.99},{"$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":8.5556047756947748},null,4014319.26,2003425.72,{"$f":"+K572-L572","v":2010893.5399999998},{"$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":1.003727525271064},null,null,1744823.9500000002,391527.32,{"$f":"+Q572-R572","v":1353296.6300000001},{"$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":3.456455171506295},null,4044657.21,2200415.2599999998,{"$f":"+V572-W572","v":1844241.9500000002},{"$f":"IF(W572<0,IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/(-W572)))),IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/W572))))","v":0.83813359392899334},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,615855.67000000004,0]
[]
["%,V4210001","4210001","Misc Non-Operating Inc-Assoc",null,null,0,0,{"$f":"+F574-G574","v":0},{"$f":"IF(G574<0,IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/(-G574)))),IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/G574))))","v":0},null,68.56,0,{"$f":"+K574-L574","v":68.56},{"$f":"IF(L574<0,IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/(-L574)))),IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/L574))))","v":"N.M."},null,null,0,0,{"$f":"+Q574-R574","v":0},{"$f":"IF(R574<0,IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/(-R574)))),IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/R574))))","v":0},null,68.56,0,{"$f":"+V574-W574","v":68.56},{"$f":"IF(W574<0,IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/(-W574)))),IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/W574))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,68.56,0,0,0,0]
["%,V4210002","4210002","Misc Non-Op Inc-NonAsc-Rents",null,null,57.27,138.26,-80.989999999999981,-0.5857804137132937,null,795.5,1651.55,-856.05,-0.51833126456964673,null,null,171.35,414.05,-242.70000000000002,-0.58616109165559716,null,934.1,1788.69,-854.59,-0.47777423701144411,null,137.14000000000001,null,138.89000000000001,273.06,138.02000000000001,137.61000000000001,137.52000000000001,137.37,137.47999999999999,137.55000000000001,137.69,138.1,138.26,138.6,null,62.370000000000005,197.4,62.480000000000004,62.58,62.57,62.34,57.15,57.26,57.160000000000004,56.92,57.27,0]
["%,V4210007","4210007","Misc Non-Op Inc - NonAsc - Oth",null,null,85,103.5,-18.5,-0.17874396135265699,null,961.13,6877.34,-5916.21,-0.86024683962113258,null,null,269.5,269.51,-9.9999999999909051E-3,-3.7104374605732274E-5,null,604.63,8478.27,-7873.64,-0.92868474346771213,null,1600.93,null,1979.28,1980.28,2196.86,85,102,84,96.91,83.5,82,84.01,103.5,-356.5,null,83,82,82,86.63,97.5,84,89,87.5,84,100.5,85,0]
["%,V4210009","4210009","Misc Non-Op Exp - NonAssoc",null,null,63.71,264.63,-200.92,-0.75924876242300565,null,-91.350000000000009,-16720.61,16629.260000000002,0.99453668257318373,null,null,183,153.03,29.97,0.1958439521662419,null,-127.60000000000001,-16111.69,15984.09,0.99208028456356845,null,608.91999999999996,null,-16839.46,-81.350000000000009,23.990000000000002,-84.36,361.26,-77.73,-58.71,-117.28,-8.9600000000000009,-102.64,264.63,-36.25,null,-343.36,2.5100000000000002,3.96,-152.29,382.98,-77.100000000000009,-92.11,1.06,4.99,114.3,63.71,0]
["%,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,205.98000000000002,506.39,-300.40999999999997,-0.59323841308082703,null,4559421.84,-8191.7200000000012,4567613.5599999996,"N.M.",null,null,623.85,836.58999999999992,-212.7399999999999,-0.25429421819529269,null,4559167.6900000004,-5844.73,4565012.4200000009,"N.M.",null,2346.9900000000002,null,-14721.289999999999,2171.9900000000002,2358.87,138.25,600.78,143.63999999999999,175.67999999999998,103.77000000000001,210.73,119.47000000000001,506.39,-254.15,null,-197.99,281.90999999999997,148.44000000000003,-3.0800000000000125,543.04999999999995,4557757.24,54.040000000000006,214.38,146.15,271.72000000000003,205.98000000000002,0]
[]
["%,V4211000","4211000","Gain on Dspsition of Property",null,null,0,0,{"$f":"+F581-G581","v":0},{"$f":"IF(G581<0,IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/(-G581)))),IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/G581))))","v":0},null,53.39,0,{"$f":"+K581-L581","v":53.39},{"$f":"IF(L581<0,IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/(-L581)))),IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/L581))))","v":"N.M."},null,null,0,0,{"$f":"+Q581-R581","v":0},{"$f":"IF(R581<0,IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/(-R581)))),IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/R581))))","v":0},null,53.39,0,{"$f":"+V581-W581","v":53.39},{"$f":"IF(W581<0,IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/(-W581)))),IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/W581))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGAIN_ON_DIST_PROPERT","Line 40","Gain on Disposition of Property (421.1)",null,null,0,0,{"$f":"+F582-G582","v":0},{"$f":"IF(G582<0,IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/(-G582)))),IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/G582))))","v":0},null,53.39,0,{"$f":"+K582-L582","v":53.39},{"$f":"IF(L582<0,IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/(-L582)))),IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/L582))))","v":"N.M."},null,null,0,0,{"$f":"+Q582-R582","v":0},{"$f":"IF(R582<0,IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/(-R582)))),IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/R582))))","v":0},null,53.39,0,{"$f":"+V582-W582","v":53.39},{"$f":"IF(W582<0,IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/(-W582)))),IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/W582))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 41","TOTAL Other Income (Enter Total of lines 31 thru 40)",null,null,{"$f":"SUM(F549,-F551,F554,-F558,F562,F564,F569,F572,F579,F582)","v":738899.06},{"$f":"SUM(G549,-G551,G554,-G558,G562,G564,G569,G572,G579,G582)","v":871996.18},{"$f":"+F584-G584","v":-133097.12},{"$f":"IF(G584<0,IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/(-G584)))),IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/G584))))","v":-0.15263498057984609},null,{"$f":"SUM(K549,-K551,K554,-K558,K562,K564,K569,K572,K579,K582)","v":10158685.359999999},{"$f":"SUM(L549,-L551,L554,-L558,L562,L564,L569,L572,L579,L582)","v":3221923.6199999996},{"$f":"+K584-L584","v":6936761.7400000002},{"$f":"IF(L584<0,IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/(-L584)))),IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/L584))))","v":2.1529876428293484},null,null,{"$f":"SUM(Q549,-Q551,Q554,-Q558,Q562,Q564,Q569,Q572,Q579,Q582)","v":2373705.0800000005},{"$f":"SUM(R549,-R551,R554,-R558,R562,R564,R569,R572,R579,R582)","v":1281625.33},{"$f":"+Q584-R584","v":1092079.7500000005},{"$f":"IF(R584<0,IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/(-R584)))),IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/R584))))","v":0.85210531068389572},null,{"$f":"SUM(V549,-V551,V554,-V558,V562,V564,V569,V572,V579,V582)","v":10288503.75},{"$f":"SUM(W549,-W551,W554,-W558,W562,W564,W569,W572,W579,W582)","v":3456754.07},{"$f":"+V584-W584","v":6831749.6799999997},{"$f":"IF(W584<0,IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/(-W584)))),IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/W584))))","v":1.9763481988176266},null,{"$f":"SUM(AA549,-AA551,AA554,-AA558,AA562,AA564,AA569,AA572,AA579,AA582)","v":234830.45},null,{"$f":"SUM(AC549,-AC551,AC554,-AC558,AC562,AC564,AC569,AC572,AC579,AC582)","v":189957.06999999998},212033.43,241035.19,266841.64,280519.45000000007,255705.46000000002,230025.57,264180.47999999998,245961.32,163667.82999999999,871996.18,129818.39,null,{"$f":"SUM(AP549,-AP551,AP554,-AP558,AP562,AP564,AP569,AP572,AP579,AP582)","v":10352.559999999992},258064.44,314267.68,394775.28,343586.26,4946056.1800000006,738618.83000000007,779259.04999999993,820995.87000000011,813810.14999999991,738899.06,558979.4]
[null,"Line 42","Other Income Deductions"]
[]
["%,V4212000","4212000","Loss on Dspsition of Property",null,null,0,0,{"$f":"+F587-G587","v":0},{"$f":"IF(G587<0,IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/(-G587)))),IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/G587))))","v":0},null,0,173.74,{"$f":"+K587-L587","v":-173.74},{"$f":"IF(L587<0,IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/(-L587)))),IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/L587))))","v":"N.M."},null,null,0,0,{"$f":"+Q587-R587","v":0},{"$f":"IF(R587<0,IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/(-R587)))),IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/R587))))","v":0},null,0,173.74,{"$f":"+V587-W587","v":-173.74},{"$f":"IF(W587<0,IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/(-W587)))),IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/W587))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_DIST_PROPERTY","Line 43","Loss on Disposition of Property (421.2)",null,null,0,0,{"$f":"+F588-G588","v":0},{"$f":"IF(G588<0,IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/(-G588)))),IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/G588))))","v":0},null,0,173.74,{"$f":"+K588-L588","v":-173.74},{"$f":"IF(L588<0,IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/(-L588)))),IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/L588))))","v":"N.M."},null,null,0,0,{"$f":"+Q588-R588","v":0},{"$f":"IF(R588<0,IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/(-R588)))),IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/R588))))","v":0},null,0,173.74,{"$f":"+V588-W588","v":-173.74},{"$f":"IF(W588<0,IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/(-W588)))),IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/W588))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_AMORT_PLT_ADJ","Line 44","Miscellaneous Amortization (425)",null,null,0,0,{"$f":"+F590-G590","v":0},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":0},null,0,0,{"$f":"+K590-L590","v":0},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":0},null,null,0,0,{"$f":"+Q590-R590","v":0},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":0},null,0,0,{"$f":"+V590-W590","v":0},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4261000","4261000","Donations",null,null,136900.57,152337.21,{"$f":"+F592-G592","v":-15436.639999999985},{"$f":"IF(G592<0,IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/(-G592)))),IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/G592))))","v":-0.1013320383115851},null,1582502.2000000002,1508441.26,{"$f":"+K592-L592","v":74060.940000000177},{"$f":"IF(L592<0,IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/(-L592)))),IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/L592))))","v":4.9097662576532926E-2},null,null,436482.32,432123.91000000003,{"$f":"+Q592-R592","v":4358.4099999999744},{"$f":"IF(R592<0,IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/(-R592)))),IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/R592))))","v":1.0086019077259516E-2},null,1723406.36,1580710.79,{"$f":"+V592-W592","v":142695.57000000007},{"$f":"IF(W592<0,IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/(-W592)))),IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/W592))))","v":9.0273041028586937E-2},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,136900.57,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4261","Line 45","Donations (426.1)",null,null,136900.57,152337.21,{"$f":"+F593-G593","v":-15436.639999999985},{"$f":"IF(G593<0,IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/(-G593)))),IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/G593))))","v":-0.1013320383115851},null,1582502.2000000002,1508441.26,{"$f":"+K593-L593","v":74060.940000000177},{"$f":"IF(L593<0,IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/(-L593)))),IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/L593))))","v":4.9097662576532926E-2},null,null,436482.32,432123.91000000003,{"$f":"+Q593-R593","v":4358.4099999999744},{"$f":"IF(R593<0,IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/(-R593)))),IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/R593))))","v":1.0086019077259516E-2},null,1723406.36,1580710.79,{"$f":"+V593-W593","v":142695.57000000007},{"$f":"IF(W593<0,IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/(-W593)))),IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/W593))))","v":9.0273041028586937E-2},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,136900.57,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4262","Line 46","Life Insurance (426.2)",null,null,0,0,{"$f":"+F595-G595","v":0},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":0},null,0,0,{"$f":"+K595-L595","v":0},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":0},null,null,0,0,{"$f":"+Q595-R595","v":0},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":0},null,0,0,{"$f":"+V595-W595","v":0},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4263001","4263001","Penalties",null,null,179.09,1636.22,{"$f":"+F597-G597","v":-1457.13},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":-0.89054650352642073},null,3963.87,3700.25,{"$f":"+K597-L597","v":263.61999999999989},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":7.1243834876021858E-2},null,null,179.09,1906.71,{"$f":"+Q597-R597","v":-1727.6200000000001},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":-0.90607381300774636},null,5484.71,3700.25,{"$f":"+V597-W597","v":1784.46},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":0.48225390176339439},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,1520.84,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,179.09,0]
["%,V4263003","4263003","Penalties - Quality of Service",null,null,0,0,{"$f":"+F598-G598","v":0},{"$f":"IF(G598<0,IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/(-G598)))),IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/G598))))","v":0},null,27946.332000000002,0,{"$f":"+K598-L598","v":27946.332000000002},{"$f":"IF(L598<0,IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/(-L598)))),IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/L598))))","v":"N.M."},null,null,27946.332000000002,0,{"$f":"+Q598-R598","v":27946.332000000002},{"$f":"IF(R598<0,IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/(-R598)))),IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/R598))))","v":"N.M."},null,16201.332000000002,0,{"$f":"+V598-W598","v":16201.332000000002},{"$f":"IF(W598<0,IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/(-W598)))),IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/W598))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,-11745,null,0,0,0,0,0,0,0,0,27946.332000000002,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4263","Line 47","Penalties (426.3)",null,null,179.09,1636.22,{"$f":"+F599-G599","v":-1457.13},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":-0.89054650352642073},null,31910.202000000001,3700.25,{"$f":"+K599-L599","v":28209.952000000001},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":7.6237962299844604},null,null,28125.422000000002,1906.71,{"$f":"+Q599-R599","v":26218.712000000003},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":"N.M."},null,21686.042000000001,3700.25,{"$f":"+V599-W599","v":17985.792000000001},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":4.8606964394297689},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,-10224.16,null,1.48,0,0,0,22.11,3549.89,211.3,0,27946.332000000002,0,179.09,0]
[]
["%,V4264000","4264000","Civic and Political Activity",null,null,18510.91,3168.7400000000002,{"$f":"+F601-G601","v":15342.17},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":4.8417257332567516},null,206503.67,181713.80000000002,{"$f":"+K601-L601","v":24789.869999999995},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":0.13642260521765542},null,null,66054.73,61132.15,{"$f":"+Q601-R601","v":4922.5799999999945},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":8.0523587015997225E-2},null,229232.82,203825.12000000002,{"$f":"+V601-W601","v":25407.699999999983},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":0.12465440962330836},null,22111.32,null,22589.3,12875.19,20407.830000000002,20658.59,9784.6200000000008,12158.19,15470.89,6637.04,34348.270000000004,23615.14,3168.7400000000002,22729.15,null,6040.1900000000005,33996.879999999997,5989.92,2397.39,30097.360000000001,17691.18,26960.49,17275.53,23193.62,24350.2,18510.91,4706.57]
["%,V4264001","4264001","Non-deduct Lobbying per IRS",null,null,-32.880000000000003,5390.04,{"$f":"+F602-G602","v":-5422.92},{"$f":"IF(G602<0,IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/(-G602)))),IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/G602))))","v":-1.0061001402586993},null,18665.37,19613.490000000002,{"$f":"+K602-L602","v":-948.12000000000262},{"$f":"IF(L602<0,IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/(-L602)))),IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/L602))))","v":-4.8340198506232321E-2},null,null,-163.98,5390.04,{"$f":"+Q602-R602","v":-5554.0199999999995},{"$f":"IF(R602<0,IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/(-R602)))),IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/R602))))","v":-1.0304227797938419},null,28665.37,24623.49,{"$f":"+V602-W602","v":4041.8799999999974},{"$f":"IF(W602<0,IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/(-W602)))),IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/W602))))","v":0.16414732436384921},null,5010,null,0,3736.66,4833.9800000000005,4896.28,0,756.53,0,0,0,0,5390.04,10000,null,0,5085.4400000000005,2248.5300000000002,6163.07,-253.1,7.69,65.930000000000007,5511.79,-66.3,-64.8,-32.880000000000003,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4264","Line 48","Exp. For Certain Civic, Political & Related Activities (426.4)",null,null,18478.03,8558.7800000000007,{"$f":"+F603-G603","v":9919.2499999999982},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":1.1589560661683087},null,225169.04,201327.29,{"$f":"+K603-L603","v":23841.75},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":0.11842284272539505},null,null,65890.75,66522.19,{"$f":"+Q603-R603","v":-631.44000000000233},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":-9.4921709582922974E-3},null,257898.19,228448.61000000002,{"$f":"+V603-W603","v":29449.579999999987},{"$f":"IF(W603<0,IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/(-W603)))),IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/W603))))","v":0.12891118050576006},null,27121.32,null,22589.3,16611.849999999999,25241.81,25554.87,9784.6200000000008,12914.720000000001,15470.89,6637.04,34348.270000000004,23615.14,8558.7800000000007,32729.15,null,6040.1900000000005,39082.32,8238.4500000000007,8560.4599999999991,29844.260000000002,17698.87,27026.420000000002,22787.32,23127.32,24285.4,18478.03,4706.57]
[]
["%,V4265002","4265002","Other Deductions - Nonassoc",null,null,21462.58,16921.34,{"$f":"+F605-G605","v":4541.2400000000016},{"$f":"IF(G605<0,IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/(-G605)))),IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/G605))))","v":0.26837354488474324},null,648257.22,369156.37,{"$f":"+K605-L605","v":279100.84999999998},{"$f":"IF(L605<0,IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/(-L605)))),IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/L605))))","v":0.75605047801288106},null,null,117344.47,45703.17,{"$f":"+Q605-R605","v":71641.3},{"$f":"IF(R605<0,IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/(-R605)))),IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/R605))))","v":1.5675345933334603},null,659636.27,873419.99,{"$f":"+V605-W605","v":-213783.71999999997},{"$f":"IF(W605<0,IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/(-W605)))),IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/W605))))","v":-0.24476623210787743},null,504263.62,null,2445.39,5403.59,3489.9300000000003,255022.41,38105.26,3207.59,3917.12,11861.91,17666.13,11115.7,16921.34,11379.050000000001,null,10620.42,3377.14,168796.85,164991.61000000002,121687.79000000001,39276.81,14617.91,7544.22,13069.52,82812.37,21462.58,0]
["%,V4265004","4265004","Social & Service Club Dues",null,null,0,15430,-15430,"N.M.",null,61299.17,53348.94,7950.2299999999959,0.14902320458475829,null,null,-58804.71,22930,-81734.709999999992,-3.5645316179677273,null,76997.179999999993,59036.800000000003,17960.37999999999,0.30422346739660666,null,5687.86,null,4759.3900000000003,688.05000000000007,0,1289,0,17597.5,250,5835,0,7500,15430,15698.01,null,665,0,0,37401.700000000004,1484.1000000000001,80387.490000000005,0,165.59,0,-58804.71,0,0]
["%,V4265007","4265007","Regulatory Expenses",null,null,373.82,439.37,-65.550000000000011,-0.14919088695177188,null,4494.6099999999997,4792.67,-298.0600000000004,-6.2190803873415107E-2,null,null,1486.64,1316.29,170.35000000000014,0.12941676986074507,null,4935.2,5227.59,-292.39000000000033,-5.5932083426588605E-2,null,434.92,null,0,870.04,434.27,431.01,431.6,0,435.82,873.64,0,876.92000000000007,439.37,440.59000000000003,null,439.94,440.26,439.90000000000003,0,0,1317.93,369.94,0,371.02,741.80000000000007,373.82,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,210759.78,274273.78999999998,-63514.00999999998,-0.23157156212410959,null,3122660.61,3007525.73,115134.87999999989,3.8282259350778648E-2,null,null,731466.26,805168.8,-73702.540000000037,-9.153675601935897E-2,null,3362317.05,3219885.03,142432.02000000002,4.4235125997650927E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,96573.11,68523.09,28050.020000000004,0.40935135879015389,null,1083426.27,1672914.13,-589487.85999999987,-0.35237185784305614,null,null,308989.72000000003,268770.78000000003,40218.94,0.14964029944028887,null,1151049.03,1856283.15,-705234.11999999988,-0.37991732026442188,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4265","Line 49","Other Deductions (426.5)",null,null,329169.28999999998,375587.58999999997,-46418.299999999988,-0.12358848171740709,null,4920137.88,5107737.84,-187599.95999999996,-3.672858041594397E-2,null,null,1100482.3800000001,1143889.04,-43406.659999999916,-3.794656516684513E-2,null,5254934.7300000004,6013852.5599999996,-758917.82999999914,-0.12619495114459528,null,906114.72,null,492280.03,580566.4,414404.47000000003,676623.44000000006,522470.98,403761.95,376909.69,496831.83999999997,370294.17999999993,398007.27,375587.58999999997,334796.85000000003,null,406499.85,448750.61,534266.81999999995,534287.27,479646.10000000003,493777.27999999997,445438,476989.57000000007,376036.103,395276.98700000002,329169.28999999998,0]
[]
[null,"Line 50","TOTAL Other Income Deductions(Total of lines 43 thru 49)",null,null,{"$f":"+F610+F603+F599+F595+F593+F590+F588","v":484726.98},{"$f":"+G610+G603+G599+G595+G593+G590+G588","v":538119.79999999993},{"$f":"+F612-G612","v":-53392.819999999949},{"$f":"IF(G612<0,IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/(-G612)))),IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/G612))))","v":-9.92210656437469E-2},null,{"$f":"+K610+K603+K599+K595+K593+K590+K588","v":6759719.3219999997},{"$f":"+L610+L603+L599+L595+L593+L590+L588","v":6821380.3799999999},{"$f":"+K612-L612","v":-61661.058000000194},{"$f":"IF(L612<0,IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/(-L612)))),IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/L612))))","v":-9.0393812637670559E-3},null,null,{"$f":"+Q610+Q603+Q599+Q595+Q593+Q590+Q588","v":1630980.8720000002},{"$f":"+R610+R603+R599+R595+R593+R590+R588","v":1644441.85},{"$f":"+Q612-R612","v":-13460.977999999886},{"$f":"IF(R612<0,IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/(-R612)))),IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/R612))))","v":-8.1857427795333018E-3},null,{"$f":"+V610+V603+V599+V595+V593+V590+V588","v":7257925.3220000016},{"$f":"+W610+W603+W599+W595+W593+W590+W588","v":7826885.9500000002},{"$f":"+V612-W612","v":-568960.62799999863},{"$f":"IF(W612<0,IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/(-W612)))),IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/W612))))","v":-7.2693103187481428E-2},null,{"$f":"+AA610+AA603+AA599+AA595+AA593+AA590+AA588","v":1005505.57},null,{"$f":"+AC610+AC603+AC599+AC595+AC593+AC590+AC588","v":611246.64},732233.99,584177.74,844069.25,669767.88,553784.2300000001,533645.19000000006,648013.61,542209.6399999999,564112.41,538119.79999999993,498206.00000000012,null,{"$f":"+AP610+AP603+AP599+AP595+AP593+AP590+AP588","v":547502.82999999996},632992.82999999996,680994.19,686249.39,655457.51,659993.46,617525.19999999995,648023.04000000004,571545.44500000007,574708.44700000004,484726.98,4706.57]
[null,"Line 51","Taxes Applic. To Other Income and Deductions"]
[]
["%,V408200523","408200523","Real Personal Property Taxes",null,null,0,0,{"$f":"+F615-G615","v":0},{"$f":"IF(G615<0,IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/(-G615)))),IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/G615))))","v":0},null,0,42105.98,{"$f":"+K615-L615","v":-42105.98},{"$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,0,6307.9800000000005,{"$f":"+Q615-R615","v":-6307.9800000000005},{"$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,0,47022.98,{"$f":"+V615-W615","v":-47022.98},{"$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,4917,null,11217,4917,4917,4917,4917,4913,0,0,6307.9800000000005,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408200524","408200524","Real Personal Property Taxes",null,null,0,5542,{"$f":"+F616-G616","v":-5542},{"$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":"N.M."},null,51321.06,27710,{"$f":"+K616-L616","v":23611.059999999998},{"$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":0.85207722843738709},null,null,-226.94,16626,{"$f":"+Q616-R616","v":-16852.939999999999},{"$f":"IF(R616<0,IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/(-R616)))),IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/R616))))","v":-1.0136497052808853},null,56863.06,27710,{"$f":"+V616-W616","v":29153.059999999998},{"$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":1.0520772284373872},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,{"$f":"+F617-G617","v":5483},{"$f":"IF(G617<0,IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/(-G617)))),IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/G617))))","v":"N.M."},null,27415,0,{"$f":"+K617-L617","v":27415},{"$f":"IF(L617<0,IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/(-L617)))),IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/L617))))","v":"N.M."},null,null,16449,0,{"$f":"+Q617-R617","v":16449},{"$f":"IF(R617<0,IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/(-R617)))),IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/R617))))","v":"N.M."},null,27415,0,{"$f":"+V617-W617","v":27415},{"$f":"IF(W617<0,IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/(-W617)))),IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/W617))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5483,5483,5483,5483,5483,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NTAXES_OTHER_THN_INC","Line 52","Taxes Other Than Income Taxes (408.2)",null,null,5483,5542,{"$f":"+F618-G618","v":-59},{"$f":"IF(G618<0,IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/(-G618)))),IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/G618))))","v":-1.0645976181883796E-2},null,78736.06,69815.98000000001,{"$f":"+K618-L618","v":8920.0799999999872},{"$f":"IF(L618<0,IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/(-L618)))),IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/L618))))","v":0.12776559177426122},null,null,16222.06,22933.98,{"$f":"+Q618-R618","v":-6711.92},{"$f":"IF(R618<0,IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/(-R618)))),IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/R618))))","v":-0.29266267782565436},null,84278.06,74732.98000000001,{"$f":"+V618-W618","v":9545.0799999999872},{"$f":"IF(W618<0,IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/(-W618)))),IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/W618))))","v":0.12772245934793428},null,4917,null,11217,4917,4917,4917,4917,4913,5542,5542,11849.98,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,5483,5483,5256.06,5483,5483,0]
[]
[]
["%,V4092001","4092001","Inc Tax, Oth Inc&Ded-Federal",null,null,7113.81,127677.26000000001,{"$f":"+F621-G621","v":-120563.45000000001},{"$f":"IF(G621<0,IF(H621=0,0,IF(OR(G621=0,F621=0),\"N.M.\",IF(ABS(H621/G621)>=10,\"N.M.\",H621/(-G621)))),IF(H621=0,0,IF(OR(G621=0,F621=0),\"N.M.\",IF(ABS(H621/G621)>=10,\"N.M.\",H621/G621))))","v":-0.94428287386493104},null,-144438.14000000001,-256119.62,{"$f":"+K621-L621","v":111681.47999999998},{"$f":"IF(L621<0,IF(M621=0,0,IF(OR(L621=0,K621=0),\"N.M.\",IF(ABS(M621/L621)>=10,\"N.M.\",M621/(-L621)))),IF(M621=0,0,IF(OR(L621=0,K621=0),\"N.M.\",IF(ABS(M621/L621)>=10,\"N.M.\",M621/L621))))","v":0.43605202912607782},null,null,41130.19,22501.4,{"$f":"+Q621-R621","v":18628.79},{"$f":"IF(R621<0,IF(S621=0,0,IF(OR(R621=0,Q621=0),\"N.M.\",IF(ABS(S621/R621)>=10,\"N.M.\",S621/(-R621)))),IF(S621=0,0,IF(OR(R621=0,Q621=0),\"N.M.\",IF(ABS(S621/R621)>=10,\"N.M.\",S621/R621))))","v":0.82789470877367632},null,-167234.82,385178.42000000004,{"$f":"+V621-W621","v":-552413.24},{"$f":"IF(W621<0,IF(X621=0,0,IF(OR(W621=0,V621=0),\"N.M.\",IF(ABS(X621/W621)>=10,\"N.M.\",X621/(-W621)))),IF(X621=0,0,IF(OR(W621=0,V621=0),\"N.M.\",IF(ABS(X621/W621)>=10,\"N.M.\",X621/W621))))","v":-1.4341749467688245},null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,7113.81,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_FED_NONOP",null,"Federal Income Taxes NonOperating",null,null,7113.81,127677.26000000001,-120563.45000000001,-0.94428287386493104,null,-144438.14000000001,-256119.62,111681.47999999998,0.43605202912607782,null,null,41130.19,22501.4,18628.79,0.82789470877367632,null,-167234.82,385178.42000000004,-552413.24,-1.4341749467688245,null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,7113.81,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,210759.78,274273.78999999998,-63514.00999999998,-0.23157156212410959,null,3122660.61,3007525.73,115134.87999999989,3.8282259350778648E-2,null,null,731466.26,805168.8,-73702.540000000037,-9.153675601935897E-2,null,3362317.05,3219885.03,142432.02000000002,4.4235125997650927E-2,null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,210759.78,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,96573.11,68523.09,28050.020000000004,0.40935135879015389,null,1083426.27,1672914.13,-589487.85999999987,-0.35237185784305614,null,null,308989.72000000003,268770.78000000003,40218.94,0.14964029944028887,null,1151049.03,1856283.15,-705234.11999999988,-0.37991732026442188,null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,96573.11,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,307332.89,342796.88,-35463.989999999991,-0.10345482140910965,null,4206086.88,4680439.8599999994,-474352.97999999952,-0.10134794895110555,null,null,1040455.98,1073939.58,-33483.600000000093,-3.1178290309404642E-2,null,4513366.08,5076168.18,-562802.09999999963,-0.11087144476761597,null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,307332.89,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F625*0.21","v":64539.906900000002},{"$f":"G625*0.21","v":71987.344799999992},-7447.4378999999899,-0.10345482140910954,null,{"$f":"K625*0.21","v":883278.24479999999},{"$f":"L625*0.21","v":982892.37059999979},-99614.125799999805,-0.10134794895110545,null,null,{"$f":"Q625*0.21","v":218495.75579999998},{"$f":"R625*0.21","v":225527.3118},-7031.5560000000114,-3.1178290309404607E-2,null,{"$f":"V625*0.21","v":947806.87679999997},{"$f":"W625*0.21","v":1065995.3177999998},-118188.44099999988,-0.11087144476761593,null,{"$f":"AA625*0.21","v":83102.947199999995},null,{"$f":"AC625*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,{"$f":"AP625*0.21","v":82902.642899999992},93435.974099999992,76656.314700000003,69697.731599999999,74859.584100000007,78286.960500000001,90394.531499999997,98548.749599999996,76145.06822999999,77810.780669999993,64539.906900000002,0]
[null,"Line 53","Income Taxes - Federal (409.2)",null,null,{"$f":"F622-F626","v":-57426.096900000004},{"$f":"G622-G626","v":55689.915200000018},-113116.01210000002,-2.0311758725752198,null,{"$f":"K622-K626","v":-1027716.3848},{"$f":"L622-L626","v":-1239011.9905999997},211295.60579999967,0.17053556172420767,null,null,{"$f":"Q622-Q626","v":-177365.56579999998},{"$f":"R622-R626","v":-203025.9118},25660.34600000002,0.12638951241493707,null,{"$f":"V622-V626","v":-1115041.6968},{"$f":"W622-W626","v":-680816.8977999998},-434224.79900000023,-0.6377996791841678,null,{"$f":"AA622-AA626","v":558195.09279999998},null,{"$f":"AC622-AC626","v":-101865.80249999999},-136335.2212,-109645.3167,-106074.8242,-188108.7352,-100626.69059999999,-2040096.2075,1746766.7190999999,-105001.8605,-153713.96649999998,55689.915200000018,-87325.312000000005,null,{"$f":"AP622-AP626","v":-108828.92289999999},-118955.7441,-137554.4247,-131623.5716,-111508.43410000001,-97180.340500000006,-68506.291499999992,-76193.089599999992,-63870.88822999999,-56068.580669999996,-57426.096900000004,0]
[]
["%,V4092002","4092002","Inc Tax, Oth Inc & Ded - State",null,null,3481.71,-37882.28,{"$f":"+F629-G629","v":41363.99},{"$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":1.0919086707558256},null,-34578.800000000003,-64278.23,{"$f":"+K629-L629","v":29699.43},{"$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":0.46204492563034172},null,null,12024.54,-64278.23,{"$f":"+Q629-R629","v":76302.77},{"$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":1.1870701791259655},null,-40399.670000000006,-64278.23,{"$f":"+V629-W629","v":23878.559999999998},{"$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":0.37148751606881514},null,0,null,0,0,0,0,0,0,0,0,-7767.5,-18628.45,-37882.28,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,3481.71,0]
["%,V409200223","409200223","Inc Tax Oth Inc  Ded - State",null,null,0,69925.39,{"$f":"+F630-G630","v":-69925.39},{"$f":"IF(G630<0,IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/(-G630)))),IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/G630))))","v":"N.M."},null,0,0,{"$f":"+K630-L630","v":0},{"$f":"IF(L630<0,IF(M630=0,0,IF(OR(L630=0,K630=0),\"N.M.\",IF(ABS(M630/L630)>=10,\"N.M.\",M630/(-L630)))),IF(M630=0,0,IF(OR(L630=0,K630=0),\"N.M.\",IF(ABS(M630/L630)>=10,\"N.M.\",M630/L630))))","v":0},null,null,0,69925.39,{"$f":"+Q630-R630","v":-69925.39},{"$f":"IF(R630<0,IF(S630=0,0,IF(OR(R630=0,Q630=0),\"N.M.\",IF(ABS(S630/R630)>=10,\"N.M.\",S630/(-R630)))),IF(S630=0,0,IF(OR(R630=0,Q630=0),\"N.M.\",IF(ABS(S630/R630)>=10,\"N.M.\",S630/R630))))","v":"N.M."},null,0,-27134.84,{"$f":"+V630-W630","v":27134.84},{"$f":"IF(W630<0,IF(X630=0,0,IF(OR(W630=0,V630=0),\"N.M.\",IF(ABS(X630/W630)>=10,\"N.M.\",X630/(-W630)))),IF(X630=0,0,IF(OR(W630=0,V630=0),\"N.M.\",IF(ABS(X630/W630)>=10,\"N.M.\",X630/W630))))","v":"N.M."},null,-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,3481.71,32043.11,{"$f":"+F631-G631","v":-28561.4},{"$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":-0.89134294392772739},null,-34578.800000000003,-64278.23,{"$f":"+K631-L631","v":29699.43},{"$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":0.46204492563034172},null,null,12024.54,5647.1599999999962,{"$f":"+Q631-R631","v":6377.3800000000047},{"$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":1.1293074749077427},null,-40399.670000000006,-91413.07,{"$f":"+V631-W631","v":51013.4},{"$f":"IF(W631<0,IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/(-W631)))),IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/W631))))","v":0.55805367875731549},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,-7767.5,-18628.45,32043.11,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,3481.71,0]
[]
["%,V4102001","4102001","Prov Def I/T Oth I&D - Federal",null,null,0,0,{"$f":"+F633-G633","v":0},{"$f":"IF(G633<0,IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/(-G633)))),IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/G633))))","v":0},null,0,0,{"$f":"+K633-L633","v":0},{"$f":"IF(L633<0,IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/(-L633)))),IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/L633))))","v":0},null,null,0,0,{"$f":"+Q633-R633","v":0},{"$f":"IF(R633<0,IF(S633=0,0,IF(OR(R633=0,Q633=0),\"N.M.\",IF(ABS(S633/R633)>=10,\"N.M.\",S633/(-R633)))),IF(S633=0,0,IF(OR(R633=0,Q633=0),\"N.M.\",IF(ABS(S633/R633)>=10,\"N.M.\",S633/R633))))","v":0},null,0,0.04,{"$f":"+V633-W633","v":-0.04},{"$f":"IF(W633<0,IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/(-W633)))),IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/W633))))","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,{"$f":"+F634-G634","v":0},{"$f":"IF(G634<0,IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/(-G634)))),IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/G634))))","v":0},null,0,0,{"$f":"+K634-L634","v":0},{"$f":"IF(L634<0,IF(M634=0,0,IF(OR(L634=0,K634=0),\"N.M.\",IF(ABS(M634/L634)>=10,\"N.M.\",M634/(-L634)))),IF(M634=0,0,IF(OR(L634=0,K634=0),\"N.M.\",IF(ABS(M634/L634)>=10,\"N.M.\",M634/L634))))","v":0},null,null,0,0,{"$f":"+Q634-R634","v":0},{"$f":"IF(R634<0,IF(S634=0,0,IF(OR(R634=0,Q634=0),\"N.M.\",IF(ABS(S634/R634)>=10,\"N.M.\",S634/(-R634)))),IF(S634=0,0,IF(OR(R634=0,Q634=0),\"N.M.\",IF(ABS(S634/R634)>=10,\"N.M.\",S634/R634))))","v":0},null,0,0.04,{"$f":"+V634-W634","v":-0.04},{"$f":"IF(W634<0,IF(X634=0,0,IF(OR(W634=0,V634=0),\"N.M.\",IF(ABS(X634/W634)>=10,\"N.M.\",X634/(-W634)))),IF(X634=0,0,IF(OR(W634=0,V634=0),\"N.M.\",IF(ABS(X634/W634)>=10,\"N.M.\",X634/W634))))","v":"N.M."},null,0.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4112001","4112001","Prv Def I/T-Cr Oth I&D-Fed",null,null,0,0,{"$f":"+F636-G636","v":0},{"$f":"IF(G636<0,IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/(-G636)))),IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/G636))))","v":0},null,0,0,{"$f":"+K636-L636","v":0},{"$f":"IF(L636<0,IF(M636=0,0,IF(OR(L636=0,K636=0),\"N.M.\",IF(ABS(M636/L636)>=10,\"N.M.\",M636/(-L636)))),IF(M636=0,0,IF(OR(L636=0,K636=0),\"N.M.\",IF(ABS(M636/L636)>=10,\"N.M.\",M636/L636))))","v":0},null,null,0,0,{"$f":"+Q636-R636","v":0},{"$f":"IF(R636<0,IF(S636=0,0,IF(OR(R636=0,Q636=0),\"N.M.\",IF(ABS(S636/R636)>=10,\"N.M.\",S636/(-R636)))),IF(S636=0,0,IF(OR(R636=0,Q636=0),\"N.M.\",IF(ABS(S636/R636)>=10,\"N.M.\",S636/R636))))","v":0},null,0,749240.58,{"$f":"+V636-W636","v":-749240.58},{"$f":"IF(W636<0,IF(X636=0,0,IF(OR(W636=0,V636=0),\"N.M.\",IF(ABS(X636/W636)>=10,\"N.M.\",X636/(-W636)))),IF(X636=0,0,IF(OR(W636=0,V636=0),\"N.M.\",IF(ABS(X636/W636)>=10,\"N.M.\",X636/W636))))","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,{"$f":"+F637-G637","v":0},{"$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,0,749240.58,{"$f":"+V637-W637","v":-749240.58},{"$f":"IF(W637<0,IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/(-W637)))),IF(X637=0,0,IF(OR(W637=0,V637=0),\"N.M.\",IF(ABS(X637/W637)>=10,\"N.M.\",X637/W637))))","v":"N.M."},null,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINVESTMENT_TAX","Line 57","Investment Tax Credit Adj.-Net (411.5)",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]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N420","Line 58","(Less) Investment Tax Credits (420)",null,null,0,0,{"$f":"+F641-G641","v":0},{"$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},null,0,0,{"$f":"+K641-L641","v":0},{"$f":"IF(L641<0,IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/(-L641)))),IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/L641))))","v":0},null,null,0,0,{"$f":"+Q641-R641","v":0},{"$f":"IF(R641<0,IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/(-R641)))),IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/R641))))","v":0},null,0,0,{"$f":"+V641-W641","v":0},{"$f":"IF(W641<0,IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/(-W641)))),IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/W641))))","v":0},null,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,{"$f":"SUM(F618,F627,F631,F634,-F637,F639,F641)","v":-48461.386900000005},{"$f":"SUM(G618,G627,G631,G634,-G637,G639,G641)","v":93275.025200000018},{"$f":"+F643-G643","v":-141736.41210000002},{"$f":"IF(G643<0,IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/(-G643)))),IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/G643))))","v":-1.5195537261564844},null,{"$f":"SUM(K618,K627,K631,K634,-K637,K639,K641)","v":-983559.12480000011},{"$f":"SUM(L618,L627,L631,L634,-L637,L639,L641)","v":-1233474.2405999997},{"$f":"+K643-L643","v":249915.11579999956},{"$f":"IF(L643<0,IF(M643=0,0,IF(OR(L643=0,K643=0),\"N.M.\",IF(ABS(M643/L643)>=10,\"N.M.\",M643/(-L643)))),IF(M643=0,0,IF(OR(L643=0,K643=0),\"N.M.\",IF(ABS(M643/L643)>=10,\"N.M.\",M643/L643))))","v":0.20261072957505233},null,null,{"$f":"SUM(Q618,Q627,Q631,Q634,-Q637,Q639,Q641)","v":-149118.96579999998},{"$f":"SUM(R618,R627,R631,R634,-R637,R639,R641)","v":-174444.77179999999},{"$f":"+Q643-R643","v":25325.806000000011},{"$f":"IF(R643<0,IF(S643=0,0,IF(OR(R643=0,Q643=0),\"N.M.\",IF(ABS(S643/R643)>=10,\"N.M.\",S643/(-R643)))),IF(S643=0,0,IF(OR(R643=0,Q643=0),\"N.M.\",IF(ABS(S643/R643)>=10,\"N.M.\",S643/R643))))","v":0.14517950717970449},null,{"$f":"SUM(V618,V627,V631,V634,-V637,V639,V641)","v":-1071163.3067999999},{"$f":"SUM(W618,W627,W631,W634,-W637,W639,W641)","v":-1446737.5277999998},{"$f":"+V643-W643","v":375574.2209999999},{"$f":"IF(W643<0,IF(X643=0,0,IF(OR(W643=0,V643=0),\"N.M.\",IF(ABS(X643/W643)>=10,\"N.M.\",X643/(-W643)))),IF(X643=0,0,IF(OR(W643=0,V643=0),\"N.M.\",IF(ABS(X643/W643)>=10,\"N.M.\",X643/W643))))","v":0.25960080096292359},null,{"$f":"SUM(AA618,AA627,AA631,AA634,-AA637,AA639,AA641)","v":-213263.2871999999},null,{"$f":"SUM(AC618,AC627,AC631,AC634,-AC637,AC639,AC641)","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,{"$f":"SUM(AP618,AP627,AP631,AP634,-AP637,AP639,AP641)","v":-91498.012899999987},-119822.7341,-147306.28470000002,-141633.52160000001,-115170.37410000002,-96387.200500000006,-57526.291499999992,-65095.739599999994,-55532.31822999999,-45125.260669999996,-48461.386900000005,0]
[null,"Line 60","Net Other Income and Deductions (Total of lines 41, 50, 59)",null,null,{"$f":"+F584-F612-F643","v":302633.46690000006},{"$f":"+G584-G612-G643","v":240601.35480000009},{"$f":"+F644-G644","v":62032.112099999969},{"$f":"IF(G644<0,IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/(-G644)))),IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/G644))))","v":0.25782112553590636},null,{"$f":"+K584-K612-K643","v":4382525.1628},{"$f":"+L584-L612-L643","v":-2365982.5194000006},{"$f":"+K644-L644","v":6748507.6822000006},{"$f":"IF(L644<0,IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/(-L644)))),IF(M644=0,0,IF(OR(L644=0,K644=0),\"N.M.\",IF(ABS(M644/L644)>=10,\"N.M.\",M644/L644))))","v":2.8523066535214228},null,null,{"$f":"+Q584-Q612-Q643","v":891843.17380000034},{"$f":"+R584-R612-R643","v":-188371.74820000003},{"$f":"+Q644-R644","v":1080214.9220000003},{"$f":"IF(R644<0,IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/(-R644)))),IF(S644=0,0,IF(OR(R644=0,Q644=0),\"N.M.\",IF(ABS(S644/R644)>=10,\"N.M.\",S644/R644))))","v":5.7344847745061172},null,{"$f":"+V584-V612-V643","v":4101741.7347999983},{"$f":"+W584-W612-W643","v":-2923394.352200001},{"$f":"+V644-W644","v":7025136.0869999994},{"$f":"IF(W644<0,IF(X644=0,0,IF(OR(W644=0,V644=0),\"N.M.\",IF(ABS(X644/W644)>=10,\"N.M.\",X644/(-W644)))),IF(X644=0,0,IF(OR(W644=0,V644=0),\"N.M.\",IF(ABS(X644/W644)>=10,\"N.M.\",X644/W644))))","v":2.4030750698116496},null,{"$f":"+AA584-AA612-AA643","v":-557411.83279999997},null,{"$f":"+AC584-AC612-AC643","v":-330640.76750000007},-384797.38879999996,-232530.38329999999,-471577.47580000001,-184352.20479999995,-197294.05940000009,2223314.7075,-2599733.1990999999,-195328.93949999989,-233644.16350000008,240601.35480000009,-280783.42800000007,null,{"$f":"+AP584-AP612-AP643","v":-445652.25710000005},-255105.65589999995,-219420.22529999993,-149840.58839999998,-196700.87589999998,4382449.9205000009,178619.92150000011,196331.74959999989,304982.74323000002,284226.96366999985,302633.46690000006,554272.83000000007]
[null,"Line 61","Interest Charges "]
[]
["%,V4270002","4270002","Int on LTD - Install Pur Contr",null,null,254583.33000000002,254583.33000000002,{"$f":"+F647-G647","v":0},{"$f":"IF(G647<0,IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/(-G647)))),IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/G647))))","v":0},null,2800416.67,2800416.67,{"$f":"+K647-L647","v":0},{"$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":0},null,null,763750,763750,{"$f":"+Q647-R647","v":0},{"$f":"IF(R647<0,IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/(-R647)))),IF(S647=0,0,IF(OR(R647=0,Q647=0),\"N.M.\",IF(ABS(S647/R647)>=10,\"N.M.\",S647/R647))))","v":0},null,3055000,3055000,{"$f":"+V647-W647","v":0},{"$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":0},null,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,0]
["%,V4270005","4270005","Int on LTD - Other LTD",null,null,0,719985.13,{"$f":"+F648-G648","v":-719985.13},{"$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":"N.M."},null,7183375.79,8778465.3000000007,{"$f":"+K648-L648","v":-1595089.5100000007},{"$f":"IF(L648<0,IF(M648=0,0,IF(OR(L648=0,K648=0),\"N.M.\",IF(ABS(M648/L648)>=10,\"N.M.\",M648/(-L648)))),IF(M648=0,0,IF(OR(L648=0,K648=0),\"N.M.\",IF(ABS(M648/L648)>=10,\"N.M.\",M648/L648))))","v":-0.18170482601326687},null,null,0,2307581.42,{"$f":"+Q648-R648","v":-2307581.42},{"$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":"N.M."},null,7901294.9100000001,9604796.9199999999,{"$f":"+V648-W648","v":-1703502.0099999998},{"$f":"IF(W648<0,IF(X648=0,0,IF(OR(W648=0,V648=0),\"N.M.\",IF(ABS(X648/W648)>=10,\"N.M.\",X648/(-W648)))),IF(X648=0,0,IF(OR(W648=0,V648=0),\"N.M.\",IF(ABS(X648/W648)>=10,\"N.M.\",X648/W648))))","v":-0.1773595031929108},null,826331.62,null,768118.46,825323.04,821444.46,795451.08000000007,822707.8,797112.04,822842.37,817884.63,791501.25,796095.04,719985.13,717919.12,null,1359596.29,1244845.6200000001,1379941.76,1332701.5,1377407.08,488883.54000000004,0,0,0,0,0,0]
["%,V4270006","4270006","Int on LTD - Sen Unsec Notes",null,null,4627854.17,4627854.17,{"$f":"+F649-G649","v":0},{"$f":"IF(G649<0,IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/(-G649)))),IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/G649))))","v":0},null,50906395.840000004,52324894.439999998,{"$f":"+K649-L649","v":-1418498.599999994},{"$f":"IF(L649<0,IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/(-L649)))),IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/L649))))","v":-2.7109440261299723E-2},null,null,13883562.51,13945727.789999999,{"$f":"+Q649-R649","v":-62165.279999999329},{"$f":"IF(R649<0,IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/(-R649)))),IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/R649))))","v":-4.4576576379596273E-3},null,55534249.990000002,57122290.25,{"$f":"+V649-W649","v":-1588040.2599999979},{"$f":"IF(W649<0,IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/(-W649)))),IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/W649))))","v":-2.7800710599134248E-2},null,4797395.8100000005,null,4797395.84,4797395.82,4797395.83,4797395.8499999996,4797395.8100000005,4797395.84,4797395.82,4797395.84,4690019.46,4627854.16,4627854.17,4627854.1500000004,null,4627854.17,4627854.17,4627854.16,4627854.18,4627854.1500000004,4627854.17,4627854.16,4627854.17,4627854.18,4627854.16,4627854.17,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINT_LONG-TERM_DEBT","Line 62","Interest on Long-Term Debt (427)",null,null,4882437.5,5602422.6299999999,{"$f":"+F650-G650","v":-719985.12999999989},{"$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":-0.12851317680758403},null,60890188.300000004,63903776.409999996,{"$f":"+K650-L650","v":-3013588.109999992},{"$f":"IF(L650<0,IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/(-L650)))),IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/L650))))","v":-4.7158216294841848E-2},null,null,14647312.51,17017059.210000001,{"$f":"+Q650-R650","v":-2369746.7000000011},{"$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":-0.13925712255895717},null,66490544.900000006,69782087.170000002,{"$f":"+V650-W650","v":-3291542.2699999958},{"$f":"IF(W650<0,IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/(-W650)))),IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/W650))))","v":-4.7168871031061134E-2},null,5878310.7600000007,null,5820097.6299999999,5877302.1900000004,5873423.6200000001,5847430.2699999996,5874686.9500000011,5849091.2199999997,5874821.5200000005,5869863.7999999998,5736104.0499999998,5678532.5300000003,5602422.6299999999,5600356.6000000006,null,6242033.79,6127283.1200000001,6262379.25,6215139.0199999996,6259844.5700000003,5371321.0499999998,4882437.49,4882437.5,4882437.5199999996,4882437.49,4882437.5,0]
[]
["%,V4280002","4280002","Amrtz Debt Dscnt&Exp-Instl Pur",null,null,14381.710000000001,14381.710000000001,{"$f":"+F652-G652","v":0},{"$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":0},null,158198.84,157478.81,{"$f":"+K652-L652","v":720.02999999999884},{"$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":4.5722341945560732E-3},null,null,43145.14,43145.13,{"$f":"+Q652-R652","v":1.0000000002037268E-2},{"$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":2.3177586907345671E-7},null,172580.55,171680.52,{"$f":"+V652-W652","v":900.02999999999884},{"$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":5.2424701416328356E-3},null,14201.710000000001,null,14201.710000000001,14201.710000000001,14201.710000000001,14201.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,null,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,0]
["%,V4280003","4280003","Amrtz Debt Dscnt&Exp-N/P",null,null,0,633.97,{"$f":"+F653-G653","v":-633.97},{"$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":"N.M."},null,19881.439999999999,10270.75,{"$f":"+K653-L653","v":9610.6899999999987},{"$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":0.93573400189859535},null,null,0,1901.93,{"$f":"+Q653-R653","v":-1901.93},{"$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":"N.M."},null,20515.419999999998,11690.93,{"$f":"+V653-W653","v":8824.489999999998},{"$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":0.75481505748473365},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,{"$f":"+F654-G654","v":2.1599999999962165},{"$f":"IF(G654<0,IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/(-G654)))),IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/G654))))","v":4.5303324634735993E-5},null,525012.23,542962.31000000006,{"$f":"+K654-L654","v":-17950.080000000075},{"$f":"IF(L654<0,IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/(-L654)))),IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/L654))))","v":-3.3059532253721394E-2},null,null,143042.30000000002,143035.86000000002,{"$f":"+Q654-R654","v":6.4400000000023283},{"$f":"IF(R654<0,IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/(-R654)))),IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/R654))))","v":4.5023674482764866E-5},null,572690.85,592599.8600000001,{"$f":"+V654-W654","v":-19909.010000000126},{"$f":"IF(W654<0,IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/(-W654)))),IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/W654))))","v":-3.3596042361535697E-2},null,49637.55,null,49637.55,49637.55,49637.55,50202.76,50202.76,50202.76,50202.76,50202.76,47678.62,47678.62,47678.62,47678.62,null,47678.62,47678.62,48178.73,47678.62,47688.85,47688.82,47688.85,47688.82,47680.78,47680.74,47680.78,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DEBT_DISC&EXP","Line 63","Amort. Of Debt Disc. And Expense (428)",null,null,62062.49,62694.3,{"$f":"+F655-G655","v":-631.81000000000495},{"$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":-1.0077630661798679E-2},null,703092.51,710711.87000000011,{"$f":"+K655-L655","v":-7619.3600000001024},{"$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":-1.072074397744349E-2},null,null,186187.44,188082.92,{"$f":"+Q655-R655","v":-1895.4800000000105},{"$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":-1.0077895430377253E-2},null,765786.82,775971.31,{"$f":"+V655-W655","v":-10184.490000000107},{"$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":-1.3124828030046764E-2},null,65259.44,null,65259.44,65259.44,65259.44,65824.650000000009,66004.61,64584.47,65218.450000000004,65218.450000000004,62694.310000000005,62694.310000000005,62694.3,62694.310000000005,null,63850.820000000007,63990.560000000005,64490.66,63990.570000000007,64000.78,72440.58,62070.559999999998,62070.54,62062.49,62062.46,62062.49,0]
[]
["%,V4281004","4281004","Amrtz Loss Rcquired Debt-Dbnt",null,null,2804.23,2804.23,{"$f":"+F657-G657","v":0},{"$f":"IF(G657<0,IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/(-G657)))),IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/G657))))","v":0},null,30846.71,30846.53,{"$f":"+K657-L657","v":0.18000000000029104},{"$f":"IF(L657<0,IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/(-L657)))),IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/L657))))","v":5.8353403121936584E-6},null,null,8412.69,8412.69,{"$f":"+Q657-R657","v":0},{"$f":"IF(R657<0,IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/(-R657)))),IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/R657))))","v":0},null,33650.94,33650.76,{"$f":"+V657-W657","v":0.18000000000029104},{"$f":"IF(W657<0,IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/(-W657)))),IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/W657))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0]
["%,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,{"$f":"+F658-G658","v":0},{"$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,30846.71,30846.53,{"$f":"+K658-L658","v":0.18000000000029104},{"$f":"IF(L658<0,IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/(-L658)))),IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/L658))))","v":5.8353403121936584E-6},null,null,8412.69,8412.69,{"$f":"+Q658-R658","v":0},{"$f":"IF(R658<0,IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/(-R658)))),IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/R658))))","v":0},null,33650.94,33650.76,{"$f":"+V658-W658","v":0.18000000000029104},{"$f":"IF(W658<0,IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/(-W658)))),IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/W658))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DBT_PREM","Line 65","(Less) Amort. Of Premium on Debt-Credit (429)",null,null,0,0,{"$f":"+F660-G660","v":0},{"$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]
[]
["%,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,{"$f":"+F662-G662","v":0},{"$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":0},null,0,0,{"$f":"+K662-L662","v":0},{"$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},null,null,0,0,{"$f":"+Q662-R662","v":0},{"$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},null,0,0,{"$f":"+V662-W662","v":0},{"$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},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,581.16999999999996,0,{"$f":"+F664-G664","v":581.16999999999996},{"$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":"N.M."},null,6734.78,841256.94000000006,{"$f":"+K664-L664","v":-834522.16},{"$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":-0.99199438402255558},null,null,6734.78,0,{"$f":"+Q664-R664","v":6734.78},{"$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":"N.M."},null,6734.78,951465.27,{"$f":"+V664-W664","v":-944730.49},{"$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":-0.99292167542804788},null,110208.33,null,110208.33,110208.33,110208.34,110208.34,110208.33,110208.33,110208.33,69798.61,0,0,0,0,null,0,0,0,0,0,0,0,0,6139.95,13.66,581.16999999999996,0]
["%,V4300003","4300003","Int to Assoc Co - CBP",null,null,9526.89,720466.1,{"$f":"+F665-G665","v":-710939.21},{"$f":"IF(G665<0,IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/(-G665)))),IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/G665))))","v":-0.98677676853914431},null,1252895.97,4478843.21,{"$f":"+K665-L665","v":-3225947.24},{"$f":"IF(L665<0,IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/(-L665)))),IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/L665))))","v":-0.72026348964334486},null,null,24309.81,1990115.67,{"$f":"+Q665-R665","v":-1965805.8599999999},{"$f":"IF(R665<0,IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/(-R665)))),IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/R665))))","v":-0.98778472509590354},null,2118912.63,4695633.84,{"$f":"+V665-W665","v":-2576721.21},{"$f":"IF(W665<0,IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/(-W665)))),IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/W665))))","v":-0.54874832616846458},null,216790.63,null,330402.89,226886.45,260737.15,297611.46000000002,355223.43,360366.26,345826.51,311673.39,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,2985.9700000000003,11796.95,9526.89,575176.86]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_ASSOC_COS","Line 67","Interest on Debt to Assoc. Companies (430)",null,null,10108.06,720466.1,{"$f":"+F666-G666","v":-710358.03999999992},{"$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":-0.98597011018283853},null,1259630.75,5320100.1500000004,{"$f":"+K666-L666","v":-4060469.4000000004},{"$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":-0.76323175983820535},null,null,31044.59,1990115.67,{"$f":"+Q666-R666","v":-1959071.0799999998},{"$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":-0.98440061024191616},null,2125647.41,5647099.1100000003,{"$f":"+V666-W666","v":-3521451.7},{"$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":-0.62358595650714543},null,326998.96000000002,null,440611.22000000003,337094.78,370945.49,407819.80000000005,465431.76,470574.59,456034.84,381472,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,9125.92,11810.61,10108.06,575176.86]
[]
["%,V4310001","4310001","Other Interest Expense",null,null,-5144.97,-914915.98,{"$f":"+F668-G668","v":909771.01},{"$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":0.99437656559458065},null,-6133993.1399999997,-10432637.210000001,{"$f":"+K668-L668","v":4298644.0700000012},{"$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":0.41203810536799074},null,null,-15553.06,-3118067.59,{"$f":"+Q668-R668","v":3102514.53},{"$f":"IF(R668<0,IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/(-R668)))),IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/R668))))","v":0.99501195546566068},null,-7259137.5899999999,-10462397.780000001,{"$f":"+V668-W668","v":3203260.1900000013},{"$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":0.30616883981637344},null,-29760.57,null,96007.03,-53003.380000000005,-1964877.88,-1026269.88,-1123659.49,-1072261.8999999999,-1081224.6200000001,-1089279.5,-1097319.24,-1105832.3700000001,-914915.98,-1125144.45,null,-1131229.43,-1139774.1499999999,-1017960.29,-1137169.27,-1144633.6599999999,-537616.14,-4823.18,-5233.96,-5196.28,-5211.8100000000004,-5144.97,0]
["%,V4310002","4310002","Interest on Customer Deposits",null,null,132644.86000000002,165894.79,{"$f":"+F669-G669","v":-33249.929999999993},{"$f":"IF(G669<0,IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/(-G669)))),IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/G669))))","v":-0.20042781331469176},null,1462378.43,1854569.5899999999,{"$f":"+K669-L669","v":-392191.15999999992},{"$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":-0.21147287333661066},null,null,401570.32,503702.36,{"$f":"+Q669-R669","v":-102132.03999999998},{"$f":"IF(R669<0,IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/(-R669)))),IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/R669))))","v":-0.20276267913455873},null,1633758.99,1993549.6199999999,{"$f":"+V669-W669","v":-359790.62999999989},{"$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":-0.18047738886980896},null,138980.03,null,172154.09,160744.20000000001,173453.72,166075.94,171462.43,164235.11000000002,171683.62,171058.12,165793.48000000001,172014.09,165894.79,171380.56,null,134615.58000000002,121648.79000000001,135418.28,130851.32,135267.87,130827.7,135983.64000000001,136194.93,131788.46,137137,132644.86000000002,0]
["%,V4310007","4310007","Lines Of Credit",null,null,46644.61,53739.76,{"$f":"+F670-G670","v":-7095.1500000000015},{"$f":"IF(G670<0,IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/(-G670)))),IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/G670))))","v":-0.13202794355613054},null,590009.12,623614.09,{"$f":"+K670-L670","v":-33604.969999999972},{"$f":"IF(L670<0,IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/(-L670)))),IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/L670))))","v":-5.3887445038324863E-2},null,null,151418.26999999999,175984.85,{"$f":"+Q670-R670","v":-24566.580000000016},{"$f":"IF(R670<0,IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/(-R670)))),IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/R670))))","v":-0.13959485717094405},null,646624.09,657347.26,{"$f":"+V670-W670","v":-10723.170000000042},{"$f":"IF(W670<0,IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/(-W670)))),IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/W670))))","v":-1.6312793332400963E-2},null,33733.17,null,13975.69,4618.4400000000005,155308.96,56320.380000000005,48102.840000000004,71650.39,49533.270000000004,48119.270000000004,65188.310000000005,57056.78,53739.76,56614.97,null,69288.67,48891.72,53623.450000000004,55412.67,55416.33,57479.270000000004,45565.91,52912.83,51662.130000000005,53111.53,46644.61,-79883.259999999995]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTH_INTEREST_EXP","Line 68","Other Interest Expense (431)",null,null,174144.5,-695281.42999999993,{"$f":"+F671-G671","v":869425.92999999993},{"$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":1.2504662033041787},null,-4081605.59,-7954453.5300000012,{"$f":"+K671-L671","v":3872847.9400000013},{"$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":0.48687793892989162},null,null,537435.53,-2438380.38,{"$f":"+Q671-R671","v":2975815.91},{"$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":1.2204067644277881},null,-4978754.51,-7811500.9000000004,{"$f":"+V671-W671","v":2832746.3900000006},{"$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":0.36263791379707844},null,142952.63,null,282136.81,112359.26000000001,-1636115.2,-803873.55999999994,-904094.22000000009,-836376.39999999991,-860007.7300000001,-870102.11,-866337.45,-876761.50000000012,-695281.42999999993,-897148.91999999993,null,-927325.17999999982,-969233.6399999999,-828918.56,-950905.27999999991,-953949.46,-349309.17,176726.37000000002,183873.8,178254.31,185036.72,174144.5,-79883.259999999995]
[]
["%,V4320000","4320000","Allw Brrwed Fnds Used Cnstr-Cr",null,null,429425.42,418658.21,{"$f":"+F673-G673","v":10767.209999999963},{"$f":"IF(G673<0,IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/(-G673)))),IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/G673))))","v":2.571837776691388E-2},null,3672637.04,3545528.2,{"$f":"+K673-L673","v":127108.83999999985},{"$f":"IF(L673<0,IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/(-L673)))),IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/L673))))","v":3.5850466511590531E-2},null,null,1214571.77,1108065.25,{"$f":"+Q673-R673","v":106506.52000000002},{"$f":"IF(R673<0,IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/(-R673)))),IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/R673))))","v":9.6119357591982979E-2},null,4048899.23,3720522.62,{"$f":"+V673-W673","v":328376.60999999987},{"$f":"IF(W673<0,IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/(-W673)))),IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/W673))))","v":8.8260882553107517E-2},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,429425.42,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC-BRWD_FUNDS-CR","Line 69","(Less) Allowance for Borrowed Funds Used During Construction-Cr. (432)",null,null,429425.42,418658.21,{"$f":"+F674-G674","v":10767.209999999963},{"$f":"IF(G674<0,IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/(-G674)))),IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/G674))))","v":2.571837776691388E-2},null,3672637.04,3545528.2,{"$f":"+K674-L674","v":127108.83999999985},{"$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":3.5850466511590531E-2},null,null,1214571.77,1108065.25,{"$f":"+Q674-R674","v":106506.52000000002},{"$f":"IF(R674<0,IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/(-R674)))),IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/R674))))","v":9.6119357591982979E-2},null,4048899.23,3720522.62,{"$f":"+V674-W674","v":328376.60999999987},{"$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":8.8260882553107517E-2},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,429425.42,0]
[]
[null,"Line 70","Net Interest Charges (Total of lines 62 thru 69)",null,null,{"$f":"SUM(F650,F655,F658,-F660,-F662,F666,F671,-F674)","v":4702131.3600000003},{"$f":"SUM(G650,G655,G658,-G660,-G662,G666,G671,-G674)","v":5274447.62},{"$f":"+F676-G676","v":-572316.25999999978},{"$f":"IF(G676<0,IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/(-G676)))),IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/G676))))","v":-0.10850733597767717},null,{"$f":"SUM(K650,K655,K658,-K660,-K662,K666,K671,-K674)","v":55129515.640000008},{"$f":"SUM(L650,L655,L658,-L660,-L662,L666,L671,-L674)","v":58465453.229999989},{"$f":"+K676-L676","v":-3335937.5899999812},{"$f":"IF(L676<0,IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/(-L676)))),IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/L676))))","v":-5.705826955410026E-2},null,null,{"$f":"SUM(Q650,Q655,Q658,-Q660,-Q662,Q666,Q671,-Q674)","v":14195820.989999998},{"$f":"SUM(R650,R655,R658,-R660,-R662,R666,R671,-R674)","v":15657224.860000003},{"$f":"+Q676-R676","v":-1461403.8700000048},{"$f":"IF(R676<0,IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/(-R676)))),IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/R676))))","v":-9.3337349566556871E-2},null,{"$f":"SUM(V650,V655,V658,-V660,-V662,V666,V671,-V674)","v":60387976.329999998},{"$f":"SUM(W650,W655,W658,-W660,-W662,W666,W671,-W674)","v":64706784.830000006},{"$f":"+V676-W676","v":-4318808.5000000075},{"$f":"IF(W676<0,IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/(-W676)))),IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/W676))))","v":-6.6744291365218297E-2},null,{"$f":"SUM(AA650,AA655,AA658,-AA660,-AA662,AA666,AA671,-AA674)","v":6241331.6000000015},null,{"$f":"SUM(AC650,AC655,AC658,-AC660,-AC662,AC666,AC671,-AC674)","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,{"$f":"SUM(AP650,AP655,AP658,-AP660,-AP662,AP666,AP671,-AP674)","v":5349355.5200000014},5077348.9400000004,5381121.8800000008,5250902.8199999994,5375497.2800000003,4930564.32,4801083.0500000007,4767820.84,4751904.4799999995,4741785.1500000004,4702131.3600000003,495293.6]
[null,"Line 71","Income Before Extraordinary Items (Total of lines 27, 60 and 70)",null,null,{"$f":"+F544+F644-F676","v":3275860.9729999984},{"$f":"+G544+G644-G676","v":3930268.0950000109},{"$f":"+F677-G677","v":-654407.12200001255},{"$f":"IF(G677<0,IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/(-G677)))),IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/G677))))","v":-0.16650444859792973},null,{"$f":"+K544+K644-K676","v":40748494.135000013},{"$f":"+L544+L644-L676","v":21730430.026000291},{"$f":"+K677-L677","v":19018064.108999722},{"$f":"IF(L677<0,IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/(-L677)))),IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/L677))))","v":0.87518121299232254},null,null,{"$f":"+Q544+Q644-Q676","v":15853077.376000006},{"$f":"+R544+R644-R676","v":315845.0009999387},{"$f":"+Q677-R677","v":15537232.375000067},{"$f":"IF(R677<0,IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/(-R677)))),IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/R677))))","v":"N.M."},null,{"$f":"+V544+V644-V676","v":55879785.169999659},{"$f":"+W544+W644-W676","v":25263040.369999953},{"$f":"+V677-W677","v":30616744.799999706},{"$f":"IF(W677<0,IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/(-W677)))),IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/W677))))","v":1.2119184528698816},null,{"$f":"+AA544+AA644-AA676","v":3532610.3440000042},null,{"$f":"+AC544+AC644-AC676","v":1130431.6209999975},6990072.5500000054,2838883.1800000044,-1463374.7249999857,-859312.78000000026,2533283.7489999887,6393099.3549999911,3851502.0749999834,-3447093.5319999936,-167329.5620000232,3930268.0950000109,15131291.034999996,null,{"$f":"+AP544+AP644-AP676","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,3478390.6709999936,3275860.9729999984,-19614517.430000089]
[null,"Line 72","Extraordinary Items"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_INCOME","Line 73","Extraordinary Income (434)",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]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_DEDUCT","Line 74","(Less) Extraordinary Deductions (435)",null,null,0,0,{"$f":"+F682-G682","v":0},{"$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,0,0,{"$f":"+K682-L682","v":0},{"$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,0,0,{"$f":"+Q682-R682","v":0},{"$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,0,0,{"$f":"+V682-W682","v":0},{"$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,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,{"$f":"+F680-F682","v":0},{"$f":"+G680-G682","v":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,{"$f":"+K680-K682","v":0},{"$f":"+L680-L682","v":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,{"$f":"+Q680-Q682","v":0},{"$f":"+R680-R682","v":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,{"$f":"+V680-V682","v":0},{"$f":"+W680-W682","v":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,{"$f":"+AA680-AA682","v":0},null,{"$f":"+AC680-AC682","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP680-AP682","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINC_TX_FED_&_OTH_EXT","Line 76","Income Taxes-Federal and Other (409.3)",null,null,0,0,{"$f":"+F686-G686","v":0},{"$f":"IF(G686<0,IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/(-G686)))),IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/G686))))","v":0},null,0,0,{"$f":"+K686-L686","v":0},{"$f":"IF(L686<0,IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/(-L686)))),IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/L686))))","v":0},null,null,0,0,{"$f":"+Q686-R686","v":0},{"$f":"IF(R686<0,IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/(-R686)))),IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/R686))))","v":0},null,0,0,{"$f":"+V686-W686","v":0},{"$f":"IF(W686<0,IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/(-W686)))),IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/W686))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 77","Extraordinary Items After Taxes (line 75 less line 76)",null,null,{"$f":"+F684-F686","v":0},{"$f":"+G684-G686","v":0},{"$f":"+F688-G688","v":0},{"$f":"IF(G688<0,IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/(-G688)))),IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/G688))))","v":0},null,{"$f":"+K684-K686","v":0},{"$f":"+L684-L686","v":0},{"$f":"+K688-L688","v":0},{"$f":"IF(L688<0,IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/(-L688)))),IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/L688))))","v":0},null,null,{"$f":"+Q684-Q686","v":0},{"$f":"+R684-R686","v":0},{"$f":"+Q688-R688","v":0},{"$f":"IF(R688<0,IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/(-R688)))),IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/R688))))","v":0},null,{"$f":"+V684-V686","v":0},{"$f":"+W684-W686","v":0},{"$f":"+V688-W688","v":0},{"$f":"IF(W688<0,IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/(-W688)))),IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/W688))))","v":0},null,{"$f":"+AA684-AA686","v":0},null,{"$f":"+AC684-AC686","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP684-AP686","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,{"$f":"+F677+F688","v":3275860.9729999984},{"$f":"+G677+G688","v":3930268.0950000109},{"$f":"+F689-G689","v":-654407.12200001255},{"$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":-0.16650444859792973},null,{"$f":"+K677+K688","v":40748494.135000013},{"$f":"+L677+L688","v":21730430.026000291},{"$f":"+K689-L689","v":19018064.108999722},{"$f":"IF(L689<0,IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/(-L689)))),IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/L689))))","v":0.87518121299232254},null,null,{"$f":"+Q677+Q688","v":15853077.376000006},{"$f":"+R677+R688","v":315845.0009999387},{"$f":"+Q689-R689","v":15537232.375000067},{"$f":"IF(R689<0,IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/(-R689)))),IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/R689))))","v":"N.M."},null,{"$f":"+V677+V688","v":55879785.169999659},{"$f":"+W677+W688","v":25263040.369999953},{"$f":"+V689-W689","v":30616744.799999706},{"$f":"IF(W689<0,IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/(-W689)))),IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/W689))))","v":1.2119184528698816},null,{"$f":"+AA677+AA688","v":3532610.3440000042},null,{"$f":"+AC677+AC688","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,{"$f":"+AP677+AP688","v":7578654.9599999879},-7861640.1469999943,11654429.794000002,-1732284.5570000112,-5365094.1840000069,13362245.215000004,4218851.3619999867,3040254.315999995,9098825.7319999896,3478390.6709999936,3275860.9729999984,-19614517.430000089]
[]
["Check"]
["%,FACCOUNT,TGL_FERC_ACCT,NINCOME_STATEMENT",null,"Net Income Verification",null,null,-3275860.9730000133,-3930268.0950000039,null,null,null,-40748494.134999909,-21730430.026000045,null,null,null,null,-15853077.376000013,-315845.00100003055,null,null,null,-55879785.169999756,-25263040.370000139,null,null,null,-3532610.3440000117,null,-1130431.6210000031,-6990072.5499999821,-2838883.1799999997,1463374.7250000141,859312.780000014,-2533283.7489999975,-6393099.3550000014,-3851502.0749999927,3447093.5319999997,167329.56199999159,-3930268.0950000039,-15131291.034999996,null,-7578654.9599999841,7861640.1470000036,-11654429.79400002,1732284.5569999984,5365094.1839999957,-13362245.214999994,-4218851.362000009,-3040254.3159999871,-9098825.7319999821,-3478390.6709999815,-3275860.9730000133,19614517.430000041]
[null,null,"This line should be zero",null,null,{"$f":"+F689+F692","v":-1.4901161193847656E-8},{"$f":"+G689+G692","v":6.9849193096160889E-9},null,null,null,{"$f":"+K689+K692","v":1.0430812835693359E-7},{"$f":"+L689+L692","v":2.4586915969848633E-7},null,null,null,null,{"$f":"+Q689+Q692","v":0},{"$f":"+R689+R692","v":-9.1851688921451569E-8},null,null,null,{"$f":"+V689+V692","v":-9.6857547760009766E-8},{"$f":"+W689+W692","v":-1.862645149230957E-7},null,null,null,{"$f":"+AA689+AA692","v":-7.4505805969238281E-9},null,{"$f":"+AC689+AC692","v":-5.5879354476928711E-9},2.3283064365386963E-8,4.6566128730773926E-9,2.8405338525772095E-8,1.3737007975578308E-8,-8.8475644588470459E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,6.0535967350006104E-9,-3.1606759876012802E-8,6.9849193096160889E-9,0,null,{"$f":"+AP689+AP692","v":0},9.3132257461547852E-9,-1.862645149230957E-8,-1.280568540096283E-8,-1.1175870895385742E-8,0,-2.2351741790771484E-8,7.9162418842315674E-9,0,1.2107193470001221E-8,-1.4901161193847656E-8,-4.8428773880004883E-8]
[]
[]
[]
[]
[]
[null,"Report as of Date: ","2025-11-30"]
[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",{"$f":"SUM(C703:C704)","v":0}]
[null,"Operator","S231357"]
[null,"RID   Report ID","FERC_IS1"]
[null,"LYN   Report Layout","FERC_IS1"]
[null,"BUN   Business Unit","Error"]
[null,"RBN   Report Request","Kentucky Power Integrated Elim"]
[null,"RBU   Request Bus Unit","X992"]
[null,"SCN   Scope Decrip","GLR6283P"]
[null,"SCD   Scope Description","KYP CORP CONSOLIDATED"]
[null,"SFD   Scope Field Descr","Kentucky Power Corp Consol"]
[null,"SFV   Scope Field Value","KYP_CORP_CONSOL"]
[null,"STN   Scope Tree Name","GL_PRPT_CONS"]
[null,"Elapsed Run Time",{"$f":"UPPER(TEXT(NvsElapsedTime,\"hh:mm:ss\"))","v":"00:04:44"}]
[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":1710,"n_cols":25,"rows_kept":1710,"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,"November 2025",null,null,null,"As of: Nov 2025",null,null,null,null,"As of: Nov 2025",null,null,null,null,null,"As of: Nov 2025",null,null,null,null,"As of: Nov 2025"]
[null,"Run Date: 12/06/2025  06:42 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,428464.07,319519.15000000002,{"$f":"+F13-G13","v":108944.91999999998},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":0.34096522853168576},null,3967778.99,4099671.34,{"$f":"+K13-L13","v":-131892.34999999963},{"$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":-3.2171444748056229E-2},null,null,1169675.26,931441.41,{"$f":"+Q13-R13","v":238233.84999999998},{"$f":"IF(R13<0,IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/(-R13)))),IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/R13))))","v":0.25576901288938825},null,4295032.37,4521466.6499999994,{"$f":"+V13-W13","v":-226434.27999999933},{"$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":-5.007982973843219E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5000","Line 4","(500) Operation Supervision and Engineering",null,null,428505.15,319519.15000000002,108986,0.34109379672548573,null,3967884.41,4099671.34,-131786.9299999997,-3.2145730491654416E-2,null,null,1169716.3400000001,931441.41,238274.93000000005,0.25581311657595301,null,4295137.79,4521466.6499999994,-226328.8599999994,-5.0056514294979801E-2]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5010","Line 5","(501) Fuel",null,null,15746434.329999998,10887720.349999996,4858713.9800000023,0.44625631664024179,null,132192185.86999999,122290361.38999999,9901824.4800000042,8.0969786722780129E-2,null,null,30209987.649999995,24202932.289999995,6007055.3599999994,0.24819535451421124,null,145280248.38999999,127751234.39999999,17529013.989999995,0.13721209092285683]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5020","Line 6","(502) Steam Expenses",null,null,447477.71,530325.29,-82847.580000000016,-0.15622030772848869,null,4731695.6999999993,4472504.18,259191.51999999955,5.7952214144157507E-2,null,null,1363551.5,1093870.52,269680.98,0.24653830144357486,null,5312434.6099999994,4962797.66,349636.94999999925,7.0451582746978089E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5030","Line 7","(503) Steam from Other Sources",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N5040","Line 8","(Less) (504) Steam Transferred-Cr.",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5050","Line 9","(505) Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5060,N5080","Line 10","(506) Miscellaneous Steam Power Expenses",null,null,447424.86000000004,377761.33,{"$f":"+F45-G45","v":69663.530000000028},{"$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":0.18441149071557966},null,4340521.8159999996,5816183.1200000001,{"$f":"+K45-L45","v":-1475661.3040000005},{"$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":-0.25371644488387435},null,null,1200972.49,1124114.8699999999,{"$f":"+Q45-R45","v":76857.620000000112},{"$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":6.8371678065249797E-2},null,4790193.3360000001,6208374.7800000003,{"$f":"+V45-W45","v":-1418181.4440000001},{"$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":-0.22843038544783215}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5070","Line 11","(507) Rents",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5090","Line 12","(509) Allowances",null,null,1593.8600000000001,3253.63,-1659.77,-0.5101286870357109,null,-141501.91000000003,78012.12,-219514.03000000003,-2.8138452076420952,null,null,-153234.1,50869.22,-204103.32,-4.0123147160502954,null,-138288.95000000001,79856.34,-218145.29,-2.7317216140884995]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F77-G77","v":0},{"$f":"IF(G77<0,IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/(-G77)))),IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/G77))))","v":0},null,0,367.46,{"$f":"+K77-L77","v":-367.46},{"$f":"IF(L77<0,IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/(-L77)))),IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/L77))))","v":"N.M."},null,null,0,0,{"$f":"+Q77-R77","v":0},{"$f":"IF(R77<0,IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/(-R77)))),IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/R77))))","v":0},null,0,489.34,{"$f":"+V77-W77","v":-489.34},{"$f":"IF(W77<0,IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/(-W77)))),IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/W77))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509","Line 13","TOTAL Operation (Enter Total of Lines 4 thru 12)","o",null,17075811.529999997,12128070.829999996,4947740.7000000011,0.40795776750917956,null,145165184.56600001,136801925.72999999,8363258.8360000253,6.1134072428967304E-2,null,null,33804863.869999997,27421142.899999995,6383720.9700000025,0.23280287744680414,null,159613350.48600003,143573256.58000001,16040093.906000018,0.11172062463500901]
[null,"Line 14","Maintenance"]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,{"$f":"+F84-G84","v":-40848.429999999993},{"$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":-0.33983662256801567},null,893142.12,1594650.3900000001,{"$f":"+K84-L84","v":-701508.27000000014},{"$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":-0.43991352236147513},null,null,222111.27000000002,380349.55,{"$f":"+Q84-R84","v":-158238.27999999997},{"$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":-0.41603382993354399},null,975921.94,1698208.84,{"$f":"+V84-W84","v":-722286.90000000014},{"$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":-0.42532277714441769}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5100","Line 15","(510) Maintenance Supervision and Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893322.45,1594650.3900000001,-701327.94000000018,-0.43980043801325014,null,null,222291.6,380349.55,-158057.94999999998,-0.41555971342676751,null,976102.2699999999,1698208.84,-722106.57000000018,-0.4252165887912821]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5110","Line 16","(511) Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5120","Line 17","(512) Maintenance of Boiler Plant",null,null,462848.77000000008,974563.88,-511715.10999999993,-0.52507087580549361,null,10815879.52,12532522.880000001,-1716643.3600000013,-0.13697508286535848,null,null,2376604.1599999997,4755559.5200000005,-2378955.3600000008,-0.50024720540139522,null,11764835.400000002,13229150.290000001,-1464314.8899999987,-0.11068850666145079]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5130","Line 18","(513) Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,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,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,null,null,null,15630.7,0,15630.7,null,null,48773.75,0,48773.75,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5132","Line 18.2","(513.2) Maintenance of Computer Software","m",null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,null,null,null,15630.7,0,15630.7,null,null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,null,null,null,2570.02,0,2570.02,null,null,5225.92,0,5225.92,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5133","Line 18.3","(513.3) Maintenance of Communication Equipment","m",null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,null,null,null,2570.02,0,2570.02,null,null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,{"$f":"IF(L101<0,IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/(-L101)))),IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/L101))))","v":-0.1038080086970002},null,null,306306.55,339189.61,-32883.06,{"$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":-9.6945953031992924E-2},null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462338.92,-151790.32999999984,-0.10379969234491813,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.5999999999,-409642.96999999974,-0.22842668774336086]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,1072958.73,1802065.4799999997,-729106.74999999977,-0.4045950372458163,null,20071976.600000005,21132151.91,{"$f":"+K116-L116","v":-1060175.3099999949},-5.0168828736192578E-2,null,null,5525288.8299999991,7524326.7700000005,{"$f":"+Q116-R116","v":-1999037.9400000013},-0.26567665136106272,null,21377820.890000004,22339030.089999996,{"$f":"+V116-W116","v":-961209.1999999918},{"$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":-4.3028242324194478E-2}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,{"$f":"IF(L133<0,IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/(-L133)))),IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/L133))))","v":-0.76867780717069067},null,null,386309.27,1557105.65,-1170796.3799999999,{"$f":"IF(R133<0,IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/(-R133)))),IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/R133))))","v":-0.75190554988995129},null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,{"$f":"+F148-G148","v":0},{"$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":0},null,180.33,0,{"$f":"+K148-L148","v":180.33},"N.M.",null,null,180.33,0,{"$f":"+Q148-R148","v":180.33},"N.M.",null,180.33,0,{"$f":"+V148-W148","v":180.33},{"$f":"IF(W148<0,IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/(-W148)))),IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/W148))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,18148770.260000002,13930136.309999997,4218633.9500000048,0.30284225912215829,null,165237161.16600001,157934077.63999999,7303083.5260000229,4.6241340913434188E-2,null,null,39330152.700000003,34945469.670000002,4384683.0300000012,0.12547214478459751,null,180991171.37599999,165912286.67000002,15078884.70599997,9.0884677733312866E-2]
[null,"Line 22","B. Nuclear Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 23","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5170","Line 24","(517) Operation Supervision and Engineering ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5180","Line 25","(518) Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5190","Line 26","(519) Coolants and Water",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5200","Line 27","(520) Steam Expenses",null,null,0,0,0,0,null,0,0,0,{"$f":"IF(L165<0,IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/(-L165)))),IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/L165))))","v":0},null,null,0,0,0,{"$f":"IF(R165<0,IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/(-R165)))),IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/R165))))","v":0},null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5210","Line 28","(521) Steam from Other Sources",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 29","(Less) (522) Steam Transferred-Cr.",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5230","Line 30","(523) Electric Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5240","Line 31","(524) Miscellaneous Nuclear Power Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5250","Line 32","(525) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525","Line 33","TOTAL Operation (Enter Total of Lines 24 thru 32)","o",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 34","Maintenance",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5280","Line 35","(528) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5290","Line 36","(529) Maintenance of Structures",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5300","Line 37","(530) Maintenance of Reactor Plant Equipment",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5310","Line 38","(531) Maintenance of Electric Plant",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,null,null,null,null,21.36,0,null,null,null,21.36,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5311","Line 38.1","(531.1) Maintenance of Computer Hardware","m",null,7.37,0,7.37,"N.M.",null,21.36,0,null,null,null,null,21.36,0,null,null,null,21.36,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5312","Line 38.2","(531.2) Maintenance of Computer Software","m",null,0,0,0,0,null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5313","Line 38.3","(531.3) Maintenance of Communication Equipment","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5320","Line 39","(532) Maintenance of Miscellaneous Nuclear Plant",null,null,0,0,0,0,null,0,0,{"$f":"+K182-L182","v":0},{"$f":"IF(L182<0,IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/(-L182)))),IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/L182))))","v":0},null,null,0,0,{"$f":"+Q182-R182","v":0},{"$f":"IF(R182<0,IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/(-R182)))),IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/R182))))","v":0},null,0,0,{"$f":"+V182-W182","v":0},{"$f":"IF(W182<0,IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/(-W182)))),IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/W182))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,21.36,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.36,0,21.36,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533","Line 40","TOTAL Maintenance (Enter Total of lines 35 thru 39)","m",null,7.37,0,7.37,"N.M.",null,21.55,0,21.55,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.55,0,21.55,"N.M."]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,21.36,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.36,0,21.36,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533","Line 41","TOTAL Power Production Expenses-Nuc Power (Entr Tot lines 33 & 40)",null,null,7.37,0,7.37,"N.M.",null,21.55,0,21.55,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.55,0,21.55,"N.M."]
[null,"Line 42","C. Hydraulic Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 43","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5350","Line 44","(535) Operation Supervision and Engineering ",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5360","Line 45","(536) Water for Power",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5370","Line 46","(537) Hydraulic Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5380","Line 47","(538) Electric Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5390","Line 48","(539) Miscellaneous Hydraulic Power Generation Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5400","Line 49","(540) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540","Line 50","TOTAL Operation (Enter Total of Lines 44 thru 49) ","o",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 51","C. Hydraulic Power Generation (Continued)",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 52","Maintenance",null," ",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5410","Line 53","(541) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5420","Line 54","(542) Maintenance of Structures",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5430","Line 55","(543) Maintenance of Reservoirs, Dams, and Waterways",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5440","Line 56","(544) Maintenance of Electric Plant",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5441","Line 56.1","(544.1) Maintenance of Computer Hardware","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5442","Line 56.2","(544.2) Maintenance of Computer Software","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5443","Line 56.3","(544.3) Maintenance of Communication Equipment","m",null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5450","Line 57","(545) Maintenance of Miscellaneous Hydraulic Plant",null,null,0,0,0,0,null,0,0,{"$f":"+K207-L207","v":0},{"$f":"IF(L207<0,IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/(-L207)))),IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/L207))))","v":0},null,null,0,0,{"$f":"+Q207-R207","v":0},{"$f":"IF(R207<0,IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/(-R207)))),IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/R207))))","v":0},null,0,0,{"$f":"+V207-W207","v":0},{"$f":"IF(W207<0,IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/(-W207)))),IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/W207))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545","Line 58","TOTAL Maintenance (Total of lines 53 thru 57)","m",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545","Line 59","TOTAL Power Production Expenses-Hydraulic Power (Tot lines 50 & 58)",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
[null,"Line 60","D. Other Power Generation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 61","Operation",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460","Line 62","(546) Operation Supervision and Engineering ",null,null,0,0,{"$f":"+F212-G212","v":0},{"$f":"IF(G212<0,IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/(-G212)))),IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/G212))))","v":0},null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5470","Line 63","(547) Fuel",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5480","Line 64","(548) Generation Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"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,0,0,0,0,null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5490","Line 65","(549) Miscellaneous Other Power Generation Expenses",null,null,0,0,0,0,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,0,0.01,"N.M.",null,-1637.45,1637.46,-3274.91,-1.9999938929805918]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5500","Line 66","(550) Rents",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"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,0,0,0,0,null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550","Line 67","TOTAL Operation (Enter Total of lines 62 thru 66)","o",null,0,0,0,0,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,0,0.01,"N.M.",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,{"$f":"+K229-L229","v":0},{"$f":"IF(L229<0,IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/(-L229)))),IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/L229))))","v":0},null,null,0,0,{"$f":"+Q229-R229","v":0},{"$f":"IF(R229<0,IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/(-R229)))),IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/R229))))","v":0},null,0,0,{"$f":"+V229-W229","v":0},{"$f":"IF(W229<0,IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/(-W229)))),IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/W229))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 73","TOTAL Maintenance (Enter Total of lines 69 thru 72)","m",null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"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,0,0,0,0,null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460,N5470,N5480,N5490,N5500,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 74","TOTAL Power Production Expenses-Other Power (Enter Tot of 67 & 73)",null,null,0,0,0,0,null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,0,0.01,"N.M.",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,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,"N.M.",null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M."]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,-0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,92520.62,"N.M.",null,null,92805.89,0,92805.89,"N.M.",null,92520.62,0,92520.62,"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,0,893805.54,-893805.54,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550","Line 76","(555) Purchased Power",null,null,10797033.450000005,8957934.6699999999,1839098.7800000049,0.20530388395877919,null,131134883.83000003,98981230.090000004,32153653.740000024,0.32484597040028584,null,null,32648508.27,32883350.95000001,-234842.68000001088,-7.141689432962452E-3,null,139752884.93000001,111748437.41999999,28004447.51000002,0.2506025869940976]
[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,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,{"$f":"+K263-L263","v":-16937.629999999997},{"$f":"IF(L263<0,IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/(-L263)))),IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/L263))))","v":-0.26664988457985977},null,null,13948.800000000001,20645.55,{"$f":"+Q263-R263","v":-6696.7499999999982},{"$f":"IF(R263<0,IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/(-R263)))),IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/R263))))","v":-0.32436772088900506},null,52937.64,67697.320000000007,{"$f":"+V263-W263","v":-14759.680000000008},{"$f":"IF(W263<0,IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/(-W263)))),IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/W263))))","v":-0.21802458354333681}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560","Line 77","(556) System Control and Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720700.28000000014,747667.33000000007,-26967.04999999993,-3.6068247090587639E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,772039.74000000011,792886.19000000006,-20846.449999999953,-2.6291856590414258E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,{"$f":"+F276-G276","v":-5583.76},{"$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":"N.M."},null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M."]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,-0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,92520.62,"N.M.",null,null,92805.89,0,92805.89,"N.M.",null,92520.62,0,92520.62,"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,0,893805.54,-893805.54,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,10866501.760000005,9018136.709999999,1848365.0500000063,0.20496085937025083,null,131902166.59000005,99792417.530000016,32109749.060000032,0.3217654192047914,null,null,32859220.52,33073550.930000011,-214330.41000001132,-6.4804172510426975E-3,null,140577862.31,112609020.93000002,27968841.37999998,0.24837123304167577]
[null,"Line 79.1","F. Solar Generation"]
[null,"Line 79.2","Operation"]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,149.61000000000001,0,{"$f":"+F304-G304","v":149.61000000000001},{"$f":"IF(G304<0,IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/(-G304)))),IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/G304))))","v":"N.M."},null,1143.1600000000001,0,null,null,null,null,425.68,0,null,null,null,1143.1600000000001,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581","Line 79.3","(558.1) Operation Supervision and Engineering",null,null,149.61000000000001,0,149.61000000000001,"N.M.",null,1143.1600000000001,0,null,null,null,null,425.68,0,null,null,null,1143.1600000000001,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,null,null,null,null,2.2600000000000002,0,null,null,null,4.33,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5582","Line 79.4","(558.2) Solar Panel Generation and Other Plant Operating Expenses",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,null,null,null,null,2.2600000000000002,0,null,null,null,4.33,0]
["%,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,149.61000000000001,0,149.61000000000001,"N.M.",null,1143.1600000000001,0,null,null,null,null,425.68,0,null,null,null,1143.1600000000001,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,null,null,null,null,2.2600000000000002,0,null,null,null,4.33,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584","Line 79.7","TOTAL Operation (Enter Total of Lines 79.3 thru 79.6)",null,null,151.87,0,151.87,"N.M.",null,1147.49,0,null,null,null,null,427.94,0,null,null,null,1147.49,0]
[null,"Line 79.8","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585",null,"(558.5) Solar Operation Supplies & Expenses",null,null,0,0,{"$f":"+F313-G313","v":0},{"$f":"IF(G313<0,IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/(-G313)))),IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/G313))))","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,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5587","Line 79.10","(558.7) Maintenance of Solar Panels, Structures, and Equipment",null,null,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,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,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,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,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,149.61000000000001,0,149.61000000000001,"N.M.",null,1143.1600000000001,0,null,null,null,null,425.68,0,null,null,null,1143.1600000000001,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,null,null,null,null,2.2600000000000002,0,null,null,null,4.33,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,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,150.24,0,150.24,"N.M.",null,1148.49,0,null,null,null,null,428.94,0,null,null,null,1148.49,0]
[null,"Line 79.17","G. Wind Generation"]
[null,"Line 79.18","Operation"]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,{"$f":"+F330-G330","v":1007.5500000000001},{"$f":"IF(G330<0,IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/(-G330)))),IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/G330))))","v":"N.M."},null,7754.85,0,null,null,null,null,2391.2600000000002,0,null,null,null,7754.85,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813","Line 79.19","(558.13) Operation Supervision and Engineering",null,null,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,null,null,null,null,2391.2600000000002,0,null,null,null,7754.85,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,null,null,null,null,-384.71000000000004,0,null,null,null,382.8,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55814","Line 79.20","(558.14) Wind Turbine Generation and Other Plant Operating Expenses",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,null,null,null,null,-384.71000000000004,0,null,null,null,382.8,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,null,null,null,null,-78.78,0,null,null,null,18.48,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55816","Line 79.21","(558.16) Rents",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,null,null,null,null,-78.78,0,null,null,null,18.48,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,null,null,null,null,2391.2600000000002,0,null,null,null,7754.85,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,null,null,null,null,-384.71000000000004,0,null,null,null,382.8,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,null,null,null,null,-78.78,0,null,null,null,18.48,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816","Line 79.22","TOTAL Operation (Total of Lines 79.19 thru 79.21)",null,null,933.28000000000009,0,933.28000000000009,"N.M.",null,8156.13,0,null,null,null,null,1927.7700000000002,0,null,null,null,8156.13,0]
[null,"Line79.23","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817",null,"(558.17) Not on FERC form",null,null,0,0,{"$f":"+F341-G341","v":0},{"$f":"IF(G341<0,IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/(-G341)))),IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/G341))))","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,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,null,null,null,null,2391.2600000000002,0,null,null,null,7754.85,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,null,null,null,null,-384.71000000000004,0,null,null,null,382.8,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,null,null,null,null,-78.78,0,null,null,null,18.48,0]
["%,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,933.28000000000009,0,933.28000000000009,"N.M.",null,8156.13,0,null,null,null,null,1927.7700000000002,0,null,null,null,8156.13,0]
[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,{"$f":"+F359-G359","v":0},{"$f":"IF(G359<0,IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/(-G359)))),IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/G359))))","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,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,{"$f":"+K377-L377","v":-131892.34999999963},{"$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":-3.2171444748056229E-2},null,null,1169675.26,931441.41,{"$f":"+Q377-R377","v":238233.84999999998},{"$f":"IF(R377<0,IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/(-R377)))),IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/R377))))","v":0.25576901288938825},null,4295032.37,4521466.6499999994,{"$f":"+V377-W377","v":-226434.27999999933},{"$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":-5.007982973843219E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,{"$f":"+Q409-R409","v":-280524.65999999997},{"$f":"IF(R409<0,IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/(-R409)))),IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/R409))))","v":-0.43957791505854182},null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,21.36,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.36,0,21.36,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,{"$f":"+F423-G423","v":31536.54},{"$f":"IF(G423<0,IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/(-G423)))),IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/G423))))","v":"N.M."},null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,"N.M.",null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M."]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,-0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,{"$f":"+K441-L441","v":92520.62},{"$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":"N.M."},null,null,92805.89,0,{"$f":"+Q441-R441","v":92805.89},{"$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":"N.M."},null,92520.62,0,{"$f":"+V441-W441","v":92520.62},{"$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":"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,0,893805.54,-893805.54,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,149.61000000000001,0,149.61000000000001,"N.M.",null,1143.1600000000001,0,1143.1600000000001,"N.M.",null,null,425.68,0,425.68,"N.M.",null,1143.1600000000001,0,1143.1600000000001,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,7754.85,"N.M.",null,null,2391.2600000000002,0,2391.2600000000002,"N.M.",null,7754.85,0,7754.85,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,382.8,"N.M.",null,null,-384.71000000000004,0,-384.71000000000004,"N.M.",null,382.8,0,382.8,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,18.48,"N.M.",null,null,-78.78,0,-78.78,"N.M.",null,18.48,0,18.48,"N.M."]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,4.33,"N.M.",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,4.33,"N.M."]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,1,"N.M.",null,null,1,0,1,"N.M.",null,1,0,1,"N.M."]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,0,0,0,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,29016362.910000011,22948273.019999996,6068089.8900000155,0.26442468610651104,null,297148653.93600011,257728132.63,39420521.306000113,0.15295389332833545,null,null,72191751.300000057,68019020.599999979,4172730.7000000775,6.1346527238883515E-2,null,321576722.40600014,278522945.05999988,43053777.346000254,0.1545789246797083]
[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,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600","Line 83","(560) Operation Supervision and Engineering  ",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
[null,"Line 84","(561) Load Dispatching (included in line #86; disclose in footnote)",null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611","Line 85","(561.1) Load Dispatch-Reliability",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610","Line 86","(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613","Line 87","(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-2]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,{"$f":"+Q473-R473","v":0},{"$f":"IF(R473<0,IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/(-R473)))),IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/R473))))","v":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,0,11964.350000000002,-11964.350000000002,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614","Line 88","(561.4) Scheduling, System Control and Dispatch Services",null,null,112383.04000000001,122842.64,-10459.599999999991,-8.514633029703686E-2,null,1273934.9800000002,1277316.31,-3381.3299999998417,-2.6472142988605866E-3,null,null,301015.92000000004,323406.72000000003,-22390.799999999988,-6.9234182888964046E-2,null,1393516,1407168.57,-13652.570000000065,-9.7021567217068141E-3]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615","Line 89","(561.5) Reliability, Planning and Standards Development",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616","Line 90","(561.6) Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617","Line 91","(561.7) Generation Interconnection Studies",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618","Line 92","(561.8) Reliability, Planning and Standards Development Services",null,null,30763.39,34299.25,-3535.8600000000006,-0.1030885514989395,null,376639.52,418803.31000000006,-42163.790000000037,-0.10067683084930736,null,null,85650.170000000013,96695.44,-11045.26999999999,-0.11422741341266961,null,410046.83,445248.51,-35201.679999999993,-7.9060747446409174E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620","Line 93","(562) Station Expenses",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
[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,9156.2100000000009,722.81000000000006,{"$f":"+F487-G487","v":8433.4000000000015},{"$f":"IF(G487<0,IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/(-G487)))),IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/G487))))","v":"N.M."},null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,{"$f":"+Q487-R487","v":1847.9400000000005},{"$f":"IF(R487<0,IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/(-R487)))),IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/R487))))","v":0.16110004916849455},null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630","Line 94","(563) Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640","Line 95","(564) Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650","Line 96","(565) Transmission of Electricity by Others",null,null,8624232.1099999994,6695722.830000001,1928509.2799999984,0.28802107389501935,null,79149890.109999999,72678799.189999998,6471090.9200000018,8.9036844198306056E-2,null,null,8771162.660000002,20286797.100000001,-11515634.439999999,-0.5676418206006506,null,85045725.549999997,68398919.489999995,16646806.060000002,0.24337820223072071]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660","Line 97","(566) Miscellaneous Transmission Expenses",null,null,63501.35,46311.5,17189.849999999999,0.37117886486077967,null,841146.70000000007,2333654.7999999998,{"$f":"+K505-L505","v":-1492508.0999999996},{"$f":"IF(L505<0,IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/(-L505)))),IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/L505))))","v":-0.6395582157223938},null,null,244827.11000000002,158007.21000000002,86819.9,0.54946796415176236,null,954968.06,2691588.5599999996,{"$f":"+V505-W505","v":-1736620.4999999995},{"$f":"IF(W505<0,IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/(-W505)))),IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/W505))))","v":-0.64520280915445705}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"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,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"N.M."]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,{"$f":"+Q519-R519","v":-13777.720000000001},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":-0.14832142977099172},null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"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,9195278.1400000006,7089624.1600000011,2105653.9799999995,0.29700502205465279,null,84924175.959999993,79333918.860000014,5590257.0999999791,7.0464905557798871E-2,null,null,10395886.050000003,21543956.580000002,-11148070.529999999,-0.51745697168500315,null,91221240.200000003,75774717.470000014,15446522.729999989,0.20384797523152001]
[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,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680","Line 101","(568) Maintenance Supervision and Engineering",null,null,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690","Line 102","(569) Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691","Line 103","(569.1) Maintenance of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692","Line 104","(569.2) Maintenance of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693","Line 105","(569.3) Maintenance of Communication Equipment",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
[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,36376.89,6645.54,{"$f":"+F551-G551","v":29731.35},{"$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":4.4738802264375801},null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,{"$f":"+Q551-R551","v":51972.39},{"$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":1.0808380612191633},null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700","Line 107","(570) Maintenance of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
[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,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,{"$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":0.27894425337325346},null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710","Line 108","(571) Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720","Line 109","(572) Maintenance of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730","Line 110","(573) Maintenance of Miscellaneous Transmission Plant",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574","Line 111","TOTAL TRANSMISSION EXP-MAINT","m",null,302098.03799999994,-997.07999999999856,303095.11799999996,"N.M.",null,6368398.8000000007,5544661.1299999999,{"$f":"+K569-L569","v":823737.67000000086},{"$f":"IF(L569<0,IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/(-L569)))),IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/L569))))","v":0.14856411432306971},null,null,1125941.44,889009.22,236932.21999999997,0.2665126690137139,null,6587922.8600000003,5985378.96,{"$f":"+V569-W569","v":602543.90000000037},{"$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":0.10066929830621792}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,{"$f":"+Q583-R583","v":0},0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,{"$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":-9.5695954072710657E-2},null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"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,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573","Line 112","TOTAL TRANSMISSION EXPENSES",null,null,9497376.1780000012,7088627.080000001,2408749.0980000002,0.3398047422745788,null,91292574.760000005,84878579.989999995,6413994.7700000107,7.5566706827042557E-2,null,null,11521827.490000002,22432965.800000001,-10911138.309999999,-0.48638857685059184,null,97809163.060000002,81760096.429999992,16049066.63000001,0.19629461474205373]
[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,{"$f":"+F615-G615","v":0},{"$f":"IF(G615<0,IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/(-G615)))),IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/G615))))","v":0},null,null,null,0,0,null,null,null,null,{"$f":"+Q615-R615","v":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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,{"$f":"IF(R618<0,IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/(-R618)))),IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/R618))))","v":5.1295882663194473E-2},null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757","Line 121","(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,-64014.459999999963,-4.8269928653027767E-2,null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,-733.36999999987893,-5.3153819246898066E-4]
[null,"Line 122","(575.8) Rents",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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575","Line 123","TOTAL Operation (Lines 115 thru 122)","o",null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,-64014.459999999963,-4.8269928653027767E-2,null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,-733.36999999987893,-5.3153819246898066E-4]
[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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576","Line 131","TOTAL Regional Transmission and Market Op Expns (Total 123 and 130)",null,null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,{"$f":"+K633-L633","v":-64014.459999999963},{"$f":"IF(L633<0,IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/(-L633)))),IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/L633))))","v":-4.8269928653027767E-2},null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,{"$f":"+V633-W633","v":-733.36999999987893},{"$f":"IF(W633<0,IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/(-W633)))),IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/W633))))","v":-5.3153819246898066E-4}]
[null,"Line 131.1","4. ENERGY STORAGE EXPENSES"]
[null,"Line 131.2","Operation"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771","Line 131.3","(577.1) Operation Supervision and Engineering",null,null,0,0,{"$f":"+F636-G636","v":0},{"$f":"IF(G636<0,IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/(-G636)))),IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/G636))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,-1.83,"N.M.",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,-1.83,0,-1.83,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5773","Line 131.5","(577.3) Storage Fuel",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5774","Line 131.6","(577.4) Rents",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5775",null,"(577.5) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,-1.83,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775","Line 131.7","Total Operation (Lines 131.3 thru 131.6)",null,null,-1.83,0,-1.83,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 131.8","Maintenance",null,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781","Line 131.9","(578.1) Maintenance Supervision and Engineering",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5782","Line 131.10","(578.2) Maintenance of Energy Storage Equipment, Structures",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5783","Line 131.11","(578.3) Maintenance of Computer Hardware",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5784","Line 131.12","(578.4) Maintenance of Computer Software",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5785","Line 131.13","(578.5) Maintenance of Communication Equipment",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,-8.01,"N.M.",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,-8.01,0,-8.01,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5787",null,"(578.7) not on FERC form",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,-8.01,"N.M.",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,-8.01,0,-8.01,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,-1.83,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,-8.01,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775,N5781-5787","Line 131.16","TOTAL Energy Storage Expenses (Total of 131.7 and 131.15)",null,null,-9.84,0,-9.84,"N.M.",null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 132","4. DISTRIBUTION EXPENSES",null,null,null,null,0,0,null,null,null,{"$f":"+K661-L661","v":0},{"$f":"IF(L661<0,IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/(-L661)))),IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/L661))))","v":0},null,null,null,null,{"$f":"+Q661-R661","v":0},{"$f":"IF(R661<0,IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/(-R661)))),IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/R661))))","v":0},null,null,null,{"$f":"+V661-W661","v":0},{"$f":"IF(W661<0,IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/(-W661)))),IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/W661))))","v":0}]
[null,"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,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5800","Line 134","(580) Operation Supervision and Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5810","Line 135","(581) Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5820","Line 136","(582) Station Expenses",null,null,57941.770000000004,42962.6,{"$f":"+F668-G668","v":14979.170000000006},0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5830","Line 137","(583) Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5840","Line 138","(584) Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-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,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5850","Line 139","(585) Street Lighting and Signal System Expenses",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5860","Line 140","(586) Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5870","Line 141","(587) Customer Installations Expenses",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5880","Line 142","(588) Miscellaneous Expenses",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5890","Line 143","(589) Rents",null,null,77488.834000000003,92697.599999999991,-15208.765999999989,-0.16406860587544866,null,992804.60400000005,969145.96,23658.644000000088,2.4411848138953279E-2,null,null,231308.95199999999,314871.83,-83562.878000000026,-0.26538696078337659,null,1072016.784,1060402.95,11613.834000000032,1.0952283752134065E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589","Line 144","TOTAL Operation (Enter Total of lines 134 thru 143)","o",null,251084.69099999993,749528.84,-498444.14900000003,-0.66500996679460667,null,7456213.1129999999,10004167.530000001,-2547954.4170000013,-0.25468929917050287,null,null,1430708.8220000002,1899949.83,-469241.00799999991,-0.24697547303130626,null,8561962.2230000012,10550719.24,-1988757.0169999991,-0.18849492359347428]
[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,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5900","Line 146","(590) Maintenance Supervision and Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,{"$f":"+F700-G700","v":-697.8900000000001},{"$f":"IF(G700<0,IF(H700=0,0,IF(OR(G700=0,F700=0),\"N.M.\",IF(ABS(H700/G700)>=10,\"N.M.\",H700/(-G700)))),IF(H700=0,0,IF(OR(G700=0,F700=0),\"N.M.\",IF(ABS(H700/G700)>=10,\"N.M.\",H700/G700))))","v":-1.0301871752479925},null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5910","Line 147","(591) Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5920","Line 148","(592) Maintenance of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,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,15781.56,0,null,0,null,125110.84,0,null,null,null,null,40121.270000000004,0,null,null,null,125110.84,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59230","Line 148.2","(592.3) Maintenance of Computer Software",null,null,15781.56,0,null,0,null,125110.84,0,null,null,null,null,40121.270000000004,0,null,null,null,125110.84,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,null,0,null,1014667.53,0,null,null,null,null,261209.16,0,null,null,null,1014667.53,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59240","Line 148.3","(592.4) Maintenance of Communication Equipment",null,null,72394.850000000006,0,null,0,null,1014667.53,0,null,null,null,null,261209.16,0,null,null,null,1014667.53,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,{"$f":"+F709-G709","v":1073914.0619999999},0.59442142986565183,null,30830165.328000002,34739006.969999999,{"$f":"+K709-L709","v":-3908841.6419999972},{"$f":"IF(L709<0,IF(M709=0,0,IF(OR(L709=0,K709=0),\"N.M.\",IF(ABS(M709/L709)>=10,\"N.M.\",M709/(-L709)))),IF(M709=0,0,IF(OR(L709=0,K709=0),\"N.M.\",IF(ABS(M709/L709)>=10,\"N.M.\",M709/L709))))","v":-0.11252024691942417},null,null,8154701.5899999999,11840060.07,{"$f":"+Q709-R709","v":-3685358.4800000004},{"$f":"IF(R709<0,IF(S709=0,0,IF(OR(R709=0,Q709=0),\"N.M.\",IF(ABS(S709/R709)>=10,\"N.M.\",S709/(-R709)))),IF(S709=0,0,IF(OR(R709=0,Q709=0),\"N.M.\",IF(ABS(S709/R709)>=10,\"N.M.\",S709/R709))))","v":-0.31126180595467201},null,26942533.778000001,36635490.399999999,{"$f":"+V709-W709","v":-9692956.6219999976},{"$f":"IF(W709<0,IF(X709=0,0,IF(OR(W709=0,V709=0),\"N.M.\",IF(ABS(X709/W709)>=10,\"N.M.\",X709/(-W709)))),IF(X709=0,0,IF(OR(W709=0,V709=0),\"N.M.\",IF(ABS(X709/W709)>=10,\"N.M.\",X709/W709))))","v":-0.26457832326437203}]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5930","Line 149","(593) Maintenance of Overhead Lines",null,null,2901937.9219999998,1848049.4000000001,1053888.5219999996,0.57027075250261139,null,31134198.808000002,35131934.960000001,-3997736.1519999988,-0.11379208564947198,null,null,8226457.7999999998,11949135.17,-3722677.37,-0.31154366546512169,null,27283749.688000001,37036123.149999999,-9752373.4619999975,-0.2633205808961675]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5940","Line 150","(594) Maintenance of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5950","Line 151","(595) Maintenance of Line Transformers",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5960","Line 152","(596) Maintenance of Street Lighting and Signal Systems",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5970","Line 153","(597) Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5980","Line 154","(598) Maintenance of Miscellaneous Distribution Plant",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,"N.M.",null,125110.84,0,125110.84,"N.M.",null,null,40121.270000000004,0,40121.270000000004,"N.M.",null,125110.84,0,125110.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,null,261209.16,0,261209.16,"N.M.",null,1014667.53,0,1014667.53,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599","Line 155","TOTAL Maintenance (Total of lines 146 thru 154)","m",null,3078236.6119999997,1890910.8900000006,1187325.7219999991,0.62791204402022283,null,32876939.378000002,36140408.770000003,-3263469.3920000009,-9.0299736584855475E-2,null,null,8690279.5200000014,12057410.400000002,-3367130.8800000008,-0.27925821285804459,null,29047448.348000005,38079362.229999997,-9031913.8819999918,-0.23718658488677091]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,"N.M.",null,125110.84,0,125110.84,"N.M.",null,null,40121.270000000004,0,40121.270000000004,"N.M.",null,125110.84,0,125110.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,null,261209.16,0,261209.16,"N.M.",null,1014667.53,0,1014667.53,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598","Line 156","TOTAL Distribution Expenses (Total of lines 144 and 155)",null,null,3329321.3029999998,2640439.73,688881.57299999986,0.26089653369971066,null,40333152.490999997,46144576.299999997,-5811423.8090000004,-0.1259394770734952,null,null,10120988.342000002,13957360.23,-3836371.8879999984,-0.27486371525713627,null,37609410.570999995,48630081.469999999,-11020670.899000004,-0.22662250536838355]
[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,1739.54,1782.27,-42.730000000000018,-2.3975043063060041E-2,null,20686.54,11640.99,9045.5500000000011,0.77704301781893137,null,null,5829.51,5839.7,-10.1899999999996,-1.7449526516772438E-3,null,22585.72,12001.93,10583.79,0.88184067062547444]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901","Line 159","(901) Supervision",null,null,1739.54,1782.27,-42.730000000000018,-2.3975043063060041E-2,null,20686.54,11640.99,9045.5500000000011,0.77704301781893137,null,null,5829.51,5839.7,-10.1899999999996,-1.7449526516772438E-3,null,22585.72,12001.93,10583.79,0.88184067062547444]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,-267.32999999999993,-0.13887272727272723,null,30957.13,33100.43,-2143.2999999999993,-6.4751424679377251E-2,null,null,4552.74,7334.63,-2781.8900000000003,-0.37928157248559236,null,25187.81,37447.300000000003,-12259.490000000002,-0.32737981109452485]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,4469.6899999999987,{"$f":"IF(G764<0,IF(H764=0,0,IF(OR(G764=0,F764=0),\"N.M.\",IF(ABS(H764/G764)>=10,\"N.M.\",H764/(-G764)))),IF(H764=0,0,IF(OR(G764=0,F764=0),\"N.M.\",IF(ABS(H764/G764)>=10,\"N.M.\",H764/G764))))","v":0.17216821423371351},null,401132.89,272711.22000000003,128421.66999999998,0.47090717426294365,null,null,117127.40000000001,68622.7,48504.700000000012,0.70683170437770615,null,424794.02,298593.18000000005,126200.83999999997,0.42265144836864643]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,1670.19,3.88506629448709,null,26884.91,22358.7,4526.2099999999991,0.20243618815047382,null,null,6888.45,1605.14,5283.3099999999995,3.2914948228814929,null,27753.64,26489.9,1263.739999999998,4.770648435818927E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N902","Line 160","(902) Meter Reading Expenses",null,null,34188.630000000005,28316.080000000002,5872.5500000000029,0.20739276057985437,null,458974.93,328170.35000000003,130804.57999999996,0.3985874409434001,null,null,128568.59000000001,77562.47,51006.12000000001,0.65761340503983445,null,477735.47,362530.38000000006,115205.08999999991,0.31778051262903784]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,11973.11,0.48783062617596945,null,345239.09,284591.77,60647.320000000007,0.21310285958023312,null,null,100410.94,77713.81,22697.130000000005,0.29206044588471475,null,368792.87,303955.40000000002,64837.469999999972,0.21331244649708467]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,-3.1799999999930151,-1.5044785914792365E-5,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,-5.1965749685477264E-2,null,null,684276.03,666603.51,17672.520000000019,2.6511291547204753E-2,null,2707276.08,2847718.83,-140442.75,-4.9317632246720089E-2]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,292.99,0.84320948571099663,null,8057.46,8546.24,-488.77999999999975,-5.719240274085443E-2,null,null,2064.41,1185.8,878.6099999999999,0.74094282341035578,null,8487.59,9010.23,-522.63999999999942,-5.8005178558149954E-2]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,-745.16999999999825,-1.4532042376299069E-2,null,601507.32999999996,571662.07999999996,29845.25,5.2207853282834504E-2,null,null,176697.22,163735.35,12961.869999999995,7.9163540432777624E-2,null,653183.63,618877.65999999992,34305.970000000088,5.5432555119213855E-2]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,-2358.2200000000003,-0.43873452339978236,null,47496.17,49969.23,-2473.0600000000049,-4.9491657165819943E-2,null,null,12310.24,14155.31,-1845.0699999999997,-0.13034472576015643,null,52235.28,55056.11,-2820.8300000000017,-5.1235548606685104E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,-189.59000000000003,-0.41138306644100164,null,3036.81,3171.21,-134.40000000000009,-4.2381299251705216E-2,null,null,794.37,1589.47,-795.1,-0.50022963629385897,null,3249.81,3392.53,-142.72000000000025,-4.2068898432733162E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,{"$f":"+F773-G773","v":8589.68},0.15129465670421463,null,549288.54,590009.25,{"$f":"+K773-L773","v":-40720.709999999963},{"$f":"IF(L773<0,IF(M773=0,0,IF(OR(L773=0,K773=0),\"N.M.\",IF(ABS(M773/L773)>=10,\"N.M.\",M773/(-L773)))),IF(M773=0,0,IF(OR(L773=0,K773=0),\"N.M.\",IF(ABS(M773/L773)>=10,\"N.M.\",M773/L773))))","v":-6.9017070495081156E-2},null,null,196992.04,136736.68,{"$f":"+Q773-R773","v":60255.360000000015},{"$f":"IF(R773<0,IF(S773=0,0,IF(OR(R773=0,Q773=0),\"N.M.\",IF(ABS(S773/R773)>=10,\"N.M.\",S773/(-R773)))),IF(S773=0,0,IF(OR(R773=0,Q773=0),\"N.M.\",IF(ABS(S773/R773)>=10,\"N.M.\",S773/R773))))","v":0.44066712750375409},null,605161.25,642903.57999999996,{"$f":"+V773-W773","v":-37742.329999999958},{"$f":"IF(W773<0,IF(X773=0,0,IF(OR(W773=0,V773=0),\"N.M.\",IF(ABS(X773/W773)>=10,\"N.M.\",X773/(-W773)))),IF(X773=0,0,IF(OR(W773=0,V773=0),\"N.M.\",IF(ABS(X773/W773)>=10,\"N.M.\",X773/W773))))","v":-5.8706050446942541E-2}]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,-12093.239999999998,-0.36469019740768405,null,266026,299596.82,-33570.820000000007,-0.11205332553262751,null,null,71457.59,80605.63,-9148.0400000000081,-0.11349132808713247,null,287511.56,323851.44,-36339.880000000005,-0.11221157454170963]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,-4419.42,"N.M.",null,-314.60000000000002,34532.14,-34846.74,-1.009110353427271,null,null,-1.81,10229.32,-10231.129999999999,-1.0001769423578497,null,1032.9000000000001,36750.58,-35717.68,-0.97189432112363938]
["%,FACCOUNT,X,TGL_FERC_ACCT,N903","Line 161","(903) Customer Records and Collection Expenses",null,null,388774.79000000004,387727.82999999996,1046.9600000000792,2.700244653575884E-3,null,4328618.08,4487849.4800000004,-159231.40000000037,-3.5480557159862758E-2,null,null,1245001.03,1152554.8800000001,92446.149999999907,8.0209759729619037E-2,null,4686930.9700000007,4841516.3600000003,-154585.38999999966,-3.1929126849010517E-2]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,49.58,0,49.58,"N.M.",null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1125.52,8246.44,-7120.92,-0.86351443774525727,null,796.87999999999988,-82156.290000000008,82953.170000000013,1.0096995616525528]
["%,FACCOUNT,X,TGL_FERC_ACCT,N904","Line 162","(904) Uncollectible Accounts",null,null,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1175.0999999999999,8246.44,-7071.34,-0.85750214638074118,null,796.87999999999988,-370362.95,371159.83,1.0021516191076889]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026]
["%,FACCOUNT,X,TGL_FERC_ACCT,N905","Line 163","Miscellaneous Customer Accounts Expenses",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1739.54,1782.27,-42.730000000000018,-2.3975043063060041E-2,null,20686.54,11640.99,9045.5500000000011,0.77704301781893137,null,null,5829.51,5839.7,-10.1899999999996,-1.7449526516772438E-3,null,22585.72,12001.93,10583.79,0.88184067062547444]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,-267.32999999999993,-0.13887272727272723,null,30957.13,33100.43,-2143.2999999999993,-6.4751424679377251E-2,null,null,4552.74,7334.63,-2781.8900000000003,-0.37928157248559236,null,25187.81,37447.300000000003,-12259.490000000002,-0.32737981109452485]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,4469.6899999999987,0.17216821423371351,null,401132.89,272711.22000000003,128421.66999999998,0.47090717426294365,null,null,117127.40000000001,68622.7,48504.700000000012,0.70683170437770615,null,424794.02,298593.18000000005,126200.83999999997,0.42265144836864643]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,1670.19,3.88506629448709,null,26884.91,22358.7,4526.2099999999991,0.20243618815047382,null,null,6888.45,1605.14,5283.3099999999995,3.2914948228814929,null,27753.64,26489.9,1263.739999999998,4.770648435818927E-2]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,11973.11,0.48783062617596945,null,345239.09,284591.77,60647.320000000007,0.21310285958023312,null,null,100410.94,77713.81,22697.130000000005,0.29206044588471475,null,368792.87,303955.40000000002,64837.469999999972,0.21331244649708467]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,-3.1799999999930151,-1.5044785914792365E-5,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,-5.1965749685477264E-2,null,null,684276.03,666603.51,17672.520000000019,2.6511291547204753E-2,null,2707276.08,2847718.83,-140442.75,-4.9317632246720089E-2]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,292.99,0.84320948571099663,null,8057.46,8546.24,-488.77999999999975,-5.719240274085443E-2,null,null,2064.41,1185.8,878.6099999999999,0.74094282341035578,null,8487.59,9010.23,-522.63999999999942,-5.8005178558149954E-2]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,-745.16999999999825,-1.4532042376299069E-2,null,601507.32999999996,571662.07999999996,29845.25,5.2207853282834504E-2,null,null,176697.22,163735.35,12961.869999999995,7.9163540432777624E-2,null,653183.63,618877.65999999992,34305.970000000088,5.5432555119213855E-2]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,-2358.2200000000003,-0.43873452339978236,null,47496.17,49969.23,-2473.0600000000049,-4.9491657165819943E-2,null,null,12310.24,14155.31,-1845.0699999999997,-0.13034472576015643,null,52235.28,55056.11,-2820.8300000000017,-5.1235548606685104E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,-189.59000000000003,-0.41138306644100164,null,3036.81,3171.21,-134.40000000000009,-4.2381299251705216E-2,null,null,794.37,1589.47,-795.1,-0.50022963629385897,null,3249.81,3392.53,-142.72000000000025,-4.2068898432733162E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,8589.68,0.15129465670421463,null,549288.54,590009.25,-40720.709999999963,-6.9017070495081156E-2,null,null,196992.04,136736.68,60255.360000000015,0.44066712750375409,null,605161.25,642903.57999999996,-37742.329999999958,-5.8706050446942541E-2]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,-12093.239999999998,-0.36469019740768405,null,266026,299596.82,-33570.820000000007,-0.11205332553262751,null,null,71457.59,80605.63,-9148.0400000000081,-0.11349132808713247,null,287511.56,323851.44,-36339.880000000005,-0.11221157454170963]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,-4419.42,"N.M.",null,-314.60000000000002,34532.14,-34846.74,-1.009110353427271,null,null,-1.81,10229.32,-10231.129999999999,-1.0001769423578497,null,1032.9000000000001,36750.58,-35717.68,-0.97189432112363938]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,49.58,0,49.58,"N.M.",null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1125.52,8246.44,-7120.92,-0.86351443774525727,null,796.87999999999988,-82156.290000000008,82953.170000000013,1.0096995616525528]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905","Line 164","TOTAL Customer Accounts Expense (Total of lines 159 thru 163)","o",null,426752.63000000006,419995.85,6756.7800000000861,1.6087730390669543E-2,null,4829767.3500000006,4863788.2500000009,-34020.900000000373,-6.9947329635496299E-3,null,null,1385921.6200000003,1248683.42,137238.20000000042,0.10990632037061918,null,5212791.63,4865476.22,347315.41000000015,7.1383641455758706E-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,2590.06,684.98,1905.08,2.7812198896318141,null,32961.33,49561.91,-16600.580000000002,-0.33494633277853902,null,null,22080.48,9668.91,12411.57,1.2836576201453938,null,34552.76,56301.170000000006,-21748.410000000003,-0.38628699900907926]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,0.03,"N.M.",null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N907","Line 167","(907) Supervision",null,null,2590.09,684.98,1905.1100000000001,2.7812636865309939,null,32969.240000000005,49561.91,-16592.669999999998,-0.33478673440954954,null,null,22083.94,9668.91,12415.029999999999,1.2840154681344638,null,34560.670000000006,56301.170000000006,-21740.5,-0.38614650459306615]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,14136.669999999998,0.16168561849652538,null,1132561.2,1159457.26,-26896.060000000056,-2.3197112069486766E-2,null,null,317862.43,293500.12,24362.309999999998,8.3006133012824654E-2,null,1222668.1599999999,1244557.76,-21889.600000000093,-1.7588255606553842E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,105487.18000000001,14142.4,91344.780000000013,6.4589305916958946,null,1108514.6100000001,411813.41000000003,696701.20000000007,1.6917885214082757,null,null,332651.51,50214.450000000004,282437.06,5.6246172167573274,null,1134543.6100000001,445911.66000000003,688631.95000000007,1.5443237120105808]
["%,FACCOUNT,X,TGL_FERC_ACCT,N908","Line 168","(908) Customer Assistance Expenses",null,null,207056.92,101575.47,105481.45000000001,1.0384539692506469,null,2241075.81,1571270.67,669805.14000000013,0.42628246857048518,null,null,650513.93999999994,343714.57,306799.36999999994,0.89259925757584246,null,2357211.77,1690469.42,666742.35000000009,0.39441254725566116]
["%,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,1739.93,815.6,924.33,1.133312898479647,null,28831.8,5398.3,23433.5,4.3409036178056057,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035]
["%,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,1739.93,815.6,924.33,1.133312898479647,null,28733.489999999998,5398.3,23335.19,4.322692329066558,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2590.06,684.98,1905.08,2.7812198896318141,null,32961.33,49561.91,-16600.580000000002,-0.33494633277853902,null,null,22080.48,9668.91,12411.57,1.2836576201453938,null,34552.76,56301.170000000006,-21748.410000000003,-0.38628699900907926]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,0.03,"N.M.",null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,14136.669999999998,0.16168561849652538,null,1132561.2,1159457.26,-26896.060000000056,-2.3197112069486766E-2,null,null,317862.43,293500.12,24362.309999999998,8.3006133012824654E-2,null,1222668.1599999999,1244557.76,-21889.600000000093,-1.7588255606553842E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,105487.18000000001,14142.4,91344.780000000013,6.4589305916958946,null,1108514.6100000001,411813.41000000003,696701.20000000007,1.6917885214082757,null,null,332651.51,50214.450000000004,282437.06,5.6246172167573274,null,1134543.6100000001,445911.66000000003,688631.95000000007,1.5443237120105808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,1739.93,815.6,924.33,1.133312898479647,null,28831.8,5398.3,23433.5,4.3409036178056057,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035]
["%,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,211386.94,103076.05,108310.89,1.0507861913606507,null,2302778.5399999996,1626230.8800000001,676547.65999999945,0.4160218996702359,null,null,680153.35,354562.5,325590.84999999998,0.91828901815617836,null,2429489.3699999996,1752124.74,677364.62999999966,0.38659612214596073]
[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,619.33000000000004,157.19,462.14000000000004,2.9400089064189836,null,8735.93,8754.83,-18.899999999999636,-2.1588083377974943E-3,null,null,3662.54,1996.5900000000001,1665.9499999999998,0.83439764798982252,null,10948.130000000001,11229.74,-281.60999999999876,-2.5077161180935514E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,14.49,-14.49,"N.M.",null,95.41,50.45,44.959999999999994,0.8911793855302278,null,null,3.0100000000000002,22.66,-19.649999999999999,-0.86716681376875548,null,108.91,50.45,58.459999999999994,1.1587710604558967]
["%,FACCOUNT,X,TGL_FERC_ACCT,N912","Line 175","(912)Demonstrating and Selling Expenses",null,null,619.33000000000004,171.68,447.65000000000003,2.6074673811742777,null,11042.41,8805.2800000000007,2237.1299999999992,0.25406687805498507,null,null,4089.61,2019.2500000000002,2070.3599999999997,1.0253113779868761,null,13268.11,11280.19,1987.92,0.17623107412197844]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N913","Line 176","(913) Advertising Expenses",null,null,0,0,0,{"$f":"IF(G828<0,IF(H828=0,0,IF(OR(G828=0,F828=0),\"N.M.\",IF(ABS(H828/G828)>=10,\"N.M.\",H828/(-G828)))),IF(H828=0,0,IF(OR(G828=0,F828=0),\"N.M.\",IF(ABS(H828/G828)>=10,\"N.M.\",H828/G828))))","v":0},null,0,79.86,-79.86,"N.M.",null,null,0,0,0,0,null,0,79.86,-79.86,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N916","Line 177","(916) Miscellaneous Sales Expenses",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,619.33000000000004,157.19,462.14000000000004,2.9400089064189836,null,8735.93,8754.83,-18.899999999999636,-2.1588083377974943E-3,null,null,3662.54,1996.5900000000001,1665.9499999999998,0.83439764798982252,null,10948.130000000001,11229.74,-281.60999999999876,-2.5077161180935514E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,14.49,-14.49,"N.M.",null,95.41,50.45,44.959999999999994,0.8911793855302278,null,null,3.0100000000000002,22.66,-19.649999999999999,-0.86716681376875548,null,108.91,50.45,58.459999999999994,1.1587710604558967]
["%,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,619.33000000000004,171.68,447.65000000000003,2.6074673811742777,null,11042.41,8885.1400000000012,2157.2699999999986,0.24279527390677,null,null,4089.61,2019.2500000000002,2070.3599999999997,1.0253113779868761,null,13268.11,11360.050000000001,1908.0599999999995,0.16796228889837628]
[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,697970.9,787451.39,{"$f":"+F837-G837","v":-89480.489999999991},-0.11363303327206012,null,10308450.42,11429318.720000001,{"$f":"+K837-L837","v":-1120868.3000000007},{"$f":"IF(L837<0,IF(M837=0,0,IF(OR(L837=0,K837=0),\"N.M.\",IF(ABS(M837/L837)>=10,\"N.M.\",M837/(-L837)))),IF(M837=0,0,IF(OR(L837=0,K837=0),\"N.M.\",IF(ABS(M837/L837)>=10,\"N.M.\",M837/L837))))","v":-9.8069563677370325E-2},null,null,2566276.83,2859146.79,{"$f":"+Q837-R837","v":-292869.95999999996},{"$f":"IF(R837<0,IF(S837=0,0,IF(OR(R837=0,Q837=0),\"N.M.\",IF(ABS(S837/R837)>=10,\"N.M.\",S837/(-R837)))),IF(S837=0,0,IF(OR(R837=0,Q837=0),\"N.M.\",IF(ABS(S837/R837)>=10,\"N.M.\",S837/R837))))","v":-0.10243264215196168},null,11124401.6,12368044.610000001,{"$f":"+V837-W837","v":-1243643.0100000016},{"$f":"IF(W837<0,IF(X837=0,0,IF(OR(W837=0,V837=0),\"N.M.\",IF(ABS(X837/W837)>=10,\"N.M.\",X837/(-W837)))),IF(X837=0,0,IF(OR(W837=0,V837=0),\"N.M.\",IF(ABS(X837/W837)>=10,\"N.M.\",X837/W837))))","v":-0.10055292079028177}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920","Line 181","(920) Administration and General Salaries",null,null,697948.63,787451.39,-89502.760000000009,-0.11366131438284718,null,10308458.029999999,11429318.720000001,-1120860.6900000013,-9.8068897845907763E-2,null,null,2566266.65,2859146.79,-292880.14000000013,-0.10243620265470879,null,11124409.209999999,12368044.610000001,-1243635.4000000022,-0.10055230549495908]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,"N.M.",null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M."]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,523.74,6.208392603129445,null,null,1.33,81.260000000000005,-79.930000000000007,-0.98363278365739604,null,608.1,93.34,514.76,5.5148917934433248]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,"N.M.",null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,0.01,"N.M.",null,9.98,0,9.98,"N.M.",null,null,9.98,0,9.98,"N.M.",null,9.98,0,9.98,"N.M."]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921","Line 182","(921) Office Supplies and Expenses",null,null,46284.630000000019,78949.37999999999,-32664.749999999971,-0.41374295782943421,null,1336030.9700000002,688539.2,647491.77000000025,0.94038475950243694,null,null,343181.91,163777.51999999999,179404.38999999998,1.0954152315897809,null,1164040.29,659771.57999999996,504268.71000000008,0.76430802005748733]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,21182.720000000001,86020.52,-64837.8,-0.75374805918401799,null,187918.6,287224.33,-99305.73000000001,-0.34574275097099194,null,null,67589.540000000008,139294.79,-71705.25,-0.51477338097139169,null,599005.32999999996,343412.59,255592.73999999993,0.74427306232424362]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,22501,33780,-11279,-0.33389579632918887,null,407304,424335,-17031,-4.0135741807769805E-2,null,null,88924,95568,-6644,-6.952117863720074E-2,null,440066,453049,-12983,-2.8656944392328423E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,0.01,"N.M.",null,-0.05,-0.01,-0.04,-4,null,null,-0.01,-0.01,0,0,null,-0.05,-0.01,-0.04,-4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,38.1,-38.1,"N.M.",null,1702.51,301.18,1401.33,4.6527989906368283,null,null,0,308.83,-308.83,"N.M.",null,1842.19,3891.87,-2049.6799999999998,-0.52665685133367757]
["%,V9220005","9220005","Overhead Loadings",null,null,13738.17,38210.93,-24472.760000000002,-0.6404649140965688,null,507517.86,619572.36,-112054.5,-0.18085780973186086,null,null,108259.3,162860.01,-54600.710000000006,-0.33526161517489778,null,556971.31999999995,755284.25,-198312.93000000005,-0.26256727847826833]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922","Line 183","(Less) (922) Administrative Expenses Transferred-Credit",null,null,57421.9,158049.55000000002,-100627.65000000002,-0.63668419176138125,null,1104442.92,1331432.8600000001,-226989.94000000018,-0.17048545729898851,null,null,264772.83,398031.62,-133258.78999999998,-0.33479448190573396,null,1597884.79,1555637.7000000002,42247.089999999851,2.7157409466227158E-2]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,-1615544.0079999999,-0.43044383798796393,null,null,662086.22499999998,1664181.65,-1002095.4249999999,-0.60215507423723846,null,3578305.4620000003,4404142.37,-825836.90799999982,-0.18751367204325864]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303]
["%,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,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558]
["%,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,232399.66,937695.75,-705296.09,-0.75215877858036573,null,1770985.8520000002,4425140.63,-2654154.7779999999,-0.59978992758022243,null,null,767881.71500000008,2439691.46,-1671809.7449999999,-0.68525457928192279,null,4074978.371999999,5062745.7600000007,-987767.38800000167,-0.19510507436581243]
["%,V9240000","9240000","Property Insurance",null,null,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924","Line 185","(924) Property Insurance",null,null,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925","Line 186","(925) Injuries and Damages",null,null,408619.98000000004,437792.75000000006,-29172.770000000019,-6.6636028120611895E-2,null,1981878.7899999998,2115813.6500000004,-133934.86000000057,-6.3301822445469405E-2,null,null,854095,704770.21000000008,149324.78999999992,0.21187727273546353,null,2130834.2899999996,2329345.0560000003,-198510.76600000076,-8.5221708775464797E-2]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,{"$f":"IF(G892<0,IF(H892=0,0,IF(OR(G892=0,F892=0),\"N.M.\",IF(ABS(H892/G892)>=10,\"N.M.\",H892/(-G892)))),IF(H892=0,0,IF(OR(G892=0,F892=0),\"N.M.\",IF(ABS(H892/G892)>=10,\"N.M.\",H892/G892))))","v":0.27510840541166776},null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,2.2049447847275001,null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,-3343.2500000000005,-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,{"$f":"+F901-G901","v":-1527.88},-0.73774987928536939,null,5974.33,22781.010000000002,{"$f":"+K901-L901","v":-16806.68},{"$f":"IF(L901<0,IF(M901=0,0,IF(OR(L901=0,K901=0),\"N.M.\",IF(ABS(M901/L901)>=10,\"N.M.\",M901/(-L901)))),IF(M901=0,0,IF(OR(L901=0,K901=0),\"N.M.\",IF(ABS(M901/L901)>=10,\"N.M.\",M901/L901))))","v":-0.73774955544113274},null,null,1629.3600000000001,6213,{"$f":"+Q901-R901","v":-4583.6399999999994},{"$f":"IF(R901<0,IF(S901=0,0,IF(OR(R901=0,Q901=0),\"N.M.\",IF(ABS(S901/R901)>=10,\"N.M.\",S901/(-R901)))),IF(S901=0,0,IF(OR(R901=0,Q901=0),\"N.M.\",IF(ABS(S901/R901)>=10,\"N.M.\",S901/R901))))","v":-0.73774987928536928},null,8045.33,22942.880000000001,{"$f":"+V901-W901","v":-14897.550000000001},{"$f":"IF(W901<0,IF(X901=0,0,IF(OR(W901=0,V901=0),\"N.M.\",IF(ABS(X901/W901)>=10,\"N.M.\",X901/(-W901)))),IF(X901=0,0,IF(OR(W901=0,V901=0),\"N.M.\",IF(ABS(X901/W901)>=10,\"N.M.\",X901/W901))))","v":-0.64933216753955914}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,48783.949999999953,0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,13280.960000000001,0.82090790301624761,null,-35150.5,-97067.42,61916.92,0.63787540659883613,null,null,-10269.16,-35718.26,25449.100000000002,0.71249551349925777,null,-44647.37,-111254.23999999999,66606.87,0.59869062069005186]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905]
["%,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,51856.01999999996,1491722.1400000001,-1439866.12,-0.96523748048681501,null,-323167.1399999985,-59887.750000000233,-263279.38999999827,-4.3962144178066005,null,null,-162956.45000000042,1142165.73,-1305122.1800000004,-1.1426732090797369,null,-135616.33999999985,-215484.05999999889,79867.719999999041,0.3706432856332828]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927","Line 188","(927) Franchise Requirements",null,null,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928","Line 189","(928) Regulatory Commission Expenses",null,null,287902.47000000003,222624.66,65277.810000000027,0.29321913394499977,null,3020690.61,3389318.3100000005,-368627.70000000065,-0.10876160522084471,null,null,828877.01,638719.91999999993,190157.09000000008,0.29771592218385817,null,3624193.5899999994,3720599.91,-96406.320000000764,-2.5911498772250619E-2]
["%,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,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1","Line 191","(930.1) General Advertising Expenses",null,null,11751.710000000001,22366.86,-10615.15,-0.47459276805058909,null,85390.05,109292.43999999999,-23902.389999999985,-0.21870122032228384,null,null,38603.869999999995,36327.94,2275.929999999993,6.2649574955254625E-2,null,95958.150000000009,129673.93999999999,-33715.789999999979,-0.26000436170906799]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,-610.97,-0.97155169672105079,null,null,0,72.17,-72.17,"N.M.",null,14.64,716.55,-701.91,-0.97956876700858286]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,0,0,null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,-63994.16,-0.77214614682009652,null,227189.18,247501,-20311.820000000007,-8.2067628009583823E-2,null,null,76769.790000000008,106823.92,-30054.12999999999,-0.28134269927559286,null,237278.57,257001.72,-19723.149999999994,-7.6743260706582023E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2","Line 192","(930.2) Miscellaneous General Expenses",null,null,43489.190999999999,115794.74,-72305.548999999999,-0.62442861394222215,null,637062.84000000008,717472.46900000004,-80409.628999999957,-0.11207346967901559,null,null,226246.04,189690.65999999997,36555.380000000034,0.19271048980482244,null,680183.40999999992,758274.71900000004,-78091.309000000125,-0.10298551045323735]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931","Line 193","(931) Rents",null,null,11479.23,12914.210000000001,-1434.9800000000014,-0.11111635942113388,null,60176.979999999996,64925.32,-4748.3400000000038,-7.313541157748632E-2,null,null,20876.190000000002,23134.190000000002,-2258,-9.7604454705351673E-2,null,65250.68,70132.510000000009,-4881.830000000009,-6.9608659379223822E-2]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,-89480.489999999991,-0.11363303327206012,null,10308450.42,11429318.720000001,-1120868.3000000007,-9.8069563677370325E-2,null,null,2566276.83,2859146.79,-292869.95999999996,-0.10243264215196168,null,11124401.6,12368044.610000001,-1243643.0100000016,-0.10055292079028177]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,{"$f":"IF(G956<0,IF(H956=0,0,IF(OR(G956=0,F956=0),\"N.M.\",IF(ABS(H956/G956)>=10,\"N.M.\",H956/(-G956)))),IF(H956=0,0,IF(OR(G956=0,F956=0),\"N.M.\",IF(ABS(H956/G956)>=10,\"N.M.\",H956/G956))))","v":"N.M."},null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M."]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,523.74,6.208392603129445,null,null,1.33,81.260000000000005,-79.930000000000007,-0.98363278365739604,null,608.1,93.34,514.76,5.5148917934433248]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,"N.M.",null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,{"$f":"+F965-G965","v":0.01},"N.M.",null,9.98,0,{"$f":"+K965-L965","v":9.98},{"$f":"IF(L965<0,IF(M965=0,0,IF(OR(L965=0,K965=0),\"N.M.\",IF(ABS(M965/L965)>=10,\"N.M.\",M965/(-L965)))),IF(M965=0,0,IF(OR(L965=0,K965=0),\"N.M.\",IF(ABS(M965/L965)>=10,\"N.M.\",M965/L965))))","v":"N.M."},null,null,9.98,0,{"$f":"+Q965-R965","v":9.98},{"$f":"IF(R965<0,IF(S965=0,0,IF(OR(R965=0,Q965=0),\"N.M.\",IF(ABS(S965/R965)>=10,\"N.M.\",S965/(-R965)))),IF(S965=0,0,IF(OR(R965=0,Q965=0),\"N.M.\",IF(ABS(S965/R965)>=10,\"N.M.\",S965/R965))))","v":"N.M."},null,9.98,0,{"$f":"+V965-W965","v":9.98},{"$f":"IF(W965<0,IF(X965=0,0,IF(OR(W965=0,V965=0),\"N.M.\",IF(ABS(X965/W965)>=10,\"N.M.\",X965/(-W965)))),IF(X965=0,0,IF(OR(W965=0,V965=0),\"N.M.\",IF(ABS(X965/W965)>=10,\"N.M.\",X965/W965))))","v":"N.M."}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,64837.8,0.75374805918401799,null,-187918.6,-287224.33,99305.73000000001,0.34574275097099194,null,null,-67589.540000000008,-139294.79,71705.25,0.51477338097139169,null,-599005.32999999996,-343412.59,-255592.73999999993,-0.74427306232424362]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,11279,0.33389579632918887,null,-407304,-424335,17031,4.0135741807769805E-2,null,null,-88924,-95568,6644,6.952117863720074E-2,null,-440066,-453049,12983,2.8656944392328423E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,null,0.01,0.01,0,0,null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,38.1,"N.M.",null,-1702.51,-301.18,-1401.33,-4.6527989906368283,null,null,0,-308.83,308.83,"N.M.",null,-1842.19,-3891.87,2049.6799999999998,0.52665685133367757]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,24472.760000000002,0.6404649140965688,null,-507517.86,-619572.36,112054.5,0.18085780973186086,null,null,-108259.3,-162860.01,54600.710000000006,0.33526161517489778,null,-556971.31999999995,-755284.25,198312.93000000005,0.26256727847826833]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,-1615544.0079999999,-0.43044383798796393,null,null,662086.22499999998,1664181.65,-1002095.4249999999,-0.60215507423723846,null,3578305.4620000003,4404142.37,-825836.90799999982,-0.18751367204325864]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303]
["%,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,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558]
["%,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,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,0.27510840541166776,null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,2.2049447847275001,null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,-3343.2500000000005,-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,5974.33,22781.010000000002,-16806.68,-0.73774955544113274,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,8045.33,22942.880000000001,-14897.550000000001,-0.64933216753955914]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,48783.949999999953,0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,13280.960000000001,0.82090790301624761,null,-35150.5,-97067.42,61916.92,0.63787540659883613,null,null,-10269.16,-35718.26,25449.100000000002,0.71249551349925777,null,-44647.37,-111254.23999999999,66606.87,0.59869062069005186]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905]
["%,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,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,{"$f":"IF(G1020<0,IF(H1020=0,0,IF(OR(G1020=0,F1020=0),\"N.M.\",IF(ABS(H1020/G1020)>=10,\"N.M.\",H1020/(-G1020)))),IF(H1020=0,0,IF(OR(G1020=0,F1020=0),\"N.M.\",IF(ABS(H1020/G1020)>=10,\"N.M.\",H1020/G1020))))","v":0},null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,-610.97,-0.97155169672105079,null,null,0,72.17,-72.17,"N.M.",null,14.64,716.55,-701.91,-0.97956876700858286]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,0,0,null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,{"$f":"+F1029-G1029","v":-63994.16},-0.77214614682009652,null,227189.18,247501,{"$f":"+K1029-L1029","v":-20311.820000000007},{"$f":"IF(L1029<0,IF(M1029=0,0,IF(OR(L1029=0,K1029=0),\"N.M.\",IF(ABS(M1029/L1029)>=10,\"N.M.\",M1029/(-L1029)))),IF(M1029=0,0,IF(OR(L1029=0,K1029=0),\"N.M.\",IF(ABS(M1029/L1029)>=10,\"N.M.\",M1029/L1029))))","v":-8.2067628009583823E-2},null,null,76769.790000000008,106823.92,{"$f":"+Q1029-R1029","v":-30054.12999999999},{"$f":"IF(R1029<0,IF(S1029=0,0,IF(OR(R1029=0,Q1029=0),\"N.M.\",IF(ABS(S1029/R1029)>=10,\"N.M.\",S1029/(-R1029)))),IF(S1029=0,0,IF(OR(R1029=0,Q1029=0),\"N.M.\",IF(ABS(S1029/R1029)>=10,\"N.M.\",S1029/R1029))))","v":-0.28134269927559286},null,237278.57,257001.72,{"$f":"+V1029-W1029","v":-19723.149999999994},{"$f":"IF(W1029<0,IF(X1029=0,0,IF(OR(W1029=0,V1029=0),\"N.M.\",IF(ABS(X1029/W1029)>=10,\"N.M.\",X1029/(-W1029)))),IF(X1029=0,0,IF(OR(W1029=0,V1029=0),\"N.M.\",IF(ABS(X1029/W1029)>=10,\"N.M.\",X1029/W1029))))","v":-7.6743260706582023E-2}]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933","Line 194","TOTAL Operation (Total of lines 181 thru 193)","o",null,1824861.081,3989121.4300000006,-2164260.3490000004,-0.54254060373389035,null,18922619.102000002,22697499.26899999,-3774880.1669999883,-0.16631260220616817,null,null,5489388.2350000022,8053228.080000001,-2563839.8449999988,-0.31836175748793627,null,22481704.142000012,24577689.644999985,-2095985.5029999726,-8.5280005292375963E-2]
[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,-32.840000000000003,1437.8700000000001,-1470.71,-1.0228393387441146,null,3530.58,23140.11,-19609.53,-0.84742596297078965,null,null,1014.74,5184.8,-4170.0600000000004,-0.80428560407344551,null,5528.05,24724.560000000001,-19196.510000000002,-0.77641462578100484]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,-557984.35000000009,-0.64904161780882441,null,null,182231.5,295723.18,-113491.68,-0.38377674688876262,null,492876.29000000004,1003183.8300000001,-510307.54000000004,-0.50868796399957927]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,4876.7999999999993,0.38299185686810222,null,null,4874.7,11174.92,-6300.22,-0.56378211208670848,null,18982.46,12718.23,6264.23,0.49253944927871252]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,-4169.3100000000004,"N.M.",null,null,0,1144.03,-1144.03,"N.M.",null,372.92,4539.1100000000006,-4166.1900000000005,-0.91784292515493127]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,-1041987.76,"N.M.",null,null,0,242584.58000000002,-242584.58000000002,"N.M.",null,76215.97,1121117.3700000001,-1044901.4000000001,-0.93201784929975706]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,-71623.72,"N.M.",null,0,883727.46,-883727.46,"N.M.",null,null,0,243016.11000000002,-243016.11000000002,"N.M.",null,55958.239999999998,971936.65999999992,-915978.41999999993,-0.94242604245424799]
["%,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,-395.16,395.16,"N.M.",null,0,4323.3900000000003,-4323.3900000000003,"N.M.",null,null,0,-939.88,939.88,"N.M.",null,789.32,4838.8,-4049.48,-0.83687691163098288]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935","Line 196","(935) Maintenance of General Plant","m",null,116137.52,279064.18,-162926.65999999997,-0.58383222096078391,null,322861.5,2829884.8100000005,-2507023.3100000005,-0.88591002048595757,null,null,188120.94,797887.74,-609766.80000000005,-0.76422630582091666,null,650723.25,3143156.87,-2492433.62,-0.79297143702534967]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,1850.49,"N.M.",null,14296.24,0,null,null,null,null,5563.13,0,null,null,null,14296.24,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351","Line 196.1","(935.1) Maintenance of Computer Hardware",null,null,1850.49,0,1850.49,"N.M.",null,14296.24,0,null,null,null,null,5563.13,0,null,null,null,14296.24,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,null,null,null,null,228813.44,0,null,null,null,760812.74,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352","Line 196.2","(935.2) Maintenance of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,null,null,null,null,228813.44,0,null,null,null,760812.74,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,null,null,null,null,25338.73,0,null,null,null,102271.7,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353","Line 196.3","(935.3) Maintenance of Communication Equipment",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,null,null,null,null,25338.73,0,null,null,null,102271.7,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,-1470.71,-1.0228393387441146,null,3530.58,23140.11,null,null,null,null,1014.74,5184.8,null,null,null,5528.05,24724.560000000001]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,null,null,null,null,182231.5,295723.18,null,null,null,492876.29000000004,1003183.8300000001]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,null,null,null,null,4874.7,11174.92,null,null,null,18982.46,12718.23]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,null,null,null,null,0,1144.03,null,null,null,372.92,4539.1100000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,null,null,null,null,0,242584.58000000002,null,null,null,76215.97,1121117.3700000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,-71623.72,"N.M.",null,0,883727.46,null,null,null,null,0,243016.11000000002,null,null,null,55958.239999999998,971936.65999999992]
["%,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,-395.16,395.16,"N.M.",null,0,4323.3900000000003,null,null,null,null,0,-939.88,null,null,null,789.32,4838.8]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,1850.49,"N.M.",null,14296.24,0,null,null,null,null,5563.13,0,null,null,null,14296.24,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,null,null,null,null,228813.44,0,null,null,null,760812.74,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,null,null,null,null,25338.73,0,null,null,null,102271.7,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935,N9351,N9352,N9353","Line 196.4","TOTAL Maintenance (Total of lines 196 thru 196.3)",null,null,190819.36,279064.18,-88244.82,-0.31621693619009078,null,1200242.18,2829884.8100000005,null,null,null,null,447836.24,797887.74,null,null,null,1528103.93,3143156.87]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,-89480.489999999991,-0.11363303327206012,null,10308450.42,11429318.720000001,{"$f":"+K1061-L1061","v":-1120868.3000000007},{"$f":"IF(L1061<0,IF(M1061=0,0,IF(OR(L1061=0,K1061=0),\"N.M.\",IF(ABS(M1061/L1061)>=10,\"N.M.\",M1061/(-L1061)))),IF(M1061=0,0,IF(OR(L1061=0,K1061=0),\"N.M.\",IF(ABS(M1061/L1061)>=10,\"N.M.\",M1061/L1061))))","v":-9.8069563677370325E-2},null,null,2566276.83,2859146.79,{"$f":"+Q1061-R1061","v":-292869.95999999996},{"$f":"IF(R1061<0,IF(S1061=0,0,IF(OR(R1061=0,Q1061=0),\"N.M.\",IF(ABS(S1061/R1061)>=10,\"N.M.\",S1061/(-R1061)))),IF(S1061=0,0,IF(OR(R1061=0,Q1061=0),\"N.M.\",IF(ABS(S1061/R1061)>=10,\"N.M.\",S1061/R1061))))","v":-0.10243264215196168},null,11124401.6,12368044.610000001,{"$f":"+V1061-W1061","v":-1243643.0100000016},{"$f":"IF(W1061<0,IF(X1061=0,0,IF(OR(W1061=0,V1061=0),\"N.M.\",IF(ABS(X1061/W1061)>=10,\"N.M.\",X1061/(-W1061)))),IF(X1061=0,0,IF(OR(W1061=0,V1061=0),\"N.M.\",IF(ABS(X1061/W1061)>=10,\"N.M.\",X1061/W1061))))","v":-0.10055292079028177}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,"N.M.",null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M."]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,523.74,6.208392603129445,null,null,1.33,81.260000000000005,-79.930000000000007,-0.98363278365739604,null,608.1,93.34,514.76,5.5148917934433248]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,{"$f":"IF(G1084<0,IF(H1084=0,0,IF(OR(G1084=0,F1084=0),\"N.M.\",IF(ABS(H1084/G1084)>=10,\"N.M.\",H1084/(-G1084)))),IF(H1084=0,0,IF(OR(G1084=0,F1084=0),\"N.M.\",IF(ABS(H1084/G1084)>=10,\"N.M.\",H1084/G1084))))","v":"N.M."},null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,0.01,"N.M.",null,9.98,0,9.98,"N.M.",null,null,9.98,0,9.98,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,64837.8,0.75374805918401799,null,-187918.6,-287224.33,99305.73000000001,0.34574275097099194,null,null,-67589.540000000008,-139294.79,71705.25,0.51477338097139169,null,-599005.32999999996,-343412.59,-255592.73999999993,-0.74427306232424362]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,11279,0.33389579632918887,null,-407304,-424335,17031,4.0135741807769805E-2,null,null,-88924,-95568,6644,6.952117863720074E-2,null,-440066,-453049,12983,2.8656944392328423E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,null,0.01,0.01,0,0,null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,38.1,"N.M.",null,-1702.51,-301.18,-1401.33,-4.6527989906368283,null,null,0,-308.83,308.83,"N.M.",null,-1842.19,-3891.87,2049.6799999999998,0.52665685133367757]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,24472.760000000002,0.6404649140965688,null,-507517.86,-619572.36,112054.5,0.18085780973186086,null,null,-108259.3,-162860.01,54600.710000000006,0.33526161517489778,null,-556971.31999999995,-755284.25,198312.93000000005,0.26256727847826833]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,-1615544.0079999999,-0.43044383798796393,null,null,662086.22499999998,1664181.65,-1002095.4249999999,-0.60215507423723846,null,3578305.4620000003,4404142.37,-825836.90799999982,-0.18751367204325864]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F1093-G1093","v":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,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558]
["%,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,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,0.27510840541166776,null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,2.2049447847275001,null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,-3343.2500000000005,-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,5974.33,22781.010000000002,-16806.68,-0.73774955544113274,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,8045.33,22942.880000000001,-14897.550000000001,-0.64933216753955914]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,48783.949999999953,0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,13280.960000000001,0.82090790301624761,null,-35150.5,-97067.42,{"$f":"+K1125-L1125","v":61916.92},{"$f":"IF(L1125<0,IF(M1125=0,0,IF(OR(L1125=0,K1125=0),\"N.M.\",IF(ABS(M1125/L1125)>=10,\"N.M.\",M1125/(-L1125)))),IF(M1125=0,0,IF(OR(L1125=0,K1125=0),\"N.M.\",IF(ABS(M1125/L1125)>=10,\"N.M.\",M1125/L1125))))","v":0.63787540659883613},null,null,-10269.16,-35718.26,{"$f":"+Q1125-R1125","v":25449.100000000002},{"$f":"IF(R1125<0,IF(S1125=0,0,IF(OR(R1125=0,Q1125=0),\"N.M.\",IF(ABS(S1125/R1125)>=10,\"N.M.\",S1125/(-R1125)))),IF(S1125=0,0,IF(OR(R1125=0,Q1125=0),\"N.M.\",IF(ABS(S1125/R1125)>=10,\"N.M.\",S1125/R1125))))","v":0.71249551349925777},null,-44647.37,-111254.23999999999,{"$f":"+V1125-W1125","v":66606.87},{"$f":"IF(W1125<0,IF(X1125=0,0,IF(OR(W1125=0,V1125=0),\"N.M.\",IF(ABS(X1125/W1125)>=10,\"N.M.\",X1125/(-W1125)))),IF(X1125=0,0,IF(OR(W1125=0,V1125=0),\"N.M.\",IF(ABS(X1125/W1125)>=10,\"N.M.\",X1125/W1125))))","v":0.59869062069005186}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905]
["%,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,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,-610.97,-0.97155169672105079,null,null,0,72.17,-72.17,"N.M.",null,14.64,716.55,-701.91,-0.97956876700858286]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,0,{"$f":"IF(G1148<0,IF(H1148=0,0,IF(OR(G1148=0,F1148=0),\"N.M.\",IF(ABS(H1148/G1148)>=10,\"N.M.\",H1148/(-G1148)))),IF(H1148=0,0,IF(OR(G1148=0,F1148=0),\"N.M.\",IF(ABS(H1148/G1148)>=10,\"N.M.\",H1148/G1148))))","v":0},null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,-63994.16,-0.77214614682009652,null,227189.18,247501,-20311.820000000007,-8.2067628009583823E-2,null,null,76769.790000000008,106823.92,-30054.12999999999,-0.28134269927559286,null,237278.57,257001.72,-19723.149999999994,-7.6743260706582023E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,-1470.71,-1.0228393387441146,null,3530.58,23140.11,-19609.53,-0.84742596297078965,null,null,1014.74,5184.8,-4170.0600000000004,-0.80428560407344551,null,5528.05,24724.560000000001,-19196.510000000002,-0.77641462578100484]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,-557984.35000000009,-0.64904161780882441,null,null,182231.5,295723.18,-113491.68,-0.38377674688876262,null,492876.29000000004,1003183.8300000001,-510307.54000000004,-0.50868796399957927]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,4876.7999999999993,0.38299185686810222,null,null,4874.7,11174.92,-6300.22,-0.56378211208670848,null,18982.46,12718.23,6264.23,0.49253944927871252]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,-4169.3100000000004,"N.M.",null,null,0,1144.03,-1144.03,"N.M.",null,372.92,4539.1100000000006,-4166.1900000000005,-0.91784292515493127]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,-1041987.76,"N.M.",null,null,0,242584.58000000002,-242584.58000000002,"N.M.",null,76215.97,1121117.3700000001,-1044901.4000000001,-0.93201784929975706]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,{"$f":"+F1157-G1157","v":-71623.72},"N.M.",null,0,883727.46,-883727.46,"N.M.",null,null,0,243016.11000000002,-243016.11000000002,"N.M.",null,55958.239999999998,971936.65999999992,-915978.41999999993,-0.94242604245424799]
["%,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,-395.16,395.16,"N.M.",null,0,4323.3900000000003,-4323.3900000000003,"N.M.",null,null,0,-939.88,939.88,"N.M.",null,789.32,4838.8,-4049.48,-0.83687691163098288]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,1850.49,"N.M.",null,14296.24,0,14296.24,"N.M.",null,null,5563.13,0,5563.13,"N.M.",null,14296.24,0,14296.24,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,760812.74,"N.M.",null,null,228813.44,0,228813.44,"N.M.",null,760812.74,0,760812.74,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,102271.7,"N.M.",null,null,25338.73,0,25338.73,"N.M.",null,102271.7,0,102271.7,"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,2015680.4410000001,4268185.6100000003,-2252505.1690000002,-0.52774302123191874,null,20122861.281999998,25527384.078999989,-5404522.7969999909,-0.21171471312040949,null,null,5937224.4750000034,8851115.8199999984,-2913891.3449999951,-0.32921175185797036,null,24009808.072000008,27720846.514999986,-3711038.4429999776,-0.13387175752341846]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,151453.4800000001,0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,{"$f":"+K1189-L1189","v":-367.46},{"$f":"IF(L1189<0,IF(M1189=0,0,IF(OR(L1189=0,K1189=0),\"N.M.\",IF(ABS(M1189/L1189)>=10,\"N.M.\",M1189/(-L1189)))),IF(M1189=0,0,IF(OR(L1189=0,K1189=0),\"N.M.\",IF(ABS(M1189/L1189)>=10,\"N.M.\",M1189/L1189))))","v":"N.M."},null,null,0,0,{"$f":"+Q1189-R1189","v":0},{"$f":"IF(R1189<0,IF(S1189=0,0,IF(OR(R1189=0,Q1189=0),\"N.M.\",IF(ABS(S1189/R1189)>=10,\"N.M.\",S1189/(-R1189)))),IF(S1189=0,0,IF(OR(R1189=0,Q1189=0),\"N.M.\",IF(ABS(S1189/R1189)>=10,\"N.M.\",S1189/R1189))))","v":0},null,0,489.34,{"$f":"+V1189-W1189","v":-489.34},{"$f":"IF(W1189<0,IF(X1189=0,0,IF(OR(W1189=0,V1189=0),\"N.M.\",IF(ABS(X1189/W1189)>=10,\"N.M.\",X1189/(-W1189)))),IF(X1189=0,0,IF(OR(W1189=0,V1189=0),\"N.M.\",IF(ABS(X1189/W1189)>=10,\"N.M.\",X1189/W1189))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,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,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,"N.M.",null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,"N.M.",null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M."]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,{"$f":"IF(G1212<0,IF(H1212=0,0,IF(OR(G1212=0,F1212=0),\"N.M.\",IF(ABS(H1212/G1212)>=10,\"N.M.\",H1212/(-G1212)))),IF(H1212=0,0,IF(OR(G1212=0,F1212=0),\"N.M.\",IF(ABS(H1212/G1212)>=10,\"N.M.\",H1212/G1212))))","v":-0.69255896710908793},null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,92520.62,"N.M.",null,null,92805.89,0,92805.89,"N.M.",null,92520.62,0,92520.62,"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,0,893805.54,-893805.54,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-2]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F1221-G1221","v":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,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"N.M."]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,0,0,null,0,0,{"$f":"+K1253-L1253","v":0},{"$f":"IF(L1253<0,IF(M1253=0,0,IF(OR(L1253=0,K1253=0),\"N.M.\",IF(ABS(M1253/L1253)>=10,\"N.M.\",M1253/(-L1253)))),IF(M1253=0,0,IF(OR(L1253=0,K1253=0),\"N.M.\",IF(ABS(M1253/L1253)>=10,\"N.M.\",M1253/L1253))))","v":0},null,null,0,0,{"$f":"+Q1253-R1253","v":0},{"$f":"IF(R1253<0,IF(S1253=0,0,IF(OR(R1253=0,Q1253=0),\"N.M.\",IF(ABS(S1253/R1253)>=10,\"N.M.\",S1253/(-R1253)))),IF(S1253=0,0,IF(OR(R1253=0,Q1253=0),\"N.M.\",IF(ABS(S1253/R1253)>=10,\"N.M.\",S1253/R1253))))","v":0},null,0,0,{"$f":"+V1253-W1253","v":0},{"$f":"IF(W1253<0,IF(X1253=0,0,IF(OR(W1253=0,V1253=0),\"N.M.\",IF(ABS(X1253/W1253)>=10,\"N.M.\",X1253/(-W1253)))),IF(X1253=0,0,IF(OR(W1253=0,V1253=0),\"N.M.\",IF(ABS(X1253/W1253)>=10,\"N.M.\",X1253/W1253))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,0,0,0,null,-1637.46,1637.46,-3274.92,-2]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1739.54,1782.27,-42.730000000000018,-2.3975043063060041E-2,null,20686.54,11640.99,9045.5500000000011,0.77704301781893137,null,null,5829.51,5839.7,-10.1899999999996,-1.7449526516772438E-3,null,22585.72,12001.93,10583.79,0.88184067062547444]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,-267.32999999999993,-0.13887272727272723,null,30957.13,33100.43,-2143.2999999999993,-6.4751424679377251E-2,null,null,4552.74,7334.63,-2781.8900000000003,-0.37928157248559236,null,25187.81,37447.300000000003,-12259.490000000002,-0.32737981109452485]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,4469.6899999999987,0.17216821423371351,null,401132.89,272711.22000000003,128421.66999999998,0.47090717426294365,null,null,117127.40000000001,68622.7,48504.700000000012,0.70683170437770615,null,424794.02,298593.18000000005,126200.83999999997,0.42265144836864643]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,1670.19,3.88506629448709,null,26884.91,22358.7,4526.2099999999991,0.20243618815047382,null,null,6888.45,1605.14,5283.3099999999995,3.2914948228814929,null,27753.64,26489.9,1263.739999999998,4.770648435818927E-2]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,11973.11,0.48783062617596945,null,345239.09,284591.77,60647.320000000007,0.21310285958023312,null,null,100410.94,77713.81,22697.130000000005,0.29206044588471475,null,368792.87,303955.40000000002,64837.469999999972,0.21331244649708467]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,-3.1799999999930151,-1.5044785914792365E-5,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,-5.1965749685477264E-2,null,null,684276.03,666603.51,17672.520000000019,2.6511291547204753E-2,null,2707276.08,2847718.83,-140442.75,-4.9317632246720089E-2]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,292.99,0.84320948571099663,null,8057.46,8546.24,-488.77999999999975,-5.719240274085443E-2,null,null,2064.41,1185.8,878.6099999999999,0.74094282341035578,null,8487.59,9010.23,-522.63999999999942,-5.8005178558149954E-2]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,-745.16999999999825,-1.4532042376299069E-2,null,601507.32999999996,571662.07999999996,29845.25,5.2207853282834504E-2,null,null,176697.22,163735.35,12961.869999999995,7.9163540432777624E-2,null,653183.63,618877.65999999992,34305.970000000088,5.5432555119213855E-2]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,-2358.2200000000003,{"$f":"IF(G1276<0,IF(H1276=0,0,IF(OR(G1276=0,F1276=0),\"N.M.\",IF(ABS(H1276/G1276)>=10,\"N.M.\",H1276/(-G1276)))),IF(H1276=0,0,IF(OR(G1276=0,F1276=0),\"N.M.\",IF(ABS(H1276/G1276)>=10,\"N.M.\",H1276/G1276))))","v":-0.43873452339978236},null,47496.17,49969.23,-2473.0600000000049,-4.9491657165819943E-2,null,null,12310.24,14155.31,-1845.0699999999997,-0.13034472576015643,null,52235.28,55056.11,-2820.8300000000017,-5.1235548606685104E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,-189.59000000000003,-0.41138306644100164,null,3036.81,3171.21,-134.40000000000009,-4.2381299251705216E-2,null,null,794.37,1589.47,-795.1,-0.50022963629385897,null,3249.81,3392.53,-142.72000000000025,-4.2068898432733162E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,8589.68,0.15129465670421463,null,549288.54,590009.25,-40720.709999999963,-6.9017070495081156E-2,null,null,196992.04,136736.68,60255.360000000015,0.44066712750375409,null,605161.25,642903.57999999996,-37742.329999999958,-5.8706050446942541E-2]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,-12093.239999999998,-0.36469019740768405,null,266026,299596.82,-33570.820000000007,-0.11205332553262751,null,null,71457.59,80605.63,-9148.0400000000081,-0.11349132808713247,null,287511.56,323851.44,-36339.880000000005,-0.11221157454170963]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,-4419.42,"N.M.",null,-314.60000000000002,34532.14,-34846.74,-1.009110353427271,null,null,-1.81,10229.32,-10231.129999999999,-1.0001769423578497,null,1032.9000000000001,36750.58,-35717.68,-0.97189432112363938]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,49.58,0,49.58,"N.M.",null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1125.52,8246.44,-7120.92,-0.86351443774525727,null,796.87999999999988,-82156.290000000008,82953.170000000013,1.0096995616525528]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2590.06,684.98,1905.08,2.7812198896318141,null,32961.33,49561.91,-16600.580000000002,-0.33494633277853902,null,null,22080.48,9668.91,12411.57,1.2836576201453938,null,34552.76,56301.170000000006,-21748.410000000003,-0.38628699900907926]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,{"$f":"+F1285-G1285","v":0.03},"N.M.",null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,14136.669999999998,0.16168561849652538,null,1132561.2,1159457.26,-26896.060000000056,-2.3197112069486766E-2,null,null,317862.43,293500.12,24362.309999999998,8.3006133012824654E-2,null,1222668.1599999999,1244557.76,-21889.600000000093,-1.7588255606553842E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,105487.18000000001,14142.4,91344.780000000013,6.4589305916958946,null,1108514.6100000001,411813.41000000003,696701.20000000007,1.6917885214082757,null,null,332651.51,50214.450000000004,282437.06,5.6246172167573274,null,1134543.6100000001,445911.66000000003,688631.95000000007,1.5443237120105808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,1739.93,815.6,924.33,1.133312898479647,null,28831.8,5398.3,23433.5,4.3409036178056057,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035]
["%,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,619.33000000000004,157.19,462.14000000000004,2.9400089064189836,null,8735.93,8754.83,-18.899999999999636,-2.1588083377974943E-3,null,null,3662.54,1996.5900000000001,1665.9499999999998,0.83439764798982252,null,10948.130000000001,11229.74,-281.60999999999876,-2.5077161180935514E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,14.49,-14.49,"N.M.",null,95.41,50.45,44.959999999999994,0.8911793855302278,null,null,3.0100000000000002,22.66,-19.649999999999999,-0.86716681376875548,null,108.91,50.45,58.459999999999994,1.1587710604558967]
["%,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,697970.9,787451.39,-89480.489999999991,-0.11363303327206012,null,10308450.42,11429318.720000001,-1120868.3000000007,-9.8069563677370325E-2,null,null,2566276.83,2859146.79,-292869.95999999996,-0.10243264215196168,null,11124401.6,12368044.610000001,-1243643.0100000016,-0.10055292079028177]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,"N.M.",null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M."]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,{"$f":"+K1317-L1317","v":523.74},{"$f":"IF(L1317<0,IF(M1317=0,0,IF(OR(L1317=0,K1317=0),\"N.M.\",IF(ABS(M1317/L1317)>=10,\"N.M.\",M1317/(-L1317)))),IF(M1317=0,0,IF(OR(L1317=0,K1317=0),\"N.M.\",IF(ABS(M1317/L1317)>=10,\"N.M.\",M1317/L1317))))","v":6.208392603129445},null,null,1.33,81.260000000000005,{"$f":"+Q1317-R1317","v":-79.930000000000007},{"$f":"IF(R1317<0,IF(S1317=0,0,IF(OR(R1317=0,Q1317=0),\"N.M.\",IF(ABS(S1317/R1317)>=10,\"N.M.\",S1317/(-R1317)))),IF(S1317=0,0,IF(OR(R1317=0,Q1317=0),\"N.M.\",IF(ABS(S1317/R1317)>=10,\"N.M.\",S1317/R1317))))","v":-0.98363278365739604},null,608.1,93.34,{"$f":"+V1317-W1317","v":514.76},{"$f":"IF(W1317<0,IF(X1317=0,0,IF(OR(W1317=0,V1317=0),\"N.M.\",IF(ABS(X1317/W1317)>=10,\"N.M.\",X1317/(-W1317)))),IF(X1317=0,0,IF(OR(W1317=0,V1317=0),\"N.M.\",IF(ABS(X1317/W1317)>=10,\"N.M.\",X1317/W1317))))","v":5.5148917934433248}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,"N.M.",null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,0.01,"N.M.",null,9.98,0,9.98,"N.M.",null,null,9.98,0,9.98,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,64837.8,0.75374805918401799,null,-187918.6,-287224.33,99305.73000000001,0.34574275097099194,null,null,-67589.540000000008,-139294.79,71705.25,0.51477338097139169,null,-599005.32999999996,-343412.59,-255592.73999999993,-0.74427306232424362]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,11279,0.33389579632918887,null,-407304,-424335,17031,4.0135741807769805E-2,null,null,-88924,-95568,6644,6.952117863720074E-2,null,-440066,-453049,12983,2.8656944392328423E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,null,0.01,0.01,0,0,null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,38.1,"N.M.",null,-1702.51,-301.18,-1401.33,-4.6527989906368283,null,null,0,-308.83,308.83,"N.M.",null,-1842.19,-3891.87,2049.6799999999998,0.52665685133367757]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,24472.760000000002,0.6404649140965688,null,-507517.86,-619572.36,112054.5,0.18085780973186086,null,null,-108259.3,-162860.01,54600.710000000006,0.33526161517489778,null,-556971.31999999995,-755284.25,198312.93000000005,0.26256727847826833]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,-1615544.0079999999,-0.43044383798796393,null,null,662086.22499999998,1664181.65,-1002095.4249999999,-0.60215507423723846,null,3578305.4620000003,4404142.37,-825836.90799999982,-0.18751367204325864]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303]
["%,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,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558]
["%,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,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,{"$f":"IF(G1340<0,IF(H1340=0,0,IF(OR(G1340=0,F1340=0),\"N.M.\",IF(ABS(H1340/G1340)>=10,\"N.M.\",H1340/(-G1340)))),IF(H1340=0,0,IF(OR(G1340=0,F1340=0),\"N.M.\",IF(ABS(H1340/G1340)>=10,\"N.M.\",H1340/G1340))))","v":0},null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,0.27510840541166776,null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,2.2049447847275001,null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,{"$f":"+F1349-G1349","v":-3343.2500000000005},-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,5974.33,22781.010000000002,-16806.68,-0.73774955544113274,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,8045.33,22942.880000000001,-14897.550000000001,-0.64933216753955914]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,48783.949999999953,0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,13280.960000000001,0.82090790301624761,null,-35150.5,-97067.42,61916.92,0.63787540659883613,null,null,-10269.16,-35718.26,25449.100000000002,0.71249551349925777,null,-44647.37,-111254.23999999999,66606.87,0.59869062069005186]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905]
["%,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,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,{"$f":"+K1381-L1381","v":-610.97},{"$f":"IF(L1381<0,IF(M1381=0,0,IF(OR(L1381=0,K1381=0),\"N.M.\",IF(ABS(M1381/L1381)>=10,\"N.M.\",M1381/(-L1381)))),IF(M1381=0,0,IF(OR(L1381=0,K1381=0),\"N.M.\",IF(ABS(M1381/L1381)>=10,\"N.M.\",M1381/L1381))))","v":-0.97155169672105079},null,null,0,72.17,{"$f":"+Q1381-R1381","v":-72.17},{"$f":"IF(R1381<0,IF(S1381=0,0,IF(OR(R1381=0,Q1381=0),\"N.M.\",IF(ABS(S1381/R1381)>=10,\"N.M.\",S1381/(-R1381)))),IF(S1381=0,0,IF(OR(R1381=0,Q1381=0),\"N.M.\",IF(ABS(S1381/R1381)>=10,\"N.M.\",S1381/R1381))))","v":"N.M."},null,14.64,716.55,{"$f":"+V1381-W1381","v":-701.91},{"$f":"IF(W1381<0,IF(X1381=0,0,IF(OR(W1381=0,V1381=0),\"N.M.\",IF(ABS(X1381/W1381)>=10,\"N.M.\",X1381/(-W1381)))),IF(X1381=0,0,IF(OR(W1381=0,V1381=0),\"N.M.\",IF(ABS(X1381/W1381)>=10,\"N.M.\",X1381/W1381))))","v":-0.97956876700858286}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,0,0,null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,-63994.16,-0.77214614682009652,null,227189.18,247501,-20311.820000000007,-8.2067628009583823E-2,null,null,76769.790000000008,106823.92,-30054.12999999999,-0.28134269927559286,null,237278.57,257001.72,-19723.149999999994,-7.6743260706582023E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-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,39979578.46199996,33604725.449999988,6374853.0119999722,0.18970108895801066,null,396776109.99100029,356456647.45899969,40319462.532000601,0.11311182669594687,null,null,86371786.477000043,93894618.019999951,-7522831.5429999083,-8.0119944056830955E-2,null,431489010.3610003,375095715.04499978,56393295.316000521,0.15034374708662052]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,21.36,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.36,0,21.36,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,{"$f":"IF(G1404<0,IF(H1404=0,0,IF(OR(G1404=0,F1404=0),\"N.M.\",IF(ABS(H1404/G1404)>=10,\"N.M.\",H1404/(-G1404)))),IF(H1404=0,0,IF(OR(G1404=0,F1404=0),\"N.M.\",IF(ABS(H1404/G1404)>=10,\"N.M.\",H1404/G1404))))","v":-0.49888558995420018},null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,{"$f":"+F1413-G1413","v":15781.56},"N.M.",null,125110.84,0,125110.84,"N.M.",null,null,40121.270000000004,0,40121.270000000004,"N.M.",null,125110.84,0,125110.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,null,261209.16,0,261209.16,"N.M.",null,1014667.53,0,1014667.53,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,-1470.71,-1.0228393387441146,null,3530.58,23140.11,-19609.53,-0.84742596297078965,null,null,1014.74,5184.8,-4170.0600000000004,-0.80428560407344551,null,5528.05,24724.560000000001,-19196.510000000002,-0.77641462578100484]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,-557984.35000000009,-0.64904161780882441,null,null,182231.5,295723.18,-113491.68,-0.38377674688876262,null,492876.29000000004,1003183.8300000001,-510307.54000000004,-0.50868796399957927]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,4876.7999999999993,0.38299185686810222,null,null,4874.7,11174.92,-6300.22,-0.56378211208670848,null,18982.46,12718.23,6264.23,0.49253944927871252]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,-4169.3100000000004,"N.M.",null,null,0,1144.03,-1144.03,"N.M.",null,372.92,4539.1100000000006,-4166.1900000000005,-0.91784292515493127]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,-1041987.76,"N.M.",null,null,0,242584.58000000002,-242584.58000000002,"N.M.",null,76215.97,1121117.3700000001,-1044901.4000000001,-0.93201784929975706]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,-71623.72,"N.M.",null,0,883727.46,-883727.46,"N.M.",null,null,0,243016.11000000002,-243016.11000000002,"N.M.",null,55958.239999999998,971936.65999999992,-915978.41999999993,-0.94242604245424799]
["%,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,-395.16,395.16,"N.M.",null,0,4323.3900000000003,-4323.3900000000003,"N.M.",null,null,0,-939.88,939.88,"N.M.",null,789.32,4838.8,-4049.48,-0.83687691163098288]
["%,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,4569438.2700000005,3971043.4699999997,598394.80000000075,0.15068956170353903,null,59640197.828000002,65647106.620000005,-6006908.7920000032,-9.1503024295817817E-2,null,null,15529652.090000002,21268634.130000006,-5738982.0400000047,-0.26983312632685752,null,57663936.897999994,69546928.150000006,-11882991.252000012,-0.17086292044949236]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M.",null,null,41.08,0,41.08,"N.M.",null,41.08,0,41.08,"N.M."]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,0,null,64.34,0,64.34,"N.M.",null,null,0,0,0,0,null,64.34,0,64.34,"N.M."]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M.",null,null,-229505.30000000002,0,-229505.30000000002,"N.M.",null,3906533.13,49281.130000000005,3857252,"N.M."]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,"N.M.",null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,"N.M.",null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,"N.M.",null,-1044148.64,-1195602.1200000001,{"$f":"+K1445-L1445","v":151453.4800000001},{"$f":"IF(L1445<0,IF(M1445=0,0,IF(OR(L1445=0,K1445=0),\"N.M.\",IF(ABS(M1445/L1445)>=10,\"N.M.\",M1445/(-L1445)))),IF(M1445=0,0,IF(OR(L1445=0,K1445=0),\"N.M.\",IF(ABS(M1445/L1445)>=10,\"N.M.\",M1445/L1445))))","v":0.12667548632315914},null,null,-217824.65,-253442.98,{"$f":"+Q1445-R1445","v":35618.330000000016},{"$f":"IF(R1445<0,IF(S1445=0,0,IF(OR(R1445=0,Q1445=0),\"N.M.\",IF(ABS(S1445/R1445)>=10,\"N.M.\",S1445/(-R1445)))),IF(S1445=0,0,IF(OR(R1445=0,Q1445=0),\"N.M.\",IF(ABS(S1445/R1445)>=10,\"N.M.\",S1445/R1445))))","v":0.14053784405470618},null,-1134224.03,-1275604.3700000001,{"$f":"+V1445-W1445","v":141380.34000000008},{"$f":"IF(W1445<0,IF(X1445=0,0,IF(OR(W1445=0,V1445=0),\"N.M.\",IF(ABS(X1445/W1445)>=10,\"N.M.\",X1445/(-W1445)))),IF(X1445=0,0,IF(OR(W1445=0,V1445=0),\"N.M.\",IF(ABS(X1445/W1445)>=10,\"N.M.\",X1445/W1445))))","v":0.11083400411994518}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,-19725.080000000002,19725.080000000002,"N.M."]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,0,null,0,10130,-10130,"N.M.",null,null,0,0,0,0,null,0,10130,-10130,"N.M."]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,0,null,0,367.46,-367.46,"N.M.",null,null,0,0,0,0,null,0,489.34,-489.34,"N.M."]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,"N.M.",null,2124.87,0,2124.87,"N.M.",null,null,579.51,0,579.51,"N.M.",null,2124.87,0,2124.87,"N.M."]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,0,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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,0,null,180.33,0,180.33,"N.M.",null,null,180.33,0,180.33,"N.M.",null,180.33,0,180.33,"N.M."]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,0,null,0,0,0,0,null,null,0,-1.41,1.41,"N.M.",null,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,-0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,-6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,-0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,{"$f":"IF(G1468<0,IF(H1468=0,0,IF(OR(G1468=0,F1468=0),\"N.M.\",IF(ABS(H1468/G1468)>=10,\"N.M.\",H1468/(-G1468)))),IF(H1468=0,0,IF(OR(G1468=0,F1468=0),\"N.M.\",IF(ABS(H1468/G1468)>=10,\"N.M.\",H1468/G1468))))","v":-0.17453072370286274},null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,"N.M.",null,48773.75,0,48773.75,"N.M.",null,null,15630.7,0,15630.7,"N.M.",null,48773.75,0,48773.75,"N.M."]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,"N.M.",null,5225.92,0,5225.92,"N.M.",null,null,2570.02,0,2570.02,"N.M.",null,5225.92,0,5225.92,"N.M."]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,"N.M.",null,21.36,0,21.36,"N.M.",null,null,21.36,0,21.36,"N.M.",null,21.36,0,21.36,"N.M."]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,0,null,0.19,0,0.19,"N.M.",null,null,0,0,0,0,null,0.19,0,0.19,"N.M."]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,0,null,0.01,0,0.01,"N.M.",null,null,0.01,0,0.01,"N.M.",null,0.01,0,0.01,"N.M."]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,{"$f":"+F1477-G1477","v":31536.54},"N.M.",null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,"N.M.",null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,"N.M.",null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,-5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,"N.M.",null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,"N.M.",null,662209.18000000005,-13428.53,675637.71000000008,"N.M.",null,null,457070.7,-1668.82,458739.52,"N.M.",null,435998.71000000008,-14517.300000000001,450516.01000000007,"N.M."]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,-2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,-0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,-3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,-0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,-0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,-0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,-0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,-1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,-5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,-1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,"N.M.",null,92520.62,0,92520.62,"N.M.",null,null,92805.89,0,92805.89,"N.M.",null,92520.62,0,92520.62,"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,0,893805.54,-893805.54,"N.M."]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,-1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,-0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,-0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,-0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,-2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,-6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,149.61000000000001,0,149.61000000000001,"N.M.",null,1143.1600000000001,0,1143.1600000000001,"N.M.",null,null,425.68,0,425.68,"N.M.",null,1143.1600000000001,0,1143.1600000000001,"N.M."]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,1007.5500000000001,"N.M.",null,7754.85,0,7754.85,"N.M.",null,null,2391.2600000000002,0,2391.2600000000002,"N.M.",null,7754.85,0,7754.85,"N.M."]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,"N.M.",null,382.8,0,382.8,"N.M.",null,null,-384.71000000000004,0,-384.71000000000004,"N.M.",null,382.8,0,382.8,"N.M."]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,"N.M.",null,18.48,0,{"$f":"+K1509-L1509","v":18.48},{"$f":"IF(L1509<0,IF(M1509=0,0,IF(OR(L1509=0,K1509=0),\"N.M.\",IF(ABS(M1509/L1509)>=10,\"N.M.\",M1509/(-L1509)))),IF(M1509=0,0,IF(OR(L1509=0,K1509=0),\"N.M.\",IF(ABS(M1509/L1509)>=10,\"N.M.\",M1509/L1509))))","v":"N.M."},null,null,-78.78,0,{"$f":"+Q1509-R1509","v":-78.78},{"$f":"IF(R1509<0,IF(S1509=0,0,IF(OR(R1509=0,Q1509=0),\"N.M.\",IF(ABS(S1509/R1509)>=10,\"N.M.\",S1509/(-R1509)))),IF(S1509=0,0,IF(OR(R1509=0,Q1509=0),\"N.M.\",IF(ABS(S1509/R1509)>=10,\"N.M.\",S1509/R1509))))","v":"N.M."},null,18.48,0,{"$f":"+V1509-W1509","v":18.48},{"$f":"IF(W1509<0,IF(X1509=0,0,IF(OR(W1509=0,V1509=0),\"N.M.\",IF(ABS(X1509/W1509)>=10,\"N.M.\",X1509/(-W1509)))),IF(X1509=0,0,IF(OR(W1509=0,V1509=0),\"N.M.\",IF(ABS(X1509/W1509)>=10,\"N.M.\",X1509/W1509))))","v":"N.M."}]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,4.33,"N.M.",null,null,2.2600000000000002,0,2.2600000000000002,"N.M.",null,4.33,0,4.33,"N.M."]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-1.6300000000000001,0,-1.6300000000000001,"N.M.",null,1,0,1,"N.M.",null,null,1,0,1,"N.M.",null,1,0,1,"N.M."]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,"N.M.",null,-68.39,0,-68.39,"N.M.",null,null,-234.07,0,-234.07,"N.M.",null,61.660000000000011,0,61.660000000000011,"N.M."]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,"N.M."]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M.",null,null,5.36,0,5.36,"N.M.",null,5.36,0,5.36,"N.M."]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,"N.M.",null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M.",null,null,0,0,0,0,null,0,15.85,-15.85,"N.M."]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,{"$f":"IF(G1532<0,IF(H1532=0,0,IF(OR(G1532=0,F1532=0),\"N.M.\",IF(ABS(H1532/G1532)>=10,\"N.M.\",H1532/(-G1532)))),IF(H1532=0,0,IF(OR(G1532=0,F1532=0),\"N.M.\",IF(ABS(H1532/G1532)>=10,\"N.M.\",H1532/G1532))))","v":-0.12954842400021235},null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,2.652743374843066,null,8779545,-3658928,12438473,3.3994855870353282,null,null,790491,-446918,1237409,2.7687607122559394,null,7615043,-13653633,21268676,1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,"N.M.",null,7696287,50242.61,7646044.3899999997,"N.M.",null,null,1759545,13702.53,1745842.47,"N.M.",null,7700852.5099999998,-825519.74,8526372.25,"N.M."]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,null,-14850998.939999999,0,-14850998.939999999,"N.M.",null,-14850998.939999999,0,-14850998.939999999,"N.M."]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,"N.M."]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,"N.M.",null,1980.19,0,1980.19,"N.M.",null,null,1730.19,0,1730.19,"N.M.",null,1980.19,0,1980.19,"N.M."]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F1541-G1541","v":0},0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,-5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,"N.M.",null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,-0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,"N.M.",null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,-1.83,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,-8.01,"N.M.",null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,"N.M.",null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,"N.M.",null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,"N.M.",null,125110.84,0,125110.84,"N.M.",null,null,40121.270000000004,0,40121.270000000004,"N.M.",null,125110.84,0,125110.84,"N.M."]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,"N.M.",null,1014667.53,0,1014667.53,"N.M.",null,null,261209.16,0,261209.16,"N.M.",null,1014667.53,0,1014667.53,"N.M."]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,{"$f":"+K1573-L1573","v":-88894.510000000009},{"$f":"IF(L1573<0,IF(M1573=0,0,IF(OR(L1573=0,K1573=0),\"N.M.\",IF(ABS(M1573/L1573)>=10,\"N.M.\",M1573/(-L1573)))),IF(M1573=0,0,IF(OR(L1573=0,K1573=0),\"N.M.\",IF(ABS(M1573/L1573)>=10,\"N.M.\",M1573/L1573))))","v":-0.22623613553211114},null,null,71756.210000000006,109075.1,{"$f":"+Q1573-R1573","v":-37318.89},{"$f":"IF(R1573<0,IF(S1573=0,0,IF(OR(R1573=0,Q1573=0),\"N.M.\",IF(ABS(S1573/R1573)>=10,\"N.M.\",S1573/(-R1573)))),IF(S1573=0,0,IF(OR(R1573=0,Q1573=0),\"N.M.\",IF(ABS(S1573/R1573)>=10,\"N.M.\",S1573/R1573))))","v":-0.3421394067023546},null,341215.91,400632.75,{"$f":"+V1573-W1573","v":-59416.840000000026},{"$f":"IF(W1573<0,IF(X1573=0,0,IF(OR(W1573=0,V1573=0),\"N.M.\",IF(ABS(X1573/W1573)>=10,\"N.M.\",X1573/(-W1573)))),IF(X1573=0,0,IF(OR(W1573=0,V1573=0),\"N.M.\",IF(ABS(X1573/W1573)>=10,\"N.M.\",X1573/W1573))))","v":-0.14830749607963908}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,0,null,0,1637.46,-1637.46,"N.M.",null,null,0,0,0,0,null,-1637.46,1637.46,-3274.92,-2]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1739.54,1782.27,-42.730000000000018,-2.3975043063060041E-2,null,20686.54,11640.99,9045.5500000000011,0.77704301781893137,null,null,5829.51,5839.7,-10.1899999999996,-1.7449526516772438E-3,null,22585.72,12001.93,10583.79,0.88184067062547444]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,-267.32999999999993,-0.13887272727272723,null,30957.13,33100.43,-2143.2999999999993,-6.4751424679377251E-2,null,null,4552.74,7334.63,-2781.8900000000003,-0.37928157248559236,null,25187.81,37447.300000000003,-12259.490000000002,-0.32737981109452485]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,4469.6899999999987,0.17216821423371351,null,401132.89,272711.22000000003,128421.66999999998,0.47090717426294365,null,null,117127.40000000001,68622.7,48504.700000000012,0.70683170437770615,null,424794.02,298593.18000000005,126200.83999999997,0.42265144836864643]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,1670.19,3.88506629448709,null,26884.91,22358.7,4526.2099999999991,0.20243618815047382,null,null,6888.45,1605.14,5283.3099999999995,3.2914948228814929,null,27753.64,26489.9,1263.739999999998,4.770648435818927E-2]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,11973.11,0.48783062617596945,null,345239.09,284591.77,60647.320000000007,0.21310285958023312,null,null,100410.94,77713.81,22697.130000000005,0.29206044588471475,null,368792.87,303955.40000000002,64837.469999999972,0.21331244649708467]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,-3.1799999999930151,-1.5044785914792365E-5,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,-5.1965749685477264E-2,null,null,684276.03,666603.51,17672.520000000019,2.6511291547204753E-2,null,2707276.08,2847718.83,-140442.75,-4.9317632246720089E-2]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,292.99,0.84320948571099663,null,8057.46,8546.24,-488.77999999999975,-5.719240274085443E-2,null,null,2064.41,1185.8,878.6099999999999,0.74094282341035578,null,8487.59,9010.23,-522.63999999999942,-5.8005178558149954E-2]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,-745.16999999999825,-1.4532042376299069E-2,null,601507.32999999996,571662.07999999996,29845.25,5.2207853282834504E-2,null,null,176697.22,163735.35,12961.869999999995,7.9163540432777624E-2,null,653183.63,618877.65999999992,34305.970000000088,5.5432555119213855E-2]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,-2358.2200000000003,-0.43873452339978236,null,47496.17,49969.23,-2473.0600000000049,-4.9491657165819943E-2,null,null,12310.24,14155.31,-1845.0699999999997,-0.13034472576015643,null,52235.28,55056.11,-2820.8300000000017,-5.1235548606685104E-2]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,-189.59000000000003,-0.41138306644100164,null,3036.81,3171.21,-134.40000000000009,-4.2381299251705216E-2,null,null,794.37,1589.47,-795.1,-0.50022963629385897,null,3249.81,3392.53,-142.72000000000025,-4.2068898432733162E-2]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,8589.68,0.15129465670421463,null,549288.54,590009.25,-40720.709999999963,-6.9017070495081156E-2,null,null,196992.04,136736.68,60255.360000000015,0.44066712750375409,null,605161.25,642903.57999999996,-37742.329999999958,-5.8706050446942541E-2]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,-12093.239999999998,-0.36469019740768405,null,266026,299596.82,-33570.820000000007,-0.11205332553262751,null,null,71457.59,80605.63,-9148.0400000000081,-0.11349132808713247,null,287511.56,323851.44,-36339.880000000005,-0.11221157454170963]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,-4419.42,"N.M.",null,-314.60000000000002,34532.14,-34846.74,-1.009110353427271,null,null,-1.81,10229.32,-10231.129999999999,-1.0001769423578497,null,1032.9000000000001,36750.58,-35717.68,-0.97189432112363938]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,0,0,null,0,0,0,0,null,null,49.58,0,49.58,"N.M.",null,0,-288206.66000000003,288206.66000000003,"N.M."]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,92.91,502.97,-410.06000000000006,-0.81527725311648813,null,-1705.53,17760.84,-19466.37,-1.0960275527508834,null,null,1125.52,8246.44,-7120.92,-0.86351443774525727,null,796.87999999999988,-82156.290000000008,82953.170000000013,1.0096995616525528]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,290.05999999999995,0.17403251934961297,null,23193.33,18366.59,4826.7400000000016,0.26280000805810994,null,null,5347.39,4479.93,867.46,0.19363248979336731,null,24742.59,19790.5,4952.09,0.25022561329931026]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2590.06,684.98,1905.08,{"$f":"IF(G1596<0,IF(H1596=0,0,IF(OR(G1596=0,F1596=0),\"N.M.\",IF(ABS(H1596/G1596)>=10,\"N.M.\",H1596/(-G1596)))),IF(H1596=0,0,IF(OR(G1596=0,F1596=0),\"N.M.\",IF(ABS(H1596/G1596)>=10,\"N.M.\",H1596/G1596))))","v":2.7812198896318141},null,32961.33,49561.91,-16600.580000000002,-0.33494633277853902,null,null,22080.48,9668.91,12411.57,1.2836576201453938,null,34552.76,56301.170000000006,-21748.410000000003,-0.38628699900907926]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,0.03,"N.M.",null,7.91,0,7.91,"N.M.",null,null,3.46,0,3.46,"N.M.",null,7.91,0,7.91,"N.M."]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,14136.669999999998,0.16168561849652538,null,1132561.2,1159457.26,-26896.060000000056,-2.3197112069486766E-2,null,null,317862.43,293500.12,24362.309999999998,8.3006133012824654E-2,null,1222668.1599999999,1244557.76,-21889.600000000093,-1.7588255606553842E-2]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,105487.18000000001,14142.4,91344.780000000013,6.4589305916958946,null,1108514.6100000001,411813.41000000003,696701.20000000007,1.6917885214082757,null,null,332651.51,50214.450000000004,282437.06,5.6246172167573274,null,1134543.6100000001,445911.66000000003,688631.95000000007,1.5443237120105808]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,1739.93,815.6,924.33,1.133312898479647,null,28831.8,5398.3,23433.5,4.3409036178056057,null,null,7555.47,1179.02,6376.4500000000007,5.4082627945242665,null,37716.93,5354.1500000000005,32362.78,6.0444290877170035]
["%,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,619.33000000000004,157.19,462.14000000000004,2.9400089064189836,null,8735.93,8754.83,-18.899999999999636,-2.1588083377974943E-3,null,null,3662.54,1996.5900000000001,1665.9499999999998,0.83439764798982252,null,10948.130000000001,11229.74,-281.60999999999876,-2.5077161180935514E-2]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,0,0,null,2211.0700000000002,0,2211.0700000000002,"N.M.",null,null,424.06,0,424.06,"N.M.",null,2211.0700000000002,0,2211.0700000000002,"N.M."]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,14.49,{"$f":"+F1605-G1605","v":-14.49},"N.M.",null,95.41,50.45,44.959999999999994,0.8911793855302278,null,null,3.0100000000000002,22.66,-19.649999999999999,-0.86716681376875548,null,108.91,50.45,58.459999999999994,1.1587710604558967]
["%,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,697970.9,787451.39,-89480.489999999991,-0.11363303327206012,null,10308450.42,11429318.720000001,-1120868.3000000007,-9.8069563677370325E-2,null,null,2566276.83,2859146.79,-292869.95999999996,-0.10243264215196168,null,11124401.6,12368044.610000001,-1243643.0100000016,-0.10055292079028177]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,-22.27,"N.M.",null,7.61,0,7.61,"N.M.",null,null,-10.18,0,-10.18,"N.M.",null,7.61,0,7.61,"N.M."]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,-33176.070000000007,-0.42199887072037945,null,1325643.33,685885.01,639758.32000000007,0.93274865418038522,null,null,338745.49,162957.34,175788.15,1.0787372327015157,null,1153300.4500000002,656642.93000000005,496657.52000000014,0.75635858898229524]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,0,0,null,280.45999999999998,179.86,100.59999999999997,0.55932391860335795,null,null,180.93,18.920000000000002,162.01,8.5628964059196608,null,294.51,218.33,76.179999999999978,0.34892135757797815]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,-13.23,"N.M.",null,0,13.23,-13.23,"N.M.",null,null,0,13.23,-13.23,"N.M.",null,0.39,13.23,-12.84,-0.97052154195011331]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,0,0,null,0,0,0,0,null,null,-0.79,0,-0.79,"N.M.",null,0,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,-19.12,"N.M.",null,31.45,21.51,9.9399999999999977,0.46211064621106446,null,null,7.09,19.12,-12.030000000000001,-0.62918410041841011,null,31.45,21.51,9.9399999999999977,0.46211064621106446]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,-105.15,-0.84322373696872499,null,1014.76,236.05,778.71,3.2989197203982208,null,null,408.71000000000004,155.05000000000001,253.66000000000003,1.6359883908416639,null,1031.07,237.71,793.3599999999999,3.337512094569012]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,108.96000000000001,"N.M.",null,425.51,111.13,314.38,2.8289390803563395,null,null,251.12,15.85,235.27,"N.M.",null,437.34,468.33,-30.990000000000009,-6.617128947536996E-2]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,7.75,0.79081632653061218,null,721.78,595.27,126.50999999999999,0.21252540863809699,null,null,359.63,47.89,311.74,6.5095009396533721,null,788.87,622.68999999999994,166.18000000000006,0.26687436766288214]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,4.21,0.85050505050505043,null,137.22,18.690000000000001,118.53,6.3418940609951839,null,null,28.05,5.7700000000000005,22.28,3.8613518197573655,null,159.76,22.380000000000003,137.38,6.1385165326184081]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,0.37000000000000011,6.5836298932384366E-2,null,83.05,51.71,31.339999999999996,0.60607232643589237,null,null,13.73,8.3800000000000008,5.35,0.63842482100238651,null,94.61,59.58,35.03,0.58794897616649888]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,165.70999999999998,"N.M.",null,352.69,37.26,315.43,8.4656468062265162,null,null,306.35000000000002,12.81,293.54000000000002,"N.M.",null,392.3,37.26,355.04,9.5287171229200229]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,14.71,1.1519185591229446,null,98.12,26.44,71.680000000000007,2.7110438729198187,null,null,41.79,23.77,18.02,0.75809844341607069,null,98.12,26.44,71.680000000000007,2.7110438729198187]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,143.57,1.3508656379375235,null,2025.64,745.23,1280.4100000000001,1.7181407082377254,null,null,1420.32,225.08,1195.24,5.3102896747822994,null,2144.15,773.4,1370.75,1.7723687613136798]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,5.01,"N.M.",null,72.11,122.42,-50.31,-0.41096226106845291,null,null,11.620000000000001,0,11.620000000000001,"N.M.",null,114.41,122.42,-8.0100000000000051,-6.5430485214834216E-2]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,20.68,"N.M.",null,246.59,7.13,239.46,"N.M.",null,null,226.42000000000002,0,226.42000000000002,"N.M.",null,246.59,7.13,239.46,"N.M."]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,29.359999999999996,"N.M.",null,42.39,12.73,29.66,2.3299293008641007,null,null,34.78,5.8100000000000005,28.97,4.9862306368330458,null,44.38,12.73,31.650000000000002,2.4862529457973293]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,5.47,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M.",null,null,42.46,1.1000000000000001,41.36,"N.M.",null,97.72,8.5299999999999994,89.19,"N.M."]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,133.68,"N.M.",null,3287.98,105.89,3182.09,"N.M.",null,null,748.39,0,748.39,"N.M.",null,3287.98,105.89,3182.09,"N.M."]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,0,0,null,178.87,0,178.87,"N.M.",null,null,18.72,0,18.72,"N.M.",null,178.87,0,178.87,"N.M."]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,31.82,"N.M.",null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801,null,null,304.11,175.53,128.58000000000001,0.73252435481114342,null,621.20000000000005,263.04000000000002,358.16,1.3616180048661801]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,-20.399999999999999,-0.93879429360331335,null,608.1,84.36,523.74,6.208392603129445,null,null,1.33,81.260000000000005,-79.930000000000007,-0.98363278365739604,null,608.1,93.34,514.76,5.5148917934433248]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,-2.09,"N.M.",null,52.02,13.71,38.31,2.7943107221006565,null,null,21.68,10.61,11.07,1.0433553251649388,null,58.040000000000006,14.71,43.330000000000005,2.945615227736234]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,0.01,"N.M.",null,9.98,0,9.98,"N.M.",null,null,9.98,0,9.98,"N.M.",null,9.98,0,9.98,"N.M."]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,64837.8,0.75374805918401799,null,-187918.6,-287224.33,99305.73000000001,0.34574275097099194,null,null,-67589.540000000008,-139294.79,71705.25,0.51477338097139169,null,-599005.32999999996,-343412.59,-255592.73999999993,-0.74427306232424362]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,11279,0.33389579632918887,null,-407304,-424335,17031,4.0135741807769805E-2,null,null,-88924,-95568,6644,6.952117863720074E-2,null,-440066,-453049,12983,2.8656944392328423E-2]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,-0.01,"N.M.",null,0.05,0.01,0.04,4,null,null,0.01,0.01,0,0,null,0.05,0.01,0.04,4]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,38.1,"N.M.",null,-1702.51,-301.18,-1401.33,-4.6527989906368283,null,null,0,-308.83,308.83,"N.M.",null,-1842.19,-3891.87,2049.6799999999998,0.52665685133367757]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,24472.760000000002,0.6404649140965688,null,-507517.86,-619572.36,112054.5,0.18085780973186086,null,null,-108259.3,-162860.01,54600.710000000006,0.33526161517489778,null,-556971.31999999995,-755284.25,198312.93000000005,0.26256727847826833]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,-29090.26999999999,-0.17438556932942981,null,2137661.0920000002,3753205.1,{"$f":"+K1637-L1637","v":-1615544.0079999999},{"$f":"IF(L1637<0,IF(M1637=0,0,IF(OR(L1637=0,K1637=0),\"N.M.\",IF(ABS(M1637/L1637)>=10,\"N.M.\",M1637/(-L1637)))),IF(M1637=0,0,IF(OR(L1637=0,K1637=0),\"N.M.\",IF(ABS(M1637/L1637)>=10,\"N.M.\",M1637/L1637))))","v":-0.43044383798796393},null,null,662086.22499999998,1664181.65,{"$f":"+Q1637-R1637","v":-1002095.4249999999},{"$f":"IF(R1637<0,IF(S1637=0,0,IF(OR(R1637=0,Q1637=0),\"N.M.\",IF(ABS(S1637/R1637)>=10,\"N.M.\",S1637/(-R1637)))),IF(S1637=0,0,IF(OR(R1637=0,Q1637=0),\"N.M.\",IF(ABS(S1637/R1637)>=10,\"N.M.\",S1637/R1637))))","v":-0.60215507423723846},null,3578305.4620000003,4404142.37,{"$f":"+V1637-W1637","v":-825836.90799999982},{"$f":"IF(W1637<0,IF(X1637=0,0,IF(OR(W1637=0,V1637=0),\"N.M.\",IF(ABS(X1637/W1637)>=10,\"N.M.\",X1637/(-W1637)))),IF(X1637=0,0,IF(OR(W1637=0,V1637=0),\"N.M.\",IF(ABS(X1637/W1637)>=10,\"N.M.\",X1637/W1637))))","v":-0.18751367204325864}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,-672578.5,-0.87455113456937561,null,-379158.49,654919.82999999996,-1034078.32,-1.5789387840035323,null,null,104163.05,772934.39,-668771.34,-0.86523687993750664,null,-582136.28,640528.26,-1222664.54,-1.9088377771185303]
["%,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,0,0,0,0,null,6.8100000000000005,0.65,6.16,9.476923076923077]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,30.310000000000002,"N.M.",null,272.76,111.9,160.85999999999999,1.4375335120643429,null,null,104.13,56.08,48.05,0.85681169757489295,null,329.38,111.9,217.48,1.9435210008936548]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,-3657.63,-2.0049718245006249,null,8739.51,16786.77,-8047.26,-0.47938108403224683,null,null,1528.31,2519.34,-991.0300000000002,-0.3933688982034978,null,8726.14,17846.2,-9120.0600000000013,-0.51103652318140558]
["%,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,76986.850000000006,26506.21,50480.640000000007,1.9044835153724358,null,999397.86,1000027.78,-629.92000000004191,-6.2990250130855554E-4,null,null,230535.5,211394.59,19140.910000000003,9.0545883884729519E-2,null,1091842.05,1089553.32,2288.7299999999814,2.1006131209806065E-3]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,28295.010000000009,0.17331140118497307,null,1923116.63,1687157.28,235959.34999999986,0.13985616681806917,null,null,572206.24,488067.34,84138.899999999965,0.17239199000695266,null,2080852.0399999998,1835639.77,245212.26999999979,0.13358409095701809]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,192.38,"N.M.",null,-94.77,13.3,-108.07,-8.125563909774435,null,null,0,-99.83,99.83,"N.M.",null,-65.259999999999991,-159.85,94.59,0.59174225836721928]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,-76525.119999999995,-0.26110841842588289,null,145985.67000000001,596684.57999999996,-450698.90999999992,-0.75533862463816304,null,null,294400.38,271434.76,22965.619999999995,8.4608249879271152E-2,null,144773.1,682350.51599999995,-537577.41599999997,-0.78783177178692132]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,-1412.24,-0.92901358418577107,null,6494.92,23988.66,-17493.739999999998,-0.72925040414929376,null,null,1662.04,3809.89,-2147.85,-0.56375643391279018,null,9477.49,25689.66,-16212.17,-0.63107763979749054]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,20277.2,1.0202842195886399,null,-93623.66,-192030.17,98406.510000000009,0.5124533816743484,null,null,-14173.66,-58441.950000000004,44268.290000000008,0.75747455380937845,null,-104203.08,-214175.04,109971.96,0.51346767578518959]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,10028.94,"N.M.",null,12248.6,2327.73,9920.8700000000008,4.2620364045658219,null,null,10675.74,632.01,10043.73,"N.M.",null,12433.86,2711.59,9722.27,3.5854498652082358]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,0,0,null,0,86.33,-86.33,"N.M.",null,null,0,62.1,-62.1,"N.M.",null,0,86.33,-86.33,"N.M."]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,1167.6100000000001,0.90023901310717047,null,20549.59,26338.799999999999,-5789.2099999999991,-0.21979778881346149,null,null,5935.21,5699.95,235.26000000000022,4.1274046263563756E-2,null,24538.35,24884.649999999998,-346.29999999999927,-1.3916209390126014E-2]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,12276.429999999993,7.646757825334756E-2,null,1901027.47,1942984.19,-41956.719999999972,-2.1593958518005222E-2,null,null,518462.04000000004,517032.23000000004,1429.8099999999977,2.7654175446664079E-3,null,2061571.72,2104649.5699999998,-43077.84999999986,-2.0467944219331423E-2]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,851.27000000000044,7.7226777852470202E-2,null,131767.54,119775.55,11991.990000000005,0.10012051708382892,null,null,36650.15,29530.55,7119.6000000000022,0.24109269891688445,null,142752.54,131549.78,11202.760000000009,8.5159853555057327E-2]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,103675.66999999998,0.27510840541166776,null,5158196.22,4437722.07,720474.14999999944,0.16235224708427931,null,null,1435133.54,1148859.52,286274.02,0.24918104869775551,null,5965927.9100000001,4846624.78,1119303.1299999999,0.23094487005036932]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,0,0,null,0,0,0,0,null,null,-3.56,0,-3.56,"N.M.",null,0,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,74073.23000000001,1.9611044717162665,null,399288.95,370458.18,28830.770000000019,7.7824627870276802E-2,null,null,108878.57,822.44,108056.13,"N.M.",null,435025.56,419541.18,15484.380000000005,3.6907890662842689E-2]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,3737.3600000000006,0.30169415179800313,null,169092.48000000001,155011.84,14080.640000000014,9.0835900018992194E-2,null,null,48279.37,39498.050000000003,8781.32,0.2223228741672057,null,182507.24000000002,170486.74,12020.500000000029,7.050694969004645E-2]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,986.36,{"$f":"IF(G1660<0,IF(H1660=0,0,IF(OR(G1660=0,F1660=0),\"N.M.\",IF(ABS(H1660/G1660)>=10,\"N.M.\",H1660/(-G1660)))),IF(H1660=0,0,IF(OR(G1660=0,F1660=0),\"N.M.\",IF(ABS(H1660/G1660)>=10,\"N.M.\",H1660/G1660))))","v":2.2049447847275001},null,5234.5,1608.24,3626.26,2.2548002785653884,null,null,2377.09,-5312.17,7689.26,1.4474800317007928,null,5682.34,1634.71,4047.63,2.4760538566473564]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,-3343.2500000000005,-0.7819973943166163,null,9428.5400000000009,17352.72,-7924.18,-0.4566534814138648,null,null,2872.12,9380.67,-6508.55,-0.69382570754540984,null,9507.9600000000009,17926.88,-8418.92,-0.46962550092375249]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,-1403.6800000000003,-0.18228308367584137,null,69265.58,84706.040000000008,-15440.460000000006,-0.18228286908466038,null,null,18890.61,23101.65,-4211.0400000000009,-0.18228308367584137,null,76966.13,93160.37000000001,-16194.240000000005,-0.17383185575583268]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,-31425.690000000002,-0.16460117892187417,null,1863909.05,1722016.4300000002,141892.61999999988,8.2399109281436914E-2,null,null,542298.98,514090.77,28208.209999999963,5.4870096189433552E-2,null,1999703.71,1923984.7500000002,75718.95999999973,3.935528075261497E-2]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,0,0,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,5974.33,22781.010000000002,-16806.68,-0.73774955544113274,null,null,1629.3600000000001,6213,-4583.6399999999994,-0.73774987928536928,null,8045.33,22942.880000000001,-14897.550000000001,-0.64933216753955914]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,181.71000000000004,0.5628659046557013,null,5549.9400000000005,3543.65,2006.2900000000004,0.56616483004811435,null,null,1513.6200000000001,968.49,545.13000000000011,0.5628659046557013,null,5872.77,3620.36,2252.4100000000003,0.62215083582848119]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,4790.8699999999953,1.9579191662724274E-2,null,-2638911.5499999998,-2572878.11,-66033.439999999944,-2.566520339356455E-2,null,null,-719703.15,-734075.76,14372.609999999986,1.9579191662724274E-2,null,-2883603.4699999997,-2887658.9899999998,4055.5200000000186,1.4044317608292172E-3]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,32662.42,0.26716836502866526,null,-986295.88,-902393.46,-83902.420000000042,-9.2977646358385665E-2,null,null,-320344.03000000003,-264922.28000000003,-55421.75,-0.2092000340628202,null,-1063581.3999999999,-1004326.11,-59255.289999999921,-5.9000049296736815E-2]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,{"$f":"+F1669-G1669","v":48783.949999999953},0.15176834695902375,null,-2902846.58,-2437349.0300000003,-465497.54999999981,-0.19098518278278748,null,null,-974947.05,-701867.4,-273079.65000000002,-0.38907584253093963,null,-3104404.08,-2721156.95,-383247.12999999989,-0.1408397740527241]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,16997.330000000002,0.17176534502114008,null,-814144.09,-764013.41,-50130.679999999935,-6.5614921601964984E-2,null,null,-273917.16000000003,-247287.56,-26629.600000000035,-0.10768677567120657,null,-870685.12,-854739.53,-15945.589999999967,-1.8655496136934215E-2]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,13280.960000000001,0.82090790301624761,null,-35150.5,-97067.42,61916.92,0.63787540659883613,null,null,-10269.16,-35718.26,25449.100000000002,0.71249551349925777,null,-44647.37,-111254.23999999999,66606.87,0.59869062069005186]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,11699.25,0.23384249638270438,null,-485605.36,-432862.44,-52742.919999999984,-0.12184683891723196,null,null,-146689.1,-131152.69,-15536.410000000003,-0.11846047534366244,null,-516076.27999999997,-489245.57,-26830.709999999963,-5.4840987114098884E-2]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,-34113.170000000013,-0.28154036051974246,null,75915.53,-23567.010000000002,99482.540000000008,4.221262688817971,null,null,170763.47,116039.49,54723.979999999996,0.47159790171432153,null,32195.32,160052.71,-127857.38999999998,-0.79884551782971991]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,-18051.68,"N.M.",null,0,198568.48,-198568.48,"N.M.",null,null,0,54155.040000000001,-54155.040000000001,"N.M.",null,18050.27,216620.16,-198569.89,-0.91667317575612539]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,-1685194.13,-1.1418921310673393,null,-2303434.42,-1943882.79,-359551.62999999989,-0.1849656943564997,null,null,-628209.39,791856.24,-1420065.63,-1.7933376770510767,null,-4332823.92,-2260490,-2072333.92,-0.91676314427402905]
["%,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,13564.61,13352.89,211.72000000000116,1.5855743588092254E-2,null,150157.18,148971.36000000002,1185.8199999999779,7.9600535297521466E-3,null,null,40553.629999999997,42440.69,-1887.0600000000049,-4.4463461833443442E-2,null,163515.22999999998,160670,2845.2299999999814,1.7708533017987062E-2]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,-1972.6200000000001,-0.99831978703806801,null,9654.7100000000009,10791.45,-1136.7399999999998,-0.10533709557103074,null,null,-111.14,4599.71,-4710.8500000000004,-1.0241623928465056,null,12547.830000000002,11230.25,1317.5800000000017,0.11732419135816226]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,4.37,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M.",null,null,0,4137.83,-4137.83,"N.M.",null,0,4346.5200000000004,-4346.5200000000004,"N.M."]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,57070.53,0.40761350970185423,null,2000428.16,2481765.0300000003,-481336.87000000034,-0.19394941268875898,null,null,535753.47,384982.48,150770.99,0.39163078278263469,null,2520675.6799999997,2733084.49,-212408.81000000052,-7.7717615674589152E-2]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,662.69999999999982,0.54786253420523945,null,89290.51,20651.95,68638.559999999998,3.3235873609998086,null,null,26399.89,6703.6,19696.29,2.9381660600274477,null,90220.75,21074.82,69145.929999999993,3.2809736927764979]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,9512.8300000000017,0.11976052502703569,null,921317.23,871763.36,49553.869999999995,5.6843258473262742E-2,null,null,266834.78999999998,238296.30000000002,28538.489999999962,0.11976052502703551,null,1000749.33,950863.83,49885.5,5.246334798537873E-2]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,3889.4400000000005,3.2412000000000005,null,20307.7,25513.89,-5206.1899999999987,-0.2040531647663292,null,null,11063.18,9599.99,1463.1900000000005,0.15241578376644149,null,26307.71,36713.879999999997,-10406.169999999998,-0.28343966913875623]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,-2478.6899999999996,-0.45870237059792357,null,28461.53,25665.31,2796.2199999999975,0.10894939511737818,null,null,11775.03,5665.31,6109.72,1.0784440745519663,null,28461.53,29665.31,-1203.7800000000025,-4.057870961065306E-2]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,-14006.49,-0.93464207116804143,null,3549.29,39288.270000000004,-35738.980000000003,-0.90966031337088649,null,null,2372.5300000000002,20060.73,-17688.2,-0.88173261890270205,null,3758.62,39351.280000000006,-35592.660000000003,-0.90448544494613636]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M.",null,null,0,0,0,0,null,-1682.5900000000001,0,-1682.5900000000001,"N.M."]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,0,0,null,625,0,625,"N.M.",null,null,0,0,0,0,null,625,0,625,"N.M."]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,-20.68,"N.M.",null,182.68,0,182.68,"N.M.",null,null,182.68,0,182.68,"N.M.",null,182.68,0,182.68,"N.M."]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,1.1300000000000001,"N.M.",null,22491.170000000002,12539.43,9951.7400000000016,0.79363575537325071,null,null,6645.9800000000005,0,6645.9800000000005,"N.M.",null,26817.670000000002,16752.669999999998,10065.000000000004,0.60079975311398148]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,2000.14,2.5734541056586293,null,11455.27,6285.54,5169.7300000000005,0.82247985057767514,null,null,6564.47,1001.91,5562.56,5.5519557644898248,null,11487.53,7190.8,4296.7300000000005,0.59753156811481345]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,-14123.079999999998,-0.47379292182947502,null,291695.87699999998,262417.71000000002,29278.166999999958,0.11157085015336791,null,null,113410.11,63086.12,50323.99,0.79770304466339026,null,322674.07699999999,302566.77,20107.306999999972,6.6455767763260884E-2]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,5856.2309999999998,1.9117080973444105,null,85416.013000000006,86399.578999999998,-983.56599999999162,-1.1383921211004878E-2,null,null,34672.49,15428,19244.489999999998,1.2473742546020221,null,87472.243000000002,76090.519,11381.724000000002,0.14958136900078184]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,-44.54,"N.M.",null,17.89,628.86,-610.97,-0.97155169672105079,null,null,0,72.17,-72.17,"N.M.",null,14.64,716.55,-701.91,-0.97956876700858286]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,0,0,null,32743.88,120525.32,-87781.440000000002,-0.72832364187043852,null,null,1393.65,4280.45,-2886.7999999999997,-0.67441507318155802,null,32743.88,121899.16,-89155.28,-0.73138551570002608]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,-63994.16,-0.77214614682009652,null,227189.18,247501,-20311.820000000007,-8.2067628009583823E-2,null,null,76769.790000000008,106823.92,-30054.12999999999,-0.28134269927559286,null,237278.57,257001.72,-19723.149999999994,-7.6743260706582023E-2]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,-643.33000000000084,-7.4513737431533E-2,null,16790.38,16633.71,156.67000000000189,9.4188247841282494E-3,null,null,10390.380000000001,10233.710000000001,156.67000000000007,1.5309208488417207E-2,null,17590.38,17333.71,256.67000000000189,1.4807562835653874E-2]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,-791.65000000000009,-0.18494334773975005,null,43386.6,48291.61,-4905.010000000002,-0.10157064550136145,null,null,10485.81,12900.48,-2414.67,-0.18717675621372229,null,47660.299999999996,52798.8,-5138.5000000000073,-9.7322287627749249E-2]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,-1470.71,-1.0228393387441146,null,3530.58,23140.11,-19609.53,-0.84742596297078965,null,null,1014.74,5184.8,-4170.0600000000004,-0.80428560407344551,null,5528.05,24724.560000000001,-19196.510000000002,-0.77641462578100484]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,14931.199999999997,0.14964695477888154,null,301720.69,859705.04,-557984.35000000009,-0.64904161780882441,null,null,182231.5,295723.18,-113491.68,-0.38377674688876262,null,492876.29000000004,1003183.8300000001,-510307.54000000004,-0.50868796399957927]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,-3159.2800000000007,-0.6834910119919434,null,17610.23,12733.43,4876.7999999999993,0.38299185686810222,null,null,4874.7,11174.92,-6300.22,-0.56378211208670848,null,18982.46,12718.23,6264.23,0.49253944927871252]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,-380.17,"N.M.",null,0,4169.3100000000004,{"$f":"+K1701-L1701","v":-4169.3100000000004},{"$f":"IF(L1701<0,IF(M1701=0,0,IF(OR(L1701=0,K1701=0),\"N.M.\",IF(ABS(M1701/L1701)>=10,\"N.M.\",M1701/(-L1701)))),IF(M1701=0,0,IF(OR(L1701=0,K1701=0),\"N.M.\",IF(ABS(M1701/L1701)>=10,\"N.M.\",M1701/L1701))))","v":"N.M."},null,null,0,1144.03,{"$f":"+Q1701-R1701","v":-1144.03},{"$f":"IF(R1701<0,IF(S1701=0,0,IF(OR(R1701=0,Q1701=0),\"N.M.\",IF(ABS(S1701/R1701)>=10,\"N.M.\",S1701/(-R1701)))),IF(S1701=0,0,IF(OR(R1701=0,Q1701=0),\"N.M.\",IF(ABS(S1701/R1701)>=10,\"N.M.\",S1701/R1701))))","v":"N.M."},null,372.92,4539.1100000000006,{"$f":"+V1701-W1701","v":-4166.1900000000005},{"$f":"IF(W1701<0,IF(X1701=0,0,IF(OR(W1701=0,V1701=0),\"N.M.\",IF(ABS(X1701/W1701)>=10,\"N.M.\",X1701/(-W1701)))),IF(X1701=0,0,IF(OR(W1701=0,V1701=0),\"N.M.\",IF(ABS(X1701/W1701)>=10,\"N.M.\",X1701/W1701))))","v":-0.91784292515493127}]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,-101619.14,"N.M.",null,0,1041987.76,-1041987.76,"N.M.",null,null,0,242584.58000000002,-242584.58000000002,"N.M.",null,76215.97,1121117.3700000001,-1044901.4000000001,-0.93201784929975706]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,-71623.72,"N.M.",null,0,883727.46,-883727.46,"N.M.",null,null,0,243016.11000000002,-243016.11000000002,"N.M.",null,55958.239999999998,971936.65999999992,-915978.41999999993,-0.94242604245424799]
["%,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,-395.16,395.16,"N.M.",null,0,4323.3900000000003,-4323.3900000000003,"N.M.",null,null,0,-939.88,939.88,"N.M.",null,789.32,4838.8,-4049.48,-0.83687691163098288]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,1850.49,"N.M.",null,14296.24,0,14296.24,"N.M.",null,null,5563.13,0,5563.13,"N.M.",null,14296.24,0,14296.24,"N.M."]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,66311.990000000005,"N.M.",null,760812.74,0,760812.74,"N.M.",null,null,228813.44,0,228813.44,"N.M.",null,760812.74,0,760812.74,"N.M."]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,6519.3600000000006,"N.M.",null,102271.7,0,102271.7,"N.M.",null,null,25338.73,0,25338.73,"N.M.",null,102271.7,0,102271.7,"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,44624772.251999959,37575768.919999994,7049003.331999965,0.18759438687755178,null,457302993.11900026,422103754.0789997,35199239.040000558,8.3390016553638063E-2,null,null,102163510.57700007,115163252.14999995,-12999741.57299988,-0.11288098703627905,null,490039632.55900025,444642643.19499964,45396989.364000618,0.10209769588854213]
[null,null,null,null," "]

{"sheet":"O&M QRT","index":3,"n_rows":862,"n_cols":25,"rows_kept":862,"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,"November 2025",null,null,null,"As of: Nov 2025",null,null,null,null,"As of: Nov 2025",null,null,null,null,null,"As of: Nov 2025",null,null,null,null,"As of: Nov 2025"]
[null,"Run Date: 12/06/2025  06:42 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,428464.07,319519.15000000002,{"$f":"+F11-G11","v":108944.91999999998},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":0.34096522853168576},null,3967778.99,4099671.34,{"$f":"+K11-L11","v":-131892.34999999963},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":-3.2171444748056229E-2},null,null,1169675.26,931441.41,{"$f":"+Q11-R11","v":238233.84999999998},{"$f":"IF(AND(Q11=0,R11=0),\"\",IF(OR(Q11=0,R11=0),100%,(+S11/R11)))","v":0.25576901288938825},null,4295032.37,4521466.6499999994,{"$f":"+V11-W11","v":-226434.27999999933},{"$f":"IF(AND(V11=0,W11=0),\"\",IF(OR(V11=0,W11=0),100%,(+X11/W11)))","v":-5.007982973843219E-2}]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,1,null,41.08,0,41.08,1,null,null,41.08,0,41.08,1,null,41.08,0,41.08,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,-3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,68443.156192800496,null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,33.801795241693569,null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,1,null,-1044148.64,-1195602.1200000001,151453.4800000001,-0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,-0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,-0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-19725.080000000002,19725.080000000002,1]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,2124.87,0,2124.87,1,null,null,579.51,0,579.51,1,null,2124.87,0,2124.87,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509",2,"Steam Power Generation - Operation (500-509)","o",null,17075811.529999997,12128070.829999996,4947740.7000000011,0.40795776750917956,null,145165184.56600001,136801925.72999999,8363258.8360000253,6.1134072428967304E-2,null,null,33804863.869999997,27421142.899999995,6383720.9700000025,0.23280287744680414,null,159613350.48600003,143573256.58000001,16040093.906000018,0.11172062463500901]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,{"$f":"+F43-G43","v":0},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":""},null,180.33,0,{"$f":"+K43-L43","v":180.33},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":1},null,null,180.33,0,{"$f":"+Q43-R43","v":180.33},{"$f":"IF(AND(Q43=0,R43=0),\"\",IF(OR(Q43=0,R43=0),100%,(+S43/R43)))","v":1},null,180.33,0,{"$f":"+V43-W43","v":180.33},{"$f":"IF(AND(V43=0,W43=0),\"\",IF(OR(V43=0,W43=0),100%,(+X43/W43)))","v":1}]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,-1.41,1.41,1,null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,-0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,-5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,-0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,1,null,48773.75,0,48773.75,1,null,null,15630.7,0,15630.7,1,null,48773.75,0,48773.75,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,1,null,5225.92,0,5225.92,1,null,null,2570.02,0,2570.02,1,null,5225.92,0,5225.92,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,1072958.73,1802065.4799999997,-729106.74999999977,-0.4045950372458163,null,20071976.600000005,21132151.91,-1060175.3099999949,-5.0168828736192578E-2,null,null,5525288.8299999991,7524326.7700000005,-1999037.9400000013,-0.26567665136106272,null,21377820.890000004,22339030.089999996,-961209.1999999918,-4.3028242324194478E-2]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,1,null,41.08,0,41.08,1,null,null,41.08,0,41.08,1,null,41.08,0,41.08,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,-3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,68443.156192800496,null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,33.801795241693569,null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,1,null,-1044148.64,-1195602.1200000001,151453.4800000001,-0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,-0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,-0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F75-G75","v":0},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":""},null,0,0,{"$f":"+K75-L75","v":0},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":""},null,null,0,0,{"$f":"+Q75-R75","v":0},{"$f":"IF(AND(Q75=0,R75=0),\"\",IF(OR(Q75=0,R75=0),100%,(+S75/R75)))","v":""},null,0,-19725.080000000002,{"$f":"+V75-W75","v":19725.080000000002},{"$f":"IF(AND(V75=0,W75=0),\"\",IF(OR(V75=0,W75=0),100%,(+X75/W75)))","v":1}]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,0,"",null,0,367.46,-367.46,1,null,null,0,0,0,"",null,0,489.34,-489.34,1]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,2124.87,0,2124.87,1,null,null,579.51,0,579.51,1,null,2124.87,0,2124.87,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,"",null,180.33,0,180.33,1,null,null,180.33,0,180.33,1,null,180.33,0,180.33,1]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,-1.41,1.41,1,null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,-0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,-5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,-0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,1,null,48773.75,0,48773.75,1,null,null,15630.7,0,15630.7,1,null,48773.75,0,48773.75,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,1,null,5225.92,0,5225.92,1,null,null,2570.02,0,2570.02,1,null,5225.92,0,5225.92,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,18148770.260000002,13930136.309999997,4218633.9500000048,0.30284225912215829,null,165237161.16600001,157934077.63999999,7303083.5260000229,4.6241340913434188E-2,null,null,39330152.700000003,34945469.670000002,4384683.0300000012,0.12547214478459751,null,180991171.37599999,165912286.67000002,15078884.70599997,9.0884677733312866E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525",5,"Nuclear Power Generation - Operation (517-525)","o",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,1,null,21.36,0,21.36,1,null,null,21.36,0,21.36,1,null,21.36,0,21.36,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533",6,"Nuclear Power Generation - Maintenance (528-532)","m",null,7.37,0,7.37,1,null,21.55,0,21.55,1,null,null,21.36,0,21.36,1,null,21.55,0,21.55,1]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,1,null,21.36,0,21.36,1,null,null,21.36,0,21.36,1,null,21.36,0,21.36,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533",7,"Total Power Production Expenses - Nuclear Power",null,null,7.37,0,7.37,1,null,21.55,0,21.55,1,null,null,21.36,0,21.36,1,null,21.55,0,21.55,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540",8,"Hydraulic Power Generation - Operation (535-540.1)","o",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545",9,"Hydraulic Power Generation - Maintenance (541-545.1)","m",null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545",10,"Total Power Production Expenses - Hydraulic Power",null,null,0,0,{"$f":"+F107-G107","v":0},{"$f":"IF(AND(F107=0,G107=0),\"\",IF(OR(F107=0,G107=0),100%,(+H107/G107)))","v":""},null,0,0,{"$f":"+K107-L107","v":0},{"$f":"IF(AND(K107=0,L107=0),\"\",IF(OR(K107=0,L107=0),100%,(+M107/L107)))","v":""},null,null,0,0,{"$f":"+Q107-R107","v":0},{"$f":"IF(AND(Q107=0,R107=0),\"\",IF(OR(Q107=0,R107=0),100%,(+S107/R107)))","v":""},null,0,0,{"$f":"+V107-W107","v":0},{"$f":"IF(AND(V107=0,W107=0),\"\",IF(OR(V107=0,W107=0),100%,(+X107/W107)))","v":""}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,149.61000000000001,0,null,null,null,1143.1600000000001,0,null,null,null,null,425.68,0,null,null,null,1143.1600000000001,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,null,null,null,4.33,0,null,null,null,null,2.2600000000000002,0,null,null,null,4.33,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584,N5585","10.1","Solar Generation – Operation (558.1-558.5)","o",null,151.87,0,null,null,null,1147.49,0,null,null,null,null,427.94,0,null,null,null,1147.49,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-1.6300000000000001,0,null,null,null,1,0,null,null,null,null,1,0,null,null,null,1,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586,N5587,N5588,N5589,N55810,N55811,N55812","10.2","Solar Generation – Maintenance (558.6-558.12)","m",null,-1.6300000000000001,0,null,null,null,1,0,null,null,null,null,1,0,null,null,null,1,0]
[null,"10.3","Total Power Production Expenses – Solar",null,null,{"$f":"F110+F112","v":150.24}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,null,null,null,7754.85,0,null,null,null,null,2391.2600000000002,0,null,null,null,7754.85,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,null,null,null,382.8,0,null,null,null,null,-384.71000000000004,0,null,null,null,382.8,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,null,null,null,18.48,0,null,null,null,null,-78.78,0,null,null,null,18.48,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817","10.4","Wind Generation – Operation (558.13-558.17)","o",null,933.28000000000009,0,null,null,null,8156.13,0,null,null,null,null,1927.7700000000002,0,null,null,null,8156.13,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818,N55819,N55820,N55821,N55822,N55823,N55824","10.5","Wind Generation – Maintenance (558.18-558.24)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.6","Total Power Production Expenses – Wind",null,null,{"$f":"F117+F119","v":933.28000000000009}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5590","10.7","Other Renewable Generation – Operation (559.1-559.5)","o",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N559","10.8","Other Renewable Generation – Maintenance (559.6-559.16)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.9","Total Power Production Expenses – Other Renewable",null,null,{"$f":"F121+F122","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F124-G124","v":0},{"$f":"IF(AND(F124=0,G124=0),\"\",IF(OR(F124=0,G124=0),100%,(+H124/G124)))","v":""},null,0.01,0,{"$f":"+K124-L124","v":0.01},{"$f":"IF(AND(K124=0,L124=0),\"\",IF(OR(K124=0,L124=0),100%,(+M124/L124)))","v":1},null,null,0.01,0,{"$f":"+Q124-R124","v":0.01},{"$f":"IF(AND(Q124=0,R124=0),\"\",IF(OR(Q124=0,R124=0),100%,(+S124/R124)))","v":1},null,0.01,0,{"$f":"+V124-W124","v":0.01},{"$f":"IF(AND(V124=0,W124=0),\"\",IF(OR(V124=0,W124=0),100%,(+X124/W124)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,0,0,"",null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550",11,"Other Power Generation - Operation (546-550.1)","o",null,0,0,0,"",null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,0,0.01,1,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,0,0,0,"",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,0,0,0,"",null,-1637.46,1637.46,-3274.92,-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-554",13,"Total Power Production Expenses - Other Power",null,null,0,0,0,"",null,0.01,1637.46,-1637.45,-0.99999389298059194,null,null,0.01,0,0.01,1,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,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,1,null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,-17.075718654434251,null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,-2031.2132414922567,null,662209.18000000005,-13428.53,675637.71000000008,-50.313601712175497,null,null,457070.7,-1668.82,458739.52,-274.88855598566653,null,435998.71000000008,-14517.300000000001,450516.01000000007,-31.033044023337677]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,-1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,1,null,92520.62,0,92520.62,1,null,null,92805.89,0,92805.89,1,null,92520.62,0,92520.62,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,893805.54,-893805.54,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,-8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,-0.1115601563254849]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550",15,"Purchased Power (555)",null,null,10797033.450000005,8957934.6699999999,1839098.7800000049,0.20530388395877919,null,131134883.83000003,98981230.090000004,32153653.740000024,0.32484597040028584,null,null,32648508.27,32883350.95000001,-234842.68000001088,-7.141689432962452E-3,null,139752884.93000001,111748437.41999999,28004447.51000002,0.2506025869940976]
[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,4707.01,6743.02,{"$f":"+F160-G160","v":-2036.0100000000002},{"$f":"IF(AND(F160=0,G160=0),\"\",IF(OR(F160=0,G160=0),100%,(+H160/G160)))","v":-0.3019433428938369},null,46582.48,63520.11,{"$f":"+K160-L160","v":-16937.629999999997},{"$f":"IF(AND(K160=0,L160=0),\"\",IF(OR(K160=0,L160=0),100%,(+M160/L160)))","v":-0.26664988457985977},null,null,13948.800000000001,20645.55,{"$f":"+Q160-R160","v":-6696.7499999999982},{"$f":"IF(AND(Q160=0,R160=0),\"\",IF(OR(Q160=0,R160=0),100%,(+S160/R160)))","v":-0.32436772088900506},null,52937.64,67697.320000000007,{"$f":"+V160-W160","v":-14759.680000000008},{"$f":"IF(AND(V160=0,W160=0),\"\",IF(OR(V160=0,W160=0),100%,(+X160/W160)))","v":-0.21802458354333681}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560",16,"System Control and Load Dispatching (556)",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720700.28000000014,747667.33000000007,-26967.04999999993,-3.6068247090587639E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,772039.74000000011,792886.19000000006,-20846.449999999953,-2.6291856590414258E-2]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,1,null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,-17.075718654434251,null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,-2031.2132414922567,null,662209.18000000005,-13428.53,675637.71000000008,-50.313601712175497,null,null,457070.7,-1668.82,458739.52,-274.88855598566653,null,435998.71000000008,-14517.300000000001,450516.01000000007,-31.033044023337677]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,-1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,1,null,92520.62,0,92520.62,1,null,null,92805.89,0,92805.89,1,null,92520.62,0,92520.62,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,893805.54,-893805.54,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,-8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,-0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,10866501.760000005,9018136.709999999,1848365.0500000063,0.20496085937025083,null,131902166.59000005,99792417.530000016,32109749.060000032,0.3217654192047914,null,null,32859220.52,33073550.930000011,-214330.41000001132,-6.4804172510426975E-3,null,140577862.31,112609020.93000002,27968841.37999998,0.24837123304167577]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,428464.07,319519.15000000002,108944.91999999998,0.34096522853168576,null,3967778.99,4099671.34,-131892.34999999963,-3.2171444748056229E-2,null,null,1169675.26,931441.41,238233.84999999998,0.25576901288938825,null,4295032.37,4521466.6499999994,-226434.27999999933,-5.007982973843219E-2]
["%,V5000002","5000002","Dresden Oper Supervision & Eng",null,null,41.08,0,41.08,1,null,41.08,0,41.08,1,null,null,41.08,0,41.08,1,null,41.08,0,41.08,1]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,0,"",null,64.34,0,64.34,1,null,null,0,0,0,"",null,64.34,0,64.34,1]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5010000","5010000","Fuel",null,null,469001.09,390265.39,78735.700000000012,0.201749122565032,null,7056809.2199999997,5880795.7999999998,1176013.42,0.19997521763976228,null,null,1670474.54,1390201.43,280273.1100000001,0.20160611545335563,null,7524853.4299999997,6915827.21,609026.21999999974,8.8062671536873138E-2]
["%,V5010001","5010001","Fuel Consumed",null,null,8735699.0199999996,8015514.6299999999,720184.38999999966,8.984880238438285E-2,null,66825241.670000002,72181818.680000007,-5356577.0100000054,-7.4209504664146053E-2,null,null,20985340.960000001,14829610.66,6155730.3000000007,0.41509722953171591,null,76840347.290000007,78108593.900000006,-1268246.6099999994,-1.6236966339756364E-2]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,429668.03,398927.76,30740.270000000019,7.7057234623130813E-2,null,3683083.99,3068724.61,614359.38000000035,0.20020023236949905,null,null,1026562,729369.06,297192.93999999994,0.40746578967854752,null,4165149.4600000004,3275604.29,889545.17000000039,0.27156673738511938]
["%,V5010005","5010005","Fuel - Deferred",null,null,2201282,536171,1665111,3.1055596069164499,null,5798662.2400000002,3727036.31,2071625.9300000002,0.55583733500036658,null,null,-1063886,2071337,-3135223,-1.5136228436029482,null,4124850,-1403822.9999999995,5528673,-3.9382977768564853]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,916.08,1944.45,-1028.3699999999999,-0.52887448893003153,null,6025.58,17617.740000000002,-11592.160000000002,-0.65798223835747383,null,null,2516.25,4946.83,-2430.58,-0.49134091933622137,null,7261.8899999999994,17617.740000000002,-10355.850000000002,-0.58780808435134135]
["%,V5010013","5010013","Fuel Survey Activity",null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379,null,null,-229505.30000000002,0,-229505.30000000002,1,null,3906533.13,49281.130000000005,3857252,78.270364336207379]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,295059.16000000003,142901.44,152157.72000000003,1.064773874916866,null,3715504.67,3569511.95,145992.71999999974,4.0899910700677083E-2,null,null,786145.88,1194720.31,-408574.43000000005,-0.34198332997285369,null,3875324.04,4015222.71,-139898.66999999993,-3.4842069818837001E-2]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,3365399.16,49.17,3365349.99,68443.156192800496,null,34291513.109999999,24588075.09,9703438.0199999996,0.39464000270384725,null,null,4954495.51,776387.91,4178107.5999999996,5.3814691679060269,null,37468564.789999999,26841892.140000001,10626672.649999999,0.39589879113492327]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,-75991.460000000006,-2183.5500000000002,-73807.91,33.801795241693569,null,468782.62,664852.78,-196070.16000000003,-0.2949076335365553,null,null,98510.56,73201.070000000007,25309.489999999991,0.34575300606944664,null,428425.75,675294.85,-246869.09999999998,-0.36557231259797107]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,102005.90000000001,125888.53,-23882.62999999999,-0.18971251789182056,null,1275407.7,1262566.33,12841.369999999879,1.0170847815971679E-2,null,null,330031.83,299318.03000000003,30713.799999999988,0.10261259570631273,null,1403113.05,1447015.4500000002,-43902.40000000014,-3.0339966307892659E-2]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,0,-85231.73,85231.73,1,null,-1044148.64,-1195602.1200000001,151453.4800000001,-0.12667548632315914,null,null,-217824.65,-253442.98,35618.330000000016,-0.14053784405470618,null,-1134224.03,-1275604.3700000001,141380.34000000008,-0.11083400411994518]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,488804.4,444712.48,44091.920000000042,9.914702641131197E-2,null,5584477.6699999999,5776880.5999999996,-192402.9299999997,-3.3305678846815651E-2,null,null,1480816.8,1530177.32,-49360.520000000019,-3.2258039218618154E-2,null,6045756.4699999997,6294414.4399999995,-248657.96999999974,-3.950454365060839E-2]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,-35903.75,918760.78,-954664.53,-1.0390784530441102,null,624292.91,2698802.49,-2074509.58,-0.76867780717069067,null,null,386309.27,1557105.65,-1170796.3799999999,-0.75190554988995129,null,624293.12,2789897.91,-2165604.79,-0.77623083706313822]
["%,V5020000","5020000","Steam Expenses",null,null,104244.74,137591.82,-33347.08,-0.24236237299572025,null,1781648.24,1397168.46,384479.78,0.27518498377783307,null,null,427827.99,357553.06,70274.929999999993,0.19654405978234391,null,1884211.43,1520080.42,364131.01,0.23954720106190172]
["%,V5020002","5020002","Urea Expense",null,null,82892.350000000006,115114.25,-32221.899999999994,-0.27991234794997139,null,811865.31,1119690.7,-307825.3899999999,-0.27492002032346963,null,null,242613.23,223341.76,19271.47,8.6286908458140563E-2,null,969969.16,1308603.1299999999,-338633.96999999986,-0.25877514904003013]
["%,V5020004","5020004","Lime-Related Expenses",null,null,260340.62,277619.22000000003,-17278.600000000035,-6.223848622584572E-2,null,2138182.15,1955645.02,182537.12999999989,9.3338580434193463E-2,null,null,693110.28,512975.7,180134.58000000002,0.35115616587686321,null,2458254.02,2153839.19,304414.83000000007,0.14133591375500976]
["%,V5020005","5020005","Polymer expense",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,-19725.080000000002,19725.080000000002,1]
["%,V5050000","5050000","Electric Expenses",null,null,4182.45,9491.08,-5308.63,-0.55932833776556512,null,72273.81,45193.58,27080.229999999996,0.59920524109840367,null,null,13290.48,17914.59,-4624.1100000000006,-0.25811977834826255,null,71500.44,49526.75,21973.690000000002,0.44367316652112249]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,443736.08,373319.78,70416.299999999988,0.18862193693567478,null,4296434.0060000001,5758725.1500000004,-1462291.1440000003,-0.25392619128558347,null,null,1190213.1499999999,1112302.18,77910.969999999972,7.0044787649341814E-2,null,4741072.6859999998,6146241.9700000007,-1405169.2840000009,-0.22862251288814794]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3688.78,4441.55,-752.77,-0.16948362621157029,null,44087.81,46960.51,-2872.7000000000044,-6.1172674657920117E-2,null,null,10759.34,11812.69,-1053.3500000000004,-8.9171052486774843E-2,null,49120.649999999994,51513.47,-2392.820000000007,-4.6450375018417644E-2]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,0,"",null,0,10130,-10130,1,null,null,0,0,0,"",null,0,10130,-10130,1]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F224-G224","v":0},{"$f":"IF(AND(F224=0,G224=0),\"\",IF(OR(F224=0,G224=0),100%,(+H224/G224)))","v":""},null,0,367.46,{"$f":"+K224-L224","v":-367.46},{"$f":"IF(AND(K224=0,L224=0),\"\",IF(OR(K224=0,L224=0),100%,(+M224/L224)))","v":1},null,null,0,0,{"$f":"+Q224-R224","v":0},{"$f":"IF(AND(Q224=0,R224=0),\"\",IF(OR(Q224=0,R224=0),100%,(+S224/R224)))","v":""},null,0,489.34,{"$f":"+V224-W224","v":-489.34},{"$f":"IF(AND(V224=0,W224=0),\"\",IF(OR(V224=0,W224=0),100%,(+X224/W224)))","v":1}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,193.17000000000002,1,null,2124.87,0,2124.87,1,null,null,579.51,0,579.51,1,null,2124.87,0,2124.87,1]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1586.21,3238.11,-1651.9,-0.51014326258218534,null,15565.4,34987.25,-19421.849999999999,-0.55511221945137157,null,null,3890,7973.8600000000006,-4083.8600000000006,-0.51215596963076859,null,18763.04,36822.11,-18059.07,-0.49044093345003859]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,0,"",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,7.65,15.52,-7.8699999999999992,-0.50708762886597936,null,75.55,167.72,-92.17,-0.54954686382065343,null,null,18.760000000000002,38.21,-19.45,-0.50902904998691434,null,90.87,177.07999999999998,-86.20999999999998,-0.4868421052631578]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,79351.77,120200.2,-40848.429999999993,-0.33983662256801567,null,893142.12,1594650.3900000001,-701508.27000000014,-0.43991352236147513,null,null,222111.27000000002,380349.55,-158238.27999999997,-0.41603382993354399,null,975921.94,1698208.84,-722286.90000000014,-0.42532277714441769]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,0,0,0,"",null,180.33,0,180.33,1,null,null,180.33,0,180.33,1,null,180.33,0,180.33,1]
["%,V5110000","5110000","Maintenance of Structures",null,null,79684.100000000006,170027.01,-90342.91,-0.53134446109474021,null,1464814.68,1753615.77,-288801.09000000008,-0.16468892156461393,null,null,357643.57,638168.23,-280524.65999999997,-0.43957791505854182,null,1505662.7,1482283.47,23379.229999999981,1.5772441960780943E-2]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,523082.60000000003,1034360.02,-511277.42,-0.49429348593732381,null,11463109.310000001,13147367.960000001,-1684258.6500000004,-0.12810614680628443,null,null,2554251.46,4933375.6900000004,-2379124.2300000004,-0.4822507709726036,null,12470662.5,13825192.9,-1354530.4000000004,-9.7975515408540909E-2]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,0,"",null,0,0,0,"",null,null,0,-1.41,1.41,1,null,0,0,0,""]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-1962.72,-1525.03,-437.69000000000005,0.28700419008150663,null,-6247.58,-10168.550000000001,3920.9700000000012,-0.38559774992501394,null,null,-2833.9700000000003,-3001.43,167.45999999999958,-5.5793405143548108E-2,null,-6573.78,-10704.800000000001,4131.0200000000013,-0.38590351991629934]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,0,0,null,-640982.21,-604676.53,-36305.679999999935,6.0041490282415844E-2,null,null,-174813.33000000002,-174813.33000000002,0,0,null,-699253.32,-585337.81000000006,-113915.50999999989,0.19461498651522252]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,319399.57,386930.9,-67531.330000000016,-0.17453072370286274,null,5533411.6900000004,3789023.95,1744387.7400000002,0.46037918023716901,null,null,2244242.23,1411059.8599999999,833182.37000000011,0.590465644738842,null,5693540.2200000007,4136063.89,1557476.3300000005,0.3765600269777265]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,3016.8,0,3016.8,1,null,48773.75,0,48773.75,1,null,null,15630.7,0,15630.7,1,null,48773.75,0,48773.75,1]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,934.5,0,934.5,1,null,5225.92,0,5225.92,1,null,null,2570.02,0,2570.02,1,null,5225.92,0,5225.92,1]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,127723.22,150343.49,-22620.26999999999,-0.15045726289844669,null,1310548.5900000001,1462352.49,-151803.89999999991,-0.1038080086970002,null,null,306306.55,339189.61,-32883.06,-9.6945953031992924E-2,null,1383680.6300000001,1793323.6,-409642.97,-0.22842668774336095]
["%,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,""]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,7.37,0,7.37,1,null,21.36,0,21.36,1,null,null,21.36,0,21.36,1,null,21.36,0,21.36,1]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,0,"",null,0.19,0,0.19,1,null,null,0,0,0,"",null,0.19,0,0.19,1]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,0,"",null,0.01,0,0.01,1,null,null,0.01,0,0.01,1,null,0.01,0,0.01,1]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,5071677.3499999996,6995636.3300000001,-1923958.9800000004,-0.27502272691753837,null,103906502.18000001,82097489.409999996,21809012.770000011,0.26564774302761485,null,null,23543458.609999999,28672450.539999999,-5128991.93,-0.17888223131973707,null,110816728.63000001,92205260.709999993,18611467.920000017,0.20184822185510654]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,31536.54,0,31536.54,1,null,192372.87,373078.23,-180705.36,-0.48436318570504633,null,null,95660.83,0,95660.83,1,null,192372.87,449166.55,-256793.68,-0.57171149543526778]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,0,201548.44,-201548.44,1,null,1852152.69,1217708.45,634444.24,0.52101489482149854,null,null,-32126.82,604645.32000000007,-636772.14,-1.0531333311237734,null,2053701.13,1217708.45,835992.67999999993,0.68652942336073952]
["%,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,-55.370000000000005,-52.28,-3.0900000000000034,5.910482019892891E-2,null,-2267.48,5552.52,-7820,-1.4083695331128927,null,null,-1326.89,369.37,-1696.2600000000002,-4.5923058180144576,null,-2907.71,5534.9800000000005,-8442.69,-1.5253334248723571]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-5256.76,327,-5583.76,-17.075718654434251,null,-55857.69,60236.81,-116094.5,-1.9273015951541923,null,null,-18525.080000000002,7253.66,-25778.74,-3.5538941720455606,null,-60028.5,62333.759999999995,-122362.26,-1.9630174723937719]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,244671.13,306532.84000000003,-61861.710000000021,-0.20181103597252423,null,2958140.69,3297309.94,-339169.25,-0.10286241092640505,null,null,774085.43,881096.70000000007,-107011.27000000002,-0.12145235591053741,null,3248302.23,3518392.65,-270090.41999999993,-7.6765286557769472E-2]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,0,0,null,-1315303,-1315303,0,0,null,null,-358719,-358719,0,0,null,-1434876,-1434876,0,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,42721.440000000002,96936.35,-54214.91,-0.55928359175892217,null,421150.17,1003824.67,-582674.5,-0.58045445326622624,null,null,126782.87000000001,288274.68,-161491.81,-0.56020115953298433,null,516140.77,1074780.58,-558639.81000000006,-0.51977103084612863]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,-100532.22,25831.31,-126363.53,-4.8918746281160344,null,984669.9,555484.82000000007,429185.07999999996,0.77263151853546586,null,null,354933.09,145473.94,209459.15000000002,1.4398396716277844,null,1027708.17,604363.79,423344.38,0.70047939172530505]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,842964.84,-415.21000000000004,843380.04999999993,-2031.2132414922567,null,662209.18000000005,-13428.53,675637.71000000008,-50.313601712175497,null,null,457070.7,-1668.82,458739.52,-274.88855598566653,null,435998.71000000008,-14517.300000000001,450516.01000000007,-31.033044023337677]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,4789574.6900000004,1176708.82,3612865.87,3.0703142600732778,null,17682691.32,7896924.5300000003,9785766.7899999991,1.2391870724893452,null,null,8022785.9199999999,2187818.0699999998,5834967.8499999996,2.6670260795496583,null,18398213.859999999,9022958.120000001,9375255.7399999984,1.039044581091328]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,43229.24,18994.22,24235.019999999997,1.275915515351512,null,968435.27,447906.24,520529.03,1.1621383752099548,null,null,175209.27,138913.46,36295.81,0.26128360779437787,null,990505.06,431335.48,559169.58000000007,1.2963681540873941]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,9214.0500000000011,3151.53,6062.52,1.9236751672996926,null,-142336.95999999999,-39345.160000000003,-102991.79999999999,2.6176485239861771,null,null,-20807.21,-13616.15,-7191.0599999999995,0.52812726064269266,null,-138876.96,-31287.920000000006,-107589.03999999998,3.4386766522031493]
["%,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,116805.13,71136.070000000007,45669.06,0.64199582574634773,null,4387160.5599999996,1167679.25,3219481.3099999996,2.7571623885583301,null,null,387353.26,194755.94,192597.32,0.98891628157785583,null,4509878.6999999993,1253710.25,3256168.4499999993,2.5972256747521998]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,477418.13,322603.07,154815.06,0.47989332525570816,null,4273544.1900000004,6106160.2699999996,-1832616.0799999991,-0.30012577445825855,null,null,1337102.28,1559702.4,-222600.11999999988,-0.14271961112581469,null,5111127.28,6547989.2199999997,-1436861.9399999995,-0.2194355994984365]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-792207.81,-468053.3,-324154.51000000007,0.69255896710908793,null,-8620069.9100000001,-6990775.5800000001,-1629294.33,0.23306345788888849,null,null,-2366994.13,-2102333.2599999998,-264660.87000000011,0.12588911331783817,null,-9184420.6500000004,-7239815.7700000005,-1944604.88,0.2685986690514916]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,1335,-3826.88,5161.88,-1.348848147838448,null,-130379.01000000001,-60098.44,-70280.570000000007,1.1694241980324283,null,null,-70742.69,-10486.33,-60256.36,5.7461819340036024,null,-134554.89000000001,-48419.240000000005,-86135.650000000009,1.7789550187074394]
["%,V5550139","5550139","Generation Deactivation expens",null,null,28569.170000000002,0,28569.170000000002,1,null,92520.62,0,92520.62,1,null,null,92805.89,0,92805.89,1,null,92520.62,0,92520.62,1]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,0,"",null,0,152679.92000000001,-152679.92000000001,1,null,null,0,0,0,"",null,0,893805.54,-893805.54,1]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,360837.89,446469.41000000003,-85631.520000000019,-0.19179705951187118,null,6270213.79,5061599.43,1208614.3600000003,0.23878111587348594,null,null,844608.09,1113370.8899999999,-268762.79999999993,-0.24139556944945809,null,6860056.0099999998,5451941.6600000001,1408114.3499999996,0.25827758949276791]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-245826.45,-115998.35,-129828.1,1.1192236786126699,null,-3248011.77,-2040548.72,-1207463.05,0.59173448698642195,null,null,-693709.32000000007,-423893.84,-269815.48000000004,0.63651663350427556,null,-3542037.81,-2218926.66,-1323111.1499999999,0.59628430891897966]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,-69.540000000000006,-21.7,-47.84,2.2046082949308756,null,-2653.78,-2904.9700000000003,251.19000000000005,-8.6469051315504128E-2,null,null,-396.83,-56.620000000000005,-340.21,6.0086541858000695,null,-2666.59,-3001.4300000000003,334.84000000000015,-0.1115601563254849]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4707.01,6743.02,-2036.0100000000002,-0.3019433428938369,null,46582.48,63520.11,-16937.629999999997,-0.26664988457985977,null,null,13948.800000000001,20645.55,-6696.7499999999982,-0.32436772088900506,null,52937.64,67697.320000000007,-14759.680000000008,-0.21802458354333681]
["%,V5570000","5570000","Other Expenses",null,null,64761.3,53459.020000000004,11302.279999999999,0.21141951348902388,null,720456.20000000007,746970.09,-26513.889999999898,-3.5495249883432278E-2,null,null,196763.45,169554.43,27209.020000000019,0.16047366028714213,null,771795.66,792188.79999999993,-20393.139999999898,-2.5742777479307834E-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,149.61000000000001,0,149.61000000000001,1,null,1143.1600000000001,0,1143.1600000000001,1,null,null,425.68,0,425.68,1,null,1143.1600000000001,0,1143.1600000000001,1]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,1007.5500000000001,0,1007.5500000000001,1,null,7754.85,0,7754.85,1,null,null,2391.2600000000002,0,2391.2600000000002,1,null,7754.85,0,7754.85,1]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-46.480000000000004,0,-46.480000000000004,1,null,382.8,0,382.8,1,null,null,-384.71000000000004,0,-384.71000000000004,1,null,382.8,0,382.8,1]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-27.79,0,-27.79,1,null,18.48,0,18.48,1,null,null,-78.78,0,-78.78,1,null,18.48,0,18.48,1]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,2.2600000000000002,0,2.2600000000000002,1,null,4.33,0,4.33,1,null,null,2.2600000000000002,0,2.2600000000000002,1,null,4.33,0,4.33,1]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,-1.6300000000000001,0,-1.6300000000000001,1,null,1,0,1,1,null,null,1,0,1,1,null,1,0,1,1]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,0,"",null,0,1637.46,-1637.46,1,null,null,0,0,0,"",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,29016362.910000011,22948273.019999996,6068089.8900000155,0.26442468610651104,null,297148653.93600011,257728132.63,39420521.306000113,0.15295389332833545,null,null,72191751.300000057,68019020.599999979,4172730.7000000775,6.1346527238883515E-2,null,321576722.40600014,278522945.05999988,43053777.346000254,0.1545789246797083]
[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,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600",22,"(560) Operation Supervision and Engineering  ",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
[null,23,"(561) Load Dispatching",null,null,null,null,0,"",null,null,null,0,"",null,null,null,null,0,"",null,null,null,0,""]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611",24,"(561.1) Load Dispatch-Reliability",null,null,0,0,{"$f":"+F288-G288","v":0},{"$f":"IF(AND(F288=0,G288=0),\"\",IF(OR(F288=0,G288=0),100%,(+H288/G288)))","v":""},null,0,0,{"$f":"+K288-L288","v":0},{"$f":"IF(AND(K288=0,L288=0),\"\",IF(OR(K288=0,L288=0),100%,(+M288/L288)))","v":""},null,null,0,0,{"$f":"+Q288-R288","v":0},{"$f":"IF(AND(Q288=0,R288=0),\"\",IF(OR(Q288=0,R288=0),100%,(+S288/R288)))","v":""},null,0,0,{"$f":"+V288-W288","v":0},{"$f":"IF(AND(V288=0,W288=0),\"\",IF(OR(V288=0,W288=0),100%,(+X288/W288)))","v":""}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610",25,"(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,1,null,-68.39,0,-68.39,1,null,null,-234.07,0,-234.07,1,null,61.660000000000011,0,61.660000000000011,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613",26,"(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-209.83,0,-209.83,1,null,-68.39,0,-68.39,1,null,null,-234.07,0,-234.07,1,null,61.660000000000011,0,61.660000000000011,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614",27,"(561.4) Scheduling, System Control and Dispatch Services",null,null,112383.04000000001,122842.64,-10459.599999999991,-8.514633029703686E-2,null,1273934.9800000002,1277316.31,-3381.3299999998417,-2.6472142988605866E-3,null,null,301015.92000000004,323406.72000000003,-22390.799999999988,-6.9234182888964046E-2,null,1393516,1407168.57,-13652.570000000065,-9.7021567217068141E-3]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615",28,"(561.5) Reliability, Planning and Standards Development",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,1,null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616",29,"(561.6) Transmission Service Studies",null,null,5.36,0,5.36,1,null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617",30,"(561.7) Generation Interconnection Studies",null,null,0,0,0,"",null,0,0,0,"",null,null,0,0,0,"",null,0,0,0,""]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618",31,"(561.8) Reliability, Planning and Standards Development Services",null,null,30763.39,34299.25,-3535.8600000000006,-0.1030885514989395,null,376639.52,418803.31000000006,-42163.790000000037,-0.10067683084930736,null,null,85650.170000000013,96695.44,-11045.26999999999,-0.11422741341266961,null,410046.83,445248.51,-35201.679999999993,-7.9060747446409174E-2]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620",32,"(562) Station Expenses",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,11.667519818486188,null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630",33,"(563) Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,11.667519818486188,null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640",34,"(564) Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,-2.652743374843066,null,8779545,-3658928,12438473,-3.3994855870353282,null,null,790491,-446918,1237409,-2.7687607122559394,null,7615043,-13653633,21268676,-1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,7696287,50242.61,7646044.3899999997,152.18246802863146,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,7700852.5099999998,-825519.74,8526372.25,-10.328489843259229]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,1,null,-14850998.939999999,0,-14850998.939999999,1,null,null,-14850998.939999999,0,-14850998.939999999,1,null,-14850998.939999999,0,-14850998.939999999,1]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650",35,"(565) Transmission of Electricity by Others",null,null,8624232.1099999994,6695722.830000001,1928509.2799999984,0.28802107389501935,null,79149890.109999999,72678799.189999998,6471090.9200000018,8.9036844198306056E-2,null,null,8771162.660000002,20286797.100000001,-11515634.439999999,-0.5676418206006506,null,85045725.549999997,68398919.489999995,16646806.060000002,0.24337820223072071]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660",36,"(566) Miscellaneous Transmission Expenses",null,null,63501.35,46311.5,17189.849999999999,0.37117886486077967,null,841146.70000000007,2333654.7999999998,-1492508.0999999996,-0.6395582157223938,null,null,244827.11000000002,158007.21000000002,86819.9,0.54946796415176236,null,954968.06,2691588.5599999996,-1736620.4999999995,-0.64520280915445705]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,1,null,1980.19,0,1980.19,1,null,null,1730.19,0,1730.19,1,null,1980.19,0,1980.19,1]
["%,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,100,0,100,1,null,1980.19,0,1980.19,1,null,null,1730.19,0,1730.19,1,null,1980.19,0,1980.19,1]
[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,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,-209.83,1,null,-68.39,0,-68.39,1,null,null,-234.07,0,-234.07,1,null,61.660000000000011,0,61.660000000000011,1]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,1,null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,11.667519818486188,null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,-2.652743374843066,null,8779545,-3658928,12438473,-3.3994855870353282,null,null,790491,-446918,1237409,-2.7687607122559394,null,7615043,-13653633,21268676,-1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,{"$f":"+F352-G352","v":18571.930000000008},{"$f":"IF(AND(F352=0,G352=0),\"\",IF(OR(F352=0,G352=0),100%,(+H352/G352)))","v":0.25705054289882751},null,1014224.56,794850.76,{"$f":"+K352-L352","v":219373.80000000005},{"$f":"IF(AND(K352=0,L352=0),\"\",IF(OR(K352=0,L352=0),100%,(+M352/L352)))","v":0.27599369723191813},null,null,272779.8,216847.91,{"$f":"+Q352-R352","v":55931.889999999985},{"$f":"IF(AND(Q352=0,R352=0),\"\",IF(OR(Q352=0,R352=0),100%,(+S352/R352)))","v":0.25793142299596056},null,1093172.32,855455.3,{"$f":"+V352-W352","v":237717.02000000002},{"$f":"IF(AND(V352=0,W352=0),\"\",IF(OR(V352=0,W352=0),100%,(+X352/W352)))","v":0.27788362524611165}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,7696287,50242.61,7646044.3899999997,152.18246802863146,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,7700852.5099999998,-825519.74,8526372.25,-10.328489843259229]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,1,null,-14850998.939999999,0,-14850998.939999999,1,null,null,-14850998.939999999,0,-14850998.939999999,1,null,-14850998.939999999,0,-14850998.939999999,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,1,null,1980.19,0,1980.19,1,null,null,1730.19,0,1730.19,1,null,1980.19,0,1980.19,1]
["%,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,9195278.1400000006,7089624.1600000011,2105653.9799999995,0.29700502205465279,null,84924175.959999993,79333918.860000014,5590257.0999999791,7.0464905557798871E-2,null,null,10395886.050000003,21543956.580000002,-11148070.529999999,-0.51745697168500315,null,91221240.200000003,75774717.470000014,15446522.729999989,0.20384797523152001]
[null,40,"Transmission Maintenance Expenses"]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,73.61,517.54999999999995,{"$f":"+F362-G362","v":-443.93999999999994},{"$f":"IF(AND(F362=0,G362=0),\"\",IF(OR(F362=0,G362=0),100%,(+H362/G362)))","v":-0.85777219592309917},null,3806.59,21221.08,{"$f":"+K362-L362","v":-17414.490000000002},{"$f":"IF(AND(K362=0,L362=0),\"\",IF(OR(K362=0,L362=0),100%,(+M362/L362)))","v":-0.82062223034831405},null,null,490.58,2528.9,{"$f":"+Q362-R362","v":-2038.3200000000002},{"$f":"IF(AND(Q362=0,R362=0),\"\",IF(OR(Q362=0,R362=0),100%,(+S362/R362)))","v":-0.80601051840721261},null,4809.25,21891.510000000002,{"$f":"+V362-W362","v":-17082.260000000002},{"$f":"IF(AND(V362=0,W362=0),\"\",IF(OR(V362=0,W362=0),100%,(+X362/W362)))","v":-0.78031437758290778}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680",41,"(568) Maintenance Supervision and Engineering",null,null,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,-44.63717605004468,null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690",42,"(569) Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,-44.63717605004468,null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691",43,"(569.1) Maintenance of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692",44,"(569.2) Maintenance of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,-0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693",45,"(569.3) Maintenance of Communication Equipment",null,null,-1010.13,-3822.76,2812.63,-0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
[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,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700",47,"(570) Maintenance of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,-11.51384542762206,null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710",48,"(571) Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,-11.51384542762206,null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,-0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,-0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,-1.0938506793668581]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720",49,"(572) Maintenance of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,-0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,-0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,-1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730",50,"(573) Maintenance of Miscellaneous Transmission Plant",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
[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,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,-44.63717605004468,null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,-0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,29731.35,4.4738802264375801,null,565349.38,423635.37,141714.01,0.3345188339679947,null,null,100057.66,48085.270000000004,51972.39,1.0808380612191633,null,603111.81000000006,423914.65,179197.16000000003,0.42271990364098061]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,-11.51384542762206,null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,-0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,-0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,-1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574",52,"TOTAL Transmission Maintenance Expenses (Lines 41-51)","m",null,302098.03799999994,-997.07999999999856,303095.11799999996,-303.98274762305971,null,6368398.8000000007,5544661.1299999999,823737.67000000086,0.14856411432306971,null,null,1125941.44,889009.22,236932.21999999997,0.2665126690137139,null,6587922.8600000003,5985378.96,602543.90000000037,0.10066929830621792]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,225901.82,125215.99,100685.83,0.80409722432414577,null,2221514.13,1968674.0899999999,252840.04000000004,0.12843163898195056,null,null,654285.82000000007,486949.47000000003,167336.35000000003,0.34364212368893227,null,2317612.17,2137669.94,179942.22999999998,8.4176807014463603E-2]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,59808.9,28185.56,31623.34,1.1219695475271734,null,618069.91,353289.44,264780.47000000003,0.74947179287328836,null,null,183140.31,93732.71,89407.599999999991,0.95385698333057889,null,650865.72,371973.29,278892.43,0.7497646672426399]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-209.83,0,{"$f":"+F394-G394","v":-209.83},{"$f":"IF(AND(F394=0,G394=0),\"\",IF(OR(F394=0,G394=0),100%,(+H394/G394)))","v":1},null,-68.39,0,{"$f":"+K394-L394","v":-68.39},{"$f":"IF(AND(K394=0,L394=0),\"\",IF(OR(K394=0,L394=0),100%,(+M394/L394)))","v":1},null,null,-234.07,0,{"$f":"+Q394-R394","v":-234.07},{"$f":"IF(AND(Q394=0,R394=0),\"\",IF(OR(Q394=0,R394=0),100%,(+S394/R394)))","v":1},null,61.660000000000011,0,{"$f":"+V394-W394","v":61.660000000000011},{"$f":"IF(AND(V394=0,W394=0),\"\",IF(OR(V394=0,W394=0),100%,(+X394/W394)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,7907.1900000000005,4952.04,2955.1500000000005,0.5967540649913976,null,88690.84,67921,20769.839999999997,0.30579408430382349,null,null,23380.58,12798.28,10582.300000000001,0.82685329591163814,null,98030.34,70406.27,27624.069999999992,0.39235241406766741]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,104475.85,117890.6,-13414.75,-0.11378981869631676,null,1185244.1400000001,1205860.3400000001,-20616.199999999953,-1.7096673069121712E-2,null,null,277635.34000000003,310608.44,-32973.099999999977,-0.10615648435052176,null,1295485.6600000001,1320685.2000000002,-25199.540000000037,-1.9080656010985839E-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,0,11964.350000000002,-11964.350000000002,1]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,10177.36,7626.03,2551.3300000000008,0.33455546332757685,null,91251.47,73508.56,17742.910000000003,0.24137202524440696,null,null,34363.129999999997,27365.05,6998.0799999999981,0.25573057604499161,null,95824.23,76511.83,19312.399999999994,0.25241064028922056]
["%,V5616000","5616000","Transmission Service Studies",null,null,5.36,0,5.36,1,null,5.36,0,5.36,1,null,null,5.36,0,5.36,1,null,5.36,0,5.36,1]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2038.39,1379.39,659,0.47774741008706745,null,26813.07,21689.97,5123.0999999999985,0.23619673056255949,null,null,6536.93,3804.48,2732.4500000000003,0.71821904701825223,null,29451.27,22225.52,7225.75,0.32511050360126559]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,28725,32919.86,-4194.8600000000006,-0.12742642283411901,null,349826.45,397113.34,-47286.890000000014,-0.11907655884841344,null,null,79113.240000000005,92890.96,-13777.720000000001,-0.14832142977099172,null,380595.56,423022.99000000005,-42427.430000000051,-0.10029580189010542]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,59458.43,28697.55,30760.880000000001,1.0718991690928321,null,321584.86,203355.07,118229.78999999998,0.58139583143906848,null,null,106620.75,59532.12,47088.63,0.79097855073865997,null,321726.40999999997,218311.59,103414.81999999998,0.47370283913923206]
["%,V5630000","5630000","Overhead Line Expenses",null,null,9156.2100000000009,722.81000000000006,8433.4000000000015,11.667519818486188,null,28227.119999999999,26502.240000000002,1724.8799999999974,6.5084309854563135E-2,null,null,13318.7,11470.76,1847.9400000000005,0.16110004916849455,null,28908.02,27309.84,1598.1800000000003,5.8520298910575835E-2]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,0,"",null,0,15.85,-15.85,1,null,null,0,0,0,"",null,0,15.85,-15.85,1]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6985.5,6622.5,363,5.4813137032842581E-2,null,90778.5,84333,6445.5,7.6429155846465799E-2,null,null,20346,19579.5,766.5,3.9148088562016396E-2,null,99735,93175.5,6559.5,7.0399407569586431E-2]
["%,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,117768.74,170667.06,-52898.319999999992,-0.30995037941123493,null,1840300,1891090.6400000001,-50790.64000000013,-2.685785595131502E-2,null,null,462797.87,511772.42,-48974.549999999988,-9.5695954072710657E-2,null,2010738.3,1999496.4200000002,11241.879999999888,5.6223556529297952E-3]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,13050.18,12384.130000000001,666.04999999999927,5.378254265741713E-2,null,149896.03,150129.89000000001,-233.86000000001513,-1.5577177869111549E-3,null,null,35895.49,37127.46,-1231.9700000000012,-3.3182178366093482E-2,null,165813.17000000001,145594.49000000002,20218.679999999993,0.13886981574646121]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6291358.9299999997,6118337.4100000001,173021.51999999955,2.8279172658442771E-2,null,70042467.799999997,68326340.019999996,1716127.7800000012,2.5116635539056659E-2,null,null,19083721.48,18559937.93,523783.55000000075,2.8221190823777758E-2,null,76365730.909999996,74290949.149999991,2074781.7600000054,2.7927786409227828E-2]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398883.66000000003,458249.11,-59365.449999999953,-0.12954842400021235,null,4387390.16,5040740.2699999996,-653350.1099999994,-0.12961392077437853,null,null,1196584.96,1374747.35,-178162.39000000013,-0.12959646003318365,null,4845639.28,5493401.3699999992,-647762.08999999892,-0.11791639575755213]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,243540,-147355,390895,-2.652743374843066,null,8779545,-3658928,12438473,-3.3994855870353282,null,null,790491,-446918,1237409,-2.7687607122559394,null,7615043,-13653633,21268676,-1.5577301660298033]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,90822.040000000008,72250.11,18571.930000000008,0.25705054289882751,null,1014224.56,794850.76,219373.80000000005,0.27599369723191813,null,null,272779.8,216847.91,55931.889999999985,0.25793142299596056,null,1093172.32,855455.3,237717.02000000002,0.27788362524611165]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,581947.49,127.41022789222136,null,7696287,50242.61,7646044.3899999997,152.18246802863146,null,null,1759545,13702.53,1745842.47,127.41022789222136,null,7700852.5099999998,-825519.74,8526372.25,-10.328489843259229]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,875308.06,0,875308.06,1,null,-14850998.939999999,0,-14850998.939999999,1,null,null,-14850998.939999999,0,-14850998.939999999,1,null,-14850998.939999999,0,-14850998.939999999,1]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,63225.14,46055.69,17169.449999999997,0.37279758483696579,null,838026.06,1081638.56,-243612.5,-0.2252254209576256,null,null,244035.80000000002,157248.32000000001,86787.48000000001,0.55191355939446607,null,951441.8,1003065.31,-51623.510000000009,-5.1465751517216766E-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,0,1685078.67,-1685078.67,1]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,276.20999999999998,255.81,20.399999999999977,7.9746686994253455E-2,null,3120.64,3131.09,-10.450000000000273,-3.3374958880135262E-3,null,null,791.31000000000006,758.89,32.420000000000073,4.2720288842915406E-2,null,3526.2599999999998,3444.58,81.679999999999836,2.3712615180950896E-2]
["%,V5670001","5670001","Rents - Nonassociated",null,null,100,0,100,1,null,1980.19,0,1980.19,1,null,null,1730.19,0,1730.19,1,null,1980.19,0,1980.19,1]
["%,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,73.61,517.54999999999995,-443.93999999999994,-0.85777219592309917,null,3806.59,21221.08,-17414.490000000002,-0.82062223034831405,null,null,490.58,2528.9,-2038.3200000000002,-0.80601051840721261,null,4809.25,21891.510000000002,-17082.260000000002,-0.78031437758290778]
["%,V5690000","5690000","Maintenance of Structures",null,null,-149.87,-141.55000000000001,-8.3199999999999932,5.877781702578589E-2,null,29787.22,32213.13,-2425.91,-7.5308111940690023E-2,null,null,4394.7,-100.71000000000001,4495.41,-44.63717605004468,null,29860.31,34463.85,-4603.5399999999972,-0.13357590634824598]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,214.08,652,-437.91999999999996,-0.67165644171779137,null,2029.76,7175.99,-5146.2299999999996,-0.71714564819627669,null,null,312.43,2575.75,-2263.3200000000002,-0.87870329030379513,null,2754.36,7544.21,-4789.8500000000004,-0.63490411852268169]
["%,V5692000","5692000","Maint of Computer Software",null,null,9829.74,19615.760000000002,-9786.0200000000023,-0.49888558995420018,null,106292.48,203897.81,-97605.33,-0.47869729449276577,null,null,27995.41,60320.07,-32324.66,-0.53588565132633303,null,126320.73999999999,220115.18,-93794.44,-0.42611527292211288]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-1010.13,-3822.76,2812.63,-0.73575898042252197,null,502.98,6438.02,-5935.0400000000009,-0.92187349526717854,null,null,-2643.11,-1703.97,-939.1400000000001,0.5511482009659795,null,1803.89,2409.7300000000005,-605.84000000000037,-0.25141405883646728]
["%,V5700000","5700000","Maint of Station Equipment",null,null,36376.89,6645.54,{"$f":"+F426-G426","v":29731.35},{"$f":"IF(AND(F426=0,G426=0),\"\",IF(OR(F426=0,G426=0),100%,(+H426/G426)))","v":4.4738802264375801},null,565349.38,423635.37,{"$f":"+K426-L426","v":141714.01},{"$f":"IF(AND(K426=0,L426=0),\"\",IF(OR(K426=0,L426=0),100%,(+M426/L426)))","v":0.3345188339679947},null,null,100057.66,48085.270000000004,{"$f":"+Q426-R426","v":51972.39},{"$f":"IF(AND(Q426=0,R426=0),\"\",IF(OR(Q426=0,R426=0),100%,(+S426/R426)))","v":1.0808380612191633},null,603111.81000000006,423914.65,{"$f":"+V426-W426","v":179197.16000000003},{"$f":"IF(AND(V426=0,W426=0),\"\",IF(OR(V426=0,W426=0),100%,(+X426/W426)))","v":0.42271990364098061}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,256138.82800000001,-24362.05,280500.87800000003,-11.51384542762206,null,5643411.0800000001,4847102.92,796308.16000000015,0.16428538307166793,null,null,992649.5,776147.59,216501.91000000003,0.27894425337325346,null,5801785.3100000005,5271803.51,529981.80000000075,0.10053140239287878]
["%,V5720000","5720000","Maint of Underground Lines",null,null,-15.77,-278.34000000000003,262.57000000000005,-0.94334267442695996,null,-33.92,269.10000000000002,-303.02000000000004,-1.1260497956150131,null,null,-12.09,-141.97999999999999,129.88999999999999,-0.91484716157205237,null,13.399999999999999,-142.77999999999997,156.17999999999998,-1.0938506793668581]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,640.66,176.77,463.89,2.6242575097584431,null,17253.23,2707.71,14545.52,5.3718898995830422,null,null,2696.36,1298.3,1398.0600000000002,1.0768389432334593,null,17463.79,3379.1,14084.69,4.1681779171968873]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573",53,"TOTAL Transmission Expenses (Lines 39 and 52)",null,null,9497376.1780000012,7088627.080000001,2408749.0980000002,0.3398047422745788,null,91292574.760000005,84878579.989999995,6413994.7700000107,7.5566706827042557E-2,null,null,11521827.490000002,22432965.800000001,-10911138.309999999,-0.48638857685059184,null,97809163.060000002,81760096.429999992,16049066.63000001,0.19629461474205373]
[null,54,"3. REGIONAL MARKET EXPENSES"]
[null,55,"Regional Market Operation Expenses"]
[null,56,"(575.1) Operation Supervision",null,null,null,null,{"$f":"+F433-G433","v":0},{"$f":"IF(AND(F433=0,G433=0),\"\",IF(OR(F433=0,G433=0),100%,(+H433/G433)))","v":""},null,null,null,{"$f":"+K433-L433","v":0},{"$f":"IF(AND(K433=0,L433=0),\"\",IF(OR(K433=0,L433=0),100%,(+M433/L433)))","v":""},null,null,null,null,{"$f":"+Q433-R433","v":0},{"$f":"IF(AND(Q433=0,R433=0),\"\",IF(OR(Q433=0,R433=0),100%,(+S433/R433)))","v":""},null,null,null,{"$f":"+V433-W433","v":0},{"$f":"IF(AND(V433=0,W433=0),\"\",IF(OR(V433=0,W433=0),100%,(+X433/W433)))","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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757",62,"(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,-64014.459999999963,-4.8269928653027767E-2,null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,-733.36999999987893,-5.3153819246898066E-4]
[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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575",63,"Regional Market Operation Expenses Lines 55-62)","o",null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,-64014.459999999963,-4.8269928653027767E-2,null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,-733.36999999987893,-5.3153819246898066E-4]
[null,64,"Regional Market Maintenance Expenses"]
[null,65,"(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F447-G447","v":0},{"$f":"IF(AND(F447=0,G447=0),\"\",IF(OR(F447=0,G447=0),100%,(+H447/G447)))","v":""},null,null,null,{"$f":"+K447-L447","v":0},{"$f":"IF(AND(K447=0,L447=0),\"\",IF(OR(K447=0,L447=0),100%,(+M447/L447)))","v":""},null,null,null,null,{"$f":"+Q447-R447","v":0},{"$f":"IF(AND(Q447=0,R447=0),\"\",IF(OR(Q447=0,R447=0),100%,(+S447/R447)))","v":""},null,null,null,{"$f":"+V447-W447","v":0},{"$f":"IF(AND(V447=0,W447=0),\"\",IF(OR(V447=0,W447=0),100%,(+X447/W447)))","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,6734.4000000000005,3642.67,3091.7300000000005,0.84875379872456203,null,76758.990000000005,64002.57,12756.420000000006,0.19931105891529052,null,null,19139.920000000002,9865.77,9274.1500000000015,0.94003306381559681,null,84571.62000000001,64776.83,19794.790000000008,0.30558441961423566]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,120547.96,103357.23,17190.73000000001,0.16632343958908352,null,1185403.3600000001,1262174.24,-76770.879999999888,-6.0824312180543225E-2,null,null,302414.47000000003,287658.76,14755.710000000021,5.1295882663194473E-2,null,1294407.7200000002,1314935.8799999999,-20528.159999999683,-1.5611529286127385E-2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576",71,"TOTAL Regional Control and Market Operation Expenses (Lines 63, 70)",null,null,127282.36,106999.9,20282.460000000006,0.18955587808960575,null,1262162.3500000001,1326176.81,-64014.459999999963,-4.8269928653027767E-2,null,null,321554.39,297524.53000000003,24029.859999999986,8.0765979195059928E-2,null,1378979.34,1379712.71,-733.36999999987893,-5.3153819246898066E-4]
[null,71.099999999999994,"4. ENERGY STORAGE EXPENSES"]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,-1.83,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775",71.2,"(577.1-577.5) Energy Storage Operation Expenses","o",null,-1.83,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,-8.01,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781-5787",71.3,"(578.1-578.7) Energy Storage Maintenance Expenses","m",null,-8.01,0,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":"F459+F461","v":-9.84}]
[null,72,"4. DISTRIBUTION EXPENSES"]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,{"$f":"+F464-G464","v":-517308.74000000005},{"$f":"IF(AND(F464=0,G464=0),\"\",IF(OR(F464=0,G464=0),100%,(+H464/G464)))","v":-4.0517358688798035},null,355935.35000000003,964857.33000000007,{"$f":"+K464-L464","v":-608921.98},{"$f":"IF(AND(K464=0,L464=0),\"\",IF(OR(K464=0,L464=0),100%,(+M464/L464)))","v":-0.63110053794170784},null,null,-446901.43,269571.07,{"$f":"+Q464-R464","v":-716472.5},{"$f":"IF(AND(Q464=0,R464=0),\"\",IF(OR(Q464=0,R464=0),100%,(+S464/R464)))","v":-2.6578241500469617},null,584009.10000000009,1099147.46,{"$f":"+V464-W464","v":-515138.35999999987},{"$f":"IF(AND(V464=0,W464=0),\"\",IF(OR(V464=0,W464=0),100%,(+X464/W464)))","v":-0.4686708369412052}]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,1,null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,20.773453162806774,null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,2054.41,0.12273245661461037,null,185726.77,176819.58000000002,8907.1899999999732,5.0374455136699074E-2,null,null,66675.839999999997,37493.21,29182.629999999997,0.77834439889249274,null,200862.90999999997,194730.69,6132.2199999999721,3.1490773231481757E-2]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589",73,"(580-589) Distribution Operation Expenses","o",null,251084.69099999993,749528.84,-498444.14900000003,-0.66500996679460667,null,7456213.1129999999,10004167.530000001,-2547954.4170000013,-0.25468929917050287,null,null,1430708.8220000002,1899949.83,-469241.00799999991,-0.24697547303130626,null,8561962.2230000012,10550719.24,-1988757.0169999991,-0.18849492359347428]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,1,null,125110.84,0,125110.84,1,null,null,40121.270000000004,0,40121.270000000004,1,null,125110.84,0,125110.84,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,1,null,1014667.53,0,1014667.53,1,null,null,261209.16,0,261209.16,1,null,1014667.53,0,1014667.53,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,-2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,-3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,-3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599",74,"(590-598) Distribution Maintenance Expenses","m",null,3078236.6119999997,1890910.8900000006,1187325.7219999991,0.62791204402022283,null,32876939.378000002,36140408.770000003,-3263469.3920000009,-9.0299736584855475E-2,null,null,8690279.5200000014,12057410.400000002,-3367130.8800000008,-0.27925821285804459,null,29047448.348000005,38079362.229999997,-9031913.8819999918,-0.23718658488677091]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-389632.91000000003,127675.83,-517308.74000000005,-4.0517358688798035,null,355935.35000000003,964857.33000000007,-608921.98,-0.63110053794170784,null,null,-446901.43,269571.07,-716472.5,-2.6578241500469617,null,584009.10000000009,1099147.46,-515138.35999999987,-0.4686708369412052]
["%,V5810000","5810000","Load Dispatching",null,null,43.980000000000004,0,43.980000000000004,1,null,2687.82,996.48,1691.3400000000001,1.6973145472061659,null,null,273.57,469.08,-195.51,-0.41679457661806085,null,2739.4100000000003,1447,1292.4100000000003,0.89316516931582601]
["%,V5820000","5820000","Station Expenses",null,null,57941.770000000004,42962.6,14979.170000000006,0.34865604036999637,null,376121.75,357096.29,19025.460000000021,5.3278234842484701E-2,null,null,141478.76,111732.62,29746.140000000014,0.26622610299481042,null,406454.02,383782.19,22671.830000000016,5.9074731946263621E-2]
["%,V5830000","5830000","Overhead Line Expenses",null,null,152031.98000000001,47653.340000000004,104378.64000000001,2.1903740640215354,null,1171564.75,267547.73,904017.02,3.378899981696724,null,null,381494.27,57989.3,323504.97000000003,5.5787010707147697,null,1185964.8999999999,308428.07,877536.82999999984,2.84519119806443]
["%,V5840000","5840000","Underground Line Expenses",null,null,6518.3,18151.350000000002,-11633.050000000003,-0.64089172430700758,null,329723.14,310235.89,19487.25,6.2814299145079563E-2,null,null,61921.270000000004,85515.290000000008,-23594.020000000004,-0.27590411024741895,null,346230.36,327549.02,18681.339999999967,5.703372276919029E-2]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,3149.53,144.65,3004.88,20.773453162806774,null,21174.99,32351.21,-11176.219999999998,-0.34546528553336947,null,null,6843.56,9289.2900000000009,-2445.7300000000005,-0.26328492274436477,null,29069.81,35199.54,-6129.73,-0.17414233254184569]
["%,V5860000","5860000","Meter Expenses",null,null,90075.28,113669.33,-23594.050000000003,-0.20756742386006852,null,1243718.31,1275869.96,-32151.649999999907,-2.5199786034620572E-2,null,null,299891.51,266450.72000000003,33440.789999999979,0.12550459612193945,null,1321283.1100000001,1371242,-49958.889999999898,-3.6433313740390022E-2]
["%,V5870000","5870000","Customer Installations Exp",null,null,18793.34,16738.93,{"$f":"+F496-G496","v":2054.41},{"$f":"IF(AND(F496=0,G496=0),\"\",IF(OR(F496=0,G496=0),100%,(+H496/G496)))","v":0.12273245661461037},null,185726.77,176819.58000000002,{"$f":"+K496-L496","v":8907.1899999999732},{"$f":"IF(AND(K496=0,L496=0),\"\",IF(OR(K496=0,L496=0),100%,(+M496/L496)))","v":5.0374455136699074E-2},null,null,66675.839999999997,37493.21,{"$f":"+Q496-R496","v":29182.629999999997},{"$f":"IF(AND(Q496=0,R496=0),\"\",IF(OR(Q496=0,R496=0),100%,(+S496/R496)))","v":0.77834439889249274},null,200862.90999999997,194730.69,{"$f":"+V496-W496","v":6132.2199999999721},{"$f":"IF(AND(V496=0,W496=0),\"\",IF(OR(V496=0,W496=0),100%,(+X496/W496)))","v":3.1490773231481757E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,234674.587,289835.21000000002,-55160.623000000021,-0.19031719093066718,null,2776755.6290000002,5649247.0999999996,-2872491.4709999994,-0.50847332753421237,null,null,687722.52,746567.42,-58844.900000000023,-7.882061073600026E-2,null,3413331.8190000001,5768790.3199999994,-2355458.5009999992,-0.40831064579237464]
["%,V5890001","5890001","Rents - Nonassociated",null,null,76457.42,91249.26,-14791.839999999997,-0.16210367075853543,null,936065.3,907347,28718.300000000047,3.1650845817531824E-2,null,null,228214.71,310526.81,-82312.100000000006,-0.26507244253724827,null,1013829.14,961009.6,52819.540000000037,5.4962551882936486E-2]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,-416.92599999999993,-0.28786472789538364,null,56739.304000000004,61798.96,-5059.6559999999954,-8.1872834105946049E-2,null,null,3094.2420000000002,4345.0200000000004,-1250.7780000000002,-0.2878647278953837,null,58187.644,99393.35,-41205.706000000006,-0.41457206141054714]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,9864.69,1761.77,8102.92,4.5993063793798283,null,102605.01000000001,14822.75,87782.260000000009,5.9221305088462,null,null,26698.75,3836.7200000000003,22862.03,5.9587434058258086,null,103375.78000000001,15736.98,87638.800000000017,5.5689719374365358]
["%,V5910000","5910000","Maintenance of Structures",null,null,-20.45,677.44,-697.8900000000001,-1.0301871752479925,null,9678.75,10318.16,-639.40999999999985,-6.1969382137900542E-2,null,null,830.9,1188.29,-357.39,-0.30075991550884046,null,9679.0499999999993,10880.95,-1201.9000000000015,-0.11045910513328352]
["%,V5920000","5920000","Maint of Station Equipment",null,null,59927.97,43718.26,16209.71,0.37077665030584472,null,370076.57,871290.36,-501213.79,-0.57525460283986152,null,null,99908.02,96220.2,3687.820000000007,3.8326879387072646E-2,null,386856.83,898538.12,-511681.29,-0.56945974646017239]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,15781.56,0,15781.56,1,null,125110.84,0,125110.84,1,null,null,40121.270000000004,0,40121.270000000004,1,null,125110.84,0,125110.84,1]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,72394.850000000006,0,72394.850000000006,1,null,1014667.53,0,1014667.53,1,null,null,261209.16,0,261209.16,1,null,1014667.53,0,1014667.53,1]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,2880568.412,1806654.35,1073914.0619999999,0.59442142986565183,null,30830165.328000002,34739006.969999999,-3908841.6419999972,-0.11252024691942417,null,null,8154701.5899999999,11840060.07,-3685358.4800000004,-0.31126180595467201,null,26942533.778000001,36635490.399999999,-9692956.6219999976,-0.26457832326437203]
["%,V5930001","5930001","Tree and Brush Control",null,null,21369.510000000002,41395.050000000003,-20025.54,-0.48376653730337321,null,304033.48,392927.99,-88894.510000000009,-0.22623613553211114,null,null,71756.210000000006,109075.1,-37318.89,-0.3421394067023546,null,341215.91,400632.75,-59416.840000000026,-0.14830749607963908]
["%,V5940000","5940000","Maint of Underground Lines",null,null,14158.66,-8884.66,23043.32,-2.5936074087247007,null,59675.15,25814.190000000002,33860.959999999999,1.3117188647019331,null,null,22905.83,-10690.95,33596.78,-3.1425439273404137,null,58036.72,26026.940000000002,32009.78,1.2298710489976923]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,1060.1300000000001,1194.8700000000001,-134.74,-0.11276540544159615,null,4424.12,16069.9,-11645.779999999999,-0.7246952376803838,null,null,1655.89,2125.42,-469.53,-0.22091163158340468,null,5088.71,17724.68,-12635.970000000001,-0.71290257426368209]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,308.08,947.62,-639.54,-0.67489077900424221,null,4359.26,9528.93,-5169.67,-0.54252366215304337,null,null,30.16,1316.64,-1286.48,-0.97709320695102675,null,4680.1900000000005,10449.1,-5768.91,-0.5520963527959345]
["%,V5970000","5970000","Maintenance of Meters",null,null,2241.3000000000002,3722.61,-1481.31,-0.39792242539508565,null,32598.95,34394.82,-1795.869999999999,-5.2213385620276512E-2,null,null,6881.83,10241.33,-3359.5,-0.32803356595285965,null,35847.020000000004,37558.269999999997,-1711.2499999999927,-4.5562535228592604E-2]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,581.9,-276.42,858.31999999999994,-3.1051298748281595,null,19544.39,26234.7,-6690.3100000000013,-0.25501759120554079,null,null,3579.91,4037.58,-457.67000000000007,-0.11335255276675635,null,20355.989999999998,26324.04,-5968.0500000000029,-0.22671482036951784]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598",75,"TOTAL Distribution Expenses (Lines 73 and 74)",null,null,3329321.3029999998,2640439.73,688881.57299999986,0.26089653369971066,null,40333152.490999997,46144576.299999997,-5811423.8090000004,-0.1259394770734952,null,null,10120988.342000002,13957360.23,-3836371.8879999984,-0.27486371525713627,null,37609410.570999995,48630081.469999999,-11020670.899000004,-0.22662250536838355]
[]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,1739.54,1782.27,null,{"$f":"+U515-G515","v":-1782.27},null,20686.54,11640.99,{"$f":"+K515-L515","v":9045.5500000000011},{"$f":"+#REF!-L515","v":{"$error":"#REF!"}},null,null,5829.51,5839.7,null,{"$f":"+P515-R515","v":-5839.7},null,22585.72,12001.93]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1657.67,1925,null,-1925,null,30957.13,33100.43,-2143.2999999999993,{"$f":"+#REF!-L516","v":{"$error":"#REF!"}},null,null,4552.74,7334.63,null,-7334.63,null,25187.81,37447.300000000003]
["%,V9020002","9020002","Meter Reading - Regular",null,null,30430.87,25961.18,null,-25961.18,null,401132.89,272711.22000000003,128421.66999999998,{"$f":"+#REF!-L517","v":{"$error":"#REF!"}},null,null,117127.40000000001,68622.7,null,-68622.7,null,424794.02,298593.18000000005]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2100.09,429.90000000000003,null,-429.90000000000003,null,26884.91,22358.7,4526.2099999999991,{"$f":"+#REF!-L518","v":{"$error":"#REF!"}},null,null,6888.45,1605.14,null,-1605.14,null,27753.64,26489.9]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,36516.69,24543.58,null,-24543.58,null,345239.09,284591.77,60647.320000000007,{"$f":"+#REF!-L519","v":{"$error":"#REF!"}},null,null,100410.94,77713.81,null,-77713.81,null,368792.87,303955.40000000002]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,211365.73,211368.91,null,-211368.91,null,2508281.2800000003,2645770.7400000002,-137489.45999999996,{"$f":"+#REF!-L520","v":{"$error":"#REF!"}},null,null,684276.03,666603.51,null,-666603.51,null,2707276.08,2847718.83]
["%,V9030002","9030002","Manual Billing",null,null,640.46,347.47,null,-347.47,null,8057.46,8546.24,-488.77999999999975,{"$f":"+#REF!-L521","v":{"$error":"#REF!"}},null,null,2064.41,1185.8,null,-1185.8,null,8487.59,9010.23]
["%,V9030003","9030003","Postage - Customer Bills",null,null,50532.55,51277.72,null,-51277.72,null,601507.32999999996,571662.07999999996,29845.25,{"$f":"+#REF!-L522","v":{"$error":"#REF!"}},null,null,176697.22,163735.35,null,-163735.35,null,653183.63,618877.65999999992]
["%,V9030004","9030004","Cashiering",null,null,3016.83,5375.05,null,-5375.05,null,47496.17,49969.23,-2473.0600000000049,{"$f":"+#REF!-L523","v":{"$error":"#REF!"}},null,null,12310.24,14155.31,null,-14155.31,null,52235.28,55056.11]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,271.27,460.86,null,-460.86,null,3036.81,3171.21,-134.40000000000009,{"$f":"+#REF!-L524","v":{"$error":"#REF!"}},null,null,794.37,1589.47,null,-1589.47,null,3249.81,3392.53]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,65364.19,56774.51,null,-56774.51,null,549288.54,590009.25,-40720.709999999963,{"$f":"+#REF!-L525","v":{"$error":"#REF!"}},null,null,196992.04,136736.68,null,-136736.68,null,605161.25,642903.57999999996]
["%,V9030007","9030007","Collectors",null,null,21067.07,33160.31,null,-33160.31,null,266026,299596.82,-33570.820000000007,{"$f":"+#REF!-L526","v":{"$error":"#REF!"}},null,null,71457.59,80605.63,null,-80605.63,null,287511.56,323851.44]
["%,V9030009","9030009","Data Processing",null,null,0,4419.42,null,-4419.42,null,-314.60000000000002,34532.14,-34846.74,{"$f":"+#REF!-L527","v":{"$error":"#REF!"}},null,null,-1.81,10229.32,null,-10229.32,null,1032.9000000000001,36750.58]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L528","v":{"$error":"#REF!"}},null,null,49.58,0,null,0,null,0,-288206.66000000003]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,92.91,502.97,null,-502.97,null,-1705.53,17760.84,-19466.37,{"$f":"+#REF!-L529","v":{"$error":"#REF!"}},null,null,1125.52,8246.44,null,-8246.44,null,796.87999999999988,-82156.290000000008]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1956.76,1666.7,null,-1666.7,null,23193.33,18366.59,4826.7400000000016,{"$f":"+#REF!-L530","v":{"$error":"#REF!"}},null,null,5347.39,4479.93,null,-4479.93,null,24742.59,19790.5]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905",1,"(901-905) Customer Accounts Expenses","o",null,426752.63000000006,419995.85,null,-419995.85,null,4829767.3500000006,4863788.2500000009,-34020.900000000373,{"$f":"+#REF!-L531","v":{"$error":"#REF!"}},null,null,1385921.6200000003,1248683.42,null,-1248683.42,null,5212791.63,4865476.22]
["%,V9070000","9070000","Supervision - Customer Service",null,null,2590.06,684.98,null,-684.98,null,32961.33,49561.91,-16600.580000000002,{"$f":"+#REF!-L532","v":{"$error":"#REF!"}},null,null,22080.48,9668.91,null,-9668.91,null,34552.76,56301.170000000006]
["%,V9070001","9070001","Supervision - DSM",null,null,0.03,0,null,0,null,7.91,0,7.91,{"$f":"+#REF!-L533","v":{"$error":"#REF!"}},null,null,3.46,0,null,0,null,7.91,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,101569.74,87433.07,null,-87433.07,null,1132561.2,1159457.26,-26896.060000000056,{"$f":"+#REF!-L534","v":{"$error":"#REF!"}},null,null,317862.43,293500.12,null,-293500.12,null,1222668.1599999999,1244557.76]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L535","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,105487.18000000001,14142.4,null,-14142.4,null,1108514.6100000001,411813.41000000003,696701.20000000007,{"$f":"+#REF!-L536","v":{"$error":"#REF!"}},null,null,332651.51,50214.450000000004,null,-50214.450000000004,null,1134543.6100000001,445911.66000000003]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,1739.93,815.6,null,-815.6,null,28831.8,5398.3,23433.5,{"$f":"+#REF!-L537","v":{"$error":"#REF!"}},null,null,7555.47,1179.02,null,-1179.02,null,37716.93,5354.1500000000005]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,null,0,null,-98.31,0,-98.31,{"$f":"+#REF!-L538","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910",2,"(907-910) Customer Service and Information Expenses","o",null,211386.94,103076.05,null,-103076.05,null,2302778.5399999996,1626230.8800000001,676547.65999999945,{"$f":"+#REF!-L539","v":{"$error":"#REF!"}},null,null,680153.35,354562.5,null,-354562.5,null,2429489.3699999996,1752124.74]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,619.33000000000004,157.19,null,-157.19,null,8735.93,8754.83,-18.899999999999636,{"$f":"+#REF!-L540","v":{"$error":"#REF!"}},null,null,3662.54,1996.5900000000001,null,-1996.5900000000001,null,10948.130000000001,11229.74]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,null,0,null,2211.0700000000002,0,2211.0700000000002,{"$f":"+#REF!-L541","v":{"$error":"#REF!"}},null,null,424.06,0,null,0,null,2211.0700000000002,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,14.49,null,-14.49,null,95.41,50.45,44.959999999999994,{"$f":"+#REF!-L542","v":{"$error":"#REF!"}},null,null,3.0100000000000002,22.66,null,-22.66,null,108.91,50.45]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,null,0,null,0,79.86,-79.86,{"$f":"+#REF!-L543","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,79.86]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917",3,"(911-917) Sales Expenses","o",null,619.33000000000004,171.68,null,-171.68,null,11042.41,8885.1400000000012,2157.2699999999986,{"$f":"+#REF!-L544","v":{"$error":"#REF!"}},null,null,4089.61,2019.2500000000002,null,-2019.2500000000002,null,13268.11,11360.050000000001]
[null,4,"8. ADMINISTRATIVE AND GENERAL EXPENSES"]
[null,5,"Operations"]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,null,{"$f":"+U547-G547","v":-787451.39},null,10308450.42,11429318.720000001,{"$f":"+K547-L547","v":-1120868.3000000007},{"$f":"+#REF!-L547","v":{"$error":"#REF!"}},null,null,2566276.83,2859146.79,null,{"$f":"+P547-R547","v":-2859146.79},null,11124401.6,12368044.610000001]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,null,0,null,7.61,0,7.61,{"$f":"+#REF!-L548","v":{"$error":"#REF!"}},null,null,-10.18,0,null,0,null,7.61,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920",6,"(920) Administration and General Salaries",null,null,697948.63,787451.39,null,-787451.39,null,10308458.029999999,11429318.720000001,-1120860.6900000013,{"$f":"+#REF!-L549","v":{"$error":"#REF!"}},null,null,2566266.65,2859146.79,null,-2859146.79,null,11124409.209999999,12368044.610000001]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,null,-78616.490000000005,null,1325643.33,685885.01,639758.32000000007,{"$f":"+#REF!-L550","v":{"$error":"#REF!"}},null,null,338745.49,162957.34,null,-162957.34,null,1153300.4500000002,656642.93000000005]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,280.45999999999998,179.86,100.59999999999997,{"$f":"+#REF!-L551","v":{"$error":"#REF!"}},null,null,180.93,18.920000000000002,null,-18.920000000000002,null,294.51,218.33]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,null,-13.23,null,0,13.23,-13.23,{"$f":"+#REF!-L552","v":{"$error":"#REF!"}},null,null,0,13.23,null,-13.23,null,0.39,13.23]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L553","v":{"$error":"#REF!"}},null,null,-0.79,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,null,-19.12,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L554","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,null,-124.7,null,1014.76,236.05,778.71,{"$f":"+#REF!-L555","v":{"$error":"#REF!"}},null,null,408.71000000000004,155.05000000000001,null,-155.05000000000001,null,1031.07,237.71]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,null,-2.0699999999999998,null,425.51,111.13,314.38,{"$f":"+#REF!-L556","v":{"$error":"#REF!"}},null,null,251.12,15.85,null,-15.85,null,437.34,468.33]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,null,-9.8000000000000007,null,721.78,595.27,126.50999999999999,{"$f":"+#REF!-L557","v":{"$error":"#REF!"}},null,null,359.63,47.89,null,-47.89,null,788.87,622.68999999999994]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,null,-4.95,null,137.22,18.690000000000001,118.53,{"$f":"+#REF!-L558","v":{"$error":"#REF!"}},null,null,28.05,5.7700000000000005,null,-5.7700000000000005,null,159.76,22.380000000000003]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,null,-5.62,null,83.05,51.71,31.339999999999996,{"$f":"+#REF!-L559","v":{"$error":"#REF!"}},null,null,13.73,8.3800000000000008,null,-8.3800000000000008,null,94.61,59.58]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,null,-7.7700000000000005,null,352.69,37.26,315.43,{"$f":"+#REF!-L560","v":{"$error":"#REF!"}},null,null,306.35000000000002,12.81,null,-12.81,null,392.3,37.26]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,null,-12.77,null,98.12,26.44,71.680000000000007,{"$f":"+#REF!-L561","v":{"$error":"#REF!"}},null,null,41.79,23.77,null,-23.77,null,98.12,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,null,-106.28,null,2025.64,745.23,1280.4100000000001,{"$f":"+#REF!-L562","v":{"$error":"#REF!"}},null,null,1420.32,225.08,null,-225.08,null,2144.15,773.4]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,null,0,null,72.11,122.42,-50.31,{"$f":"+#REF!-L563","v":{"$error":"#REF!"}},null,null,11.620000000000001,0,null,0,null,114.41,122.42]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,null,0,null,246.59,7.13,239.46,{"$f":"+#REF!-L564","v":{"$error":"#REF!"}},null,null,226.42000000000002,0,null,0,null,246.59,7.13]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,null,-2.7600000000000002,null,42.39,12.73,29.66,{"$f":"+#REF!-L565","v":{"$error":"#REF!"}},null,null,34.78,5.8100000000000005,null,-5.8100000000000005,null,44.38,12.73]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,null,0,null,97.72,8.5299999999999994,89.19,{"$f":"+#REF!-L566","v":{"$error":"#REF!"}},null,null,42.46,1.1000000000000001,null,-1.1000000000000001,null,97.72,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,null,0,null,3287.98,105.89,3182.09,{"$f":"+#REF!-L567","v":{"$error":"#REF!"}},null,null,748.39,0,null,0,null,3287.98,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L568","v":{"$error":"#REF!"}},null,null,18.72,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L569","v":{"$error":"#REF!"}},null,null,304.11,175.53,null,-175.53,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,null,-21.73,null,608.1,84.36,523.74,{"$f":"+#REF!-L570","v":{"$error":"#REF!"}},null,null,1.33,81.260000000000005,null,-81.260000000000005,null,608.1,93.34]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,null,-2.09,null,52.02,13.71,38.31,{"$f":"+#REF!-L571","v":{"$error":"#REF!"}},null,null,21.68,10.61,null,-10.61,null,58.040000000000006,14.71]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,null,0,null,9.98,0,9.98,{"$f":"+#REF!-L572","v":{"$error":"#REF!"}},null,null,9.98,0,null,0,null,9.98,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921",7,"(921) Office Supplies and Expenses",null,null,46284.630000000019,78949.37999999999,null,-78949.37999999999,null,1336030.9700000002,688539.2,647491.77000000025,{"$f":"+#REF!-L573","v":{"$error":"#REF!"}},null,null,343181.91,163777.51999999999,null,-163777.51999999999,null,1164040.29,659771.57999999996]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,21182.720000000001,86020.52,null,-86020.52,null,187918.6,287224.33,-99305.73000000001,{"$f":"+#REF!-L574","v":{"$error":"#REF!"}},null,null,67589.540000000008,139294.79,null,-139294.79,null,599005.32999999996,343412.59]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,22501,33780,null,-33780,null,407304,424335,-17031,{"$f":"+#REF!-L575","v":{"$error":"#REF!"}},null,null,88924,95568,null,-95568,null,440066,453049]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0,null,0,null,-0.05,-0.01,-0.04,{"$f":"+#REF!-L576","v":{"$error":"#REF!"}},null,null,-0.01,-0.01,null,0.01,null,-0.05,-0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,38.1,null,-38.1,null,1702.51,301.18,1401.33,{"$f":"+#REF!-L577","v":{"$error":"#REF!"}},null,null,0,308.83,null,-308.83,null,1842.19,3891.87]
["%,V9220005","9220005","Overhead Loadings",null,null,13738.17,38210.93,null,-38210.93,null,507517.86,619572.36,-112054.5,{"$f":"+#REF!-L578","v":{"$error":"#REF!"}},null,null,108259.3,162860.01,null,-162860.01,null,556971.31999999995,755284.25]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922",8,"(Less) (922) Administrative Expenses Transferred-Credit",null,null,57421.9,158049.55000000002,null,{"$f":"+U579-G579","v":-158049.55000000002},null,1104442.92,1331432.8600000001,{"$f":"+K579-L579","v":-226989.94000000018},{"$f":"+#REF!-L579","v":{"$error":"#REF!"}},null,null,264772.83,398031.62,null,{"$f":"+P579-R579","v":-398031.62},null,1597884.79,1555637.7000000002]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,null,-166815.81,null,2137661.0920000002,3753205.1,-1615544.0079999999,{"$f":"+#REF!-L580","v":{"$error":"#REF!"}},null,null,662086.22499999998,1664181.65,null,-1664181.65,null,3578305.4620000003,4404142.37]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,null,-769055.66,null,-379158.49,654919.82999999996,-1034078.32,{"$f":"+#REF!-L581","v":{"$error":"#REF!"}},null,null,104163.05,772934.39,null,-772934.39,null,-582136.28,640528.26]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L582","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!-L583","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,null,0,null,272.76,111.9,160.85999999999999,{"$f":"+#REF!-L584","v":{"$error":"#REF!"}},null,null,104.13,56.08,null,-56.08,null,329.38,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,null,-1824.28,null,8739.51,16786.77,-8047.26,{"$f":"+#REF!-L585","v":{"$error":"#REF!"}},null,null,1528.31,2519.34,null,-2519.34,null,8726.14,17846.2]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L586","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!-L587","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923",9,"(923) Outside Services Employed",null,null,232399.66,937695.75,null,-937695.75,null,1770985.8520000002,4425140.63,-2654154.7779999999,{"$f":"+#REF!-L588","v":{"$error":"#REF!"}},null,null,767881.71500000008,2439691.46,null,-2439691.46,null,4074978.371999999,5062745.7600000007]
["%,V9240000","9240000","Property Insurance",null,null,76986.850000000006,26506.21,null,-26506.21,null,999397.86,1000027.78,-629.92000000004191,{"$f":"+#REF!-L589","v":{"$error":"#REF!"}},null,null,230535.5,211394.59,null,-211394.59,null,1091842.05,1089553.32]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924",10,"(924) Property Insurance",null,null,76986.850000000006,26506.21,null,-26506.21,null,999397.86,1000027.78,-629.92000000004191,{"$f":"+#REF!-L590","v":{"$error":"#REF!"}},null,null,230535.5,211394.59,null,-211394.59,null,1091842.05,1089553.32]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,null,-163261.1,null,1923116.63,1687157.28,235959.34999999986,{"$f":"+#REF!-L591","v":{"$error":"#REF!"}},null,null,572206.24,488067.34,null,-488067.34,null,2080852.0399999998,1835639.77]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,null,192.38,null,-94.77,13.3,-108.07,{"$f":"+#REF!-L592","v":{"$error":"#REF!"}},null,null,0,-99.83,null,99.83,null,-65.259999999999991,-159.85]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,null,-293077.95,null,145985.67000000001,596684.57999999996,-450698.90999999992,{"$f":"+#REF!-L593","v":{"$error":"#REF!"}},null,null,294400.38,271434.76,null,-271434.76,null,144773.1,682350.51599999995]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,null,-1520.15,null,6494.92,23988.66,-17493.739999999998,{"$f":"+#REF!-L594","v":{"$error":"#REF!"}},null,null,1662.04,3809.89,null,-3809.89,null,9477.49,25689.66]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,null,19874.07,null,-93623.66,-192030.17,98406.510000000009,{"$f":"+#REF!-L595","v":{"$error":"#REF!"}},null,null,-14173.66,-58441.950000000004,null,58441.950000000004,null,-104203.08,-214175.04]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925",11,"(925) Injuries and Damages",null,null,408619.98000000004,437792.75000000006,null,-437792.75000000006,null,1981878.7899999998,2115813.6500000004,-133934.86000000057,{"$f":"+#REF!-L596","v":{"$error":"#REF!"}},null,null,854095,704770.21000000008,null,-704770.21000000008,null,2130834.2899999996,2329345.0560000003]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,null,-189.69,null,12248.6,2327.73,9920.8700000000008,{"$f":"+#REF!-L597","v":{"$error":"#REF!"}},null,null,10675.74,632.01,null,-632.01,null,12433.86,2711.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L598","v":{"$error":"#REF!"}},null,null,0,62.1,null,-62.1,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,null,-1297,null,20549.59,26338.799999999999,-5789.2099999999991,{"$f":"+#REF!-L599","v":{"$error":"#REF!"}},null,null,5935.21,5699.95,null,-5699.95,null,24538.35,24884.649999999998]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,1901027.47,1942984.19,-41956.719999999972,{"$f":"+#REF!-L600","v":{"$error":"#REF!"}},null,null,518462.04000000004,517032.23000000004,null,-517032.23000000004,null,2061571.72,2104649.5699999998]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,null,-11022.99,null,131767.54,119775.55,11991.990000000005,{"$f":"+#REF!-L601","v":{"$error":"#REF!"}},null,null,36650.15,29530.55,null,-29530.55,null,142752.54,131549.78]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,null,-376853.88,null,5158196.22,4437722.07,720474.14999999944,{"$f":"+#REF!-L602","v":{"$error":"#REF!"}},null,null,1435133.54,1148859.52,null,-1148859.52,null,5965927.9100000001,4846624.78]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L603","v":{"$error":"#REF!"}},null,null,-3.56,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,null,37771.18,null,399288.95,370458.18,28830.770000000019,{"$f":"+#REF!-L604","v":{"$error":"#REF!"}},null,null,108878.57,822.44,null,-822.44,null,435025.56,419541.18]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,null,-12387.91,null,169092.48000000001,155011.84,14080.640000000014,{"$f":"+#REF!-L605","v":{"$error":"#REF!"}},null,null,48279.37,39498.050000000003,null,-39498.050000000003,null,182507.24000000002,170486.74]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,null,-447.34000000000003,null,5234.5,1608.24,3626.26,{"$f":"+#REF!-L606","v":{"$error":"#REF!"}},null,null,2377.09,-5312.17,null,5312.17,null,5682.34,1634.71]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,null,-4275.2700000000004,null,9428.5400000000009,17352.72,-7924.18,{"$f":"+#REF!-L607","v":{"$error":"#REF!"}},null,null,2872.12,9380.67,null,-9380.67,null,9507.9600000000009,17926.88]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,69265.58,84706.040000000008,-15440.460000000006,{"$f":"+#REF!-L608","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,76966.13,93160.37000000001]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,null,-190920.2,null,1863909.05,1722016.4300000002,141892.61999999988,{"$f":"+#REF!-L609","v":{"$error":"#REF!"}},null,null,542298.98,514090.77,null,-514090.77,null,1999703.71,1923984.7500000002]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,15296.92,8844.66,6452.26,{"$f":"+#REF!-L610","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,{"$f":"+U611-G611","v":-2071},null,5974.33,22781.010000000002,{"$f":"+K611-L611","v":-16806.68},{"$f":"+#REF!-L611","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,{"$f":"+P611-R611","v":-6213},null,8045.33,22942.880000000001]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,5549.9400000000005,3543.65,2006.2900000000004,{"$f":"+#REF!-L612","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5872.77,3620.36]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2638911.5499999998,-2572878.11,-66033.439999999944,{"$f":"+#REF!-L613","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2883603.4699999997,-2887658.9899999998]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,null,122254.07,null,-986295.88,-902393.46,-83902.420000000042,{"$f":"+#REF!-L614","v":{"$error":"#REF!"}},null,null,-320344.03000000003,-264922.28000000003,null,264922.28000000003,null,-1063581.3999999999,-1004326.11]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,null,321436.92,null,-2902846.58,-2437349.0300000003,-465497.54999999981,{"$f":"+#REF!-L615","v":{"$error":"#REF!"}},null,null,-974947.05,-701867.4,null,701867.4,null,-3104404.08,-2721156.95]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,null,98956.69,null,-814144.09,-764013.41,-50130.679999999935,{"$f":"+#REF!-L616","v":{"$error":"#REF!"}},null,null,-273917.16000000003,-247287.56,null,247287.56,null,-870685.12,-854739.53]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,null,16178.380000000001,null,-35150.5,-97067.42,61916.92,{"$f":"+#REF!-L617","v":{"$error":"#REF!"}},null,null,-10269.16,-35718.26,null,35718.26,null,-44647.37,-111254.23999999999]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,null,50030.47,null,-485605.36,-432862.44,-52742.919999999984,{"$f":"+#REF!-L618","v":{"$error":"#REF!"}},null,null,-146689.1,-131152.69,null,131152.69,null,-516076.27999999997,-489245.57]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,null,-121166.18000000001,null,75915.53,-23567.010000000002,99482.540000000008,{"$f":"+#REF!-L619","v":{"$error":"#REF!"}},null,null,170763.47,116039.49,null,-116039.49,null,32195.32,160052.71]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,198568.48,-198568.48,{"$f":"+#REF!-L620","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,18050.27,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,null,-1475791,null,-2303434.42,-1943882.79,-359551.62999999989,{"$f":"+#REF!-L621","v":{"$error":"#REF!"}},null,null,-628209.39,791856.24,null,-791856.24,null,-4332823.92,-2260490]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L622","v":{"$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,51856.01999999996,1491722.1400000001,null,-1491722.1400000001,null,-323167.1399999985,-59887.750000000233,-263279.38999999827,{"$f":"+#REF!-L623","v":{"$error":"#REF!"}},null,null,-162956.45000000042,1142165.73,null,-1142165.73,null,-135616.33999999985,-215484.05999999889]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13352.89,null,-13352.89,null,150157.18,148971.36000000002,1185.8199999999779,{"$f":"+#REF!-L624","v":{"$error":"#REF!"}},null,null,40553.629999999997,42440.69,null,-42440.69,null,163515.22999999998,160670]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927",13,"(927) Franchise Requirements",null,null,13564.61,13352.89,null,-13352.89,null,150157.18,148971.36000000002,1185.8199999999779,{"$f":"+#REF!-L625","v":{"$error":"#REF!"}},null,null,40553.629999999997,42440.69,null,-42440.69,null,163515.22999999998,160670]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,null,-1975.94,null,9654.7100000000009,10791.45,-1136.7399999999998,{"$f":"+#REF!-L626","v":{"$error":"#REF!"}},null,null,-111.14,4599.71,null,-4599.71,null,12547.830000000002,11230.25]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,null,4.37,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L627","v":{"$error":"#REF!"}},null,null,0,4137.83,null,-4137.83,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,null,-140011.38,null,2000428.16,2481765.0300000003,-481336.87000000034,{"$f":"+#REF!-L628","v":{"$error":"#REF!"}},null,null,535753.47,384982.48,null,-384982.48,null,2520675.6799999997,2733084.49]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,null,-1209.6100000000001,null,89290.51,20651.95,68638.559999999998,{"$f":"+#REF!-L629","v":{"$error":"#REF!"}},null,null,26399.89,6703.6,null,-6703.6,null,90220.75,21074.82]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,921317.23,871763.36,49553.869999999995,{"$f":"+#REF!-L630","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1000749.33,950863.83]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928",14,"(928) Regulatory Commission Expenses",null,null,287902.47000000003,222624.66,null,-222624.66,null,3020690.61,3389318.3100000005,-368627.70000000065,{"$f":"+#REF!-L631","v":{"$error":"#REF!"}},null,null,828877.01,638719.91999999993,null,-638719.91999999993,null,3624193.5899999994,3720599.91]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929",15,"(Less) (929) Duplicate Charges-Credit",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L632","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,null,-1200,null,20307.7,25513.89,-5206.1899999999987,{"$f":"+#REF!-L633","v":{"$error":"#REF!"}},null,null,11063.18,9599.99,null,-9599.99,null,26307.71,36713.879999999997]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,null,-5403.7,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L634","v":{"$error":"#REF!"}},null,null,11775.03,5665.31,null,-5665.31,null,28461.53,29665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,null,-14985.94,null,3549.29,39288.270000000004,-35738.980000000003,{"$f":"+#REF!-L635","v":{"$error":"#REF!"}},null,null,2372.5300000000002,20060.73,null,-20060.73,null,3758.62,39351.280000000006]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L636","v":{"$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,{"$f":"+#REF!-L637","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L638","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,null,0,null,22491.170000000002,12539.43,9951.7400000000016,{"$f":"+#REF!-L639","v":{"$error":"#REF!"}},null,null,6645.9800000000005,0,null,0,null,26817.670000000002,16752.669999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,null,-777.22,null,11455.27,6285.54,5169.7300000000005,{"$f":"+#REF!-L640","v":{"$error":"#REF!"}},null,null,6564.47,1001.91,null,-1001.91,null,11487.53,7190.8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1",16,"(930.1) General Advertising Expenses",null,null,11751.710000000001,22366.86,null,-22366.86,null,85390.05,109292.43999999999,-23902.389999999985,{"$f":"+#REF!-L641","v":{"$error":"#REF!"}},null,null,38603.869999999995,36327.94,null,-36327.94,null,95958.150000000009,129673.93999999999]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,null,-29808.55,null,291695.87699999998,262417.71000000002,29278.166999999958,{"$f":"+#REF!-L642","v":{"$error":"#REF!"}},null,null,113410.11,63086.12,null,-63086.12,null,322674.07699999999,302566.77]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,null,{"$f":"+U643-G643","v":-3063.35},null,85416.013000000006,86399.578999999998,{"$f":"+K643-L643","v":-983.56599999999162},{"$f":"+#REF!-L643","v":{"$error":"#REF!"}},null,null,34672.49,15428,null,{"$f":"+P643-R643","v":-15428},null,87472.243000000002,76090.519]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,null,-44.54,null,17.89,628.86,-610.97,{"$f":"+#REF!-L644","v":{"$error":"#REF!"}},null,null,0,72.17,null,-72.17,null,14.64,716.55]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,null,0,null,32743.88,120525.32,-87781.440000000002,{"$f":"+#REF!-L645","v":{"$error":"#REF!"}},null,null,1393.65,4280.45,null,-4280.45,null,32743.88,121899.16]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,null,-82878.3,null,227189.18,247501,-20311.820000000007,{"$f":"+#REF!-L646","v":{"$error":"#REF!"}},null,null,76769.790000000008,106823.92,null,-106823.92,null,237278.57,257001.72]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2",17,"(930.2) Miscellaneous General Expenses",null,null,43489.190999999999,115794.74,null,-115794.74,null,637062.84000000008,717472.46900000004,-80409.628999999957,{"$f":"+#REF!-L647","v":{"$error":"#REF!"}},null,null,226246.04,189690.65999999997,null,-189690.65999999997,null,680183.40999999992,758274.71900000004]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,null,-8633.7100000000009,null,16790.38,16633.71,156.67000000000189,{"$f":"+#REF!-L648","v":{"$error":"#REF!"}},null,null,10390.380000000001,10233.710000000001,null,-10233.710000000001,null,17590.38,17333.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,null,-4280.5,null,43386.6,48291.61,-4905.010000000002,{"$f":"+#REF!-L649","v":{"$error":"#REF!"}},null,null,10485.81,12900.48,null,-12900.48,null,47660.299999999996,52798.8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931",18,"(931) Rents",null,null,11479.23,12914.210000000001,null,-12914.210000000001,null,60176.979999999996,64925.32,-4748.3400000000038,{"$f":"+#REF!-L650","v":{"$error":"#REF!"}},null,null,20876.190000000002,23134.190000000002,null,-23134.190000000002,null,65250.68,70132.510000000009]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,null,-787451.39,null,10308450.42,11429318.720000001,-1120868.3000000007,{"$f":"+#REF!-L651","v":{"$error":"#REF!"}},null,null,2566276.83,2859146.79,null,-2859146.79,null,11124401.6,12368044.610000001]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,null,0,null,7.61,0,7.61,{"$f":"+#REF!-L652","v":{"$error":"#REF!"}},null,null,-10.18,0,null,0,null,7.61,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,null,-78616.490000000005,null,1325643.33,685885.01,639758.32000000007,{"$f":"+#REF!-L653","v":{"$error":"#REF!"}},null,null,338745.49,162957.34,null,-162957.34,null,1153300.4500000002,656642.93000000005]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,280.45999999999998,179.86,100.59999999999997,{"$f":"+#REF!-L654","v":{"$error":"#REF!"}},null,null,180.93,18.920000000000002,null,-18.920000000000002,null,294.51,218.33]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,null,-13.23,null,0,13.23,-13.23,{"$f":"+#REF!-L655","v":{"$error":"#REF!"}},null,null,0,13.23,null,-13.23,null,0.39,13.23]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L656","v":{"$error":"#REF!"}},null,null,-0.79,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,null,-19.12,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L657","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,null,-124.7,null,1014.76,236.05,778.71,{"$f":"+#REF!-L658","v":{"$error":"#REF!"}},null,null,408.71000000000004,155.05000000000001,null,-155.05000000000001,null,1031.07,237.71]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,null,-2.0699999999999998,null,425.51,111.13,314.38,{"$f":"+#REF!-L659","v":{"$error":"#REF!"}},null,null,251.12,15.85,null,-15.85,null,437.34,468.33]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,null,-9.8000000000000007,null,721.78,595.27,126.50999999999999,{"$f":"+#REF!-L660","v":{"$error":"#REF!"}},null,null,359.63,47.89,null,-47.89,null,788.87,622.68999999999994]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,null,-4.95,null,137.22,18.690000000000001,118.53,{"$f":"+#REF!-L661","v":{"$error":"#REF!"}},null,null,28.05,5.7700000000000005,null,-5.7700000000000005,null,159.76,22.380000000000003]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,null,-5.62,null,83.05,51.71,31.339999999999996,{"$f":"+#REF!-L662","v":{"$error":"#REF!"}},null,null,13.73,8.3800000000000008,null,-8.3800000000000008,null,94.61,59.58]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,null,-7.7700000000000005,null,352.69,37.26,315.43,{"$f":"+#REF!-L663","v":{"$error":"#REF!"}},null,null,306.35000000000002,12.81,null,-12.81,null,392.3,37.26]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,null,-12.77,null,98.12,26.44,71.680000000000007,{"$f":"+#REF!-L664","v":{"$error":"#REF!"}},null,null,41.79,23.77,null,-23.77,null,98.12,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,null,-106.28,null,2025.64,745.23,1280.4100000000001,{"$f":"+#REF!-L665","v":{"$error":"#REF!"}},null,null,1420.32,225.08,null,-225.08,null,2144.15,773.4]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,null,0,null,72.11,122.42,-50.31,{"$f":"+#REF!-L666","v":{"$error":"#REF!"}},null,null,11.620000000000001,0,null,0,null,114.41,122.42]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,null,0,null,246.59,7.13,239.46,{"$f":"+#REF!-L667","v":{"$error":"#REF!"}},null,null,226.42000000000002,0,null,0,null,246.59,7.13]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,null,-2.7600000000000002,null,42.39,12.73,29.66,{"$f":"+#REF!-L668","v":{"$error":"#REF!"}},null,null,34.78,5.8100000000000005,null,-5.8100000000000005,null,44.38,12.73]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,null,0,null,97.72,8.5299999999999994,89.19,{"$f":"+#REF!-L669","v":{"$error":"#REF!"}},null,null,42.46,1.1000000000000001,null,-1.1000000000000001,null,97.72,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,null,0,null,3287.98,105.89,3182.09,{"$f":"+#REF!-L670","v":{"$error":"#REF!"}},null,null,748.39,0,null,0,null,3287.98,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L671","v":{"$error":"#REF!"}},null,null,18.72,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L672","v":{"$error":"#REF!"}},null,null,304.11,175.53,null,-175.53,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,null,-21.73,null,608.1,84.36,523.74,{"$f":"+#REF!-L673","v":{"$error":"#REF!"}},null,null,1.33,81.260000000000005,null,-81.260000000000005,null,608.1,93.34]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,null,-2.09,null,52.02,13.71,38.31,{"$f":"+#REF!-L674","v":{"$error":"#REF!"}},null,null,21.68,10.61,null,-10.61,null,58.040000000000006,14.71]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,null,{"$f":"+U675-G675","v":0},null,9.98,0,{"$f":"+K675-L675","v":9.98},{"$f":"+#REF!-L675","v":{"$error":"#REF!"}},null,null,9.98,0,null,{"$f":"+P675-R675","v":0},null,9.98,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,null,86020.52,null,-187918.6,-287224.33,99305.73000000001,{"$f":"+#REF!-L676","v":{"$error":"#REF!"}},null,null,-67589.540000000008,-139294.79,null,139294.79,null,-599005.32999999996,-343412.59]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,null,33780,null,-407304,-424335,17031,{"$f":"+#REF!-L677","v":{"$error":"#REF!"}},null,null,-88924,-95568,null,95568,null,-440066,-453049]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,null,0,null,0.05,0.01,0.04,{"$f":"+#REF!-L678","v":{"$error":"#REF!"}},null,null,0.01,0.01,null,-0.01,null,0.05,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,null,38.1,null,-1702.51,-301.18,-1401.33,{"$f":"+#REF!-L679","v":{"$error":"#REF!"}},null,null,0,-308.83,null,308.83,null,-1842.19,-3891.87]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,null,38210.93,null,-507517.86,-619572.36,112054.5,{"$f":"+#REF!-L680","v":{"$error":"#REF!"}},null,null,-108259.3,-162860.01,null,162860.01,null,-556971.31999999995,-755284.25]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,null,-166815.81,null,2137661.0920000002,3753205.1,-1615544.0079999999,{"$f":"+#REF!-L681","v":{"$error":"#REF!"}},null,null,662086.22499999998,1664181.65,null,-1664181.65,null,3578305.4620000003,4404142.37]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,null,-769055.66,null,-379158.49,654919.82999999996,-1034078.32,{"$f":"+#REF!-L682","v":{"$error":"#REF!"}},null,null,104163.05,772934.39,null,-772934.39,null,-582136.28,640528.26]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L683","v":{"$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,{"$f":"+#REF!-L684","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,null,0,null,272.76,111.9,160.85999999999999,{"$f":"+#REF!-L685","v":{"$error":"#REF!"}},null,null,104.13,56.08,null,-56.08,null,329.38,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,null,-1824.28,null,8739.51,16786.77,-8047.26,{"$f":"+#REF!-L686","v":{"$error":"#REF!"}},null,null,1528.31,2519.34,null,-2519.34,null,8726.14,17846.2]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L687","v":{"$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,{"$f":"+#REF!-L688","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.850000000006,26506.21,null,-26506.21,null,999397.86,1000027.78,-629.92000000004191,{"$f":"+#REF!-L689","v":{"$error":"#REF!"}},null,null,230535.5,211394.59,null,-211394.59,null,1091842.05,1089553.32]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,null,-163261.1,null,1923116.63,1687157.28,235959.34999999986,{"$f":"+#REF!-L690","v":{"$error":"#REF!"}},null,null,572206.24,488067.34,null,-488067.34,null,2080852.0399999998,1835639.77]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,null,192.38,null,-94.77,13.3,-108.07,{"$f":"+#REF!-L691","v":{"$error":"#REF!"}},null,null,0,-99.83,null,99.83,null,-65.259999999999991,-159.85]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,null,-293077.95,null,145985.67000000001,596684.57999999996,-450698.90999999992,{"$f":"+#REF!-L692","v":{"$error":"#REF!"}},null,null,294400.38,271434.76,null,-271434.76,null,144773.1,682350.51599999995]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,null,-1520.15,null,6494.92,23988.66,-17493.739999999998,{"$f":"+#REF!-L693","v":{"$error":"#REF!"}},null,null,1662.04,3809.89,null,-3809.89,null,9477.49,25689.66]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,null,19874.07,null,-93623.66,-192030.17,98406.510000000009,{"$f":"+#REF!-L694","v":{"$error":"#REF!"}},null,null,-14173.66,-58441.950000000004,null,58441.950000000004,null,-104203.08,-214175.04]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,null,-189.69,null,12248.6,2327.73,9920.8700000000008,{"$f":"+#REF!-L695","v":{"$error":"#REF!"}},null,null,10675.74,632.01,null,-632.01,null,12433.86,2711.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L696","v":{"$error":"#REF!"}},null,null,0,62.1,null,-62.1,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,null,-1297,null,20549.59,26338.799999999999,-5789.2099999999991,{"$f":"+#REF!-L697","v":{"$error":"#REF!"}},null,null,5935.21,5699.95,null,-5699.95,null,24538.35,24884.649999999998]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,1901027.47,1942984.19,-41956.719999999972,{"$f":"+#REF!-L698","v":{"$error":"#REF!"}},null,null,518462.04000000004,517032.23000000004,null,-517032.23000000004,null,2061571.72,2104649.5699999998]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,null,-11022.99,null,131767.54,119775.55,11991.990000000005,{"$f":"+#REF!-L699","v":{"$error":"#REF!"}},null,null,36650.15,29530.55,null,-29530.55,null,142752.54,131549.78]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,null,-376853.88,null,5158196.22,4437722.07,720474.14999999944,{"$f":"+#REF!-L700","v":{"$error":"#REF!"}},null,null,1435133.54,1148859.52,null,-1148859.52,null,5965927.9100000001,4846624.78]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L701","v":{"$error":"#REF!"}},null,null,-3.56,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,null,37771.18,null,399288.95,370458.18,28830.770000000019,{"$f":"+#REF!-L702","v":{"$error":"#REF!"}},null,null,108878.57,822.44,null,-822.44,null,435025.56,419541.18]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,null,-12387.91,null,169092.48000000001,155011.84,14080.640000000014,{"$f":"+#REF!-L703","v":{"$error":"#REF!"}},null,null,48279.37,39498.050000000003,null,-39498.050000000003,null,182507.24000000002,170486.74]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,null,-447.34000000000003,null,5234.5,1608.24,3626.26,{"$f":"+#REF!-L704","v":{"$error":"#REF!"}},null,null,2377.09,-5312.17,null,5312.17,null,5682.34,1634.71]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,null,-4275.2700000000004,null,9428.5400000000009,17352.72,-7924.18,{"$f":"+#REF!-L705","v":{"$error":"#REF!"}},null,null,2872.12,9380.67,null,-9380.67,null,9507.9600000000009,17926.88]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,69265.58,84706.040000000008,-15440.460000000006,{"$f":"+#REF!-L706","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,76966.13,93160.37000000001]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,null,{"$f":"+U707-G707","v":-190920.2},null,1863909.05,1722016.4300000002,{"$f":"+K707-L707","v":141892.61999999988},{"$f":"+#REF!-L707","v":{"$error":"#REF!"}},null,null,542298.98,514090.77,null,{"$f":"+P707-R707","v":-514090.77},null,1999703.71,1923984.7500000002]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,15296.92,8844.66,6452.26,{"$f":"+#REF!-L708","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,-4559.6500000000005,null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,-2071,null,5974.33,22781.010000000002,-16806.68,{"$f":"+#REF!-L709","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,8045.33,22942.880000000001]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,5549.9400000000005,3543.65,2006.2900000000004,{"$f":"+#REF!-L710","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5872.77,3620.36]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2638911.5499999998,-2572878.11,-66033.439999999944,{"$f":"+#REF!-L711","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2883603.4699999997,-2887658.9899999998]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,null,122254.07,null,-986295.88,-902393.46,-83902.420000000042,{"$f":"+#REF!-L712","v":{"$error":"#REF!"}},null,null,-320344.03000000003,-264922.28000000003,null,264922.28000000003,null,-1063581.3999999999,-1004326.11]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,null,321436.92,null,-2902846.58,-2437349.0300000003,-465497.54999999981,{"$f":"+#REF!-L713","v":{"$error":"#REF!"}},null,null,-974947.05,-701867.4,null,701867.4,null,-3104404.08,-2721156.95]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,null,98956.69,null,-814144.09,-764013.41,-50130.679999999935,{"$f":"+#REF!-L714","v":{"$error":"#REF!"}},null,null,-273917.16000000003,-247287.56,null,247287.56,null,-870685.12,-854739.53]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,null,16178.380000000001,null,-35150.5,-97067.42,61916.92,{"$f":"+#REF!-L715","v":{"$error":"#REF!"}},null,null,-10269.16,-35718.26,null,35718.26,null,-44647.37,-111254.23999999999]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,null,50030.47,null,-485605.36,-432862.44,-52742.919999999984,{"$f":"+#REF!-L716","v":{"$error":"#REF!"}},null,null,-146689.1,-131152.69,null,131152.69,null,-516076.27999999997,-489245.57]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,null,-121166.18000000001,null,75915.53,-23567.010000000002,99482.540000000008,{"$f":"+#REF!-L717","v":{"$error":"#REF!"}},null,null,170763.47,116039.49,null,-116039.49,null,32195.32,160052.71]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,198568.48,-198568.48,{"$f":"+#REF!-L718","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,18050.27,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,null,-1475791,null,-2303434.42,-1943882.79,-359551.62999999989,{"$f":"+#REF!-L719","v":{"$error":"#REF!"}},null,null,-628209.39,791856.24,null,-791856.24,null,-4332823.92,-2260490]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L720","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13352.89,null,-13352.89,null,150157.18,148971.36000000002,1185.8199999999779,{"$f":"+#REF!-L721","v":{"$error":"#REF!"}},null,null,40553.629999999997,42440.69,null,-42440.69,null,163515.22999999998,160670]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,null,-1975.94,null,9654.7100000000009,10791.45,-1136.7399999999998,{"$f":"+#REF!-L722","v":{"$error":"#REF!"}},null,null,-111.14,4599.71,null,-4599.71,null,12547.830000000002,11230.25]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,null,4.37,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L723","v":{"$error":"#REF!"}},null,null,0,4137.83,null,-4137.83,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,null,-140011.38,null,2000428.16,2481765.0300000003,-481336.87000000034,{"$f":"+#REF!-L724","v":{"$error":"#REF!"}},null,null,535753.47,384982.48,null,-384982.48,null,2520675.6799999997,2733084.49]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,null,-1209.6100000000001,null,89290.51,20651.95,68638.559999999998,{"$f":"+#REF!-L725","v":{"$error":"#REF!"}},null,null,26399.89,6703.6,null,-6703.6,null,90220.75,21074.82]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,921317.23,871763.36,49553.869999999995,{"$f":"+#REF!-L726","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1000749.33,950863.83]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,null,-1200,null,20307.7,25513.89,-5206.1899999999987,{"$f":"+#REF!-L727","v":{"$error":"#REF!"}},null,null,11063.18,9599.99,null,-9599.99,null,26307.71,36713.879999999997]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,null,-5403.7,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L728","v":{"$error":"#REF!"}},null,null,11775.03,5665.31,null,-5665.31,null,28461.53,29665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,null,-14985.94,null,3549.29,39288.270000000004,-35738.980000000003,{"$f":"+#REF!-L729","v":{"$error":"#REF!"}},null,null,2372.5300000000002,20060.73,null,-20060.73,null,3758.62,39351.280000000006]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L730","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!-L731","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L732","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,null,0,null,22491.170000000002,12539.43,9951.7400000000016,{"$f":"+#REF!-L733","v":{"$error":"#REF!"}},null,null,6645.9800000000005,0,null,0,null,26817.670000000002,16752.669999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,null,-777.22,null,11455.27,6285.54,5169.7300000000005,{"$f":"+#REF!-L734","v":{"$error":"#REF!"}},null,null,6564.47,1001.91,null,-1001.91,null,11487.53,7190.8]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,null,-29808.55,null,291695.87699999998,262417.71000000002,29278.166999999958,{"$f":"+#REF!-L735","v":{"$error":"#REF!"}},null,null,113410.11,63086.12,null,-63086.12,null,322674.07699999999,302566.77]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,null,-3063.35,null,85416.013000000006,86399.578999999998,-983.56599999999162,{"$f":"+#REF!-L736","v":{"$error":"#REF!"}},null,null,34672.49,15428,null,-15428,null,87472.243000000002,76090.519]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,null,-44.54,null,17.89,628.86,-610.97,{"$f":"+#REF!-L737","v":{"$error":"#REF!"}},null,null,0,72.17,null,-72.17,null,14.64,716.55]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,null,0,null,32743.88,120525.32,-87781.440000000002,{"$f":"+#REF!-L738","v":{"$error":"#REF!"}},null,null,1393.65,4280.45,null,-4280.45,null,32743.88,121899.16]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,null,-82878.3,null,227189.18,247501,{"$f":"+K739-L739","v":-20311.820000000007},{"$f":"+#REF!-L739","v":{"$error":"#REF!"}},null,null,76769.790000000008,106823.92,null,-106823.92,null,237278.57,257001.72]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,null,-8633.7100000000009,null,16790.38,16633.71,156.67000000000189,{"$f":"+#REF!-L740","v":{"$error":"#REF!"}},null,null,10390.380000000001,10233.710000000001,null,-10233.710000000001,null,17590.38,17333.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,null,-4280.5,null,43386.6,48291.61,-4905.010000000002,{"$f":"+#REF!-L741","v":{"$error":"#REF!"}},null,null,10485.81,12900.48,null,-12900.48,null,47660.299999999996,52798.8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933",19,"TOTAL Operation (Enter Total of lines 6 thru 18)","o",null,1824861.081,3989121.4300000006,null,-3989121.4300000006,null,18922619.102000002,22697499.26899999,-3774880.1669999883,{"$f":"+#REF!-L742","v":{"$error":"#REF!"}},null,null,5489388.2350000022,8053228.080000001,null,-8053228.080000001,null,22481704.142000012,24577689.644999985]
[null,20,"Maintenance"]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,null,{"$f":"+U744-G744","v":-1437.8700000000001},null,3530.58,23140.11,{"$f":"+K744-L744","v":-19609.53},{"$f":"+#REF!-L744","v":{"$error":"#REF!"}},null,null,1014.74,5184.8,null,{"$f":"+P744-R744","v":-5184.8},null,5528.05,24724.560000000001]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,null,-99776.17,null,301720.69,859705.04,-557984.35000000009,{"$f":"+#REF!-L745","v":{"$error":"#REF!"}},null,null,182231.5,295723.18,null,-295723.18,null,492876.29000000004,1003183.8300000001]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,null,-4622.2700000000004,null,17610.23,12733.43,4876.7999999999993,{"$f":"+#REF!-L746","v":{"$error":"#REF!"}},null,null,4874.7,11174.92,null,-11174.92,null,18982.46,12718.23]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,null,-380.17,null,0,4169.3100000000004,-4169.3100000000004,{"$f":"+#REF!-L747","v":{"$error":"#REF!"}},null,null,0,1144.03,null,-1144.03,null,372.92,4539.1100000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,null,-101619.14,null,0,1041987.76,-1041987.76,{"$f":"+#REF!-L748","v":{"$error":"#REF!"}},null,null,0,242584.58000000002,null,-242584.58000000002,null,76215.97,1121117.3700000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,null,-71623.72,null,0,883727.46,-883727.46,{"$f":"+#REF!-L749","v":{"$error":"#REF!"}},null,null,0,243016.11000000002,null,-243016.11000000002,null,55958.239999999998,971936.65999999992]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L750","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-395.16,null,395.16,null,0,4323.3900000000003,-4323.3900000000003,{"$f":"+#REF!-L751","v":{"$error":"#REF!"}},null,null,0,-939.88,null,939.88,null,789.32,4838.8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935",21,"(935) Maintenance of General Plant","m",null,116137.52,279064.18,null,-279064.18,null,322861.5,2829884.8100000005,-2507023.3100000005,{"$f":"+#REF!-L752","v":{"$error":"#REF!"}},null,null,188120.94,797887.74,null,-797887.74,null,650723.25,3143156.87]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,null,null,null,14296.24,0,null,null,null,null,5563.13,0,null,null,null,14296.24,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351",21.1,"   935.1 Maintenance of Computer Hardware",null,null,1850.49,0,null,null,null,14296.24,0,null,null,null,null,5563.13,0,null,null,null,14296.24,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,null,null,null,760812.74,0,null,null,null,null,228813.44,0,null,null,null,760812.74,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352",21.2,"   935.2 Maintenance of Computer Software",null,null,66311.990000000005,0,null,null,null,760812.74,0,null,null,null,null,228813.44,0,null,null,null,760812.74,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,null,null,null,102271.7,0,null,null,null,null,25338.73,0,null,null,null,102271.7,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353",21.3,"   935.3 Maintenance of Communication Equipment",null,null,6519.3600000000006,0,null,null,null,102271.7,0,null,null,null,null,25338.73,0,null,null,null,102271.7,0]
[null,21.4,"TOTAL Maintenance (Enter Total of lines 21 thru 21.3)",null,null,{"$f":"SUM(F754:F758)","v":147513.19}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,697970.9,787451.39,null,{"$f":"+U760-G760","v":-787451.39},null,10308450.42,11429318.720000001,{"$f":"+K760-L760","v":-1120868.3000000007},{"$f":"+#REF!-L760","v":{"$error":"#REF!"}},null,null,2566276.83,2859146.79,null,{"$f":"+P760-R760","v":-2859146.79},null,11124401.6,12368044.610000001]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,-22.27,0,null,0,null,7.61,0,7.61,{"$f":"+#REF!-L761","v":{"$error":"#REF!"}},null,null,-10.18,0,null,0,null,7.61,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,45440.42,78616.490000000005,null,-78616.490000000005,null,1325643.33,685885.01,639758.32000000007,{"$f":"+#REF!-L762","v":{"$error":"#REF!"}},null,null,338745.49,162957.34,null,-162957.34,null,1153300.4500000002,656642.93000000005]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,0,0,null,0,null,280.45999999999998,179.86,100.59999999999997,{"$f":"+#REF!-L763","v":{"$error":"#REF!"}},null,null,180.93,18.920000000000002,null,-18.920000000000002,null,294.51,218.33]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,13.23,null,-13.23,null,0,13.23,-13.23,{"$f":"+#REF!-L764","v":{"$error":"#REF!"}},null,null,0,13.23,null,-13.23,null,0.39,13.23]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L765","v":{"$error":"#REF!"}},null,null,-0.79,0,null,0,null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,0,19.12,null,-19.12,null,31.45,21.51,9.9399999999999977,{"$f":"+#REF!-L766","v":{"$error":"#REF!"}},null,null,7.09,19.12,null,-19.12,null,31.45,21.51]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,19.55,124.7,null,-124.7,null,1014.76,236.05,778.71,{"$f":"+#REF!-L767","v":{"$error":"#REF!"}},null,null,408.71000000000004,155.05000000000001,null,-155.05000000000001,null,1031.07,237.71]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,111.03,2.0699999999999998,null,-2.0699999999999998,null,425.51,111.13,314.38,{"$f":"+#REF!-L768","v":{"$error":"#REF!"}},null,null,251.12,15.85,null,-15.85,null,437.34,468.33]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,17.55,9.8000000000000007,null,-9.8000000000000007,null,721.78,595.27,126.50999999999999,{"$f":"+#REF!-L769","v":{"$error":"#REF!"}},null,null,359.63,47.89,null,-47.89,null,788.87,622.68999999999994]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,9.16,4.95,null,-4.95,null,137.22,18.690000000000001,118.53,{"$f":"+#REF!-L770","v":{"$error":"#REF!"}},null,null,28.05,5.7700000000000005,null,-5.7700000000000005,null,159.76,22.380000000000003]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,5.99,5.62,null,-5.62,null,83.05,51.71,31.339999999999996,{"$f":"+#REF!-L771","v":{"$error":"#REF!"}},null,null,13.73,8.3800000000000008,null,-8.3800000000000008,null,94.61,59.58]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,173.48,7.7700000000000005,null,-7.7700000000000005,null,352.69,37.26,315.43,{"$f":"+#REF!-L772","v":{"$error":"#REF!"}},null,null,306.35000000000002,12.81,null,-12.81,null,392.3,37.26]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,27.48,12.77,null,-12.77,null,98.12,26.44,71.680000000000007,{"$f":"+#REF!-L773","v":{"$error":"#REF!"}},null,null,41.79,23.77,null,-23.77,null,98.12,26.44]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,249.85,106.28,null,-106.28,null,2025.64,745.23,1280.4100000000001,{"$f":"+#REF!-L774","v":{"$error":"#REF!"}},null,null,1420.32,225.08,null,-225.08,null,2144.15,773.4]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,5.01,0,null,0,null,72.11,122.42,-50.31,{"$f":"+#REF!-L775","v":{"$error":"#REF!"}},null,null,11.620000000000001,0,null,0,null,114.41,122.42]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,20.68,0,null,0,null,246.59,7.13,239.46,{"$f":"+#REF!-L776","v":{"$error":"#REF!"}},null,null,226.42000000000002,0,null,0,null,246.59,7.13]
["%,V9210032","9210032","FUEL",null,null,32.119999999999997,2.7600000000000002,null,-2.7600000000000002,null,42.39,12.73,29.66,{"$f":"+#REF!-L777","v":{"$error":"#REF!"}},null,null,34.78,5.8100000000000005,null,-5.8100000000000005,null,44.38,12.73]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,5.47,0,null,0,null,97.72,8.5299999999999994,89.19,{"$f":"+#REF!-L778","v":{"$error":"#REF!"}},null,null,42.46,1.1000000000000001,null,-1.1000000000000001,null,97.72,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,133.68,0,null,0,null,3287.98,105.89,3182.09,{"$f":"+#REF!-L779","v":{"$error":"#REF!"}},null,null,748.39,0,null,0,null,3287.98,105.89]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,0,null,178.87,0,178.87,{"$f":"+#REF!-L780","v":{"$error":"#REF!"}},null,null,18.72,0,null,0,null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,31.82,0,null,0,null,621.20000000000005,263.04000000000002,358.16,{"$f":"+#REF!-L781","v":{"$error":"#REF!"}},null,null,304.11,175.53,null,-175.53,null,621.20000000000005,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,1.33,21.73,null,-21.73,null,608.1,84.36,523.74,{"$f":"+#REF!-L782","v":{"$error":"#REF!"}},null,null,1.33,81.260000000000005,null,-81.260000000000005,null,608.1,93.34]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,0,2.09,null,-2.09,null,52.02,13.71,38.31,{"$f":"+#REF!-L783","v":{"$error":"#REF!"}},null,null,21.68,10.61,null,-10.61,null,58.040000000000006,14.71]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,0.01,0,null,0,null,9.98,0,9.98,{"$f":"+#REF!-L784","v":{"$error":"#REF!"}},null,null,9.98,0,null,0,null,9.98,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-21182.720000000001,-86020.52,null,86020.52,null,-187918.6,-287224.33,99305.73000000001,{"$f":"+#REF!-L785","v":{"$error":"#REF!"}},null,null,-67589.540000000008,-139294.79,null,139294.79,null,-599005.32999999996,-343412.59]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-22501,-33780,null,33780,null,-407304,-424335,17031,{"$f":"+#REF!-L786","v":{"$error":"#REF!"}},null,null,-88924,-95568,null,95568,null,-440066,-453049]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,0,null,0,null,0.05,0.01,0.04,{"$f":"+#REF!-L787","v":{"$error":"#REF!"}},null,null,0.01,0.01,null,-0.01,null,0.05,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,-38.1,null,38.1,null,-1702.51,-301.18,-1401.33,{"$f":"+#REF!-L788","v":{"$error":"#REF!"}},null,null,0,-308.83,null,308.83,null,-1842.19,-3891.87]
["%,V9220005","9220005","Overhead Loadings",null,null,-13738.17,-38210.93,null,38210.93,null,-507517.86,-619572.36,112054.5,{"$f":"+#REF!-L789","v":{"$error":"#REF!"}},null,null,-108259.3,-162860.01,null,162860.01,null,-556971.31999999995,-755284.25]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,137725.54,166815.81,null,-166815.81,null,2137661.0920000002,3753205.1,-1615544.0079999999,{"$f":"+#REF!-L790","v":{"$error":"#REF!"}},null,null,662086.22499999998,1664181.65,null,-1664181.65,null,3578305.4620000003,4404142.37]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,96477.16,769055.66,null,-769055.66,null,-379158.49,654919.82999999996,-1034078.32,{"$f":"+#REF!-L791","v":{"$error":"#REF!"}},null,null,104163.05,772934.39,null,-772934.39,null,-582136.28,640528.26]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,{"$f":"+U792-G792","v":0},null,0,0,{"$f":"+K792-L792","v":0},{"$f":"+#REF!-L792","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P792-R792","v":0},null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,0,null,6.8100000000000005,0.65,6.16,{"$f":"+#REF!-L793","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,30.310000000000002,0,null,0,null,272.76,111.9,160.85999999999999,{"$f":"+#REF!-L794","v":{"$error":"#REF!"}},null,null,104.13,56.08,null,-56.08,null,329.38,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,-1833.3500000000001,1824.28,null,-1824.28,null,8739.51,16786.77,-8047.26,{"$f":"+#REF!-L795","v":{"$error":"#REF!"}},null,null,1528.31,2519.34,null,-2519.34,null,8726.14,17846.2]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,0,null,0,116.38,-116.38,{"$f":"+#REF!-L796","v":{"$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,{"$f":"+#REF!-L797","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.850000000006,26506.21,null,-26506.21,null,999397.86,1000027.78,-629.92000000004191,{"$f":"+#REF!-L798","v":{"$error":"#REF!"}},null,null,230535.5,211394.59,null,-211394.59,null,1091842.05,1089553.32]
["%,V9250000","9250000","Injuries and Damages",null,null,191556.11000000002,163261.1,null,-163261.1,null,1923116.63,1687157.28,235959.34999999986,{"$f":"+#REF!-L799","v":{"$error":"#REF!"}},null,null,572206.24,488067.34,null,-488067.34,null,2080852.0399999998,1835639.77]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,-192.38,null,192.38,null,-94.77,13.3,-108.07,{"$f":"+#REF!-L800","v":{"$error":"#REF!"}},null,null,0,-99.83,null,99.83,null,-65.259999999999991,-159.85]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,216552.83000000002,293077.95,null,-293077.95,null,145985.67000000001,596684.57999999996,-450698.90999999992,{"$f":"+#REF!-L801","v":{"$error":"#REF!"}},null,null,294400.38,271434.76,null,-271434.76,null,144773.1,682350.51599999995]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,107.91,1520.15,null,-1520.15,null,6494.92,23988.66,-17493.739999999998,{"$f":"+#REF!-L802","v":{"$error":"#REF!"}},null,null,1662.04,3809.89,null,-3809.89,null,9477.49,25689.66]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,403.13,-19874.07,null,19874.07,null,-93623.66,-192030.17,98406.510000000009,{"$f":"+#REF!-L803","v":{"$error":"#REF!"}},null,null,-14173.66,-58441.950000000004,null,58441.950000000004,null,-104203.08,-214175.04]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,10218.630000000001,189.69,null,-189.69,null,12248.6,2327.73,9920.8700000000008,{"$f":"+#REF!-L804","v":{"$error":"#REF!"}},null,null,10675.74,632.01,null,-632.01,null,12433.86,2711.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,0,null,0,86.33,-86.33,{"$f":"+#REF!-L805","v":{"$error":"#REF!"}},null,null,0,62.1,null,-62.1,null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2464.61,1297,null,-1297,null,20549.59,26338.799999999999,-5789.2099999999991,{"$f":"+#REF!-L806","v":{"$error":"#REF!"}},null,null,5935.21,5699.95,null,-5699.95,null,24538.35,24884.649999999998]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,160544.25,null,-160544.25,null,1901027.47,1942984.19,-41956.719999999972,{"$f":"+#REF!-L807","v":{"$error":"#REF!"}},null,null,518462.04000000004,517032.23000000004,null,-517032.23000000004,null,2061571.72,2104649.5699999998]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,11874.26,11022.99,null,-11022.99,null,131767.54,119775.55,11991.990000000005,{"$f":"+#REF!-L808","v":{"$error":"#REF!"}},null,null,36650.15,29530.55,null,-29530.55,null,142752.54,131549.78]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,480529.55,376853.88,null,-376853.88,null,5158196.22,4437722.07,720474.14999999944,{"$f":"+#REF!-L809","v":{"$error":"#REF!"}},null,null,1435133.54,1148859.52,null,-1148859.52,null,5965927.9100000001,4846624.78]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,0,null,0,0,0,{"$f":"+#REF!-L810","v":{"$error":"#REF!"}},null,null,-3.56,0,null,0,null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36302.050000000003,-37771.18,null,37771.18,null,399288.95,370458.18,28830.770000000019,{"$f":"+#REF!-L811","v":{"$error":"#REF!"}},null,null,108878.57,822.44,null,-822.44,null,435025.56,419541.18]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16125.27,12387.91,null,-12387.91,null,169092.48000000001,155011.84,14080.640000000014,{"$f":"+#REF!-L812","v":{"$error":"#REF!"}},null,null,48279.37,39498.050000000003,null,-39498.050000000003,null,182507.24000000002,170486.74]
["%,V9260010","9260010","Training Administration Exp",null,null,1433.7,447.34000000000003,null,-447.34000000000003,null,5234.5,1608.24,3626.26,{"$f":"+#REF!-L813","v":{"$error":"#REF!"}},null,null,2377.09,-5312.17,null,5312.17,null,5682.34,1634.71]
["%,V9260012","9260012","Employee Activities",null,null,932.02,4275.2700000000004,null,-4275.2700000000004,null,9428.5400000000009,17352.72,-7924.18,{"$f":"+#REF!-L814","v":{"$error":"#REF!"}},null,null,2872.12,9380.67,null,-9380.67,null,9507.9600000000009,17926.88]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,-7700.55,null,69265.58,84706.040000000008,-15440.460000000006,{"$f":"+#REF!-L815","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,-23101.65,null,76966.13,93160.37000000001]
["%,V9260027","9260027","Savings Plan Contributions",null,null,159494.51,190920.2,null,-190920.2,null,1863909.05,1722016.4300000002,141892.61999999988,{"$f":"+#REF!-L816","v":{"$error":"#REF!"}},null,null,542298.98,514090.77,null,-514090.77,null,1999703.71,1923984.7500000002]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,0,null,15296.92,8844.66,6452.26,{"$f":"+#REF!-L817","v":{"$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,5974.33,22781.010000000002,-16806.68,{"$f":"+#REF!-L818","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,-6213,null,8045.33,22942.880000000001]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,-322.83,null,5549.9400000000005,3543.65,2006.2900000000004,{"$f":"+#REF!-L819","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,-968.49,null,5872.77,3620.36]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,244691.92,null,-2638911.5499999998,-2572878.11,-66033.439999999944,{"$f":"+#REF!-L820","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,734075.76,null,-2883603.4699999997,-2887658.9899999998]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-89591.650000000009,-122254.07,null,122254.07,null,-986295.88,-902393.46,-83902.420000000042,{"$f":"+#REF!-L821","v":{"$error":"#REF!"}},null,null,-320344.03000000003,-264922.28000000003,null,264922.28000000003,null,-1063581.3999999999,-1004326.11]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-272652.97000000003,-321436.92,null,321436.92,null,-2902846.58,-2437349.0300000003,-465497.54999999981,{"$f":"+#REF!-L822","v":{"$error":"#REF!"}},null,null,-974947.05,-701867.4,null,701867.4,null,-3104404.08,-2721156.95]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-81959.360000000001,-98956.69,null,98956.69,null,-814144.09,-764013.41,-50130.679999999935,{"$f":"+#REF!-L823","v":{"$error":"#REF!"}},null,null,-273917.16000000003,-247287.56,null,247287.56,null,-870685.12,-854739.53]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-2897.42,-16178.380000000001,null,{"$f":"+U824-G824","v":16178.380000000001},null,-35150.5,-97067.42,{"$f":"+K824-L824","v":61916.92},{"$f":"+#REF!-L824","v":{"$error":"#REF!"}},null,null,-10269.16,-35718.26,null,{"$f":"+P824-R824","v":35718.26},null,-44647.37,-111254.23999999999]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-38331.22,-50030.47,null,50030.47,null,-485605.36,-432862.44,-52742.919999999984,{"$f":"+#REF!-L825","v":{"$error":"#REF!"}},null,null,-146689.1,-131152.69,null,131152.69,null,-516076.27999999997,-489245.57]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,87053.01,121166.18000000001,null,-121166.18000000001,null,75915.53,-23567.010000000002,99482.540000000008,{"$f":"+#REF!-L826","v":{"$error":"#REF!"}},null,null,170763.47,116039.49,null,-116039.49,null,32195.32,160052.71]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,-18051.68,null,0,198568.48,-198568.48,{"$f":"+#REF!-L827","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,-54155.040000000001,null,18050.27,216620.16]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,1475791,null,-1475791,null,-2303434.42,-1943882.79,-359551.62999999989,{"$f":"+#REF!-L828","v":{"$error":"#REF!"}},null,null,-628209.39,791856.24,null,-791856.24,null,-4332823.92,-2260490]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,0,null,476,0,476,{"$f":"+#REF!-L829","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13564.61,13352.89,null,-13352.89,null,150157.18,148971.36000000002,1185.8199999999779,{"$f":"+#REF!-L830","v":{"$error":"#REF!"}},null,null,40553.629999999997,42440.69,null,-42440.69,null,163515.22999999998,160670]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,3.3200000000000003,1975.94,null,-1975.94,null,9654.7100000000009,10791.45,-1136.7399999999998,{"$f":"+#REF!-L831","v":{"$error":"#REF!"}},null,null,-111.14,4599.71,null,-4599.71,null,12547.830000000002,11230.25]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,-4.37,null,4.37,null,0,4346.5200000000004,-4346.5200000000004,{"$f":"+#REF!-L832","v":{"$error":"#REF!"}},null,null,0,4137.83,null,-4137.83,null,0,4346.5200000000004]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,197081.91,140011.38,null,-140011.38,null,2000428.16,2481765.0300000003,-481336.87000000034,{"$f":"+#REF!-L833","v":{"$error":"#REF!"}},null,null,535753.47,384982.48,null,-384982.48,null,2520675.6799999997,2733084.49]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,1872.31,1209.6100000000001,null,-1209.6100000000001,null,89290.51,20651.95,68638.559999999998,{"$f":"+#REF!-L834","v":{"$error":"#REF!"}},null,null,26399.89,6703.6,null,-6703.6,null,90220.75,21074.82]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,-79432.100000000006,null,921317.23,871763.36,49553.869999999995,{"$f":"+#REF!-L835","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,-238296.30000000002,null,1000749.33,950863.83]
["%,V9301000","9301000","General Advertising Expenses",null,null,5089.4400000000005,1200,null,-1200,null,20307.7,25513.89,-5206.1899999999987,{"$f":"+#REF!-L836","v":{"$error":"#REF!"}},null,null,11063.18,9599.99,null,-9599.99,null,26307.71,36713.879999999997]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,2925.01,5403.7,null,-5403.7,null,28461.53,25665.31,2796.2199999999975,{"$f":"+#REF!-L837","v":{"$error":"#REF!"}},null,null,11775.03,5665.31,null,-5665.31,null,28461.53,29665.31]
["%,V9301003","9301003","TV Station Advertising Time",null,null,979.45,14985.94,null,-14985.94,null,3549.29,39288.270000000004,-35738.980000000003,{"$f":"+#REF!-L838","v":{"$error":"#REF!"}},null,null,2372.5300000000002,20060.73,null,-20060.73,null,3758.62,39351.280000000006]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,0,null,-1682.5900000000001,0,-1682.5900000000001,{"$f":"+#REF!-L839","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!-L840","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,-20.68,0,null,0,null,182.68,0,182.68,{"$f":"+#REF!-L841","v":{"$error":"#REF!"}},null,null,182.68,0,null,0,null,182.68,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,1.1300000000000001,0,null,0,null,22491.170000000002,12539.43,9951.7400000000016,{"$f":"+#REF!-L842","v":{"$error":"#REF!"}},null,null,6645.9800000000005,0,null,0,null,26817.670000000002,16752.669999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,2777.36,777.22,null,-777.22,null,11455.27,6285.54,5169.7300000000005,{"$f":"+#REF!-L843","v":{"$error":"#REF!"}},null,null,6564.47,1001.91,null,-1001.91,null,11487.53,7190.8]
["%,V9302000","9302000","Misc General Expenses",null,null,15685.470000000001,29808.55,null,-29808.55,null,291695.87699999998,262417.71000000002,29278.166999999958,{"$f":"+#REF!-L844","v":{"$error":"#REF!"}},null,null,113410.11,63086.12,null,-63086.12,null,322674.07699999999,302566.77]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,8919.5810000000001,3063.35,null,-3063.35,null,85416.013000000006,86399.578999999998,-983.56599999999162,{"$f":"+#REF!-L845","v":{"$error":"#REF!"}},null,null,34672.49,15428,null,-15428,null,87472.243000000002,76090.519]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,44.54,null,-44.54,null,17.89,628.86,-610.97,{"$f":"+#REF!-L846","v":{"$error":"#REF!"}},null,null,0,72.17,null,-72.17,null,14.64,716.55]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,0,0,null,0,null,32743.88,120525.32,-87781.440000000002,{"$f":"+#REF!-L847","v":{"$error":"#REF!"}},null,null,1393.65,4280.45,null,-4280.45,null,32743.88,121899.16]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,18884.14,82878.3,null,-82878.3,null,227189.18,247501,-20311.820000000007,{"$f":"+#REF!-L848","v":{"$error":"#REF!"}},null,null,76769.790000000008,106823.92,null,-106823.92,null,237278.57,257001.72]
["%,V9310001","9310001","Rents - Real Property",null,null,7990.38,8633.7100000000009,null,-8633.7100000000009,null,16790.38,16633.71,156.67000000000189,{"$f":"+#REF!-L849","v":{"$error":"#REF!"}},null,null,10390.380000000001,10233.710000000001,null,-10233.710000000001,null,17590.38,17333.71]
["%,V9310002","9310002","Rents - Personal Property",null,null,3488.85,4280.5,null,-4280.5,null,43386.6,48291.61,-4905.010000000002,{"$f":"+#REF!-L850","v":{"$error":"#REF!"}},null,null,10485.81,12900.48,null,-12900.48,null,47660.299999999996,52798.8]
["%,V9350000","9350000","Maintenance of General Plant",null,null,-32.840000000000003,1437.8700000000001,null,-1437.8700000000001,null,3530.58,23140.11,-19609.53,{"$f":"+#REF!-L851","v":{"$error":"#REF!"}},null,null,1014.74,5184.8,null,-5184.8,null,5528.05,24724.560000000001]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,114707.37,99776.17,null,-99776.17,null,301720.69,859705.04,-557984.35000000009,{"$f":"+#REF!-L852","v":{"$error":"#REF!"}},null,null,182231.5,295723.18,null,-295723.18,null,492876.29000000004,1003183.8300000001]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1462.99,4622.2700000000004,null,-4622.2700000000004,null,17610.23,12733.43,4876.7999999999993,{"$f":"+#REF!-L853","v":{"$error":"#REF!"}},null,null,4874.7,11174.92,null,-11174.92,null,18982.46,12718.23]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,380.17,null,-380.17,null,0,4169.3100000000004,-4169.3100000000004,{"$f":"+#REF!-L854","v":{"$error":"#REF!"}},null,null,0,1144.03,null,-1144.03,null,372.92,4539.1100000000006]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,101619.14,null,-101619.14,null,0,1041987.76,-1041987.76,{"$f":"+#REF!-L855","v":{"$error":"#REF!"}},null,null,0,242584.58000000002,null,-242584.58000000002,null,76215.97,1121117.3700000001]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,71623.72,null,{"$f":"+U856-G856","v":-71623.72},null,0,883727.46,{"$f":"+K856-L856","v":-883727.46},{"$f":"+#REF!-L856","v":{"$error":"#REF!"}},null,null,0,243016.11000000002,null,{"$f":"+P856-R856","v":-243016.11000000002},null,55958.239999999998,971936.65999999992]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,0,null,0,98.31,-98.31,{"$f":"+#REF!-L857","v":{"$error":"#REF!"}},null,null,0,0,null,0,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,-395.16,null,395.16,null,0,4323.3900000000003,-4323.3900000000003,{"$f":"+#REF!-L858","v":{"$error":"#REF!"}},null,null,0,-939.88,null,939.88,null,789.32,4838.8]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1850.49,0,null,0,null,14296.24,0,14296.24,{"$f":"+#REF!-L859","v":{"$error":"#REF!"}},null,null,5563.13,0,null,0,null,14296.24,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,66311.990000000005,0,null,0,null,760812.74,0,760812.74,{"$f":"+#REF!-L860","v":{"$error":"#REF!"}},null,null,228813.44,0,null,0,null,760812.74,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,6519.3600000000006,0,null,0,null,102271.7,0,102271.7,{"$f":"+#REF!-L861","v":{"$error":"#REF!"}},null,null,25338.73,0,null,0,null,102271.7,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935",22,"TOTAL Administrative and General Expenses (Total of lines 19 and 21)",null,null,2015680.4410000001,4268185.6100000003,null,-4268185.6100000003,null,20122861.281999998,25527384.078999989,-5404522.7969999909,{"$f":"+#REF!-L862","v":{"$error":"#REF!"}},null,null,5937224.4750000034,8851115.8199999984,null,-8851115.8199999984,null,24009808.072000008,27720846.514999986]

{"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,"November 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: 12/06/2025  06:42 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,12490967.445,10845452.17,{"$f":"+F9-G9","v":1645515.2750000004},{"$f":"IF(AND(F9=0,G9=0),\"\",IF(OR(F9=0,G9=0),100%,(+H9/G9)))","v":0.15172398985371216},null,97681185,93702436,{"$f":"+K9-L9","v":3978749},{"$f":"IF(AND(K9=0,L9=0),\"\",IF(OR(K9=0,L9=0),100%,(+M9/L9)))","v":4.2461532163368731E-2},null,82052,82871,{"$f":"+P9-Q9","v":-819},null,137562960.74900001,125201852.59999999,{"$f":"+T9-U9","v":12361108.149000019},{"$f":"IF(AND(T9=0,U9=0),\"\",IF(OR(T9=0,U9=0),100%,(+V9/U9)))","v":9.8729434847036918E-2},null,1189861203,1139466770,{"$f":"+Y9-Z9","v":50394433},{"$f":"IF(AND(Y9=0,Z9=0),\"\",IF(OR(Y9=0,Z9=0),100%,(+AA9/Z9)))","v":4.4226329654176749E-2},null,{"$f":"ROUND(ABS(AE9)/MONTH(FERC_IS1!$C$699),0)","v":82436},906791,{"$f":"ROUND(ABS(AG9)/MONTH(FERC_IS1!$C$699),0)","v":82918},912100,{"$f":"+AD9-AF9","v":-482},null,30834740.364999998,28503686.510000002,{"$f":"+AJ9-AK9","v":2331053.8549999967},{"$f":"IF(AND(AJ9=0,AK9=0),\"\",IF(OR(AJ9=0,AK9=0),100%,(+AL9/AK9)))","v":8.1780784888375355E-2},null,244759425,242323705,{"$f":"+AO9-AP9","v":2435720},{"$f":"IF(AND(AO9=0,AP9=0),\"\",IF(OR(AO9=0,AP9=0),100%,(+AQ9/AP9)))","v":1.0051513532281129E-2},null,{"$f":"ROUND(ABS(AU9)/3,0)","v":82088},246265,{"$f":"ROUND(ABS(AW9)/3,0)","v":82896},248689,{"$f":"+AT9-AV9","v":-808},null,156114131.199,135363188.22,{"$f":"+AZ9-BA9","v":20750942.979000002},{"$f":"IF(AND(AZ9=0,BA9=0),\"\",IF(OR(AZ9=0,BA9=0),100%,(+BB9/BA9)))","v":0.15329827297857659},null,1340793300,1282436646,{"$f":"+BE9-BF9","v":58356654},{"$f":"IF(AND(BE9=0,BF9=0),\"\",IF(OR(BE9=0,BF9=0),100%,(+BG9/BF9)))","v":4.5504512197166266E-2},null,{"$f":"ROUND(ABS(BK9)/12,0)","v":82479},989745,{"$f":"ROUND(ABS(BM9)/12,0)","v":82924},995087,{"$f":"+BJ9-BL9","v":-445}]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,5035844.7170000002,4663728.72,372115.99700000044,7.978937441284116E-2,null,38887544,38808557,78987,2.0352985554191053E-3,null,47873,47939,-66,null,63669059.171999998,58609476.140000001,5059583.0319999978,8.6327047522387179E-2,null,527328765,513506693,13822072,2.6917024039645771E-2,null,{"$f":"ROUND(ABS(AE10)/MONTH(FERC_IS1!$C$699),0)","v":47906},526970,{"$f":"ROUND(ABS(AG10)/MONTH(FERC_IS1!$C$699),0)","v":47926},527182,-20,null,14980172.957,14015074.15,965098.80700000003,6.8861484189864236E-2,null,115506733,115668555,-161822,-1.3990146241560639E-3,null,47879,143638,47936,143807,-57,null,69749279.241999999,62652523.649999999,7096755.5920000002,0.11327166375045133,null,581582728,564278669,17304059,3.0665803884924101E-2,null,47913,574952,47933,575190,-20]
["%,V4400005","4400005","Residential Fuel Rev",null,null,5723763.9100000001,5167578.1399999997,556185.77000000048,0.10762987127273523,null,0,0,0,"",null,0,0,0,null,72431782.329999998,63598934.140000001,8832848.1899999976,0.13888358837203615,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE11)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG11)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,14102148.76,13996918.119999999,105230.6400000006,7.518129283734111E-3,null,0,0,0,"",null,0,0,0,0,0,null,80388085.75,70447653.349999994,9940432.400000006,0.14110381151539106,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4400","Line 1","(440) Residential Sales",null,null,23250576.072000001,20676759.030000001,2573817.0419999994,0.12447874631926778,null,136568729,132510993,4057736,3.0621882065286463E-2,null,129925,130810,-885,null,273663802.25099999,247410262.88,26253539.370999992,0.10611338052590646,null,1717189968,1652973463,64216505,3.8849084052113424E-2,null,{"$f":"ROUND(ABS(AE12)/MONTH(FERC_IS1!$C$699),0)","v":130342},1433761,{"$f":"ROUND(ABS(AG12)/MONTH(FERC_IS1!$C$699),0)","v":130844},1439282,-502,null,59917062.081999995,56515678.780000001,3401383.3019999936,6.018477306519919E-2,null,360266158,357992260,2273898,6.3518077178540116E-3,null,129968,389903,130832,392496,-864,null,306251496.19099998,268463365.21999997,37788130.971000016,0.14075712319270622,null,1922376028,1846715315,75660713,4.0970425915377216E-2,null,130391,1564697,130856,1570277,-465]
[null,"Line 3","(442) Commercial and Industrial Sales",null,null,null,null,0,"",null,null,null,0,"",null,null,null,0,null,null,null,0,"",null,null,null,0,"",null,{"$f":"ROUND(ABS(AE13)/MONTH(FERC_IS1!$C$699),0)","v":0},null,{"$f":"ROUND(ABS(AG13)/MONTH(FERC_IS1!$C$699),0)","v":0},null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0,null,null,null,0,"",null,null,null,0,"",null,0,null,0,null,0]
["%,V4420001","4420001","Commercial Sales",null,null,7681838.358,8271068.0800000001,-589229.72200000007,-7.1239858782543117E-2,null,89535287,94273261,-4737974,-5.0257877469625241E-2,null,26334,26442,-108,null,90560697.003000006,89947176.930000007,613520.07299999893,6.8208930390051192E-3,null,1007142775,1032928957,-25786182,-2.4964138942229305E-2,null,{"$f":"ROUND(ABS(AE14)/MONTH(FERC_IS1!$C$699),0)","v":26350},289846,{"$f":"ROUND(ABS(AG14)/MONTH(FERC_IS1!$C$699),0)","v":26383},290215,-33,null,23726746.578000002,23354522.93,372223.64800000191,1.5937968380499986E-2,null,255095048,276093914,-20998866,-7.6056968064859259E-2,null,26355,79066,26440,79321,-85,null,100544017.76300001,96285812.5,4258205.2630000114,4.4224638629912494E-2,null,1097757648,1119373152,-21615504,-1.9310364878217124E-2,null,26354,316243,26381,316569,-27]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1287909.375,1374729.87,-86820.495000000112,-6.3154585416842726E-2,null,10191478,11317799,-1126321,-9.9517671236253616E-2,null,693,693,0,null,14773204.301000001,14472790.18,300414.12100000121,2.0757166881002983E-2,null,124304729,122431789,1872940,1.5297824325674111E-2,null,{"$f":"ROUND(ABS(AE15)/MONTH(FERC_IS1!$C$699),0)","v":694},7638,{"$f":"ROUND(ABS(AG15)/MONTH(FERC_IS1!$C$699),0)","v":695},7643,-1,null,4033386.6949999998,4040018.37,-6631.6750000002794,-1.641496248939155E-3,null,33400599,33594255,-193656,-5.7645570648910058E-3,null,693,2078,692,2076,1,null,16197309.451000001,15565006.75,632302.70100000128,4.0623348974776465E-2,null,136039429,133757389,2282040,1.7061038773715894E-2,null,694,8331,695,8342,-1]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1608562.1270000001,1691468.5,-82906.372999999905,-4.9014435089982406E-2,null,14209110,15422622,-1213512,-7.8683896940481321E-2,null,3346,3318,28,null,17882783.131000001,17881809.129999999,974.00100000202656,5.4468817607943379E-5,null,166968447,165366106,1602341,9.6896579278464724E-3,null,{"$f":"ROUND(ABS(AE16)/MONTH(FERC_IS1!$C$699),0)","v":3332},36657,{"$f":"ROUND(ABS(AG16)/MONTH(FERC_IS1!$C$699),0)","v":3310},36413,22,null,4697052.557,4711036.18,-13983.622999999672,-2.9682690740871517E-3,null,43365109,43400757,-35648,-8.2136816185026447E-4,null,3341,10024,3323,9968,18,null,19970451.341000002,19145333.059999999,825118.28100000322,4.3097619582492822E-2,null,182032868,179176903,2855965,1.5939359103667509E-2,null,3332,39985,3311,39731,21]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4800937.7,4740589.8,60347.900000000373,1.2730040468804193E-2,null,0,0,0,"",null,0,0,0,null,54785143.82,50581717.07,4203426.75,8.3101701434589115E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE17)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG17)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,12957668.640000001,13765198.91,-807530.26999999955,-5.8664627752916323E-2,null,0,0,0,"",null,0,0,0,0,0,null,59339456.859999999,54521336.509999998,4818120.3500000015,8.8371281014292244E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_COMMERCIAL","Line 4","(442) Small (or Commercial)",null,null,15379247.559999999,16077856.25,-698608.69000000134,-4.3451606926763094E-2,null,113935875,121013682,-7077807,-5.8487659271453288E-2,null,30373,30453,-80,null,178001828.255,172883493.31,5118334.9449999928,2.9605689051078053E-2,null,1298415951,1320726852,-22310901,-1.6892895731024329E-2,null,{"$f":"ROUND(ABS(AE18)/MONTH(FERC_IS1!$C$699),0)","v":30376},334141,{"$f":"ROUND(ABS(AG18)/MONTH(FERC_IS1!$C$699),0)","v":30388},334271,-12,null,45414854.469999999,45870776.390000001,-455921.92000000179,-9.9392675659920691E-3,null,331860756,353088926,-21228170,-6.0121313461980394E-2,null,30389,91168,30455,91365,-66,null,196051235.41499999,185517488.81999999,10533746.594999999,5.678034271593909E-2,null,1415829945,1432307444,-16477499,-1.1504163487402779E-2,null,30380,364559,30387,364642,-7]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,4458868.8720000004,6011075.4199999999,-1552206.5479999995,-0.25822443398988321,null,147010929,152149810,-5138881,-3.3775139121107023E-2,null,775,769,6,null,62459102.895999998,66612195.210000001,-4153092.314000003,-6.2347326955778361E-2,null,1620306739,1674664966,-54358227,-3.2459165327759054E-2,null,{"$f":"ROUND(ABS(AE19)/MONTH(FERC_IS1!$C$699),0)","v":767},8438,{"$f":"ROUND(ABS(AG19)/MONTH(FERC_IS1!$C$699),0)","v":781},8596,-14,null,15967770.622,18467896.579999998,-2500125.9579999987,-0.13537686585853725,null,421355243,454949851,-33594608,-7.3842442032143893E-2,null,771,2312,775,2324,-4,null,69778186.986000001,70591376.109999999,-813189.12399999797,-1.1519666690345215E-2,null,1767011943,1818928492,-51916549,-2.8542380433501945E-2,null,767,9205,783,9396,-16]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1027786.731,1378309.47,-350522.73899999994,-0.25431352437852722,null,12063572,15577821,-3514249,-0.22559310445279862,null,153,173,-20,null,13709197.143999999,16272908.460000001,-2563711.3160000015,-0.15754475128412301,null,141029727,179077411,-38047684,-0.21246501045293759,null,{"$f":"ROUND(ABS(AE20)/MONTH(FERC_IS1!$C$699),0)","v":165},1811,{"$f":"ROUND(ABS(AG20)/MONTH(FERC_IS1!$C$699),0)","v":179},1964,-14,null,3438798.2209999999,4117134.73,-678336.50900000008,-0.16475936627898502,null,34936329,45277498,-10341169,-0.22839532785137553,null,160,479,175,526,-15,null,15040943.454,17750765.82,-2709822.3660000004,-0.15265946232848224,null,156721239,197090350,-40369111,-0.20482540621598166,null,165,1981,179,2144,-14]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,7013721.0800000001,6564621.0300000003,449100.04999999981,6.8412182203303792E-2,null,0,0,0,"",null,0,0,0,null,73703606.890000001,69952616.709999993,3750990.1800000072,5.362187086653742E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE21)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG21)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,17993803.300000001,19453421.57,-1459618.2699999996,-7.5031441885315575E-2,null,0,0,0,"",null,0,0,0,0,0,null,79859643.109999999,75600561.579999998,4259081.5300000012,5.633663878929087E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_INDUSTRIAL","Line 5","(442) Large (or Industrial)",null,null,12500376.683,13954005.92,-1453629.2369999997,-0.10417289811498086,null,159074501,167727631,-8653130,-5.1590366765509259E-2,null,928,942,-14,null,149871906.93000001,152837720.38,-2965813.4499999881,-1.9404983551351684E-2,null,1761336466,1853742377,-92405911,-4.9848302626357879E-2,null,{"$f":"ROUND(ABS(AE22)/MONTH(FERC_IS1!$C$699),0)","v":932},10249,{"$f":"ROUND(ABS(AG22)/MONTH(FERC_IS1!$C$699),0)","v":960},10560,-28,null,37400372.142999999,42038452.879999995,-4638080.736999996,-0.11032948215862116,null,456291572,500227349,-43935777,-8.7831617139349977E-2,null,930,2791,950,2850,-20,null,164678773.55000001,163942703.50999999,736070.04000002146,4.4898005476353723E-3,null,1923733182,2016018842,-92285660,-4.5776189228691741E-2,null,932,11186,962,11540,-30]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,158430.905,154347.63,4083.2749999999942,2.6455054735858231E-2,null,839153,877679,-38526,-4.3895319359355756E-2,null,296,304,-8,null,1688787.7039999999,1647258.63,41529.074000000022,2.5211022266734173E-2,null,7597085,7932664,-335579,-4.2303443080407795E-2,null,{"$f":"ROUND(ABS(AE23)/MONTH(FERC_IS1!$C$699),0)","v":298},3283,{"$f":"ROUND(ABS(AG23)/MONTH(FERC_IS1!$C$699),0)","v":306},3370,-8,null,462778.70500000002,449887.21,12891.494999999995,2.8654948870406861E-2,null,2270186,2375032,-104846,-4.414508941353211E-2,null,297,890,303,910,-6,null,1842292.1539999999,1780742.0399999998,61550.11400000006,3.456430668644183E-2,null,8501974,8898914,-396940,-4.4605442866399204E-2,null,299,3583,307,3681,-8]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,37177.300000000003,35187.550000000003,1989.75,5.6546988920797264E-2,null,0,0,0,"",null,0,0,0,null,314317.48,305558.69,8758.789999999979,2.8664836859982543E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE24)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG24)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,89202.8,94179.91,-4977.1100000000006,-5.2846833257751046E-2,null,0,0,0,"",null,0,0,0,0,0,null,348809.29,338889.06,9920.2299999999814,2.9272795055703425E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4440","Line 6","(444) Public Street and Highway Lighting",null,null,195608.20500000002,189535.18,6073.0250000000233,3.2041676906630331E-2,null,839153,877679,-38526,-4.3895319359355756E-2,null,296,304,-8,null,2003105.1839999999,1952817.3199999998,50287.86400000006,2.5751443048446572E-2,null,7597085,7932664,-335579,-4.2303443080407795E-2,null,{"$f":"ROUND(ABS(AE25)/MONTH(FERC_IS1!$C$699),0)","v":298},3283,{"$f":"ROUND(ABS(AG25)/MONTH(FERC_IS1!$C$699),0)","v":306},3370,-8,null,551981.505,544067.12,7914.3850000000093,1.4546707031294244E-2,null,2270186,2375032,-104846,-4.414508941353211E-2,null,297,890,303,910,-6,null,2191101.4440000001,2119631.1,71470.344000000041,3.3718293716298101E-2,null,8501974,8898914,-396940,-4.4605442866399204E-2,null,299,3583,307,3681,-8]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4450","Line 7","(445) Other Sales to Public Authorities",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE26)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG26)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4460","Line 8","(446) Sales to Railroads and Railways",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE27)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG27)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4480","Line 9","(448) Interdepartmental Sales",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE28)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG28)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NELEC_SALES_ULT_CUST","Line 10","TOTAL Sales to Ultimate Customers",null,null,51325808.519999996,50898156.380000003,427652.13999999315,8.4021145443302428E-3,null,410418258,422129985,-11711727,-2.7744361727821822E-2,null,161522,162509,-987,null,603540642.62,575084293.88999999,28456348.730000019,4.9482048166391145E-2,null,4784539470,4835375356,-50835886,-1.0513327768219696E-2,null,{"$f":"ROUND(ABS(AE29)/MONTH(FERC_IS1!$C$699),0)","v":161949},1781434,{"$f":"ROUND(ABS(AG29)/MONTH(FERC_IS1!$C$699),0)","v":162498},1787483,-549,null,143284270.19999999,144968975.17000002,-1684704.9700000286,-1.1621141475439379E-2,null,1150688672,1213683567,-62994895,-5.1903887234554608E-2,null,161584,484752,162540,487621,-956,null,669172606.60000002,620043188.64999998,49129417.950000048,7.9235477220494829E-2,null,5270441129,5303940515,-33499386,-6.3159430060086182E-3,null,162002,1944025,162512,1950140,-510]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,-18.93,18.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE30)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG30)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,-332.43,332.43,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,224672.77000000002,-224672.77000000002,1,null,0,5434799,-5434799,1,null,0,0,0,null,1561568.6600000001,2292535.69,-730967.0299999998,-0.3188465214253654,null,32141242,67301961,-35160719,-0.52243231070191254,null,{"$f":"ROUND(ABS(AE31)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG31)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,583871.42000000004,-583871.42000000004,1,null,0,15979092,-15979092,1,null,0,0,0,0,0,null,1864243.9800000002,2577275.46,-713031.47999999975,-0.2766609510960073,null,39263251,74111171,-34847920,-0.47021143411699701,null,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,152721.97,-152721.97,1,null,0,0,0,"",null,0,0,0,null,1325054.69,1619917.83,-294863.14000000013,-0.18202351658787538,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE32)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG32)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,449839.57,-449839.57,1,null,0,0,0,"",null,0,0,0,0,0,null,1533566.33,1380946.37,152619.95999999996,0.11051838312881039,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE33)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG33)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-228.38,-783.53,555.15,-0.70852424284966753,null,0,0,0,"",null,0,0,0,null,-3564.9700000000003,-6532.6500000000005,2967.6800000000003,-0.45428424911789245,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE34)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG34)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-813.45,-2911.05,2097.6000000000004,-0.72056474467975484,null,0,0,0,"",null,0,0,0,0,0,null,-3903.96,-6998.4500000000007,3094.4900000000007,-0.44216790860833477,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,916866.79,-36291.760000000002,953158.55,-26.263773098907301,null,0,0,0,"",null,0,0,0,null,2292805.52,206890.34,2085915.18,10.082226072034102,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE35)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG35)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,1140433.67,-248703.67,1389137.3399999999,-5.5855120272250094,null,0,0,0,"",null,0,0,0,0,0,null,2128853.14,-114138.28,2242991.42,-19.651526376602135,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-4575.42,-1998.79,-2576.63,1.2890949024159617,null,0,0,0,"",null,0,0,0,null,-78936,-39949.770000000004,-38986.229999999996,0.97588121283301488,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE36)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG36)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-17023.38,-8764.99,-8258.3900000000012,0.94220187359027241,null,0,0,0,"",null,0,0,0,0,0,null,-84064.19,-41057.19,-43007,1.0474900985673885,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10125.6,10125.6,1,null,0,0,0,"",null,0,0,0,null,-50880.99,-61258.400000000001,10377.410000000003,-0.16940386951014069,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE37)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG37)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,-30309.600000000002,30309.600000000002,1,null,0,0,0,"",null,0,0,0,0,0,null,-61663.71,-61258.400000000001,-405.30999999999767,6.6163987306230273E-3,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,140115.16,14337.35,125777.81,8.7727376398009387,null,0,0,0,"",null,0,0,0,null,203202.82,210852.26,-7649.4400000000023,-3.6278672090116565E-2,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE38)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG38)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,166282.95000000001,59211.200000000004,107071.75,1.8083023144270001,null,0,0,0,"",null,0,0,0,0,0,null,237924.55000000002,212326.12,25598.430000000022,0.12056185079819677,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,6336301.0599999996,1446841.1600000001,4889459.8999999994,3.3794033755578248,null,127654548,44723109,82931439,1.8543308113932777,null,0,0,0,null,25351942.91,12798575.4,12553367.51,0.98084100125706175,null,530615415,351129329,179486086,0.51116802606939171,null,{"$f":"ROUND(ABS(AE39)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG39)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,10485693.890000001,2887107.95,7598585.9400000004,2.6319022605302997,null,214033094,84354742,129678352,1.5372977135061359,null,0,0,0,0,0,null,26702558.870000001,13998144.880000001,12704413.99,0.90757840406063861,null,570277639,403345121,166932518,0.41387018042050394,null,0,0,0,0,0]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE40)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG40)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,3.52,-3.52,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-3391.35,-725.32,{"$f":"+F41-G41","v":-2666.0299999999997},3.6756603981690832,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,{"$f":"+P41-Q41","v":0},null,-278655.86,41126.99,{"$f":"+T41-U41","v":-319782.84999999998},{"$f":"IF(AND(T41=0,U41=0),\"\",IF(OR(T41=0,U41=0),100%,(+V41/U41)))","v":-7.7754985229894045},null,0,0,{"$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$699),0)","v":0},0,{"$f":"ROUND(ABS(AG41)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"+AD41-AF41","v":0},null,-29951.29,5928.86,{"$f":"+AJ41-AK41","v":-35880.15},{"$f":"IF(AND(AJ41=0,AK41=0),\"\",IF(OR(AJ41=0,AK41=0),100%,(+AL41/AK41)))","v":-6.0517789254595327},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,{"$f":"+AT41-AV41","v":0},null,-279189.82,40509.42,{"$f":"+AZ41-BA41","v":-319699.24},{"$f":"IF(AND(AZ41=0,BA41=0),\"\",IF(OR(AZ41=0,BA41=0),100%,(+BB41/BA41)))","v":-7.8919727806520061},null,0,0,{"$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,2239.27,-4229.12,6468.3899999999994,-1.5294884042070216,null,0,0,0,"",null,0,0,0,null,-1575068.5899999999,258945.36000000002,-1834013.95,-7.0826291307169971,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE42)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG42)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-231516.67,56185.07,-287701.74,-5.1206083751430764,null,0,0,0,"",null,0,0,0,0,0,null,-1587706.7799999998,227911.39,-1815618.17,-7.9663336264150724,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,12576.61,-1484.64,14061.25,-9.4711512555232247,null,0,0,0,"",null,0,0,0,null,-447855.28,-300381.13,-147474.15000000002,0.49095677215143313,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE43)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG43)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-58449.770000000004,-4103.78,-54345.990000000005,13.242910194990962,null,0,0,0,"",null,0,0,0,0,0,null,-463660.35000000003,-304667.26,-158993.09000000003,0.5218581412390686,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8311,9594.7100000000009,-17905.71,-1.8662064825304774,null,0,0,0,"",null,0,0,0,null,-48394.89,146720.31,-195115.2,-1.329844518458283,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE44)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG44)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-24886,29772.3,-54658.3,-1.8358776446562746,null,0,0,0,"",null,0,0,0,0,0,null,2126.4400000000023,212801.32,-210674.88,-0.99000739281128514,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,0,0,"",null,0,0,0,"",null,{"$f":"ROUND(ABS(AE45)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG45)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,1618461.4,638016.43000000005,980444.96999999986,1.5367080280362055,null,0,0,0,"",null,0,0,0,null,5605235.8100000005,4585617.88,1019617.9300000006,0.22235126359896359,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE46)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG46)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,2021836.36,911154.13,1110682.23,1.2189839165850018,null,0,0,0,"",null,0,0,0,0,0,null,5810743.9200000009,4520062.41,1290681.5100000007,0.28554506396738016,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-1618461.4,-638016.43000000005,-980444.96999999986,1.5367080280362055,null,0,0,0,"",null,0,0,0,null,-5605235.8100000005,-4585617.88,-1019617.9300000006,0.22235126359896359,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE47)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG47)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-2021836.36,-911154.13,-1110682.23,1.2189839165850018,null,0,0,0,"",null,0,0,0,0,0,null,-5810743.9200000009,-4520062.41,-1290681.5100000007,0.28554506396738016,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,50808.03,1422.84,49385.19,34.708885046807794,null,0,0,0,"",null,0,0,0,null,191380.79,69361.03,122019.76000000001,1.759197635905926,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE48)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG48)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,85388.160000000003,5385.9000000000005,80002.260000000009,14.854018826937002,null,0,0,0,"",null,0,0,0,0,0,null,207835.2,69817.37,138017.83000000002,1.9768408635272285,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-107406.04000000001,-4869.6900000000005,-102536.35,21.056032314171947,null,0,0,0,"",null,0,0,0,null,-399135.60000000003,-178717.45,-220418.15000000002,1.2333331188420604,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE49)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG49)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-172742.53,-13836.04,-158906.49,11.484968965108513,null,0,0,0,"",null,0,0,0,0,0,null,-428788.24000000005,-180437.88,-248350.36000000004,1.376375958307646,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,0,"",null,0,0,0,"",null,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE50)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG50)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,0,0,"",null,0,0,0,"",null,0,0,0,0,0,null,0,2730.93,-2730.93,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,569814.29,677522.23,-107707.93999999994,-0.15897329302390556,null,0,0,0,"",null,0,0,0,null,4002304.28,4636233.03,-633928.75000000047,-0.13673358217716688,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE51)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG51)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,827211.39,1146591.94,-319380.54999999993,-0.27854770198367168,null,0,0,0,"",null,0,0,0,0,0,null,4374753.92,4890364.54,-515610.62000000011,-0.10543398468204992,null,0,0,0,"",null,0,0,0,0,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,43826.340000000004,7426.7300000000005,36399.61,4.9011624227621038,null,0,0,0,"",null,0,0,0,null,200130.49,58498.96,141631.53,2.4210948365577782,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE52)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG52)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,80173.72,12199.52,67974.2,5.5718749590147807,null,0,0,0,"",null,0,0,0,0,0,null,209810.4,65672.84,144137.56,2.1947818915703965,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4470","Line 11","(447) Sales for Resale",null,null,7948635.3599999985,2474031.31,5474604.0499999989,2.2128273105808023,null,127654548,50157908,77496640,1.5450532745504457,null,0,0,0,null,32245897.979999993,21755533.32,10490364.659999993,0.48219294400639373,null,562756657,418431290,144325367,0.34492011101751019,null,{"$f":"ROUND(ABS(AE53)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG53)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,12249800.690000003,4927464.5999999996,7322336.0900000036,1.4860251030519842,null,214033094,100333834,113699260,1.1332095611934854,null,0,0,0,0,0,null,34352695.780000001,22969614.27,11383081.510000002,0.49557129589534032,null,609540890,477456292,132084598,0.27664228163527899,null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NSALES_OF_ELECTRICITY","Line 12","TOTAL Sales of Electricity",null,null,59274443.879999995,53372187.690000005,5902256.1899999902,0.11058673900125433,null,538072806,472287893,65784913,0.13928985683314987,null,161522,162509,-987,null,635786540.60000002,596839827.21000004,38946713.389999986,6.5254883495394586E-2,null,5347296127,5253806646,93489481,1.7794617750384566E-2,null,{"$f":"ROUND(ABS(AE54)/MONTH(FERC_IS1!$C$699),0)","v":161949},1781434,{"$f":"ROUND(ABS(AG54)/MONTH(FERC_IS1!$C$699),0)","v":162498},1787483,-549,null,155534070.88999999,149896439.77000001,5637631.119999975,3.7610173588180709E-2,null,1364721766,1314017401,50704365,3.8587285801095716E-2,null,161584,484752,162540,487621,-956,null,703525302.38000011,643012802.92000008,60512499.460000038,9.4107767660620983E-2,null,5879982019,5781396807,98585212,1.7052144194744597E-2,null,162002,1944025,162512,1950140,-510]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-17050,17050,null,null,0,0,0,"",null,0,0,0,null,0,-120064,120064,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE55)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG55)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,-51044,51044,1,null,0,0,0,"",null,0,0,0,0,0,null,-700994,783543,-1484537,-1.89464649674619,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-3877,3877,null,null,0,0,0,"",null,0,0,0,null,0,-26617,26617,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE56)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG56)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,-11604,11604,1,null,0,0,0,"",null,0,0,0,0,0,null,-154733,-153064,-1669,1.0903935608634297E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-114134,114134,null,null,0,0,0,"",null,0,0,0,null,0,-781228,781228,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE57)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG57)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,0,-341693,341693,1,null,0,0,0,"",null,0,0,0,0,0,null,-4662950,-4842025,179075,-3.698349347638643E-2,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-107,0,-107,null,null,0,0,0,"",null,0,0,0,null,523336,0,523336,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE58)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG58)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-1080,0,-1080,1,null,0,0,0,"",null,0,0,0,0,0,null,523336,0,523336,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-27,0,-27,null,null,0,0,0,"",null,0,0,0,null,100972,0,100972,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE59)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG59)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-273,0,-273,1,null,0,0,0,"",null,0,0,0,0,0,null,100972,0,100972,1,null,0,0,0,"",null,0,0,0,0,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-793,0,-793,null,null,0,0,0,"",null,0,0,0,null,2940411,0,2940411,1,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE60)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG60)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-8034,0,-8034,1,null,0,0,0,"",null,0,0,0,0,0,null,2940411,0,2940411,1,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N449","Line 13","(Less) (449.1) Provision for Rate Refunds",null,null,-927,-135061,134134,null,null,0,0,0,"",null,0,0,0,null,3564719,-927909,4492628,-4.8416687412235468,null,0,0,0,"",null,{"$f":"ROUND(ABS(AE61)/MONTH(FERC_IS1!$C$699),0)","v":0},0,{"$f":"ROUND(ABS(AG61)/MONTH(FERC_IS1!$C$699),0)","v":0},0,0,null,-9387,-404341,394954,-0.97678444679119847,null,0,0,0,"",null,0,0,0,0,0,null,-1953958,-4211546,2257588,-0.5360473327371944,null,0,0,0,"",null,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,NNET_REV_SALE_OF_ELEC","Line 14","TOTAL Revenues Net of Prov. For Refunds",null,null,59273516.879999995,53237126.690000005,6036390.1899999902,null,null,538072806,472287893,65784913,0.13928985683314987,null,161522,162509,null,null,639351259.60000002,595911918.21000004,43439341.389999986,7.2895574098405455E-2,null,5347296127,5253806646,93489481,1.7794617750384566E-2,null,{"$f":"ROUND(ABS(AE62)/MONTH(FERC_IS1!$C$699),0)","v":161949},1781434,{"$f":"ROUND(ABS(AG62)/MONTH(FERC_IS1!$C$699),0)","v":162498},1787483,-549,null,155524683.88999999,149492098.77000001,6032585.119999975,4.0353872677119644E-2,null,1364721766,1314017401,50704365,3.8587285801095716E-2,null,161584,484752,162540,487621,-956,null,701571344.38000011,638801256.92000008,62770087.460000038,9.8262310507415004E-2,null,5879982019,5781396807,98585212,1.7052144194744597E-2,null,162002,1944025,162512,1950140,-510]
[null,"Line 15","Other Operating Revenues",null,null,null,null,0,{"$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,68553.240000000005,82071.97,-13518.729999999996,-0.16471799080733648,null,0,0,0,"",null,0,0,null,null,1273469.92,789065.86,484404.05999999994,0.61389560055227832,null,0,0,0,"",null,null,0,null,0,null,null,312199.47000000003,236065.46,76134.010000000038,0.32251228112744679,null,0,0,0,"",null,null,0,null,0,null,null,1350872.25,908799.87,442072.38,0.48643534687125339,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4500","Line 16","(450) Forfeited Discounts",null,null,68553.240000000005,82071.97,-13518.729999999996,-0.16471799080733648,null,0,0,0,"",null,0,0,null,null,1273469.92,789065.86,484404.05999999994,0.61389560055227832,null,0,0,0,"",null,null,0,null,0,null,null,312199.47000000003,236065.46,76134.010000000038,0.32251228112744679,null,0,0,0,"",null,null,0,null,0,null,null,1350872.25,908799.87,442072.38,0.48643534687125339,null,0,0,0,"",null,null,0,null,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,-4947.6400000000003,5247.81,-10195.450000000001,-1.9428009017094749,null,0,0,0,"",null,0,0,null,null,72899.37,114023.8,-41124.430000000008,-0.36066531724078665,null,0,0,0,"",null,null,0,null,0,null,null,1106.79,19524.990000000002,-18418.2,-0.94331418351558693,null,0,0,0,"",null,null,0,null,0,null,null,82128.81,122634.83,-40506.020000000004,-0.33029784442152366,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4510","Line 17","(451) Miscellaneous Service Revenues",null,null,-4947.6400000000003,5247.81,-10195.450000000001,-1.9428009017094749,null,0,0,0,"",null,0,0,null,null,72899.37,114023.8,-41124.430000000008,-0.36066531724078665,null,0,0,0,"",null,null,0,null,0,null,null,1106.79,19524.990000000002,-18418.2,-0.94331418351558693,null,0,0,0,"",null,null,0,null,0,null,null,82128.81,122634.83,-40506.020000000004,-0.33029784442152366,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,145198.98499999999,102060.935,43138.049999999988,0.4226695552024875,null,0,0,0,"",null,0,0,null,null,1689014.9350000001,1099089.575,589925.3600000001,0.53674001957483775,null,0,0,0,"",null,null,0,null,0,null,null,442298.73499999999,331407.34499999997,110891.39000000001,0.33460752054243104,null,0,0,0,"",null,null,0,null,0,null,null,1818801.61,1185418.2249999999,633383.38500000024,0.5343121707108901,null,0,0,0,"",null,null,0,null,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,156931.32,196054.2,-39122.880000000005,-0.19955134855565451,null,0,0,0,"",null,0,0,null,null,2137144.5099999998,3023211.27,-886066.76000000024,-0.29308793890544083,null,0,0,0,"",null,null,0,null,0,null,null,495663.92,612183.12,-116519.20000000001,-0.19033389878505635,null,0,0,0,"",null,null,0,null,0,null,null,2323390.9,3392919.15,-1069528.25,-0.31522361798688897,null,0,0,0,"",null,null,0,null,0]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,-8941.7100000000009,1674.3500000000001,-10616.060000000001,-6.3404067249977603,null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,-8941.7100000000009,5172.3600000000006,-14114.070000000002,-2.7287485789852215,null,0,0,0,"",null,null,0,null,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.75,418284.48,55475.270000000019,0.13262569531625945,null,0,0,0,"",null,0,0,null,null,5161928.51,4589412.0199999996,572516.49000000022,0.12474724158673386,null,0,0,0,"",null,null,0,null,0,null,null,1420562.94,1254266.5900000001,166296.34999999986,0.13258453292613004,null,0,0,0,"",null,null,0,null,0,null,null,5580212.9500000002,4960341.5,619871.45000000019,0.12496547868730412,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4540","Line 19","(454) Rent from Electric Property",null,null,775890.05499999993,716399.61499999999,{"$f":"+F73-G73","v":59490.439999999944},8.3040859813973994E-2,null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,0,0,null,null,8979146.2449999992,8713387.2149999999,{"$f":"+T73-U73","v":265759.02999999933},{"$f":"IF(AND(T73=0,U73=0),\"\",IF(OR(T73=0,U73=0),100%,(+V73/U73)))","v":3.0500082624871541E-2},null,0,0,{"$f":"+Y73-Z73","v":0},{"$f":"IF(AND(Y73=0,Z73=0),\"\",IF(OR(Y73=0,Z73=0),100%,(+AA73/Z73)))","v":""},null,null,0,null,0,null,null,2358525.5949999997,2197857.0550000002,{"$f":"+AJ73-AK73","v":160668.53999999957},{"$f":"IF(AND(AJ73=0,AK73=0),\"\",IF(OR(AJ73=0,AK73=0),100%,(+AL73/AK73)))","v":7.3102361063240098E-2},null,0,0,{"$f":"+AO73-AP73","v":0},{"$f":"IF(AND(AO73=0,AP73=0),\"\",IF(OR(AO73=0,AP73=0),100%,(+AQ73/AP73)))","v":""},null,null,0,null,0,null,null,9713463.75,9543851.2349999994,{"$f":"+AZ73-BA73","v":169612.5150000006},{"$f":"IF(AND(AZ73=0,BA73=0),\"\",IF(OR(AZ73=0,BA73=0),100%,(+BB73/BA73)))","v":1.777191521782984E-2},null,0,0,{"$f":"+BE73-BF73","v":0},{"$f":"IF(AND(BE73=0,BF73=0),\"\",IF(OR(BE73=0,BF73=0),100%,(+BG73/BF73)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4550","Line 20","(455) Interdepartmental Rents",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0,null,null,0,0,0,"",null,0,0,0,"",null,null,0,null,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,24072.880000000001,1,null,0,0,0,"",null,0,0,null,null,134808.13,0,134808.13,1,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,134808.13,0,134808.13,1,null,0,0,0,"",null,null,0,null,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,117476.85,14966.960000000001,102509.89,6.8490789044669054,null,0,0,0,"",null,0,0,null,null,1240850.44,390019.67,850830.77,2.1815073326942716,null,0,0,0,"",null,null,0,null,0,null,null,368469.69,49155.61,319314.08,6.4959844868164591,null,0,0,0,"",null,null,0,null,0,null,null,1267069.3899999999,450050.07,817019.31999999983,1.8153964957721256,null,0,0,0,"",null,null,0,null,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,100000,0,100000,1,null,0,0,0,"",null,null,0,null,0,null,null,100000,0,100000,1,null,0,0,0,"",null,null,0,null,0,null,null,100000,11200,88800,7.9285714285714288,null,0,0,0,"",null,null,0,null,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,23745.53,42898.57,-19153.04,-0.4464726912808516,null,0,0,0,"",null,0,0,null,null,397865.52,572864.88,-174999.36,-0.30548104118374297,null,0,0,0,"",null,null,0,null,0,null,null,79686.3,73657.009999999995,6029.2900000000081,8.1856295823031763E-2,null,0,0,0,"",null,null,0,null,0,null,null,456645.54000000004,642542.74,-185897.19999999995,-0.28931491779052698,null,0,0,0,"",null,null,0,null,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,0,0,0,"",null,0,0,0,"",null,0,0,null,null,2224.39,0,2224.39,1,null,0,0,0,"",null,null,0,null,0,null,null,100,0,100,1,null,0,0,0,"",null,null,0,null,0,null,null,2224.39,0,2224.39,1,null,0,0,0,"",null,null,0,null,0]
["%,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,189669.95,0,189669.95,1,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,189669.95,0,189669.95,1,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4560","Line 21","(456) Other Electric Revenues",null,null,203229.25,57865.53,145363.72,2.5120951972616514,null,0,0,0,"",null,0,0,null,null,2065418.4299999997,962884.55,1102533.8799999997,1.1450322678871518,null,0,0,0,"",null,null,0,null,0,null,null,734276.60000000009,122812.62,611463.9800000001,4.9788367026124849,null,0,0,0,"",null,null,0,null,0,null,null,2150417.4,1103792.81,1046624.5899999999,0.94820747201641931,null,0,0,0,"",null,null,0,null,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,179532.01,151074.75,28457.260000000009,0.18836542837237863,null,0,0,0,"",null,0,0,null,null,2360498.1800000002,1967169.52,393328.66000000015,0.19994649978106621,null,0,0,0,"",null,null,0,null,0,null,null,603647.16,441737.96,161909.20000000001,0.36652770343757646,null,0,0,0,"",null,null,0,null,0,null,null,2551244.67,2160871.3199999998,390373.35000000009,0.18065552834492715,null,0,0,0,"",null,null,0,null,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,5864.08,6109.77,-245.69000000000051,-4.0212643029115744E-2,null,0,0,0,"",null,0,0,null,null,86195.3,80056.009999999995,6139.2900000000081,7.668743421012375E-2,null,0,0,0,"",null,null,0,null,0,null,null,19574.990000000002,19049.810000000001,525.18000000000029,2.7568778901206903E-2,null,0,0,0,"",null,null,0,null,0,null,null,94012.32,90276.62,3735.7000000000116,4.1380592228641391E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,990785.76,907759.6,83026.160000000033,9.1462717662253348E-2,null,0,0,0,"",null,0,0,null,null,10980596.960000001,10135845.199999999,844751.76000000164,8.3343001331551675E-2,null,0,0,0,"",null,null,0,null,0,null,null,3005733.02,2753777.51,251955.51000000024,9.1494504942775959E-2,null,0,0,0,"",null,null,0,null,0,null,null,11903434.220000001,11019745.479999999,883688.74000000209,8.0191392950393459E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,4299,3888,411,0.10570987654320987,null,0,0,0,"",null,0,0,null,null,49485,47128.5,2356.5,5.0001591393742641E-2,null,0,0,0,"",null,null,0,null,0,null,null,11475,11205,270,2.4096385542168676E-2,null,0,0,0,"",null,null,0,null,0,null,null,54985.5,52108.5,2877,5.5211721696076459E-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,38952,0,38952,1,null,0,0,0,"",null,null,0,null,0,null,null,19476,0,19476,1,null,0,0,0,"",null,null,0,null,0,null,null,38952,0,38952,1,null,0,0,0,"",null,null,0,null,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,112.67,-112.67,1,null,0,0,0,"",null,0,0,null,null,955.69,4269.84,-3314.15,-0.77617662488524164,null,0,0,0,"",null,null,0,null,0,null,null,0,1307.8700000000001,-1307.8700000000001,1,null,0,0,0,"",null,null,0,null,0,null,null,1072.95,4645.46,-3572.51,-0.7690325608228249,null,0,0,0,"",null,null,0,null,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,237245.91,202973.07,34272.839999999997,0.16885412434270219,null,0,0,0,"",null,0,0,null,null,2694793.5300000003,2266819.39,427974.14000000013,0.18879939967338999,null,0,0,0,"",null,null,0,null,0,null,null,719730.28,615739.17000000004,103991.10999999999,0.16888824857447346,null,0,0,0,"",null,null,0,null,0,null,null,2904317.5900000003,2477319.23,426998.36000000034,0.1723630749033504,null,0,0,0,"",null,null,0,null,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,537.39,743.51,-206.12,-0.27722559212384501,null,0,0,0,"",null,0,0,null,null,6245.12,8480.65,-2235.5299999999997,-0.2636036152889224,null,0,0,0,"",null,null,0,null,0,null,null,1594.8700000000001,2223.42,-628.54999999999995,-0.28269512732637103,null,0,0,0,"",null,null,0,null,0,null,null,7052.43,9032.9699999999993,-1980.5399999999991,-0.21925678929521511,null,0,0,0,"",null,null,0,null,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7298386.9900000002,6042311.29,1256075.7000000002,0.20788000480524732,null,0,0,0,"",null,0,0,null,null,81239159.170000002,67483086.890000001,13756072.280000001,0.20384473968155786,null,0,0,0,"",null,null,0,null,0,null,null,22141035.600000001,18329957.289999999,3811078.3100000024,0.20791528587353314,null,0,0,0,"",null,null,0,null,0,null,null,87476486.870000005,73714793.010000005,13761693.859999999,0.1866883606134947,null,0,0,0,"",null,null,0,null,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,16456.010000000002,19367.79,-2911.7799999999988,-0.15034136574178047,null,0,0,0,"",null,0,0,null,null,182621.23,228880.37,-46259.139999999985,-0.2021105610760765,null,0,0,0,"",null,null,0,null,0,null,null,48171.17,58381.78,-10210.61,-0.17489377679132087,null,0,0,0,"",null,null,0,null,0,null,null,205541.07,244088.08,-38547.00999999998,-0.15792254173165679,null,0,0,0,"",null,null,0,null,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4750220.6900000004,-4980601.62,230380.9299999997,-4.6255642907653334E-2,null,0,0,0,"",null,0,0,null,null,-52874551.219999999,-55623754.420000002,2749203.200000003,-4.9424984499275425E-2,null,0,0,0,"",null,null,0,null,0,null,null,-14409878.51,-15109154.529999999,699276.01999999955,-4.6281611496629495E-2,null,0,0,0,"",null,null,0,null,0,null,null,-58015902.43,-60584407.530000001,2568505.1000000015,-4.2395481027492708E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-7602.9000000000005,-12253.89,4650.9899999999989,-0.37955212589634796,null,0,0,0,"",null,0,0,null,null,-87602.34,-149341.30000000002,61738.960000000021,-0.41340848111004802,null,0,0,0,"",null,null,0,null,0,null,null,-20966.61,-36818.99,15852.379999999997,-0.43054901831907932,null,0,0,0,"",null,null,0,null,0,null,null,-103383.70999999999,-156408.08000000002,53024.370000000024,-0.33901298449543027,null,0,0,0,"",null,null,0,null,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1727.99,1994,-266.01,-0.13340521564694083,null,0,0,0,"",null,0,0,null,null,20604,9970,10634,1.0665997993981946,null,0,0,0,"",null,null,0,null,0,null,null,5184,5982,-798,-0.13340020060180541,null,0,0,0,"",null,null,0,null,0,null,null,22598,9970,12628,1.2665997993981946,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,1735704.65,1574931.02,160773.62999999989,0.10208296614793953,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,1878884.22,1725869.4100000001,153014.80999999982,8.8659552752603579E-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,1510984.1600000001,1432756.09,78228.070000000065,5.4599712083582948E-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,1641230.6800000002,1554210.4300000002,87020.25,5.5990005162943085E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89409.07,-107360.58,17951.509999999995,-0.16720764735063834,null,0,0,0,"",null,0,0,null,null,-983425.77,-1180966.3799999999,197540.60999999987,-0.1672703078981807,null,0,0,0,"",null,null,0,null,0,null,null,-268212.41000000003,-322081.74,53869.329999999958,-0.16725359841883602,null,0,0,0,"",null,null,0,null,0,null,null,-1090786.3500000001,-1277648.22,186861.86999999988,-0.14625455354213218,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,50126.87,48127.63,1999.2400000000052,4.154037919590068E-2,null,0,0,0,"",null,null,0,null,0,null,null,13396.41,13125.720000000001,270.68999999999869,2.0622868688346136E-2,null,0,0,0,"",null,null,0,null,0,null,null,54502.11,52230.239999999998,2271.8700000000026,4.3497215406247465E-2,null,0,0,0,"",null,null,0,null,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,94423,145243,-50820,-0.34989638054846017,null,0,0,0,"",null,0,0,null,null,-402322,946238,-1348560,-1.4251805571114244,null,0,0,0,"",null,null,0,null,0,null,null,273475,435442,-161967,-0.37195998548601189,null,0,0,0,"",null,null,0,null,0,null,null,663330,1361049,-697719,-0.51263327036719475,null,0,0,0,"",null,null,0,null,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16992,226375,-243367,-1.0750612921038101,null,0,0,0,"",null,0,0,null,null,491447,3172149,-2680702,-0.84507442746226613,null,0,0,0,"",null,null,0,null,0,null,null,-18797,679125,-697922,-1.0276782624700902,null,0,0,0,"",null,null,0,null,0,null,null,717822,3705446,-2987624,-0.80627919014337279,null,0,0,0,"",null,null,0,null,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-524,7641,-8165,-1.0685774113335951,null,0,0,0,"",null,0,0,null,null,17030,106773,-89743,-0.84050274882226783,null,0,0,0,"",null,null,0,null,0,null,null,-477,22923,-23400,-1.0208087946603848,null,0,0,0,"",null,null,0,null,0,null,null,24672,123311,-98639,-0.79992052614932974,null,0,0,0,"",null,null,0,null,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4508,31916,-36424,-1.141245770146635,null,0,0,0,"",null,0,0,null,null,52320,461950,-409630,-0.88674098928455458,null,0,0,0,"",null,null,0,null,0,null,null,-9198,95748,-104946,-1.0960646697581151,null,0,0,0,"",null,null,0,null,0,null,null,84238,533874,-449636,-0.84221370585568878,null,0,0,0,"",null,null,0,null,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,236.4,0,236.4,1,null,0,0,0,"",null,0,0,null,null,3824.06,0,3824.06,1,null,0,0,0,"",null,null,0,null,0,null,null,1389.27,0,1389.27,1,null,0,0,0,"",null,null,0,null,0,null,null,3824.06,0,3824.06,1,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,4266440.4000000013,2925094.69,{"$f":"+F105-G105","v":1341345.7100000014},0.45856488495420344,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,47173641.590000004,33020569.010000002,{"$f":"+T105-U105","v":14153072.580000002},{"$f":"IF(AND(T105=0,U105=0),\"\",IF(OR(T105=0,U105=0),100%,(+V105/U105)))","v":0.42861383084324994},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,13022088.390000004,8837948.5399999991,{"$f":"+AJ105-AK105","v":4184139.8500000052},{"$f":"IF(AND(AJ105=0,AK105=0),\"\",IF(OR(AJ105=0,AK105=0),100%,(+AL105/AK105)))","v":0.47342885411279001},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,51118128.200000003,36820376.920000002,{"$f":"+AZ105-BA105","v":14297751.280000001},{"$f":"IF(AND(AZ105=0,BA105=0),\"\",IF(OR(AZ105=0,BA105=0),100%,(+BB105/BA105)))","v":0.38831083427160096},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,5309165.3050000006,3786679.6150000002,1522485.6900000004,0.4020635080847737,null,0,0,0,"",null,0,0,null,null,59564575.555000007,43599930.435000002,15964645.120000005,0.36616216954292036,null,0,0,0,"",null,null,0,null,0,null,null,16428196.845000001,11414208.664999999,5013988.1800000016,0.43927602229444629,null,0,0,0,"",null,null,0,null,0,null,null,64415010.410000004,48499455.665000007,15915554.744999997,0.32815945100360322,null,0,0,0,"",null,null,0,null,0]
["%,FACCOUNT,TGL_FERC_ACCT,N440&450","Line 27","TOTAL Electric Operating Revenues",null,null,64582682.184999995,57023806.305000007,7558875.8799999878,0.13255649473081921,null,538072806,472287893,65784913,0.13928985683314987,null,161522,162509,null,null,698915835.15499997,639511848.64499998,59403986.50999999,9.2889579193669941E-2,null,5347296127,5253806646,93489481,1.7794617750384566E-2,null,null,1781434,null,1787483,null,null,171952880.73499995,160906307.43500003,11046573.299999923,6.8652208083653368E-2,null,1364721766,1314017401,50704365,3.8587285801095716E-2,null,null,484752,null,487621,null,null,765986354.78999996,687300712.58500004,78685642.204999924,0.11448502928078762,null,5879982019,5781396807,98585212,1.7052144194744597E-2,null,null,1944025,null,1950140]