{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Comp Depr Rates Sept 07","Depreciation Recon","Lead E","Electric","Gas","Elec Study Rpt","Common-Elec&Gas","Comm Study Rpt","DFIT Depr Stdy 8.06E","403.1 Depr","Elec Accretion","Depr Oct15-Sep16 Revised","CC300","RB&ISbyFERC"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":6,"comments":1,"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":"Comp Depr Rates Sept 07","index":0,"n_rows":577,"n_cols":10,"rows_kept":577,"cut":false,"hidden":true,"merged":[[573,1,573,2],[5,0,5,8],[26,0,26,8],[436,0,436,8],[523,1,523,2]]}
[]
[null,"ACCOUNT",null,null,"ACQUISITION","DEPRECIATION","CURRENT",null,"PROPOSED"]
[null,"NUMBER","DESCRIPTION",null,"VALUE","EXPENSE","RATE",null,"RATE"]
[]
[]
["COMMON PLANT"]
[]
[null,"C390","STRUCTURES & IMPROVEMENTS",null,{"$f":"24169908.79+6691875.73+4817438.67","v":35679223.189999998},{"$f":"767991.49+212162.17+159051.27","v":1139204.93},3.17,null,5.27]
[null,"C391.1","OFFICE FURNITURE & EQUIP > $20K",null,{"$f":"1264710.76+27763.32","v":1292474.08},{"$f":"51963.49+1143.85","v":53107.34},4.12,null,5]
[null,"C391.1","OFFICE FURNITURE & EQUIP < $20K",null,{"$f":"591341.71+6407314.77","v":6998656.4799999995},{"$f":"20199.13+226681.03","v":246880.16},3.57,null,5]
[null,"C391.1","OFFICE FURNITURE & EQUIP - MODULAR",null,3171926.71,149267.13,4.71,null,5]
[null,"C391.2","COMPUTER EQUIPMENT > $20K",null,{"$f":"247237.5+14142798.87","v":14390036.369999999},{"$f":"30981.73+1516897.5","v":1547879.23},13.1,null,20]
[null,"C391.2","COMPUTER EQUIPMENT < $20K",null,34301041.630000003,1595469.3,5.26,null,20]
[null,"C392","TRANSPORTATION EQUIPMENT",null,34354.14,3123.1,9.09,null,9,"to cc 300"]
[null,"C393","STORES EQUIPMENT",null,38901.93,1519.63,3.12,null,5]
[null,"C394","TOOLS, SHOP & GARAGE EQUIP. > $20K",null,799876.74,17862.3,3.92,null,5]
[null,"C394","TOOLS, SHOP EQUIPMENT - 5 YEAR TOOLS",null,433573.46,83215.259999999995,20,null,5]
[null,"C396","POWER OPERATED EQUIPMENT",null,71433.61,-811.56,14.28,null,6,"to cc 300"]
[null,"C397","COMMUNICATION EQUIP - NON MOBILE",null,{"$f":"1320468.6+308764.68","v":1629233.28},{"$f":"55712.11+12735.35","v":68447.460000000006},4.9800000000000004,null,6.67]
[null,"C397","COMMUNICATION EQUIP - MOBILE",null,{"$f":"22887609.88+31199.84+306088.68+20037.12+1563305.65+164054.46+157042.12+10963188.72+2135669.36","v":38228195.829999998},{"$f":"1138452.85+1553.75+15243.22+997.85+75987.34+8169.91+14501.18+519357.87+103280.36","v":1877544.3300000003},4.3499999999999996,null,6.67]
[null,"C398","MISCELLANEOUS EQUIPMENT > $20K",null,26508.51,1222.9100000000001,4.58,null,6.67]
[null,"C398","MISCELLANEOUS EQUIPMENT < $20K",null,402665.84,16194.62,4,null,6.67]
[]
[null,null,"TOTAL COMMON PLANT IN SERVICE",null,{"$f":"SUM(E8:E22)","v":137498101.79999998},{"$f":"SUM(F8:F23)","v":6800126.1399999997}]
[]
[]
["ELECTRIC PLANT"]
[]
["STEAM PRODUCTION PLANT"]
[null,"Colstrip Unit 1"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,7473867.75,225493.59,3.03,null,3.91]
[null,"E312","BOILER PLANT EQUIPMENT",null,58163160.950000003,1830647.86,3.12,null,3.64]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,23438986.75,745263.06,3.29,null,5.2]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,7180435.1900000004,194505.7,2.71,null,1.97]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,799295.59,31191.65,3.87,null,4.79]
[null,"Total Colstrip Unit 1",null,null,{"$f":"SUM(E31:E35)","v":97055746.230000004},{"$f":"SUM(F31:F35)","v":3027101.8600000003}]
[]
[]
[]
[null,"Colstrip Unit 1-2 Common"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,31349014.09,990611.78,3.16,null,2.77]
[null,"E312","BOILER PLANT EQUIPMENT",null,6485834.1399999997,239775.28,3.18,null,2.66]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,3844102.75,127266.97,3.31,null,2.65]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,2375376.2799999998,72918.81,3.07,null,2.41]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,6289463.0700000003,242522.02,3.82,null,2.82]
[null,"Total Colstrip Unit 1-2 Common",null,null,{"$f":"SUM(E41:E45)","v":50343790.329999998},{"$f":"SUM(F41:F45)","v":1673094.86}]
[]
[null,"Colstrip Unit 1-4 Common"]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,251533.56,6187.73,2.46,null,2.23]
[null,"Total Colstrip Unit 1-4 Common",null,null,{"$f":"SUM(E49)","v":251533.56},{"$f":"SUM(F49)","v":6187.73}]
[]
[null,"Colstrip Unit 2"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,5860808.9199999999,178373.66,3.06,null,2.97]
[null,"E312","BOILER PLANT EQUIPMENT",null,49788214.149999999,1537040.43,3.05,null,3.83]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,20283195.82,630472.38,3.26,null,5.03]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,5087938.93,136364.32,2.69,null,2.93]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,824073.98,29981.87,3.61,null,4.93]
[null,"Total Colstrip Unit 2",null,null,{"$f":"SUM(E53:E57)","v":81844231.799999997},{"$f":"SUM(F53:F57)","v":2512232.6599999997}]
[]
[null,"Colstrip Unit 3"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,29058975.960000001,711672.75,2.4500000000000002,null,2.8]
[null,"E312","BOILER PLANT EQUIPMENT",null,123772537.90000001,3235545.9,2.68,null,2.81]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,41474565.659999996,1184354.6599999999,2.97,null,3.77]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,6460699.3300000001,159703.28,2.4700000000000002,null,2.5]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,704856.98,20402.419999999998,2.86,null,3.69]
[null,"Total Colstrip Unit 3",null,null,{"$f":"SUM(E61:E65)","v":201471635.83000001},{"$f":"SUM(F61:F65)","v":5311679.01}]
[]
[null,"Colstrip Unit 3-4 Common"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,70574232.379999995,1644884.93,2.33,null,2.5299999999999998]
[null,"E312","BOILER PLANT EQUIPMENT",null,18727316.489999998,468708.58,2.48,null,2.68]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,10515.04,305.47000000000003,2.62,null,49.28]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,7652069.9800000004,176742.17,2.31,null,2.3199999999999998]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,4613132.33,129178.32,2.79,null,2.7]
[null,"Total Colstrip Unit 3-4 Common",null,null,{"$f":"SUM(E69:E73)","v":101577266.22},{"$f":"SUM(F69:F73)","v":2419819.4699999997}]
[]
[]
[null,"Colstrip Unit 4"]
[null,"E311","STRUCTURES AND IMPROVEMENTS",null,26600987.27,675347.47,2.54,null,2.75]
[null,"E312","BOILER PLANT EQUIPMENT",null,108751248.93000001,2979910.81,2.75,null,2.98]
[null,"E314","TURBOGENERATOR EQUIPMENT",null,37714990.909999996,1113014.8999999999,2.94,null,3.59]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,5670535,142891.60999999999,2.52,null,2.54]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,902345.6,25412.81,2.79,null,3.26]
[null,"Total Colstrip Unit 4",null,null,{"$f":"SUM(E78:E82)","v":179640107.71000001},{"$f":"SUM(F78:F82)","v":4936577.5999999996}]
[]
[null,"Encogen"]
[null,"E312","FUEL HOLDERS, PRODUCERS & ACCESS.",null,42748413.600000001,1154207.17,2.7,null,3.27]
[null,"E314","GENERATORS",null,20449667.41,527493.31999999995,2.59,null,3.27]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,1678558.68,44146.09,2.63,null,2.64]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,1101157.33,25873.53,2.59,null,6.84]
[null,"Total Encogen",null,null,{"$f":"SUM(E86:E89)","v":65977797.020000003},{"$f":"SUM(F86:F89)","v":1751720.1099999999}]
[]
[null,"EPCOR Frederickson"]
[null,"E311","STRUCTURES & IMPROVEMENTS",null,6178022.75,205728.16,3.3330000000000002,null,3.74]
[null,"E312","FUEL HOLDERS, PRODUCERS & ACCESS.",null,17970988.129999999,598433.87,3.3330000000000002,null,3.89]
[null,"E314","GENERATORS",null,15800824.039999999,526167.43999999994,3.3330000000000002,null,3.81]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,962486.71,32050.82,3.3330000000000002,null,3.34]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,336377.91,11201.38,3.3330000000000002,null,3.84]
[null,"Total EPCOR Frederickson",null,null,{"$f":"SUM(E93:E97)","v":41248699.539999999},{"$f":"SUM(F93:F97)","v":1373581.67}]
[]
[null,"Goldendale"]
[null,"E311","STRUCTURES & IMPROVEMENTS",null,1843914,6460.26,1.39,null,1.55]
[null,"E312","FUEL HOLDERS, PRODUCERS & ACCESS.",null,86510717,303095.64,1.39,null,1.55]
[null,"E314","GENERATORS",null,88357071,309564.45,1.39,null,1.55]
[null,"E315","ACCESSORY ELECTRIC EQUIPMENT",null,7300879,25579.08,1.39,null,1.55]
[null,"E316","MISC. POWER PLANT EQUIPMENT",null,6163,21.6,1.39,null,1.55]
[null,"Total Goldendale",null,null,{"$f":"SUM(E101:E105)","v":184018744},{"$f":"SUM(F101:F105)","v":644721.03}]
[]
[null,"TOTAL STEAM PRODUCTION PLANT",null,null,{"$f":"SUM(E83,E74,E66,E58,E50,E46,E36,E90,E98,E106)","v":1003429552.2399999},{"$f":"SUM(F83,F74,F66,F58,F50,F46,F36,F90,F98,F106)","v":23656716}]
[]
[]
[]
[]
["HYDROELECTRIC PRODUCTION PLANT"]
[null,"Electron"]
[null,"E331","STRUCTURES & IMPROVEMENTS",null,2460057.87,97878.14,4,null,7.12]
[null,"E332","RESERVOIRS, DAMS & WATERWAYS",null,46695912.090000004,1847260.03,4,null,7.15]
[null,"E333","WATER WHEELS, TURBINES & GENERATORS",null,2291034.35,34869.32,2.21,null,6.7]
[null,"E334","ACCESSORY ELECTRIC EQUIPMENT",null,1793243.86,53584.78,3.01,null,6.3]
[null,"E335","MISC. POWER PLANT EQUIPMENT",null,260144.6,11244.23,3.44,null,7.3]
[null,"E335.1","MISCELLANEOUS TOOLS",null,627836.69999999995,27136.99,3.44,null,17.350000000000001]
[null,"E336","ROADS, RAILROADS & BRIDGES",null,492607.43,11822.57,2.4,null,6.13]
[null,"Total Electron",null,null,{"$f":"SUM(E115:E121)","v":54620836.900000006},{"$f":"SUM(F115:F121)","v":2083796.06}]
[]
[null,"Lower Baker"]
[null,"E331","STRUCTURES & IMPROVEMENTS",null,{"$f":"3280717.56+3908.5","v":3284626.06},{"$f":"392931.09+470.58","v":393401.67000000004},12.04,null,0.81]
[null,"E332","RESERVOIRS, DAMS & WATERWAYS",null,14645854.02,1414441.84,10.65,null,0.6]
[null,"E333","WATER WHEELS, TURBINES & GENERATORS",null,10022484.300000001,425505.42,4.25,null,2]
[null,"E334","ACCESSORY ELECTRIC EQUIPMENT",null,1883879.27,161268.19,8.5500000000000007,null,1.34]
[null,"E335","MISC. POWER PLANT EQUIPMENT",null,634814.1,54954.01,8.68,null,0.18]
[null,"E335.1","MISCELLANEOUS TOOLS",null,520794.71,45083.68,8.68,null,4.21]
[null,"E336","ROADS, RAILROADS & BRIDGES",null,74593.13,9578.19,12.5,null,0.45]
[null,"Total Lower Baker",null,null,{"$f":"SUM(E125:E131)","v":31067045.59},{"$f":"SUM(F125:F131)","v":2504233}]
[]
[null,"Snoqualmie Unit 1"]
[null,"E331","STRUCTURES & IMPROVEMENTS",null,3550855.62,104147.36,2.93,null,2.2400000000000002]
[null,"E332","RESERVOIRS, DAMS & WATERWAYS",null,584993.96,12050.88,2.06,null,2.72]
[null,"E333","WATER WHEELS, TURBINES & GENERATORS",null,708781.31,9922.94,1.4,null,1.61]
[null,"E334","ACCESSORY ELECTRIC EQUIPMENT",null,298571.15999999997,4903.62,1.65,null,1.69]
[null,"E335","MISC. POWER PLANT EQUIPMENT",null,1793.49,42.22,2.41,null,0]
[null,"E335.1","MISCELLANEOUS TOOLS",null,357552.84,8416.6299999999992,2.41,null,15.66]
[null,"E336","ROADS, RAILROADS & BRIDGES",null,39894.69,442.84,1.1100000000000001,null,0.6]
[null,"E338","EASEMENTS",null,32898.730000000003,1313.89,3.55,null,2.4300000000000002]
[null,"Total Snoqualmie Unit 1",null,null,{"$f":"SUM(E135:E142)","v":5575341.8000000017},{"$f":"SUM(F135:F142)","v":141240.38}]
[]
[]
[]
[]
[]
[null,"Snoqualmie Unit 2"]
[null,"E331","STRUCTURES & IMPROVEMENTS",null,652002.48,17302.27,2.65,null,1.98]
[null,"E332","RESERVOIRS, DAMS & WATERWAYS",null,1179902.74,31385.41,2.66,null,2.17]
[null,"E333","WATER WHEELS, TURBINES & GENERATORS",null,5210196.53,124523.68,2.39,null,3.24]
[null,"E334","ACCESSORY ELECTRIC EQUIPMENT",null,490371.62,14269.79,2.91,null,1.66]
[null,"E335","MISC. POWER PLANT EQUIPMENT",null,4773.6400000000003,144.16,3.02,null,3.48]
[null,"E335.1","MISCELLANEOUS TOOLS",null,66781,2016.79,3.02,null,11.25]
[null,"E336","ROADS, RAILROADS & BRIDGES",null,287456.42,5630.35,1.96,null,2.59]
[null,"Total Snoqualmie Unit 2",null,null,{"$f":"SUM(E150:E156)","v":7891484.4299999997},{"$f":"SUM(F150:F156)","v":195272.45}]
[]
[null,"Upper Baker"]
[null,"E331","STRUCTURES & IMPROVEMENTS",null,6208069.8399999999,665912.29,13,null,0.54]
[null,"E332","RESERVOIRS, DAMS & WATERWAYS",null,48037386.200000003,4874401.6100000003,10.14,null,0.36]
[null,"E333","WATER WHEELS, TURBINES & GENERATORS",null,8669934.5399999991,764688.22,8.82,null,0]
[null,"E334","ACCESSORY ELECTRIC EQUIPMENT",null,1769313.18,160441.72,9.09,null,0.01]
[null,"E335","MISC. POWER PLANT EQUIPMENT",null,493379.6,51347.57,10.47,null,2.13]
[null,"E335.1","MISCELLANEOUS TOOLS",null,273542.90999999997,28468.48,10.47,null,1.66]
[null,"E336","ROADS, RAILROADS & BRIDGES",null,645094.99,35609.25,5.52,null,0]
[null,"Total Upper Baker",null,null,{"$f":"SUM(E160:E166)","v":66096721.260000005},{"$f":"SUM(F160:F166)","v":6580869.1400000006}]
[]
[null,"TOTAL HYDROELECTRIC PRODUCTION PLANT",null,null,{"$f":"SUM(E167,E157,E143,E132,E122)","v":165251429.98000002},{"$f":"SUM(F167,F157,F143,F132,F122)","v":11505411.030000001}]
[]
[]
["OTHER PRODUCTION PLANT"]
[null,"Crystal Mountain"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,28241.57,11.29,0.04,null,0]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,197234.51,19743.169999999998,10.01,null,4.32]
[null,"E344","GENERATORS",null,451571.96,180.63,0.04,null,4.47]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,84237.34,1052.97,1.25,null,5.07]
[null,"E346.1","MISCELLANEOUS TOOLS",null,10385.31,626.24,6.03,null,1.85]
[null,"Total Crystal Mountain",null,null,{"$f":"SUM(E174:E178)","v":771670.69000000006},{"$f":"SUM(F174:F178)","v":21614.300000000003}]
[]
[]
[]
[]
[]
[null,"Encogen"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,6595936.75,178845.04,2.7,null,2.97]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,7998178.46,207152.82,2.59,null,2.88]
[null,"E344","GENERATORS",null,70644953.319999993,1857788.48,2.63,null,2.5499999999999998]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,2021517.63,52963.76,2.62,null,6.45]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,1142596.92,31381.59,2.59,null,2.91]
[null,"E346.1","MISCELLANEOUS TOOLS",null,43664.89,1199.26,2.59,null,7.23]
[null,"Total Encogen",null,null,{"$f":"SUM(E186:E191)","v":88446847.969999999},{"$f":"SUM(F186:F191)","v":2329330.9499999993}]
[]
[null,"Frederickson 1"]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,1804662.8,60095.27,3.3330000000000002,null,3.52]
[null,"E344","GENERATORS",null,29246324.170000002,973822.74,3.3330000000000002,null,3.34]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,296766.71999999997,9882.34,3.3330000000000002,null,3.34]
[null,"Total EPCOR Frederickson",null,null,{"$f":"SUM(E195:E197)","v":31347753.690000001},{"$f":"SUM(F195:F197)","v":1043800.35}]
[]
[null,"Frederickson"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,2344478.06,56141.11,2.41,null,3.22]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,3702107.48,64046.46,1.73,null,1.93]
[null,"E344","GENERATORS",null,24805307.300000001,579030.46,2.33,null,2.48]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,1943694.83,743.75,0.04,null,6.75]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,172525.69,5499.04,3.5,null,5.0199999999999996]
[null,"E346.1","MISCELLANEOUS TOOLS",null,267633.83,8530.48,3.5,null,3.94]
[null,"Total Frederickson",null,null,{"$f":"SUM(E201:E206)","v":33235747.190000001},{"$f":"SUM(F201:F206)","v":713991.3}]
[]
[null,"Fredonia Unit 1&2"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,3491408.04,144515.95000000001,4.1500000000000004,null,4.16]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,3355684.73,141945.47,4.2300000000000004,null,4.75]
[null,"E344","GENERATORS",null,41422739.259999998,845023.89,2.04,null,2.06]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,884929.97,25618.41,2.91,null,3.06]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,241975.23,9993.58,4.13,null,3.9]
[null,"E346.1","MISCELLANEOUS TOOLS",null,{"$f":"182303.93+199927.61","v":382231.54},{"$f":"6874.34+8257.01","v":15131.35},4.13,null,24.49]
[null,"E348","EASEMENTS",null,221928.75,8863.2900000000009,3.55,null,3.82]
[null,"Total Fredonia Unit 1&2",null,null,{"$f":"SUM(E210:E216)","v":50000897.519999996},{"$f":"SUM(F210:F216)","v":1191091.9400000002}]
[]
[]
[]
[null,"Goldendale"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,33993049,119096.74,1.39,null,1.55]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,1887875,6614.28,1.39,null,1.55]
[null,"E344","GENERATORS",null,{"$f":"65688934.23+5008688.88","v":70697623.109999999},{"$f":"332449.35+1727267.16+8702.6","v":2068419.1099999999},1.39,null,1.55]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,9468135,33172.199999999997,1.39,null,1.55]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,2134388,7477.96,1.39,null,1.55]
[null,"Total Goldendale",null,null,{"$f":"SUM(E222:E226)","v":118181070.11},{"$f":"SUM(F222:F226)","v":2234780.29}]
[]
[null,"Hopkins Ridge"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,3818831.4,162775,4,null,4.24]
[null,"E344","GENERATORS",null,145368923.69,6196254.0199999996,4,null,4.24]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,16346021.27,696737.6,4,null,4.24]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,291115.38,12262.38,4,null,4.24]
[null,"Total Hopkins Ridge",null,null,{"$f":"SUM(E230:E233)","v":165824891.74000001},{"$f":"SUM(F230:F233)","v":7068028.9999999991}]
[]
[null,"Whitehorn Unit 2&3"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,185229.75,5815.91,3.14,null,7.69]
[null,"E342","FUEL HOLDERS, PRODUCERS & ACCESS.",null,134194.70000000001,5917.98,4.41,null,5.83]
[null,"E344","GENERATORS",null,41703.33,2214.4499999999998,5.31,null,7.1]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,{"$f":"177446.17+5695.01","v":183141.18000000002},{"$f":"8180.27+262.54","v":8442.8100000000013},4.6100000000000003,null,5.0199999999999996]
[null,"E346","MISC. POWER PLANT EQUIPMENT",null,50002.44,2595.13,5.19,null,5.22]
[null,"E346.1","MISCELLANEOUS TOOLS",null,{"$f":"82611.12+35292.46+84225.97","v":202129.55},{"$f":"4287.52+1831.68+4047.59","v":10166.790000000001},5.19,null,12.61]
[null,"Total Whitehorn Unit 2&3",null,null,{"$f":"SUM(E237:E242)","v":796400.95000000019},{"$f":"SUM(F237:F242)","v":35153.070000000007}]
[]
[null,"Wild Horse"]
[null,"E341","STRUCTURES & IMPROVEMENTS",null,4325730.13,131185.54999999999,4,null,4.29]
[null,"E344","GENERATORS",null,300074719.63999999,9100304.8000000007,4,null,4.2699999999999996]
[null,"E345","ACCESSORY ELECTRIC EQUIPMENT",null,33733415.219999999,1023026.42,4,null,4.29]
[null,"Total Wild Horse",null,null,{"$f":"SUM(E246:E248)","v":338133864.99000001},{"$f":"SUM(F246:F248)","v":10254516.770000001}]
[]
[null,"TOTAL OTHER PRODUCTION PLANT",null,null,{"$f":"E179+E192+E198+E207+E217+E227+E234+E243+E249","v":826739144.85000002},{"$f":"F179+F192+F198+F207+F217+F227+F234+F243+F249","v":24892307.969999999}]
[]
[]
[]
[]
[]
["TRANSMISSION PLANT"]
[null,"Colstrip Unit 1-2 "]
[null,"E351","EASEMENTS",null,685926.52,17010.98,2.48,null,1.9]
[null,"E353","STATION EQUIPMENT",null,1231130.94,34964.11,2.84,null,2.11]
[null,"E354","TOWERS & FIXTURES",null,14474342.560000001,374885.47,2.59,null,1.67]
[null,"E355","POLES & FIXTURES",null,49006.68,774.31,1.58,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,13158152.710000001,369744.1,2.81,null,2.11]
[null,"E359","ROADS AND TRAILS",null,113968.39,2872,2.52,null,1.43]
[null,"Total Colstrip Unit 1-2 Common",null,null,{"$f":"SUM(E259:E264)","v":29712527.800000001},{"$f":"SUM(F259:F264)","v":800250.97}]
[]
[null,"Colstrip Unit 3-4 "]
[null,"E351","EASEMENTS",null,1071124.0900000001,27313.65,2.5499999999999998,null,1.9]
[null,"E352","STRUCTURES & IMPROVEMENTS",null,496711.33,12169.43,2.4500000000000002,null,1.7]
[null,"E353","STATION EQUIPMENT",null,18236494.25,594545.43999999994,3.27,null,2.11]
[null,"E354","TOWERS & FIXTURES",null,20523133.629999999,543710.62,2.65,null,1.67]
[null,"E355","POLES & FIXTURES",null,88691.66,2385.8000000000002,2.69,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,19991225.77,571749.06000000006,2.86,null,2.11]
[null,"E359","ROADS AND TRAILS",null,341015.23,8729.99,2.56,null,1.43]
[null,"Total Colstrip Unit 3-4 Common",null,null,{"$f":"SUM(E268:E274)","v":60748395.959999986},{"$f":"SUM(F268:F274)","v":1760603.99}]
[]
[null,"Frederickson"]
[null,"E353","STATION EQUIPMENT",null,5035074.58,167667.98000000001,3.33,null,2.11]
[null,"E358","UNDERGROUND CONDUCTORS AND DEVICES",null,3475100.76,115720.85,3.33,null,1.92]
[null,"Total Frederickson",null,null,{"$f":"SUM(E278:E279)","v":8510175.3399999999},{"$f":"SUM(F278:F279)","v":283388.83}]
[]
[null,"Non Project Transmission"]
[null,"E351","EASEMENTS",null,{"$f":"3257977.8+158440.68","v":3416418.48},{"$f":"61754.65+1144.75","v":62899.4},1.82,null,1.9]
[null,"E352","STRUCTURES & IMPROVEMENTS",null,552646.63,9509.0499999999993,1.74,null,1.7]
[null,"E353","STATION EQUIPMENT",null,42507584.039999999,{"$f":"825759.36-11637.64","v":814121.72},2.13,null,2.11]
[null,"E354","TOWERS & FIXTURES",null,{"$f":"4581202.65+4348.94+5260110.29","v":9845661.8800000008},{"$f":"89065.38+85.24+114897.54","v":204048.16},1.96,null,1.67]
[null,"E355","POLES & FIXTURES",null,{"$f":"24604406.32+376519.6","v":24980925.920000002},{"$f":"564383.11+9232.63+5378.37","v":578994.11},2.44,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,{"$f":"33445814.6+9909.89+147812.44","v":33603536.93},{"$f":"2363.01+828633.47+242.5+3616.84","v":834855.82},2.61,null,2.11]
[null,"E359","ROADS AND TRAILS",null,{"$f":"91072.01+926.18","v":91998.189999999988},{"$f":"975.06+9.29","v":984.34999999999991},1.07,null,1.43]
[null,"Total Non Project Transmission",null,null,{"$f":"SUM(E283:E289)","v":114998772.06999999},{"$f":"SUM(F283:F289)","v":2505412.61}]
[]
[]
[null,"Northern Intertie"]
[null,"E354","TOWERS & FIXTURES",null,5744097.4199999999,106840.21,1.86,null,1.67]
[null,"E355","POLES & FIXTURES",null,{"$f":"3398684.89+11219.23","v":3409904.12},{"$f":"87686.07+289.46","v":87975.530000000013},2.58,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,{"$f":"5142698.77+7460098.76","v":12602797.529999999},{"$f":"133710.17+193962.57","v":327672.74},2.6,null,2.11]
[null,"Total Northern Intertie",null,null,{"$f":"SUM(E294:E296)","v":21756799.07},{"$f":"SUM(F294:F296)","v":522488.48}]
[]
[null,"Oregon State/3rd AC Line"]
[null,"E352","STRUCTURES & IMPROVEMENTS",null,1276263.6599999999,22845.119999999999,1.79,null,1.7]
[null,"E353","STATION EQUIPMENT",null,32112111.41,740331.21,2.2999999999999998,null,2.11]
[null,"E354","TOWERS & FIXTURES",null,22781416.949999999,430568.78,1.89,null,1.67]
[null,"E355","POLES & FIXTURES",null,204200,5268.36,2.58,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,{"$f":"23498183.48+205.53","v":23498389.010000002},{"$f":"610952.77+5.34","v":610958.11},2.6,null,2.11]
[null,"E359","ROADS AND TRAILS",null,59215.29,627.69000000000005,1.06,null,1.43]
[null,"Total Oregon State/3rd AC Line",null,null,{"$f":"SUM(E300:E305)","v":79931596.320000008},{"$f":"SUM(F300:F305)","v":1810599.27}]
[]
[null,"Wild Horse"]
[null,"E351","EASEMENTS",null,139300,887.34,1.82,null,1.9]
[null,"E353","STATION EQUIPMENT",null,{"$f":"3597451.99+8279151.62","v":11876603.609999999},{"$f":"139936.09+137423.45","v":277359.54000000004},2.13,null,2.11]
[null,"E355","POLES & FIXTURES",null,639887.05000000005,65392.31,2.44,null,3.31]
[null,"E356","OVERHEAD CONDUCTORS AND DEVICES",null,274237.28999999998,65169.45,2.61,null,2.11]
[null,"Total Wild Horse",null,null,{"$f":"SUM(E309:E312)","v":12930027.949999999},{"$f":"SUM(F309:F312)","v":408808.64000000007}]
[]
[null,"TOTAL TRANSMISSION PLANT",null,null,{"$f":"SUM(E313,E306,E297,E290,E280,E275,E265)","v":328588294.50999999},{"$f":"SUM(F313,F306,F297,F290,F280,F275,F265)","v":8091552.79}]
[]
["DISTRIBUTION PLANT"]
[null,"Encogen"]
[null,"E362","STATION EQUIPMENT",null,5413075.4800000004,161850.96,2.99,null,2.23]
[null,"Total Encogen",null,null,{"$f":"SUM(E319)","v":5413075.4800000004},{"$f":"SUM(F319)","v":161850.96}]
[]
[null,"Goldendale"]
[null,"E362","STATION EQUIPMENT",null,411060,1440.18,1.39,null,1.55]
[null,"Total Goldendale",null,null,{"$f":"SUM(E323)","v":411060},{"$f":"SUM(F323)","v":1440.18}]
[]
[]
[]
[]
[null,"Hopkins Ridge"]
[null,"E362","STATION EQUIPMENT",null,4747738.46,137897.85,2.19,null,2.23]
[null,"E364","POLES, TOWERS & FIXTURES",null,{"$f":"348439.22+89222.27","v":437661.49},{"$f":"10408.2+2638.88","v":13047.080000000002},2.2999999999999998,null,3.55]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,{"$f":"1382525.11+89222.27","v":1471747.3800000001},{"$f":"46591.3+2980.16","v":49571.460000000006},2.81,null,2.46]
[null,"E366","UNDERGROUND CONDUIT",null,162654.71,4994.07,2.4500000000000002,null,2.2599999999999998]
[null,"E367","UNDERGROUND CONDUCTORS AND DEVICES",null,3674020.94,146138.9,3.66,null,3.53]
[null,"E375","EASEMENTS",null,28500,685.43,1.54,null,2.2400000000000002]
[null,"Total Hopkins Ridge",null,null,{"$f":"SUM(E330:E335)","v":10522322.98},{"$f":"SUM(F330:F335)","v":352334.79}]
[]
[null,"Koma Kulshan Total"]
[null,"E366","UNDERGROUND CONDUIT",null,64632.78,807.91,1.25,null,2.2599999999999998]
[null,"E367","UNDERGROUND CONDUCTORS AND DEVICES",null,274073,4357.76,1.59,null,3.53]
[null,"Total Koma Kulshan Total",null,null,{"$f":"SUM(E339:E340)","v":338705.78},{"$f":"SUM(F339:F340)","v":5165.67}]
[]
[null,"Lower Baker"]
[null,"E362","STATION EQUIPMENT",null,2229434.2400000002,71569.7,2.69,null,2.23]
[null,"E364","POLES, TOWERS & FIXTURES",null,16400.54,393.61,2.4,null,3.55]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,13620.26,468.54,3.44,null,2.46]
[null,"Total Lower Baker",null,null,{"$f":"SUM(E344:E346)","v":2259455.04},{"$f":"SUM(F344:F346)","v":72431.849999999991}]
[]
[null,"Non Project Distribution"]
[null,"E361","STRUCTURES & IMPROVEMENTS",null,{"$f":"4626822.47+31730.47+1940176.7","v":6598729.6399999997},{"$f":"83282.33+602.88+34108.24","v":117993.45000000001},1.95,null,2.0499999999999998]
[null,"E362","STATION EQUIPMENT",null,{"$f":"239758769.7+161853158.63+1288578.44","v":402900506.76999998},{"$f":"5118475.95+3308836.66+33284.76","v":8460597.3699999992},2.19,null,2.23]
[null,"E364","POLES, TOWERS & FIXTURES",null,{"$f":"212098206.24+1102362.92+114856545.85+187511.66+789182.52+1015340.29+8020.92+7143.97+151699.77","v":330216014.14000005},{"$f":"4704865.8+21596.27+2736998.2+3632.98+11443.14+10928.11+85.82+76.44+2973.32","v":7492600.080000001},2.2999999999999998,null,3.55]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,{"$f":"246155884.85+112614171.85+344756.4+1045657.25+59156.7+118183.3+4024.41","v":360341834.75999999},{"$f":"6783017+2858846.67+5757.44+23422.75+987.91+3082.69+105.04","v":9675219.4999999981},2.81,null,2.46]
[null,"E366","UNDERGROUND CONDUIT",null,{"$f":"516689276+1191969.45+29688.36","v":517910933.81},{"$f":"12309385.84+15138.01+779.93","v":12325303.779999999},2.4500000000000002,null,2.2599999999999998]
[null,"E367","UNDERGROUND CONDUCTORS AND DEVICES",null,{"$f":"551375210.88+2927095.8-13181.48","v":554289125.19999993},{"$f":"19792938.29+39724.25-1546.9","v":19831115.640000001},3.66,null,3.53]
[null,"E368","LINE TRANSFORMERS",null,369045599.04000002,7775247.6299999999,2.1800000000000002,null,3.26]
[null,"E369","SERVICES",null,174515891.94,3886417.88,2.2400000000000002,null,2.33]
[null,"E370","METERS",null,{"$f":"106317938.38+15529548.37","v":121847486.75},{"$f":"4329296.62+593235.52","v":4922532.1400000006},3.82,null,2.3199999999999998]
[null,"E373","STREET LIGHTING AND SIGNAL SYSTEMS",null,54119170.18,1578241.21,2.84,null,3.34]
[null,"E375","EASEMENTS",null,{"$f":"5059499.83+19711795.03+57541.49+69899.69+1328.59+8659.86","v":24908724.489999998},{"$f":"77916.3+362768.02+2549.09+2257.76+24.18+26.68","v":445542.03},1.54,null,2.2400000000000002]
[null,"Total Non Project Distribution",null,null,{"$f":"SUM(E350:E360)","v":2916694016.7199993},{"$f":"SUM(F350:F360)","v":76510810.709999993}]
[]
[]
[]
[null,"Snoqualmie #1"]
[null,"E362","STATION EQUIPMENT",null,505676.26,9911.25,1.96,null,2.23]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,2551.25,18.62,0.73,null,2.46]
[null,"Total Snoqualmie #1",null,null,{"$f":"SUM(E366:E367)","v":508227.51},{"$f":"SUM(F366:F367)","v":9929.8700000000008}]
[]
[null,"Snoqualmie #2"]
[null,"E362","STATION EQUIPMENT",null,377350.44,9962.0499999999993,2.64,null,2.23]
[null,"E364","POLES, TOWERS & FIXTURES",null,{"$f":"128220.93+6612.25","v":134833.18},{"$f":"2825.51+41.76","v":2867.2700000000004},2.21,null,3.55]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,60010.57,1578.26,2.63,null,2.46]
[null,"Total Snoqualmie #2",null,null,{"$f":"SUM(E371:E373)","v":572194.18999999994},{"$f":"SUM(F371:F373)","v":14407.58}]
[]
[null,"Upper Baker"]
[null,"E362","STATION EQUIPMENT",null,2268170.62,55343.37,2.44,null,2.23]
[null,"Total Upper Baker",null,null,{"$f":"SUM(E377)","v":2268170.62},{"$f":"SUM(F377)","v":55343.37}]
[]
[null,"Wild Horse"]
[null,"E364","POLES, TOWERS & FIXTURES",null,2071986.76,37905.480000000003,2.2999999999999998,null,3.55]
[null,"E365","OVERHEAD CONDUCTORS AND DEVICES",null,2071986.76,45224.19,2.81,null,2.46]
[null,"E366","UNDERGROUND CONDUIT",null,508906.99,9656.43,2.4500000000000002,null,2.2599999999999998]
[null,"E367","UNDERGROUND CONDUCTORS AND DEVICES",null,11850311.73,329749.34000000003,3.66,null,3.53]
[null,"Total Wild Horse",null,null,{"$f":"SUM(E381:E384)","v":16503192.24},{"$f":"SUM(F381:F384)","v":422535.44000000006}]
[]
[null,"TOTAL DISTRIBUTION PLANT",null,null,{"$f":"SUM(E361,E385,E378,E374,E368,E347,E341,E336,E324,E320)","v":2955490420.5599995},{"$f":"SUM(F361,F385,F378,F374,F368,F347,F341,F336,F324,F320)","v":77606250.420000002}]
[]
[]
[]
["GENERAL PLANT"]
[null,"E390","STRUCTURES & IMPROVEMENTS ",null,{"$f":"28693374.47+20000+323612.33+382754.71","v":29419741.509999998},{"$f":"1014242.56+682+6501.42+7116.48","v":1028542.4600000001},3.41,null,6.6]
[null,"E390","STRUCTURES & IMPROVEMENTS- COLSTRIP",null,533785.48,20987.07,3.92,null,6.6]
[null,"E391.1","OFFICE FURNITURE & EQUIP < $20K ",null,{"$f":"6107230.97+4114688.24+48124.22+25165","v":10295208.430000002},{"$f":"220185.67+146712.8+1718.72+88.17","v":368705.35999999993},3.57,null,5]
[null,"E391.1","OFFICE FURNITURE & EQUIP MODULAR",null,2972500.8,187814.45,6.67,null,5]
[null,"E391.1","OFFICE FURNITURE & EQUIP ENCOGEN > 20K",null,3183.61,78.61,2.4700000000000002,null,5]
[null,"E391.2","OFFICE FURN & EQUIP - COMPUTERS > 20K",null,538748.99,41332.800000000003,9.42,null,20]
[null,"E391.2","OFFICE FURN & EQUIP - COMPUTERS < 20K",null,20748991.920000002,1376766,10,null,20]
[null,"E391.2","OFFICE FURN & EQUIP - COMPUTERS FRED 1",null,40103.78,1432.28,3.57,null,20]
[]
[null,"E392","TRANSPORTATION EQUIPMENT - AMORTIZED",null,{"$f":"333069.85+317401.64+459127.93+0.32","v":1109599.74},0,12.5,null,9]
[null,"E392","TRANSP EQUIP - ENCOGEN AMORTIZED",null,26389.17,1932.57,2.15,null,9]
[null,"E393","STORES EQUIPMENT < $20K ",null,394456.82,12341.31,3.13,null,5]
[null,"E393","STORES EQUPMENT - FORKLIFT ",null,659182.14,21852.14,3.33,null,5]
[null,"E394","TOOLS, SHOP & GARAGE  > $20K ",null,3786186.16,148814.60999999999,4.0199999999999996,null,5]
[null,"E394","TOOLS, SHOP & GARAGE 30 YEAR TOOLS",null,1152246.21,38153.360000000001,3.33,null,5]
[null,"E394","TOOLS, SHOP & GARAGE 5 YEAR TOOLS",null,904028.8,152948.92000000001,20,null,5]
[null,"E395","LABORATORY EQUIPMENT > $20K ",null,1579116.28,206232.59,13.06,null,5]
[null,"E395","LABORATORY EQUIPMENT < $20K ",null,11950146.17,283430.23,2.38,null,5]
[null,"E396","POWER OPERATED EQUIPMENT",null,1196079.6499999999,0,1.25,null,6]
[null,"E397","COMMUNICATION EQUIPMENT - NON MOBILE",null,{"$f":"20869496.48+2674.07+513040.17+2062209.45+523551.18+57413.13+216407.84+617956.38+608703.08+367365.5+9243","v":25848060.279999997},{"$f":"1003913.56+131.03+25138.98+94221.37+25654.01+2461.58+10819.41+22800.86+25746.09+15618.18+32.39","v":1226537.46},4.9000000000000004,null,6.67]
[null,"E397","COMMUNICATION EQUIPMENT - MOBILE",null,4952030.95,225874.16,4.76,null,6.67]
[null,"E397","COMMUNICATION EQUIPMENT - 3RD AC",null,5777924.2300000004,289474.01,5.01,null,6.67]
[null,"E397","COMMUNICATION EQUIPMENT - COLSTRIP 1 & 2",null,102865.01,4340.8900000000003,4.22,null,6.67]
[null,"E397","COMMUNICATION EQUIPMENT - COLSTRIP 3 & 4",null,2750071.68,88027.75,3.29,null,6.67]
[null,"E397","COMM EQUIPMENT - FREDRICKSON 1",null,131693.51999999999,4578.88,3.33,null,6.67]
[null,"E397","COMM EQUIPMENT - HOPKINS RIDGE",null,2087873.03,103087.26,4.9000000000000004,null,6.67]
[null,"E397","COMM EQUIPMENT - MOBILE RADIO",null,46183.15,1756.96,4.3499999999999996,null,6.67]
[null,"E398","MISCELLANEOUS EQUIPMENT",null,432616.92,16482.79,4.17,null,6.67]
[]
[null,"TOTAL GENERAL PLANT",null,null,{"$f":"SUM(E392:E419)","v":129439014.43000004},{"$f":"SUM(F392:F419)","v":5851524.9199999981}]
[]
[null,null,"TOTAL ELECTRIC PLANT IN SERVICE",null,{"$f":"E108+E169+E251+E315+E387+E421","v":5408937856.5699997},{"$f":"F108+F169+F251+F315+F387+F421","v":151603763.13}]
[]
[]
["ARO RECLASSES"]
[null,"E311","Depreciation reclass to ARO (E317)",null,null,-114129.5]
[null,"E355","Depreciation reclass to ARO (E359)",null,null,-165611.5]
[null,"E364","Depreciation reclass to ARO (E374)",null,null,-353566]
[null,"E368","Depreciation reclass to ARO (E374)",null,null,-453201]
[null,"TOTAL ELECTRIC PLANT WITH ARO RECLASSES",null,null,null,{"$f":"SUM(F423:F430)","v":150517255.13}]
[]
[]
[]
[]
[]
["GAS PLANT"]
[]
["MANUFACTURED GAS PRODUCTION PLANT"]
[null,"G305","STRUCTURES AND IMPROVEMENTS",null,{"$f":"454516.18+43406.61","v":497922.79},{"$f":"10726.58+426.24","v":11152.82},2.36,null,0.5]
[null,"G311","LIQUIFIED PETROLEUM GAS EQUIPMENT",null,{"$f":"5343901.65+714878.6","v":6058780.25},{"$f":"283065.78+38343.62","v":321409.40000000002},5.18,null,0.95]
[null,"G320","OTHER EQUIPMENT",null,4852.88,430.92,0.68,null,0.05]
[]
[null,"TOTAL MANUFACTURED GAS PRODUCTION PLANT",null,null,{"$f":"SUM(E440:E443)","v":6561555.9199999999},{"$f":"SUM(F440:F443)","v":332993.14}]
[]
["UNDERGROUND STORAGE"]
[null,"G351.1","WELL STRUCTURES",null,208483.4,11027.54,3.44,null,1.63]
[null,"G351.2","COMPRESSOR STATION STRUCTURES",null,188992.47,2441.0300000000002,0.84,null,0.25]
[null,"G351.3","MEAS & REG STATION STRUCTURES",null,2244.87,0.9,0.04,null,0]
[null,"G351.4","OTHER STRUCTURES",null,137114.37,3571.81,3.03,null,1.5]
[null,"G352.1","WELLS",null,7383330.0999999996,176110.78,2.36,null,1.2]
[null,"G352.2","RESERVOIRS",null,1432433.52,43409.9,3.06,null,2.02]
[null,"G352.3","NON-RECOVERABLE CUSHION GAS",null,3338791.25,109915.12,3.42,null,2.1]
[null,"G353","LINES",null,1884148.22,65329.04,3.94,null,2.5]
[null,"G354","COMPRESSOR STATION EQUIPMENT",null,7724749.5300000003,306770.90999999997,4.01,null,2.56]
[null,"G355","MEASURING & REGULATING EQUIPMENT",null,466951.98,13246.87,3.86,null,3.27]
[null,"G356","PURIFICATION EQUIPMENT",null,1006540.94,39003,3.86,null,1.88]
[null,"G357","OTHER EQUIPMENT",null,241648.2,3081.33,0.63,null,0.95]
[]
[null,"TOTAL UNDERGROUND STORAGE PLANT",null,null,{"$f":"SUM(E447:E459)","v":24015428.850000001},{"$f":"SUM(F447:F459)","v":773908.22999999986}]
[]
["LIQUEFIED NATURAL GAS PLANT"]
[null,"G361","STRUCTURES & IMPROVEMENTS",null,3973838.99,121599.48,3.06,null,2.86]
[null,"G362","GAS HOLDERS",null,3683221.39,82031.350000000006,2.04,null,3.63]
[null,"G363","PURIFICATION EQUIPMENT",null,3978019.77,170643.46,4.3,null,3.14]
[null,"G364","TRANSPORTATION EQUIPMENT",null,970580.63,65519.5,6.94,null,3.21]
[]
[null,"TOTAL LIQUEFIED NATURAL GAS PLANT",null,null,{"$f":"SUM(E463:E467)","v":12605660.780000001},{"$f":"SUM(F463:F467)","v":439793.79000000004}]
[]
[]
[]
[]
["DISTRIBUTION PLANT"]
[null,"G373","EASEMENTS",null,{"$f":"83911.41+106009.36+4327607.9+3444976.13","v":7962504.7999999998},{"$f":"1292.24+1632.54+95101.52+70535.89","v":168562.19},1.81,null,2.0099999999999998]
[null,"G375","STRUCTURES & IMPROVEMENTS",null,{"$f":"7625109+502353.63","v":8127462.6299999999},{"$f":"233075.3+10976.53","v":244051.83},3.06,null,2.19]
[null,"G376.1","CAST-IRON",null,1943690.93,301358.94,8.56,null,69.5]
[null,"G376.2","PLASTIC",null,677745585.51999998,18236479.98,2.79,null,2.77]
[null,"G376.3","BARE STEEL",null,{"$f":"31181873.81+18073715.98","v":49255589.789999999},{"$f":"2332118.17+114467.07","v":2446585.2399999998},4.53,null,1.63]
[null,"G376.4","WRAPPED STEEL",null,{"$f":"206330421.53+67585356.27+27164307.78+1263424.38+32523115.66","v":334866625.62000006},{"$f":"6221977.3+1440304.02+504647.93+41061.31+797647.98","v":9005638.5399999991},3.25,null,3.27]
[null,"G378","MEASURING & REGULATING EQUIPMENT",null,{"$f":"32628719.14+2211832.43+398622.54+2790279.24+20587926.44","v":58617379.790000007},{"$f":"1310616.34+70075.75+17187.22+90043.91+702091.49","v":2190014.71},4.26,null,4.17]
[null,"G380","SERVICES",null,{"$f":"532205319.37+28912294.62+211944.86","v":561329558.85000002},{"$f":"(9191203.56+5672546.93+281573.51+2060.21)+2026513.19","v":17173897.400000002},3.11,null,4.58]
[null,"G380.1","SERVICES - BARE STEEL",null,10174155.49,105806.2,3.11,null,5.18]
[null,"G381","METERS",null,55892448.700000003,1740118.83,3.22,null,2.73]
[null,"G382","METER INSTALLATIONS",null,127760998.3,3620038.72,2.25,null,2.23]
[null,"G383","HOUSE REGULATORS",null,12858462.48,416803.47,3.37,null,2.41]
[null,"G384","HOUSE REGULATOR INSTALLATIONS",null,66390922.479999997,577428.21,2.2200000000000002,null,2.79]
[null,"G385","INDUSTRIAL MEAS. & REG. STA. EQUIP.",null,{"$f":"4540883.87+16365924.46+13737412.85","v":34644221.18},{"$f":"140729.68+505899.75+406662.44","v":1053291.8699999999},3.09,null,3.91]
[null,"G386.1","COMMERCIAL WATER HEATERS",null,{"$f":"5453138.16+6769227.2","v":12222365.359999999},{"$f":"1093378.42+1546478.49","v":2639856.91},19.149999999999999,null,21.77]
[null,"G386.2","RESIDENTIAL WATER HEATERS",null,{"$f":"6184102.64+15102737.65","v":21286840.289999999},{"$f":"1360790.27+2782576.36","v":4143366.63},19.47,null,19.309999999999999]
[null,"G386.3","RESIDENTIAL CONVERSION BURNERS",null,2386768.92,682576.2,20,null,14.51]
[null,"G386.5","COMMERCIAL CONVERSION BURNERS",null,252166.61,98227.69,39.01,null,23.33]
[null,"G387","OTHER EQUIPMENT",null,4414836.3499999996,{"$f":"138711.67+127012","v":265723.67000000004},3.68,null,0]
[]
[null,"TOTAL DISTRIBUTION PLANT",null,null,{"$f":"SUM(E474:E493)","v":2048132584.0899997},{"$f":"SUM(F474:F493)","v":65109827.229999997}]
[]
["GENERAL PLANT"]
[null,"G390","STRUCTURES & IMPROVEMENTS",null,231563.72,6599.57,2.85,null,89.59]
[null,"G391.1","OFFICE FURNITURE & EQUIPMENT <$20K",null,8099978.5199999996,299496.46000000002,3.7,null,5]
[null,"G391.1","DATA EQUIPMENT <$20K",null,946702.11,34459.96,3.64,null,5]
[null,"G391.2","COMPUTERS > $20K",null,{"$f":"236888.7+5742637.1","v":5979525.7999999998},{"$f":"31364.06+760325.15","v":791689.21000000008},13.24,null,20]
[null,"G391.2","COMPUTERS < $20K",null,11905619.470000001,440948.88,3.7,null,20]
[null,"G392","TRANSPORTATION EQUIPMENT",null,11368.52,0.03,7.14,null,9,"to cc 300"]
[null,"G393","STORES EQUIPMENT <$20K",null,245735.5,9116.7900000000009,3.71,null,5]
[null,"G394","TOOLS, SHOP &  GARAGE EQUIP. > $20K",null,990692.35,36641.93,3.98,null,5]
[null,"G394","TOOLS, SHOP EQUIPMENT <$20K",null,4847067.3499999996,149444.10999999999,3.16,null,5]
[null,"G394","TOOLS, SHOP EQUIPMENT <$20K from G387",null,4833333.26,70048.34,4.3499999999999996,null,5]
[null,"G394","TOOLS, SHOP EQUIPMENT - 5 YEAR TOOLS",null,219873.03,33613.89,20,null,5]
[null,"G395","LABORATORY EQUIPMENT < $20K",null,1558079.73,40423.839999999997,2.71,null,5]
[null,"G396","POWER OPERATED EQUIPMENT",null,586312.37,72256.679999999993,14.29,null,6,"to cc 300"]
[null,"G397","COMMUNICATIONS EQUIPMENT - NON MOBILE",null,{"$f":"6671654.96+65114.16+7341.36+98734.9","v":6842845.3800000008},{"$f":"340769.63+3281.75+341.12+4959.29","v":349351.79},5.04,null,6.67]
[null,"G397","COMMUNICATIONS EQUIPMENT - MOBILE",null,346938.97,14363.26,4.1399999999999997,null,6.67]
[null,"G398","MISCELLANEOUS EQUIPMENT < $20K",null,294451.63,{"$f":"3751.41+8643.93","v":12395.34},3.85,null,6.67]
[]
[null,"TOTAL GENERAL PLANT",null,null,{"$f":"SUM(E497:E513)","v":47940087.709999993},{"$f":"SUM(F497:F513)","v":2360850.0799999996}]
[]
[null,null,"TOTAL GAS PLANT IN SERVICE",null,{"$f":"SUM(E514,E494,E468,E460,E444)","v":2139255317.3499997},{"$f":"SUM(F514,F494,F468,F460,F444)","v":69017372.470000014}]
[]
["ARO RECLASSES"]
[null,"G376","Depreciation reclass to ARO (G388)",null,null,-918141.63]
[null,"TOTAL GAS PLANT WITH ARO RECLASSES",null,null,null,{"$f":"SUM(F516:F519)","v":68099230.840000018}]
[]
[]
[]
[null,"TOTAL UTILITY PLANT IN SERVICE (DEPRECIATED)",null,null,{"$f":"SUM(E516,E423,E24)","v":7685691275.7199993},{"$f":"SUM(F520,F431,F24)","v":225416612.11000001},"   ** includes reclasses"]
[]
[]
[]
[]
[]
[]
[]
[null,"RECONCILING ITEMS (NON-DEPRECIATED)"]
[null,"C302","FRANCHISES & CONSENTS",null,128165.89]
[null,"C303","MISC INTANGIBLE EQUIPMENT",null,274768234.76999998]
[null,"C389","COMMON PLANT - LAND & LAND RIGHTS",null,1869964.73]
[null,"C390","GEN PLANT STRUCT & IMP - LEASEHOLDS",null,58224914.079999998]
[null,"C392","GEN PLANT TRANSP - AIRCRAFT",null,2290120.5]
[null,"C399","GEN PLANT ARO",null,12097]
[null,null,"TOTAL COMMON PLANT (NON-DEPRECIATED)",null,{"$f":"SUM(E533:E538)","v":337293496.96999997}]
[]
[null,"E301","INTANGIBLE PLANT - ORGANIZATION",null,114201.76]
[null,"E302","INTANGIBLE PLANT - FRANCHISES & CONS",null,14317517.109999999]
[null,"E303","MISC INTANGIBLE EQUIPMENT",null,14833195.98]
[null,"E310","STEAM PRODUCTION PLANT - LAND",null,4441484.08]
[null,"E317","STEAM PRODUCTION PLANT - ARO",null,1358627]
[null,"E330","HYDRAULIC PLANT - LAND & LAND RIGHTS",null,5008136.59]
[null,"E340","OTHER PROD PLANT - LAND",null,11462977.630000001]
[null,"E341","OTHER PROD PLANT STRUCT (LEASEHOLDS)",null,8693.85]
[null,"E344","OTHER PROD PLANT GENERATORS-LEASE",null,358838.65]
[null,"E347","OTHER PROD PLANT - ARO",null,830680]
[null,"E350","TRANSMISSION PLANT - LAND",null,2762880.23]
[null,"E359","TRANSMISSION PLANT - ROADS & TRAILS (ARO)",null,1813195]
[null,"E360","DISTRIBUTION PLANT - LAND & LAND RIGHTS",null,22831409.629999999]
[null,"E372","DISTRIBUTION PLANT - LEASED PROP",null,732313.83]
[null,"E374","DISTRIBUTION PLANT - ARO",null,6561754]
[null,"E389","GENERAL PLANT - LAND",null,6503791.6900000004]
[null,"E390","GEN PLANT STRUCT & IMP - LEASEHOLDS",null,59052.57]
[null,"E399","GENERAL PLANT - ARO",null,16026]
[null,null,"TOTAL ELECTRIC PLANT (NON-DEPRECIATED)",null,{"$f":"SUM(E541:E558)","v":94014775.599999979}]
[]
[null,"G301","INTANGIBLE PLANT - ORGANIZATION",null,158691.96]
[null,"G302","INTANGIBLE PLANT - FRANCHISES & CONSENTS",null,58000.19]
[null,"G303","INTANGIBLE PLANT - MISC INTANGIBLE PLANT",null,13979096.119999999]
[null,"G304","PRODUCTION PLANT - LAND & LAND RIGHTS",null,153210.76999999999]
[null,"G350","UNDERGROUND STORAGE - LAND",null,470432.41]
[null,"G360","OTHER STORAGE - LAND & LAND RIGHTS",null,1704569.38]
[null,"G374","DISTRIBUTION PLANT - LAND & LAND RIGHTS",null,3388263.7]
[null,"G376","DISTR PLANT - MAINS (CATHODIC PROTECTION)",null,18312374.109999999,"group # 100933"]
[null,"G380","DISTR PLANT - SERVICES ( CATH PROTECTION)",null,13240146.789999999,"group # 100934"]
[null,"G388","DISTRIBUTION PLANT - ARO",null,6719856]
[null,"G389","GENERAL PLANT - LAND & LAND RIGHTS",null,22728.67]
[null,null,"TOTAL GAS PLANT (NON DEPRECIATED)",null,{"$f":"SUM(E561:E571)","v":58207370.100000001}]
[]
[null,"TOTAL UTILITY PLANT IN SERVICE (NON-DEPRECIATED)",null,null,{"$f":"SUM(E572,E559,E539)","v":489515642.66999996}]
[]
[]
[null,null,"TOTAL UTILITY PLANT IN SERVICE",null,{"$f":"SUM(E574,E524)","v":8175206918.3899994}]

{"sheet":"Depreciation Recon","index":1,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Financial Statements",null,"Depreciation Rate Comparison "]
[]
["Common "]
["Balance as of 9/30/2007",6849066.0999999996,null,6800126.1399999997]
["Reconciling Items:"]
["C392 - Aircraft, not included in depr study - group #s 101208-09",null,null,50982.25]
["C392 - cleared to cc300 ",null,null,-3123.1]
["C396 - cleared to cc300 ",null,null,811.56]
["C399 - Asset Retirement Cost (ARO Asset) - Not Recoverable ",null,null,269.25]
[null,{"$f":"SUM(B5:B10)","v":6849066.0999999996},null,{"$f":"SUM(D5:D10)","v":6849066.0999999996}]
[]
["Electric"]
["Balance as of 9/30/2007",151384996.91,null,150517255.13]
["Reconciling Items:"]
["E331 - Group # 100054 WRG - 0 acqusition value",null,null,23.88]
["E337 - Easement, group # 100970, not included in depr. study",null,null,-145.99]
["E344 - Group # 100736 - 0 acquisition value",null,null,-114.29]
["E347 - Easement group # 100125 and ARO group # 101103,  not included in depreciation study",null,null,12628.97]
["E358 - Group # 100167 - 0 acquisition value",null,null,2.4700000000000002]
["E372 - Dist Lease, not included in depr study - group #s 101085,86",null,null,-44880.44]
["Asset Retirement Cost (ARO Asset) - no reclass",null,null,44939]
["Misclass (adjustment) to balance to subledger",null,null,18953.27]
["403.1 ARO Depreciation (from E311 to E317)",null,null,23021]
["403.1 ARO Depreciation (from E355 to E359)",null,null,35354.75]
["403.1 ARO Depreciation (from E364 to E374)",null,null,57060.5]
["403.1 ARO Depreciation (from E368 to E374)",null,null,311164.5]
["Manual depreciation accrual (E364, E365, E366, E377)",null,null,409734.16]
[null,{"$f":"SUM(B14:B28)","v":151384996.91},{"$f":"SUM(C14:C28)","v":0},{"$f":"SUM(D14:D28)","v":151384996.91}]
[]
["Gas"]
["Balance as of 9/30/2007",70510110.219999999,null,68099230.840000004]
["Reconciling Items:"]
["G366 - Gas Transmission not included in depr study",null,null,-270.74]
["G367 - Gas Transmission not included in depr study",null,null,-29723.06]
["G369 - Gas Transmission not included in depr study",null,null,-132403.49]
["G372 - Gas Transmission not included in depr study",null,null,-7908.53]
["G376 - Cathodic Protection, not included in depr study - group # 100933",null,null,503793.61]
["G380 - Cathodic Protection, not included in depr study - group # 100934",null,null,380453.45]
["G386 - Group # 100284 - 0 acquisition value.",null,null,397.45]
["G386.2 Pipe & vents not included in depr study - group # 100779",null,null,855661.81]
["G386.3 Pipe & vents not included in depr study - group # 100780",null,null,186708.08]
["G386.5 Pipe & vents not included in depr study - group # 100818",null,null,-12547.93]
["G392 - cleared to cc300 ",null,null,-0.03]
["C386 - cleared to cc300 ",null,null,-72256.679999999993]
["Gas pipe & vents (cleared to regulatory asset)",null,null,131658.85]
["403.1 ARO Depreciation (from G376 to G388)",null,null,614403.38]
["Manual depreciation accrual (G354)",null,null,-7086.79]
[null,{"$f":"SUM(B32:B48)","v":70510110.219999999},null,{"$f":"SUM(D32:D48)","v":70510110.219999984}]
[]
[]
["Notes:"]
["The following manual entries were made in the 4th quarter of 2006"]
["to reclass from 403 directly to 108 (for new and recalculated of AROs)"]
[]
["From E364-group # 100177 to E374-group # 101135",932231]
["From E364-group # 100177 to E374-group # 101135",-726]
["From E368-group # 100181 to E374-group # 101136",-1842]
["From G376-group # 100900 to G388-group # 101106",-528028]
["From G376-group # 100887 to G388-group # 101151",-432]

{"sheet":"Lead E","index":2,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Docket Numbers UE-17_____"]
[]
[null,null,null,null,"PAGE 8.06"]
["PUGET SOUND ENERGY - ELECTRIC"]
["DEPRECIATION STUDY"]
["FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 2016"]
["2017 GENERAL RATE CASE"]
[null,null,null,"Per Public"]
["LINE",null,null,"Counsel"]
["NO.","DESCRIPTION","ACTUAL","RESTATED","ADJUSTMENT"]
[]
[1,"403 ELEC. DEPRECIATION EXPENSE",{"$f":"Electric!D460","v":249419038.22},{"$f":"Electric!L460","v":282038779.44132191},{"$f":"+D12-C12","v":32619741.221321911}]
[{"$f":"A12+1","v":2},"403 ELEC. PORTION OF COMMON",{"$f":"'Common-Elec&Gas'!E61","v":15207047.519823998},{"$f":"'Common-Elec&Gas'!Q61","v":10979268.527102081},{"$f":"+D13-C13","v":-4227778.9927219171}]
[3,"403 DEPR. EXP. ON ASSETS NOT INCLUDED IN STUDY",{"$f":"'Common-Elec&Gas'!E71","v":55937.910695999999},{"$f":"C14","v":55937.910695999999},{"$f":"+D14-C14","v":0}]
[4,"404 DEPR. EXP. ON ASSETS NOT INCLUDED IN STUDY",{"$f":"Electric!D487+'Common-Elec&Gas'!E76-C14","v":29770695.186882004},{"$f":"Electric!L487+'Common-Elec&Gas'!Q76-D14","v":29770695.186882004},{"$f":"+D15-C15","v":0}]
[5,"SUBTOTAL DEPRECIATION EXPENSE",{"$f":"SUM(C12:C15)","v":294452718.83740199},{"$f":"SUM(D12:D15)","v":322844681.06600201},{"$f":"SUM(E12:E15)","v":28391962.228599995}]
[6]
[7,"403.1 DEPR. EXP- FAS 143 (RECOVERED IN RATES)",{"$f":"'403.1 Depr'!D50","v":1352124.73},{"$f":"'403.1 Depr'!L50","v":1730992.0590234764},{"$f":"+D18-C18","v":378867.32902347646}]
[8,"403.1 DEPR. EXP - FAS 143 (NOT RECOVERED IN RATES)",{"$f":"'403.1 Depr'!D77","v":1476016.7034779999},{"$f":"'403.1 Depr'!I77","v":0},{"$f":"+D19-C19","v":-1476016.7034779999}]
[9,"SUBTOTAL DEPRECIATION EXPENSE 403.1",{"$f":"SUM(C18:C19)","v":2828141.4334779996},{"$f":"SUM(D18:D19)","v":1730992.0590234764},{"$f":"SUM(E18:E19)","v":-1097149.3744545234}]
[10]
[11,"TOTAL DEPRECIATION EXPENSE",{"$f":"C16+C20","v":297280860.27087998},{"$f":"D16+D20","v":324575673.12502551},{"$f":"+D22-C22","v":27294812.854145527}]
[12]
[13,"AMORTIZATION EXPENSE"]
[14,"411.10 ACCRETION EXP. - FAS 143 (RECOVERED IN RATES)",{"$f":"'Elec Accretion'!D51","v":1424661.0825685868},{"$f":"'Elec Accretion'!L51","v":1694307.4296225929},{"$f":"+D25-C25","v":269646.34705400607}]
[15,"411.10 ACCRETION EXP. - FAS 143 (NOT RECOVERED IN RATES)",{"$f":"'Elec Accretion'!D79","v":1148003.003511413},{"$f":"'Elec Accretion'!I79","v":0},{"$f":"+D26-C26","v":-1148003.003511413}]
[16,"SUBTOTAL ACCRETION EXPENSE 411.10",{"$f":"SUM(C25:C26)","v":2572664.0860799998},{"$f":"SUM(D25:D26)","v":1694307.4296225929},{"$f":"SUM(E25:E26)","v":-878356.65645740693}]
[17]
[18]
[19,"FLEET DEPRECIATION EXPENSE IN FERC 403",{"$f":"Electric!D502+'Common-Elec&Gas'!E95","v":846819.31998199993},{"$f":"Electric!L502+'Common-Elec&Gas'!Q95","v":539848.88443131489},{"$f":"+D30-C30","v":-306970.43555068504}]
[20]
[21]
[22,"INCREASE(DECREASE) EXPENSE",null,null,{"$f":"E22+E27+E30","v":26109485.762137435}]
[23,"FIT",null,0.35,{"$f":"-E33*D34","v":-9138320.0167481024}]
[24,"INCREASE(DECREASE) NOI",null,null,{"$f":"-E33-E34","v":-16971165.745389335}]
[25]
[26]
[27,"ADJUSTMENT TO RATE BASE"]
[28,"ADJUSTMENT TO ACCUM. DEPREC. AT 50% DEPREC. EXPENSE LINE 19",0.5,null,{"$f":"-E33*C39","v":-13054742.881068718}]
[29,"DFIT",null,null,{"$f":"'DFIT Depr Stdy 8.06E'!S29","v":4569160.0083740512}]
[{"$f":"A40+1","v":30},"TOTAL  ADJUSTMENT TO RATEBASE",null,null,{"$f":"SUM(E39:E40)","v":-8485582.8726946674}]

{"sheet":"Electric","index":3,"n_rows":548,"n_cols":26,"rows_kept":548,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"CURRENT",null,"CURRENT",null,null,"PROPOSED",null,null,"PROPOSED","INCREASE"]
["ACCOUNT",null,"ACQUISITION","DEPRECIATION","CURRENT","RATE","PROPOSED","Diff % ","DEPRECIATION","PROPOSED","Diff % ","DEPRECIATION","(DECREASE)"]
["NUMBER","DESCRIPTION","VALUE","EXPENSE","RATE","%","RATE","RATE","EXPENSE AMOUNT","RATE","RATE","EXPENSE AMOUNT","AMOUNT"]
[null,null,null,null,null,null,"Per PSE",null,"Per PSE","Per Public Counsel",null,"Per Public Counsel"]
[]
[null,null,null,null,null,"ELECTRIC PLANT"]
[null,"STEAM PRODUCTION PLANT "]
[]
[311,"STRUCTURES AND IMPROVEMENTS"]
[null,"  COLSTRIP 1               ",{"$f":"'Elec Study Rpt'!K24","v":9209467.8399999999},158017.53,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V24","v":7.3158122014770455E-2},{"$f":"G10/F10","v":4.2044897709638196},{"$f":"D10*H10","v":664383.08851796854},3.3300000000000003E-2,{"$f":"J10/G10","v":0.45517844202283941},{"$f":"I10*K10","v":302412.85913793114},{"$f":"L10-I10","v":-361970.2293800374},null,{"$f":"SUM(M10:M11)+M14","v":-1031693.8013976887},"Colstrip 1&2"]
[null,"  COLSTRIP 2               ",{"$f":"'Elec Study Rpt'!K25","v":4336957.28},55819.32,1.32,1.3200000000000002E-2,{"$f":"'Elec Study Rpt'!V25","v":0.13241876001673639},{"$f":"G11/F11","v":10.03172424369215},{"$f":"D11*H11","v":559964.02571041009},6.2300000000000001E-2,{"$f":"J11/G11","v":0.47047714381350431},263450.27545454545,{"$f":"L11-I11","v":-296513.75025586464},null,{"$f":"SUM(M12:M13)+M15","v":-89255.778947280953},"Colstrip 3&4"]
[null,"  COLSTRIP 3               ",{"$f":"'Elec Study Rpt'!K26","v":29664979.16},394296.39,1.33,1.3300000000000001E-2,{"$f":"'Elec Study Rpt'!V26","v":2.2458131401566103E-2},1.6885813083884287,665801.51411903417,2.1700000000000001E-2,0.96624245410224852,643325.68894736841,-22475.825171665754,null,{"$f":"M16","v":-347.75329605084789},"  FREDERICKSON 1/EPCOR"]
[null,"  COLSTRIP 4               ",{"$f":"'Elec Study Rpt'!K27","v":27862834.57},394869.37,1.42,1.4199999999999999E-2,{"$f":"'Elec Study Rpt'!V27","v":2.4033950972131835E-2},1.6925317586008335,668328.94922370324,2.2599999999999999E-2,0.94033644431601981,628454.06774647883,-39874.881477224408,null,{"$f":"M17","v":34391.619696769878},"  GOLDENDALE"]
[null,"  COLSTRIP 1-2             ",{"$f":"'Elec Study Rpt'!K28","v":30934199.879999999},307992.11000000004,1.23,1.23E-2,{"$f":"'Elec Study Rpt'!V28","v":2.2804540274327077E-2},1.8540276645794371,571025.89241219324,7.9000000000000008E-3,0.34642224333255567,197816.07065040656,-373209.8217617867,null,{"$f":"M18","v":525.56648246133955},"  MINT FARM"]
[null,"  COLSTRIP 3-4             ",{"$f":"'Elec Study Rpt'!K29","v":70065640.599999994},870869.89999999991,1.31,1.3100000000000001E-2,{"$f":"'Elec Study Rpt'!V29","v":2.1004717681836198E-2},1.6034135634989464,1396364.6097029708,2.06E-2,0.9807320580087503,1369459.53740458,-26905.072298390791,null,{"$f":"M19","v":41480.022951819185},"  SUMAS"]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K30","v":403636},869.47000000000139,3.18,3.1800000000000002E-2,{"$f":"'Elec Study Rpt'!V30","v":4.1118730737595262E-2},1.2930418470941905,1124.2610947929875,2.8400000000000002E-2,0.69068279809604149,776.50779874213958,-347.75329605084789,null,{"$f":"M20","v":14536.747218614171},"  FERNDALE"]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K31","v":2131451.9700000002},33037.44000000001,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V31","v":1.3264666714493218E-2},0.855784949322143,28272.943916133347,2.9399999999999999E-2,2.216414526863085,62664.563612903228,34391.619696769878]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K32","v":458042},12819.240000000003,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V32","v":2.6652577711214254E-2},0.9523165212263599,12207.974041565805,2.7799999999999998E-2,1.0430510812581912,12733.540524027145,525.56648246133955]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K33","v":1492711.69},25973.160000000003,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V33","v":1.501160615952569E-2},{"$f":"G19/F19","v":0.86273598617963743},22407.979806801515,4.2799999999999998E-2,2.8511272907890035,63888.0027586207,41480.022951819185]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K34","v":571513.38},8598,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V34","v":2.3264547192228466E-2},{"$f":"G20/F20","v":1.5464109932072563},13296.041719595989,4.87E-2,2.0933138993682312,27832.78893821016,14536.747218614171]
[]
[null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,C10:C20)","v":177131434.36999997},{"$f":"+SUBTOTAL(9,D10:D20)","v":2263161.9300000006},{"$f":"D22/C22","v":1.2776738008413616E-2},{"$f":"D22/C22","v":1.2776738008413616E-2},{"$f":"I22/C22","v":2.5987353947859136E-2},{"$f":"G22/F22","v":2.0339584274754787},{"$f":"+SUBTOTAL(9,I10:I20)","v":4603177.2802651701},{"$f":"L22/$C22","v":2.0170411399202934E-2},{"$f":"J22/G22","v":0.77616256890458035},{"$f":"+SUBTOTAL(9,L10:L20)","v":3572813.9029738139},{"$f":"+SUBTOTAL(9,M10:M20)","v":-1030363.377291356},{"$f":"H22*D22-I22","v":0},{"$f":"SUM(O10:O21)","v":-1030363.377291356},{"$f":"M22-O22","v":0},"Check"]
[]
[312,"BOILER PLANT EQUIPMENT"]
[null,"  COLSTRIP 1          ",{"$f":"'Elec Study Rpt'!K39","v":88145747.640000001},1456233.61,1.69,1.6899999999999998E-2,{"$f":"'Elec Study Rpt'!V39","v":9.1289080665929973E-2},{"$f":"G25/F25","v":5.4017207494633128},{"$f":"D25*H25","v":7866167.3072028663},3.27E-2,{"$f":"J25/G25","v":0.35820275285348535},{"$f":"I25*K25","v":2817682.7838461548},{"$f":"L25-I25","v":-5048484.5233567115}]
[null,"  COLSTRIP 2          ",{"$f":"'Elec Study Rpt'!K40","v":88368523.219999999},1564008.6400000001,1.78,1.78E-2,{"$f":"'Elec Study Rpt'!V40","v":0.10198485671771045},5.7294863324556431,8960966.1267225388,3.9100000000000003E-2,0.38339025281201372,3435547.0687640454,-5525419.057958493]
[null,"  COLSTRIP 3          ",{"$f":"'Elec Study Rpt'!K41","v":137645881.58000001},1974272.8600000003,1.44,1.44E-2,{"$f":"'Elec Study Rpt'!V41","v":2.7090123999335133E-2},1.8812586110649399,3714117.8184668072,2.3099999999999999E-2,0.85270927517965356,3167062.7129166671,-547055.10555014014]
[null,"  COLSTRIP 4          ",{"$f":"'Elec Study Rpt'!K42","v":126930413.23},1998527.3800000004,1.64,1.6399999999999998E-2,{"$f":"'Elec Study Rpt'!V42","v":3.0137993745189037E-2},1.8376825454383561,3672658.8828066494,2.46E-2,0.81624544115272857,2997791.0700000008,-674867.81280664867]
[null,"  COLSTRIP 1-2        ",{"$f":"'Elec Study Rpt'!K43","v":6043572.0999999996},77059.790000000008,1.27,1.2700000000000001E-2,{"$f":"'Elec Study Rpt'!V43","v":2.4952286430944211E-2},1.9647469630664731,151402.98837704019,-1.41E-2,-0.56507847643629527,-85554.569999999992,-236957.5583770402,null,{"$f":"M31","v":585003.07548724546},"  ENCOGEN"]
[null,"  COLSTRIP 3-4        ",{"$f":"'Elec Study Rpt'!K44","v":15254041.73},228489.08000000002,1.49,1.49E-2,{"$f":"'Elec Study Rpt'!V44","v":2.6548767019794955E-2},1.7817964442815406,407121.03030116053,1.77E-2,0.66669762805944066,271426.6252348994,-135694.40506626113,null,{"$f":"SUM(M25:M26)+M29","v":-10810861.139692245},"Colstrip 1&2"]
[null,"  ENCOGEN",{"$f":"'Elec Study Rpt'!K45","v":42923481.280000001},1025458.71,2.39,2.3900000000000001E-2,{"$f":"'Elec Study Rpt'!V45","v":1.6065542202917983E-2},0.67219841853213314,689311.72313200135,2.9700000000000001E-2,1.8486771018911266,1274314.7986192468,585003.07548724546,null,{"$f":"SUM(M27:M28)+M30","v":-1357617.3234230499},"Colstrip 3&4"]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K46","v":18138531.280000001},581257.71,3.34,3.3399999999999999E-2,{"$f":"'Elec Study Rpt'!V46","v":2.7000256660251489E-2},0.80839091797160145,469883.45376497088,2.7799999999999998E-2,1.0296198421300882,483801.32748502988,13917.873720058997,null,{"$f":"M32","v":13917.873720058997},"  FREDERICKSON 1/EPCOR"]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K47","v":86173649.709999993},1338447.2600000002,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V47","v":1.060904351941252E-2},0.68445442060725925,916106.14385667385,2.9000000000000001E-2,2.7335169232679224,2504191.6477419357,1588085.5038852617,null,{"$f":"M33","v":1588085.5038852617},"  GOLDENDALE"]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K48","v":26297846.77},736000.44000000006,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V48","v":3.2739828759752107E-2},1.1698185506805674,860986.96802105999,2.86E-2,0.87355374427488452,752118.38968667726,-108868.57833438274,null,{"$f":"M34","v":-108868.57833438274},"  MINT FARM"]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K49","v":15704258.640000001},273254.15999999997,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V49","v":1.00400791667043E-2},0.57701604406346552,157672.03442708525,4.0599999999999997E-2,4.0437928153635392,637593.03999999992,479921.00557291467,null,{"$f":"M35","v":479921.00557291467},"  SUMAS"]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K50","v":44686467.799999997},672273.12,1.5044200000000001,1.5044200000000001E-2,{"$f":"'Elec Study Rpt'!V50","v":2.119717772815331E-2},1.4089933481443553,947228.35421625199,4.7600000000000003E-2,2.2455819642810013,2127078.9082835913,1179850.5540673393,null,{"$f":"M36","v":1179850.5540673393},"  FERNDALE"]
[]
[null,"TOTAL BOILER PLANT EQUIPMENT",{"$f":"+SUBTOTAL(9,C25:C36)","v":696312414.98000002},{"$f":"+SUBTOTAL(9,D25:D36)","v":11925282.76},{"$f":"D38/C38","v":1.7126339418122433E-2},{"$f":"D38/C38","v":1.7126339418122433E-2},{"$f":"I38/C38","v":4.1380308912232613E-2},{"$f":"G38/F38","v":2.4161794241007253},{"$f":"+SUBTOTAL(9,I25:I36)","v":28813622.831295107},{"$f":"L38/$C38","v":2.9272857074024314E-2},{"$f":"J38/G38","v":0.70741030803109439},{"$f":"+SUBTOTAL(9,L25:L36)","v":20383053.802578248},{"$f":"+SUBTOTAL(9,M25:M36)","v":-8430569.0287168585},{"$f":"H38*D38-I38","v":0},{"$f":"SUM(O29:O37)","v":-8430569.0287168585},{"$f":"M38-O38","v":0},"Check"]
[]
[314,"TURBOGENERATOR UNITS"]
[null,"  COLSTRIP 1        ",{"$f":"'Elec Study Rpt'!K55","v":28781740.460000001},670990.17999999993,2.36,2.3599999999999999E-2,{"$f":"'Elec Study Rpt'!V55","v":0.11508337747530317},{"$f":"G41/F41","v":4.8764142998009818},{"$f":"D41*H41","v":3272026.1087780343},2.1000000000000001E-2,{"$f":"J41/G41","v":0.18247639633713905},{"$f":"I41*K41","v":597067.53305084747},{"$f":"L41-I41","v":-2674958.5757271871}]
[null,"  COLSTRIP 2        ",{"$f":"'Elec Study Rpt'!K56","v":34145118.659999996},778116.72000000009,2.29,2.29E-2,{"$f":"'Elec Study Rpt'!V56","v":0.11357846454538595},4.9597582770910895,{"$f":"D42*H42","v":3859270.8425629702},1.9400000000000001E-2,0.17080702823067098,659190.58375545859,-3200080.2588075115]
[null,"  COLSTRIP 3        ",{"$f":"'Elec Study Rpt'!K57","v":42228337.039999999},794063.42999999993,1.87,1.8700000000000001E-2,{"$f":"'Elec Study Rpt'!V57","v":4.5458100757831785E-2},2.4309144790284374,{"$f":"D43*H43","v":1930300.2892539839},2.4199999999999999E-2,0.53235836070055531,1027611.4976470586,-902688.79160692531,null,{"$f":"M46","v":230725.10944928805},"  ENCOGEN"]
[null,"  COLSTRIP 4        ",{"$f":"'Elec Study Rpt'!K58","v":39133170.240000002},722141.74,1.92,1.9199999999999998E-2,{"$f":"'Elec Study Rpt'!V58","v":4.2749871521781412E-2},2.2265558084261152,1607888.8857039416,2.5499999999999998E-2,0.59649302073358368,959094.49843749998,-648794.3872664416,null,{"$f":"SUM(M41:M42)+M45","v":-5981599.1222113771},"Colstrip 1&2"]
[null,"  COLSTRIP 1-2      ",{"$f":"'Elec Study Rpt'!K59","v":3813725.5},47290.19999999999,1.24,1.24E-2,{"$f":"'Elec Study Rpt'!V59","v":1.0941255634165347E-2},0.8823593253359151,41726.948967000484,-1.7000000000000001E-2,-1.553752198871537,-64833.338709677417,-106560.28767667789,null,{"$f":"SUM(M43:M44)","v":-1551483.1788733669},"Colstrip 3&4"]
[null,"  ENCOGEN",{"$f":"'Elec Study Rpt'!K60","v":20710885.199999999},492919.08000000013,2.38,2.3799999999999998E-2,{"$f":"'Elec Study Rpt'!V60","v":1.4959717897523763E-2},0.62855957552620856,309829.00769356935,2.6100000000000002E-2,1.7446853061527487,540554.1171428574,230725.10944928805,null,{"$f":"M47","v":-20729.504462861747},"  FREDERICKSON 1/EPCOR"]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K61","v":15800824.039999999},513526.8000000001,3.25,3.2500000000000001E-2,{"$f":"'Elec Study Rpt'!V61","v":2.8611925482843362E-2},0.88036693793364185,452092.01646286179,2.7300000000000001E-2,0.95414759892234324,431362.51200000005,-20729.504462861747,null,{"$f":"M48","v":1596040.8982532145},"  GOLDENDALE"]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K62","v":89524456.269999996},1378664.81,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V62","v":1.1356092428351143E-2},0.73265112440975111,1010080.3232306559,2.93E-2,2.5801128499844586,2606121.2214838704,1596040.8982532145,null,{"$f":"M49","v":-21169.622929980047},"  MINT FARM"]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K63","v":24647469.629999999},689811.24000000011,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V63","v":2.9558896346634833E-2},1.0561614581944838,728552.04511734517,2.87E-2,0.97094288174488574,707382.42218736513,-21169.622929980047,null,{"$f":"M50","v":538163.7045251606},"  SUMAS"]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K64","v":22032534.57},383366.16000000009,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V64","v":1.5274139202224341E-2},0.87782409208185874,336528.05133690865,3.9699999999999999E-2,2.5991644749589931,874691.7558620692,538163.7045251606,null,{"$f":"M51","v":420121.6441703469},"  FERNDALE"]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K65","v":18176144.670000002},273445.92,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V65","v":2.4186097105927139E-2},1.6076670712025709,{"$f":"D51*H51","v":439610.0013386925},4.7300000000000002E-2,1.955668985898865,859731.6455090394,420121.6441703469]
[]
[null,"TOTAL TURBOGENERATOR UNITS",{"$f":"+SUBTOTAL(9,C41:C51)","v":338994406.27999997},{"$f":"+SUBTOTAL(9,D41:D51)","v":6744336.2800000012},{"$f":"D53/C53","v":1.989512556861887E-2},{"$f":"D53/C53","v":1.989512556861887E-2},{"$f":"I53/C53","v":4.1262936087778229E-2},{"$f":"G53/F53","v":2.0740224003845142},{"$f":"+SUBTOTAL(9,I41:I51)","v":13987904.520445965},{"$f":"L53/$C53","v":2.7133115703299002E-2},{"$f":"J53/G53","v":0.65756628771105863},{"$f":"+SUBTOTAL(9,L41:L51)","v":9197974.4483663887},{"$f":"+SUBTOTAL(9,M41:M51)","v":-4789930.0720795756},{"$f":"H53*D53-I53","v":0},{"$f":"SUM(O43:O51)","v":-4789930.0720795756},{"$f":"M53-O53","v":0},"Check"]
[]
[315,"ACCESSORY ELECTRIC EQUIPMENT"]
[null,"  COLSTRIP 1                ",{"$f":"'Elec Study Rpt'!K70","v":7465362.6200000001},62651.880000000005,0.93,9.300000000000001E-3,{"$f":"'Elec Study Rpt'!V70","v":6.5306581723030596E-2},{"$f":"G56/F56","v":7.0222130884979128},{"$f":"D56*H56","v":439954.85175500065},2.9000000000000001E-2,{"$f":"J56/G56","v":0.44405937709296839},{"$f":"I56*K56","v":195366.07741935484},{"$f":"L56-I56","v":-244588.77433564581}]
[null,"  COLSTRIP 2                ",{"$f":"'Elec Study Rpt'!K71","v":4167725.42},54300.479999999996,1.36,1.3600000000000001E-2,{"$f":"'Elec Study Rpt'!V71","v":0.11395579068978952},8.3791022566021702,454989.27450258099,4.2700000000000002E-2,0.3747067151351523,170487.53647058824,-284501.73803199275]
[null,"  COLSTRIP 3                ",{"$f":"'Elec Study Rpt'!K72","v":6769581.5},84348.439999999988,1.28,1.2800000000000001E-2,{"$f":"'Elec Study Rpt'!V72","v":2.5941190013001544E-2},2.0266554697657453,170945.22729220777,2.0199999999999999E-2,0.7786844007493835,133112.38187499996,-37832.845417207805]
[null,"  COLSTRIP 4                ",{"$f":"'Elec Study Rpt'!K73","v":6474413.5999999996},85465.65,1.4,1.3999999999999999E-2,{"$f":"'Elec Study Rpt'!V73","v":3.0580993466342653E-2},2.1843566761673325,186687.46316048058,2.3E-2,0.75210113841833581,140407.85357142857,-46279.609589052008,null,{"$f":"M62","v":25518.68221046227},"  ENCOGEN"]
[null,"  COLSTRIP 1-2              ",{"$f":"'Elec Study Rpt'!K74","v":2272860.64},25943.240000000009,1.1399999999999999,1.1399999999999999E-2,{"$f":"'Elec Study Rpt'!V74","v":2.1200439222551343E-2},1.8596876511009952,48246.323057549402,-8.3999999999999995E-3,-0.39621820622776283,-19116.071578947376,-67362.394636496785,null,{"$f":"SUM(M56:M57)+M60","v":-596452.90700413531},"Colstrip 1&2"]
[null,"  COLSTRIP 3-4              ",{"$f":"'Elec Study Rpt'!K75","v":7639006.2400000002},97796.070000000022,1.28,1.2800000000000001E-2,{"$f":"'Elec Study Rpt'!V75","v":2.315706970806192E-2},1.8091460709423375,176927.37579410186,1.8100000000000002E-2,0.78161875523044499,138289.75523437504,-38637.620559726813,null,{"$f":"SUM(M58:M59)+M61","v":-122750.07556598663},"Colstrip 3&4"]
[null,"  ENCOGEN",{"$f":"'Elec Study Rpt'!K76","v":1678558.68},32060.519999999993,1.91,1.9099999999999999E-2,{"$f":"'Elec Study Rpt'!V76","v":1.2797288683407839E-2},0.67001511431454663,21481.032972783803,2.8000000000000001E-2,2.1879634579395746,46999.715183246073,25518.68221046227,null,{"$f":"M63","v":539.40674792409118},"  FREDERICKSON 1/EPCOR"]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K77","v":962486.71},27430.92,2.85,2.8500000000000001E-2,{"$f":"'Elec Study Rpt'!V77","v":2.5339570662747127E-2},0.88910774255253078,24389.043357339066,2.5899999999999999E-2,1.0221167653040304,24928.450105263157,539.40674792409118,null,{"$f":"M64","v":137306.61537301997},"  GOLDENDALE"]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K78","v":7300879},113163.60000000002,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V78","v":8.0931350868847438E-3},0.5221377475409511,59086.987207625185,2.69E-2,3.3238046456919457,196393.60258064515,137306.61537301997,null,{"$f":"M65","v":2022.3555670402566},"  MINT FARM"]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K79","v":2199936},61569.84,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V79","v":2.4780720893698725E-2},0.88543367814810137,54516.009894190094,2.5700000000000001E-2,1.0370965441338322,56538.365461230351,2022.3555670402566,null,{"$f":"M66","v":20314.670070922672},"  SUMAS"]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K80","v":670281.89},11662.800000000001,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V80","v":8.1920757250356271E-3},0.47080894971469123,5490.9506187325014,3.85E-2,4.6996635885995257,25805.620689655174,20314.670070922672,null,{"$f":"M67","v":33357.94605053225},"  FERNDALE"]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K81","v":1279531},19249.440000000002,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V81","v":1.8429408900604988E-2},1.2250159131284299,23580.870318810928,4.4499999999999998E-2,2.4146189516984009,56938.816369343178,33357.94605053225]
[]
[null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",{"$f":"+SUBTOTAL(9,C56:C67)","v":48880623.300000004},{"$f":"+SUBTOTAL(9,D56:D67)","v":675642.87999999989},{"$f":"D69/C69","v":1.382230492138589E-2},{"$f":"D69/C69","v":1.382230492138589E-2},{"$f":"I69/C69","v":3.4089078604924467E-2},{"$f":"G69/F69","v":2.466236911919212},{"$f":"+SUBTOTAL(9,I56:I67)","v":1666295.4099314027},{"$f":"L69/$C69","v":2.3857144705869211E-2},{"$f":"J69/G69","v":0.69984715581085954},{"$f":"+SUBTOTAL(9,L56:L67)","v":1166152.1033811823},{"$f":"+SUBTOTAL(9,M56:M67)","v":-500143.30655022047},{"$f":"H69*D69-I69","v":0},{"$f":"SUM(O59:O67)","v":-500143.30655022035},{"$f":"M69-O69","v":0},"Check"]
[]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT"]
[null,"  COLSTRIP 1                       ",{"$f":"'Elec Study Rpt'!K86","v":946611.59},21122.55,2.31,2.3100000000000002E-2,{"$f":"'Elec Study Rpt'!V86","v":0.10620390128505516},{"$f":"G72/F72","v":4.5975714842015218},{"$f":"D72*H72","v":97112.433553620853},6.3899999999999998E-2,{"$f":"J72/G72","v":0.60167281264451911},{"$f":"I72*K72","v":58429.911038961029},{"$f":"L72-I72","v":-38682.522514659824}]
[null,"  COLSTRIP 2                       ",{"$f":"'Elec Study Rpt'!K87","v":1075704.3200000001},24833.859999999993,2.38,2.3799999999999998E-2,{"$f":"'Elec Study Rpt'!V87","v":9.6502795195812285E-2},4.0547392939416929,100694.82796224683,5.9200000000000003E-2,0.61345373343723597,61771.618151260496,-38923.209810986329]
[null,"  COLSTRIP 3                       ",{"$f":"'Elec Study Rpt'!K88","v":1043990.99},20272.79,2.0099999999999998,2.01E-2,{"$f":"'Elec Study Rpt'!V88","v":4.3306887160012748E-2},2.1545715004981467,43679.175569583829,3.9399999999999998E-2,0.90978600827214018,39738.702786069654,-3940.4727835141748]
[null,"  COLSTRIP 4                       ",{"$f":"'Elec Study Rpt'!K89","v":1165681.21},21861.16,1.93,1.9300000000000001E-2,{"$f":"'Elec Study Rpt'!V89","v":4.3620845531172285E-2},2.260147436848305,49409.444740530693,3.8199999999999998E-2,0.87572809593297662,43269.238963730568,-6140.205776800125]
[null,"  COLSTRIP 1-2                     ",{"$f":"'Elec Study Rpt'!K90","v":6205596.7199999997},86878.32,1.4,1.3999999999999999E-2,{"$f":"'Elec Study Rpt'!V90","v":2.4720221920926797E-2},1.765730137209057,153403.66789409239,2.8500000000000001E-2,1.1529022713130843,176859.43714285718,23455.769248764787]
[null,"  COLSTRIP 1-4                     ",{"$f":"'Elec Study Rpt'!K91","v":251533.56},3471.1200000000008,1.38,1.38E-2,{"$f":"'Elec Study Rpt'!V91","v":1.9778672873711167E-2},1.4332371647616788,4974.9381873475595,2.7199999999999998E-2,1.3752186596984923,6841.6278260869576,1866.6896387393981,null,{"$f":"SUM(M72:M73)+M76+(M77*0.5)","v":-53216.618257511669},"Colstrip 1&2"]
[null,"  COLSTRIP 3-4                     ",{"$f":"'Elec Study Rpt'!K92","v":4444375.42},72443.280000000013,1.63,1.6299999999999999E-2,{"$f":"'Elec Study Rpt'!V92","v":2.7242523090004848E-2},1.6713204349696227,121075.93424022618,2.8500000000000001E-2,1.0461586067428723,126664.63067484664,5588.6964346204622,null,{"$f":"SUM(M74:M75)+M78+(M77*0.5)","v":-3558.6373063241385},"Colstrip 3&4"]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K93","v":336377.91},11268.599999999999,3.35,3.3500000000000002E-2,{"$f":"'Elec Study Rpt'!V93","v":2.5462433011727792E-2},0.76007262721575497,8564.9544070434549,3.0499999999999999E-2,1.1978431120840629,10259.471641791042,1694.5172347475873,null,{"$f":"M79","v":1694.5172347475873},"  FREDERICKSON 1/EPCOR"]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K94","v":6163},95.519999999999982,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V94","v":8.7619665747201043E-3},0.56528816611097443,53.996325626920267,3.1099999999999999E-2,3.5494314814814811,191.65625806451607,137.65993243759578,null,{"$f":"M80","v":137.65993243759578},"  GOLDENDALE"]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K95","v":152757},4275.24,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V95","v":2.7285165327939145E-2},0.97491934955530035,4168.0141999928019,2.9499999999999998E-2,1.0811735844529751,4506.3468526571169,338.33265266431499,null,{"$f":"M81","v":338.33265266431499},"  MINT FARM"]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K96","v":123691},2152.1999999999994,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V96","v":7.0659951006944721E-3},0.40609167245370531,873.99049745486434,4.3900000000000002E-2,6.2128545766590397,5429.9758620689645,4555.9853646141,null,{"$f":"M82","v":4555.9853646141},"  SUMAS"]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K97","v":62866},945.84000000000026,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V97","v":1.8626920752075844E-2},1.2381446663287192,1171.086751200356,4.87E-2,2.6144954739538857,3061.8010106206912,1890.7142594203351,null,{"$f":"M83","v":1890.7142594203351},"  FERNDALE"]
[]
[null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",{"$f":"+SUBTOTAL(9,C72:C83)","v":15815348.720000001},{"$f":"+SUBTOTAL(9,D72:D83)","v":269620.48000000004},{"$f":"D85/C85","v":1.7048026241687577E-2},{"$f":"D85/C85","v":1.7048026241687577E-2},{"$f":"I85/C85","v":3.7000920731450469E-2},{"$f":"G85/F85","v":2.1703932295089992},{"$f":"+SUBTOTAL(9,I72:I83)","v":585182.46432896669},{"$f":"L85/$C85","v":3.3955901176551152E-2},{"$f":"J85/G85","v":0.91770422209220659},{"$f":"+SUBTOTAL(9,L72:L83)","v":537024.41820901481},{"$f":"+SUBTOTAL(9,M72:M83)","v":-48158.046119951883},{"$f":"H85*D85-I85","v":0},{"$f":"SUM(O77:O83)","v":-48158.046119951883},{"$f":"M85-O85","v":0},"Check"]
[]
[null,"    TOTAL STEAM PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,C9:C85)","v":1277134227.6500003},{"$f":"SUBTOTAL(9,D9:D85)","v":21878044.330000002},null,{"$f":"D87/C87","v":1.7130575515352721E-2},{"$f":"I87/C87","v":3.8880942528364333E-2},2.2696810444878839,{"$f":"SUBTOTAL(9,I9:I85)","v":49656182.506266631},{"$f":"L87/$C87","v":2.7293152059394366E-2},{"$f":"J87/G87","v":0.70196734658588922},{"$f":"SUBTOTAL(9,L9:L85)","v":34857018.675508641},{"$f":"SUBTOTAL(9,M9:M85)","v":-14799163.830757957},{"$f":"H87*D87-I87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22+O38+O53+O69+O85","v":-14799163.830757963}]
[]
[null,"HYDROELECTRIC PRODUCTION PLANT "]
[]
[330.1,"EASEMENTS",{"$f":"'Elec Study Rpt'!K106","v":32898.730000000003},799.44,2.4300000000000002,2.4300000000000002E-2,{"$f":"'Elec Study Rpt'!V106","v":1.9970375756146207E-2},{"$f":"G92/F92","v":0.8218261628043706},{"$f":"D92*H92","v":657.00070759232608},{"$f":"G92","v":1.9970375756146207E-2},{"$f":"J92/G92","v":1},{"$f":"I92*K92","v":657.00070759232608},{"$f":"L92-I92","v":0}]
[331,"STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,null,null,0,0]
[null,"   LOWER BAKER              ",{"$f":"'Elec Study Rpt'!K108","v":35273454.280000001},39715.32,0.81,8.1000000000000013E-3,{"$f":"'Elec Study Rpt'!V108","v":2.2020950764677985E-2},2.7186358968738249,{"$f":"D94*H94","v":107971.49460783096},2.1999999999999999E-2,{"$f":"J94/G94","v":0.99904859854136763},107868.77037037034,-102.72423746061395]
[null,null,null,664964.04,2.19,2.1899999999999999E-2,{"$f":"G94","v":2.2020950764677985E-2},1.0055228659670312,{"$f":"D95*H95","v":668636.54726581567},{"$f":"J94","v":2.1999999999999999E-2},0.99904859854136763,668000.40547945211,-636.14178636355791]
[null,"   UPPER BAKER              ",{"$f":"'Elec Study Rpt'!K109","v":15612653.91},84308.28,0.54,5.4000000000000003E-3,{"$f":"'Elec Study Rpt'!V109","v":1.6701260496973382E-2},3.0928260179580334,260750.8419132909,1.6400000000000001E-2,0.98196181078500178,256047.36888888889,-4703.4730244020175]
[null,"   SNOQUALMIE #1            ",{"$f":"'Elec Study Rpt'!K110","v":58654809.259999998},281593.92,2.2400000000000002,2.2400000000000003E-2,{"$f":"'Elec Study Rpt'!V110","v":3.4251411356477746E-2},1.5290808641284706,{"$f":"D97*H97","v":430579.87452692341},3.4299999999999997E-2,1.0014185880697457,431190.68999999989,610.81547307647998]
[null,null,null,1469951.8999999997,null,3.1899999999999998E-2,{"$f":"G97","v":3.4251411356477746E-2},1.0737119547485188,{"$f":"D98*H98","v":1578304.9279352988},{"$f":"J97","v":3.4299999999999997E-2},1.0014185880697457,1580543.8924764886,2238.9645411898382]
[null,"   SNOQUALMIE #2            ",{"$f":"'Elec Study Rpt'!K111","v":54612246.020000003},1742164.7100000002,1.98,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V111","v":3.3587283689600574E-2},1.0528929056301122,1834312.8635981421,3.3599999999999998E-2,1.0003786049064562,1835007.3434482762,694.4798501341138]
[]
[]
[null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,C94:C99)","v":164153163.47},{"$f":"+SUBTOTAL(9,D94:D100)","v":4282698.17},{"$f":"D102/C102","v":2.608964749426038E-2},{"$f":"D102/C102","v":2.608964749426038E-2},{"$f":"I102/C102","v":2.9731723998966696E-2},{"$f":"G102/F102","v":1.1395985325408309},{"$f":"+SUBTOTAL(9,I94:I100)","v":4880556.549847302},{"$f":"L102/$C102","v":2.9720161144229679E-2},{"$f":"J102/G102","v":0.99961109370121226},{"$f":"+SUBTOTAL(9,L94:L100)","v":4878658.4706634767},{"$f":"+SUBTOTAL(9,M94:M100)","v":-1898.0791838257574},{"$f":"H102*D102-I102","v":0}]
[]
[332,"RESERVOIRS, DAMS AND WATERWAYS"]
[null,"  LOWER BAKER              ",{"$f":"'Elec Study Rpt'!K116","v":115624469.95999999},248068.8,0.6,6.0000000000000001E-3,{"$f":"'Elec Study Rpt'!V116","v":2.2800779116324003E-2},{"$f":"G105/F105","v":3.8001298527206671},{"$f":"D105*H105","v":942693.65240859252},2.2599999999999999E-2,{"$f":"J105/G105","v":0.99119419931662522},{"$f":"I105*K105","v":934392.47999999986},{"$f":"L105-I105","v":-8301.1724085926544}]
[null,null,null,1625944.9,null,2.1899999999999999E-2,{"$f":"G105","v":2.2800779116324003E-2},1.0411314664988129,1692822.3981832657,{"$f":"J105","v":2.2599999999999999E-2},0.99119419931662522,1677915.7415525115,-14906.656630754238]
[null,"  UPPER BAKER              ",{"$f":"'Elec Study Rpt'!K117","v":119603565.13},430572.84000000008,0.36,3.5999999999999999E-3,{"$f":"'Elec Study Rpt'!V117","v":1.5892553018247976E-2},4.4145980606244377,1900806.0244215566,1.5599999999999999E-2,0.98159181738062695,1865815.6400000001,-34990.38442155649]
[null,"  SNOQUALMIE #1            ",{"$f":"'Elec Study Rpt'!K118","v":53492873.450000003},22113.119999999999,2.72,2.7200000000000002E-2,{"$f":"'Elec Study Rpt'!V118","v":3.5507140998423968E-2},1.3054095955302929,28866.679035112829,3.5499999999999997E-2,0.99979888556996777,28860.873529411758,-5.8055057010715245]
[null,null,null,1680351.8699999999,3.19,3.1899999999999998E-2,{"$f":"G108","v":3.5507140998423968E-2},1.1130765203267703,1870360.2123841813,{"$f":"J108","v":3.5499999999999997E-2},0.99979888556996777,1869984.0559561127,-376.15642806864344]
[null,"  SNOQUALMIE #2            ",{"$f":"'Elec Study Rpt'!K119","v":60540016.920000002},7532.3999999999987,2.17,2.1700000000000001E-2,{"$f":"'Elec Study Rpt'!V119","v":3.6079689288596915E-2},1.6626584925620698,12523.808829374531,3.5999999999999997E-2,0.99779129781413878,12496.147465437783,-27.661363936747875]
[null,null,null,1953373.78,3.19,3.1899999999999998E-2,{"$f":"G110","v":3.6079689288596915E-2},1.131024742589245,2209314.0767050805,{"$f":"J110","v":3.5999999999999997E-2},0.99779129781413878,2204434.359874608,-4879.7168304724619]
[]
[null,"TOTAL RESERVOIRS, DAMS AND WATERWAYS",{"$f":"+SUBTOTAL(9,C105:C111)","v":349260925.45999998},{"$f":"+SUBTOTAL(9,D105:D111)","v":5967957.71},{"$f":"D113/C113","v":1.7087390185832559E-2},{"$f":"D113/C113","v":1.7087390185832559E-2},{"$f":"I113/C113","v":2.4787733814095596E-2},{"$f":"G113/F113","v":1.4506448055857892},{"$f":"+SUBTOTAL(9,I105:I111)","v":8657386.8519671634},{"$f":"L113/$C113","v":2.4605956956276577E-2},{"$f":"J113/G113","v":0.99266666089032907},{"$f":"+SUBTOTAL(9,L105:L111)","v":8593899.298378082},{"$f":"+SUBTOTAL(9,M105:M111)","v":-63487.553589082308},{"$f":"H113*D113-I113","v":0}]
[]
[333,"WATER WHEELS, TURBINES AND GENERATORS"]
[null,"  LOWER BAKER                      ",{"$f":"'Elec Study Rpt'!K124","v":41634914.700000003},223788.12000000008,2,0.02,{"$f":"'Elec Study Rpt'!V124","v":2.1453508586148248E-2},{"$f":"G116/F116","v":1.0726754293074123},{"$f":"D116*H116","v":240052.01769489879},2.12E-2,{"$f":"J116/G116","v":0.98818335074981956},{"$f":"I116*K116","v":237215.40720000007},{"$f":"L116-I116","v":-2836.6104948987195}]
[null,null,null,666756.60000000009,2.19,2.1899999999999999E-2,{"$f":"G116","v":2.1453508586148248E-2},0.97961226420768255,{"$f":"D117*H117","v":653162.94260141614},{"$f":"J116","v":2.12E-2},0.98818335074981956,645444.74520547944,-7718.1973959367024]
[null,"  UPPER BAKER                      ",{"$f":"'Elec Study Rpt'!K125","v":13128270.76},0,0,0,{"$f":"'Elec Study Rpt'!V125","v":9.6192409730586643E-3},null,0,9.4000000000000004E-3,0.97720807975673873,0,0]
[null,"  SNOQUALMIE #1                    ",{"$f":"'Elec Study Rpt'!K126","v":36614585.439999998},26900.22,1.61,1.61E-2,{"$f":"'Elec Study Rpt'!V126","v":3.4577723188336067E-2},{"$f":"G119/F119","v":2.1476846700829855},{"$f":"D119*H119","v":57773.190115859732},3.4200000000000001E-2,0.98907611162601128,57142.082236024849,-631.10787983488262]
[null,null,null,1097277.57,3.19,3.1899999999999998E-2,{"$f":"G119","v":3.4577723188336067E-2},1.0839411657785603,1189384.3284084657,{"$f":"J119","v":3.4200000000000001E-2},0.98907611162601128,1176391.6267711602,-12992.701637305552]
[null,"  SNOQUALMIE #2                    ",{"$f":"'Elec Study Rpt'!K127","v":35031623.57},906506.84000000008,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V127","v":3.4892644857224923E-2},1.093813318408305,991549.25482022646,3.49E-2,1.0002107935011855,991758.26695924788,209.01213902141899]
[null,null,null,214318.20000000004,3.24,3.2400000000000005E-2,{"$f":"G121","v":3.4892644857224923E-2},1.0769334832476827,230806.44564937355,{"$f":"J121","v":3.49E-2},1.0002107935011855,230855.09814814816,48.65249877460883]
[]
[null,"TOTAL WATER WHEELS, TURBINES AND GENERATORS",{"$f":"+SUBTOTAL(9,C116:C122)","v":126409394.47},{"$f":"+SUBTOTAL(9,D116:D122)","v":3135547.5500000007},{"$f":"D124/C124","v":2.4804703504407197E-2},{"$f":"D124/C124","v":2.4804703504407197E-2},{"$f":"I124/C124","v":2.6601885037019914E-2},{"$f":"G124/F124","v":1.0724532559840274},{"$f":"+SUBTOTAL(9,I116:I122)","v":3362728.1792902406},{"$f":"L124/$C124","v":2.6412651057453169E-2},{"$f":"J124/G124","v":0.99288644472737919},{"$f":"+SUBTOTAL(9,L116:L122)","v":3338807.2265200601},{"$f":"+SUBTOTAL(9,M116:M122)","v":-23920.952770179829},{"$f":"H124*D124-I124","v":0}]
[]
[334,"ACCESSORY ELECTRIC EQUIPMENT"]
[null,"  LOWER BAKER               ",{"$f":"'Elec Study Rpt'!K132","v":15578198.470000001},27321.24,1.34,1.34E-2,{"$f":"'Elec Study Rpt'!V132","v":2.2076301098762414E-2},{"$f":"G127/F127","v":1.6474851566240607},{"$f":"D127*H127","v":45011.337360563557},2.18E-2,{"$f":"J127/G127","v":0.98748426661122579},{"$f":"I127*K127","v":44447.987462686571},{"$f":"L127-I127","v":-563.34989787698578}]
[null,null,null,296510.64,2.19,2.1899999999999999E-2,{"$f":"G127","v":2.2076301098762414E-2},1.008050278482302,298897.6332249656,{"$f":"J127","v":2.18E-2},0.98748426661122579,295156.71013698628,-3740.9230879793176]
[null,"  UPPER BAKER                      ",{"$f":"'Elec Study Rpt'!K133","v":2738077.7},300.29999999999995,0.01,1E-4,{"$f":"'Elec Study Rpt'!V133","v":1.4018959359699689E-2},{"$f":"G129/F129","v":140.1895935969969},42098.934957178164,1.38E-2,0.98438119734271201,41441.399999999994,-657.53495717816986]
[null,"  SNOQUALMIE #1             ",{"$f":"'Elec Study Rpt'!K134","v":16156295.24},515339.29000000004,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V134","v":3.4739461718328937E-2},1.0890113391325686,{"$f":"D130*H130","v":561210.33031052724},3.4299999999999997E-2,0.98734978331293266,554110.89802507847,-7099.4322854487691]
[null,"  SNOQUALMIE #2             ",{"$f":"'Elec Study Rpt'!K135","v":11055386.449999999},352675.23000000004,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V135","v":3.5134366560293333E-2},1.1013908012631139,{"$f":"D131*H131","v":388433.25415535306},3.5099999999999999E-2,0.99902185342563787,388053.30949843267,-379.94465692038648]
[]
[]
[null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",{"$f":"+SUBTOTAL(9,C127:C132)","v":45527957.859999999},{"$f":"+SUBTOTAL(9,D127:D132)","v":1192146.7},{"$f":"D134/C134","v":2.6184936817633928E-2},{"$f":"E134","v":2.6184936817633928E-2},{"$f":"I134/C134","v":2.9336951464323541E-2},{"$f":"G134/F134","v":1.1203751098825232},{"$f":"+SUBTOTAL(9,I127:I132)","v":1335651.4900085875},{"$f":"L134/$C134","v":2.9063686739302035E-2},{"$f":"J134/G134","v":0.99068530602595761},{"$f":"+SUBTOTAL(9,L127:L132)","v":1323210.3051231839},{"$f":"+SUBTOTAL(9,M127:M132)","v":-12441.184885403629},{"$f":"H134*D134-I134","v":0}]
[]
[335,"MISCELLANEOUS POWER PLANT EQUIPMENT"]
[null,"  LOWER BAKER                      ",{"$f":"'Elec Study Rpt'!K140","v":8012780.46},1354.08,0.18,{"$f":"E137*0.01","v":1.8E-3},{"$f":"'Elec Study Rpt'!V140","v":2.703518473785815E-2},{"$f":"G137/F137","v":15.019547076587861},{"$f":"D137*H137","v":20337.66830546609},2.6800000000000001E-2,{"$f":"J137/G137","v":0.99130079042778607},{"$f":"I137*K137","v":20160.746666666666},{"$f":"L137-I137","v":-176.92163879942382}]
[null,null,null,159005.88000000003,2.19,2.1899999999999999E-2,{"$f":"G137","v":2.703518473785815E-2},{"$f":"G138/F138","v":1.2344833213633859},{"$f":"D138*H138","v":196290.10685870802},{"$f":"J137","v":2.6800000000000001E-2},0.99130079042778607,194582.53808219187,-1707.5687765161565]
[null,"  UPPER BAKER                      ",{"$f":"'Elec Study Rpt'!K141","v":1115022.1000000001},23749.919999999998,2.13,2.1299999999999999E-2,{"$f":"'Elec Study Rpt'!V141","v":1.9748487496346483E-2},0.92715903738715888,{"$f":"D139*H139","v":22019.95296522203},1.95E-2,0.98741739100817449,21742.884507042254,-277.06845817977592]
[null,"  SNOQUALMIE #1                    ",{"$f":"'Elec Study Rpt'!K142","v":1548648.53},46326.039999999994,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V142","v":3.6163144131870904E-2},1.1336408818768309,52517.092839461337,3.6200000000000003E-2,1.0010191555246055,52570.615924764897,53.523085303560947]
[null,"  SNOQUALMIE #2                    ",{"$f":"'Elec Study Rpt'!K143","v":1592310.85},50767.15,3.48,3.4799999999999998E-2,{"$f":"'Elec Study Rpt'!V143","v":3.5563407735367751E-2},1.0219370038898781,51880.829167028023,3.5200000000000002E-2,0.98978141414141418,51350.680459770127,-530.1487072578966]
[null,null,null,17.399999999999995,3.48,3.4799999999999998E-2,{"$f":"G141","v":3.5563407735367751E-2},1.0219370038898781,{"$f":"D142*H142","v":17.781703867683873},{"$f":"J141","v":3.5200000000000002E-2},0.98978141414141418,17.599999999999998,-0.18170386768387559]
[]
[null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",{"$f":"+SUBTOTAL(9,C137:C142)","v":12268761.939999999},{"$f":"+SUBTOTAL(9,D137:D142)","v":281220.47000000003},{"$f":"D144/C144","v":2.2921666536142769E-2},{"$f":"E144","v":2.2921666536142769E-2},{"$f":"I144/C144","v":2.7962351337281973E-2},{"$f":"G144/F144","v":1.2199091760274532},{"$f":"+SUBTOTAL(9,I137:I142)","v":343063.43183975318},{"$f":"L144/$C144","v":2.7747303868578918E-2},{"$f":"J144/G144","v":0.99230939250747718},{"$f":"+SUBTOTAL(9,L137:L142)","v":340425.06564043579},{"$f":"+SUBTOTAL(9,M137:M142)","v":-2638.366199317376},{"$f":"H144*D144-I144","v":0}]
[]
[335.1,"MISCELLANEOUS TOOLS"]
[null,"  LOWER BAKER      ",{"$f":"'Elec Study Rpt'!K148","v":846482.91},30.79,2.19,{"$f":"E147*0.01","v":2.1899999999999999E-2},{"$f":"'Elec Study Rpt'!V148","v":1.7746371276414784E-2},{"$f":"G147/F147","v":0.81033658796414543},{"$f":"D147*H147","v":24.950263543416035},1.77E-2,{"$f":"J147/G147","v":0.99738699953401677},{"$f":"I147*K147","v":24.885068493150683},{"$f":"L147-I147","v":-6.5195050265351995E-2}]
[null,null,null,34204,4.21,4.2099999999999999E-2,{"$f":"G147","v":1.7746371276414784E-2},0.42152900894096873,{"$f":"D148*H148","v":14417.978221816895},{"$f":"J147","v":1.77E-2},0.99738699953401677,14380.304038004751,-37.674183812143383]
[null,"  UPPER BAKER      ",{"$f":"'Elec Study Rpt'!K149","v":597432.9},9459.93,1.66,1.66E-2,{"$f":"'Elec Study Rpt'!V149","v":0.10362837399815109},6.2426731324187399,{"$f":"D149*H149","v":59055.250845562012},0.1036,0.99972619469884194,59039.081204819275,-16.169640742737101]
[null,"  SNOQUALMIE #1    ",{"$f":"'Elec Study Rpt'!K150","v":674571.58},20342.730000000003,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V150","v":1.3168357907992508E-2},0.41280118833832313,{"$f":"D150*H150","v":8397.5031180456572},1.32E-2,1.0024028882134413,8417.6813793103447,20.178261264687535]
[null,"  SNOQUALMIE #2    ",{"$f":"'Elec Study Rpt'!K151","v":80300.259999999995},9033.7200000000012,11.25,0.1125,{"$f":"'Elec Study Rpt'!V151","v":2.5653715193450183E-3},{"$f":"G151/F151","v":2.2803302394177941E-2},205.99864890433318,2.5999999999999999E-3,1.013498427184466,208.77930666666671,2.7806577623335329]
[]
[null,"TOTAL MISCELLANEOUS TOOLS",{"$f":"+SUBTOTAL(9,C147:C151)","v":2198787.65},{"$f":"+SUBTOTAL(9,D147:D151)","v":73071.170000000013},{"$f":"D153/C153","v":3.3232481545000497E-2},{"$f":"E153","v":3.3232481545000497E-2},{"$f":"I153/C153","v":3.733952257639446E-2},{"$f":"G153/F153","v":1.1235851444266227},{"$f":"+SUBTOTAL(9,I147:I151)","v":82101.681097872322},{"$f":"L153/$C153","v":3.7325446592031838E-2},{"$f":"J153/G153","v":0.999623027200366},{"$f":"+SUBTOTAL(9,L147:L151)","v":82070.730997294188},{"$f":"+SUBTOTAL(9,M147:M151)","v":-30.950100578124768},{"$f":"H153*D153-I153","v":0}]
[]
[336,"ROADS, RAILROADS AND BRIDGES"]
[null,"  LOWER BAKER              ",{"$f":"'Elec Study Rpt'!K156","v":1588315.74},469.92000000000013,0.45,4.4999999999999997E-3,{"$f":"'Elec Study Rpt'!V156","v":2.2983465491565297E-2},{"$f":"G156/F156","v":5.1074367759034001},{"$f":"D156*H156","v":2400.0866897325263},2.3E-2,{"$f":"J156/G156","v":1.0007194088481031},{"$f":"I156*K156","v":2401.8133333333344},{"$f":"L156-I156","v":1.7266436008080746}]
[null,null,null,32497.439999999991,null,2.1899999999999999E-2,{"$f":"G156","v":2.2983465491565297E-2},{"$f":"G157/F157","v":1.049473310117137},{"$f":"D157*H157","v":34105.195927133042},{"$f":"J156","v":2.3E-2},1.0007194088481031,34129.731506849312,24.535579716270149]
[null,"  UPPER BAKER                      ",{"$f":"'Elec Study Rpt'!K157","v":2648181.67},null,0,{"$f":"E158*0.01","v":0},{"$f":"'Elec Study Rpt'!V157","v":2.5278854830227716E-2},null,0,2.5000000000000001E-2,0.98896885036523619,0,0]
[null,"  SNOQUALMIE #1",{"$f":"'Elec Study Rpt'!K158","v":637500.65},20334.46,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V158","v":3.3814867482880213E-2},{"$f":"G159/F159","v":1.0600271938206964},{"$f":"D159*H159","v":21555.080571659197},3.39E-2,1.0025176061140233,21609.347774294671,54.26720263547395]
[null,"  SNOQUALMIE #2                    ",{"$f":"'Elec Study Rpt'!K159","v":157935.07},5038.2300000000005,3.19,3.1899999999999998E-2,{"$f":"'Elec Study Rpt'!V159","v":3.3817694828640651E-2},{"$f":"G160/F160","v":1.0601158253492369},{"$f":"D160*H160","v":5341.1073547492861},3.3799999999999997E-2,0.99947675828496541,5338.3126645768034,-2.7946901724826603]
[]
[]
[null,"TOTAL ROADS, RAILROADS AND BRIDGES",{"$f":"+SUBTOTAL(9,C156:C161)","v":5031933.1300000008},{"$f":"+SUBTOTAL(9,D156:D161)","v":58340.049999999996},{"$f":"D163/C163","v":1.1593963690054042E-2},{"$f":"E163","v":1.1593963690054042E-2},{"$f":"I163/C163","v":1.2599823746718596E-2},{"$f":"G163/F163","v":1.0867572198390993},{"$f":"+SUBTOTAL(9,I156:I161)","v":63401.470543274045},{"$f":"L163/$C163","v":1.2615272031457642E-2},{"$f":"J163/G163","v":1.0012260714950929},{"$f":"+SUBTOTAL(9,L156:L161)","v":63479.20527905412},{"$f":"+SUBTOTAL(9,M156:M161)","v":77.734735780069514},{"$f":"H163*D163-I163","v":0}]
[]
[null,"    TOTAL HYDROELECTRIC PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,C91:C163)","v":704883822.71000016},{"$f":"SUBTOTAL(9,D91:D163)","v":14991781.260000002},null,{"$f":"D165/C165","v":2.1268442794392016E-2},{"$f":"I165/C165","v":2.6565436816679153E-2},1.2490541537758386,{"$f":"SUBTOTAL(9,I91:I163)","v":18725546.65530178},{"$f":"L165/$C165","v":2.6417413342978962E-2},{"$f":"J165/G165","v":0.9944279676362312},{"$f":"SUBTOTAL(9,L91:L163)","v":18621207.303309176},{"$f":"SUBTOTAL(9,M91:M163)","v":-104339.35199260694},{"$f":"H165*D165-I165","v":0}]
[]
[]
[null,"OTHER PRODUCTION PLANT"]
[]
[340.1,"EASEMENTS",{"$f":"'Elec Study Rpt'!K172","v":221928.75},8477.6400000000012,3.82,{"$f":"E170*0.01","v":3.8199999999999998E-2},{"$f":"'Elec Study Rpt'!V172","v":1.1665906287490918E-2},{"$f":"G170/F170","v":0.30539021695002405},{"$f":"D170*H170","v":2588.9883188242025},{"$f":"G170","v":1.1665906287490918E-2},{"$f":"J170/G170","v":1},{"$f":"I170*K170","v":2588.9883188242025},{"$f":"L170-I170","v":0},{"$f":"H170*D170-I170","v":0}]
[341,"STRUCTURES AND IMPROVEMENTS"," ",null,null,null,null,null,null,null,null,null,0]
[null,"  ENCOGEN                  ",{"$f":"'Elec Study Rpt'!K174","v":9238362.0500000007},196114.46000000002,2.15,2.1499999999999998E-2,{"$f":"'Elec Study Rpt'!V174","v":2.5093409280273874E-2},1.1671353153615756,{"$f":"D172*H172","v":228892.11211906513},{"$f":"G172","v":2.5093409280273874E-2},{"$f":"J172/G172","v":1},{"$f":"I172*K172","v":228892.11211906513},0]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K175","v":5774386.75},164725.16999999998,3.33,3.3300000000000003E-2,{"$f":"'Elec Study Rpt'!V175","v":2.4667381345733382E-2},0.74076220257457592,122022.17974867145,2.4667381345733382E-2,1,122022.17974867145,0]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K176","v":34450809.719999999},533367.84000000008,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V176","v":1.0127076920269264E-2},0.65335980130769433,348481.10596631415,1.0127076920269264E-2,1,348481.10596631415,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K177","v":11003157.439999999},306992.58999999997,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V177","v":2.5891749850304787E-2},0.92513157312850525,284008.53772549418,2.5891749850304787E-2,1,284008.53772549418,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K178","v":2897941.9},50424.12000000001,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V178","v":1.4921969277575924E-2},0.85758444123999567,{"$f":"D176*H176","v":43242.9407752185},1.4921969277575924E-2,1,43242.9407752185,0]
[null,"  CRYSTAL MOUNTAIN         ",{"$f":"'Elec Study Rpt'!K179","v":811209.69},42695.640000000007,5.26,5.2600000000000001E-2,{"$f":"'Elec Study Rpt'!V179","v":5.0461675328360545E-2},0.95934743970267189,{"$f":"D177*H177","v":40959.952920466989},5.0461675328360545E-2,1,40959.952920466989,0]
[null,"  FREDONIA                 ",{"$f":"'Elec Study Rpt'!K180","v":5035526.76},157366.32,4.16,4.1600000000000005E-2,{"$f":"'Elec Study Rpt'!V180","v":1.8007252135027876E-2},0.43286663786124696,{"$f":"D178*H178","v":68118.629850997109},1.8007252135027876E-2,1,68118.629850997109,0]
[null,null,null,28889.279999999995,2.31,2.3100000000000002E-2,{"$f":"G178","v":1.8007252135027876E-2},0.7795347244600811,{"$f":"D179*H179","v":22520.196924650128},1.8007252135027876E-2,1,22520.196924650128,0]
[null,"  FREDERICKSON             ",{"$f":"'Elec Study Rpt'!K181","v":2735279.15},87181.56,3.22,3.2199999999999999E-2,{"$f":"'Elec Study Rpt'!V181","v":9.0612323791522346E-3},0.28140473227180851,24533.303550838609,9.0612323791522346E-3,1,24533.303550838609,0]
[null,"  WHITEHORN 2-3            ",{"$f":"'Elec Study Rpt'!K182","v":1010183.43},72602.559999999998,7.69,7.690000000000001E-2,{"$f":"'Elec Study Rpt'!V182","v":2.8258234249595639E-2},0.36746728543037238,26679.065638495736,2.8258234249595639E-2,1,26679.065638495736,0]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K183","v":5927075},-11975.909999999998,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V183","v":2.2802478456911714E-2},1.5156969558349795,-18151.850330353685,2.2802478456911714E-2,1,-18151.850330353685,0]
[]
[null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,C172:C182)","v":78883931.890000001},{"$f":"+SUBTOTAL(9,D172:D182)","v":1628383.6300000004},{"$f":"D184/C184","v":2.0642779726937371E-2},{"$f":"E184","v":2.0642779726937371E-2},{"$f":"I184/C184","v":1.5102013126717365E-2},0.73158815462291171,{"$f":"+SUBTOTAL(9,I172:I182)","v":1191306.1748898586},{"$f":"L184/$C184","v":1.5102013126717365E-2},{"$f":"J184/G184","v":1},1191306.1748898586,0,{"$f":"H184*D184-I184","v":0}]
[]
[341.01,"STRUCTURES AND IMPROVEMENTS - WIND"]
[null,"  LOWER SNAKE RIVER",{"$f":"'Elec Study Rpt'!K188","v":31416965.73},1292129.48,4.24,{"$f":"E187*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V188","v":4.37185440441323E-2},{"$f":"G187/F187","v":1.0310977368899128},{"$f":"D187*H187","v":1332311.7825967397},{"$f":"G187","v":4.37185440441323E-2},{"$f":"J187/G187","v":1},{"$f":"I187*K187","v":1332311.7825967397},{"$f":"L187-I187","v":0}]
[null,"  HOPKINS RIDGE",{"$f":"'Elec Study Rpt'!K189","v":3413471.97},-538411.54,4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V189","v":6.8764003941710991E-2},1.6217925457950706,-873191.82214204455,6.8764003941710991E-2,1,-873191.82214204455,0]
[null,"  WILD HORSE",{"$f":"'Elec Study Rpt'!K190","v":15120072.09},-14913.250000000029,4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V190","v":5.702307468297263E-2},1.3323148290414164,-19869.144124201943,5.702307468297263E-2,1,-19869.144124201943,0]
[]
[null,"TOTAL STRUCTURES AND IMPROVEMENTS - WIND",{"$f":"+SUBTOTAL(9,C187:C189)","v":49950509.790000007},{"$f":"+SUBTOTAL(9,D187:D189)","v":738804.69},{"$f":"D191/C191","v":1.4790733730367397E-2},{"$f":"E191","v":1.4790733730367397E-2},{"$f":"I191/C191","v":8.7937203879835148E-3},{"$f":"G191/F191","v":0.5945425391526592},{"$f":"+SUBTOTAL(9,I187:I189)","v":439250.81633049319},{"$f":"L191/$C191","v":8.7937203879835148E-3},{"$f":"J191/G191","v":1},{"$f":"+SUBTOTAL(9,L187:L189)","v":439250.81633049319},{"$f":"+SUBTOTAL(9,M187:M189)","v":0},{"$f":"H191*D191-I191","v":0}]
[]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES"," "]
[null,"  ENCOGEN                            ",{"$f":"'Elec Study Rpt'!K195","v":8121641.0800000001},168930.12,2.08,{"$f":"E194*0.01","v":2.0800000000000003E-2},{"$f":"'Elec Study Rpt'!V195","v":1.5449463816985125E-2},{"$f":"G194/F194","v":0.74276268350890018},{"$f":"D194*H194","v":125474.98925668052},{"$f":"G194","v":1.5449463816985125E-2},{"$f":"J194/G194","v":1},{"$f":"I194*K194","v":125474.98925668052},{"$f":"L194-I194","v":0}]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K196","v":1804662.8},54500.760000000017,3.02,3.0200000000000001E-2,{"$f":"'Elec Study Rpt'!V196","v":2.8122705249978001E-2},0.93121540562841065,50751.947330456671,{"$f":"G195","v":2.8122705249978001E-2},1,50751.947330456671,0]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K197","v":1887875},29262.12000000001,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V197","v":1.0400582665695558E-2},0.67100533327068113,19635.038582806672,1.0400582665695558E-2,1,19635.038582806672,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K198","v":1457862},40801.32,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V198","v":2.707114939548462E-2},0.96727240033746342,39465.990733336956,2.707114939548462E-2,1,39465.990733336956,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K199","v":3889943.37},67685.039999999994,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V199","v":9.9417899752098447E-3},0.57136723995458882,38673.014491015936,9.9417899752098447E-3,1,38673.014491015936,0]
[null,"  CRYSTAL MOUNTAIN                   ",{"$f":"'Elec Study Rpt'!K200","v":476309.45},20576.519999999993,4.32,4.3200000000000002E-2,{"$f":"'Elec Study Rpt'!V200","v":7.8411209351399599E-2},1.8150742905416573,37347.91244081621,7.8411209351399599E-2,1,37347.91244081621,0]
[null,"  FREDONIA                           ",{"$f":"'Elec Study Rpt'!K201","v":3739991.62},23391.960000000006,2.31,2.3100000000000002E-2,{"$f":"'Elec Study Rpt'!V201","v":3.2697399466365649E-2},1.4154718383708071,{"$f":"D200*H200","v":33110.660624296397},3.2697399466365649E-2,1,33110.660624296397,0]
[null,null,null,129470.04,4.75,4.7500000000000001E-2,{"$f":"G200","v":3.2697399466365649E-2},0.68836630455506631,{"$f":"D201*H201","v":89122.812985396609},3.2697399466365649E-2,1,89122.812985396609,0]
[null,"  FREDERICKSON                       ",{"$f":"'Elec Study Rpt'!K202","v":3702107.48},71450.64,1.93,1.9300000000000001E-2,{"$f":"'Elec Study Rpt'!V202","v":5.5895189731228444E-3},0.28961238202709039,20692.990047760104,5.5895189731228444E-3,1,20692.990047760104,0]
[null,"  WHITEHORN 2-3                      ",{"$f":"'Elec Study Rpt'!K203","v":134194.70000000001},7823.52,5.83,5.8300000000000005E-2,{"$f":"'Elec Study Rpt'!V203","v":9.9854912302795853E-4},1.7127772264630504E-2,133.99946886778204,9.9854912302795853E-4,1,133.99946886778204,0]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K204","v":418443},6295.0800000000008,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V204","v":2.0941920404929704E-2},1.3920243392432248,8762.9045774832412,2.0941920404929704E-2,1,8762.9045774832412,0]
[]
[null,"TOTAL FUEL HOLDERS, PRODUCERS AND ACCESSORIES",{"$f":"+SUBTOTAL(9,C194:C204)","v":25633030.5},{"$f":"+SUBTOTAL(9,D194:D204)","v":620187.12},{"$f":"D206/C206","v":2.4194841885745815E-2},{"$f":"E206","v":2.4194841885745815E-2},{"$f":"I206/C206","v":1.8069352374816435E-2},{"$f":"G206/F206","v":0.74682663603029542},{"$f":"+SUBTOTAL(9,I194:I204)","v":463172.26053891709},{"$f":"L206/$C206","v":1.8069352374816435E-2},{"$f":"J206/G206","v":1},463172.26053891709,0,{"$f":"H206*D206-I206","v":0}]
[]
[344,"GENERATORS        "," ",null,null,null," "]
[null,"  CRYSTAL MOUNTAIN",{"$f":"'Elec Study Rpt'!K209","v":575842.91},25740.12000000001,4.47,{"$f":"E209*0.01","v":4.4699999999999997E-2},{"$f":"'Elec Study Rpt'!V209","v":3.0006447418098797E-2},{"$f":"G209/F209","v":0.67128517713867564},{"$f":"D209*H209","v":17278.961013770775},{"$f":"G209","v":3.0006447418098797E-2},{"$f":"J209/G209","v":1},{"$f":"I209*K209","v":17278.961013770775},{"$f":"L209-I209","v":0}]
[null,"  FREDONIA        ",{"$f":"'Elec Study Rpt'!K210","v":99010602.659999996},934955.7300000001,2.06,2.06E-2,{"$f":"'Elec Study Rpt'!V210","v":2.7660057876876275E-2},1.3427212561590425,{"$f":"D210*H210","v":1255384.9322386947},2.7660057876876275E-2,1,1255384.9322386947,0]
[null,null,null,1236406.32,2.31,2.3100000000000002E-2,{"$f":"G210","v":2.7660057876876275E-2},1.1974051028950767,{"$f":"D211*H211","v":1480479.2368197232},2.7660057876876275E-2,1,1480479.2368197232,0]
[null,"  FREDERICKSON    ",{"$f":"'Elec Study Rpt'!K211","v":30004024.960000001},744015.47999999986,2.48,2.4799999999999999E-2,{"$f":"'Elec Study Rpt'!V211","v":1.6864670679170104E-2},0.6800270435149236,505950.64719373669,1.6864670679170104E-2,1,505950.64719373669,0]
[null,"  WHITEHORN 2-3   ",{"$f":"'Elec Study Rpt'!K212","v":33087674.329999998},804697.56,2.85,2.8500000000000001E-2,{"$f":"'Elec Study Rpt'!V212","v":6.531042280117849E-3},0.22915937824974908,184403.99252869017,6.531042280117849E-3,1,184403.99252869017,0]
[null,null,null,344539.91999999993,7.1,7.0999999999999994E-2,{"$f":"G213","v":6.531042280117849E-3},9.1986510987575348E-2,31693.025136738324,6.531042280117849E-3,1,31693.025136738324,0]
[]
[null,"TOTAL GENERATORS",{"$f":"+SUBTOTAL(9,C209:C213)","v":162678144.86000001},{"$f":"+SUBTOTAL(9,D209:D214)","v":4090355.13},{"$f":"D216/C216","v":2.5143851582031126E-2},{"$f":"E216","v":2.5143851582031126E-2},{"$f":"I216/C216","v":2.1362370451925707E-2},{"$f":"G216/F216","v":0.84960613063720802},{"$f":"+SUBTOTAL(9,I209:I214)","v":3475190.794931354},{"$f":"L216/$C216","v":2.1362370451925707E-2},{"$f":"J216/G216","v":1},{"$f":"+SUBTOTAL(9,L209:L214)","v":3475190.794931354},{"$f":"+SUBTOTAL(9,M209:M214)","v":0},{"$f":"H216*D216-I216","v":0}]
[]
[344.01,"GENERATORS - WIND"]
[null,"  LOWER SNAKE RIVER",{"$f":"'Elec Study Rpt'!K217","v":583581424.75999999},24159123.089999996,4.24,{"$f":"E219*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V217","v":4.3281175391056151E-2},{"$f":"G219/F219","v":1.0207824384683055},{"$f":"D219*H219","v":24661208.579066139},{"$f":"G219","v":4.3281175391056151E-2},{"$f":"J219/G219","v":1},{"$f":"I219*K219","v":24661208.579066139},{"$f":"L219-I219","v":0}]
[null,"  HOPKINS RIDGE",{"$f":"'Elec Study Rpt'!K218","v":153525782.00999999},6666129.0999999996,4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V218","v":4.8820295209516001E-2},1.1514220568282076,7675528.0794043681,4.8820295209516001E-2,1,7675528.0794043681,0]
[null,"  WILD HORSE",{"$f":"'Elec Study Rpt'!K219","v":372345403.38},16191337.950000003,4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V219","v":4.8424185813296612E-2},1.1314062105910423,18318980.31440844,4.8424185813296612E-2,1,18318980.31440844,0]
[]
[null,"TOTAL GENERATORS - WIND",{"$f":"+SUBTOTAL(9,C219:C221)","v":1109452610.1500001},{"$f":"+SUBTOTAL(9,D219:D221)","v":47016590.140000001},{"$f":"D223/C223","v":4.2378186963428092E-2},{"$f":"E223","v":4.2378186963428092E-2},{"$f":"I223/C223","v":4.5658297172359801E-2},{"$f":"G223/F223","v":1.0774009093820462},{"$f":"+SUBTOTAL(9,I219:I221)","v":50655716.972878948},{"$f":"L223/$C223","v":4.5658297172359801E-2},{"$f":"J223/G223","v":1},50655716.972878948,0,{"$f":"H223*D223-I223","v":0}]
[]
[344.2,"GENERATORS - COMBINED CYCLE"]
[null,"  ENCOGEN          ",{"$f":"'Elec Study Rpt'!K224","v":74375981.069999993},1368518.04,1.84,{"$f":"E226*0.01","v":1.84E-2},{"$f":"'Elec Study Rpt'!V224","v":7.2651949221541889E-3},{"$f":"G226/F226","v":0.39484755011707551},{"$f":"D226*H226","v":540355.9953850219},{"$f":"G226","v":7.2651949221541889E-3},{"$f":"J226/G226","v":1},{"$f":"I226*K226","v":540355.9953850219},{"$f":"L226-I226","v":0}]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K225","v":26006934.52},746399.04,2.87,2.8700000000000003E-2,{"$f":"'Elec Study Rpt'!V225","v":0.11532877885678623},4.0184243504106698,2999348.0774591477,0.11532877885678623,1,2999348.0774591477,0]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K226","v":83514274.030000001},1381030.28,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V226","v":8.5587680465645549E-2},5.5217858364932608,7625753.4398723226,8.5587680465645549E-2,1,7625753.4398723226,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K227","v":32380061.68},906224.03999999992,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V227","v":8.9649705695063392E-2},3.2032509868855081,2902863.050469372,8.9649705695063392E-2,1,2902863.050469372,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K228","v":27973570.460000001},486272.28000000009,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V228","v":9.5722139003631499E-3},0.55012723565305466,267511.62517110823,9.5722139003631499E-3,1,267511.62517110823,0]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K229","v":53610403.710000001},806087.52000000025,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V229","v":1.5943882919138719E-2},1.0598012339050293,854292.54833144532,1.5943882919138719E-2,1,854292.54833144532,0]
[]
[null,"TOTAL GENERATORS - COMBINED CYCLE",{"$f":"+SUBTOTAL(9,C226:C231)","v":297861225.47000003},{"$f":"+SUBTOTAL(9,D226:D231)","v":5694531.2000000011},{"$f":"D233/C233","v":1.9118068123887253E-2},{"$f":"E233","v":1.9118068123887253E-2},{"$f":"I233/C233","v":5.099732169811521E-2},{"$f":"G233/F233","v":2.6674934605132052},{"$f":"+SUBTOTAL(9,I226:I231)","v":15190124.736688418},{"$f":"L233/$C233","v":5.099732169811521E-2},{"$f":"J233/G233","v":1},15190124.736688418,0,{"$f":"H233*D233-I233","v":0}]
[]
[345,"ACCESSORY ELECTRIC EQUIPMENT"," ",null,null,null," "]
[null,"  ENCOGEN                   ",{"$f":"'Elec Study Rpt'!K234","v":2021517.63},37195.919999999998,1.84,{"$f":"E236*0.01","v":1.84E-2},{"$f":"'Elec Study Rpt'!V234","v":1.6471288454704202E-2},{"$f":"G236/F236","v":0.89517872036435886},{"$f":"D236*H236","v":33296.996068375061},{"$f":"G236","v":1.6471288454704202E-2},{"$f":"J236/G236","v":1},{"$f":"I236*K236","v":33296.996068375061},{"$f":"L236-I236","v":0}]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K235","v":296766.71999999997},8517.2400000000016,2.87,2.8700000000000003E-2,{"$f":"'Elec Study Rpt'!V235","v":2.9905644406488709E-2},1.0420085159055299,8875.0366120112176,2.9905644406488709E-2,1,8875.0366120112176,0]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K236","v":9468135},146756.04,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V236","v":1.076928032817445E-2},0.69479227923706122,101964.96352340533,1.076928032817445E-2,1,101964.96352340533,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K237","v":2823972},79034.760000000009,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V237","v":2.8253467102365037E-2},1.0095174956449593,79786.972984100415,2.8253467102365037E-2,1,79786.972984100415,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K238","v":4392925.1399999997},76436.88,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V238","v":1.267014534192586E-2},0.72816927252447472,55658.987303640577,1.267014534192586E-2,1,55658.987303640577,0]
[null,"  CRYSTAL MOUNTAIN          ",{"$f":"'Elec Study Rpt'!K239","v":406679.71},20618.64,5.07,5.0700000000000002E-2,{"$f":"'Elec Study Rpt'!V239","v":5.1199997167303966E-2},1.0098618770671393,20821.978492971601,5.1199997167303966E-2,1,20821.978492971601,0]
[null,"  FREDONIA                  ",{"$f":"'Elec Study Rpt'!K240","v":7187907.9199999999},63030.48,3.06,3.0600000000000002E-2,{"$f":"'Elec Study Rpt'!V240","v":4.30109850377716E-2},1.4055877463324051,88594.87033344974,4.30109850377716E-2,1,88594.87033344974,0]
[null,null,null,118263.96,2.31,2.3100000000000002E-2,{"$f":"G242","v":4.30109850377716E-2},1.8619474042325366,220201.27333626055,4.30109850377716E-2,1,220201.27333626055,0]
[null,"  FREDERICKSON              ",{"$f":"'Elec Study Rpt'!K241","v":2438637.16},163111.64999999997,6.75,6.7500000000000004E-2,{"$f":"'Elec Study Rpt'!V241","v":2.4316860651791262E-2},0.36024978743394459,58760.937240499952,2.4316860651791262E-2,1,58760.937240499952,0]
[null,"  WHITEHORN 2-3             ",{"$f":"'Elec Study Rpt'!K242","v":201938.39},10207.750000000002,5.0199999999999996,5.0199999999999995E-2,{"$f":"'Elec Study Rpt'!V242","v":9.9386748601887932E-3},0.1979815709200955,2020.9463805596051,9.9386748601887932E-3,1,2020.9463805596051,0]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K243","v":3521060.99},52971.600000000013,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V243","v":2.1099322110861816E-2},1.4024869425508149,74291.97732602476,2.1099322110861816E-2,1,74291.97732602476,0]
[]
[null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",{"$f":"+SUBTOTAL(9,C236:C246)","v":32759540.659999996},{"$f":"+SUBTOTAL(9,D236:D246)","v":776144.92},{"$f":"D248/C248","v":2.3692179571604535E-2},{"$f":"E248","v":2.3692179571604535E-2},{"$f":"I248/C248","v":2.2719333806474042E-2},{"$f":"G248/F248","v":0.95893810604506535},{"$f":"+SUBTOTAL(9,I236:I246)","v":744274.93960129889},{"$f":"L248/$C248","v":2.2719333806474042E-2},{"$f":"J248/G248","v":1},744274.93960129889,0,{"$f":"H248*D248-I248","v":0}]
[]
[345.01,"ACCESSORY ELECTRIC EQUIPMENT - WIND"]
[null,"  LOWER SNAKE RIVER",{"$f":"'Elec Study Rpt'!K248","v":68432625.079999998},2901543.3599999994,4.24,{"$f":"E251*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V248","v":4.2688439857230739E-2},{"$f":"G251/F251","v":1.0068028268214797},{"$f":"D251*H251","v":2921282.0569930938},{"$f":"G251","v":4.2688439857230739E-2},{"$f":"J251/G251","v":1},{"$f":"I251*K251","v":2921282.0569930938},{"$f":"L251-I251","v":0}]
[null,"  HOPKINS RIDGE",{"$f":"'Elec Study Rpt'!K249","v":13903072.539999999},599873.4,4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V249","v":4.7889486161020928E-2},1.1294690132316256,{"$f":"D252*H252","v":677538.41716190032},4.7889486161020928E-2,1,677538.41716190032,0]
[null,"  WILD HORSE",{"$f":"'Elec Study Rpt'!K250","v":36997247.700000003},1594454.3699999999,4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V250","v":4.7899644167314639E-2},1.119150564656884,1784434.508505136,4.7899644167314639E-2,1,1784434.508505136,0]
[]
[null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT - WIND",{"$f":"+SUBTOTAL(9,C251:C253)","v":119332945.32000001},{"$f":"+SUBTOTAL(9,D251:D253)","v":5095871.129999999},{"$f":"D255/C255","v":4.2702969547387337E-2},{"$f":"E255","v":4.2702969547387337E-2},{"$f":"I255/C255","v":4.5111221953204439E-2},{"$f":"G255/F255","v":1.056395431777752},{"$f":"+SUBTOTAL(9,I251:I253)","v":5383254.9826601297},{"$f":"L255/$C255","v":4.5111221953204439E-2},{"$f":"J255/G255","v":1},5383254.9826601297,0,{"$f":"H255*D255-I255","v":0}]
[]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT"," "]
[null,"  ENCOGEN                          ",{"$f":"'Elec Study Rpt'!K255","v":792720.88},16647.12,2.1,{"$f":"E258*0.01","v":2.1000000000000001E-2},{"$f":"'Elec Study Rpt'!V255","v":5.676651282353002E-2},{"$f":"G258/F258","v":2.703167277310953},{"$f":"D258*H258","v":44999.950045468708},{"$f":"G258","v":5.676651282353002E-2},{"$f":"J258/G258","v":1},{"$f":"I258*K258","v":44999.950045468708},{"$f":"L258-I258","v":0}]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K256","v":2134388},33083.039999999994,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V256","v":1.0812935604960298E-2},0.69760874870711598,23079.018137827461,1.0812935604960298E-2,1,23079.018137827461,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K257","v":717365.05},20076.959999999995,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V257","v":2.8472254119433334E-2},1.0173349192818597,20424.992481025121,2.8472254119433334E-2,1,20424.992481025121,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K258","v":2005074.48},34832.9,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V258","v":1.0206603397595484E-2},0.58658640216066005,20432.505487822054,1.0206603397595484E-2,1,20432.505487822054,0]
[null,"  FREDONIA                         ",{"$f":"'Elec Study Rpt'!K259","v":353337.64},7258.3199999999988,3.9,3.9E-2,{"$f":"'Elec Study Rpt'!V259","v":2.2315765736138384E-2},0.57219912143944573,4153.2043271263574,2.2315765736138384E-2,1,4153.2043271263574,0]
[null,null,null,3856.5600000000009,2.31,2.3100000000000002E-2,{"$f":"G262","v":2.2315765736138384E-2},0.96605046476789536,3725.6315804052751,2.2315765736138384E-2,1,3725.6315804052751,0]
[null,"  FREDERICKSON                     ",{"$f":"'Elec Study Rpt'!K260","v":156087.78},7835.6400000000021,5.0199999999999996,5.0199999999999995E-2,{"$f":"'Elec Study Rpt'!V260","v":2.6972002548822207E-3},5.3729088742673722E-2,421.00179691564404,2.6972002548822207E-3,1,421.00179691564404,0]
[null,"  WHITEHORN 2-3             ",{"$f":"'Elec Study Rpt'!K261","v":46462.34},2425.3200000000006,5.22,5.2199999999999996E-2,{"$f":"'Elec Study Rpt'!V261","v":2.5396912854582874E-2},0.48653089759737311,1179.9931165608612,2.5396912854582874E-2,1,1179.9931165608612,0]
[null,"  FERNDALE",{"$f":"'Elec Study Rpt'!K262","v":665876},10017.599999999999,1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V262","v":2.1098522848097843E-2},1.4024338149866091,14049.020985009853,2.1098522848097843E-2,1,14049.020985009853,0]
[]
[null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",{"$f":"+SUBTOTAL(9,C258:C266)","v":6871312.1699999999},{"$f":"+SUBTOTAL(9,D258:D266)","v":136033.46},{"$f":"D268/C268","v":1.9797304595462733E-2},{"$f":"E268","v":1.9797304595462733E-2},{"$f":"I268/C268","v":1.9278023568264302E-2},{"$f":"G268/F268","v":0.97377011478029984},{"$f":"+SUBTOTAL(9,I258:I266)","v":132465.31795816132},{"$f":"L268/$C268","v":1.9278023568264302E-2},{"$f":"J268/G268","v":1},132465.31795816132,0,{"$f":"H268*D268-I268","v":0}]
[]
[346.01,"MISCELLANEOUS POWER PLANT EQUIPMENT - WIND"]
[null,"  LOWER SNAKE RIVER",{"$f":"'Elec Study Rpt'!K267","v":2820158.96},119574.84000000003,4.24,{"$f":"E271*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V267","v":4.2479520374269969E-2},{"$f":"G271/F271","v":1.001875480525235},{"$f":"D271*H271","v":119799.10028372811},{"$f":"G271","v":4.2479520374269969E-2},{"$f":"J271/G271","v":1},{"$f":"I271*K271","v":119799.10028372811},{"$f":"L271-I271","v":0}]
[null,"  HOPKINS RIDGE",{"$f":"'Elec Study Rpt'!K268","v":479164.8},20316.599999999995,4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V268","v":5.9111186798362483E-2},1.3941317641123228,28324.017398764408,5.9111186798362483E-2,1,28324.017398764408,0]
[null,"  WILD HORSE",{"$f":"'Elec Study Rpt'!K269","v":706082.18},30220.32,4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V269","v":5.6242745001722036E-2},1.314082827143038,39712.003542767292,5.6242745001722036E-2,1,39712.003542767292,0]
[]
[null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT - WIND",{"$f":"+SUBTOTAL(9,C271:C273)","v":4005405.94},{"$f":"+SUBTOTAL(9,D271:D273)","v":170111.76000000004},{"$f":"D275/C275","v":4.2470541699950654E-2},{"$f":"E275","v":4.2470541699950654E-2},{"$f":"I275/C275","v":4.6895401874113118E-2},{"$f":"G275/F275","v":1.1041865725524194},{"$f":"+SUBTOTAL(9,I271:I273)","v":187835.12122525982},{"$f":"L275/$C275","v":4.6895401874113118E-2},{"$f":"J275/G275","v":1},187835.12122525982,0,{"$f":"H275*D275-I275","v":0}]
[]
[346.1,"MISCELLANEOUS TOOLS"," "]
[null,"  ENCOGEN          ",{"$f":"'Elec Study Rpt'!K274","v":387249.85},17581.2,4.54,{"$f":"E278*0.01","v":4.5400000000000003E-2},{"$f":"'Elec Study Rpt'!V274","v":9.1602359561921073E-2},{"$f":"G278/F278","v":2.0176731181039882},{"$f":"D278*H278","v":35473.114624009839},{"$f":"G278","v":9.1602359561921073E-2},{"$f":"J278/G278","v":1},{"$f":"I278*K278","v":35473.114624009839},{"$f":"L278-I278","v":0}]
[null,"  FREDERICKSON 1/EPCOR",{"$f":"'Elec Study Rpt'!K275","v":44161.55},2143.8000000000006,3.65,3.6499999999999998E-2,{"$f":"'Elec Study Rpt'!V275","v":9.0395377879626052E-2},2.4765856953322207,5309.3044136532162,9.0395377879626052E-2,1,5309.3044136532162,0]
[null,"  GOLDENDALE",{"$f":"'Elec Study Rpt'!K276","v":469809.97},7197.57,1.55,1.5500000000000002E-2,{"$f":"'Elec Study Rpt'!V276","v":9.8195021276368408E-2},6.3351626629915092,45597.776728267796,9.8195021276368408E-2,1,45597.776728267796,0]
[null,"  MINT FARM",{"$f":"'Elec Study Rpt'!K277","v":363626.33},9986.2199999999993,2.7987099999999998,2.7987099999999997E-2,{"$f":"'Elec Study Rpt'!V277","v":9.3398077086442002E-2},3.3371830981574373,33325.844598481759,9.3398077086442002E-2,1,33325.844598481759,0]
[null,"  SUMAS",{"$f":"'Elec Study Rpt'!K278","v":310501.03000000003},5402.76,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V278","v":9.8505309306059302E-2},5.661224672762029,30586.23821301178,9.8505309306059302E-2,1,30586.23821301178,0]
[null,"  CRYSTAL MOUNTAIN          ",{"$f":"'Elec Study Rpt'!K279","v":10249.280000000001},189.60000000000002,1.85,1.8500000000000003E-2,{"$f":"'Elec Study Rpt'!V279","v":0.19913593930500484},10.764104827297558,2040.8742752556172,0.19913593930500484,1,2040.8742752556172,0]
[null,"  FREDONIA                  ",{"$f":"'Elec Study Rpt'!K280","v":500057.41},24841.370000000003,5.0199999999999996,5.0199999999999995E-2,{"$f":"'Elec Study Rpt'!V280","v":0.16061155858084375},3.1994334378654137,79478.309820386756,0.16061155858084375,1,79478.309820386756,0]
[null,"  FREDERICKSON              ",{"$f":"'Elec Study Rpt'!K281","v":313151.40000000002},10832.160000000002,3.65,3.6499999999999998E-2,{"$f":"'Elec Study Rpt'!V281","v":0.12376122220753283},3.3907184166447353,36728.804404042443,0.12376122220753283,1,36728.804404042443,0]
[null,"  WHITEHORN 2-3             ",{"$f":"'Elec Study Rpt'!K282","v":252402.76},16078.08,6.37,6.3700000000000007E-2,{"$f":"'Elec Study Rpt'!V282","v":0.10716206114386387},1.6822929535928393,27048.040691301958,0.10716206114386387,1,27048.040691301958,0]
[]
[null,"TOTAL MISCELLANEOUS TOOLS",{"$f":"+SUBTOTAL(9,C278:C286)","v":2651209.58},{"$f":"+SUBTOTAL(9,D278:D286)","v":94252.760000000009},{"$f":"D288/C288","v":3.5550852226476942E-2},{"$f":"E288","v":3.5550852226476942E-2},{"$f":"I288/C288","v":0.11149186771134525},{"$f":"G288/F288","v":3.1361236293601507},{"$f":"+SUBTOTAL(9,I278:I286)","v":295588.30776841124},{"$f":"L288/$C288","v":0.11149186771134525},{"$f":"J288/G288","v":1},295588.30776841124,0,{"$f":"H288*D288-I288","v":0}]
[]
[346.11,"MISCELLANEOUS TOOLS - WIND"]
[null,"  LOWER SNAKE RIVER",{"$f":"'Elec Study Rpt'!K287","v":124261.07},5124.2100000000009,4.24,{"$f":"E291*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V287","v":7.1711920716600944E-2},{"$f":"G291/F291","v":1.6913188848254939},{"$f":"D291*H291","v":8666.6731428116454},{"$f":"G291","v":7.1711920716600944E-2},{"$f":"J291/G291","v":1},{"$f":"I291*K291","v":8666.6731428116454},{"$f":"L291-I291","v":0}]
[null,"  HOPKINS RIDGE",{"$f":"'Elec Study Rpt'!K288","v":324714.64},13525.970000000001,4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V288","v":9.8815994252676745E-2},2.3305659021857723,{"$f":"D292*H292","v":31523.164475987694},9.8815994252676745E-2,1,31523.164475987694,0]
[null,"  WILD HORSE",{"$f":"'Elec Study Rpt'!K289","v":333519.96999999997},14274.719999999996,4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V289","v":7.6550138811777899E-2},1.7885546451349974,25531.116764001443,7.6550138811777899E-2,1,25531.116764001443,0]
[]
[null,"TOTAL MISCELLANEOUS TOOLS - WIND",{"$f":"+SUBTOTAL(9,C291:C293)","v":782495.67999999993},{"$f":"+SUBTOTAL(9,D291:D293)","v":32924.899999999994},{"$f":"D295/C295","v":4.2076781816865742E-2},{"$f":"E295","v":4.2076781816865742E-2},{"$f":"I295/C295","v":8.3988903788965064E-2},{"$f":"G295/F295","v":1.9960866815935905},{"$f":"+SUBTOTAL(9,I291:I293)","v":65720.954382800788},{"$f":"L295/$C295","v":8.3988903788965064E-2},{"$f":"J295/G295","v":1},{"$f":"+SUBTOTAL(9,L291:L293)","v":65720.954382800788},{"$f":"+SUBTOTAL(9,M291:M293)","v":0},{"$f":"H295*D295-I295","v":0}]
[]
[348,"PRD ENERGY STORAGE EQUIPMENT",{"$f":"'Elec Study Rpt'!K293","v":4776731.5599999996},95635.35,0.05,{"$f":"E297","v":0.05},{"$f":"'Elec Study Rpt'!V293","v":4.992242017468531E-2},{"$f":"G297/F297","v":0.99844840349370612},{"$f":"D297*H297","v":95486.962525061812},{"$f":"G297","v":4.992242017468531E-2},{"$f":"J297/G297","v":1},{"$f":"I297*K297","v":95486.962525061812},{"$f":"L297-I297","v":0}]
[]
[]
[null,"    TOTAL OTHER PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,C169:C297)","v":1895861022.3200006},{"$f":"SUBTOTAL(9,D169:D297)","v":66198303.829999998},null,{"$f":"D300/C300","v":3.4917276662501294E-2},{"$f":"I300/C300","v":4.1312087968797317E-2},{"$f":"G300/F300","v":1.1831417543844021},{"$f":"SUBTOTAL(9,I169:I297)","v":78321977.330697879},{"$f":"L300/$C300","v":4.1312087968797317E-2},{"$f":"J300/G300","v":1},{"$f":"SUBTOTAL(9,L169:L297)","v":78321977.330697879},{"$f":"SUBTOTAL(9,M169:M297)","v":0},{"$f":"H300*D300-I300","v":0}]
[]
[]
[null,"TRANSMISSION PLANT "]
[]
[350.1,"EASEMENTS",{"$f":"'Elec Study Rpt'!K300","v":13037871.039999999},247706.78000000006,1.9,{"$f":"E305*0.01","v":1.9E-2},{"$f":"'Elec Study Rpt'!V300","v":1.100217969328833E-2},{"$f":"G305/F305","v":0.57906208912043844},{"$f":"D305*H305","v":143437.60551609687},{"$f":"G305","v":1.100217969328833E-2},{"$f":"J305/G305","v":1},{"$f":"I305*K305","v":143437.60551609687},{"$f":"L305-I305","v":0}]
[350.16,"EASEMENTS - HVD RECLASS",{"$f":"'Elec Study Rpt'!K301","v":2478317.94},97891.41,1.9,1.9E-2,{"$f":"'Elec Study Rpt'!V301","v":1.410472782196783E-2},0.74235409589304369,{"$f":"D306*H306","v":72670.089166245263},{"$f":"G306","v":1.410472782196783E-2},1,72670.089166245263,0]
[350.17,"EASEMENTS - SUBTRANSMISSION",{"$f":"'Elec Study Rpt'!K302","v":20438119.84},457813.92000000004,2.2400000000000002,2.2400000000000003E-2,{"$f":"'Elec Study Rpt'!V302","v":1.0591238415989248E-2},0.47282314357094851,216465.01682493876,1.0591238415989248E-2,1,216465.01682493876,0]
[350.99,"EASEMENTS - GIF",{"$f":"'Elec Study Rpt'!K303","v":172388.53},660.00000000000011,2.2400000000000002,2.2400000000000003E-2,{"$f":"'Elec Study Rpt'!V303","v":1.1984556049059644E-2},0.53502482361873405,353.11638358836456,1.1984556049059644E-2,1,353.11638358836456,0]
[null,null,null,2715.6000000000008,1.9,1.9E-2,{"$f":"G308","v":1.1984556049059644E-2},0.63076610784524445,1712.9084424645464,1.1984556049059644E-2,1,1712.9084424645464,0]
[352,"STRUCTURES AND IMPROVEMENTS         ",{"$f":"'Elec Study Rpt'!K304","v":3818787.78},64919.400000000009,1.7,1.7000000000000001E-2,{"$f":"'Elec Study Rpt'!V304","v":1.5237296061526625E-2},0.89631153303097788,58188.006937451275,1.5237296061526625E-2,1,58188.006937451275,0]
[352.6,"STRUCTURES AND IMPROVEMENTS - SUBTRANSMISSION",{"$f":"'Elec Study Rpt'!K305","v":1759633.82},52450.45,1.81,1.8100000000000002E-2,{"$f":"'Elec Study Rpt'!V305","v":1.5966958398196732E-2},0.88215239769042708,46269.290227441859,1.5966958398196732E-2,1,46269.290227441859,0]
[352.7,"STRUCTURES AND IMPROVEMENTS - HVD RECLASS",{"$f":"'Elec Study Rpt'!K306","v":2270219.17},41091,1.81,1.8100000000000002E-2,{"$f":"'Elec Study Rpt'!V306","v":1.3163046279800377E-2},0.72724012595582188,29883.024015650677,1.3163046279800377E-2,1,29883.024015650677,0]
[352.9,"STRUCTURES AND IMPROVEMENTS - GIF",{"$f":"'Elec Study Rpt'!K307","v":1956303.54},2157.2400000000002,1.81,1.8100000000000002E-2,{"$f":"'Elec Study Rpt'!V307","v":1.5064124455860259E-2},{"$f":"G313/F313","v":0.83227206938454468},{"$f":"D313*H313","v":1795.4105989591153},1.5064124455860259E-2,1,1795.4105989591153,0]
[null,null,null,4284.3600000000015,2.8,2.7999999999999997E-2,{"$f":"G313","v":1.5064124455860259E-2},0.53800444485215215,2305.0047233467676,1.5064124455860259E-2,1,2305.0047233467676,0]
[null,null,null,71403.12000000001,4.24,4.24E-2,{"$f":"G314","v":1.5064124455860259E-2},0.35528595414764763,25368.525618318985,1.5064124455860259E-2,1,25368.525618318985,0]
[353,"STATION EQUIPMENT                   ",{"$f":"'Elec Study Rpt'!K308","v":157933119.28999999},5343701.68,2.11,2.1100000000000001E-2,{"$f":"'Elec Study Rpt'!V308","v":2.3063769121861685E-2},{"$f":"G316/F316","v":1.0930696266285158},{"$f":"D316*H316","v":5841038.0001717722},2.3063769121861685E-2,1,5841038.0001717722,0]
[353.6,"STATION EQUIPMENT - SUBTRANSMISSION",{"$f":"'Elec Study Rpt'!K309","v":108797057.09},9929.8899999999976,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V309","v":2.4540875198410202E-2},1.410395126345414,{"$f":"D317*H317","v":14005.06846114606},2.4540875198410202E-2,1,14005.06846114606,0]
[353.7,"STATION EQUIPMENT - HVD RECLASS",{"$f":"'Elec Study Rpt'!K310","v":198771431.59999999},2.4,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V310","v":2.4910128986564084E-2},1.4316166084232234,{"$f":"D318*H318","v":3.4358798602157359},2.4910128986564084E-2,1,3.4358798602157359,0]
[null,null,null,3855518.29,1.97,1.9699999999999999E-2,{"$f":"G318","v":2.4910128986564084E-2},1.2644735526174662,4875200.9093379183,2.4910128986564084E-2,1,4875200.9093379183,0]
[null,null,null,98652.000000000015,2.31,2.3100000000000002E-2,{"$f":"G319","v":2.4910128986564084E-2},1.0783605621889212,106382.42618106147,2.4910128986564084E-2,1,106382.42618106147,0]
[353.8,"STATION EQUIPMENT - LIF",{"$f":"'Elec Study Rpt'!K311","v":405246.36},7983.3599999999979,1.97,1.9699999999999999E-2,{"$f":"'Elec Study Rpt'!V311","v":2.4622059529418105E-2},1.2498507375339141,9978.0083839987456,2.4622059529418105E-2,1,9978.0083839987456,0]
[353.9,"STATION EQUIPMENT - GIF  ",{"$f":"'Elec Study Rpt'!K312","v":129568728.68000001},84469.439999999988,1.5,1.4999999999999999E-2,{"$f":"'Elec Study Rpt'!V312","v":2.0820772322792849E-2},1.3880514881861901,117247.93189825407,2.0820772322792849E-2,1,117247.93189825407,0]
[null,null,null,6371.3999999999987,1.55,1.5500000000000002E-2,{"$f":"G322","v":2.0820772322792849E-2},1.3432756337285707,8558.5463727382139,2.0820772322792849E-2,1,8558.5463727382139,0]
[null,null,null,61335,1.74,1.7399999999999999E-2,{"$f":"G323","v":2.0820772322792849E-2},1.1965961105053362,73393.222437844801,2.0820772322792849E-2,1,73393.222437844801,0]
[null,null,null,764896.49000000011,1.97,1.9699999999999999E-2,2.0820772322792849E-2,1.0568919960808554,808412.9781113402,2.0820772322792849E-2,1,808412.9781113402,0]
[null,null,null,885178.44,2.11,2.1100000000000001E-2,2.0820772322792849E-2,0.9867664607958696,873464.3964116089,2.0820772322792849E-2,1,873464.3964116089,0]
[null,null,null,62089.68,2.19,2.1899999999999999E-2,2.0820772322792849E-2,0.95072019738780134,59029.912825345418,2.0820772322792849E-2,1,59029.912825345418,0]
[null,null,null,39967.4,2.31,2.3100000000000002E-2,2.0820772322792849E-2,0.90133213518583755,36023.901979826442,2.0820772322792849E-2,1,36023.901979826442,0]
[null,null,null,49900.55999999999,2.8,2.7999999999999997E-2,2.0820772322792849E-2,0.74359901152831609,37106.00709070942,2.0820772322792849E-2,1,37106.00709070942,0]
[null,null,null,280352.5,3.19,3.1899999999999998E-2,2.0820772322792849E-2,0.65268878754836523,182982.93331115306,2.0820772322792849E-2,1,182982.93331115306,0]
[null,null,null,1015538.4799999999,4.24,4.24E-2,2.0820772322792849E-2,0.4910559510092653,498686.21408290369,2.0820772322792849E-2,1,498686.21408290369,0]
[354,"TOWERS AND FIXTURES                 ",{"$f":"'Elec Study Rpt'!K313","v":90563275.939999998},1512406.56,1.67,1.67E-2,{"$f":"'Elec Study Rpt'!V313","v":1.254568132840889E-2},0.75123840289873589,1136177.8886679711,1.254568132840889E-2,1,1136177.8886679711,0]
[354.7,"TOWERS AND FIXTURES - HVD RECLASS",{"$f":"'Elec Study Rpt'!K314","v":1507252.65},46875.48,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V314","v":1.1242308978524603E-2},0.3614890346792477,16944.972015326384,1.1242308978524603E-2,1,16944.972015326384,0]
[354.9,"TOWERS AND FIXTURES - GIF                 ",{"$f":"'Elec Study Rpt'!K315","v":133399.28},670.32,1.5,1.4999999999999999E-2,{"$f":"'Elec Study Rpt'!V315","v":4.5652420312913234E-3},0.30434946875275493,{"$f":"D334*H334","v":204.01153589434671},4.5652420312913234E-3,1,204.01153589434671,0]
[null,null,null,1483.68,1.67,1.67E-2,{"$f":"G334","v":4.5652420312913234E-3},0.27336778630486969,{"$f":"D335*H335","v":405.59031718480907},4.5652420312913234E-3,1,405.59031718480907,0]
[355,"POLES AND FIXTURES                  ",{"$f":"'Elec Study Rpt'!K316","v":85130847.549999997},2331355.71,3.02,3.0200000000000001E-2,{"$f":"'Elec Study Rpt'!V316","v":3.0389125381143935E-2},1.0062624298392031,2345955.6615641005,2.75E-2,0.90492897229162772,2122923.2458609273,-223032.41570317326]
[355.6,"POLES AND FIXTURES - SUBTRANSMISSION ",{"$f":"'Elec Study Rpt'!K317","v":78708415.219999999},2135052.4499999997,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V317","v":3.251764112955545E-2},1.0455833160628762,2232375.2206391678,3.0099999999999998E-2,0.92565139888458747,2066401.2458199353,-165973.97481923248]
[355.7,"POLES AND FIXTURES - HVD RECLASS                  ",{"$f":"'Elec Study Rpt'!K318","v":170738423.63},5319850.96,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V318","v":3.4028667223674307E-2},1.0941693641052832,5820817.9420380807,3.09E-2,0.90805789709278883,5285639.6998070739,-535178.24223100673]
[355.9,"POLES AND FIXTURES - GIF                  ",{"$f":"'Elec Study Rpt'!K319","v":8879281.0700000003},67308.120000000024,3.02,3.0200000000000001E-2,{"$f":"'Elec Study Rpt'!V319","v":3.0932121399779047E-2},1.0242424304562598,68939.832418241611,2.8299999999999999E-2,0.91490653467440974,63073.503178807965,-5866.3292394336459]
[null,null,null,63502.18,3.11,3.1099999999999999E-2,{"$f":"G339","v":3.0932121399779047E-2},0.99460197426942276,63159.393598412251,{"$f":"J339","v":2.8299999999999999E-2},0.91490653467440974,57784.941929260451,-5374.4516691518002]
[null,null,null,181040.08,4.24,4.24E-2,{"$f":"G340","v":3.0932121399779047E-2},0.72953116508912841,132074.380490229,{"$f":"J339","v":2.8299999999999999E-2},0.91490653467440974,120835.71377358488,-11238.666716644118]
[356,"OVERHEAD CONDUCTORS AND DEVICES     ",{"$f":"'Elec Study Rpt'!K320","v":127496954.51000001},2690173.02,2.11,2.1100000000000001E-2,{"$f":"'Elec Study Rpt'!V320","v":1.2887099980659764E-2},0.61076303225875661,1643058.2309958967,1.17E-2,0.90788463017736365,1491707.3144075831,-151350.91658831364]
[356.6,"OVERHEAD CONDUCTORS AND DEVICES - SUBTRANSMISSION",{"$f":"'Elec Study Rpt'!K321","v":25127105.969999999},539560.57999999996,2.83,2.8300000000000002E-2,{"$f":"'Elec Study Rpt'!V321","v":1.8132171709068494E-2},0.6407127812391693,345703.35985881928,1.7299999999999999E-2,0.95410523778283562,329837.38636042399,-15865.973498395295]
[356.7,"OVERHEAD CONDUCTORS AND DEVICES - HVD RECLASS    ",{"$f":"'Elec Study Rpt'!K322","v":132747968.58},3755722.4099999997,2.83,2.8300000000000002E-2,{"$f":"'Elec Study Rpt'!V322","v":1.313350417825279E-2},0.46408141972624695,1742960.9881304817,1.2E-2,0.91369369797515954,1592532.4706713778,-150428.51745910384]
[356.9,"OVERHEAD CONDUCTORS AND DEVICES - GIF     ",{"$f":"'Elec Study Rpt'!K323","v":6269537.6799999997},1087.56,1.74,1.7399999999999999E-2,{"$f":"'Elec Study Rpt'!V323","v":1.600293436628648E-2},0.91970887162565984,1000.2385804252026,1.4999999999999999E-2,0.93732809600223244,937.55172413793105,-62.686856287271553]
[null,null,null,24312.120000000003,2.11,2.1100000000000001E-2,{"$f":"G345","v":1.600293436628648E-2},0.75843290835480948,18439.111879871132,{"$f":"J345","v":1.4999999999999999E-2},0.93732809600223244,17283.497630331753,-1155.6142495393797]
[null,null,null,56850.580000000016,2.83,2.8300000000000002E-2,{"$f":"G346","v":1.600293436628648E-2},0.56547471258962823,32147.565386053677,{"$f":"J345","v":1.4999999999999999E-2},0.93732809600223244,30132.816254416965,-2014.7491316367123]
[null,null,null,120693.34,4.24,4.24E-2,1.600293436628648E-2,0.37742769731807735,45553.009397827795,{"$f":"J345","v":1.4999999999999999E-2},0.93732809600223244,42698.115566037726,-2854.8938317900684]
[357.7,"UNDERGROUND CONDUIT - HVD RECLASS",{"$f":"'Elec Study Rpt'!K324","v":700574.85},15833.04,2.2599999999999998,2.2599999999999999E-2,{"$f":"'Elec Study Rpt'!V324","v":2.5456237830975521E-2},1.1263822049104213,17834.054505634896,2.5456237830975521E-2,1,17834.054505634896,0]
[357.9,"UNDERGROUND CONDUIT - TLN HPK",{"$f":"'Elec Study Rpt'!K325","v":510284.37},1922.08,2.2599999999999998,2.2599999999999999E-2,{"$f":"'Elec Study Rpt'!V325","v":1.7321714164986086E-2},0.76644752942416317,{"$f":"D350*H350","v":1473.1734673555954},1.7321714164986086E-2,1,1473.1734673555954,0]
[358.7,"UNDERGROUND CONDUCTORS AND DEVICES - HVD RECLASS",{"$f":"'Elec Study Rpt'!K326","v":2932873.15},103530.48000000004,3.53,3.5299999999999998E-2,{"$f":"'Elec Study Rpt'!V326","v":7.3896820256273274E-3},0.20933943415374867,21673.012100866003,7.3896820256273274E-3,1,21673.012100866003,0]
[358.9,"UNDERGROUND CONDUCTORS AND DEVICES - GIF ",{"$f":"'Elec Study Rpt'!K327","v":34023856.659999996},66721.920000000013,1.92,1.9199999999999998E-2,{"$f":"'Elec Study Rpt'!V327","v":1.5493364119998031E-2},0.80694604791656421,53840.989653405173,1.5493364119998031E-2,1,53840.989653405173,0]
[null,null,null,47084.5,3.53,3.5299999999999998E-2,{"$f":"G352","v":1.5493364119998031E-2},0.43890549915008592,20665.645974732219,1.5493364119998031E-2,1,20665.645974732219,0]
[null,null,null,159323.14000000001,4.24,4.24E-2,{"$f":"G352","v":1.5493364119998031E-2},0.36540953113202906,58218.193885882632,1.5493364119998031E-2,1,58218.193885882632,0]
[359,"ROADS AND TRAILS                    ",{"$f":"'Elec Study Rpt'!K328","v":1379629.34},19727.46,1.43,1.43E-2,{"$f":"'Elec Study Rpt'!V328","v":1.3996513005442461E-2},0.97877713324772453,19308.786745059155,1.3996513005442461E-2,1,19308.786745059155,0]
[359.7,"ROADS AND TRAILS - HVD RECLASS                   ",{"$f":"'Elec Study Rpt'!K329","v":568185.43000000005},17670.599999999995,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V329","v":1.678149332340324E-2},0.53959785605798205,9535.0178752581742,1.678149332340324E-2,1,9535.0178752581742,0]
[359.99,"ROADS AND TRAILS - GIF                  ",{"$f":"'Elec Study Rpt'!K330","v":8020.92},249.36,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V330","v":1.4586855373199084E-2},0.46903071939546892,116.95750018845413,1.4586855373199084E-2,1,116.95750018845413,0]
[]
[null,"    TOTAL TRANSMISSION PLANT ",{"$f":"+SUBTOTAL(9,C305:C357)","v":1408833111.48},{"$f":"+SUBTOTAL(9,D305:D357)","v":32888988.019999996},{"$f":"D359/C359","v":2.3344843155659243E-2},{"$f":"E359","v":2.3344843155659243E-2},{"$f":"I359/C359","v":2.128608766804958E-2},{"$f":"G359/F359","v":0.91181112360094907},{"$f":"+SUBTOTAL(9,I305:I357)","v":29988545.120614346},{"$f":"L359/$C359","v":2.0384350321275321E-2},{"$f":"J359/G359","v":0.95763724359137326},{"$f":"+SUBTOTAL(9,L305:L357)","v":28718147.688620649},{"$f":"+SUBTOTAL(9,M305:M357)","v":-1270397.431993708},{"$f":"H359*D359-I359","v":0}]
[]
[]
[null,"DISTRIBUTION PLANT "]
[]
[360.1,"EASEMENTS",{"$f":"'Elec Study Rpt'!K340","v":6192997.7800000003},137458.86999999997,2.2400000000000002,{"$f":"E364*0.01","v":2.2400000000000003E-2},{"$f":"'Elec Study Rpt'!V340","v":1.1296952216895514E-2},{"$f":"G364/F364","v":0.5043282239685497},{"$f":"D364*H364","v":69324.387775823736},{"$f":"G364","v":1.1296952216895514E-2},{"$f":"J364/G364","v":1},{"$f":"I364*K364","v":69324.387775823736},{"$f":"L364-I364","v":0}]
[361,"STRUCTURES AND IMPROVEMENTS          ",{"$f":"'Elec Study Rpt'!K341","v":7980826.7300000004},144277.32,1.81,1.8100000000000002E-2,{"$f":"'Elec Study Rpt'!V341","v":1.7604567139875744E-2},0.97262801877766536,140328.16390615125,1.7604567139875744E-2,1,140328.16390615125,0]
[362,"STATION EQUIPMENT                   ",{"$f":"'Elec Study Rpt'!K342","v":434912648.51999998},8235583.0600000005,1.97,1.9699999999999999E-2,{"$f":"'Elec Study Rpt'!V342","v":2.0398169678875266E-2},1.0354400852220949,{"$f":"D366*H366","v":8527452.8255000412},1.9199999999999998E-2,0.94126092204654443,8026558.1092385799,-500894.71626146138]
[363,"BATTERY STORAGE EQUIPMENT",{"$f":"'Elec Study Rpt'!K343","v":1194182.8600000001},23908.840000000004,5,0.05,{"$f":"'Elec Study Rpt'!V343","v":4.9922840125171446E-2},0.99845680250342883,{"$f":"D367*H367","v":23871.943937966083},4.9922840125171446E-2,1,23871.943937966083,0]
[364,"POLES, TOWERS AND FIXTURES          ",{"$f":"'Elec Study Rpt'!K344","v":340904415.12},10261211.340000002,3.11,3.1099999999999999E-2,{"$f":"'Elec Study Rpt'!V344","v":3.1427873986990325E-2},1.0105425719289494,10369390.898630103,3.1427873986990325E-2,1,10369390.898630103,0]
[null,null,null,11214.9,4.24,4.24E-2,{"$f":"G368","v":3.1427873986990325E-2},0.74122344308939447,8312.7467919032497,3.1427873986990325E-2,1,8312.7467919032497,0]
[365,"OVERHEAD CONDUCTORS AND DEVICES     ",{"$f":"'Elec Study Rpt'!K345","v":409216186.50999999},11091701.539999999,2.83,2.8300000000000002E-2,{"$f":"'Elec Study Rpt'!V345","v":3.7404563906774872E-2},1.3217160391086527,14660079.826424142,3.7404563906774872E-2,1,14660079.826424142,0]
[null,null,null,7476.5999999999995,4.24,4.24E-2,{"$f":"G370","v":3.7404563906774872E-2},0.88218311100884128,{"$f":"D371*H371","v":6595.7302477687026},3.7404563906774872E-2,1,6595.7302477687026,0]
[366,"UNDERGROUND CONDUIT                 ",{"$f":"'Elec Study Rpt'!K346","v":672272622.88},14888909.970000001,2.2599999999999998,2.2599999999999999E-2,{"$f":"'Elec Study Rpt'!V346","v":1.7720071581921921E-2},0.7840739638018549,11674006.656866858,1.7720071581921921E-2,1,11674006.656866858,0]
[367,"UNDERGROUND CONDUCTORS AND DEVICES  ",{"$f":"'Elec Study Rpt'!K347","v":844856752.28999996},28926476.950000007,3.53,3.5299999999999998E-2,{"$f":"'Elec Study Rpt'!V347","v":3.9321450541708852E-2},1.1139221116631404,32221842.287119165,3.15E-2,0.80108947065895952,25812578.58144477,-6409263.705674395]
[null,null,null,796615.70000000019,4.24,4.24E-2,{"$f":"G373","v":3.9321450541708852E-2},0.92739270145539743,{"$f":"D374*H374","v":738775.58604478266},{"$f":"J373","v":3.15E-2},0.80108947065895952,591825.34316037758,-146950.24288440507]
[368,"LINE TRANSFORMERS                   ",{"$f":"'Elec Study Rpt'!K348","v":462673680.60000002},14908913.550000001,3.26,3.2599999999999997E-2,{"$f":"'Elec Study Rpt'!V348","v":4.0645875891648892E-2},1.2468060089462851,18588523.001000691,4.0645875891648892E-2,1,18588523.001000691,0]
[369,"SERVICES                            ",{"$f":"'Elec Study Rpt'!K349","v":182057677.19},4214546.3500000006,2.33,2.3300000000000001E-2,{"$f":"'Elec Study Rpt'!V349","v":3.1460354149320122E-2},1.3502297918163142,5690606.040760708,2.8199999999999999E-2,0.89636626040999035,5100867.2562231766,-589738.78453753144]
[370,"METERS **            ",{"$f":"'Elec Study Rpt'!K350","v":140665913.55000001},3156227.3000000007,2.3199999999999998,2.3199999999999998E-2,{"$f":"'Elec Study Rpt'!V350","v":8.3392143156489656E-2},3.5944889291590369,{"$f":"D377*H377","v":11345024.087759521},8.3392143156489656E-2,1,11345024.087759521,0]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS  ",{"$f":"'Elec Study Rpt'!K351","v":53727968.479999997},1745428.26,3.34,3.3399999999999999E-2,{"$f":"'Elec Study Rpt'!V351","v":4.7508180045001402E-2},1.4224006001497427,2482698.2045423212,4.7508180045001402E-2,1,2482698.2045423212,0]
[]
[null,"    TOTAL DISTRIBUTION PLANT ",{"$f":"+SUBTOTAL(9,C364:C378)","v":3556655872.5100002},{"$f":"+SUBTOTAL(9,D364:D378)","v":98549950.549999997},{"$f":"D380/C380","v":2.7708598774401922E-2},{"$f":"E380","v":2.7708598774401922E-2},{"$f":"I380/C380","v":3.2768655884905337E-2},{"$f":"G380/F380","v":1.1826168530462846},{"$f":"+SUBTOTAL(9,I364:I378)","v":116546832.38730796},{"$f":"L380/$C380","v":3.0618645390929358E-2},{"$f":"J380/G380","v":0.93438820006754175},{"$f":"+SUBTOTAL(9,L364:L378)","v":108899984.93795015},{"$f":"+SUBTOTAL(9,M364:M378)","v":-7646847.4493577927},{"$f":"H380*D380-I380","v":0}]
[]
[]
[null,"GENERAL PLANT "]
[]
[390,"STRUCTURES AND IMPROVEMENTS      "]
[null,"  SKAGIT",{"$f":"'Elec Study Rpt'!K365","v":20916098.27},null,null,null,null,null,null,1.7899999999999999E-2]
[null,"  OTHER STRUCTURES",{"$f":"'Elec Study Rpt'!K366","v":27691074.899999999},null,null,null,null,null,null,9.4999999999999998E-3]
[]
[null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"SUBTOTAL(9,C386:C387)","v":48607173.170000002},3286669.05,6.6,{"$f":"E389*0.01","v":6.6000000000000003E-2},{"$f":"'Elec Study Rpt'!S368*0.01","v":1.43E-2},{"$f":"G389/F389","v":0.21666666666666665},{"$f":"D389*H389","v":712111.62749999994},1.3100000000000001E-2,{"$f":"J389/G389","v":0.91608391608391615},{"$f":"I389*K389","v":652354.00840909092},{"$f":"L389-I389","v":-59757.619090909022},{"$f":"H389*D389-I389","v":0}]
[]
[391.1,"OFFICE FURNITURE AND EQUIPMENT   "]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K371","v":5896620.0700000003},317862.83,5,{"$f":"E392*0.01","v":0.05},{"$f":"'Elec Study Rpt'!V372","v":4.9983732679012023E-2},{"$f":"G392/F392","v":0.99967465358024044},{"$f":"D392*H392","v":317759.41446628486},0,{"$f":"J392/G392","v":0},{"$f":"I392*K392","v":0},{"$f":"L392-I392","v":-317759.41446628486},{"$f":"H392*D392-I392","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K372","v":4398911.17},2608.5599999999995,16.440000000000001,0.16440000000000002,{"$f":"G392","v":4.9983732679012023E-2},{"$f":"G393/F393","v":0.30403730340031643},{"$f":"D393*H393","v":793.09954815792923},{"$f":"G393","v":4.9983732679012023E-2},1,793.09954815792923,0,0]
[]
[null,"TOTAL OFFICE FURNITURE AND EQUIPMENT",{"$f":"SUBTOTAL(9,C392:C393)","v":10295531.24},{"$f":"SUBTOTAL(9,D392:D393)","v":320471.39},null,null,null,null,{"$f":"SUBTOTAL(9,I392:I393)","v":318552.5140144428},{"$f":"L395/$C395","v":7.70333778481089E-5},null,{"$f":"SUBTOTAL(9,L392:L393)","v":793.09954815792923},{"$f":"SUBTOTAL(9,M392:M393)","v":-317759.41446628486}]
[]
[391.2,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS  ",{"$f":"'Elec Study Rpt'!K376","v":22169281.93},4266548.7100000009,20,{"$f":"E397*0.01","v":0.2},{"$f":"'Elec Study Rpt'!V376","v":0.20000111027502279},{"$f":"G397/F397","v":1.0000055513751138},{"$f":"D397*H397","v":4266572.3952123318},{"$f":"G397","v":0.20000111027502279},{"$f":"J397/G397","v":1},{"$f":"I397*K397","v":4266572.3952123318},{"$f":"L397-I397","v":0},{"$f":"H397*D397-I397","v":0}]
[null,null,null,601.08000000000015,null,2.1899999999999999E-2,{"$f":"G397","v":0.20000111027502279},{"$f":"G398/F398","v":9.1324707888138263},{"$f":"D398*H398","v":5489.3455417402165},{"$f":"G398","v":0.20000111027502279},1,5489.3455417402165,0,{"$f":"H398*D398-I398","v":0}]
[]
[null,null,{"$f":"SUBTOTAL(9,C397:C398)","v":22169281.93},{"$f":"SUBTOTAL(9,D397:D398)","v":4267149.790000001},null,null,{"$f":"I400/C400","v":0.19270185449592825},null,{"$f":"SUBTOTAL(9,I397:I398)","v":4272061.7407540716},{"$f":"L400/$C400","v":0.19270185449592825},null,{"$f":"SUBTOTAL(9,L397:L398)","v":4272061.7407540716},{"$f":"SUBTOTAL(9,M397:M398)","v":0}]
[]
[392,"TRANSPORTATION EQUIPMENT       ",{"$f":"'Elec Study Rpt'!K378","v":9188876.1099999994},806550.39,9,0.09,{"$f":"'Elec Study Rpt'!V378","v":5.2490967799107703E-2},{"$f":"G402/F402","v":0.58323297554564113},{"$f":"D402*H402","v":470406.78388719732},{"$f":"G402","v":5.2490967799107703E-2},{"$f":"J402/G402","v":1},{"$f":"I402*K402","v":470406.78388719732},{"$f":"L402-I402","v":0},{"$f":"H402*D402-I402","v":0}]
[null,null,null,2353.1400000000003,null,0.6,{"$f":"G402","v":5.2490967799107703E-2},{"$f":"G403/F403","v":8.748494633184617E-2},{"$f":"D403*H403","v":205.86432661132054},{"$f":"G403","v":5.2490967799107703E-2},1,205.86432661132054,0,{"$f":"H403*D403-I403","v":0}]
[]
[null,"TOTAL TRANSPORTATION EQUIPMENT   ",{"$f":"SUBTOTAL(9,C402:C403)","v":9188876.1099999994},{"$f":"SUBTOTAL(9,D402:D403)","v":808903.53},null,null,null,null,{"$f":"SUBTOTAL(9,I402:I403)","v":470612.64821380866},{"$f":"L405/$C405","v":5.1215474295235514E-2},null,{"$f":"SUBTOTAL(9,L402:L403)","v":470612.64821380866},{"$f":"SUBTOTAL(9,M402:M403)","v":0}]
[]
[393,"STORES EQUIPMENT               "]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K381","v":589595.93000000005},31523.279999999995,null,0.16438356000000001,{"$f":"'Elec Study Rpt'!V382","v":5.0020878101541565E-2},{"$f":"G408/F408","v":0.30429367816064795},{"$f":"D408*H408","v":9592.3348188879881},0,{"$f":"J408/G408","v":0},{"$f":"I408*K408","v":0},{"$f":"L408-I408","v":-9592.3348188879881},{"$f":"H408*D408-I408","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K382","v":170968.61},7310.6999999999989,null,0.05,{"$f":"G408","v":5.0020878101541565E-2},1.0004175620308313,{"$f":"D409*H409","v":7313.7526707387979},{"$f":"G409","v":5.0020878101541565E-2},1,7313.7526707387979,0,{"$f":"H409*D409-I409","v":0}]
[]
[null,"TOTAL STORES EQUIPMENT   ",{"$f":"SUBTOTAL(9,C408:C409)","v":760564.54},{"$f":"SUBTOTAL(9,D408:D409)","v":38833.979999999996},null,null,null,null,{"$f":"SUBTOTAL(9,I408:I409)","v":16906.087489626785},{"$f":"L411/$C411","v":9.6162157004306276E-3},null,{"$f":"SUBTOTAL(9,L408:L409)","v":7313.7526707387979},{"$f":"SUBTOTAL(9,M408:M409)","v":-9592.3348188879881}]
[]
[394,"TOOLS, SHOP AND GARAGE EQUIPMENT"]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K387","v":3661294.93},83337.900000000009,null,0.16438356000000001,{"$f":"'Elec Study Rpt'!V388","v":4.9959754542495814E-2},{"$f":"G414/F414","v":0.30392184317273463},{"$f":"D414*H414","v":25328.208174145046},0,{"$f":"J414/G414","v":0},{"$f":"I414*K414","v":0},{"$f":"L414-I414","v":-25328.208174145046},{"$f":"H414*D414-I414","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K388","v":8917577.8399999999},395459.77999999991,null,0.05,{"$f":"G414","v":4.9959754542495814E-2},0.9991950908499162,{"$f":"D415*H415","v":395141.47080458776},{"$f":"G415","v":4.9959754542495814E-2},1,395141.47080458776,0,{"$f":"H415*D415-I415","v":0}]
[]
[null,"TOTAL TOOLS, SHOP AND GARAGE EQUIPMENT   ",{"$f":"SUBTOTAL(9,C414:C415)","v":12578872.77},{"$f":"SUBTOTAL(9,D414:D415)","v":478797.67999999993},null,null,null,null,{"$f":"SUBTOTAL(9,I414:I415)","v":420469.67897873279},{"$f":"L417/$C417","v":3.1413106566033563E-2},null,{"$f":"SUBTOTAL(9,L414:L415)","v":395141.47080458776},{"$f":"SUBTOTAL(9,M414:M415)","v":-25328.208174145046}]
[]
[395,"LABORATORY EQUIPMENT           "]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K393","v":4155876.27},129670.68,null,0.05,{"$f":"'Elec Study Rpt'!V394","v":4.9977077173492208E-2},{"$f":"G420/F420","v":0.99954154346984414},{"$f":"D420*H420","v":129611.23162998424},0,{"$f":"J420/G420","v":0},{"$f":"I420*K420","v":0},{"$f":"L420-I420","v":-129611.23162998424},{"$f":"H420*D420-I420","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K394","v":7875250.46},417851.52000000008,null,0.16438356000000001,{"$f":"G420","v":4.9977077173492208E-2},0.30402722251234982,{"$f":"D421*H421","v":127038.23704816362},{"$f":"G421","v":4.9977077173492208E-2},1,127038.23704816362,0,{"$f":"H421*D421-I421","v":0}]
[]
[null,"TOTAL LABORATORY EQUIPMENT   ",{"$f":"SUBTOTAL(9,C420:C421)","v":12031126.73},{"$f":"SUBTOTAL(9,D420:D421)","v":547522.20000000007},null,null,null,null,{"$f":"SUBTOTAL(9,I420:I421)","v":256649.46867814785},{"$f":"L423/$C423","v":1.0559130487038234E-2},null,{"$f":"SUBTOTAL(9,L420:L421)","v":127038.23704816362},{"$f":"SUBTOTAL(9,M420:M421)","v":-129611.23162998424}]
[]
[396,"POWER OPERATED EQUIPMENT       ",{"$f":"'Elec Study Rpt'!K398","v":6082762.2400000002},363063.32999999996,0,0.06,{"$f":"'Elec Study Rpt'!V398","v":6.5827494845499657E-2},{"$f":"G425/F425","v":1.097124914091661},{"$f":"D425*H425","v":398325.82473608234},{"$f":"G425","v":6.5827494845499657E-2},{"$f":"J425/G425","v":1},{"$f":"I425*K425","v":398325.82473608234},{"$f":"L425-I425","v":0},{"$f":"H425*D425-I425","v":0}]
[]
[397,"COMMUNICATION EQUIPMENT "]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K401","v":12913083.02},1580017.8399999996,null,0.27906976,{"$f":"'Elec Study Rpt'!V402","v":6.6722746990883014E-2},{"$f":"G428/F428","v":0.2390898497597268},{"$f":"D428*H428","v":377766.22798328794},0,{"$f":"J428/G428","v":0},{"$f":"I428*K428","v":0},{"$f":"L428-I428","v":-377766.22798328794},{"$f":"H428*D428-I428","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K402","v":80874473},4373888.62,null,6.6699999999999995E-2,{"$f":"'Elec Study Rpt'!V402","v":6.6722746990883014E-2},{"$f":"G429/F429","v":1.0003410343460721},{"$f":"D429*H429","v":4375380.2662453139},{"$f":"G429","v":6.6722746990883014E-2},1,{"$f":"I429*K429","v":4375380.2662453139},0,{"$f":"H429*D429-I429","v":0}]
[]
[null,"TOTAL COMMUNICATION EQUIPMENT   ",{"$f":"SUBTOTAL(9,C428:C429)","v":93787556.019999996},{"$f":"SUBTOTAL(9,D428:D429)","v":5953906.46},null,null,null,null,{"$f":"SUBTOTAL(9,I428:I429)","v":4753146.4942286015},{"$f":"L431/$C431","v":4.6652034149522709E-2},null,4375380.2662453139,-377766.22798328794]
[]
[398,"MISCELLANEOUS EQUIPMENT        "]
[null,"  FULLY ACCRUED",{"$f":"'Elec Study Rpt'!K407","v":86544.16},9140.2800000000007,null,6.6699999999999995E-2,{"$f":"'Elec Study Rpt'!V408","v":6.6661201545357388E-2},{"$f":"G434/F434","v":0.99941831402334924},{"$f":"D434*H434","v":9134.9632273013394},0,{"$f":"J434/G434","v":0},{"$f":"I434*K434","v":0},{"$f":"L434-I434","v":-9134.9632273013394},{"$f":"H434*D434-I434","v":0}]
[null,"  AMORTIZED",{"$f":"'Elec Study Rpt'!K408","v":190785.64},9479.4,null,0.27906976,{"$f":"G434","v":6.6661201545357388E-2},0.23886931190737895,{"$f":"D435*H435","v":2264.3377552948077},{"$f":"G435","v":6.6661201545357388E-2},1,2264.3377552948077,0,{"$f":"H435*D435-I435","v":0}]
[]
[null,"TOTAL MISCELLANEOUS EQUIPMENT   ",{"$f":"SUBTOTAL(9,C434:C435)","v":277329.80000000005},{"$f":"SUBTOTAL(9,D434:D435)","v":18619.68},null,null,null,null,{"$f":"SUBTOTAL(9,I434:I435)","v":11399.300982596147},{"$f":"L437/$C437","v":8.164783428592266E-3},null,2264.3377552948077,-9134.9632273013394]
[]
[null,"    TOTAL GENERAL PLANT IN SERVICE",{"$f":"SUBTOTAL(9,C386:C437)","v":215779074.54999998},{"$f":"SUBTOTAL(9,D386:D437)","v":16083937.09},null,{"$f":"D439/C439","v":7.4538910334760261E-2},{"$f":"I439/C439","v":5.3898810205904236E-2},{"$f":"G439/F439","v":0.72309629915221907},{"$f":"SUBTOTAL(9,I386:I437)","v":11630235.38557611},{"$f":"L439/$C439","v":4.9593712497388732E-2},{"$f":"J439/G439","v":0.92012629421560199},{"$f":"SUBTOTAL(9,L386:L437)","v":10701285.386185309},{"$f":"SUBTOTAL(9,M386:M437)","v":-928949.99939080048},{"$f":"H439*D439-I439","v":0}]
[]
[null,"SUBTOTAL",{"$f":"SUM(C87,C165,C300,C359,C380,C439)","v":9059147131.2200012},{"$f":"SUM(D87,D165,D300,D359,D380,D439)","v":250591005.08000001},null,{"$f":"D441/C441","v":2.7661655280595134E-2},{"$f":"I441/C441","v":3.3653203217675058E-2},{"$f":"G441/F441","v":1.2166012075670338},{"$f":"SUM(I87,I165,I300,I359,I380,I439)","v":304869319.38576472},{"$f":"L441/$C441","v":3.0921191284874062E-2},{"$f":"J441/G441","v":0.91881866593412087},{"$f":"SUM(L87,L165,L300,L359,L380,L439)","v":280119621.32227176},{"$f":"SUM(M87,M165,M300,M359,M380,M439)","v":-24749698.063492864},{"$f":"H441*D441-I441","v":0}]
["Remove CC300 depreciation not booked to 403 - to be adjusted separately"]
["392 *","TRANSPORTATION EQUIPMENT",null,{"$f":"-D405","v":-808903.53},null,null,null,null,{"$f":"-I405","v":-470612.64821380866},null,null,{"$f":"-L405","v":-470612.64821380866},{"$f":"L443-I443","v":0}]
["396 **","POWER OPERATED EQUIPMENT",null,{"$f":"-D425","v":-363063.32999999996},null,null,null,null,{"$f":"-I425","v":-398325.82473608234},null,null,{"$f":"-L425","v":-398325.82473608234},0]
[null,"ADJUSTED SUBTOTAL ",null,{"$f":"SUM(D441:D444)","v":249419038.22},null,null,null,null,{"$f":"SUM(I441:I444)","v":304000380.91281486},null,null,{"$f":"SUM(L441:L444)","v":279250682.8493219},{"$f":"SUM(M441:M444)","v":-24749698.063492864}]
[]
[]
[null,"UNRECOVERED RESERVE TO BE AMORTIZED"]
[]
[391.1,"OFFICE FURNITURE AND EQUIPMENT   ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q422","v":382728.72400000005},null,null,{"$f":"I450","v":382728.72400000005},{"$f":"L450-I450","v":0}]
[391.2,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS  ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q423","v":-4066.6340000010996},null,null,{"$f":"I451","v":-4066.6340000010996},{"$f":"L451-I451","v":0}]
[393,"STORES EQUIPMENT               ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q424","v":76885.784},null,null,76885.784,0]
[394,"TOOLS, SHOP AND GARAGE EQUIPMENT",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q425","v":159759.88400000019},null,null,159759.88400000019,0]
[395,"LABORATORY EQUIPMENT           ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q426","v":630783.6},null,null,630783.6,0]
[397,"COMMUNICATION EQUIPMENT        ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q427","v":1529213.7739999942},null,null,1529213.7739999942,0]
[398,"MISCELLANEOUS EQUIPMENT        ",null,0,null,null,null,null,{"$f":"'Elec Study Rpt'!Q428","v":12791.460000000001},null,null,12791.460000000001,0]
[]
[null,"    TOTAL UNRECOVERED RESERVE TO BE AMORTIZED",null,{"$f":"SUM(D450:D457)","v":0},null,null,null,null,{"$f":"SUM(I450:I457)","v":2788096.5919999932},null,null,{"$f":"SUM(L450:L457)","v":2788096.5919999932},{"$f":"SUM(M450:M457)","v":0}]
[]
[null,"TOTAL DIRECT ELECTRIC EXPENSE",null,{"$f":"D445+D458","v":249419038.22},null,null,null,null,{"$f":"I445+I458","v":306788477.50481486},null,null,{"$f":"L445+L458","v":282038779.44132191},{"$f":"M445+M458","v":-24749698.063492864}]
[]
[null,"NONDEPRECIABLE PLANT AND ACCOUNTS NOT STUDIED"]
[301,"ORGANIZATION",{"$f":"'Elec Study Rpt'!K447","v":114201.76000000001}]
[302,"FRANCHISES AND CONSENTS",{"$f":"'Elec Study Rpt'!K448","v":55290806.07},1257483.31,null,null,null,null,{"$f":"D464","v":1257483.31},null,null,{"$f":"I464","v":1257483.31},{"$f":"L464-I464","v":0}]
[303,"MISCELLANEOUS INTANGIBLES",{"$f":"'Elec Study Rpt'!K449","v":64531940.289999999},7891358.2200000007,null,null,null,null,{"$f":"D465","v":7891358.2200000007},null,null,{"$f":"I465","v":7891358.2200000007},0]
[310,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K450","v":3795192.79},null,null,null,null,null,0,null,null,0]
[317,"ARO",{"$f":"'Elec Study Rpt'!K451","v":252964},5013.4800000000005,null,null,null,null,5013.4800000000005,null,null,5013.4800000000005,{"$f":"L467-I467","v":0}]
[317.10000000000002,"ARO",{"$f":"'Elec Study Rpt'!K452","v":35282326.100000001},1339186.8400000001,null,null,null,null,1339186.8400000001,null,null,1339186.8400000001,0]
[330,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K453","v":6106994.79},null,null,null,null,null,0,null,null,0]
[337,"ARO",{"$f":"'Elec Study Rpt'!K454","v":0},null,null,null,null,null,0,null,null,0]
[340,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K455","v":15794832.1},null,null,null,null,null,0,null,null,0]
[347,"ARO",{"$f":"'Elec Study Rpt'!K456","v":35764902.990000002},1224653.57,null,null,null,null,1224653.57,null,null,1224653.57,{"$f":"L472-I472","v":0}]
[350,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K457","v":3261662.87},null,null,null,null,null,0,null,null,0]
[350.7,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K458","v":11102366.640000001},null,null,null,null,null,0,null,null,0]
[350.9,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K459","v":1908.0900000000001},null,null,null,null,null,0,null,null,0]
[359.9,"ARO",{"$f":"'Elec Study Rpt'!K460","v":5387661.8399999999},99569.24,null,null,null,null,99569.24,null,null,99569.24,{"$f":"L476-I476","v":0}]
[360,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K461","v":31113740.940000001},null,null,null,null,null,0,null,null,0]
[374,"ARO",{"$f":"'Elec Study Rpt'!K462","v":2696909.52},53931.159999999989,null,null,null,null,53931.159999999989,null,null,53931.159999999989,{"$f":"L478-I478","v":0}]
[389,"LAND AND LAND RIGHTS",{"$f":"'Elec Study Rpt'!K463","v":5316207.63},null,null,null,null,null,0,null,null,0]
[390.1,"STRUCTURES AND IMPROVEMENTS - LEASEHOLDS",{"$f":"'Elec Study Rpt'!K464","v":184775.85},6527.26,null,null,null,null,6527.26,null,null,6527.26,{"$f":"L480-I480","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0,null,null,0,{"$f":"L482-I482","v":0}]
[null,null,null,null,null,null,null,null,0,null,null,0,0]
[null,"Needed to reconcile",null,null,null,null,null,null,0,null,null,0,0]
["Move ARC to separate line",null,null,{"$f":"-SUM(D467:D468,D472,D476,D478)","v":-2722354.2900000005},null,null,null,null,-2722354.2900000005,null,null,-2722354.2900000005,0]
[null,"TOTAL NONDEPRECIABLE PLANT ",null,null,null,null,null,null,0]
[null,"AND ACCOUNTS NOT STUDIED",{"$f":"SUM(C463:C486)","v":275999394.27000004},{"$f":"SUM(D464:D486)","v":9155368.790000001},null,null,null,null,{"$f":"D487","v":9155368.790000001},null,null,9155368.790000001,{"$f":"SUM(M464:M483)","v":0}]
[]
[]
[]
[null,"    TOTAL DEPRECIABLE PLANT",{"$f":"C22+C38+C53+C69+C85+C92+C102+C113+C124+C134+C144+C153+C163+C170+C184+C191+C206+C216+C223+C233+C248+C255+C268+C275+C288+C295+C380+C389+C395+C400+C405+C411+C417+C423+C425+C431+C437+C359+C487+C297","v":9335146525.4900017},{"$f":"D22+D38+D53+D69+D85+D92+D102+D113+D124+D134+D144+D153+D163+D170+D184+D191+D206+D216+D223+D233+D248+D255+D268+D275+D288+D295+D380+D389+D395+D400+D405+D411+D417+D423+D425+D431+D437+D359+D487+D297","v":259746373.87},null,null,null,null,{"$f":"I22+I38+I53+I69+I85+I92+I102+I113+I124+I134+I144+I153+I163+I170+I184+I191+I206+I216+I223+I233+I248+I255+I268+I275+I288+I295+I380+I389+I395+I400+I405+I411+I417+I423+I425+I431+I437+I359+I487+I297","v":314024688.1757648},null,null,289274990.11227185,-24749698.063492868]
[null,null,{"$f":"C87+C165+C300+C359+C380+C487+C439","v":9335146525.4900017},{"$f":"D87+D165+D300+D359+D380+D487+D439","v":259746373.87},null,{"$f":"D491-SUM(D482:D485)","v":262468728.16},null,null,{"$f":"I87+I165+I300+I359+I380+I487+I439","v":314024688.17576474},null,null,289274990.11227179,-24749698.063492864]
[null,null,{"$f":"C491-C492","v":0},{"$f":"D491-D492","v":0}]
[]
[null,"Allocate for CC 300 "]
[null,"portion of I/S",null,"Test Year ",null,null,null,null,"Restated"]
["* 392 ","Transportation Equipment",null,{"$f":"D405","v":808903.53},{"$f":"D497*D501","v":476581.26835554285},null,null,null,{"$f":"I405","v":470612.64821380866},null,null,{"$f":"L405","v":470612.64821380866},{"$f":"I497*I501","v":277270.60702763632},null,{"$f":"M497-E497","v":-199310.66132790654}]
[]
["** 396 ","Power Operated Equipment",null,{"$f":"D425","v":363063.32999999996},{"$f":"D499*D501","v":213905.83164445704},null,null,null,{"$f":"I425","v":398325.82473608234},null,null,{"$f":"L425","v":398325.82473608234},{"$f":"I499*I501","v":234681.41716663024},null,{"$f":"M499-E499","v":20775.585522173205}]
[null,null,null,{"$f":"SUM(D497:D499)","v":1171966.8599999999},null,null,null,null,{"$f":"SUM(I497:I499)","v":868938.472949891},null,null,{"$f":"SUM(L497:L499)","v":868938.472949891}]
[null,"CC 300 Depr. Exp. portion of Income Statement",null,{"$f":"'CC300'!E32","v":0.5891694753211707},null,"Portion allocated to Fleeg Overheads",null,null,{"$f":"'CC300'!E32","v":0.5891694753211707},null,null,0.5891694753211707,"Portion allocated to Fleeg Overheads"]
[null,null,null,{"$f":"D500*D501","v":690487.09999999986},null,null,null,null,{"$f":"I500*I501","v":511952.02419426659},null,null,{"$f":"L500*L501","v":511952.02419426659}]
[]
["For Production Adjustment",null,"Above Prod Depreciation","ARC",null,"ARO","Tot Prod Depreciation","Tot Prod Ratebase"]
[311,"311 Structures and improvements. - (Steam Production)",{"$f":"+M22","v":-1030363.377291356},{"$f":"'403.1 Depr'!M14+'403.1 Depr'!M61","v":-1338591.1271513682},null,{"$f":"'Elec Accretion'!M15+'Elec Accretion'!M63","v":-109915.65232744128},{"$f":"SUM(C505:F505)","v":-2478870.1567701655},{"$f":"+G505/2","v":-1239435.0783850828}]
[312,"312 Boiler plant equipment. - (Steam Production)",{"$f":"+M38","v":-8430569.0287168585},null,null,null,{"$f":"SUM(C506:F506)","v":-8430569.0287168585},{"$f":"+G506/2","v":-4215284.5143584292}]
[314,"314 Turbogenerator units. - (Steam Production)",{"$f":"+M53","v":-4789930.0720795756},null,null,null,-4789930.0720795756,-2394965.0360397878]
[315,"315 Accessory electric equipment. - (Steam Production)",{"$f":"+M69","v":-500143.30655022047},null,null,null,-500143.30655022047,-250071.65327511023]
[316,"316 Miscellaneous power plant equipment - (Steam Production)",{"$f":"+M85","v":-48158.046119951883},null,null,null,-48158.046119951883,-24079.023059975942]
[330.1,"330 Land and land rights. - (Hydraulic Production)",{"$f":"+M92","v":0},null,null,null,0,0]
[331,"331 Structures and improvements. - (Hydraulic Production)",{"$f":"+M102","v":-1898.0791838257574},null,null,null,-1898.0791838257574,-949.03959191287868]
[332,"332 Reservoirs, dams, and waterways. - (Hydraulic Production)",{"$f":"+M113","v":-63487.553589082308},null,null,null,-63487.553589082308,-31743.776794541154]
[333,"333 Water wheels, turbines and generators. - (Hydraulic Production)",{"$f":"+M124","v":-23920.952770179829},null,null,null,-23920.952770179829,-11960.476385089914]
[334,"334 Accessory electric equipment. - (Hydraulic Production)",{"$f":"+M134","v":-12441.184885403629},null,null,null,-12441.184885403629,-6220.5924427018144]
[335,"335 Miscellaneous power plant equipment. - (Hydraulic Production)",{"$f":"+M144","v":-2638.366199317376},null,null,null,-2638.366199317376,-1319.183099658688]
[335.1,"335 Miscellaneous power plant equipment. - (Hydraulic Production)",{"$f":"+M153","v":-30.950100578124768},null,null,null,-30.950100578124768,-15.475050289062384]
[336,"336 Roads, railroads and bridges. - (Hydraulic Production)",{"$f":"+M163","v":77.734735780069514},null,null,null,77.734735780069514,38.867367890034757]
[340.1,"340 Land and land rights. - (Other Production)",{"$f":"+M170","v":0},null,null,null,0,0]
[341,"341 Structures and improvements. - (Other Production)",{"$f":"+M184","v":0},{"$f":"'403.1 Depr'!M24+'403.1 Depr'!M67","v":-30434.939999999991},null,{"$f":"'Elec Accretion'!M25+'Elec Accretion'!M69","v":0},-30434.939999999991,-15217.469999999996]
[341.01,"341 Structures and improvements. - (Other Production)",{"$f":"+M191","v":0},{"$f":"'403.1 Depr'!M32","v":0},null,{"$f":"'Elec Accretion'!M33","v":0},0,0]
[342,"341.01 STRUCTURES AND IMPROVEMENTS - WIND",{"$f":"+M206","v":0},null,null,null,0,0]
[344,"342 Fuel holders, producers, and accessories. - (Other Production)",{"$f":"+M216","v":0},null,null,null,0,0]
[344.01,"344 Generators. - (Other Production)",{"$f":"+M223","v":0},null,null,null,0,0]
[344.2,"344 Generators. - (Other Production)",{"$f":"+M233","v":0},null,null,null,0,0]
[345,"344 Generators. - (Other Production)",{"$f":"+M248","v":0},null,null,null,0,0]
[345.01,"345 Accessory electric equipment. - (Other Production)",{"$f":"+M255","v":0},null,null,null,0,0]
[346,"345 Accessory electric equipment. - (Other Production)",{"$f":"+M268","v":0},null,null,null,0,0]
[346.01,"346 Miscellaneous power plant equipment. - (Other Production)",{"$f":"+M275","v":0},null,null,null,0,0]
[346.1,"346 Miscellaneous power plant equipment. - (Other Production)",{"$f":"+M288","v":0},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[346.11,"346 Miscellaneous power plant equipment. - (Other Production)",{"$f":"+M295","v":0},null,null,null,0,0]
[348,"346 Miscellaneous power plant equipment. - (Other Production)",{"$f":"+M297","v":0},null,null,null,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G505:G531)","v":-16382444.902229378},{"$f":"SUM(H505:H531)","v":-8191222.451114689}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623.54537964277552,1084.1756509962433]

{"sheet":"Gas","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Elec Study Rpt","index":5,"n_rows":485,"n_cols":28,"rows_kept":485,"cut":false,"hidden":false,"merged":[]}
["PUGET SOUND ENERGY"]
["ELECTRIC PLANT"]
[]
[]
[]
["TABLE 1.  SUMMARY OF ESTIMATED SURVIVOR CURVES, NET SALVAGE, ORIGINAL COST, BOOK DEPRECIATION RESERVE"]
["AND CALCULATED ANNUAL DEPRECIATION RATES AS OF SEPTEMBER 30, 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"STUDY FROM JOHN SPANOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Colsrip 1 & 2 changes"]
[]
[null,null,null,null,"PROBABLE",null,null,null,"NET",null,"ORIGINAL COST",null,"BOOK",null,null,null,"CALCULATED ANNUAL ",null,null,null,"COMPOSITE",null,null,null,"NET","CALCULATED ANNUAL ",null,"COMPOSITE"]
[null,null,null,null,"RETIREMENT",null,"SURVIVOR",null,"SALVAGE",null,"AS OF",null,"DEPRECIATION",null,"FUTURE",null,"ACCRUAL ",null,"ACCRUAL",null,"REMAINING",null,null,null,"SALVAGE","ACCRUAL ","ACCRUAL","REMAINING"]
[null,null,"ACCOUNT",null,"DATE",null,"CURVE",null,"PERCENT",null,"SEPTEMBER 30, 2016",null,"RESERVE",null,"ACCRUALS",null,"AMOUNT",null,"RATE",null,"LIFE",null,null,null,"PERCENT","AMOUNT","RATE","LIFE"]
[null,null,-1,null,-2,null,-3,null,-4,null,-5,null,-6,null,-7,null,-8,null,"(9)=(8)/(5)",null,"(10)=(7)/(8)",null,null,null,-4,-8,"(9)=(8)/(5)"]
[]
[]
[]
[]
[]
[null,null,"ELECTRIC PLANT "]
[]
[null,null,"STEAM PRODUCTION PLANT "]
[]
[311,null,"STRUCTURES AND IMPROVEMENTS"]
[null,null,"  COLSTRIP 1               ",null,"2022-06-30",null,"90-R2","*",0,null,9209467.8399999999,null,5369107.8200000003,null,{"$f":"K24*(1-(I24/100))-M24","v":3840360.0199999996},null,{"$f":"+O24/U24","v":673747.37192982447},null,{"$f":"Q24/K24*100","v":7.3158122014770459},null,5.7,{"$f":"Q24/K24","v":7.3158122014770455E-2},{"$f":"S24/100-V24","v":0},null,-11,{"$f":"(K24*(1-(Y24/100))-M24)/AB24","v":851275.99999995716},{"$f":"Z24/K24*100","v":9.2434874065422346},5.7013254013977184]
[null,null,"  COLSTRIP 2               ",null,"2022-06-30",null,"90-R2","*",0,null,4336957.28,null,1063478.6000000001,null,{"$f":"K25*(1-(I25/100))-M25","v":3273478.68},null,{"$f":"+O25/U25","v":574294.50526315789},null,{"$f":"Q25/K25*100","v":13.241876001673639},null,5.7,{"$f":"Q25/K25","v":0.13241876001673639},{"$f":"S25/100-V25","v":0},null,-11,{"$f":"(K25*(1-(Y25/100))-M25)/AB25","v":655912.99999793409},{"$f":"Z25/K25*100","v":15.123805877053373},5.7180509927563765]
[null,null,"  COLSTRIP 3               ",null,"2035-06-30",null,"90-R2","*",-13,null,29664979.16,null,21454594.690000001,null,12066832,null,666220,null,2.25,null,18.100000000000001,2.2458131401566103E-2,4.1868598433896648E-5,null,-13,666220,2.25,18.100000000000001]
[null,null,"  COLSTRIP 4               ",null,"2035-06-30",null,"90-R2","*",-13,null,27862834.57,null,19334080.890000001,null,12150922,null,669654,null,2.4,null,18.100000000000001,2.4033950972131835E-2,-3.3950972131834706E-5,null,-13,669654,2.4,18.100000000000001]
[null,null,"  COLSTRIP 1-2             ",null,"2022-06-30",null,"90-R2","*",0,null,30934199.879999999,null,26913190.699999999,null,{"$f":"K28*(1-(I28/100))-M28","v":4021009.1799999997},null,{"$f":"+O28/U28","v":705440.20701754384},null,{"$f":"Q28/K28*100","v":2.2804540274327079},null,5.7,2.2804540274327077E-2,0,null,-11,{"$f":"(K28*(1-(Y28/100))-M28)/AB28","v":1305543.0000033337},{"$f":"Z28/K28*100","v":4.2203871607082073},5.6863474943230878]
[null,null,"  COLSTRIP 3-4             ",null,"2035-06-30",null,"90-R2","*",-13,null,70065640.599999994,null,52568883.729999997,null,26605290,null,1471709,null,2.1,null,18.100000000000001,2.1004717681836198E-2,-4.7176818361964468E-6,null,-13,1471709,2.1,18.100000000000001]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"90-R2","*",-5,null,403636,null,8557.1200000000008,null,415261,null,16597,null,4.1100000000000003,null,25,4.1118730737595262E-2,-1.873073759525723E-5,null,-5,16597,4.1100000000000003,25]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"90-R2","*",-5,null,2131451.9700000002,null,1475543.82,null,762481,null,28273,null,1.33,null,27,1.3264666714493218E-2,3.5333285506783385E-5,null,-5,28273,1.33,27]
[null,null,"  MINT FARM",null,"2047-06-30",null,"90-R2","*",-5,null,458042,null,117385.54,null,363559,null,12208,null,2.67,null,29.8,2.6652577711214254E-2,4.7422288785743671E-5,null,-5,12208,2.67,29.8]
[null,null,"  SUMAS",null,"2033-06-30",null,"90-R2","*",-5,null,1492711.69,null,1197365.06,null,369982,null,22408,null,1.5,null,16.5,1.501160615952569E-2,-1.1606159525690343E-5,null,-5,22408,1.5,16.5]
[null,null,"  FERNDALE",null,"2034-06-30",null,"90-R2","*",-5,null,571513.38,null,367245.85,null,232843,null,13296,null,2.33,null,17.5,2.3264547192228466E-2,3.5452807771535477E-5,null,-5,13296,2.33,17.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K24:K34)","v":177131434.36999997},null,{"$f":"+SUBTOTAL(9,M24:M34)","v":129869433.82000001},null,{"$f":"+SUBTOTAL(9,O24:O34)","v":64102017.879999995},null,{"$f":"+SUBTOTAL(9,Q24:Q34)","v":4853847.0842105262},null,{"$f":"Q36/K36*100","v":2.7402516676241642},null,{"$f":"ROUND(O36/Q36,1)","v":13.2},2.7402516676241641E-2,0,null,null,5713097,3.125119147608145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[312,null,"BOILER PLANT EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  COLSTRIP 1          ",null,"2022-06-30",null,"75-S0","*",0,null,88145747.640000001,null,42279305.32,null,{"$f":"K39*(1-(I39/100))-M39","v":45866442.32},null,{"$f":"+O39/U39","v":8046744.2666666666},null,{"$f":"Q39/K39*100","v":9.1289080665929969},null,5.7,{"$f":"Q39/K39","v":9.1289080665929973E-2},0,null,-11,{"$f":"(K39*(1-(Y39/100))-M39)/AB39","v":9805944.0000239573},{"$f":"Z39/K39*100","v":11.124693207065249},5.6662035353520537]
[null,null,"  COLSTRIP 2          ",null,"2022-06-30",null,"75-S0","*",0,null,88368523.219999999,null,36998691.5,null,{"$f":"K40*(1-(I40/100))-M40","v":51369831.719999999},null,{"$f":"+O40/U40","v":9012251.1789473686},null,{"$f":"Q40/K40*100","v":10.198485671771044},null,5.7,0.10198485671771045,0,null,-11,{"$f":"(K40*(1-(Y40/100))-M40)/AB40","v":10769052.000035863},12.186524802757548,5.6727713148749368]
[null,null,"  COLSTRIP 3          ",null,"2035-06-30",null,"75-S0","*",-12,null,137645881.58000001,null,88664394.599999994,null,65498993,null,3728844,null,2.71,null,17.600000000000001,2.7090123999335133E-2,9.8760006648664078E-6,null,-12,3728844,2.71,17.600000000000001]
[null,null,"  COLSTRIP 4          ",null,"2035-06-30",null,"75-S0","*",-12,null,126930413.23,null,74762985.319999993,null,67399077,null,3825428,null,3.01,null,17.600000000000001,3.0137993745189037E-2,-3.7993745189039002E-5,null,-12,3825428,3.01,17.600000000000001]
[null,null,"  COLSTRIP 1-2        ",null,"2022-06-30",null,"75-S0","*",0,null,6043572.0999999996,null,5184006.7300000004,null,{"$f":"K43*(1-(I43/100))-M43","v":859565.36999999918},null,{"$f":"+O43/U43","v":150800.94210526301},null,{"$f":"Q43/K43*100","v":2.4952286430944213},null,5.7,2.4952286430944211E-2,0,null,-11,{"$f":"(K43*(1-(Y43/100))-M43)/AB43","v":272594.00000034977},{"$f":"Z43/K43*100","v":4.5104781657250319},5.5920464170086062]
[null,null,"  COLSTRIP 3-4        ",null,"2035-06-30",null,"75-S0","*",-12,null,15254041.73,null,10094597.470000001,null,6989929,null,404976,null,2.65,null,17.3,2.6548767019794955E-2,-4.8767019794955513E-5,null,-12,404976,2.65,17.3]
[null,null,"  ENCOGEN",null,"2033-06-30",null,"75-S0","*",-5,null,42923481.280000001,null,34057590.030000001,null,11012065,null,689589,null,1.61,null,16,1.6065542202917983E-2,3.44577970820166E-5,null,-5,689589,1.61,16]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"75-S0","*",-5,null,18138531.280000001,null,7308605.0700000003,null,11736853,null,489745,null,2.7,null,24,2.7000256660251489E-2,-2.5666025148599059E-7,null,-5,489745,2.7,24]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"75-S0","*",-5,null,86173649.709999993,null,66841916.810000002,null,23640415,null,914220,null,1.06,null,25.9,1.060904351941252E-2,-9.0435194125201845E-6,null,-5,914220,1.06,25.9]
[null,null,"  MINT FARM",null,"2047-06-30",null,"75-S0","*",-5,null,26297846.77,null,3059103.69,null,24553635,null,860987,null,3.27,null,28.5,3.2739828759752107E-2,-3.9828759752107146E-5,null,-5,860987,3.27,28.5]
[null,null,"  SUMAS",null,"2033-06-30",null,"75-S0","*",-5,null,15704258.640000001,null,13938346.76,null,2551125,null,157672,null,1,null,16.2,1.00400791667043E-2,-4.0079166704299826E-5,null,-5,157672,1,16.2]
[null,null,"  FERNDALE",null,"2034-06-30",null,"75-S0","*",-5,null,44686467.799999997,null,30590588.719999999,null,16330202,null,947227,null,2.12,null,17.2,2.119717772815331E-2,2.8222718466905383E-6,null,-5,947227,2.12,17.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL BOILER PLANT EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K39:K50)","v":696312414.98000002},null,{"$f":"+SUBTOTAL(9,M39:M50)","v":413780132.01999998},null,{"$f":"+SUBTOTAL(9,O39:O50)","v":327808133.40999997},null,{"$f":"+SUBTOTAL(9,Q39:Q50)","v":29228484.3877193},null,4.197610692975914,null,11.2,4.1976106929759137E-2,0,null,null,32866278,4.7200476816062524,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[314,null,"TURBOGENERATOR UNITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  COLSTRIP 1        ",null,"2022-06-30",null,"45-R1.5","*",0,null,28781740.460000001,null,9901631.0199999996,null,{"$f":"K55*(1-(I55/100))-M55","v":18880109.440000001},null,{"$f":"+O55/U55","v":3312299.9017543863},null,{"$f":"Q55/K55*100","v":11.508337747530318},null,5.7,{"$f":"Q55/K55","v":0.11508337747530317},0,null,-10,{"$f":"(K55*(1-(Y55/100))-M55)/AB55","v":3914005.0000042361},{"$f":"Z55/K55*100","v":13.598917012832503},5.559084233662567]
[null,null,"  COLSTRIP 2        ",null,"2022-06-30",null,"45-R1.5","*",0,null,34145118.659999996,null,12039662.810000001,null,{"$f":"K56*(1-(I56/100))-M56","v":22105455.849999994},null,{"$f":"+O56/U56","v":3878150.1491228058},null,{"$f":"Q56/K56*100","v":11.357846454538596},null,5.7,0.11357846454538595,0,null,-10,{"$f":"(K56*(1-(Y56/100))-M56)/AB56","v":4582212.0000130916},13.419815715506703,5.5693555243465571]
[null,null,"  COLSTRIP 3        ",null,"2035-06-30",null,"45-R1.5","*",-10,null,42228337.039999999,null,15440101.08,null,31011070,null,1919620,null,4.55,null,16.2,4.5458100757831785E-2,4.1899242168214057E-5,null,-10,1919620,4.55,16.2]
[null,null,"  COLSTRIP 4        ",null,"2035-06-30",null,"45-R1.5","*",-10,null,39133170.240000002,null,15579408.57,null,27467079,null,1672938,null,4.2699999999999996,null,16.399999999999999,4.2749871521781412E-2,-4.9871521781416628E-5,null,-10,1672938,4.2699999999999996,16.399999999999999]
[null,null,"  COLSTRIP 1-2      ",null,"2022-06-30",null,"45-R1.5","*",0,null,3813725.5,null,3575881.91,null,{"$f":"K59*(1-(I59/100))-M59","v":237843.58999999985},null,{"$f":"+O59/U59","v":41726.945614035059},null,{"$f":"Q59/K59*100","v":1.0941255634165348},null,5.7,1.0941255634165347E-2,0,null,-10,{"$f":"(K59*(1-(Y59/100))-M59)/AB59","v":116677.99999986631},{"$f":"Z59/K59*100","v":3.0594231283784401},5.3070513721585053]
[null,null,"  ENCOGEN",null,"2033-06-30",null,"45-R1.5","*",-5,null,20710885.199999999,null,16987715.850000001,null,4758714,null,309829,null,1.5,null,15.4,1.4959717897523763E-2,4.0282102476236689E-5,null,-5,309829,1.5,15.4]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"45-R1.5","*",-5,null,15800824.039999999,null,6391663.0700000003,null,10199202,null,452092,null,2.86,null,22.6,2.8611925482843362E-2,-1.1925482843361951E-5,null,-5,452092,2.86,22.6]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"45-R1.5","*",-5,null,89524456.269999996,null,69143032.489999995,null,24857647,null,1016648,null,1.1399999999999999,null,24.5,1.1356092428351143E-2,4.3907571648856003E-5,null,-5,1016648,1.1399999999999999,24.5]
[null,null,"  MINT FARM",null,"2047-06-30",null,"45-R1.5","*",-5,null,24647469.629999999,null,6463275.29,null,19416568,null,728552,null,2.96,null,26.7,2.9558896346634833E-2,4.1103653365168191E-5,null,-5,728552,2.96,26.7]
[null,null,"  SUMAS",null,"2033-06-30",null,"45-R1.5","*",-5,null,22032534.57,null,17817477.420000002,null,5316684,null,336528,null,1.53,null,15.8,1.5274139202224341E-2,2.5860797775660582E-5,null,-5,336528,1.53,15.8]
[null,null,"  FERNDALE",null,"2034-06-30",null,"45-R1.5","*",-5,null,18176144.670000002,null,11698599.039999999,null,7386353,null,439610,null,2.42,null,16.8,2.4186097105927139E-2,1.390289407286055E-5,null,-5,439610,2.42,16.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL TURBOGENERATOR UNITS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K55:K65)","v":338994406.27999997},null,{"$f":"+SUBTOTAL(9,M55:M65)","v":185038448.54999998},null,{"$f":"+SUBTOTAL(9,O55:O65)","v":171636725.88},null,{"$f":"+SUBTOTAL(9,Q55:Q65)","v":14107993.996491225},null,4.1617188175188984,null,12.2,null,4.1617188175188981E-2,null,null,15488712,4.5690169846657449,11.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[315,null,"ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  COLSTRIP 1                ",null,"2022-06-30",null,"60-S2","*",0,null,7465362.6200000001,null,4686399.93,null,{"$f":"K70*(1-(I70/100))-M70","v":2778962.6900000004},null,{"$f":"+O70/U70","v":487537.31403508777},null,{"$f":"Q70/K70*100","v":6.5306581723030597},null,5.7,{"$f":"Q70/K70","v":6.5306581723030596E-2},0,null,-10,{"$f":"(K70*(1-(Y70/100))-M70)/AB70","v":627932.99999831407},{"$f":"Z70/K70*100","v":8.4112859878508353},5.614450828367783]
[null,null,"  COLSTRIP 2                ",null,"2022-06-30",null,"60-S2","*",0,null,4167725.42,null,1460587.68,null,{"$f":"K71*(1-(I71/100))-M71","v":2707137.74},null,{"$f":"+O71/U71","v":474936.44561403512},null,{"$f":"Q71/K71*100","v":11.395579068978952},null,5.7,0.11395579068978952,0,null,-11,{"$f":"(K71*(1-(Y71/100))-M71)/AB71","v":560351.99999992829},13.445031606710989,5.6492839076159376]
[null,null,"  COLSTRIP 3                ",null,"2035-06-30",null,"60-S2","*",-10,null,6769581.5,null,4484209.88,null,2962330,null,175611,null,2.59,null,16.899999999999999,2.5941190013001544E-2,-4.1190013001544262E-5,null,-10,175611,2.59,16.899999999999999]
[null,null,"  COLSTRIP 4                ",null,"2035-06-30",null,"60-S2","*",-11,null,6474413.5999999996,null,3767316.75,null,3419282,null,197994,null,3.06,null,17.3,3.0580993466342653E-2,1.9006533657349445E-5,null,-11,197994,3.06,17.3]
[null,null,"  COLSTRIP 1-2              ",null,"2022-06-30",null,"60-S2","*",0,null,2272860.64,null,1998202.47,null,{"$f":"K74*(1-(I74/100))-M74","v":274658.17000000016},null,{"$f":"+O74/U74","v":48185.64385964915},null,{"$f":"Q74/K74*100","v":2.1200439222551344},null,5.7,2.1200439222551343E-2,0,null,-10,{"$f":"(K74*(1-(Y74/100))-M74)/AB74","v":91460.000000207685},{"$f":"Z74/K74*100","v":4.024003865023932},5.4881285151854424]
[null,null,"  COLSTRIP 3-4              ",null,"2035-06-30",null,"60-S2","*",-10,null,7639006.2400000002,null,5452900.6699999999,null,2950006,null,176897,null,2.3199999999999998,null,16.7,2.315706970806192E-2,4.293029193807793E-5,null,-10,176897,2.3199999999999998,16.7]
[null,null,"  ENCOGEN",null,"2033-06-30",null,"60-S2","*",0,null,1678558.68,null,1328205.7,null,350353,null,21481,null,1.28,null,16.3,1.2797288683407839E-2,2.7113165921612004E-6,null,0,21481,1.28,16.3]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"60-S2","*",0,null,962486.71,null,358861.47,null,603625,null,24389,null,2.5299999999999998,null,24.7,2.5339570662747127E-2,-3.95706627471272E-5,null,0,24389,2.5299999999999998,24.7]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"60-S2","*",0,null,7300879,null,5714399.6299999999,null,1586479,null,59087,null,0.81,null,26.8,8.0931350868847438E-3,6.8649131152575399E-6,null,0,59087,0.81,26.8]
[null,null,"  MINT FARM",null,"2047-06-30",null,"60-S2","*",0,null,2199936,null,586806.03,null,1613130,null,54516,null,2.48,null,29.6,2.4780720893698725E-2,1.9279106301273857E-5,null,0,54516,2.48,29.6]
[null,null,"  SUMAS",null,"2033-06-30",null,"60-S2","*",0,null,670281.89,null,579011.38,null,91271,null,5491,null,0.82,null,16.600000000000001,8.1920757250356271E-3,7.9242749643718829E-6,null,0,5491,0.82,16.600000000000001]
[null,null,"  FERNDALE",null,"2034-06-30",null,"60-S2","*",0,null,1279531,null,862621.84,null,416909,null,23581,null,1.84,null,17.7,1.8429408900604988E-2,-2.940890060498802E-5,null,0,23581,1.84,17.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K70:K81)","v":48880623.300000004},null,{"$f":"+SUBTOTAL(9,M70:M81)","v":31279523.429999996},null,{"$f":"+SUBTOTAL(9,O70:O81)","v":19754143.600000001},null,{"$f":"+SUBTOTAL(9,Q70:Q81)","v":1749706.4035087719},null,3.5795501067368174,null,11.3,{"$f":"Q83/K83","v":3.5795501067368174E-2},0,null,null,2018792,4.1300455348326128,10.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[316,null,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  COLSTRIP 1                       ",null,"2022-06-30",null,"50-R1.5","*",0,null,946611.59,null,373568.68,null,{"$f":"K86*(1-(I86/100))-M86","v":573042.90999999992},null,{"$f":"+O86/U86","v":100533.8438596491},null,{"$f":"Q86/K86*100","v":10.620390128505516},null,5.7,{"$f":"Q86/K86","v":0.10620390128505516},0,null,-11,{"$f":"(K86*(1-(Y86/100))-M86)/AB86","v":120034.99999988863},{"$f":"Z86/K86*100","v":12.680491266738942},5.6414394543310573]
[null,null,"  COLSTRIP 2                       ",null,"2022-06-30",null,"50-R1.5","*",0,null,1075704.3200000001,null,483996.02,null,{"$f":"K87*(1-(I87/100))-M87","v":591708.30000000005},null,{"$f":"+O87/U87","v":103808.47368421053},null,{"$f":"Q87/K87*100","v":9.650279519581229},null,5.7,9.6502795195812285E-2,0,null,-11,{"$f":"(K87*(1-(Y87/100))-M87)/AB87","v":126436.99999963425},11.753880471506728,5.6157277948864195]
[null,null,"  COLSTRIP 3                       ",null,"2035-06-30",null,"50-R1.5","*",-11,null,1043990.99,null,378123.11,null,780707,null,45212,null,4.33,null,17.3,4.3306887160012748E-2,-6.8871600127501376E-6,null,-11,45212,4.33,17.3]
[null,null,"  COLSTRIP 4                       ",null,"2035-06-30",null,"50-R1.5","*",-11,null,1165681.21,null,420604.1,null,873302,null,50848,null,4.3600000000000003,null,17.2,4.3620845531172285E-2,{"$f":"S89/100-V89","v":-2.0845531172285214E-5},null,-11,50848,4.3600000000000003,17.2]
[null,null,"  COLSTRIP 1-2                     ",null,"2022-06-30",null,"50-R1.5","*",0,null,6205596.7199999997,null,5331195.47,null,{"$f":"K90*(1-(I90/100))-M90","v":874401.25},null,{"$f":"+O90/U90","v":153403.72807017542},null,{"$f":"Q90/K90*100","v":2.4720221920926799},null,5.7,2.4720221920926797E-2,0,null,-10,{"$f":"(K90*(1-(Y90/100))-M90)/AB90","v":270436.99999918981},{"$f":"Z90/K90*100","v":4.357953186477606},5.527945222009115]
[null,null,"  COLSTRIP 1-4                     ",null,"2035-06-30",null,"50-R1.5","*",-9,null,251533.56,null,195027.13,null,79144,null,4975,null,1.98,null,15.9,1.9778672873711167E-2,2.1327126288831627E-5,null,-9,4975,1.98,15.9]
[null,null,"  COLSTRIP 3-4                     ",null,"2035-06-30",null,"50-R1.5","*",-10,null,4444375.42,null,2910937.53,null,1977875,null,121076,null,2.72,null,16.3,2.7242523090004848E-2,-4.2523090004846498E-5,null,-10,121076,2.72,16.3]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"50-R1.5","*",0,null,336377.91,null,138260.22,null,198118,null,8565,null,2.5499999999999998,null,23.1,2.5462433011727792E-2,3.756698827220642E-5,null,0,8565,2.5499999999999998,23.1]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"50-R1.5","*",0,null,6163,null,4823.62,null,1339,null,54,null,0.88,null,24.8,8.7619665747201043E-3,3.8033425279896185E-5,null,0,54,0.88,24.8]
[null,null,"  MINT FARM",null,"2047-06-30",null,"50-R1.5","*",0,null,152757,null,38798.85,null,113958,null,4168,null,2.73,null,27.3,2.7285165327939145E-2,1.4834672060856646E-5,null,0,4168,2.73,27.3]
[null,null,"  SUMAS",null,"2033-06-30",null,"50-R1.5","*",0,null,123691,null,109782.03,null,13909,null,874,null,0.71,null,15.9,7.0659951006944721E-3,3.4004899305527421E-5,null,0,874,0.71,15.9]
[null,null,"  FERNDALE",null,"2034-06-30",null,"50-R1.5","*",0,null,62866,null,43035.78,null,19830,null,1171,null,1.86,null,16.899999999999999,1.8626920752075844E-2,-2.6920752075842297E-5,null,0,1171,1.86,16.899999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K86:K97)","v":15815348.720000001},null,{"$f":"+SUBTOTAL(9,M86:M97)","v":10428152.539999997},null,{"$f":"+SUBTOTAL(9,O86:O97)","v":6097334.46},null,{"$f":"+SUBTOTAL(9,Q86:Q97)","v":594689.0456140351},null,{"$f":"Q99/K99*100","v":3.7602019161423526},null,{"$f":"ROUND(O99/Q99,1)","v":10.3},{"$f":"Q99/K99","v":3.7602019161423528E-2},0,null,null,753852,4.7665847484392367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"    TOTAL STEAM PRODUCTION PLANT ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K23:K99)","v":1277134227.6500003},null,{"$f":"SUBTOTAL(9,M23:M99)","v":770395690.3599999},null,{"$f":"SUBTOTAL(9,O23:O99)","v":589398355.22999978},null,{"$f":"SUBTOTAL(9,Q23:Q99)","v":50534720.917543858},null,{"$f":"ROUND(Q101/K101*100,2)","v":3.96},null,null,3.9568840787025668E-2,3.1159212974328498E-5,null,null,56840731,4.4400000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"HYDROELECTRIC PRODUCTION PLANT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[330.1,null,"EASEMENTS",null,"2049-06-30",null,"SQUARE","*",0,null,32898.730000000003,null,11389.88,null,21509,null,657,null,2,null,32.700000000000003,{"$f":"Q106/K106","v":1.9970375756146207E-2},2.9624243853793725E-5,null,null,657,2]
[331,null,"STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"   LOWER BAKER              ",null,"2058-10-31",null,"75-S1","*",-5,null,35273454.280000001,null,6306965.7300000004,null,30730161,null,776755,null,2.2000000000000002,null,39.6,{"$f":"Q108/K108","v":2.2020950764677985E-2},-2.0950764677982875E-5,null,null,776755,2.2000000000000002]
[null,null,"   UPPER BAKER              ",null,"2058-10-31",null,"75-S1","*",-7,null,15612653.91,null,6565230.3499999996,null,10140309,null,260751,null,1.67,null,38.9,1.6701260496973382E-2,-1.2604969733820415E-6,null,null,260751,1.67]
[null,null,"   SNOQUALMIE #1            ",null,"2044-06-30",null,"75-S1","*",-2,null,58654809.259999998,null,5540003.0700000003,null,54287902,null,2009010,null,3.43,null,27,3.4251411356477746E-2,4.8588643522258501E-5,null,null,2009010,3.43]
[null,null,"   SNOQUALMIE #2            ",null,"2044-06-30",null,"75-S1","*",-2,null,54612246.020000003,null,5903871.9000000004,null,49800619,null,1834277,null,3.36,null,27.1,3.3587283689600574E-2,1.2716310399424335E-5,null,null,1834277,3.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K108:K111)","v":164153163.47},null,{"$f":"+SUBTOTAL(9,M108:M111)","v":24316071.049999997},null,{"$f":"+SUBTOTAL(9,O108:O111)","v":144958991},null,{"$f":"+SUBTOTAL(9,Q108:Q111)","v":4880793},null,{"$f":"Q113/K113*100","v":2.9733164422944518},null,{"$f":"ROUND(O113/Q113,1)","v":29.7},{"$f":"Q113/K113","v":2.9733164422944519E-2},0,null,null,4880793,2.9733164422944518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[332,null,"RESERVOIRS, DAMS AND WATERWAYS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER              ",null,"2058-10-31",null,"90-R1.5","*",-9,null,115624469.95999999,null,22402337.16,null,103628335,null,2636328,null,2.2799999999999998,null,39.299999999999997,{"$f":"Q116/K116","v":2.2800779116324003E-2},-7.7911632400534669E-7,null,null,2636328,2.2799999999999998]
[null,null,"  UPPER BAKER              ",null,"2058-10-31",null,"90-R1.5","*",-12,null,119603565.13,null,59809737.759999998,null,74146255,null,1900806,null,1.59,null,39,1.5892553018247976E-2,7.4469817520246562E-6,null,null,1900806,1.59]
[null,null,"  SNOQUALMIE #1            ",null,"2044-06-30",null,"90-R1.5","*",-4,null,53492873.450000003,null,4795759.13,null,50836829,null,1899379,null,3.55,null,26.8,3.5507140998423968E-2,-7.140998423971201E-6,null,null,1899379,3.55]
[null,null,"  SNOQUALMIE #2            ",null,"2044-06-30",null,"90-R1.5","*",-4,null,60540016.920000002,null,4528235,null,58433383,null,2184265,null,3.61,null,26.8,3.6079689288596915E-2,2.0310711403084825E-5,null,null,2184265,3.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL RESERVOIRS, DAMS AND WATERWAYS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K116:K119)","v":349260925.45999998},null,{"$f":"+SUBTOTAL(9,M116:M119)","v":91536069.049999997},null,{"$f":"+SUBTOTAL(9,O116:O119)","v":287044802},null,{"$f":"+SUBTOTAL(9,Q116:Q119)","v":8620778},null,{"$f":"Q121/K121*100","v":2.4682915756023549},null,{"$f":"ROUND(O121/Q121,1)","v":33.299999999999997},{"$f":"Q121/K121","v":2.4682915756023549E-2},0,null,null,8620778,2.4682915756023549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[333,null,"WATER WHEELS, TURBINES AND GENERATORS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER                      ",null,"2058-10-31",null,"75-S1","*",-6,null,41634914.700000003,null,9000675.2200000007,null,35132334,null,893215,null,2.15,null,39.299999999999997,{"$f":"Q124/K124","v":2.1453508586148248E-2},4.6491413851750679E-5,null,null,893215,2.15]
[null,null,"  UPPER BAKER                      ",null,"2058-10-31",null,"75-S1","*",-9,null,13128270.76,null,9227177.9600000009,null,5082637,null,126284,null,0.96,null,40.200000000000003,9.6192409730586643E-3,-1.9240973058665123E-5,null,null,126284,0.96]
[null,null,"  SNOQUALMIE #1                    ",null,"2044-06-30",null,"75-S1","*",-2,null,36614585.439999998,null,3022250.83,null,34324626,null,1266049,null,3.46,null,27.1,3.4577723188336067E-2,2.2276811663932139E-5,null,null,1266049,3.46]
[null,null,"  SNOQUALMIE #2                    ",null,"2044-06-30",null,"75-S1","*",-2,null,35031623.57,null,2768921.16,null,32963335,null,1222346,null,3.49,null,27,3.4892644857224923E-2,7.3551427750770393E-6,null,null,1222346,3.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL WATER WHEELS, TURBINES AND GENERATORS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K124:K127)","v":126409394.47},null,{"$f":"+SUBTOTAL(9,M124:M127)","v":24019025.169999998},null,{"$f":"+SUBTOTAL(9,O124:O127)","v":107502932},null,{"$f":"+SUBTOTAL(9,Q124:Q127)","v":3507894},null,1.82,null,26.2,{"$f":"Q129/K129","v":2.7750263457139712E-2},-9.5502634571397113E-3,null,null,3507894,1.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[334,null,"ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER               ",null,"2058-10-31",null,"60-R2.5","*",-3,null,15578198.470000001,null,2648683.04,null,13396861,null,343909,null,2.21,null,39,{"$f":"Q132/K132","v":2.2076301098762414E-2},2.3698901237583642E-5,null,null,343909,2.21]
[null,null,"  UPPER BAKER                      ",null,"2058-10-31",null,"60-R2.5","*",-4,null,2738077.7,null,1380697.6,null,1466903,null,38385,null,1.4,null,38.200000000000003,1.4018959359699689E-2,-1.8959359699690856E-5,null,null,38385,1.4]
[null,null,"  SNOQUALMIE #1             ",null,"2044-06-30",null,"60-R2.5","*",-1,null,16156295.24,null,1231152.81,null,15086705,null,561261,null,3.47,null,26.9,3.4739461718328937E-2,-3.946171832893558E-5,null,null,561261,3.47]
[null,null,"  SNOQUALMIE #2             ",null,"2044-06-30",null,"60-R2.5","*",-1,null,11055386.449999999,null,725092.46,null,10440848,null,388424,null,3.51,null,26.9,3.5134366560293333E-2,-3.4366560293333515E-5,null,null,388424,3.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K132:K135)","v":45527957.859999999},null,{"$f":"+SUBTOTAL(9,M132:M135)","v":5985625.9100000001},null,{"$f":"+SUBTOTAL(9,O132:O135)","v":40391317},null,{"$f":"+SUBTOTAL(9,Q132:Q135)","v":1331979},null,{"$f":"Q137/K137*100","v":2.9256286963186011},null,{"$f":"ROUND(O137/Q137,1)","v":30.3},{"$f":"Q137/K137","v":2.925628696318601E-2},0,null,null,1331979,2.9256286963186011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[335,null,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER                      ",null,"2058-10-31",null,"45-S1","*",-4,null,8012780.46,null,1065748.8899999999,null,7267543,null,216627,null,2.7,null,33.5,{"$f":"Q140/K140","v":2.703518473785815E-2},-3.5184737858146714E-5,null,null,216627,2.7]
[null,null,"  UPPER BAKER                      ",null,"2058-10-31",null,"45-S1","*",-4,null,1115022.1000000001,null,447518.47,null,712105,null,22020,null,1.97,null,32.299999999999997,1.9748487496346483E-2,-4.8487496346484582E-5,null,null,22020,1.97]
[null,null,"  SNOQUALMIE #1                    ",null,"2044-06-30",null,"45-S1","*",-1,null,1548648.53,null,129676.29,null,1434459,null,56004,null,3.62,null,25.6,3.6163144131870904E-2,3.685586812909869E-5,null,null,56004,3.62]
[null,null,"  SNOQUALMIE #2                    ",null,"2044-06-30",null,"45-S1","*",-2,null,1592310.85,null,173198.84,null,1450958,null,56628,null,3.56,null,25.6,3.5563407735367751E-2,3.6592264632248628E-5,null,null,56628,3.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K140:K143)","v":12268761.939999999},null,{"$f":"+SUBTOTAL(9,M140:M143)","v":1816142.49},null,{"$f":"+SUBTOTAL(9,O140:O143)","v":10865065},null,{"$f":"+SUBTOTAL(9,Q140:Q143)","v":351279},null,{"$f":"Q145/K145*100","v":2.8631984361414711},null,{"$f":"ROUND(O145/Q145,1)","v":30.9},{"$f":"Q145/K145","v":2.863198436141471E-2},0,null,null,351279,2.8631984361414711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[335.1,null,"MISCELLANEOUS TOOLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER      ",null,"2058-10-31",null,"18-S4","*",0,null,846482.91,null,637395.13,null,209088,null,15022,null,1.77,null,13.9,{"$f":"Q148/K148","v":1.7746371276414784E-2},-4.6371276414783336E-5,null,null,15022,1.77]
[null,null,"  UPPER BAKER      ",null,"2058-10-31",null,"18-S4","*",0,null,597432.9,null,140377.26,null,457056,null,61911,null,10.36,null,7.4,0.10362837399815109,-2.8373998151087765E-5,null,null,61911,10.36]
[null,null,"  SNOQUALMIE #1    ",null,"2044-06-30",null,"18-S4","*",0,null,674571.58,null,542234.84,null,132337,null,8883,null,1.32,null,14.9,1.3168357907992508E-2,3.1642092007492031E-5,null,null,8883,1.32]
[null,null,"  SNOQUALMIE #2    ",null,"2044-06-30",null,"18-S4","*",0,null,80300.259999999995,null,77265.070000000007,null,3035,null,206,null,0.26,null,14.7,2.5653715193450183E-3,3.4628480654981617E-5,null,null,206,0.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS TOOLS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K148:K151)","v":2198787.65},null,{"$f":"+SUBTOTAL(9,M148:M151)","v":1397272.3},null,{"$f":"+SUBTOTAL(9,O148:O151)","v":801516},null,{"$f":"+SUBTOTAL(9,Q148:Q151)","v":86022},null,{"$f":"Q153/K153*100","v":3.9122468238349439},null,{"$f":"ROUND(O153/Q153,1)","v":9.3000000000000007},{"$f":"Q153/K153","v":3.9122468238349438E-2},{"$f":"S153/100-V153","v":0},null,null,86022,3.9122468238349439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[336,null,"ROADS, RAILROADS AND BRIDGES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER BAKER              ",null,"2058-10-31",null,"75-S0.5","*",-1,null,1588315.74,null,188571.47,null,1415627,null,36505,null,2.2999999999999998,null,38.799999999999997,{"$f":"Q156/K156","v":2.2983465491565297E-2},1.6534508434702666E-5,null,null,36505,2.2999999999999998]
[null,null,"  UPPER BAKER                      ",null,"2058-10-31",null,"75-S0.5","*",-2,null,2648181.67,null,245575.23,null,2455570,null,66943,null,2.5299999999999998,null,36.700000000000003,2.5278854830227716E-2,2.1145169772283229E-5,null,null,66943,2.5299999999999998]
[null,null,"  SNOQUALMIE #1",null,"2044-06-30",null,"75-S0.5","*",0,null,637500.65,null,60851.95,null,576649,null,21557,null,3.38,null,26.7,3.3814867482880213E-2,-1.486748288021672E-5,null,null,21557,3.38]
[null,null,"  SNOQUALMIE #2                    ",null,"2044-06-30",null,"75-S0.5","*",0,null,157935.07,null,15049.7,null,142885,null,5341,null,3.38,null,26.8,3.3817694828640651E-2,-1.7694828640654747E-5,null,null,5341,3.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL ROADS, RAILROADS AND BRIDGES",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K156:K159)","v":5031933.1300000008},null,{"$f":"+SUBTOTAL(9,M156:M159)","v":510048.35000000003},null,{"$f":"+SUBTOTAL(9,O156:O159)","v":4590731},null,{"$f":"+SUBTOTAL(9,Q156:Q159)","v":130346},null,{"$f":"Q161/K161*100","v":2.5903762357827671},null,{"$f":"ROUND(O161/Q161,1)","v":35.200000000000003},{"$f":"Q161/K161","v":2.5903762357827671E-2},0,null,null,130346,2.5903762357827671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"    TOTAL HYDROELECTRIC PRODUCTION PLANT ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K105:K161)","v":704883822.71000016},null,{"$f":"SUBTOTAL(9,M105:M161)","v":149591644.19999993},null,{"$f":"SUBTOTAL(9,O105:O161)","v":596176863},null,{"$f":"SUBTOTAL(9,Q105:Q161)","v":18909748},null,{"$f":"ROUND(Q163/K163*100,2)","v":2.68},null,null,2.6826758383104155E-2,-2.6758383104154293E-5,null,null,18909748,2.68]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"OTHER PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[340.1,null,"EASEMENTS",null,"2030-06-30",null,"SQUARE","*",-5,null,221928.75,null,197424.65,null,35601,null,2589,null,1.17,null,13.8,{"$f":"Q172/K172","v":1.1665906287490918E-2},3.4093712509080179E-5,null,null,2589,1.17]
[341,null,"STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null,null,null,null,null,0,null,null," "]
[null,null,"  ENCOGEN                  ",null,"2033-06-30",null,"55-R4","*",-5,null,9238362.0500000007,null,5850367.3600000003,null,3849913,null,231822,null,2.5099999999999998,null,16.600000000000001,{"$f":"Q174/K174","v":2.5093409280273874E-2},6.590719726123212E-6,null,null,231822,2.5099999999999998]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"55-R4","*",-5,null,5774386.75,null,2475066.12,null,3588040,null,142439,null,2.4700000000000002,null,25.2,2.4667381345733382E-2,3.2618654266621666E-5,null,null,142439,2.4700000000000002]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"55-R4","*",-5,null,34450809.719999999,null,26661589.050000001,null,9511761,null,348886,null,1.01,null,27.3,1.0127076920269264E-2,-2.7076920269264448E-5,null,null,348886,1.01]
[null,null,"  MINT FARM",null,"2047-06-30",null,"55-R4","*",-5,null,11003157.439999999,null,2980385.99,null,8572929,null,284891,null,2.59,null,30.1,2.5891749850304787E-2,8.2501496952123998E-6,null,null,284891,2.59]
[null,null,"  SUMAS",null,"2033-06-30",null,"55-R4","*",-5,null,2897941.9,null,2321056.67,null,721782,null,43243,null,1.49,null,16.7,1.4921969277575924E-2,-2.1969277575924206E-5,null,null,43243,1.49]
[null,null,"  CRYSTAL MOUNTAIN         ",null,"2028-06-30",null,"55-R4","*",-5,null,811209.69,null,372742.74,null,479027,null,40935,null,5.05,null,11.7,5.0461675328360545E-2,3.8324671639451691E-5,null,null,40935,5.05]
[null,null,"  FREDONIA                 ",null,"2030-06-30",null,"55-R4","*",-5,null,5035526.76,null,4058710.98,null,1228592,null,90676,null,1.8,null,13.5,1.8007252135027876E-2,-7.2521350278735575E-6,null,null,90676,1.8]
[null,null,"  FREDERICKSON             ",null,"2030-06-30",null,"55-R4","*",-5,null,2735279.15,null,2532961.56,null,339082,null,24785,null,0.91,null,13.7,9.0612323791522346E-3,3.8767620847765874E-5,null,null,24785,0.91]
[null,null,"  WHITEHORN 2-3            ",null,"2038-06-30",null,"55-R4","*",-5,null,1010183.43,null,442590.24,null,618102,null,28546,null,2.83,null,21.7,2.8258234249595639E-2,4.1765750404362811E-5,null,null,28546,2.83]
[null,null,"  FERNDALE",null,"2034-06-30",null,"55-R4","*",-5,null,5927075,null,3829888.98,null,2393540,null,135152,null,2.2799999999999998,null,17.7,2.2802478456911714E-2,-2.4784569117169974E-6,null,null,135152,2.2799999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K174:K183)","v":78883931.890000001},null,{"$f":"+SUBTOTAL(9,M174:M183)","v":51525359.690000005},null,{"$f":"+SUBTOTAL(9,O174:O183)","v":31302768},null,{"$f":"+SUBTOTAL(9,Q174:Q183)","v":1371375},null,{"$f":"Q185/K185*100","v":1.7384719132818063},null,{"$f":"ROUND(O185/Q185,1)","v":22.8},{"$f":"Q185/K185","v":1.7384719132818062E-2},0,null,null,1371375,1.7384719132818063]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[341.01,null,"STRUCTURES AND IMPROVEMENTS - WIND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER SNAKE RIVER",null,"2037-06-30",null,"55-R4","*",-5,null,31416965.73,null,4583746.24,null,28404068,null,1373504,null,4.37,null,20.7,{"$f":"Q188/K188","v":4.37185440441323E-2},-1.8544044132297322E-5,null,null,1373504,4.37]
[null,null,"  HOPKINS RIDGE",null,"2030-06-30",null,"55-R4","*",-5,null,3413471.97,null,368034,null,3216112,null,234724,null,6.88,null,13.7,6.8764003941710991E-2,3.5996058289008981E-5,null,null,234724,6.88]
[null,null,"  WILD HORSE",null,"2031-06-30",null,"55-R4","*",-5,null,15120072.09,null,3203467.94,null,12672608,null,862193,null,5.7,null,14.7,5.702307468297263E-2,-2.3074682972627769E-5,null,null,862193,5.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS - WIND",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K188:K190)","v":49950509.790000007},null,{"$f":"+SUBTOTAL(9,M188:M190)","v":8155248.1799999997},null,{"$f":"+SUBTOTAL(9,O188:O190)","v":44292788},null,{"$f":"+SUBTOTAL(9,Q188:Q190)","v":2470421},null,{"$f":"Q192/K192*100","v":4.9457373115630805},null,{"$f":"ROUND(O192/Q192,1)","v":17.899999999999999},{"$f":"Q192/K192","v":4.9457373115630809E-2},0,null,null,2470421,4.9457373115630805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342,null,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null,null,null,null,null,0,null,null," "]
[null,null,"  ENCOGEN                            ",null,"2033-06-30",null,"45-R3","*",-5,null,8121641.0800000001,null,6540475.2699999996,null,1987248,null,125475,null,1.54,null,15.8,{"$f":"Q195/K195","v":1.5449463816985125E-2},-4.9463816985124975E-5,null,null,125475,1.54]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"45-R3","*",-5,null,1804662.8,null,697151.93,null,1197744,null,50752,null,2.81,null,23.6,2.8122705249978001E-2,-2.2705249978001441E-5,null,null,50752,2.81]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"45-R3","*",-5,null,1887875,null,1477641,null,504628,null,19635,null,1.04,null,25.7,1.0400582665695558E-2,-5.8266569555841252E-7,null,null,19635,1.04]
[null,null,"  MINT FARM",null,"2047-06-30",null,"45-R3","*",-5,null,1457862,null,419774.87,null,1110980,null,39466,null,2.71,null,28.2,2.707114939548462E-2,2.885060451537913E-5,null,null,39466,2.71]
[null,null,"  SUMAS",null,"2033-06-30",null,"45-R3","*",-5,null,3889943.37,null,3452527.24,null,631913,null,38673,null,0.99,null,16.3,9.9417899752098447E-3,-4.1789975209845578E-5,null,null,38673,0.99]
[null,null,"  CRYSTAL MOUNTAIN                   ",null,"2028-06-30",null,"45-R3","*",-5,null,476309.45,null,67263.19,null,432862,null,37348,null,7.84,null,11.6,7.8411209351399599E-2,-1.1209351399601997E-5,null,null,37348,7.84]
[null,null,"  FREDONIA                           ",null,"2030-06-30",null,"45-R3","*",-5,null,3739991.62,null,2415322.15,null,1511669,null,122288,null,3.27,null,12.4,3.2697399466365649E-2,2.6005336343504215E-6,null,null,122288,3.27]
[null,null,"  FREDERICKSON                       ",null,"2030-06-30",null,"45-R3","*",-5,null,3702107.48,null,3642779,null,244434,null,20693,null,0.56000000000000005,null,11.8,5.5895189731228444E-3,1.0481026877156435E-5,null,null,20693,0.56000000000000005]
[null,null,"  WHITEHORN 2-3                      ",null,"2038-06-30",null,"45-R3","*",-5,null,134194.70000000001,null,138223,null,2681,null,134,null,0.1,null,20,9.9854912302795853E-4,1.4508769720414892E-6,null,null,134,0.1]
[null,null,"  FERNDALE",null,"2034-06-30",null,"45-R3","*",-5,null,418443,null,286449.33,null,152916,null,8763,null,2.09,null,17.5,2.0941920404929704E-2,-4.1920404929705196E-5,null,null,8763,2.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K195:K204)","v":25633030.5},null,{"$f":"+SUBTOTAL(9,M195:M204)","v":19137606.979999997},null,{"$f":"+SUBTOTAL(9,O195:O204)","v":7777075},null,{"$f":"+SUBTOTAL(9,Q195:Q204)","v":463227},null,{"$f":"Q206/K206*100","v":1.8071487879671504},null,{"$f":"ROUND(O206/Q206,1)","v":16.8},{"$f":"Q206/K206","v":1.8071487879671503E-2},0,null,null,463227,1.8071487879671504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[344,null,"GENERATORS        ",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null," ",null," ",null,null,null,null," "," "]
[null,null,"  CRYSTAL MOUNTAIN",null,"2028-06-30",null,"60-R3","*",-5,null,575842.91,null,405828.63,null,198806,null,17279,null,3,null,11.5,{"$f":"Q209/K209","v":3.0006447418098797E-2},-6.4474180987983409E-6,null,null,17279,3]
[null,null,"  FREDONIA        ",null,"2030-06-30",null,"60-R3","*",-5,null,99010602.659999996,null,66636896.340000004,null,37324236,null,2738639,null,2.77,null,13.6,2.7660057876876275E-2,3.9942123123724166E-5,null,null,2738639,2.77]
[null,null,"  FREDERICKSON    ",null,"2030-06-30",null,"60-R3","*",-5,null,30004024.960000001,null,24750966,null,6753260,null,506008,null,1.69,null,13.3,1.6864670679170104E-2,3.5329320829894512E-5,null,null,506008,1.69]
[null,null,"  WHITEHORN 2-3   ",null,"2038-06-30",null,"60-R3","*",-5,null,33087674.329999998,null,30119678,null,4622380,null,216097,null,0.65,null,21.4,6.531042280117849E-3,-3.104228011784841E-5,null,null,216097,0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL GENERATORS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K209:K212)","v":162678144.86000001},null,{"$f":"+SUBTOTAL(9,M209:M212)","v":121913368.97},null,{"$f":"+SUBTOTAL(9,O209:O212)","v":48898682},null,{"$f":"+SUBTOTAL(9,Q209:Q212)","v":3478023},null,{"$f":"Q214/K214*100","v":2.1379780320172506},null,{"$f":"ROUND(O214/Q214,1)","v":14.1},{"$f":"Q214/K214","v":2.1379780320172504E-2},0,null,null,3478023,2.1379780320172506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[344.01,null,"GENERATORS - WIND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER SNAKE RIVER",null,"2037-06-30",null,"40-R2.5","*",-5,null,583581424.75999999,null,112902902.83,null,499857593,null,25258090,null,4.33,null,19.8,{"$f":"Q217/K217","v":4.3281175391056151E-2},1.8824608943847354E-5,null,null,25258090,4.33]
[null,null,"  HOPKINS RIDGE",null,"2030-06-30",null,"40-R2.5","*",-5,null,153525782.00999999,null,62513564,null,98688507,null,7495174,null,4.88,null,13.2,4.8820295209516001E-2,-2.0295209516005275E-5,null,null,7495174,4.88]
[null,null,"  WILD HORSE",null,"2031-06-30",null,"40-R2.5","*",-5,null,372345403.38,null,136231904.43000001,null,254730769,null,18030523,null,4.84,null,14.1,4.8424185813296612E-2,-2.4185813296613567E-5,null,null,18030523,4.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL GENERATORS - WIND",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K217:K219)","v":1109452610.1500001},null,{"$f":"+SUBTOTAL(9,M217:M219)","v":311648371.25999999},null,{"$f":"+SUBTOTAL(9,O217:O219)","v":853276869},null,{"$f":"+SUBTOTAL(9,Q217:Q219)","v":50783787},null,{"$f":"Q221/K221*100","v":4.5773732501412505},null,{"$f":"ROUND(O221/Q221,1)","v":16.8},{"$f":"Q221/K221","v":4.5773732501412506E-2},{"$f":"S221/100-V221","v":0},null,null,50783787,4.5773732501412505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[344.2,null,"GENERATORS - COMBINED CYCLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  ENCOGEN          ",null,"2033-06-30",null,"12-L0.5","*",20,null,74375981.069999993,null,56434886.100000001,null,3065899,null,540356,null,0.73,null,5.7,{"$f":"Q224/K224","v":7.2651949221541889E-3},3.4805077845811126E-5,null,null,540356,0.73]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"12-L0.5","*",20,null,26006934.52,null,1397214.18,null,19408333,null,2999348,null,11.53,null,6.5,0.11532877885678623,-2.8778856786232376E-5,null,null,2999348,11.53]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"12-L0.5","*",20,null,83514274.030000001,null,8066153.1100000003,null,58745266,null,7147793,null,8.56,null,8.1999999999999993,8.5587680465645549E-2,1.2319534354460204E-5,null,null,7147793,8.56]
[null,null,"  MINT FARM",null,"2047-06-30",null,"12-L0.5","*",20,null,32380061.68,null,2715653.77,null,23188396,null,2902863,null,8.9600000000000009,null,8,8.9649705695063392E-2,-4.9705695063378963E-5,null,null,2902863,8.9600000000000009]
[null,null,"  SUMAS",null,"2033-06-30",null,"12-L0.5","*",20,null,27973570.460000001,null,20284083.969999999,null,2094772,null,267769,null,0.96,null,7.8,9.5722139003631499E-3,2.7786099636849249E-5,null,null,267769,0.96]
[null,null,"  FERNDALE",null,"2034-06-30",null,"12-L0.5","*",20,null,53610403.710000001,null,35341321.460000001,null,7547002,null,854758,null,1.59,null,8.8000000000000007,1.5943882919138719E-2,-4.3882919138718557E-5,null,null,854758,1.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL GENERATORS - COMBINED CYCLE",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K224:K229)","v":297861225.47000003},null,{"$f":"+SUBTOTAL(9,M224:M229)","v":124239312.59},null,{"$f":"+SUBTOTAL(9,O224:O229)","v":114049668},null,{"$f":"+SUBTOTAL(9,Q224:Q229)","v":14712887},null,{"$f":"Q231/K231*100","v":4.9395106653389673},null,{"$f":"ROUND(O231/Q231,1)","v":7.8},{"$f":"Q231/K231","v":4.939510665338967E-2},0,null,null,14712887,4.9395106653389673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[345,null,"ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null," ",null," ",null,null,null,null," "," "]
[null,null,"  ENCOGEN                   ",null,"2033-06-30",null,"45-S1.5","*",-5,null,2021517.63,null,1613489.89,null,509104,null,33297,null,1.65,null,15.3,{"$f":"Q234/K234","v":1.6471288454704202E-2},2.8711545295798807E-5,null,null,33297,1.65]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"45-S1.5","*",-5,null,296766.71999999997,null,111118.95,null,200486,null,8875,null,2.99,null,22.6,2.9905644406488709E-2,-5.6444064887063716E-6,null,null,8875,2.99]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"45-S1.5","*",-5,null,9468135,null,7420970.2599999998,null,2520571,null,101965,null,1.08,null,24.7,1.076928032817445E-2,3.0719671825550285E-5,null,null,101965,1.08]
[null,null,"  MINT FARM",null,"2047-06-30",null,"45-S1.5","*",-5,null,2823972,null,810921.32,null,2154249,null,79787,null,2.83,null,27,2.8253467102365037E-2,4.6532897634964793E-5,null,null,79787,2.83]
[null,null,"  SUMAS",null,"2033-06-30",null,"45-S1.5","*",-5,null,4392925.1399999997,null,3714712.25,null,897859,null,55659,null,1.27,null,16.100000000000001,1.267014534192586E-2,2.9854658074139617E-5,null,null,55659,1.27]
[null,null,"  CRYSTAL MOUNTAIN          ",null,"2028-06-30",null,"45-S1.5","*",-5,null,406679.71,null,188926.64,null,238087,null,20822,null,5.12,null,11.4,5.1199997167303966E-2,2.8326960360702813E-9,null,null,20822,5.12]
[null,null,"  FREDONIA                  ",null,"2030-06-30",null,"45-S1.5","*",-5,null,7187907.9199999999,null,3377314.53,null,4169989,null,309159,null,4.3,null,13.5,4.30109850377716E-2,-1.0985037771603368E-5,null,null,309159,4.3]
[null,null,"  FREDERICKSON              ",null,"2030-06-30",null,"45-S1.5","*",-5,null,2438637.16,null,1763154.56,null,797414,null,59300,null,2.4300000000000002,null,13.4,2.4316860651791262E-2,-1.6860651791260339E-5,null,null,59300,2.4300000000000002]
[null,null,"  WHITEHORN 2-3             ",null,"2038-06-30",null,"45-S1.5","*",-5,null,201938.39,null,172084.92,null,39950,null,2007,null,0.99,null,19.899999999999999,9.9386748601887932E-3,-3.8674860188794152E-5,null,null,2007,0.99]
[null,null,"  FERNDALE",null,"2034-06-30",null,"45-S1.5","*",-5,null,3521060.99,null,2410379.06,null,1286735,null,74292,null,2.11,null,17.3,2.1099322110861816E-2,6.7788913818075947E-7,null,null,74292,2.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K234:K243)","v":32759540.659999996},null,{"$f":"+SUBTOTAL(9,M234:M243)","v":21583072.379999999},null,{"$f":"+SUBTOTAL(9,O234:O243)","v":12814444},null,{"$f":"+SUBTOTAL(9,Q234:Q243)","v":745163},null,{"$f":"Q245/K245*100","v":2.2746442257350017},null,{"$f":"ROUND(O245/Q245,1)","v":17.2},{"$f":"Q245/K245","v":2.2746442257350018E-2},0,null,null,745163,2.2746442257350017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[345.01,null,"ACCESSORY ELECTRIC EQUIPMENT - WIND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER SNAKE RIVER",null,"2037-06-30",null,"45-S1.5","*",-5,null,68432625.079999998,null,13311770.689999999,null,58542486,null,2921282,null,4.2699999999999996,null,20,{"$f":"Q248/K248","v":4.2688439857230739E-2},1.1560142769255488E-5,null,null,2921282,4.2699999999999996]
[null,null,"  HOPKINS RIDGE",null,"2030-06-30",null,"45-S1.5","*",-5,null,13903072.539999999,null,5771432.5,null,8826794,null,665811,null,4.79,null,13.3,4.7889486161020928E-2,1.0513838979070433E-5,null,null,665811,4.79]
[null,null,"  WILD HORSE",null,"2031-06-30",null,"45-S1.5","*",-5,null,36997247.700000003,null,13607936.76,null,25239173,null,1772155,null,4.79,null,14.2,4.7899644167314639E-2,3.5583268535865908E-7,null,null,1772155,4.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL ACCESSORY ELECTRIC EQUIPMENT - WIND",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K248:K250)","v":119332945.32000001},null,{"$f":"+SUBTOTAL(9,M248:M250)","v":32691139.949999996},null,{"$f":"+SUBTOTAL(9,O248:O250)","v":92608453},null,{"$f":"+SUBTOTAL(9,Q248:Q250)","v":5359248},null,{"$f":"Q252/K252*100","v":4.491004546672996},null,{"$f":"ROUND(O252/Q252,1)","v":17.3},{"$f":"Q252/K252","v":4.4910045466729956E-2},0,null,null,5359248,4.491004546672996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null,null,null,null,null,0,null,null," "]
[null,null,"  ENCOGEN                          ",null,"2033-06-30",null,"45-S1.5","*",-5,null,792720.88,null,114830.56,null,717526,null,45000,null,5.68,null,15.9,{"$f":"Q255/K255","v":5.676651282353002E-2},3.3487176469976232E-5,null,null,45000,5.68]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"45-S1.5","*",-5,null,2134388,null,1670586.7,null,570521,null,23079,null,1.08,null,24.7,1.0812935604960298E-2,-1.2935604960297512E-5,null,null,23079,1.08]
[null,null,"  MINT FARM",null,"2047-06-30",null,"45-S1.5","*",-5,null,717365.05,null,200277.77,null,552956,null,20425,null,2.85,null,27.1,2.8472254119433334E-2,2.7745880566667352E-5,null,null,20425,2.85]
[null,null,"  SUMAS",null,"2033-06-30",null,"45-S1.5","*",-5,null,2005074.48,null,1775641.78,null,329686,null,20465,null,1.02,null,16.100000000000001,1.0206603397595484E-2,-6.6033975954834373E-6,null,null,20465,1.02]
[null,null,"  FREDONIA                         ",null,"2030-06-30",null,"45-S1.5","*",-5,null,353337.64,null,265750.21999999997,null,105254,null,7885,null,2.23,null,13.3,2.2315765736138384E-2,-1.5765736138383807E-5,null,null,7885,2.23]
[null,null,"  FREDERICKSON                     ",null,"2030-06-30",null,"45-S1.5","*",-5,null,156087.78,null,158502.48000000001,null,5390,null,421,null,0.27,null,12.8,2.6972002548822207E-3,2.7997451177794869E-6,null,null,421,0.27]
[null,null,"  WHITEHORN 2-3             ",null,"2038-06-30",null,"45-S1.5","*",-5,null,46462.34,null,28649.66,null,20136,null,1180,null,2.54,null,17.100000000000001,2.5396912854582874E-2,3.0871454171250978E-6,null,null,1180,2.54]
[null,null,"  FERNDALE",null,"2034-06-30",null,"45-S1.5","*",-5,null,665876,null,455832.41,null,243337,null,14049,null,2.11,null,17.3,2.1098522848097843E-2,1.4771519021537782E-6,null,null,14049,2.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K255:K262)","v":6871312.1699999999},null,{"$f":"+SUBTOTAL(9,M255:M262)","v":4670071.58},null,{"$f":"+SUBTOTAL(9,O255:O262)","v":2544806},null,{"$f":"+SUBTOTAL(9,Q255:Q262)","v":132504},null,{"$f":"Q264/K264*100","v":1.9283653066805726},null,{"$f":"ROUND(O264/Q264,1)","v":19.2},{"$f":"Q264/K264","v":1.9283653066805725E-2},0,null,null,132504,1.9283653066805726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346.01,null,"MISCELLANEOUS POWER PLANT EQUIPMENT - WIND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER SNAKE RIVER",null,"2037-06-30",null,"50-R2.5","*",-5,null,2820158.96,null,548420.67000000004,null,2412746,null,119799,null,4.25,null,20.100000000000001,{"$f":"Q267/K267","v":4.2479520374269969E-2},2.047962573003409E-5,null,null,119799,4.25]
[null,null,"  HOPKINS RIDGE",null,"2030-06-30",null,"50-R2.5","*",-5,null,479164.8,null,120444.56,null,382678,null,28324,null,5.91,null,13.5,5.9111186798362483E-2,-1.1186798362483596E-5,null,null,28324,5.91]
[null,null,"  WILD HORSE",null,"2031-06-30",null,"50-R2.5","*",-5,null,706082.18,null,166936.09,null,574450,null,39712,null,5.62,null,14.5,5.6242745001722036E-2,-4.2745001722035991E-5,null,null,39712,5.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS POWER PLANT EQUIPMENT - WIND",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K267:K269)","v":4005405.94},null,{"$f":"+SUBTOTAL(9,M267:M269)","v":835801.32},null,{"$f":"+SUBTOTAL(9,O267:O269)","v":3369874},null,{"$f":"+SUBTOTAL(9,Q267:Q269)","v":187835},null,{"$f":"Q271/K271*100","v":4.6895371608701417},null,{"$f":"ROUND(O271/Q271,1)","v":17.899999999999999},{"$f":"Q271/K271","v":4.6895371608701414E-2},0,null,null,187835,4.6895371608701417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346.1,null,"MISCELLANEOUS TOOLS",null,null,null,null,null,null,null," ",null," ",null," ",null," ",null,null,null,null,null,0,null,null," "]
[null,null,"  ENCOGEN          ",null,"2028-06-30",null,"15-L4","*",0,null,387249.85,null,108494.59,null,278755,null,35473,null,9.16,null,7.9,{"$f":"Q274/K274","v":9.1602359561921073E-2},-2.3595619210725616E-6,null,null,35473,9.16]
[null,null,"  FREDERICKSON 1/EPCOR",null,"2042-06-30",null,"15-L4","*",0,null,44161.55,null,12906.64,null,31255,null,3992,null,9.0399999999999991,null,7.8,9.0395377879626052E-2,4.6221203739427175E-6,null,null,3992,9.0399999999999991]
[null,null,"  GOLDENDALE",null,"2044-06-30",null,"15-L4","*",0,null,469809.97,null,36213.03,null,433597,null,46133,null,9.82,null,9.4,9.8195021276368408E-2,4.9787236316017891E-6,null,null,46133,9.82]
[null,null,"  MINT FARM",null,"2047-06-30",null,"15-L4","*",0,null,363626.33,null,61077.14,null,302549,null,33962,null,9.34,null,8.9,9.3398077086442002E-2,1.9229135579945655E-6,null,null,33962,9.34]
[null,null,"  SUMAS",null,"2033-06-30",null,"15-L4","*",0,null,310501.03000000003,null,29325.599999999999,null,281175,null,30586,null,9.85,null,9.1999999999999993,9.8505309306059302E-2,-5.3093060593117913E-6,null,null,30586,9.85]
[null,null,"  CRYSTAL MOUNTAIN          ",null,"2028-06-30",null,"15-L4","*",0,null,10249.280000000001,null,2694.32,null,7555,null,2041,null,19.91,null,3.7,0.19913593930500484,-3.593930500483955E-5,null,null,2041,19.91]
[null,null,"  FREDONIA                  ",null,"2030-06-30",null,"15-L4","*",0,null,500057.41,null,141521.12,null,358536,null,80315,null,16.059999999999999,null,4.5,0.16061155858084375,-1.1558580843756827E-5,null,null,80315,16.059999999999999]
[null,null,"  FREDERICKSON              ",null,"2030-06-30",null,"15-L4","*",0,null,313151.40000000002,null,63835.98,null,249315,null,38756,null,12.38,null,6.4,0.12376122220753283,3.877779246717894E-5,null,null,38756,12.38]
[null,null,"  WHITEHORN 2-3             ",null,"2038-06-30",null,"15-L4","*",0,null,252402.76,null,85234.65,null,167168,null,27048,null,10.72,null,6.2,0.10716206114386387,3.7938856136135457E-5,null,null,27048,10.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS TOOLS",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K274:K282)","v":2651209.58},null,{"$f":"+SUBTOTAL(9,M274:M282)","v":541303.07000000007},null,{"$f":"+SUBTOTAL(9,O274:O282)","v":2109905},null,{"$f":"+SUBTOTAL(9,Q274:Q282)","v":298306},null,{"$f":"Q284/K284*100","v":11.251694405841729},null,{"$f":"ROUND(O284/Q284,1)","v":7.1},{"$f":"Q284/K284","v":0.11251694405841729},0,null,null,298306,11.251694405841729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S285/100-V285","v":0}]
[346.11,null,"MISCELLANEOUS TOOLS - WIND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  LOWER SNAKE RIVER",null,"2037-06-30",null,"15-L4","*",0,null,124261.07,null,9773.49,null,114488,null,8911,null,7.17,null,12.8,{"$f":"Q287/K287","v":7.1711920716600944E-2},-1.1920716600943848E-5,null,null,8911,7.17]
[null,null,"  HOPKINS RIDGE",null,"2030-06-30",null,"15-L4","*",0,null,324714.64,null,95474.36,null,229240,null,32087,null,9.8800000000000008,null,7.1,9.8815994252676745E-2,-1.5994252676732046E-5,null,null,32087,9.8800000000000008]
[null,null,"  WILD HORSE",null,"2031-06-30",null,"15-L4","*",0,null,333519.96999999997,null,46845.66,null,286674,null,25531,null,7.66,null,11.2,7.6550138811777899E-2,4.9861188222102837E-5,null,null,25531,7.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS TOOLS - WIND",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K287:K289)","v":782495.67999999993},null,{"$f":"+SUBTOTAL(9,M287:M289)","v":152093.51},null,{"$f":"+SUBTOTAL(9,O287:O289)","v":630402},null,{"$f":"+SUBTOTAL(9,Q287:Q289)","v":66529},null,{"$f":"Q291/K291*100","v":8.5021555646160252},null,{"$f":"ROUND(O291/Q291,1)","v":9.5},{"$f":"Q291/K291","v":8.5021555646160249E-2},0,null,null,66529,8.5021555646160252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[348,null,"ENERGY STORAGE EQUIPMENT",null,"          ",null,"20-S3",null,0,null,4776731.5599999996,null,95635.37,null,4681096,null,238466,null,4.99,null,19.600000000000001,{"$f":"Q293/K293","v":4.992242017468531E-2},-2.2420174685310046E-5,null,null,238466,4.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"    TOTAL OTHER PRODUCTION PLANT ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K171:K293)","v":1895861022.3200006},null,{"$f":"SUBTOTAL(9,M171:M293)","v":697385809.49999988},null,{"$f":"SUBTOTAL(9,O171:O293)","v":1218392431},null,{"$f":"SUBTOTAL(9,Q171:Q293)","v":80310360},null,{"$f":"ROUND(Q295/K295*100,2)","v":4.24},null,null,{"$f":"Q295/K295","v":4.2360889883016166E-2},3.9110116983834264E-5,null,null,80310360,4.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TRANSMISSION PLANT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[350.1,null,"EASEMENTS",null,null,null,"75-R4",null,0,null,13037871.039999999,null,3769177.55,null,9268693,null,143445,null,1.1000000000000001,null,64.599999999999994,{"$f":"Q300/K300","v":1.100217969328833E-2},-2.1796932883292458E-6,null,null,143445,1.1000000000000001]
[350.16,null,"EASEMENTS - SUBTRANSMISSION",null,null,null,"75-R4",null,0,null,2478317.94,null,-34424.42,null,2512742,null,34956,null,1.41,null,71.900000000000006,1.410472782196783E-2,-4.7278219678301148E-6,null,null,34956,1.41]
[350.17,null,"EASEMENTS - HVD RECLASS",null,null,null,"75-R4",null,0,null,20438119.84,null,9201695.75,null,11236424,null,216465,null,1.06,null,51.9,1.0591238415989248E-2,8.7615840107524434E-6,null,null,216465,1.06]
[350.99,null,"EASEMENTS - GIF",null,null,null,"75-R4",null,0,null,172388.53,null,39558.92,null,132830,null,2066,null,1.2,null,64.3,1.1984556049059644E-2,1.5443950940356374E-5,null,null,2066,1.2]
[352,null,"STRUCTURES AND IMPROVEMENTS         ",null,null,null,"65-R4",null,-5,null,3818787.78,null,1232450.67,null,2777276,null,58188,null,1.52,null,47.7,1.5237296061526625E-2,-3.7296061526624971E-5,null,null,58188,1.52]
[352.6,null,"STRUCTURES AND IMPROVEMENTS - SUBTRANSMISSION",null,null,null,"65-R4",null,-5,null,1759633.82,null,68051.58,null,1779564,null,28096,null,1.6,null,63.3,1.5966958398196732E-2,3.3041601803267956E-5,null,null,28096,1.6]
[352.7,null,"STRUCTURES AND IMPROVEMENTS - HVD RECLASS",null,null,null,"65-R4",null,-5,null,2270219.17,null,1182926.1399999999,null,1200804,null,29883,null,1.32,null,40.200000000000003,1.3163046279800377E-2,3.6953720199623188E-5,null,null,29883,1.32]
[352.9,null,"STRUCTURES AND IMPROVEMENTS - GIF",null,null,null,"65-R4",null,-5,null,1956303.54,null,298137.78999999998,null,1755981,null,29470,null,1.51,null,59.6,1.5064124455860259E-2,3.5875544139741394E-5,null,null,29470,1.51]
[353,null,"STATION EQUIPMENT                   ",null,null,null,"45-R1.5",null,-10,null,157933119.28999999,null,45791173.810000002,null,127935257,null,3642533,null,2.31,null,35.1,2.3063769121861685E-2,3.6230878138313743E-5,null,null,3642533,2.31]
[353.6,null,"STATION EQUIPMENT - SUBTRANSMISSION",null,null,null,"45-R1.5",null,-10,null,108797057.09,null,6534012.4800000004,null,113142750,null,2669975,null,2.4500000000000002,null,42.4,2.4540875198410202E-2,-4.0875198410200708E-5,null,null,2669975,2.4500000000000002]
[353.7,null,"STATION EQUIPMENT - HVD RECLASS",null,null,null,"45-R1.5",null,-10,null,198771431.59999999,null,67306052.129999995,null,151342523,null,4951422,null,2.4900000000000002,null,30.6,2.4910128986564084E-2,-1.0128986564082038E-5,null,null,4951422,2.4900000000000002]
[353.8,null,"STATION EQUIPMENT - LIF",null,null,null,"45-R1.5",null,-10,null,405246.36,null,193972.31,null,251799,null,9978,null,2.46,null,25.2,2.4622059529418105E-2,-2.2059529418104462E-5,null,null,9978,2.46]
[353.9,null,"STATION EQUIPMENT - GIF  ",null,null,null,"45-R1.5",null,-10,null,129568728.68000001,null,38323241.859999999,null,104202360,null,2697721,null,2.08,null,38.6,2.0820772322792849E-2,-2.077232279285024E-5,null,null,2697721,2.08]
[354,null,"TOWERS AND FIXTURES                 ",null,null,null,"75-R4",null,-15,null,90563275.939999998,null,43514474.619999997,null,60633293,null,1136178,null,1.25,null,53.4,1.254568132840889E-2,-4.5681328408889166E-5,null,null,1136178,1.25]
[354.7,null,"TOWERS AND FIXTURES - HVD RECLASS",null,null,null,"75-R4",null,-15,null,1507252.65,null,896631.28,null,836709,null,16945,null,1.1200000000000001,null,49.4,1.1242308978524603E-2,-4.2308978524601207E-5,null,null,16945,1.1200000000000001]
[354.9,null,"TOWERS AND FIXTURES - GIF                 ",null,null,null,"75-R4",null,-15,null,133399.28,null,110351.05,null,43058,null,609,null,0.46,null,70.7,4.5652420312913234E-3,3.4757968708676486E-5,null,null,609,0.46]
[355,null,"POLES AND FIXTURES                  ",null,null,null,"43-R1",null,-40,null,85130847.549999997,null,27928205.609999999,null,91254981,null,2587052,null,3.04,null,35.299999999999997,3.0389125381143935E-2,1.0874618856064611E-5,null,null,2587052,3.04]
[355.6,null,"POLES AND FIXTURES - SUBTRANSMISSION ",null,null,null,"43-R1",null,-40,null,78708415.219999999,null,4825665.6500000004,null,105366116,null,2559412,null,3.25,null,41.2,3.251764112955545E-2,-1.7641129555448498E-5,null,null,2559412,3.25]
[355.7,null,"POLES AND FIXTURES - HVD RECLASS                  ",null,null,null,"43-R1",null,-40,null,170738423.63,null,47576642.549999997,null,191457151,null,5810001,null,3.4,null,33,3.4028667223674307E-2,-2.8667223674304354E-5,null,null,5810001,3.4]
[355.9,null,"POLES AND FIXTURES - GIF                  ",null,null,null,"43-R1",null,-40,null,8879281.0700000003,null,2097318.0099999998,null,10333675,null,274655,null,3.09,null,37.6,3.0932121399779047E-2,-3.2121399779049681E-5,null,null,274655,3.09]
[356,null,"OVERHEAD CONDUCTORS AND DEVICES     ",null,null,null,"60-R2.5",null,-10,null,127496954.51000001,null,69844695.090000004,null,70401955,null,1643066,null,1.29,null,42.8,1.2887099980659764E-2,1.2900019340235727E-5,null,null,1643066,1.29]
[356.6,null,"OVERHEAD CONDUCTORS AND DEVICES - SUBTRANSMISSION",null,null,null,"60-R2.5",null,-10,null,25127105.969999999,null,1384143.75,null,26255673,null,455609,null,1.81,null,57.6,1.8132171709068494E-2,-3.2171709068492399E-5,null,null,455609,1.81]
[356.7,null,"OVERHEAD CONDUCTORS AND DEVICES - HVD RECLASS    ",null,null,null,"60-R2.5",null,-10,null,132747968.58,null,70324577.640000001,null,75698188,null,1743446,null,1.31,null,43.4,1.313350417825279E-2,-3.3504178252789438E-5,null,null,1743446,1.31]
[356.9,null,"OVERHEAD CONDUCTORS AND DEVICES - GIF     ",null,null,null,"60-R2.5",null,-10,null,6269537.6799999997,null,1610719.94,null,5285772,null,100331,null,1.6,null,52.7,1.600293436628648E-2,-2.9343662864798892E-6,null,null,100331,1.6]
[357.7,null,"UNDERGROUND CONDUIT - HVD RECLASS",null,null,null,"55-R4",null,0,null,700574.85,null,375466.72,null,325108,null,17834,null,2.5499999999999998,null,18.2,2.5456237830975521E-2,4.3762169024477715E-5,null,null,17834,2.5499999999999998]
[357.9,null,"UNDERGROUND CONDUIT - GIF",null,null,null,"55-R4",null,0,null,510284.37,null,114485.82,null,395799,null,8839,null,1.73,null,44.8,1.7321714164986086E-2,-2.1714164986086359E-5,null,null,8839,1.73]
[358.7,null,"UNDERGROUND CONDUCTORS AND DEVICES - HVD RECLASS",null,null,null,"55-R4",null,0,null,2932873.15,null,2515857.46,null,417016,null,21673,null,0.74,null,19.2,7.3896820256273274E-3,1.0317974372672963E-5,null,null,21673,0.74]
[358.9,null,"UNDERGROUND CONDUCTORS AND DEVICES - GIF ",null,null,null,"55-R4",null,0,null,34023856.659999996,null,8177268.2800000003,null,25846588,null,527144,null,1.55,null,49,1.5493364119998031E-2,6.6358800019684916E-6,null,null,527144,1.55]
[359,null,"ROADS AND TRAILS                    ",null,null,null,"65-R4",null,0,null,1379629.34,null,397493.76000000001,null,982136,null,19310,null,1.4,null,50.9,1.3996513005442461E-2,3.4869945575374817E-6,null,null,19310,1.4]
[359.7,null,"ROADS AND TRAILS - HVD RECLASS                   ",null,null,null,"65-R4",null,0,null,568185.43000000005,null,279528.76,null,288657,null,9535,null,1.68,null,30.3,1.678149332340324E-2,1.8506676596759253E-5,null,null,9535,1.68]
[359.99,null,"ROADS AND TRAILS - GIF                  ",null,null,null,"65-R4",null,0,null,8020.92,null,3313.15,null,4708,null,117,null,1.46,null,40.200000000000003,1.4586855373199084E-2,1.3144626800916381E-5,null,null,117,1.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"    TOTAL TRANSMISSION PLANT ",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K300:K330)","v":1408833111.48},null,{"$f":"+SUBTOTAL(9,M300:M330)","v":455882865.70999986},null,{"$f":"+SUBTOTAL(9,O300:O330)","v":1193365586},null,{"$f":"+SUBTOTAL(9,Q300:Q330)","v":31445954},null,{"$f":"ROUND(Q332/K332*100,2)","v":2.23},null,null,{"$f":"Q332/K332","v":2.2320567101780819E-2},-2.0567101780818997E-5,null,null,31445954,2.23]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"DISTRIBUTION PLANT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[360.1,null,"EASEMENTS",null,null,null,"65-R4",null,0,null,6192997.7800000003,null,3154464.1,null,3038534,null,69962,null,1.1299999999999999,null,43.4,{"$f":"Q340/K340","v":1.1296952216895514E-2},3.0477831044848497E-6,null,null,69962,1.1299999999999999]
[361,null,"STRUCTURES AND IMPROVEMENTS          ",null,null,null,"60-R2",null,-10,null,7980826.7300000004,null,2327040.6800000002,null,6451869,null,140499,null,1.76,null,45.9,1.7604567139875744E-2,-4.5671398757433923E-6,null,null,140499,1.76]
[362,null,"STATION EQUIPMENT                   ",null,null,null,"52-S0",null,-15,null,434912648.51999998,null,125213289.48,null,374936256,null,8871422,null,2.04,null,42.3,2.0398169678875266E-2,1.8303211247357176E-6,null,null,8871422,2.04]
[363,null,"BATTERY STORAGE EQUIPMENT",null,null,null,"20-S3",null,0,null,1194182.8600000001,null,23908.84,null,1170274,null,59617,null,4.99,null,19.600000000000001,4.9922840125171446E-2,-2.2840125171445791E-5,null,null,59617,4.99]
[364,null,"POLES, TOWERS AND FIXTURES          ",null,null,null,"46-R1.5",null,-50,null,340904415.12,null,146427146.66,null,364929476,null,10713901,null,3.14,null,34.1,3.1427873986990325E-2,-2.787398699032051E-5,null,null,10713901,3.14]
[365,null,"OVERHEAD CONDUCTORS AND DEVICES     ",null,null,null,"38-R2.5",null,-25,null,409216186.50999999,null,120401104.94,null,391119128,null,15306553,null,3.74,null,25.6,3.7404563906774872E-2,-4.5639067748695639E-6,null,null,15306553,3.74]
[366,null,"UNDERGROUND CONDUIT                 ",null,null,null,"55-R3",null,-10,null,672272622.88,null,261027349.00999999,null,478472536,null,11912719,null,1.77,null,40.200000000000003,1.7720071581921921E-2,-2.0071581921920351E-5,null,null,11912719,1.77]
[367,null,"UNDERGROUND CONDUCTORS AND DEVICES  ",null,null,null,"38-R2.5",null,-40,null,844856752.28999996,null,341308279.60000002,null,841491174,null,33220993,null,3.93,null,25.3,3.9321450541708852E-2,-2.1450541708850634E-5,null,null,33220993,3.93]
[368,null,"LINE TRANSFORMERS                   ",null,null,null,"44-R2",null,-50,null,462673680.60000002,null,181111959.47999999,null,512898561,null,18805777,null,4.0599999999999996,null,27.3,4.0645875891648892E-2,-4.5875891648894385E-5,null,null,18805777,4.0599999999999996]
[369,null,"SERVICES                            ",null,null,null,"55-R3",null,-60,null,182057677.19,null,116569686.06999999,null,174722597,null,5727599,null,3.15,null,30.5,3.1460354149320122E-2,3.964585067987858E-5,null,null,5727599,3.15]
[370,null,"METERS",null,"          ",null,"20-L1",null,-10,null,140665913.55000001,null,34679835.299999997,null,120052670,null,11730432,null,8.34,"**",10.199999999999999,8.3392143156489656E-2,7.8568435103454348E-6,null,null,11730432,8.34]
[373,null,"STREET LIGHTING AND SIGNAL SYSTEMS  ",null,null,null,"31-S0.5",null,-15,null,53727968.479999997,null,18793323.43,null,42993840,null,2552518,null,4.75,null,16.8,4.7508180045001402E-2,-8.1800450014019033E-6,null,null,2552518,4.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S352/100-V352","v":0}]
[null,null,"    TOTAL DISTRIBUTION PLANT ",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K340:K351)","v":3556655872.5100002},null,{"$f":"+SUBTOTAL(9,M340:M351)","v":1351037387.5899999},null,{"$f":"+SUBTOTAL(9,O340:O351)","v":3312276915},null,{"$f":"+SUBTOTAL(9,Q340:Q351)","v":119111992},null,{"$f":"ROUND(Q353/K353*100,2)","v":3.35},null,null,{"$f":"Q353/K353","v":3.3489883831786173E-2},1.0116168213829269E-5,null,null,119111992,3.35]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"GENERAL PLANT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[390,null,"STRUCTURES AND IMPROVEMENTS      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  SKAGIT",null,"2057-06-30",null,"75-S1.5","*",-5,null,20916098.27,null,7596119,null,14365784,null,374164,null,1.79,null,38.4,{"$f":"Q365/K365","v":1.7888804841611601E-2},1.1195158388398185E-5,null,null,374164,1.79]
[null,null,"  OTHER STRUCTURES",null,null,null,"45-S1.5",null,-5,null,27691074.899999999,null,20042691.399999999,null,9032937,null,261922,null,0.95,null,34.5,{"$f":"Q366/K366","v":9.4587155228127318E-3},4.1284477187267937E-5,null,null,261922,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K365:K366)","v":48607173.170000002},null,{"$f":"SUBTOTAL(9,M365:M366)","v":27638810.399999999},null,{"$f":"SUBTOTAL(9,O365:O366)","v":23398721},null,{"$f":"SUBTOTAL(9,Q365:Q366)","v":636086},null,1.43,null,36.6,{"$f":"Q368/K368","v":1.308625781991757E-2},1.2137421800824302E-3,null,null,636086,1.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[391.1,null,"OFFICE FURNITURE AND EQUIPMENT   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,5896620.0700000003,null,5896620.0700000003,null,0,null,0,null,0,null,0,{"$f":"Q371/K371","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"20-SQ",null,0,null,4398911.17,null,2177000,null,2221911,null,219874,null,5,null,10.1,{"$f":"Q372/K372","v":4.9983732679012023E-2},1.6267320987979617E-5,null,null,219874,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL OFFICE FURNITURE AND EQUIPMENT",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K371:K372)","v":10295531.24},null,{"$f":"SUBTOTAL(9,M371:M372)","v":8073620.0700000003},null,{"$f":"SUBTOTAL(9,O371:O372)","v":2221911},null,{"$f":"SUBTOTAL(9,Q371:Q372)","v":219874},null,2.14,null,10.5,{"$f":"Q374/K374","v":2.1356255920602692E-2},4.3744079397309982E-5,null,null,219874,2.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[391.2,null,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS  ",null,null,null,"5-SQ",null,0,null,22169281.93,null,13532000,null,8637282,null,4433881,null,20,null,1.9,{"$f":"Q376/K376","v":0.20000111027502279},-1.1102750227809377E-6,null,null,4433881,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[392,null,"TRANSPORTATION EQUIPMENT       ",null,null,null,"12-L3",null,10,null,9188876.1099999994,null,5273637.58,null,2996351,null,482333,null,5.25,null,6.2,{"$f":"Q378/K378","v":5.2490967799107703E-2},9.0322008922949504E-6,null,null,482333,5.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[393,null,"STORES EQUIPMENT               ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,589595.93000000005,null,589595.93000000005,null,0,null,0,null,0,null,0,{"$f":"Q381/K381","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"20-SQ",null,0,null,170968.61,null,33600,null,137369,null,8552,null,5,null,16.100000000000001,5.0020878101541565E-2,-2.0878101541561833E-5,null,null,8552,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL STORES EQUIPMENT   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K381:K382)","v":760564.54},null,{"$f":"SUBTOTAL(9,M381:M382)","v":623195.93000000005},null,{"$f":"SUBTOTAL(9,O381:O382)","v":137369},null,{"$f":"SUBTOTAL(9,Q381:Q382)","v":8552},null,0.99,null,16.399999999999999,{"$f":"Q384/K384","v":1.1244279150852864E-2},-1.3442791508528652E-3,null,null,8552,0.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[394,null,"TOOLS, SHOP AND GARAGE EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,3661294.93,null,3661294.93,null,0,null,0,null,0,null,0,{"$f":"Q387/K387","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"20-SQ",null,0,null,8917577.8399999999,null,2134000,null,6783578,null,445520,null,5,null,15.2,4.9959754542495814E-2,4.0245457504188564E-5,null,null,445520,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL TOOLS, SHOP AND GARAGE EQUIPMENT   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K387:K388)","v":12578872.77},null,{"$f":"SUBTOTAL(9,M387:M388)","v":5795294.9299999997},null,{"$f":"SUBTOTAL(9,O387:O388)","v":6783578},null,{"$f":"SUBTOTAL(9,Q387:Q388)","v":445520},null,3.61,null,15.7,{"$f":"Q390/K390","v":3.54181179940498E-2},6.8188200595020038E-4,null,null,445520,3.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[395,null,"LABORATORY EQUIPMENT           ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,4155876.27,null,4155876.27,null,0,null,0,null,0,null,0,{"$f":"Q393/K393","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"20-SQ",null,0,null,7875250.46,null,3991000,null,3884250,null,393582,null,5,null,9.9,4.9977077173492208E-2,2.2922826507794369E-5,null,null,393582,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL LABORATORY EQUIPMENT   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K393:K394)","v":12031126.73},null,{"$f":"SUBTOTAL(9,M393:M394)","v":8146876.2699999996},null,{"$f":"SUBTOTAL(9,O393:O394)","v":3884250},null,{"$f":"SUBTOTAL(9,Q393:Q394)","v":393582},null,3.4,null,10.5,{"$f":"Q396/K396","v":3.2713644268960333E-2},1.2863557310396692E-3,null,null,393582,3.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[396,null,"POWER OPERATED EQUIPMENT       ",null,null,null,"14-L3",null,10,null,6082762.2400000002,null,2469390.7200000002,null,3005095,null,400413,null,6.58,null,7.5,{"$f":"Q398/K398","v":6.5827494845499657E-2},-2.7494845499659304E-5,null,null,400413,6.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[397,null,"COMMUNICATION EQUIPMENT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,12913083.02,null,12913083.02,null,0,null,0,null,0,null,0,{"$f":"Q401/K401","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"15-SQ",null,0,null,80874473,null,28500000,null,52374473,null,5396167,null,6.67,null,9.6999999999999993,6.6722746990883014E-2,-2.274699088301857E-5,null,null,5396167,6.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL COMMUNICATION EQUIPMENT   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K401:K402)","v":93787556.019999996},null,{"$f":"SUBTOTAL(9,M401:M402)","v":41413083.019999996},null,{"$f":"SUBTOTAL(9,O401:O402)","v":52374473},null,{"$f":"SUBTOTAL(9,Q401:Q402)","v":5396167},null,5.81,null,10.3,{"$f":"Q404/K404","v":5.7536065859838365E-2},5.6393414016163435E-4,null,null,5396167,5.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[398,null,"MISCELLANEOUS EQUIPMENT        ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,0,null,86544.16,null,86544.16,null,0,null,0,null,0,null,0,{"$f":"Q407/K407","v":0},0,null,null,0,0]
[null,null,"  AMORTIZED",null,null,null,"15-SQ",null,0,null,190785.64,null,67100,null,123686,null,12718,null,6.67,null,9.6999999999999993,6.6661201545357388E-2,3.8798454642607894E-5,null,null,12718,6.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"TOTAL MISCELLANEOUS EQUIPMENT   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K407:K408)","v":277329.80000000005},null,{"$f":"SUBTOTAL(9,M407:M408)","v":153644.16},null,{"$f":"SUBTOTAL(9,O407:O408)","v":123686},null,{"$f":"SUBTOTAL(9,Q407:Q408)","v":12718},null,4.47,null,10.3,{"$f":"Q410/K410","v":4.5858757335129501E-2},-1.1587573351295039E-3,null,null,12718,4.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"    TOTAL GENERAL PLANT ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K365:K410)","v":215779074.54999998},null,{"$f":"SUBTOTAL(9,M365:M410)","v":113119553.08},null,{"$f":"SUBTOTAL(9,O365:O410)","v":103562716},null,{"$f":"SUBTOTAL(9,Q365:Q410)","v":12429126},null,{"$f":"ROUND(Q412/K412*100,2)","v":5.76},null,null,{"$f":"Q412/K412","v":5.7601164644535276E-2},-1.1646445352772594E-6,null,null,12429126,5.76]
[]
[]
[]
[]
[]
[]
[]
[null,null,"UNRECOVERED RESERVE TO BE AMORTIZED"]
[]
[391.1,null,"OFFICE FURNITURE AND EQUIPMENT   ",null,null,null,null,null,null,null,null,null,-1913643.62,null,null,null,{"$f":"-M422/5","v":382728.72400000005},"***",null,null,null,null,null,null,null,382728.72400000005]
[391.2,null,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS  ",null,null,null,null,null,null,null,null,null,20333.170000005499,null,null,null,-4066.6340000010996,"***",null,null,null,null,null,null,null,-4066.6340000010996]
[393,null,"STORES EQUIPMENT               ",null,null,null,null,null,null,null,null,null,-384428.92,null,null,null,76885.784,"***",null,null,null,null,null,null,null,76885.784]
[394,null,"TOOLS, SHOP AND GARAGE EQUIPMENT",null,null,null,null,null,null,null,null,null,-798799.42000000097,null,null,null,159759.88400000019,"***",null,null,null,null,null,null,null,159759.88400000019]
[395,null,"LABORATORY EQUIPMENT           ",null,null,null,null,null,null,null,null,null,-3153918,null,null,null,630783.6,"***",null,null,null,null,null,null,null,630783.6]
[397,null,"COMMUNICATION EQUIPMENT        ",null,null,null,null,null,null,null,null,null,-7646068.8699999703,null,null,null,1529213.7739999942,"***",null,null,null,null,null,null,null,1529213.7739999942]
[398,null,"MISCELLANEOUS EQUIPMENT        ",null,null,null,null,null,null,null,null,null,-63957.3,null,null,null,12791.460000000001,"***",null,null,null,null,null,null,null,12791.460000000001]
[]
[null,null,"    TOTAL UNRECOVERED RESERVE TO BE AMORTIZED",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M422:M428)","v":-13940482.959999967},null,null,null,{"$f":"SUBTOTAL(9,Q422:Q428)","v":2788096.5919999932},null,null,null,null,null,null,null,null,2788096.5919999932]
[]
[]
[null,null,"    TOTAL DEPRECIABLE PLANT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K23:K432)","v":9059147131.2200031},null,{"$f":"+SUBTOTAL(9,M23:M432)","v":3523472467.4799991},null,{"$f":"+SUBTOTAL(9,O23:O432)","v":7013172866.2299995},null,{"$f":"+SUBTOTAL(9,Q23:Q432)","v":315529997.50954384},null,null,null,null,null,null,null,null,321836007.59199995]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"NONDEPRECIABLE PLANT AND ACCOUNTS NOT STUDIED"]
[]
[301,null,"ORGANIZATION",null,null,null,null,null,null,null,114201.76000000001]
[302,null,"FRANCHISES AND CONSENTS",null,null,null,null,null,null,null,55290806.07,null,10926342.67]
[303,null,"MISCELLANEOUS INTANGIBLES",null,null,null,null,null,null,null,64531940.289999999,null,23833178.779999997]
[310,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,3795192.79]
[317,null,"ARO",null,null,null,null,null,null,null,252964,null,71227.11]
[317.10000000000002,null,"ARO",null,null,null,null,null,null,null,35282326.100000001,null,2724423.6]
[330,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,6106994.79]
[337,null,"ARO",null,null,null,null,null,null,null,0]
[340,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,15794832.1]
[347,null,"ARO",null,null,null,null,null,null,null,35764902.990000002,null,3237153.8900000006]
[350,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,3261662.87]
[350.7,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,11102366.640000001]
[350.9,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,1908.0900000000001]
[359.9,null,"ARO",null,null,null,null,null,null,null,5387661.8399999999,null,84805.78]
[360,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,31113740.940000001,null,9.25]
[374,null,"ARO",null,null,null,null,null,null,null,2696909.52,null,315002.32]
[389,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,5316207.63]
[390.1,null,"STRUCTURES AND IMPROVEMENTS - LEASEHOLDS",null,null,null,null,null,null,null,184775.85,null,170844.11000000002]
[]
[null,null,"TOTAL NONDEPRECIABLE PLANT",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K447:K464)","v":275999394.27000004},null,{"$f":"SUBTOTAL(9,M447:M464)","v":41362987.509999998}]
[]
[]
[null,null,"    TOTAL ELECTRIC PLANT ",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K23:K468)","v":9335146525.4900074},null,{"$f":"+SUBTOTAL(9,M23:M468)","v":3564835454.9899998},null,{"$f":"+SUBTOTAL(9,O23:O468)","v":7013172866.2299995},null,{"$f":"+SUBTOTAL(9,Q23:Q468)","v":315529997.50954384},null,null,null,null,null,null,null,null,321836007.59199995]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null," "]
[null,"*  LIFE SPAN PROCEDURE USED.  CURVE SHOWN IS INTERIM SURVIVOR CURVE."]
[null,"** FOR NEW ADDITIONS FOR AMI METERS, THE RECOMMENDATION IS A 20-S2.5 SURVIVOR CURVE, (10) NET SALVAGE AND A 5.50% DEPRECIATION RATE."]
[null,"***  5-YEAR AMORTIZATION OF UNRECOVERED RESERVE RELATED TO AMORTIZATION ACCOUNTING."]
[]
[null,"NOTE: FOR NEW ASSETS FOR THE COMPANY'S EQUIPMENT LEASE PROGRAM, THE FOLLOWING ESTIMATES AND DEPRECIATION RATES ARE RECOMMENDED:"]
[]
[null,null,null,null,"LIFE",null,"NET SALVAGE",null,"RATE"]
[]
[null,null,"RESIDENTIAL HEAT PUMPS",null,"18-S3",null,0,null,5.56]
[null,null,"RESIDENTIAL WATER HEATERS",null,"15-L3",null,0,null,6.67]
[null,null,"COMMERCIAL WATER HEATERS",null,"10-L3",null,0,null,10]

{"sheet":"Common-Elec&Gas","index":6,"n_rows":95,"n_cols":21,"rows_kept":95,"cut":false,"hidden":false,"merged":[[5,0,5,1]]}
[null,null,null,null,"4 FACTOR","4 FACTOR",null,"CURRENT",null,null,"PROPOSED","4 FACTOR","4 FACTOR",null,null,"PROPOSED","4 FACTOR","4 FACTOR"]
["ACCOUNT",null,"ACQUISITION","DEPRECIATION","ALLOCATOR","ALLOCATOR","CURRENT","RATE","PROPOSED","Difft % ","DEPRECIATION","ALLOCATOR","ALLOCATOR","PROPOSED","Difft % ","DEPRECIATION","ALLOCATOR","ALLOCATOR","INCREASE","INCREASE"]
["NUMBER","DESCRIPTION","VALUE","EXPENSE","CURRENT ELEC","Current GAS","RATE","%","RATE","RATE","EXPENSE AMOUNT","PROPOSED ELEC","PROPOSED GAS","RATE","RATE","EXPENSE AMOUNT","PROPOSED ELEC","PROPOSED GAS","(DECREASE)","(DECREASE)"]
[null,null,null,null,null,null,null,null,"Per PSE",null,"Per PSE","Per PSE","Per PSE","Per Public Counsel",null,"Per Public Counsel","Per Public Counsel","Per Public Counsel","Electric","Gas"]
[null,null,null,null,0.67179999999999995,0.32819999999999999,null,null,null,null,null,0.67179999999999995,0.32819999999999999,null,null,null,{"$f":"E5","v":0.67179999999999995},{"$f":"F5","v":0.32819999999999999},"AMOUNT","AMOUNT"]
["COMMON PLANT"]
[]
[389.1,"LAND AND LAND RIGHTS - EASEMENTS",{"$f":"'Comm Study Rpt'!K17","v":14082567.58},281651.40000000002,{"$f":"D8*$E$5","v":189213.41052},{"$f":"D8*$F$5","v":92437.989480000004},2,{"$f":"G8*0.01","v":0.02},{"$f":"'Comm Study Rpt'!V17","v":1.6451616417522633E-2},{"$f":"I8/H8","v":0.8225808208761316},{"$f":"D8*J8","v":231681.03981291171},{"$f":"K8*L5","v":155643.32254631407},{"$f":"K8*M5","v":76037.717266597625},{"$f":"I8","v":1.6451616417522633E-2},{"$f":"N8/I8","v":1},{"$f":"K8*O8","v":231681.03981291171},{"$f":"P8*Q5","v":155643.32254631407},{"$f":"P8*R5","v":76037.717266597625},{"$f":"Q8-L8","v":0},{"$f":"R8-M8","v":0}]
[]
[390,"STRUCTURES AND IMPROVEMENTS                 "]
[null,"  EAST SIDE TELECOMMUNICATION OFFICE",{"$f":"'Comm Study Rpt'!K20","v":25949969.489999998},1338163.75,{"$f":"D11*$E$5","v":898978.40724999993},{"$f":"D11*$F$5","v":439185.34275000001},5.27,{"$f":"G11*0.01","v":5.2699999999999997E-2},{"$f":"'Comm Study Rpt'!V20","v":2.9479687839124316E-2},{"$f":"I11/H11","v":0.55938686601753929},{"$f":"D11*J11","v":748551.22633077798},{"$f":"K11*L5","v":502876.71384901664},{"$f":"K11*M5","v":245674.51248176134},{"$f":"I11","v":2.9479687839124316E-2},{"$f":"N11/I11","v":1},{"$f":"K11*O11","v":748551.22633077798},{"$f":"P11*Q5","v":502876.71384901664},{"$f":"P11*R5","v":245674.51248176134},{"$f":"Q11-L11","v":0},{"$f":"R11-M11","v":0}]
[null,"  FACTORIA",{"$f":"'Comm Study Rpt'!K21","v":18065002.23},952025.6399999999,{"$f":"D12*$E$5","v":639570.82495199994},{"$f":"D12*$F$5","v":312454.81504799996},5.27,5.2699999999999997E-2,{"$f":"'Comm Study Rpt'!V21","v":1.8751229348727291E-2},0.35581080358116307,338741.00799827103,{"$f":"K12*L5","v":227566.20917323846},{"$f":"K12*M5","v":111174.79882503254},{"$f":"I12","v":1.8751229348727291E-2},1,338741.00799827103,{"$f":"P12*Q5","v":227566.20917323846},{"$f":"P12*R5","v":111174.79882503254},0,0]
[null,"  OTHER STRUCTURES",{"$f":"'Comm Study Rpt'!K22","v":45026876.399999999},1846509.1400000001,1240484.8402519999,606024.29974799999,5.27,5.2699999999999997E-2,{"$f":"'Comm Study Rpt'!V22","v":1.2848748264492093E-2},0.24380926498087466,450196.036203867,{"$f":"K13*L5","v":302441.69712175784},{"$f":"K13*M5","v":147754.33908210916},{"$f":"I13","v":1.2848748264492093E-2},1,450196.036203867,{"$f":"P13*Q5","v":302441.69712175784},{"$f":"P13*R5","v":147754.33908210916},0,0]
[null,null,{"$f":"+SUBTOTAL(9,C11:C13)","v":89041848.120000005},{"$f":"+SUBTOTAL(9,D11:D13)","v":4136698.53},2779034.0724539999,1357664.4575459999,null,null,{"$f":"K14/C14","v":1.7267030087480578E-2},null,{"$f":"+SUBTOTAL(9,K11:K13)","v":1537488.2705329161},1032884.6201440128,504603.65038890304,null,null,{"$f":"SUBTOTAL(9,P11:P13)","v":1537488.2705329161},1032884.6201440128,{"$f":"+SUBTOTAL(9,R11:R13)","v":504603.65038890304},{"$f":"+SUBTOTAL(9,S11:S13)","v":0},0]
[]
[391.1,"OFFICE FURNITURE AND EQUIPMENT   ",{"$f":"'Comm Study Rpt'!K26","v":21112177.850000001},374011.60000000003,{"$f":"D16*$E$5","v":251260.99288000001},{"$f":"D16*$F$5","v":122750.60712000002},5,{"$f":"G16*0.01","v":0.05},{"$f":"'Comm Study Rpt'!V26","v":5.0049786786918335E-2},{"$f":"I16/H16","v":1.0009957357383665},{"$f":"D16*J16","v":374384.01671668369},{"$f":"K16*L5","v":251511.18243026809},{"$f":"K16*M5","v":122872.83428641559},{"$f":"I16","v":5.0049786786918335E-2},{"$f":"N16/I16","v":1},{"$f":"K16*O16","v":374384.01671668369},{"$f":"P16*Q5","v":251511.18243026809},{"$f":"P16*R5","v":122872.83428641559},{"$f":"Q16-L16","v":0},{"$f":"R16-M16","v":0}]
[null,null,null,495366.96,{"$f":"D17*$E$5","v":332787.523728},{"$f":"D17*$F$5","v":162579.43627199999},null,0.16438356000000001,{"$f":"I16","v":5.0049786786918335E-2},{"$f":"I17/H17","v":0.30446953933178189},{"$f":"D17*J17","v":150824.15011138524},{"$f":"K17*L5","v":101323.66404482861},{"$f":"K17*M5","v":49500.486066556638},{"$f":"I17","v":5.0049786786918335E-2},1,150824.15011138524,{"$f":"P17*Q5","v":101323.66404482861},{"$f":"P17*R5","v":49500.486066556638},0,0]
[null,null,null,{"$f":"+SUBTOTAL(9,D16:D17)","v":869378.56000000006},{"$f":"+SUBTOTAL(9,E16:E17)","v":584048.51660800003},285330.04339200002,null,null,null,null,{"$f":"+SUBTOTAL(9,K16:K17)","v":525208.1668280689},352834.84647509671,172373.32035297222,null,null,{"$f":"SUBTOTAL(9,P16:P17)","v":525208.1668280689},{"$f":"+SUBTOTAL(9,Q16:Q17)","v":352834.84647509671},{"$f":"+SUBTOTAL(9,R16:R17)","v":172373.32035297222},0,0]
[]
[]
[391.2,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS",{"$f":"'Comm Study Rpt'!K28","v":63265264.670000002},11802785.689999999,{"$f":"D21*$E$5","v":7929111.426541999},{"$f":"D21*$F$5","v":3873674.2634579996},20,{"$f":"G21*0.01","v":0.2},{"$f":"'Comm Study Rpt'!V28","v":0.20002679299626488},{"$f":"I21/H21","v":1.0001339649813243},{"$f":"D21*J21","v":11804366.849964535},{"$f":"K21*L5","v":7930173.6498061735},{"$f":"K21*M5","v":3874193.2001583604},{"$f":"I21","v":0.20002679299626488},{"$f":"N21/I21","v":1},{"$f":"K21*O21","v":11804366.849964535},{"$f":"P21*Q5","v":7930173.6498061735},{"$f":"P21*R5","v":3874193.2001583604},{"$f":"Q21-L21","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[392,"TRANSPORTATION EQUIPMENT                  ",{"$f":"'Comm Study Rpt'!K30","v":4200662.92},374440.27,{"$f":"D23*$E$5","v":251548.973386},{"$f":"D23*$F$5","v":122891.29661400001},9,{"$f":"G23*0.01","v":0.09},{"$f":"'Comm Study Rpt'!V30","v":1.4324167672087338E-2},{"$f":"I23/H23","v":0.15915741857874821},{"$f":"D23*J23","v":59594.946785129498},{"$f":"K23*L5","v":40035.885250249994},{"$f":"K23*M5","v":19559.0615348795},{"$f":"I23","v":1.4324167672087338E-2},{"$f":"N23/I23","v":1},{"$f":"K23*O23","v":59594.946785129498},{"$f":"P23*Q5","v":40035.885250249994},{"$f":"P23*R5","v":19559.0615348795},0,0]
[null,null,null,-353.22,{"$f":"D24*$E$5","v":-237.29319599999999},{"$f":"D24*$F$5","v":-115.926804},null,0.6,{"$f":"I23","v":1.4324167672087338E-2},{"$f":"I24/H24","v":2.3873612786812229E-2},{"$f":"D24*J24","v":-8.432637508557816},{"$f":"K24*L5","v":-5.6650458782491402},{"$f":"K24*M5","v":-2.7675916303086749},{"$f":"I24","v":1.4324167672087338E-2},1,-8.432637508557816,{"$f":"P24*Q5","v":-5.6650458782491402},{"$f":"P24*R5","v":-2.7675916303086749},0,0]
[null,null,null,{"$f":"+SUBTOTAL(9,D23:D24)","v":374087.05000000005},{"$f":"+SUBTOTAL(9,E23:E24)","v":251311.68018999998},{"$f":"+SUBTOTAL(9,F23:F24)","v":122775.36981},null,null,null,null,{"$f":"+SUBTOTAL(9,K23:K24)","v":59586.514147620939},{"$f":"+SUBTOTAL(9,L23:L24)","v":40030.220204371748},{"$f":"+SUBTOTAL(9,M23:M24)","v":19556.293943249191},null,null,{"$f":"SUBTOTAL(9,P23:P24)","v":59586.514147620939},{"$f":"+SUBTOTAL(9,Q23:Q24)","v":40030.220204371748},19556.293943249191,0,0]
[]
[393,"STORES EQUIPMENT                          ",{"$f":"'Comm Study Rpt'!K31","v":92575.77},2683.68,{"$f":"D27*$E$5","v":1802.8962239999998},{"$f":"D27*$F$5","v":880.78377599999988},5,{"$f":"G27*0.01","v":0.05},{"$f":"'Comm Study Rpt'!V31","v":5.0002284615078003E-2},{"$f":"I27/H27","v":1.0000456923015599},{"$f":"D27*J27","v":2683.80262351585},{"$f":"K27*L5","v":1802.9786024779478},{"$f":"K27*M5","v":880.82402103790196},{"$f":"I27","v":5.0002284615078003E-2},{"$f":"N27/I27","v":1},{"$f":"K27*O27","v":2683.80262351585},{"$f":"P27*Q5","v":1802.9786024779478},{"$f":"P27*R5","v":880.82402103790196},{"$f":"Q27-L27","v":0},0]
[null,null,null,1803.24,{"$f":"D28*$E$5","v":1211.4166319999999},{"$f":"D28*$F$5","v":591.82336799999996},null,0.16438356000000001,{"$f":"I27","v":5.0002284615078003E-2},{"$f":"I28/H28","v":0.3041805677835302},{"$f":"D28*J28","v":548.51056704997302},{"$f":"K28*L5","v":368.48939894417185},{"$f":"K28*M5","v":180.02116810580114},{"$f":"I28","v":5.0002284615078003E-2},1,548.51056704997302,{"$f":"P28*Q5","v":368.48939894417185},{"$f":"P28*R5","v":180.02116810580114},0,0]
[null,null,null,{"$f":"+SUBTOTAL(9,D27:D28)","v":4486.92},{"$f":"+SUBTOTAL(9,E27:E28)","v":3014.3128559999996},{"$f":"+SUBTOTAL(9,F27:F28)","v":1472.6071439999998},null,null,null,null,{"$f":"+SUBTOTAL(9,K27:K28)","v":3232.3131905658229},2171.4680014221194,1060.845189143703,null,null,{"$f":"SUBTOTAL(9,P27:P28)","v":3232.3131905658229},2171.4680014221194,1060.845189143703,0,0]
[]
[394,"TOOLS, SHOP AND GARAGE EQUIPMENT           ",{"$f":"'Comm Study Rpt'!K32","v":1586280.5},38814.78,{"$f":"D31*$E$5","v":26075.769203999997},{"$f":"D31*$F$5","v":12739.010795999999},5,{"$f":"G31*0.01","v":0.05},{"$f":"'Comm Study Rpt'!V32","v":4.9956486258262649E-2},{"$f":"I31/H31","v":0.99912972516525289},{"$f":"D31*J31","v":38781.000473749751},{"$f":"K31*L5","v":26053.076118265082},{"$f":"K31*M5","v":12727.924355484667},{"$f":"I31","v":4.9956486258262649E-2},{"$f":"N31/I31","v":1},{"$f":"K31*O31","v":38781.000473749751},{"$f":"P31*Q5","v":26053.076118265082},{"$f":"P31*R5","v":12727.924355484667},{"$f":"Q31-L31","v":0},0]
[null,null,null,21582,{"$f":"D32*$E$5","v":14498.7876},{"$f":"D32*$F$5","v":7083.2123999999994},null,0.16438356000000001,{"$f":"I31","v":4.9956486258262649E-2},{"$f":"I32/H32","v":0.30390196111011736},{"$f":"D32*J32","v":6558.8121246785531},{"$f":"K32*L5","v":4406.2099853590516},{"$f":"K32*M5","v":2152.602139319501},{"$f":"I32","v":4.9956486258262649E-2},1,6558.8121246785531,{"$f":"P32*Q5","v":4406.2099853590516},{"$f":"P32*R5","v":2152.602139319501},0,0]
[null,null,null,{"$f":"+SUBTOTAL(9,D31:D32)","v":60396.78},{"$f":"+SUBTOTAL(9,E31:E32)","v":40574.556803999993},19822.223195999999,null,null,null,null,{"$f":"+SUBTOTAL(9,K31:K32)","v":45339.812598428303},30459.286103624134,14880.526494804168,null,null,{"$f":"SUBTOTAL(9,P31:P32)","v":45339.812598428303},{"$f":"+SUBTOTAL(9,Q31:Q32)","v":30459.286103624134},{"$f":"+SUBTOTAL(9,R31:R32)","v":14880.526494804168},{"$f":"+SUBTOTAL(9,S31:S32)","v":0},0]
[]
[396,"POWER OPERATED EQUIPMENT                  ",{"$f":"'Comm Study Rpt'!K33","v":405180.32},24310.800000000003,{"$f":"D35*$E$5","v":16331.995440000001},{"$f":"D35*$F$5","v":7978.8045600000005},6,{"$f":"G35*0.01","v":0.06},{"$f":"'Comm Study Rpt'!V33","v":2.8397233113395044E-2},{"$f":"I35/H35","v":0.47328721855658407},{"$f":"D35*J35","v":11505.990912885405},{"$f":"K35*L5","v":7729.7246952764144},{"$f":"K35*M5","v":3776.2662176089898},{"$f":"I35","v":2.8397233113395044E-2},{"$f":"N35/I35","v":1},{"$f":"K35*O35","v":11505.990912885405},{"$f":"P35*Q5","v":7729.7246952764144},{"$f":"P35*R5","v":3776.2662176089898},{"$f":"Q35-L35","v":0},{"$f":"R35-M35","v":0}]
[]
[397,"COMMUNICATION EQUIPMENT **                  ",null,null,{"$f":"D37*$E$5","v":0},{"$f":"D37*$F$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q37-E37","v":0}]
[null,"  FULLY ACCRUED",{"$f":"'Comm Study Rpt'!K36","v":21530076.079999998},3356202.05,{"$f":"D38*$E$5","v":2254696.5371899996},{"$f":"D38*$F$5","v":1101505.51281},6.67,{"$f":"G38*0.01","v":6.6699999999999995E-2},{"$f":"'Comm Study Rpt'!V37","v":6.6653075706855955E-2},{"$f":"I38/H38","v":0.99929648735915977},{"$f":"D38*J38","v":3353840.9194326107},{"$f":"K38*L5","v":2253110.3296748279},{"$f":"K38*M5","v":1100730.5897577829},0,{"$f":"N38/I38","v":0},{"$f":"K38*O38","v":0},{"$f":"P38*Q5","v":0},{"$f":"P38*R5","v":0},{"$f":"Q38-L38","v":-2253110.3296748279},-1100730.5897577829]
[null,"  AMORTIZED",{"$f":"'Comm Study Rpt'!K37","v":63796965.93},2058324.03,{"$f":"D39*$E$5","v":1382782.083354},{"$f":"D39*$F$5","v":675541.94664600003},null,0.27906976,{"$f":"'Comm Study Rpt'!V37","v":6.6653075706855955E-2},{"$f":"I39/H39","v":0.23884019431863901},491610.51129592414,{"$f":"K39*L5","v":330263.94148860179},{"$f":"K39*M5","v":161346.56980732229},{"$f":"I39","v":6.6653075706855955E-2},1,491610.51129592414,{"$f":"P39*Q5","v":330263.94148860179},{"$f":"P39*R5","v":161346.56980732229},0,0]
[null,null,{"$f":"+SUBTOTAL(9,C38:C39)","v":85327042.00999999},{"$f":"+SUBTOTAL(9,D38:D39)","v":5414526.0800000001},{"$f":"+SUBTOTAL(9,E38:E39)","v":3637478.6205439996},{"$f":"+SUBTOTAL(9,F38:F39)","v":1777047.459456},null,null,null,null,{"$f":"+SUBTOTAL(9,K38:K39)","v":3845451.4307285347},2583374.2711634296,1262077.1595651051,null,null,null,330263.94148860179,161346.56980732229,-2253110.3296748279,-1100730.5897577829]
[]
[398,"MISCELLANEOUS EQUIPMENT                   ",{"$f":"'Comm Study Rpt'!K41","v":1051805.58},39622.04,{"$f":"D42*$E$5","v":26618.086471999999},{"$f":"D42*$F$5","v":13003.953528},6.67,{"$f":"G42*0.01","v":6.6699999999999995E-2},{"$f":"'Comm Study Rpt'!V41","v":6.6719554767906822E-2},{"$f":"I42/H42","v":1.0002931749311368},{"$f":"D42*J42","v":39633.656188848501},{"$f":"K42*L5","v":26625.89022766842},{"$f":"K42*M5","v":13007.765961180077},{"$f":"I42","v":6.6719554767906822E-2},{"$f":"N42/I42","v":1},{"$f":"K42*O42","v":39633.656188848501},{"$f":"P42*Q5","v":26625.89022766842},{"$f":"P42*R5","v":13007.765961180077},{"$f":"Q42-L42","v":0},0]
[null,null,null,27739.68,{"$f":"D43*$E$5","v":18635.517024000001},{"$f":"D43*$F$5","v":9104.1629759999996},null,0.27906975000000001,{"$f":"I42","v":6.6719554767906822E-2},{"$f":"I43/H43","v":0.23907841952740067},{"$f":"D43*J43","v":6631.9588525958461},{"$f":"K43*L5","v":4455.3499571738894},{"$f":"K43*M5","v":2176.6088954219567},{"$f":"I43","v":6.6719554767906822E-2},1,6631.9588525958461,{"$f":"P43*Q5","v":4455.3499571738894},{"$f":"P43*R5","v":2176.6088954219567},0,0]
[null,null,{"$f":"+SUBTOTAL(9,C42:C43)","v":1051805.58},{"$f":"+SUBTOTAL(9,D42:D43)","v":67361.72},{"$f":"+SUBTOTAL(9,E42:E43)","v":45253.603495999996},22108.116503999998,null,null,null,null,{"$f":"+SUBTOTAL(9,K42:K43)","v":46265.615041444347},31081.240184842311,15184.374856602033,null,null,{"$f":"SUBTOTAL(9,P42:P43)","v":46265.615041444347},{"$f":"+SUBTOTAL(9,Q42:Q43)","v":31081.240184842311},{"$f":"+SUBTOTAL(9,R42:R43)","v":15184.374856602033},{"$f":"+SUBTOTAL(9,S42:S43)","v":0},0]
[]
[null,null,{"$f":"SUBTOTAL(9,C8:C45)","v":280165405.31999993},{"$f":"SUBTOTAL(9,D8:D45)","v":23035683.530000001},{"$f":"SUBTOTAL(9,E8:E45)","v":15475372.195454},{"$f":"SUBTOTAL(9,F8:F45)","v":7560311.3345460007},null,{"$f":"D46/C46","v":8.2221727210356518E-2},{"$f":"K46/C46","v":6.4640835948581332E-2},{"$f":"I46/H46","v":0.78617706221621764},{"$f":"SUBTOTAL(9,K8:K45)","v":18110126.003757913},{"$f":"SUBTOTAL(9,L8:L45)","v":12166382.649324561},{"$f":"SUBTOTAL(9,M8:M45)","v":5943743.3544333484},{"$f":"P46/$C46","v":5.2669904292683582E-2},{"$f":"N46/I46","v":0.81480852652617231},{"$f":"SUBTOTAL(9,P8:P45)","v":14756285.084325301},9913272.3196497336,4843012.7646755651,-2253110.3296748279,{"$f":"SUBTOTAL(9,T8:T45)","v":-1100730.5897577829}]
["392 *","Remove CC300 depreciation not booked",null,{"$f":"-D25","v":-374087.05000000005},{"$f":"D47*$E$5","v":-251311.68019000001},{"$f":"D47*$F$5","v":-122775.36981000002},null,null,null,null,{"$f":"-K25","v":-59586.514147620939},{"$f":"K47*L5","v":-40030.220204371741},{"$f":"K47*M5","v":-19556.293943249191},null,null,{"$f":"-P25","v":-59586.514147620939},{"$f":"P47*Q5","v":-40030.220204371741},{"$f":"P47*R5","v":-19556.293943249191},{"$f":"Q47-L47","v":0},0]
["396 **"," to 403 to be adjusted separately",null,{"$f":"-D35","v":-24310.800000000003},{"$f":"D48*$E$5","v":-16331.995440000001},{"$f":"D48*$F$5","v":-7978.8045600000005},null,null,null,null,{"$f":"-K35","v":-11505.990912885405},{"$f":"K48*L5","v":-7729.7246952764144},{"$f":"K48*M5","v":-3776.2662176089898},null,null,{"$f":"-P35","v":-11505.990912885405},{"$f":"P48*Q5","v":-7729.7246952764144},{"$f":"P48*R5","v":-3776.2662176089898},0,0]
[]
[null,"SUBTOTAL (excludes CC 300)",{"$f":"SUM(C46:C49)","v":280165405.31999993},{"$f":"SUM(D46:D49)","v":22637285.68},15207728.519823998,7429557.1601760006,null,{"$f":"D50/C50","v":8.0799717774377236E-2},{"$f":"K50/C50","v":6.4387084044489881E-2},{"$f":"I50/H50","v":0.79687263542531783},{"$f":"SUM(K46:K49)","v":18039033.498697408},{"$f":"SUM(L46:L49)","v":12118622.704424912},{"$f":"SUM(M46:M49)","v":5920410.7942724898},{"$f":"P50/$C50","v":5.2416152388592117E-2},{"$f":"N50/I50","v":0.81407868000939221},{"$f":"SUM(P46:P48)","v":14685192.579264794},{"$f":"SUM(Q46:Q49)","v":9865512.3747500852},{"$f":"SUM(R46:R49)","v":4819680.2045147065},{"$f":"SUM(S46:S49)","v":-2253110.3296748279},{"$f":"SUM(T46:T49)","v":-1100730.5897577829}]
[]
[null,"UNRECOVERED RESERVE TO BE AMORTIZED"]
[391.1,"OFFICE FURNITURE AND EQUIPMENT   ",null,0,{"$f":"D53*$E$5","v":0},{"$f":"D53*$F$5","v":0},null,null,null,null,{"$f":"'Comm Study Rpt'!Q48","v":316970.158},{"$f":"K53*L5","v":212940.55214439999},{"$f":"K53*M5","v":104029.60585559999},null,null,{"$f":"K53","v":316970.158},{"$f":"P53*Q5","v":212940.55214439999},{"$f":"P53*R5","v":104029.60585559999},{"$f":"Q53-E53","v":212940.55214439999}]
[391.2,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS",null,0,0,0,null,null,null,null,{"$f":"'Comm Study Rpt'!Q49","v":-151112.3560000018},{"$f":"K54*L5","v":-101517.28076080121},{"$f":"K54*M5","v":-49595.075239200589},null,null,{"$f":"K54","v":-151112.3560000018},{"$f":"P54*Q5","v":-101517.28076080121},{"$f":"P54*R5","v":-49595.075239200589},-101517.28076080121]
[393,"STORES EQUIPMENT                          ",null,0,0,0,null,null,null,null,{"$f":"'Comm Study Rpt'!Q50","v":882.65},{"$f":"K55*L5","v":592.96426999999994},{"$f":"K55*M5","v":289.68572999999998},null,null,882.65,{"$f":"P55*Q5","v":592.96426999999994},{"$f":"P55*R5","v":289.68572999999998},592.96426999999994]
[394,"TOOLS, SHOP AND GARAGE EQUIPMENT           ",null,0,0,0,null,null,null,null,{"$f":"'Comm Study Rpt'!Q51","v":18966.705999999998},{"$f":"K56*L5","v":12741.833090799997},{"$f":"K56*M5","v":6224.8729091999994},null,null,18966.705999999998,{"$f":"P56*Q5","v":12741.833090799997},{"$f":"P56*R5","v":6224.8729091999994},12741.833090799997]
[397,"COMMUNICATION EQUIPMENT                   ",null,0,0,0,null,null,null,null,{"$f":"'Comm Study Rpt'!Q52","v":1473760.043999996},{"$f":"K57*L5","v":990071.99755919725},{"$f":"K57*M5","v":483688.04644079867},null,null,1473760.043999996,{"$f":"P57*Q5","v":990071.99755919725},{"$f":"P57*R5","v":483688.04644079867},990071.99755919725]
[398,"MISCELLANEOUS EQUIPMENT                   ",null,0,-681,0,null,null,null,null,{"$f":"'Comm Study Rpt'!Q53","v":-1598.561999999964},{"$f":"K58*L5","v":-1073.9139515999757},{"$f":"K58*M5","v":-524.64804839998817},null,null,-1598.561999999964,{"$f":"P58*Q5","v":-1073.9139515999757},{"$f":"P58*R5","v":-524.64804839998817},-392.91395159997569]
[null,"TOTAL UNRECOVERED RESERVE TO BE AMORTIZED",{"$f":"SUM(C53:C58)","v":0},{"$f":"SUM(D53:D58)","v":0},{"$f":"SUM(E53:E58)","v":-681},{"$f":"SUM(F53:F58)","v":0},null,null,null,null,{"$f":"SUM(K53:K58)","v":1657868.6399999943},{"$f":"SUM(L53:L58)","v":1113756.1523519959},{"$f":"SUM(M53:M58)","v":544112.48764799815},null,null,{"$f":"SUM(P53:P58)","v":1657868.6399999943},{"$f":"SUM(Q53:Q58)","v":1113756.1523519959},{"$f":"SUM(R53:R58)","v":544112.48764799815},{"$f":"SUM(S53:S58)","v":1114437.1523519959}]
[]
[null,"TOTAL COMMON",{"$f":"C50+C59","v":280165405.31999993},{"$f":"D50+D59","v":22637285.68},{"$f":"E50+E59","v":15207047.519823998},{"$f":"F50+F59","v":7429557.1601760006},null,null,null,null,{"$f":"K50+K59","v":19696902.138697401},{"$f":"L50+L59","v":13232378.856776908},{"$f":"M50+M59","v":6464523.281920488},null,null,{"$f":"P50+P59","v":16343061.219264789},{"$f":"Q50+Q59","v":10979268.527102081},{"$f":"R50+R59","v":5363792.6921627047},{"$f":"S50+S59","v":-1138673.1773228319},null,{"$f":"S61-'Lead E'!E13","v":3089105.8153990852}]
[]
[]
[null,"NONDEPRECIABLE PLANT AND ACCOUNTS NOT STUDIED"]
[302,"FRANCHISES AND CONSENTS",{"$f":"'Comm Study Rpt'!K63","v":31729.64},2347,{"$f":"D65*$E$5","v":1576.7145999999998},{"$f":"D65*$F$5","v":770.28539999999998},null,null,null,null,{"$f":"D65","v":2347},{"$f":"K65*L5","v":1576.7145999999998},{"$f":"K65*M5","v":770.28539999999998},null,null,null,{"$f":"E65","v":1576.7145999999998},{"$f":"F65","v":770.28539999999998},{"$f":"Q65-E65","v":0}]
[303,"MISCELLANEOUS INTANGIBLE PLANT",{"$f":"'Comm Study Rpt'!K64","v":166359858.69999999},27664698,18585144.1164,9079553.8836000003,null,null,null,null,27664698,{"$f":"K66*L5","v":18585144.1164},{"$f":"K66*M5","v":9079553.8836000003},null,null,null,18585144.1164,9079553.8836000003,0]
[389,"LAND AND LAND RIGHTS",{"$f":"'Comm Study Rpt'!K65","v":28496665.229999993},null,0,0,null,null,null,null,0,null,null,null,null,null,0,0,0]
[390.1,"STRUCTURES AND IMPROVEMENTS - LEASEHOLDS           ",{"$f":"'Comm Study Rpt'!K66","v":46511320.420000009},3019656.9899999998,2028605.5658819997,991051.42411799985,null,null,null,null,3019656.9899999998,{"$f":"K68*L5","v":2028605.5658819997},{"$f":"K68*M5","v":991051.42411799985},null,null,null,2028605.5658819997,991051.42411799985,0]
[391.21,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS CAPITAL LEASE",756461.72,null,0,0,null,null,null,null,0,null,null,null,null,null,0,0,0]
[392.1,"AIRCRAFT",{"$f":"'Comm Study Rpt'!K67","v":1509234.08},null,0,0,null,null,null,null,0,null,null,null,null,null,0,0,0]
[392.2,"AIRCRAFT ENGINE REBUILD",{"$f":"'Comm Study Rpt'!K68","v":832657.21},83265.72,{"$f":"D71*$E$5","v":55937.910695999999},27327.809303999999,null,null,null,null,{"$f":"D71","v":83265.72},{"$f":"K71*L5","v":55937.910695999999},{"$f":"K71*M5","v":27327.809303999999},null,null,null,55937.910695999999,27327.809303999999,0]
[399,"ARO GENERAL PLANT",null,157467,{"$f":"D72*$E$5","v":105786.33059999999},51680.669399999999,null,null,null,null,{"$f":"D72","v":157467},{"$f":"K72*L5","v":105786.33059999999},{"$f":"K72*M5","v":51680.669399999999},null,null,null,105786.33059999999,51680.669399999999]
[null,"Landis & Gyr Reclassified to 902",null,null,0,0,null,null,null,null,0,null,null,null,null,null,0,0,{"$f":"Q73-E73","v":0}]
[null,"    TOTAL COMMON PLANT ",{"$f":"SUM(C65:C73)","v":244497927},{"$f":"SUM(D65:D73)","v":30927434.709999997},{"$f":"SUM(E65:E73)","v":20777050.638178002},{"$f":"SUM(F65:F73)","v":10150384.071821999},null,null,null,null,{"$f":"SUM(K65:K73)","v":30927434.709999997},{"$f":"SUM(L65:L73)","v":20777050.638178002},{"$f":"SUM(M65:M73)","v":10150384.071821999},null,null,null,{"$f":"SUM(Q65:Q73)","v":20777050.638178002},{"$f":"SUM(R65:R73)","v":10150384.071821999},{"$f":"SUM(S65:S73)","v":0}]
[null,"Move ARC to separate line",null,{"$f":"-D72","v":-157467},{"$f":"D75*$E$5","v":-105786.33059999999},{"$f":"D75*$F$5","v":-51680.669399999999},null,null,null,null,{"$f":"-K72","v":-157467},{"$f":"-L72","v":-105786.33059999999},{"$f":"-M72","v":-51680.669399999999},null,null,null,{"$f":"E75","v":-105786.33059999999},{"$f":"F75","v":-51680.669399999999},{"$f":"Q75-E75","v":0}]
["Amortization",null,{"$f":"SUM(C74:C75)","v":244497927},{"$f":"SUM(D74:D75)","v":30769967.709999997},{"$f":"SUM(E74:E75)","v":20671264.307578001},{"$f":"SUM(F74:F75)","v":10098703.402422},null,null,null,null,{"$f":"SUM(K74:K75)","v":30769967.709999997},{"$f":"SUM(L74:L75)","v":20671264.307578001},{"$f":"SUM(M74:M75)","v":10098703.402422},null,null,null,{"$f":"SUM(Q74:Q75)","v":20671264.307578001},{"$f":"SUM(R74:R75)","v":10098703.402422},{"$f":"SUM(S74:S75)","v":0}]
[]
["Total Common Depreciation and Amortization",null,{"$f":"C61+C76","v":524663332.31999993},{"$f":"D61+D76","v":53407253.390000001},{"$f":"E61+E76","v":35878311.827401996},{"$f":"F61+F76","v":17528260.562598001},null,null,null,null,{"$f":"K61+K76","v":50466869.848697394},{"$f":"L61+L76","v":33903643.164354905},{"$f":"M61+M76","v":16563226.684342489},null,null,null,{"$f":"Q61+Q76","v":31650532.83468008},{"$f":"R61+R76","v":15462496.094584703},{"$f":"S61+S76","v":-1138673.1773228319}]
[]
[]
[]
[]
[null,null,{"$f":"C46+C74","v":524663332.31999993},{"$f":"D61+D74","v":53564720.390000001},{"$f":"D83*E5","v":35984779.158001997},{"$f":"D83*F5","v":17579941.231998},null,null,null,null,{"$f":"K61+K74","v":50624336.848697394},{"$f":"K83*L5","v":34009429.494954906},{"$f":"K83*M5","v":16614907.353742484},null,null,null,{"$f":"K83*Q5","v":34009429.494954906},{"$f":"K83*R5","v":16614907.353742484}]
[]
[null,null,null,{"$f":"K83-D83","v":-2940383.5413026065},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q74+Q61","v":31756319.165280081},{"$f":"R74+R61","v":15514176.763984703}]
[]
[]
[null,"Allocate for CC 300 "]
[null,"portion of I/S",null,null,"Test Year ",null,null,null,null,null,null,null,null,null,null,null,"Restated"]
["* C392 ","Transportation Equipment",null,null,{"$f":"E25","v":251311.68018999998},{"$f":"E90*E94","v":146792.60692048774},null,null,null,null,null,null,null,null,null,null,{"$f":"Q25","v":40030.220204371748},{"$f":"Q90*Q94","v":23381.883305059087},{"$f":"R90-F90","v":-123410.72361542865}]
[]
["** C396 ","Power Operated Equipment",null,null,{"$f":"E35","v":16331.995440000001},{"$f":"E92*E94","v":9539.6130615122711},null,null,null,null,null,null,null,null,null,null,{"$f":"Q35","v":7729.7246952764144},{"$f":"Q92*Q94","v":4514.9769319892021},{"$f":"R92-F92","v":-5024.636129523069}]
[null,null,null,null,{"$f":"SUM(E90:E92)","v":267643.67563000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q90:Q92)","v":47759.944899648166}]
[null,"CC 300 Depr. Exp. portion of Income Statement",null,null,{"$f":"'CC300'!G32","v":0.58410578771948707},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CC300'!G32","v":0.58410578771948707}]
[null,null,null,null,{"$f":"E93*E94","v":156332.21998200004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q93*Q94","v":27896.860237048291}]

{"sheet":"Comm Study Rpt","index":7,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["PUGET SOUND ENERGY"]
["COMMON PLANT"]
[]
["TABLE 3.  SUMMARY OF ESTIMATED SURVIVOR CURVES, NET SALVAGE PERCENT, ORIGINAL COST, BOOK DEPRECIATION RESERVE"]
["AND CALCULATED ANNUAL DEPRECIATION RATES AS OF SEPTEMBER 30, 2016"]
[]
[]
[null,null,null,null,"PROBABLE",null,null,null,"NET",null,"ORIGINAL COST",null,"BOOK",null,null,null,"CALCULATED ANNUAL ",null,null,null,"COMPOSITE"]
[null,null,null,null,"RETIREMENT",null,"SURVIVOR",null,"SALVAGE",null,"AS OF",null,"DEPRECIATION",null,"FUTURE",null,"ACCRUAL ",null,"ACCRUAL",null,"REMAINING"]
[null,null,"ACCOUNT",null,"DATE",null,"CURVE",null,"PERCENT",null,"SEPTEMBER 30, 2016",null,"RESERVE",null,"ACCRUALS",null,"AMOUNT",null,"RATE",null,"LIFE"]
[null,null,-1,null,-2,null,-3,null,-4,null,-5,null,-6,null,-7,null,-8,null,"(9)=(8)/(5)",null,"(10)=(7)/(8)"]
[]
[null,null,"COMMON PLANT"]
[]
[null,null,"GENERAL PLANT"]
[]
[389.1,null,"LAND AND LAND RIGHTS - EASEMENTS",null,"          ",null,"60-R4",null,0,null,14082567.58,null,1627420.52,null,12455147,null,231681,null,1.65,null,53.8,{"$f":"Q17/K17","v":1.6451616417522633E-2}]
[]
[390,null,"STRUCTURES AND IMPROVEMENTS                 "]
[null,null,"  EAST SIDE TELECOMMUNICATION OFFICE",null,"2038-06-30",null,"55-R2.5","*",-5,null,25949969.489999998,null,11448503.359999999,null,15798965,null,764997,null,2.95,null,20.7,{"$f":"Q20/K20","v":2.9479687839124316E-2}]
[null,null,"  FACTORIA",null,"2059-06-30",null,"55-R2.5","*",-5,null,18065002.23,null,6095742.4900000002,null,12872510,null,338741,null,1.88,null,38,{"$f":"Q21/K21","v":1.8751229348727291E-2}]
[null,null,"  OTHER STRUCTURES",null,"          ",null,"55-R2.5",null,-5,null,45026876.399999999,null,20435306.899999999,null,26842913,null,578539,null,1.28,null,46.4,1.2848748264492093E-2]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K20:K22)","v":89041848.120000005},null,{"$f":"SUBTOTAL(9,M20:M22)","v":37979552.75},null,{"$f":"SUBTOTAL(9,O20:O22)","v":55514388},null,{"$f":"SUBTOTAL(9,Q20:Q22)","v":1682277},null,{"$f":"+ROUND(Q24/K24*100,2)","v":1.89},null,{"$f":"+ROUND(O24/Q24,1)","v":33},{"$f":"Q24/K24","v":1.8893105158069353E-2}]
[]
[391.1,null,"OFFICE FURNITURE AND EQUIPMENT   ",null,null,null,"20-SQ",null,0,null,21112177.850000001,null,9489789,null,11622389,null,1056660,null,5,null,11,{"$f":"Q26/K26","v":5.0049786786918335E-2}]
[]
[391.2,null,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS",null,null,null,"5-SQ",null,0,null,63265264.670000002,null,29820000,null,33445265,null,12654748,null,20,null,2.6,{"$f":"Q28/K28","v":0.20002679299626488}]
[]
[392,null,"TRANSPORTATION EQUIPMENT                  ",null,null,null,"12-L3",null,10,null,4200662.92,null,3393820,null,386777,null,60171,null,1.43,null,6.4,{"$f":"Q30/K30","v":1.4324167672087338E-2}]
[393,null,"STORES EQUIPMENT                          ",null,null,null,"20-SQ",null,0,null,92575.77,null,40154,null,52422,null,4629,null,5,null,11.3,5.0002284615078003E-2]
[394,null,"TOOLS, SHOP AND GARAGE EQUIPMENT           ",null,null,null,"20-SQ",null,0,null,1586280.5,null,530000,null,1056280,null,79245,null,5,null,13.3,4.9956486258262649E-2]
[396,null,"POWER OPERATED EQUIPMENT                  ",null,null,null,"14-L3",null,10,null,405180.32,null,274569,null,90093,null,11506,null,2.84,null,7.8,2.8397233113395044E-2]
[]
[397,null,"COMMUNICATION EQUIPMENT                   "]
[null,null,"  FULLY ACCRUED",null,null,null,"FULLY ACCRUED",null,null,null,21530076.079999998,null,17976165.68,null,3553910,null,0,null,0,null,0]
[null,null,"  AMORTIZED",null,null,null,"15-SQ",null,0,null,63796965.93,null,20785000,null,43011966,null,4252264,null,6.67,null,10.1,{"$f":"Q37/K37","v":6.6653075706855955E-2}]
[]
[null,null,"TOTAL COMMUNICATION EQUIPMENT                   ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K36:K37)","v":85327042.00999999},null,{"$f":"SUBTOTAL(9,M36:M37)","v":38761165.68},null,{"$f":"SUBTOTAL(9,O36:O37)","v":46565876},null,{"$f":"SUBTOTAL(9,Q36:Q37)","v":4252264},null,{"$f":"+ROUND(Q39/K39*100,2)","v":4.9800000000000004},null,{"$f":"+ROUND(O39/Q39,1)","v":11},{"$f":"Q39/K39","v":4.9834892899506017E-2}]
[]
[398,null,"MISCELLANEOUS EQUIPMENT                   ",null,null,null,"15-SQ",null,0,null,1051805.58,null,588500,null,463306,null,70176,null,6.67,null,6.6,{"$f":"Q41/K41","v":6.6719554767906822E-2}]
[]
[null,null,"TOTAL GENERAL PLANT",null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,K17:K42)","v":280165405.31999993},null,{"$f":"+SUBTOTAL(9,M17:M42)","v":122504970.94999999},null,{"$f":"+SUBTOTAL(9,O17:O42)","v":161651943},null,{"$f":"+SUBTOTAL(9,Q17:Q42)","v":20103357},null,{"$f":"ROUND(Q43/K43*100,2)","v":7.18}]
[]
[]
[null,null,"UNRECOVERED RESERVE TO BE AMORTIZED"]
[]
[391.1,null,"OFFICE FURNITURE AND EQUIPMENT   ",null,null,null,null,null,null,null,null,null,-1584850.79,null,null,null,{"$f":"-M48/5","v":316970.158},"**"]
[391.2,null,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS",null,null,null,null,null,null,null,null,null,755561.78000000899,null,null,null,-151112.3560000018,"**"]
[393,null,"STORES EQUIPMENT                          ",null,null,null,null,null,null,null,null,null,-4413.25,null,null,null,882.65,"**"]
[394,null,"TOOLS, SHOP AND GARAGE EQUIPMENT           ",null,null,null,null,null,null,null,null,null,-94833.53,null,null,null,18966.705999999998,"**"]
[397,null,"COMMUNICATION EQUIPMENT                   ",null,null,null,null,null,null,null,null,null,-7368800.2199999802,null,null,null,1473760.043999996,"**"]
[398,null,"MISCELLANEOUS EQUIPMENT                   ",null,null,null,null,null,null,null,null,null,7992.8099999998203,null,null,null,-1598.561999999964,"**"]
[]
[null,null,"TOTAL UNRECOVERED RESERVE TO BE AMORTIZED",null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,M48:M53)","v":-8289343.1999999713},null,null,null,{"$f":"SUBTOTAL(9,Q48:Q53)","v":1657868.6399999943}]
[]
[]
[null,null,"TOTAL DEPRECIABLE PLANT",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K17:K43)","v":280165405.31999993},null,{"$f":"SUBTOTAL(9,M48:M53)","v":-8289343.1999999713},null,{"$f":"SUBTOTAL(9,O17:O43)","v":161651943},null,{"$f":"SUBTOTAL(9,Q17:Q43)","v":20103357}]
[]
[]
[null,null,"NONDEPRECIABLE PLANT AND ACCOUNTS NOT STUDIED"]
[]
[302,null,"FRANCHISES AND CONSENTS",null,null,null,null,null,null,null,31729.64,null,7170.57]
[303,null,"MISCELLANEOUS INTANGIBLE PLANT",null,null,null,null,null,null,null,166359858.69999999,null,65088600.450000003]
[389,null,"LAND AND LAND RIGHTS",null,null,null,null,null,null,null,28496665.229999993]
[390.1,null,"STRUCTURES AND IMPROVEMENTS - LEASEHOLDS           ",null,null,null,null,null,null,null,46511320.420000009,null,34903367.780000001]
[392.1,null,"AIRCRAFT",null,null,null,null,null,null,null,1509234.08,null,923765.46000000008]
[392.2,null,"AIRCRAFT ENGINE REBUILD",null,null,null,null,null,null,null,832657.21,null,796960.84]
[]
[null,null,"TOTAL NONDEPRECIABLE PLANT",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K63:K69)","v":243741465.28},null,{"$f":"SUBTOTAL(9,M63:M69)","v":101719865.10000001}]
[]
[]
[null,null,"    TOTAL COMMON PLANT ",null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,K17:K70)","v":523906870.5999999},null,{"$f":"SUBTOTAL(9,M17:M70)","v":215935492.85000002},null,{"$f":"SUBTOTAL(9,O17:O70)","v":161651943},null,{"$f":"SUBTOTAL(9,Q17:Q70)","v":21761225.639999993}]
[]
[]
[null,"*  LIFE SPAN PROCEDURE USED.  CURVE SHOWN IS INTERIM SURVIVOR CURVE."]
[null,"**  5-YEAR AMORTIZATION OF UNRECOVERED RESERVE RELATED TO AMORTIZATION ACCOUNTING."]

{"sheet":"DFIT Depr Stdy 8.06E","index":8,"n_rows":30,"n_cols":21,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Electric Depreciation Study October 31, 2015 through September 30, 2016"]
[]
[]
[]
[]
[]
[]
[]
["Date",null,"Depreciation Expense",null,null,null,null,null,"Accummulated Depreciation",null,null,null,null,"Net Book Value",null,null,"NBV Diff",null,"ADFIT",null,"DFIT"]
[null,null,null,null,null,"Book Depr.",null,null,null,null,null,"BOOK",null,null,null,null,null,null,null,null,"Expense"]
[null,null,"Tax",null,"Book","Using Tax Basis",null,null,"Tax",null,"Book","Permanent ",null,"Tax","Book",null,"Book > Tax",null,0.35,null,"(o) = - "]
[null,null,"(d) = (a) x Tax",null,"(e) = (b) x 4.24%","(f) = (c) x 4.24%","Net Difference",null,null,null,null,"Difference",null,null,null,null,null,null,null,null,"curr month (n)"]
[null,null,"Table",null,"¸ 12 mos.","¸ 12 mos.","(g) = (e) x (f)",null,"(h) = prior month - (d)",null,"(i) = prior month - (e)","(j) = prior month - (g)",null,"(k) = (a) + (h)","(l) = (b) + (i) +(j)",null,"(m) = (k) - (l)",null,"(n) = - (m) * 35%",null,"+ prior month (n)"]
[]
["2017-12-31",null,0,null,0,0,null,null,0,null,0,0,null,0,0,null,0,null,{"$f":"-Q15*$S$11","v":0},null,0]
["2018-01-31",null,0,null,{"$f":"'Lead E'!E33/12","v":2175790.4801781196},0,{"$f":"E16-F16","v":2175790.4801781196},null,{"$f":"-C16","v":0},null,{"$f":"-E16","v":-2175790.4801781196},{"$f":"+G16","v":2175790.4801781196},null,{"$f":"I16","v":0},{"$f":"K16","v":-2175790.4801781196},null,{"$f":"O16-N16","v":-2175790.4801781196},null,761526.66806234187,null,{"$f":"-S16","v":-761526.66806234187}]
["2018-02-28",null,{"$f":"C16","v":0},0,{"$f":"E16","v":2175790.4801781196},0,2175790.4801781196,null,{"$f":"I16-C17","v":0},null,{"$f":"K16-E17","v":-4351580.9603562392},{"$f":"L16+G17","v":4351580.9603562392},null,0,-4351580.9603562392,null,-4351580.9603562392,null,1523053.3361246837,null,{"$f":"-S17+S16","v":-761526.66806234187}]
["2018-03-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-6527371.4405343588,6527371.4405343588,null,0,-6527371.4405343588,null,-6527371.4405343588,null,2284580.0041870256,null,-761526.66806234187]
["2018-04-30",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-8703161.9207124785,8703161.9207124785,null,0,-8703161.9207124785,null,-8703161.9207124785,null,3046106.6722493675,null,-761526.66806234187]
["2018-05-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-10878952.400890598,10878952.400890598,null,0,-10878952.400890598,null,-10878952.400890598,null,3807633.3403117089,null,-761526.6680623414]
["2018-06-30",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-13054742.881068718,13054742.881068718,null,0,-13054742.881068718,null,-13054742.881068718,null,4569160.0083740512,null,-761526.66806234233]
["2018-07-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-15230533.361246837,15230533.361246837,null,0,-15230533.361246837,null,-15230533.361246837,null,5330686.6764363926,null,-761526.6680623414]
["2018-08-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-17406323.841424957,17406323.841424957,null,0,-17406323.841424957,null,-17406323.841424957,null,6092213.3444987349,null,-761526.66806234233]
["2018-09-30",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-19582114.321603075,19582114.321603075,null,0,-19582114.321603075,null,-19582114.321603075,null,6853740.0125610754,null,-761526.66806234047]
["2018-10-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-21757904.801781192,21757904.801781192,null,0,-21757904.801781192,null,-21757904.801781192,null,7615266.6806234168,null,-761526.6680623414]
["2018-11-30",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-23933695.28195931,23933695.28195931,null,0,-23933695.28195931,null,-23933695.28195931,null,8376793.3486857582,null,-761526.6680623414]
["2018-12-31",null,0,null,2175790.4801781196,0,2175790.4801781196,null,0,null,-26109485.762137428,26109485.762137428,null,0,-26109485.762137428,null,-26109485.762137428,null,9138320.0167480987,null,-761526.66806234047]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S15+S27+SUM(S16:S26)*2)/24","v":4569160.0083740512}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMA 12/31/2018"]

{"sheet":"403.1 Depr","index":9,"n_rows":89,"n_cols":13,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"CURRENT",null,"CURRENT",null,null,"PROPOSED",null,null,"PROPOSED","INCREASE"]
["ACCOUNT",null,null,"DEPRECIATION","CURRENT","RATE","PROPOSED","Difft % ","DEPRECIATION","PROPOSED","Difft % ","DEPRECIATION","(DECREASE)"]
["NUMBER",null,"DESCRIPTION","EXPENSE","RATE","%","RATE","RATE","EXPENSE AMOUNT","RATE","RATE","EXPENSE AMOUNT","AMOUNT"]
[null,null,null,null,null,null,"Per PSE",null,"Per PSE","Per Public Counsel",null,"Per Public Counsel"]
[null,null,"ELECTRIC ARO ACCRETION RECOVERED IN RATES"]
[]
[null,null,"STEAM PRODUCTION PLANT "]
[]
[null,null,"311 STRUCTURES AND IMPROVEMENTS"]
[311,null,"  COLSTRIP 1-2             ",{"$f":"'Depr Oct15-Sep16 Revised'!T5","v":-3982.36},1.23,{"$f":"E10*0.01","v":1.23E-2},{"$f":"'Elec Study Rpt'!V28","v":2.2804540274327077E-2},{"$f":"G10/F10","v":1.8540276645794371},{"$f":"D10*H10","v":-7383.4056103145676},{"$f":"Electric!J14","v":7.9000000000000008E-3},{"$f":"J10/G10","v":0.34642224333255567},{"$f":"I10*K10","v":-2557.7759349593498},{"$f":"L10-I10","v":4825.6296753552178}]
[311,null,"  COLSTRIP 3-4             ",{"$f":"'Depr Oct15-Sep16 Revised'!T6","v":3374.5800000000008},1.31,1.3100000000000001E-2,{"$f":"'Elec Study Rpt'!V29","v":2.1004717681836198E-2},1.6034135634989464,5410.8473431122757,{"$f":"Electric!J15","v":2.06E-2},{"$f":"J11/G11","v":0.9807320580087503},{"$f":"I11*K11","v":5306.5914503816812},{"$f":"L11-I11","v":-104.2558927305945}]
[311,null,"  FREDERICKSON 1/EPCOR",{"$f":"'Depr Oct15-Sep16 Revised'!T9","v":8795.5800000000017},3.18,3.1800000000000002E-2,{"$f":"'Elec Study Rpt'!V30","v":4.1118730737595262E-2},{"$f":"G12/F12","v":1.2930418470941905},11373.053009464722,{"$f":"Electric!J16","v":2.8400000000000002E-2},0.69068279809604149,7855.1720754716998,-3517.8809339930222]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D10:D12)","v":8187.8000000000029},null,null,null,null,{"$f":"+SUBTOTAL(9,I10:I12)","v":9400.49474226243},null,null,{"$f":"+SUBTOTAL(9,L10:L12)","v":10603.98759089403},{"$f":"+SUBTOTAL(9,M10:M12)","v":1203.4928486316012}]
[]
[null,null,"    TOTAL STEAM PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,D10:D15)","v":8187.8000000000029},null,null,null,null,{"$f":"SUBTOTAL(9,I10:I15)","v":9400.49474226243},null,null,{"$f":"SUBTOTAL(9,L10:L15)","v":10603.98759089403},{"$f":"SUBTOTAL(9,M10:M15)","v":1203.4928486316012}]
[]
[null,null,"OTHER PRODUCTION PLANT"]
[]
[null,null,"341 STRUCTURES AND IMPROVEMENTS"]
[341,null,"  FREDERICKSON 1/EPCOR",0,3.33,{"$f":"E21*0.01","v":3.3300000000000003E-2},{"$f":"'Elec Study Rpt'!V175","v":2.4667381345733382E-2},{"$f":"G21/F21","v":0.74076220257457592},{"$f":"D21*H21","v":0},{"$f":"Electric!J173","v":2.4667381345733382E-2},{"$f":"J21/G21","v":1},{"$f":"I21*K21","v":0},{"$f":"L21-I21","v":0}]
[341,null,"  FERNDALE",{"$f":"'Depr Oct15-Sep16 Revised'!T8","v":28450.010000000002},1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V183","v":2.2802478456911714E-2},1.5156969558349795,{"$f":"D22*H22","v":43121.593550474732},{"$f":"Electric!J182","v":2.2802478456911714E-2},1,43121.593550474732,0]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D21:D22)","v":28450.010000000002},null,null,null,null,{"$f":"+SUBTOTAL(9,I21:I22)","v":43121.593550474732},null,null,43121.593550474732,0]
[]
[null,null,"341.01 STRUCTURES AND IMPROVEMENTS - WIND"]
[341.01,null,"  LOWER SNAKE RIVER",{"$f":"'Depr Oct15-Sep16 Revised'!T12","v":478487.03000000009},4.24,{"$f":"E27*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V188","v":4.37185440441323E-2},{"$f":"G27/F27","v":1.0310977368899128},{"$f":"D27*H27","v":493366.89376417588},{"$f":"Electric!J187","v":4.37185440441323E-2},{"$f":"J27/G27","v":1},{"$f":"I27*K27","v":493366.89376417588},{"$f":"L27-I27","v":0}]
[341.01,null,"  LOWER SNAKE RIVER TEMPORARY MET TOWERS",{"$f":"'Depr Oct15-Sep16 Revised'!T13","v":2459.77},4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V188","v":4.37185440441323E-2},1.0310977368899128,2536.2632802697008,{"$f":"J27","v":4.37185440441323E-2},1,2536.2632802697008,0]
[341.01,null,"  HOPKINS RIDGE",{"$f":"'Depr Oct15-Sep16 Revised'!T11","v":445066.78},4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V189","v":6.8764003941710991E-2},1.6217925457950706,721805.9861850146,{"$f":"Electric!J188","v":6.8764003941710991E-2},1,721805.9861850146,0]
[341.01,null,"  WILD HORSE",{"$f":"'Depr Oct15-Sep16 Revised'!T15","v":235972.94},4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V190","v":5.702307468297263E-2},1.3323148290414164,314390.24721450038,{"$f":"Electric!J189","v":5.702307468297263E-2},1,314390.24721450038,0]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS - WIND",{"$f":"+SUBTOTAL(9,D27:D30)","v":1161986.52},null,null,null,null,{"$f":"+SUBTOTAL(9,I27:I30)","v":1532099.3904439604},null,null,{"$f":"+SUBTOTAL(9,L27:L30)","v":1532099.3904439604},{"$f":"+SUBTOTAL(9,M27:M30)","v":0}]
[]
[null,null,"    TOTAL OTHER PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,D20:D32)","v":1190436.53},null,null,null,null,{"$f":"SUBTOTAL(9,I20:I32)","v":1575220.9839944351},null,null,1575220.9839944351,0]
[]
[]
[null,null,"TRANSMISSION PLANT "]
[]
[355,null,"POLES AND FIXTURES                  ",{"$f":"'Depr Oct15-Sep16 Revised'!T14","v":99569.24},3.02,{"$f":"E39*0.01","v":3.0200000000000001E-2},{"$f":"'Elec Study Rpt'!V316","v":3.0389125381143935E-2},{"$f":"G39/F39","v":1.0062624298392031},{"$f":"D39*H39","v":100192.78537964278},{"$f":"Electric!J336","v":2.75E-2},{"$f":"J39/G39","v":0.90492897229162772},{"$f":"I39*K39","v":90667.354304635766},{"$f":"L39-I39","v":-9525.4310750070144}]
[]
[null,null,"    TOTAL TRANSMISSION PLANT ",{"$f":"+SUBTOTAL(9,D39:D39)","v":99569.24},null,null,null,null,{"$f":"+SUBTOTAL(9,I39:I39)","v":100192.78537964278},null,null,90667.354304635766,-9525.4310750070144]
[]
[]
[null,null,"DISTRIBUTION PLANT "]
[]
[364,null,"POLES, TOWERS AND FIXTURES          ",{"$f":"'Depr Oct15-Sep16 Revised'!T7","v":53931.159999999989},3.11,{"$f":"E46*0.01","v":3.1099999999999999E-2},{"$f":"'Elec Study Rpt'!V344","v":3.1427873986990325E-2},{"$f":"G46/F46","v":1.0105425719289494},{"$f":"D46*H46","v":54499.733133511669},{"$f":"Electric!J368","v":3.1427873986990325E-2},{"$f":"J46/G46","v":1},{"$f":"I46*K46","v":54499.733133511669},{"$f":"L46-I46","v":0}]
[]
[null,null,"    TOTAL DISTRIBUTION PLANT ",{"$f":"+SUBTOTAL(9,D46:D46)","v":53931.159999999989},null,null,null,null,{"$f":"+SUBTOTAL(9,I46:I46)","v":54499.733133511669},null,null,{"$f":"+SUBTOTAL(9,L46:L46)","v":54499.733133511669},{"$f":"+SUBTOTAL(9,M46:M46)","v":0}]
[]
[null,null,"TOTAL ELECTRIC ARO ACCRETION RECOVERED IN RATES",{"$f":"+SUBTOTAL(9,D10:D49)","v":1352124.73},null,null,null,null,{"$f":"+SUBTOTAL(9,I9:I48)","v":1739313.9972498522},null,null,{"$f":"+SUBTOTAL(9,L9:L48)","v":1730992.0590234764},{"$f":"+SUBTOTAL(9,M9:M48)","v":-8321.9382263754123}]
[null,null,null,{"$f":"D50-SUM('Depr Oct15-Sep16 Revised'!T5:T9)-SUM('Depr Oct15-Sep16 Revised'!T11:T15)","v":0},"chk sb 0"]
[]
[null,null,"ELECTRIC ARO ACCRETION NOT RECOVERED IN RATES"]
[]
[null,null,"STEAM PRODUCTION PLANT "]
[]
[null,null,"311 STRUCTURES AND IMPROVEMENTS"]
[311,null,"  COLSTRIP 1-2             ",{"$f":"'Depr Oct15-Sep16 Revised'!T24","v":645437.99999999988},1.23,{"$f":"E58*0.01","v":1.23E-2},{"$f":"'Elec Study Rpt'!V28","v":2.2804540274327077E-2},{"$f":"G58/F58","v":1.8540276645794371},null,{"$f":"J10","v":7.9000000000000008E-3},{"$f":"J58/G58","v":0.34642224333255567},{"$f":"I58*K58","v":0},{"$f":"I58-D58","v":-645437.99999999988}]
[311,null,"  COLSTRIP 3-4             ",{"$f":"'Depr Oct15-Sep16 Revised'!T25","v":694356.62},1.31,1.3100000000000001E-2,{"$f":"'Elec Study Rpt'!V29","v":2.1004717681836198E-2},1.6034135634989464,null,{"$f":"J11","v":2.06E-2},0.9807320580087503,0,-694356.62]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D58:D59)","v":1339794.6199999999},null,null,null,null,{"$f":"+SUBTOTAL(9,I58:I59)","v":0},null,null,null,-1339794.6199999999]
[]
[null,null,"TOTAL STEAM PRODUCTION PLANT ",{"$f":"+SUBTOTAL(9,D58:D61)","v":1339794.6199999999},null,null,null,null,{"$f":"+SUBTOTAL(9,I58:I61)","v":0},null,null,null,-1339794.6199999999]
[]
[null,null,"OTHER PRODUCTION PLANT"]
[]
[341,null,"  CRYSTAL MOUNTAIN         ",{"$f":"'Depr Oct15-Sep16 Revised'!T26","v":30434.939999999991},5,0.05,{"$f":"'Elec Study Rpt'!V179","v":5.0461675328360545E-2},1.0092335065672109,null,{"$f":"Electric!J177","v":5.0461675328360545E-2},{"$f":"J67/G67","v":1},{"$f":"I67*K67","v":0},{"$f":"I67-D67","v":-30434.939999999991}]
[]
[null,null,"    TOTAL OTHER PRODUCTION PLANT ",{"$f":"+SUBTOTAL(9,D66:D67)","v":30434.939999999991},null,null,null,null,{"$f":"+SUBTOTAL(9,I66:I67)","v":0},null,null,null,-30434.939999999991]
[]
[null,null,"GENERAL PLANT "]
[null,null,"STRUCTURES AND IMPROVEMENTS      "]
[390,null,"SOUTH KING COMPLEX ELECTRIC PORTION",{"$f":"'Depr Oct15-Sep16 Revised'!V119","v":105787.14347799998},5.27,5.2699999999999997E-2,{"$f":"'Comm Study Rpt'!V20","v":2.9479687839124316E-2},{"$f":"G73/F73","v":0.55938686601753929},null,{"$f":"'Common-Elec&Gas'!N11","v":2.9479687839124316E-2},{"$f":"J73/G73","v":1},{"$f":"I73*K73","v":0},{"$f":"I73-D73","v":-105787.14347799998}]
[]
[null,null,"TOTAL GENERAL PLANT ",{"$f":"+SUBTOTAL(9,D72:D73)","v":105787.14347799998},null,null,null,null,{"$f":"+SUBTOTAL(9,I72:I73)","v":0},null,null,null,-105787.14347799998]
[]
[null,null,"TOTAL ELECTRIC ARO ACCRETION NOT RECOVERED IN RATES",{"$f":"+SUBTOTAL(9,D53:D75)","v":1476016.7034779999},null,null,null,null,{"$f":"+SUBTOTAL(9,I53:I75)","v":0},null,null,null,-1476016.7034779999]
[null,null,null,{"$f":"D77-SUM('Depr Oct15-Sep16 Revised'!T24:T26)-'Depr Oct15-Sep16 Revised'!V119","v":0},"chk sb 0"]
[]
[null,null,null,{"$f":"D50+D77","v":2828141.4334779996},null,null,null,null,{"$f":"I50+I77","v":1739313.9972498522},null,null,null,{"$f":"M50+M77","v":-1484338.6417043754}]
[null,null,null,{"$f":"Electric!D485+'Common-Elec&Gas'!E75+D80","v":0.8128779991529882}]
[]
[]
[]
[null,null,null,{"$f":"D77","v":1476016.7034779999},{"$f":"D50","v":1352124.73}]
[null,null,null,{"$f":"-SUM('Depr Oct15-Sep16 Revised'!T24:T26)","v":-1370229.5599999998},{"$f":"-SUM('Depr Oct15-Sep16 Revised'!T5:T9)","v":-90568.969999999987}]
[null,null,null,{"$f":"-SUM('Depr Oct15-Sep16 Revised'!V24:V26)","v":-8148.3699999999953},{"$f":"-SUM('Depr Oct15-Sep16 Revised'!T11:T15)","v":-1261555.76}]
[null,null,null,{"$f":"-'Depr Oct15-Sep16 Revised'!V119","v":-105787.14347799998},{"$f":"-SUM('Depr Oct15-Sep16 Revised'!V5:V9)","v":-24447.100000000093}]
[null,null,null,null,{"$f":"-SUM('Depr Oct15-Sep16 Revised'!V11:V15)","v":197574.12000000046}]

{"sheet":"Elec Accretion","index":10,"n_rows":82,"n_cols":13,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"CURRENT",null,"CURRENT",null,null,"PROPOSED",null,null,"PROPOSED","INCREASE"]
["ACCOUNT",null,null,"DEPRECIATION","CURRENT","RATE","PROPOSED","Difft % ","DEPRECIATION","PROPOSED","Difft % ","DEPRECIATION","(DECREASE)"]
["NUMBER",null,"DESCRIPTION","EXPENSE","RATE","%","RATE","RATE","EXPENSE AMOUNT","RATE","RATE","EXPENSE AMOUNT","AMOUNT"]
[null,null,null,null,null,null,"Per PSE",null,"Per PSE","Per Public Counsel",null,"Per Public Counsel"]
[]
[null,null,"ELECTRIC ARO ACCRETION RECOVERED IN RATES"]
[]
[null,null,"STEAM PRODUCTION PLANT "]
[]
[null,null,"311 STRUCTURES AND IMPROVEMENTS"]
[311,null,"  COLSTRIP 1-2             ",{"$f":"'Depr Oct15-Sep16 Revised'!AF5","v":71456.988698967907},1.23,{"$f":"E11*0.01","v":1.23E-2},{"$f":"'Elec Study Rpt'!V28","v":2.2804540274327077E-2},{"$f":"G11/F11","v":1.8540276645794371},{"$f":"D11*H11","v":132483.2338754267},{"$f":"Electric!J14","v":7.9000000000000008E-3},{"$f":"J11/G11","v":0.34642224333255567},{"$f":"I11*K11","v":45895.139083076952},{"$f":"L11-I11","v":-86588.094792349744}]
[311,null,"  COLSTRIP 3-4             ",{"$f":"'Depr Oct15-Sep16 Revised'!AF6","v":39135.303869619107},1.31,1.3100000000000001E-2,{"$f":"'Elec Study Rpt'!V29","v":2.1004717681836198E-2},1.6034135634989464,{"$f":"D12*H12","v":62750.077036200077},{"$f":"Electric!J15","v":2.06E-2},{"$f":"J12/G12","v":0.9807320580087503},{"$f":"I12*K12","v":61541.012191920126},{"$f":"L12-I12","v":-1209.0648442799502}]
[311,null,"  FREDERICKSON 1/EPCOR",{"$f":"'Depr Oct15-Sep16 Revised'!AF9","v":55301.75},3.18,3.1800000000000002E-2,{"$f":"'Elec Study Rpt'!V30","v":4.1118730737595262E-2},1.2930418470941905,71507.476967541152,{"$f":"Electric!J16","v":2.8400000000000002E-2},0.69068279809604149,49388.984276729563,-22118.492690811589]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D11:D13)","v":165894.042568587},null,null,null,null,{"$f":"+SUBTOTAL(9,I11:I13)","v":266740.78787916794},null,null,{"$f":"+SUBTOTAL(9,L11:L13)","v":156825.13555172662},{"$f":"+SUBTOTAL(9,M11:M13)","v":-109915.65232744128}]
[]
[null,null,"    TOTAL STEAM PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,D11:D16)","v":165894.042568587},null,null,null,null,{"$f":"SUBTOTAL(9,I11:I16)","v":266740.78787916794},null,null,{"$f":"SUBTOTAL(9,L11:L16)","v":156825.13555172662},{"$f":"SUBTOTAL(9,M11:M16)","v":-109915.65232744128}]
[]
[null,null,"OTHER PRODUCTION PLANT"]
[]
[null,null,"341 STRUCTURES AND IMPROVEMENTS"]
[341,null,"  FREDERICKSON 1/EPCOR",0,3.33,{"$f":"E22*0.01","v":3.3300000000000003E-2},{"$f":"'Elec Study Rpt'!V175","v":2.4667381345733382E-2},{"$f":"G22/F22","v":0.74076220257457592},{"$f":"D22*H22","v":0},{"$f":"Electric!J173","v":2.4667381345733382E-2},{"$f":"J22/G22","v":1},{"$f":"I22*K22","v":0},{"$f":"L22-I22","v":0}]
[341,null,"  FERNDALE",{"$f":"'Depr Oct15-Sep16 Revised'!AF8","v":48247.079999999994},1.5044219999999999,1.5044219999999999E-2,{"$f":"'Elec Study Rpt'!V183","v":2.2802478456911714E-2},1.5156969558349795,{"$f":"D23*H23","v":73127.952283926716},{"$f":"Electric!J182","v":2.2802478456911714E-2},1,73127.952283926716,0]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D22:D23)","v":48247.079999999994},null,null,null,null,{"$f":"+SUBTOTAL(9,I22:I23)","v":73127.952283926716},null,null,73127.952283926716,0]
[]
[null,null,"341.01 STRUCTURES AND IMPROVEMENTS - WIND"]
[341.01,null,"  LOWER SNAKE RIVER",{"$f":"'Depr Oct15-Sep16 Revised'!AF12","v":472792.87},4.24,{"$f":"E28*0.01","v":4.24E-2},{"$f":"'Elec Study Rpt'!V188","v":4.37185440441323E-2},{"$f":"G28/F28","v":1.0310977368899128},{"$f":"D28*H28","v":487495.65827468672},{"$f":"Electric!J187","v":4.37185440441323E-2},{"$f":"J28/G28","v":1},{"$f":"I28*K28","v":487495.65827468672},{"$f":"L28-I28","v":0}]
[341.01,null,"  LOWER SNAKE RIVER TEMPORARY MET TOWERS",{"$f":"'Depr Oct15-Sep16 Revised'!AF13","v":2874.83},4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V188","v":4.37185440441323E-2},1.0310977368899128,2964.2307069432281,{"$f":"J28","v":4.37185440441323E-2},1,2964.2307069432281,0]
[341.01,null,"  HOPKINS RIDGE",{"$f":"'Depr Oct15-Sep16 Revised'!AF11","v":266713.8},4.24,4.24E-2,{"$f":"'Elec Study Rpt'!V189","v":6.8764003941710991E-2},1.6217925457950706,432554.45270067727,{"$f":"Electric!J188","v":6.8764003941710991E-2},1,432554.45270067727,0]
[341.01,null,"  WILD HORSE",{"$f":"'Depr Oct15-Sep16 Revised'!AF15","v":265931.2},4.28,4.2800000000000005E-2,{"$f":"'Elec Study Rpt'!V190","v":5.702307468297263E-2},1.3323148290414164,354304.08126477874,{"$f":"Electric!J189","v":5.702307468297263E-2},1,354304.08126477874,0]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS - WIND",{"$f":"+SUBTOTAL(9,D28:D31)","v":1008312.7},null,null,null,null,{"$f":"+SUBTOTAL(9,I28:I31)","v":1277318.4229470859},null,null,{"$f":"+SUBTOTAL(9,L28:L31)","v":1277318.4229470859},{"$f":"+SUBTOTAL(9,M28:M31)","v":0}]
[]
[null,null,"    TOTAL OTHER PRODUCTION PLANT ",{"$f":"SUBTOTAL(9,D21:D33)","v":1056559.78},null,null,null,null,{"$f":"SUBTOTAL(9,I21:I33)","v":1350446.3752310127},null,null,1350446.3752310127,0]
[]
[]
[null,null,"TRANSMISSION PLANT "]
[]
[355,null,"POLES AND FIXTURES                  ",{"$f":"'Depr Oct15-Sep16 Revised'!AF14+'Depr Oct15-Sep16 Revised'!AF16","v":173123.80000000002},3.02,{"$f":"E40*0.01","v":3.0200000000000001E-2},{"$f":"'Elec Study Rpt'!V316","v":3.0389125381143935E-2},{"$f":"G40/F40","v":1.0062624298392031},{"$f":"D40*H40","v":174207.97565099626},{"$f":"Electric!J336","v":2.75E-2},{"$f":"J40/G40","v":0.90492897229162772},{"$f":"I40*K40","v":157645.84437086096},{"$f":"L40-I40","v":-16562.131280135305}]
[]
[null,null,"    TOTAL TRANSMISSION PLANT ",{"$f":"+SUBTOTAL(9,D40:D40)","v":173123.80000000002},null,null,null,null,{"$f":"+SUBTOTAL(9,I40:I40)","v":174207.97565099626},null,null,157645.84437086096,-16562.131280135305]
[]
[]
[null,null,"DISTRIBUTION PLANT "]
[]
[364,null,"POLES, TOWERS AND FIXTURES          ",{"$f":"'Depr Oct15-Sep16 Revised'!AF7","v":29083.460000000003},3.11,{"$f":"E47*0.01","v":3.1099999999999999E-2},{"$f":"'Elec Study Rpt'!V344","v":3.1427873986990325E-2},{"$f":"G47/F47","v":1.0105425719289494},{"$f":"D47*H47","v":29390.074468992723},{"$f":"Electric!J368","v":3.1427873986990325E-2},{"$f":"J47/G47","v":1},{"$f":"I47*K47","v":29390.074468992723},{"$f":"L47-I47","v":0}]
[]
[null,null,"    TOTAL DISTRIBUTION PLANT ",{"$f":"+SUBTOTAL(9,D47:D47)","v":29083.460000000003},null,null,null,null,{"$f":"+SUBTOTAL(9,I47:I47)","v":29390.074468992723},null,null,{"$f":"+SUBTOTAL(9,L47:L47)","v":29390.074468992723},{"$f":"+SUBTOTAL(9,M47:M47)","v":0}]
[]
[null,null,"TOTAL ELECTRIC ARO ACCRETION RECOVERED IN RATES",{"$f":"+SUBTOTAL(9,D11:D50)","v":1424661.0825685868},null,null,null,null,{"$f":"+SUBTOTAL(9,I10:I49)","v":1820785.2132301694},null,null,1694307.4296225929,-126477.78360757658]
[null,null,null,{"$f":"D51-SUM('Depr Oct15-Sep16 Revised'!AF5:AF9)-SUM('Depr Oct15-Sep16 Revised'!AF11:AF16)","v":0},"chk sb 0"]
[]
[]
[null,null,"ELECTRIC ARO ACCRETION NOT RECOVERED IN RATES"]
[]
[null,null,"STEAM PRODUCTION PLANT "]
[]
[null,null,"311 STRUCTURES AND IMPROVEMENTS"]
[311,null,"  COLSTRIP 1-2             ",{"$f":"'Depr Oct15-Sep16 Revised'!AF24","v":540148.31130103208},1.23,{"$f":"E60*0.01","v":1.23E-2},{"$f":"'Elec Study Rpt'!V28","v":2.2804540274327077E-2},{"$f":"G60/F60","v":1.8540276645794371},null,{"$f":"J11","v":7.9000000000000008E-3},{"$f":"J60/G60","v":0.34642224333255567},null,{"$f":"L60-I60","v":0}]
[311,null,"  COLSTRIP 3-4             ",{"$f":"'Depr Oct15-Sep16 Revised'!AF25","v":584769.70613038098},1.31,1.3100000000000001E-2,{"$f":"'Elec Study Rpt'!V29","v":2.1004717681836198E-2},1.6034135634989464,null,{"$f":"J12","v":2.06E-2},0.9807320580087503,null,0]
[]
[null,null,"TOTAL STRUCTURES AND IMPROVEMENTS",{"$f":"+SUBTOTAL(9,D60:D61)","v":1124918.0174314131},null,null,null,null,{"$f":"+SUBTOTAL(9,I60:I61)","v":0},null,null,0,0]
[]
[null,null,"TOTAL STEAM PRODUCTION PLANT ",{"$f":"+SUBTOTAL(9,D60:D63)","v":1124918.0174314131},null,null,null,null,{"$f":"+SUBTOTAL(9,I60:I63)","v":0},null,null,0,0]
[]
[null,null,"OTHER PRODUCTION PLANT"]
[]
[341,null,"  CRYSTAL MOUNTAIN         ",{"$f":"'Depr Oct15-Sep16 Revised'!AF26","v":13152.02},5,0.05,{"$f":"'Elec Study Rpt'!V179","v":5.0461675328360545E-2},1.0092335065672109,null,{"$f":"Electric!J177","v":5.0461675328360545E-2},{"$f":"J69/G69","v":1},null,{"$f":"L69-I69","v":0}]
[]
[null,null,"    TOTAL OTHER PRODUCTION PLANT ",{"$f":"+SUBTOTAL(9,D68:D69)","v":13152.02},null,null,null,null,{"$f":"+SUBTOTAL(9,I68:I69)","v":0},null,null,0,0]
[]
[null,null,"GENERAL PLANT "]
[null,null,"STRUCTURES AND IMPROVEMENTS      "]
[390,null,"SOUTH KING COMPLEX ELECTRIC PORTION",{"$f":"'Depr Oct15-Sep16 Revised'!AF27","v":9932.9660800000001},5.27,5.2699999999999997E-2,{"$f":"'Comm Study Rpt'!V20","v":2.9479687839124316E-2},{"$f":"G75/F75","v":0.55938686601753929},null,{"$f":"'Common-Elec&Gas'!N11","v":2.9479687839124316E-2},{"$f":"J75/G75","v":1},null,{"$f":"L75-I75","v":0}]
[]
[null,null,"TOTAL GENERAL PLANT ",{"$f":"+SUBTOTAL(9,D74:D75)","v":9932.9660800000001},null,null,null,null,{"$f":"+SUBTOTAL(9,I74:I75)","v":0},null,null,0,0]
[]
[null,null,"TOTAL ELECTRIC ARO ACCRETION NOT RECOVERED IN RATES",{"$f":"+SUBTOTAL(9,D55:D77)","v":1148003.003511413},null,null,null,null,{"$f":"+SUBTOTAL(9,I55:I77)","v":0},null,null,0,0]
[null,null,null,{"$f":"-SUM('Depr Oct15-Sep16 Revised'!AF24:AF27)+D79","v":0},"chk sb 0"]
[]
[null,null,null,{"$f":"D51+D79","v":2572664.0860799998},null,null,null,null,{"$f":"I51+I79","v":1820785.2132301694},null,null,1694307.4296225929,-126477.78360757658]

{"sheet":"Depr Oct15-Sep16 Revised","index":11,"n_rows":131,"n_cols":37,"rows_kept":131,"cut":false,"hidden":false,"merged":[[124,0,124,1],[119,0,119,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[123,0,123,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[114,21,114,22],[114,23,114,24],[100,1,100,3],[100,4,100,7],[110,0,110,24],[114,0,114,1],[115,0,115,1],[111,0,111,24],[23,23,26,24],[78,3,78,8],[79,3,79,7],[81,0,81,24],[87,4,87,7]]}
["ARO","Asset ID","Vintage","FERC","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","Depr. Adjustment in Dec ( note 3)","Depr. Adjustment in Jan ( note 4)","Total Depr. AMT Oct 15 - Sep 16","403 Adj. Depr","411 Adj. Accretion ARO-1000","403.1 Recalss in Nov. 2015  (note 1)","Calculated (Depr + Accr.)","Recorded Reclass (negative sign in PP)","Difference between Calculated vs. Recorded",null,"Manual JE's to 411.10","check PP report"]
["Recoverable in rates:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depre report 1604 ARO 1000 report"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403.1,null,null,411.1,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric","Gas","Total","Electric","Gas","Total","Electric","Gas","Total"]
["Colstrip 1 & 2 Ash Pond Capping",76110,2003,"E317",0,0,0,0,0,0,0,0,0,0,0,0,null,-3982.36,{"$f":"SUM(E5:R5)","v":-3982.36},{"$f":"+S5","v":-3982.36},72109.531201349906,null,{"$f":"T5+U5+V5","v":68127.171201349905},{"$f":"+W5","v":68127.171201349905},{"$f":"+X5-W5","v":0},null,-652.54250238200075,null,{"$f":"T5","v":-3982.36},null,{"$f":"SUM(AC5:AD5)","v":-3982.36},{"$f":"U5+AA5","v":71456.988698967907},null,{"$f":"SUM(AF5:AG5)","v":71456.988698967907},{"$f":"AF5+AC5","v":67474.628698967907},{"$f":"AG5+AD5","v":0},{"$f":"AH5+AE5","v":67474.628698967907}]
["Colstrip 3 & 4 Ash Pond Capping",76111,2003,"E317",632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,632.54999999999995,null,-4216.0200000000004,3374.5800000000008,3374.5800000000008,39492.685956198104,null,42867.265956198105,{"$f":"W6","v":42867.265956198105},0,null,-357.38208657899713,null,{"$f":"T6","v":3374.5800000000008},null,3374.5800000000008,{"$f":"U6+AA6","v":39135.303869619107},null,{"$f":"SUM(AF6:AG6)","v":39135.303869619107},{"$f":"AF6+AC6","v":42509.883869619109},0,42509.883869619109]
["Distribution Wood Poles ",12771690,2005,"E374",4459.92,4459.91,4640.01,4485.7,4485.71,4485.71,4485.71,4485.7,4485.7,4485.7,4485.6900000000005,4485.7,null,null,53931.159999999989,53931.159999999989,29083.460000000003,null,83014.62,83014.62,0,null,null,null,{"$f":"T7","v":53931.159999999989},null,53931.159999999989,{"$f":"U7+AA7","v":29083.460000000003},null,29083.460000000003,83014.62,0,83014.62]
["Ferndale",12971225,2006,"E347",3167,3167,3184.06,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,3201.1800000000003,-9878.67,null,28450.010000000002,28450.010000000002,37567.049999999996,{"$f":"C117","v":24447.100000000093},90464.160000000091,90464.160000000091,0,null,10680.03,null,{"$f":"T8","v":28450.010000000002},null,28450.010000000002,{"$f":"U8+AA8","v":48247.079999999994},null,48247.079999999994,76697.09,0,76697.09]
["Frederickson 1/Epcor","85044/45",2006,"E317",732.97,732.96,732.96,732.96,732.97,732.96,732.96,732.97,732.96,732.97,732.97,732.97,null,null,8795.5800000000017,8795.5800000000017,55301.75,null,64097.33,64097.33,0,null,null,null,{"$f":"T9","v":8795.5800000000017},null,8795.5800000000017,{"$f":"U9+AA9","v":55301.75},null,55301.75,64097.33,0,64097.33]
["Gas Mains ",12771693,2006,"G359",12773.59,12773.57,14332.92,14901.68,14901.66,14901.65,14901.64,14901.630000000001,14901.630000000001,14901.64,14901.65,14901.66,null,null,173994.91999999998,173994.91999999998,28810.3,null,202805.21999999997,202805.21999999997,0,null,null,null,null,{"$f":"T10","v":173994.91999999998},173994.91999999998,null,{"$f":"U10+AA10","v":28810.3},28810.3,0,202805.21999999997,202805.21999999997]
["Hopkins Ridge Wind Project",81633,2005,"E347",1095.9100000000001,1095.92,3651.16,6212.3,6212.32,39810.79,64498.11,64498.1,64498.03,64498.03,64498.04,64498.07,null,null,445066.78,445066.78,266713.8,{"$f":"C118","v":-25234.389999999898},686546.19000000018,686546.19000000018,0,null,null,null,{"$f":"T11","v":445066.78},null,445066.78,{"$f":"U11+AA11","v":266713.8},null,266713.8,711780.58000000007,0,711780.58000000007]
["Lower Snake River Wind",11193345,2012,"E347",20371.330000000002,20371.350000000002,12524.54,10996.880000000001,10996.880000000001,38670.69,60759.19,60759.25,60759.19,60759.28,60759.21,60759.24,null,null,478487.03000000009,478487.03000000009,472792.87,{"$f":"C119","v":-333212.98000000045},618066.91999999969,618066.91999999969,0,null,null,null,478487.03000000009,null,478487.03000000009,472792.87,null,472792.87,951279.90000000014,0,951279.90000000014]
["Meteorological Towers -LSR",13997947,2013,"E347",2047.48,2047.48,1101.4100000000001,131.89000000000001,131.9,131.89000000000001,131.9,131.9,131.89000000000001,131.89000000000001,131.9,131.89000000000001,-3923.65,null,2459.77,2459.77,3053.11,{"$f":"C120","v":1277.6199999999953},6790.4999999999955,6790.4999999999955,0,null,-178.28,null,2459.77,null,2459.77,2874.83,null,2874.83,5334.6,0,5334.6]
["Transmission Wood Poles ",82937,2005,"E359",4864.17,4864.18,5035.13,4988.57,9977.16,9977.15,9977.18,9977.14,9977.130000000001,9977.17,9977.130000000001,9977.130000000001,null,null,99569.24,99569.24,133039.32,null,232608.56,232608.56,0,null,null,null,99569.24,null,99569.24,133039.32,null,133039.32,232608.56,0,232608.56]
["Wild Horse Wind Project (New)",12971222,2013,"E347",23027.43,23027.41,23114.41,23201.71,23201.760000000002,23201.72,23201.760000000002,23201.74,23201.71,23201.72,23201.760000000002,23201.760000000002,-42011.95,null,235972.94,235972.94,212740.68000000002,{"$f":"C121","v":159595.62999999989},608309.24999999988,608309.24999999988,0,null,53190.52,null,235972.94,null,235972.94,265931.2,null,265931.2,501904.14,0,501904.14]
["Transmission Wood Poles (Site ARO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40084.480000000003,null,40084.480000000003,null,-40084.480000000003,2,null,null,0,null,0,40084.480000000003,null,40084.480000000003,40084.480000000003,0,40084.480000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Total recoverable in rates",null,null,null,{"$f":"SUM(E3:E18)","v":73172.350000000006},73172.33,68949.149999999994,69485.42,74474.09,135746.28999999998,182522.18,182522.15999999997,182521.97,182522.13000000003,182522.08000000002,182522.15000000002,-55814.27,-8198.380000000001,1526119.65,1526119.65,{"$f":"SUM(U3:U18)","v":1390789.0371575479},-173127.02000000037,2743781.667157548,2703697.187157548,-40084.480000000003,null,62682.345411039001,null,{"$f":"SUM(AC5:AC18)","v":1352124.73},{"$f":"SUM(AD5:AD18)","v":173994.91999999998},1526119.65,{"$f":"SUM(AF5:AF18)","v":1424661.0825685868},{"$f":"SUM(AG5:AG18)","v":28810.3},{"$f":"SUM(AH5:AH18)","v":1453471.3825685869},{"$f":"SUM(AI5:AI18)","v":2776785.8125685873},{"$f":"SUM(AJ5:AJ18)","v":202805.21999999997},{"$f":"SUM(AK5:AK18)","v":2979591.0325685875}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Not recoverable in rates:"]
[]
["Colstrip 1 & 2 Ash Pond Capping",76110,2003,"E317",54257.39,54257.42,54257.4,53925.47,53592.53,53592.480000000003,53592.5,53592.58,53592.54,53592.54,53592.56,53592.59,null,null,{"$f":"SUM(E24:R24)","v":645437.99999999988},{"$f":"S24","v":645437.99999999988},535738.76879865013,null,null,null,null,null,4409.5425023820007,null,{"$f":"T24","v":645437.99999999988},null,{"$f":"SUM(AC24:AD24)","v":645437.99999999988},{"$f":"U24+AA24","v":540148.31130103208},null,{"$f":"SUM(AF24:AG24)","v":540148.31130103208},{"$f":"AF24+AC24","v":1185586.3113010321},{"$f":"AG24+AD24","v":0},{"$f":"AH24+AE24","v":1185586.3113010321}]
["Colstrip 3 & 4 Ash Pond Capping",76111,2003,"E317",58361.57,58361.599999999999,58361.579999999994,58010.17,57657.7,57657.64,57657.67,57657.75,57657.719999999994,57657.71,57657.74,57657.77,null,null,{"$f":"SUM(E25:R25)","v":694356.62},{"$f":"S25","v":694356.62},580610.28404380195,null,null,null,null,null,4159.4220865789976,null,{"$f":"T25","v":694356.62},null,{"$f":"SUM(AC25:AD25)","v":694356.62},{"$f":"U25+AA25","v":584769.70613038098},null,584769.70613038098,1279126.3261303809,0,1279126.3261303809]
["Crystal Mtn. Generator Site",13084613,2013,"E347",2663.94,2663.94,2669.14,2674.37,2674.36,2674.37,2674.37,2674.37,2674.37,2674.37,2674.37,2674.37,-1631.4,null,{"$f":"SUM(E26:R26)","v":30434.939999999991},{"$f":"S26","v":30434.939999999991},10965.29,{"$f":"C125","v":8148.3699999999953},null,null,null,null,2186.73,null,{"$f":"T26","v":30434.939999999991},null,{"$f":"SUM(AC26:AD26)","v":30434.939999999991},{"$f":"U26+AA26","v":13152.02},null,13152.02,43586.959999999992,0,43586.959999999992]
["South King Complex",13056748,2013,"C399",15388.83,15388.83,15332.73,15275.18,15275.18,15275.17,15275.17,15275.18,15275.18,15275.17,null,0,4431.59,null,{"$f":"SUM(E27:R27)","v":157468.21},{"$f":"S27","v":157468.21},13504.32,{"$f":"C124","v":-3186.4800000000978},null,null,null,null,1281.28,null,{"$f":"(T27)*0.6718","v":105787.14347799998},{"$f":"(T27)*0.3282","v":51681.066521999994},{"$f":"SUM(AC27:AD27)","v":157468.20999999996},{"$f":"(U27+AA27)*0.6718","v":9932.9660800000001},{"$f":"(U27+AA27)*0.3282","v":4852.6339200000002},14785.6,115720.10955799998,56533.700441999994,172253.80999999997]
[]
["Total not recoverable in rates",null,null,null,{"$f":"SUM(E24:E27)","v":130671.73},130671.79,130620.84999999999,129885.19,129199.76999999999,129199.65999999999,129199.70999999999,129199.88,129199.81,129199.79,113924.66999999998,113924.72999999998,2800.19,0,1527697.7699999998,{"$f":"SUM(T24:T28)","v":1527697.7699999998},{"$f":"SUM(U24:U28)","v":1140818.6628424523},{"$f":"SUM(V24:V28)","v":4961.8899999998976},{"$f":"SUM(W24:W27)","v":0},{"$f":"SUM(X24:X27)","v":0},{"$f":"SUM(Y24:Y27)","v":0},null,{"$f":"SUM(AA24:AA27)","v":12036.974588960999},null,{"$f":"SUM(AC24:AC28)","v":1476016.7034779999},51681.066521999994,1527697.7699999998,1148003.003511413,4852.6339200000002,1152855.6374314132,{"$f":"SUM(AI24:AI28)","v":2624019.7069894127},56533.700441999994,2680553.407431413]
[]
["Total ARO Depreciation ",null,null,null,{"$f":"E29+E19","v":203844.08000000002},203844.12,199570,199370.61,203673.86,264945.94999999995,311721.89,311722.03999999998,311721.78000000003,311721.92000000004,296446.75,296446.88,-53014.079999999994,-8198.380000000001,3053817.42,3053817.42,2531607.7000000002,-168165.13000000047,2743781.667157548,2703697.187157548,-40084.480000000003,null,74719.320000000007,null,{"$f":"AC19+AC29","v":2828141.4334779996},{"$f":"AD19+AD29","v":225675.98652199999},3053817.42,2572664.0860799998,33662.933919999996,2606327.02,5400805.5195579994,259338.92044199997,5660144.4400000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T31+V31","v":2885652.2899999996},null,null,null,null,null,null,null,null,null,null,{"$f":"T31-AE31","v":0},{"$f":"'Elec Accretion'!D82-AF31","v":0},null,{"$f":"U31+AA31-AH31","v":0}]
["Note",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"[1]Detail!$G$235-AC31","v":0},{"$f":"[1]Detail!$H$235-AD31","v":0},{"$f":"[1]Detail!$I$235-AE31","v":0},{"$f":"[1]Detail!$G$240-AF31","v":0},{"$f":"[1]Detail!$H$240-AG31","v":0},{"$f":"[1]Detail!$I$240-AH31","v":0}]
["1. ARO / ARC Recoverable portion: "]
[]
["(1) ARO Recoverable portion: "]
["     - Colstrip 1&2: Although Colstrip 1&2 termination date was January 2015, reclass is needed because there is some ARO recovery built into rates.",null,null,null,null,null,null,null,"     - Colstrip 3&4: Monthly recoverable accretion amount is calculated based on the original ARO liability balance & revised monthly discount rate."]
["     - Monthly recoverable accretion amount is calculated based on the original ARO liability balance & revised monthly discount."]
[null,null,null,null,null,null,null,null,null,null,null,null,2.6166666666666664E-3,"in 2015"]
[null,null,null,"Colstirp 1&2 Monthly Discount Rate",2.6166666666666664E-3,"in 2015",null,null,null,null,null,"Colstirp 3&4 Monthly Discount Rate",{"$f":"0.0321/12","v":2.6749999999999999E-3},"in 2016"]
[null,null,null,"Colstirp 1&2 Monthly Discount Rate",{"$f":"0.0321/12","v":2.6749999999999999E-3},"in 2016",null,null,null,"E311 Colstrip 3&4 Com ","Prior ARO balance","Accretion Exp.","Ending Balance"]
[null,"E311 Colstrip 1&2 Com ","Prior ARO balance","Accretion Exp.","Ending Balance",null,null,null,null,"2015-10-01",1218780.8085165303,{"$f":"+K42*$M$39","v":3189.1431156182539},{"$f":"+K42+L42","v":1221969.9516321486}]
[null,"2015-10-01",2225366.9350288869,{"$f":"+C43*$E$40","v":5823.0434799922532},{"$f":"+C43+D43","v":2231189.978508879},null,null,null,null,"2015-11-01",{"$f":"+M42","v":1221969.9516321486},{"$f":"+K43*$M$39","v":3197.4880401041219},1225167.4396722526]
[null,"2015-11-01",{"$f":"+E43","v":2231189.978508879},{"$f":"+C44*$E$40","v":5838.2804437648992},2237028.2589526437,null,null,null,null,"2015-12-01",{"$f":"+M43","v":1225167.4396722526},{"$f":"+K44*$M$39","v":3205.8548004757276},1228373.2944727284]
[null,"2015-12-01",{"$f":"+E44","v":2237028.2589526437},{"$f":"+C45*$E$40","v":5853.5572775927503},2242881.8162302366,null,null,null,null,"2016-01-01",1228730.68,{"$f":"+ROUND(K45*$M$40,2)","v":3286.85},1232017.53]
[null,"2016-01-01",2243534.36,{"$f":"+ROUND(C46*$E$41,2)","v":6001.45},2249535.81,null,null,null,null,"2016-02-01",{"$f":"+M45","v":1232017.53},3295.65,1235313.18]
[null,"2016-02-01",{"$f":"+E46","v":2249535.81},6017.51,2255553.3199999998,null,null,null,null,"2016-03-01",1235313.18,3304.46,1238617.6399999999]
[null,"2016-03-01",2255553.3199999998,6033.61,2261586.9299999997,null,null,null,null,"2016-04-01",1238617.6399999999,3313.3,1241930.94]
[null,"2016-04-01",2261586.9299999997,6049.75,2267636.6799999997,null,null,null,null,"2016-05-01",1241930.94,3322.17,1245253.1099999999]
[null,"2016-05-01",2267636.6799999997,6065.93,2273702.61,null,null,null,null,"2016-06-01",1245253.1099999999,3331.05,1248584.1599999999]
[null,"2016-06-01",2273702.61,6082.15,2279784.7599999998,null,null,null,null,"2016-07-01",1248584.1599999999,3339.96,1251924.1199999999]
[null,"2016-07-01",2279784.7599999998,6098.42,2285883.1799999997,null,null,null,null,"2016-08-01",1251924.1199999999,3348.9,1255273.0199999998]
[null,"2016-08-01",2285883.1799999997,6114.74,2291997.92,null,null,null,null,"2016-09-01",1255273.0199999998,3357.86,1258630.8799999999]
[null,"2016-09-01",2291997.92,6131.09,2298129.0099999998,null,null,null,null,"Total Accreation Expense",null,{"$f":"SUM(L42:L53)","v":39492.685956198104}]
[null,"2016-11-01",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"2016-12-01",{"$f":"+E55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Total Accreation Expense",null,{"$f":"SUM(D43:D54)","v":72109.531201349906}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(2) ARC Recoverable portion: "]
[null,"Colstrip ","Prior Depr.","Comments"]
[null,"E311 Colstrip 1&2 Com (Ash Pond)","N/A","No monthly depreciation because original termination date was Jan. 2015 & ARO is fully depreciated."]
[null,"E311 Colstrip 3&4 Com (Ash Pond)",632.54999999999995,"Monthly depr. cost is $632.55 until  Jan. 2024 ( original termination date)"]
[]
["While verifying the accuracy of ARO liabilities, Property Accounting noted that Colstrip AROs had an incorrect inflation/ discount rate was set up on PowerPlant because CAFRF should be the average of multiple years cash outflows (3.21%) instead of CARFR averages from 2015 to 2040 (3.14%).  Therefore, based on the revised inflation/ discount rate, we will adjust the monthly recoverable accretion amount. This amount is calculated based on the original ARO liability balance & revised monthly discount rate because there is some ARO recovery built into rates."]
[]
["Colstrip unit 1&2: Underlying Asset Adjustment"]
[null,"Colstrip unit 3&4 ARO liability in July 2015 (recoverable in rate)",2213766.4]
[null,"Current  monthly discount rate ",{"$f":"3.14%/12","v":2.6166666666666669E-3}]
[null,"Updated monthly discount rate (should be)",{"$f":"3.21%/12","v":2.6749999999999999E-3}]
[null,"Current Discount Rate (3.14%)",null,null,"Updated Discount Rate (3.21%) - Should Be"]
["E311 Colstrip 3&4 Com (Ash Pond)","Prior ARO balance","Accretion Exp.","Ending Balance","Prior ARO balance","Accretion Exp.","Ending Balance","Difference"]
["2015-08-01",2213766.4,5792.6887466666667,2219559.0887466664,2213766.4,5921.8251199999995,2219688.2251200001,129.13637333333281]
["2015-09-01",2219559.0887466664,5807.8462822204447,2225366.9350288869,2219688.2251200001,5937.6660021959997,2225625.8911221959,129.81971997555502]
["2015-10-01",2225366.9350288869,5823.0434799922541,2231189.978508879,2225625.8911221959,5953.5492587518738,2231579.4403809477,130.50577875961972]
["2015-11-01",2231189.978508879,5838.2804437649002,2237028.2589526437,2231579.4403809477,5969.4750030190344,2237548.9153839666,131.19455925413422]
["2015-12-01",2237028.2589526437,5853.5572775927512,2242881.8162302366,2237548.9153839666,5985.4433486521102,2243534.3587326189,131.88607105935898]
[]
[null,null,null,null,null,null,"Accretion Adjustment",{"$f":"SUM(H90:H94)","v":652.54250238200075}]
["Colstrip unit 3&4: Underlying Asset Adjustment"]
[null,"Colstrip unit 3&4 ARO liability in July 2015 (recoverable in rate)",1212427.47]
[null,"Current  monthly discount rate ",{"$f":"3.14%/12","v":2.6166666666666669E-3}]
[null,"Updated monthly discount rate (should be)",{"$f":"3.21%/12","v":2.6749999999999999E-3}]
[null,"Current Discount Rate (3.14%)",null,null,"Updated Discount Rate (3.21%) - Should Be"]
["E311 Colstrip 3&4 Com (Ash Pond)","Prior ARO balance","Accretion Exp.","Ending Balance","Prior ARO balance","Accretion Exp.","Ending Balance","Difference"]
["2015-08-01",1212427.4700000002,3172.5185465000009,1215599.9885465002,1212427.4700000002,3243.2434822500004,1215670.7134822502,70.724935749999531]
["2015-09-01",1215599.9885465002,3180.8199700300092,1218780.8085165303,1215670.7134822502,3251.9191585650192,1218922.6326408153,71.099188535009944]
["2015-10-01",1218780.8085165303,3189.1431156182548,1221969.9516321486,1218922.6326408153,3260.6180423141809,1222183.2506831295,71.474926695926115]
["2015-11-01",1221969.9516321486,3197.4880401041223,1225167.4396722526,1222183.2506831295,3269.3401955773711,1225452.5908787069,71.852155473248786]
["2015-12-01",1225167.4396722526,3205.8548004757281,1228373.2944727284,1225452.5908787069,3278.0856806005409,1228730.6765593074,72.230880124812757]
[]
[null,null,null,null,null,"Accretion Adjustment","Accretion Adjustment",{"$f":"SUM(H103:H107)","v":357.38208657899713}]
[]
["1. PA adjusted the accretion expense (decrease by $168,185.14) because ,after 2007 conversion, incorrect inflation/discount rate set up on PowerPlant in July 2015.  In November 2015, PA found that "]
[" additional JE will be needed to reclass from the underlying asset to accumulated reserve for ARO recoverable in rates (-$173,127.02)."]
[]
["ARO Accretion Adjustment 07-2015 Due to inflation/discount rate correction"]
["ARO",null,"Add. Reclass AMT in Nov. 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017 GRC Four Factor Alloacator For South King 403.1 Depr.",null,"2017 GRC Four Factor Alloacator For South King 411.1 Depr."]
["Recoverable in rates:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric","Gas","Electric","Gas"]
["Ferndale",null,24447.100000000093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Common-Elec&Gas'!E5","v":0.67179999999999995},{"$f":"'Common-Elec&Gas'!F5","v":0.32819999999999999},{"$f":"V117","v":0.67179999999999995},{"$f":"W117","v":0.32819999999999999}]
["Hopkins Ridge Wind Project",null,-25234.389999999898]
["Lower Snake River Wind",null,-333212.98000000045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Portion S King Complex",{"$f":"(T27)*V117","v":105787.14347799998},null,{"$f":"U27*V117","v":9072.2021759999989}]
["Meteorological Towers -LSR",null,1277.6199999999953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Portion S King Complex",{"$f":"(T27)*W117","v":51681.066521999994},null,{"$f":"U27*Y117","v":4432.1178239999999}]
["Wild Horse Wind Project (New)",null,159595.62999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V119:V120)","v":157468.20999999996},null,{"$f":"SUM(X119:X120)","v":13504.32}]
["Total recoverable in rates",null,{"$f":"SUM(C117:C121)","v":-173127.02000000037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T27)-V121","v":0},"Chk",{"$f":"U27-X121","v":0},"Chk"]
["Not recovered in rates:"]
["South King Complex",null,-3186.4800000000978]
["Crystal Mtn. Generator Site",null,8148.3699999999953]
["Total not recovered in rates",null,{"$f":"SUM(C124:C125)","v":4961.8899999998976}]
[]
["2. For the Transmission Wood Poles, additional accretion of $40,084.48 will be reclassed to the underlying assets in November 2016"]
["3. PA adjusted the depreciation expenses (decrease by $53,014.08 in December)"]
["4. Depreciation expense was decrease by $8k because Colstrip AROs had an incorrect inflation/ discount rate was set up on PowerPlant because CAFRF should be the average of multiple years cash outflows "]
["(3.21%) instead of CARFR averages from 2015 to 2040 (3.14%).  Going forward, ARO depreciation will automatically reallocate over remaining life from 2016 to 2040."]

{"sheet":"CC300","index":12,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["12ME Sep 2015 D&A Expense",null,"Total",null,"Electric","Gas","Common",null,"Check"]
["In New Depr Study",null,{"$f":"SUM(E2:G2)","v":388358848},null,250591014,114732150,23035684]
["Not Part of Study",null,{"$f":"SUM(E3:G3)","v":45296621.93},null,11877723,1734999,{"$f":"30769970+756461.72+157468.21","v":31683899.93},null,null,"Common Includes Landis & Gyr $756,461.72 and ARO $157,468.21"]
["PP D&A Expense per 1085 Combined",null,433655470.41000003,null,262468737.40000001,116467149.31999999,{"$f":"54719583.69","v":54719583.689999998},null,{"$f":"C4-E4-F4-G4","v":0}]
[null,null,{"$f":"C4-C3-C2","v":0.48000001907348633},null,{"$f":"E4-E3-E2","v":0.40000000596046448},{"$f":"F4-F3-F2","v":0.31999999284744263},-0.24000000208616257]
["Not in GAAP D&A Expense"]
["CC300 WO 40309300",null,{"$f":"SUM(E7:G7)","v":-884454.47},null,-481479.76,-237283.35,-165691.35999999999,null,{"$f":"C7-E7-F7-G7","v":0}]
["Capital Lease WO 90201001",null,-756461.72,null,null,null,{"$f":"C8","v":-756461.72},null,{"$f":"C8-E8-F8-G8","v":0}]
[]
[]
["SAP Transaction"]
[40300341,null,-173057.07,null,null,{"$f":"C12","v":-173057.07},null,null,{"$f":"C12-E12-F12-G12","v":0},"Booked as a depreciation expense in SAP, but a reserve expense in PP."]
[]
["Total Utility Plant D&A",null,{"$f":"SUBTOTAL(9,C4:C13)","v":431841497.63},null,{"$f":"SUBTOTAL(9,E4:E13)","v":261987258.04000002},{"$f":"SUBTOTAL(9,F4:F13)","v":116056809.22},53797430.369999997,null,{"$f":"C14-E14-F14-G14","v":0}]
[]
["GAAP D&A Expense - Utility Plant"]
["*****   Total Depreciation Expense",null,390437769.87,null,252831199.00999999,114495844.76000001,23110726.100000001,null,{"$f":"C17-E17-F17-G17","v":0}]
["**      Total Amortization Expense",null,41403037.439999998,null,9155368.7899999991,1560964.14,30686704.510000002,null,{"$f":"C18-E18-F18-G18","v":0}]
["Total Utility Plant D&A per GAAP IS",null,{"$f":"SUBTOTAL(9,C17:C18)","v":431840807.31},null,{"$f":"SUBTOTAL(9,E17:E18)","v":261986567.79999998},116056808.90000001,53797430.609999999,null,0]
["Check",null,{"$f":"C14-C19","v":690.31999999284744},null,{"$f":"E14-E19","v":690.24000003933907},{"$f":"F14-F19","v":0.31999999284744263},{"$f":"G14-G19","v":-0.24000000208616257},null,-3.7252902984619141E-8]
[]
["Add back Accretion Expense"]
["Actual GAAP Expense - Total",null,{"$f":"SUM(E23:G23)","v":-856858.48},null,-61849.08,-927658,132648.6]
[]
[]
[]
[null,null,"TRANSPORTATION EQUIPMENT",null,{"$f":"Electric!D405","v":808903.53},null,{"$f":"'Common-Elec&Gas'!D25","v":374087.05000000005}]
[null,null,"POWER OPERATED EQUIPMENT",null,{"$f":"Electric!D425","v":363063.32999999996},null,{"$f":"'Common-Elec&Gas'!D35","v":24310.800000000003}]
[null,null,"TOTAL TRANSPORTATION & PWR EQUIPMENT",null,{"$f":"SUM(E27:E28)","v":1171966.8599999999},null,{"$f":"SUM(G27:G28)","v":398397.85000000003}]
[null,null,"PORTION NOT IN INCOME STATEMENT",null,{"$f":"-E7","v":481479.76},null,{"$f":"-G7","v":165691.35999999999}]
[null,null,"% NOT INCLUDED IN INCOME STATEMENT",null,{"$f":"E30/E29","v":0.4108305246788293},null,{"$f":"G30/G29","v":0.41589421228051299}]
[null,null,"% INCLUDED IN INCOME STATEMENT",null,{"$f":"1-E31","v":0.5891694753211707},null,{"$f":"1-G31","v":0.58410578771948707}]

{"sheet":"RB&ISbyFERC","index":13,"n_rows":557,"n_cols":10,"rows_kept":557,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"Electric!A9","v":311},{"$f":"Electric!M9","v":0},{"$f":"VLOOKUP(B5,$A$456:$A$537,1,FALSE)","v":311}]
[null,{"$f":"B5","v":311},{"$f":"Electric!M10","v":-361970.2293800374},311]
[null,311,{"$f":"Electric!M11","v":-296513.75025586464},311]
[null,311,{"$f":"Electric!M12","v":-22475.825171665754},311]
[null,311,{"$f":"Electric!M13","v":-39874.881477224408},311]
[null,311,{"$f":"Electric!M14","v":-373209.8217617867},311]
[null,311,{"$f":"Electric!M15","v":-26905.072298390791},311]
[null,311,{"$f":"Electric!M16","v":-347.75329605084789},311]
[null,311,{"$f":"Electric!M17","v":34391.619696769878},311]
[null,311,{"$f":"Electric!M18","v":525.56648246133955},311]
[null,311,{"$f":"Electric!M19","v":41480.022951819185},311]
[null,311,{"$f":"Electric!M20","v":14536.747218614171},311]
[null,311,null,311]
[null,311,null,311]
[null,311,null,311]
[null,{"$f":"Electric!A24","v":312},null,312]
[null,{"$f":"B20","v":312},{"$f":"Electric!M25","v":-5048484.5233567115},312]
[null,312,{"$f":"Electric!M26","v":-5525419.057958493},312]
[null,312,{"$f":"Electric!M27","v":-547055.10555014014},312]
[null,312,{"$f":"Electric!M28","v":-674867.81280664867},312]
[null,312,{"$f":"Electric!M29","v":-236957.5583770402},312]
[null,312,{"$f":"Electric!M30","v":-135694.40506626113},312]
[null,312,{"$f":"Electric!M31","v":585003.07548724546},312]
[null,312,{"$f":"Electric!M32","v":13917.873720058997},312]
[null,312,{"$f":"Electric!M33","v":1588085.5038852617},312]
[null,312,{"$f":"Electric!M34","v":-108868.57833438274},312]
[null,312,{"$f":"Electric!M35","v":479921.00557291467},312]
[null,312,{"$f":"Electric!M36","v":1179850.5540673393},312]
[null,312,null,312]
[null,312,null,312]
[null,312,null,312]
[null,{"$f":"Electric!A40","v":314},null,314]
[null,{"$f":"B36","v":314},{"$f":"Electric!M41","v":-2674958.5757271871},314]
[null,314,{"$f":"Electric!M42","v":-3200080.2588075115},314]
[null,314,{"$f":"Electric!M43","v":-902688.79160692531},314]
[null,314,{"$f":"Electric!M44","v":-648794.3872664416},314]
[null,314,{"$f":"Electric!M45","v":-106560.28767667789},314]
[null,314,{"$f":"Electric!M46","v":230725.10944928805},314]
[null,314,{"$f":"Electric!M47","v":-20729.504462861747},314]
[null,314,{"$f":"Electric!M48","v":1596040.8982532145},314]
[null,314,{"$f":"Electric!M49","v":-21169.622929980047},314]
[null,314,{"$f":"Electric!M50","v":538163.7045251606},314]
[null,314,{"$f":"Electric!M51","v":420121.6441703469},314]
[null,314,null,314]
[null,314,null,314]
[null,314,null,314]
[null,{"$f":"Electric!A55","v":315},null,315]
[null,{"$f":"B51","v":315},{"$f":"Electric!M56","v":-244588.77433564581},315]
[null,315,{"$f":"Electric!M57","v":-284501.73803199275},315]
[null,315,{"$f":"Electric!M58","v":-37832.845417207805},315]
[null,315,{"$f":"Electric!M59","v":-46279.609589052008},315]
[null,315,{"$f":"Electric!M60","v":-67362.394636496785},315]
[null,315,{"$f":"Electric!M61","v":-38637.620559726813},315]
[null,315,{"$f":"Electric!M62","v":25518.68221046227},315]
[null,315,{"$f":"Electric!M63","v":539.40674792409118},315]
[null,315,{"$f":"Electric!M64","v":137306.61537301997},315]
[null,315,{"$f":"Electric!M65","v":2022.3555670402566},315]
[null,315,{"$f":"Electric!M66","v":20314.670070922672},315]
[null,315,{"$f":"Electric!M67","v":33357.94605053225},315]
[null,315,null,315]
[null,315,null,315]
[null,315,null,315]
[null,{"$f":"Electric!A71","v":316},null,316]
[null,{"$f":"B67","v":316},{"$f":"Electric!M72","v":-38682.522514659824},316]
[null,316,{"$f":"Electric!M73","v":-38923.209810986329},{"$f":"VLOOKUP(B69,$A$456:$A$537,1,FALSE)","v":316}]
[null,316,{"$f":"Electric!M74","v":-3940.4727835141748},316]
[null,316,{"$f":"Electric!M75","v":-6140.205776800125},316]
[null,316,{"$f":"Electric!M76","v":23455.769248764787},316]
[null,316,{"$f":"Electric!M77","v":1866.6896387393981},316]
[null,316,{"$f":"Electric!M78","v":5588.6964346204622},316]
[null,316,{"$f":"Electric!M79","v":1694.5172347475873},316]
[null,316,{"$f":"Electric!M80","v":137.65993243759578},316]
[null,316,{"$f":"Electric!M81","v":338.33265266431499},316]
[null,316,{"$f":"Electric!M82","v":4555.9853646141},316]
[null,316,{"$f":"Electric!M83","v":1890.7142594203351},316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,316,null,316]
[null,{"$f":"Electric!A92","v":330.1},{"$f":"Electric!M92","v":0},330.1]
[null,{"$f":"Electric!A93","v":331},{"$f":"Electric!M93","v":0},331]
[null,{"$f":"B89","v":331},{"$f":"Electric!M94","v":-102.72423746061395},331]
[null,331,{"$f":"Electric!M95","v":-636.14178636355791},331]
[null,331,{"$f":"Electric!M96","v":-4703.4730244020175},331]
[null,331,{"$f":"Electric!M97","v":610.81547307647998},331]
[null,331,{"$f":"Electric!M98","v":2238.9645411898382},331]
[null,331,{"$f":"Electric!M99","v":694.4798501341138},331]
[null,331,{"$f":"Electric!M100","v":0},331]
[null,331,null,331]
[null,331,null,331]
[null,331,null,331]
[null,{"$f":"Electric!A104","v":332},null,332]
[null,{"$f":"B100","v":332},{"$f":"Electric!M105","v":-8301.1724085926544},332]
[null,332,{"$f":"Electric!M106","v":-14906.656630754238},332]
[null,332,{"$f":"Electric!M107","v":-34990.38442155649},332]
[null,332,{"$f":"Electric!M108","v":-5.8055057010715245},332]
[null,332,{"$f":"Electric!M109","v":-376.15642806864344},332]
[null,332,{"$f":"Electric!M110","v":-27.661363936747875},332]
[null,332,{"$f":"Electric!M111","v":-4879.7168304724619},332]
[null,332,null,332]
[null,332,null,332]
[null,332,null,332]
[null,{"$f":"Electric!A115","v":333},null,333]
[null,{"$f":"B111","v":333},{"$f":"Electric!M116","v":-2836.6104948987195},333]
[null,333,{"$f":"Electric!M117","v":-7718.1973959367024},333]
[null,333,{"$f":"Electric!M118","v":0},333]
[null,333,{"$f":"Electric!M119","v":-631.10787983488262},333]
[null,333,{"$f":"Electric!M120","v":-12992.701637305552},333]
[null,333,{"$f":"Electric!M121","v":209.01213902141899},333]
[null,333,{"$f":"Electric!M122","v":48.65249877460883},333]
[null,333,null,333]
[null,333,null,333]
[null,333,null,333]
[null,{"$f":"Electric!A126","v":334},null,334]
[null,{"$f":"B122","v":334},{"$f":"Electric!M127","v":-563.34989787698578},334]
[null,334,{"$f":"Electric!M128","v":-3740.9230879793176},334]
[null,334,{"$f":"Electric!M129","v":-657.53495717816986},334]
[null,334,{"$f":"Electric!M130","v":-7099.4322854487691},334]
[null,334,{"$f":"Electric!M131","v":-379.94465692038648},334]
[null,334,{"$f":"Electric!M132","v":0},334]
[null,334,null,334]
[null,334,null,334]
[null,334,null,334]
[null,{"$f":"Electric!A136","v":335},null,335]
[null,{"$f":"B132","v":335},{"$f":"Electric!M137","v":-176.92163879942382},{"$f":"VLOOKUP(B133,$A$456:$A$537,1,FALSE)","v":335}]
[null,335,{"$f":"Electric!M138","v":-1707.5687765161565},335]
[null,335,{"$f":"Electric!M139","v":-277.06845817977592},335]
[null,335,{"$f":"Electric!M140","v":53.523085303560947},335]
[null,335,{"$f":"Electric!M141","v":-530.1487072578966},335]
[null,335,{"$f":"Electric!M142","v":-0.18170386768387559},335]
[null,335,null,335]
[null,335,null,335]
[null,335,null,335]
[null,{"$f":"Electric!A146","v":335.1},null,335.1]
[null,{"$f":"B142","v":335.1},{"$f":"Electric!M147","v":-6.5195050265351995E-2},335.1]
[null,335.1,{"$f":"Electric!M148","v":-37.674183812143383},335.1]
[null,335.1,{"$f":"Electric!M149","v":-16.169640742737101},335.1]
[null,335.1,{"$f":"Electric!M150","v":20.178261264687535},335.1]
[null,335.1,{"$f":"Electric!M151","v":2.7806577623335329},335.1]
[null,335.1,null,335.1]
[null,335.1,null,335.1]
[null,335.1,null,335.1]
[null,{"$f":"Electric!A155","v":336},null,336]
[null,{"$f":"B151","v":336},{"$f":"Electric!M156","v":1.7266436008080746},336]
[null,336,{"$f":"Electric!M157","v":24.535579716270149},336]
[null,336,{"$f":"Electric!M158","v":0},336]
[null,336,{"$f":"Electric!M159","v":54.26720263547395},336]
[null,336,{"$f":"Electric!M160","v":-2.7946901724826603},336]
[null,336,{"$f":"Electric!M161","v":0},336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,336,null,336]
[null,{"$f":"Electric!A170","v":340.1},{"$f":"Electric!M170","v":0},340.1]
[null,{"$f":"Electric!A171","v":341},{"$f":"Electric!M171","v":0},341]
[null,{"$f":"B167","v":341},{"$f":"Electric!M172","v":0},341]
[null,341,{"$f":"Electric!M173","v":0},341]
[null,341,{"$f":"Electric!M174","v":0},341]
[null,341,{"$f":"Electric!M175","v":0},341]
[null,341,{"$f":"Electric!M176","v":0},341]
[null,341,{"$f":"Electric!M177","v":0},341]
[null,341,{"$f":"Electric!M178","v":0},341]
[null,341,{"$f":"Electric!M179","v":0},341]
[null,341,{"$f":"Electric!M180","v":0},341]
[null,341,{"$f":"Electric!M181","v":0},341]
[null,341,{"$f":"Electric!M182","v":0},341]
[null,341,null,341]
[null,341,null,341]
[null,341,null,341]
[null,{"$f":"Electric!A186","v":341.01},null,341.01]
[null,{"$f":"B182","v":341.01},{"$f":"Electric!M187","v":0},341.01]
[null,341.01,{"$f":"Electric!M188","v":0},341.01]
[null,341.01,{"$f":"Electric!M189","v":0},341.01]
[null,341.01,null,341.01]
[null,341.01,null,341.01]
[null,341.01,null,341.01]
[null,{"$f":"Electric!A193","v":342},null,342]
[null,{"$f":"B189","v":342},{"$f":"Electric!M194","v":0},342]
[null,342,{"$f":"Electric!M195","v":0},342]
[null,342,{"$f":"Electric!M196","v":0},342]
[null,342,{"$f":"Electric!M197","v":0},342]
[null,342,{"$f":"Electric!M198","v":0},342]
[null,342,{"$f":"Electric!M199","v":0},342]
[null,342,{"$f":"Electric!M200","v":0},342]
[null,342,{"$f":"Electric!M201","v":0},{"$f":"VLOOKUP(B197,$A$456:$A$537,1,FALSE)","v":342}]
[null,342,{"$f":"Electric!M202","v":0},342]
[null,342,{"$f":"Electric!M203","v":0},342]
[null,342,{"$f":"Electric!M204","v":0},342]
[null,342,null,342]
[null,342,null,342]
[null,342,null,342]
[null,{"$f":"Electric!A208","v":344},null,344]
[null,{"$f":"B204","v":344},{"$f":"Electric!M209","v":0},344]
[null,344,{"$f":"Electric!M210","v":0},344]
[null,344,{"$f":"Electric!M211","v":0},344]
[null,344,{"$f":"Electric!M212","v":0},344]
[null,344,{"$f":"Electric!M213","v":0},344]
[null,344,{"$f":"Electric!M214","v":0},344]
[null,344,null,344]
[null,344,null,344]
[null,344,null,344]
[null,{"$f":"Electric!A218","v":344.01},null,344.01]
[null,{"$f":"B214","v":344.01},{"$f":"Electric!M219","v":0},344.01]
[null,344.01,{"$f":"Electric!M220","v":0},344.01]
[null,344.01,{"$f":"Electric!M221","v":0},344.01]
[null,344.01,null,344.01]
[null,344.01,null,344.01]
[null,344.01,null,344.01]
[null,{"$f":"Electric!A225","v":344.2},null,344.2]
[null,{"$f":"B221","v":344.2},{"$f":"Electric!M226","v":0},344.2]
[null,344.2,{"$f":"Electric!M227","v":0},344.2]
[null,344.2,{"$f":"Electric!M228","v":0},344.2]
[null,344.2,{"$f":"Electric!M229","v":0},344.2]
[null,344.2,{"$f":"Electric!M230","v":0},344.2]
[null,344.2,{"$f":"Electric!M231","v":0},344.2]
[null,344.2,null,344.2]
[null,344.2,null,344.2]
[null,344.2,null,344.2]
[null,{"$f":"Electric!A235","v":345},null,345]
[null,{"$f":"B231","v":345},{"$f":"Electric!M236","v":0},345]
[null,345,{"$f":"Electric!M237","v":0},345]
[null,345,{"$f":"Electric!M238","v":0},345]
[null,345,{"$f":"Electric!M239","v":0},345]
[null,345,{"$f":"Electric!M240","v":0},345]
[null,345,{"$f":"Electric!M241","v":0},345]
[null,345,{"$f":"Electric!M242","v":0},345]
[null,345,{"$f":"Electric!M243","v":0},345]
[null,345,{"$f":"Electric!M244","v":0},345]
[null,345,{"$f":"Electric!M245","v":0},345]
[null,345,{"$f":"Electric!M246","v":0},345]
[null,345,null,345]
[null,345,null,345]
[null,345,null,345]
[null,{"$f":"Electric!A250","v":345.01},null,345.01]
[null,{"$f":"B246","v":345.01},{"$f":"Electric!M251","v":0},345.01]
[null,345.01,{"$f":"Electric!M252","v":0},345.01]
[null,345.01,{"$f":"Electric!M253","v":0},345.01]
[null,345.01,null,345.01]
[null,345.01,null,345.01]
[null,345.01,null,345.01]
[null,{"$f":"Electric!A257","v":346},null,346]
[null,{"$f":"B253","v":346},{"$f":"Electric!M258","v":0},346]
[null,346,{"$f":"Electric!M259","v":0},346]
[null,346,{"$f":"Electric!M260","v":0},346]
[null,346,{"$f":"Electric!M261","v":0},346]
[null,346,{"$f":"Electric!M262","v":0},346]
[null,346,{"$f":"Electric!M263","v":0},346]
[null,346,{"$f":"Electric!M264","v":0},346]
[null,346,{"$f":"Electric!M265","v":0},{"$f":"VLOOKUP(B261,$A$456:$A$537,1,FALSE)","v":346}]
[null,346,{"$f":"Electric!M266","v":0},346]
[null,346,null,346]
[null,346,null,346]
[null,346,null,346]
[null,{"$f":"Electric!A270","v":346.01},null,346.01]
[null,{"$f":"B266","v":346.01},{"$f":"Electric!M271","v":0},346.01]
[null,346.01,{"$f":"Electric!M272","v":0},346.01]
[null,346.01,{"$f":"Electric!M273","v":0},346.01]
[null,346.01,null,346.01]
[null,346.01,null,346.01]
[null,346.01,null,346.01]
[null,{"$f":"Electric!A277","v":346.1},null,346.1]
[null,{"$f":"B273","v":346.1},{"$f":"Electric!M278","v":0},346.1]
[null,346.1,{"$f":"Electric!M279","v":0},346.1]
[null,346.1,{"$f":"Electric!M280","v":0},346.1]
[null,346.1,{"$f":"Electric!M281","v":0},346.1]
[null,346.1,{"$f":"Electric!M282","v":0},346.1]
[null,346.1,{"$f":"Electric!M283","v":0},346.1]
[null,346.1,{"$f":"Electric!M284","v":0},346.1]
[null,346.1,{"$f":"Electric!M285","v":0},346.1]
[null,346.1,{"$f":"Electric!M286","v":0},346.1]
[null,346.1,null,346.1]
[null,346.1,null,346.1]
[null,346.1,null,346.1]
[null,{"$f":"Electric!A290","v":346.11},null,346.11]
[null,{"$f":"B286","v":346.11},{"$f":"Electric!M291","v":0},346.11]
[null,346.11,{"$f":"Electric!M292","v":0},346.11]
[null,346.11,{"$f":"Electric!M293","v":0},346.11]
[null,346.11,null,346.11]
[null,346.11,null,346.11]
[null,346.11,null,346.11]
[null,{"$f":"Electric!A297","v":348},{"$f":"Electric!M297","v":0},348]
[null,{"$f":"B293","v":348},null,348]
[null,348,null,348]
[null,348,null,348]
[null,348,null,348]
[null,348,null,348]
[null,348,null,348]
[null,348,null,348]
[null,{"$f":"Electric!A305","v":350.1},{"$f":"Electric!M305","v":0},350.1]
[null,{"$f":"Electric!A306","v":350.16},{"$f":"Electric!M306","v":0},350.16]
[null,{"$f":"Electric!A307","v":350.17},{"$f":"Electric!M307","v":0},350.17]
[null,{"$f":"Electric!A308","v":350.99},{"$f":"Electric!M308","v":0},350.99]
[null,{"$f":"B304","v":350.99},{"$f":"Electric!M309","v":0},350.99]
[null,{"$f":"Electric!A310","v":352},{"$f":"Electric!M310","v":0},352]
[null,{"$f":"Electric!A311","v":352.6},{"$f":"Electric!M311","v":0},352.6]
[null,{"$f":"Electric!A312","v":352.7},{"$f":"Electric!M312","v":0},352.7]
[null,{"$f":"Electric!A313","v":352.9},{"$f":"Electric!M313","v":0},352.9]
[null,{"$f":"B309","v":352.9},{"$f":"Electric!M314","v":0},352.9]
[null,{"$f":"B310","v":352.9},{"$f":"Electric!M315","v":0},352.9]
[null,{"$f":"Electric!A316","v":353},{"$f":"Electric!M316","v":0},353]
[null,{"$f":"Electric!A317","v":353.6},{"$f":"Electric!M317","v":0},353.6]
[null,{"$f":"Electric!A318","v":353.7},{"$f":"Electric!M318","v":0},353.7]
[null,{"$f":"B314","v":353.7},{"$f":"Electric!M319","v":0},353.7]
[null,{"$f":"B315","v":353.7},{"$f":"Electric!M320","v":0},353.7]
[null,{"$f":"Electric!A321","v":353.8},{"$f":"Electric!M321","v":0},353.8]
[null,{"$f":"Electric!A322","v":353.9},{"$f":"Electric!M322","v":0},353.9]
[null,{"$f":"B318","v":353.9},{"$f":"Electric!M323","v":0},353.9]
[null,353.9,{"$f":"Electric!M324","v":0},353.9]
[null,353.9,{"$f":"Electric!M325","v":0},353.9]
[null,353.9,{"$f":"Electric!M326","v":0},353.9]
[null,353.9,{"$f":"Electric!M327","v":0},353.9]
[null,353.9,{"$f":"Electric!M328","v":0},353.9]
[null,353.9,{"$f":"Electric!M329","v":0},{"$f":"VLOOKUP(B325,$A$456:$A$537,1,FALSE)","v":353.9}]
[null,353.9,{"$f":"Electric!M330","v":0},353.9]
[null,353.9,{"$f":"Electric!M331","v":0},353.9]
[null,{"$f":"Electric!A332","v":354},{"$f":"Electric!M332","v":0},354]
[null,{"$f":"Electric!A333","v":354.7},{"$f":"Electric!M333","v":0},354.7]
[null,{"$f":"Electric!A334","v":354.9},{"$f":"Electric!M334","v":0},354.9]
[null,{"$f":"B330","v":354.9},{"$f":"Electric!M335","v":0},354.9]
[null,{"$f":"Electric!A336","v":355},{"$f":"Electric!M336","v":-223032.41570317326},355]
[null,{"$f":"Electric!A337","v":355.6},{"$f":"Electric!M337","v":-165973.97481923248},355.6]
[null,{"$f":"Electric!A338","v":355.7},{"$f":"Electric!M338","v":-535178.24223100673},355.7]
[null,{"$f":"Electric!A339","v":355.9},{"$f":"Electric!M339","v":-5866.3292394336459},355.9]
[null,{"$f":"B335","v":355.9},{"$f":"Electric!M340","v":-5374.4516691518002},355.9]
[null,{"$f":"B336","v":355.9},{"$f":"Electric!M341","v":-11238.666716644118},355.9]
[null,{"$f":"Electric!A342","v":356},{"$f":"Electric!M342","v":-151350.91658831364},356]
[null,{"$f":"Electric!A343","v":356.6},{"$f":"Electric!M343","v":-15865.973498395295},356.6]
[null,{"$f":"Electric!A344","v":356.7},{"$f":"Electric!M344","v":-150428.51745910384},356.7]
[null,{"$f":"Electric!A345","v":356.9},{"$f":"Electric!M345","v":-62.686856287271553},356.9]
[null,{"$f":"B341","v":356.9},{"$f":"Electric!M346","v":-1155.6142495393797},356.9]
[null,{"$f":"B342","v":356.9},{"$f":"Electric!M347","v":-2014.7491316367123},356.9]
[null,{"$f":"B343","v":356.9},{"$f":"Electric!M348","v":-2854.8938317900684},356.9]
[null,{"$f":"Electric!A349","v":357.7},{"$f":"Electric!M349","v":0},357.7]
[null,{"$f":"Electric!A350","v":357.9},{"$f":"Electric!M350","v":0},357.9]
[null,{"$f":"Electric!A351","v":358.7},{"$f":"Electric!M351","v":0},358.7]
[null,{"$f":"Electric!A352","v":358.9},{"$f":"Electric!M352","v":0},358.9]
[null,{"$f":"B348","v":358.9},{"$f":"Electric!M353","v":0},358.9]
[null,{"$f":"B349","v":358.9},{"$f":"Electric!M354","v":0},358.9]
[null,{"$f":"Electric!A355","v":359},{"$f":"Electric!M355","v":0},359]
[null,{"$f":"Electric!A356","v":359.7},{"$f":"Electric!M356","v":0},359.7]
[null,{"$f":"Electric!A357","v":359.99},{"$f":"Electric!M357","v":0},359.99]
[null,{"$f":"B353","v":359.99},null,359.99]
[null,359.99,null,359.99]
[null,359.99,null,359.99]
[null,359.99,null,359.99]
[null,359.99,null,359.99]
[null,359.99,null,359.99]
[null,{"$f":"Electric!A364","v":360.1},{"$f":"Electric!M364","v":0},360.1]
[null,{"$f":"Electric!A365","v":361},{"$f":"Electric!M365","v":0},361]
[null,{"$f":"Electric!A366","v":362},{"$f":"Electric!M366","v":-500894.71626146138},362]
[null,{"$f":"Electric!A367","v":363},{"$f":"Electric!M367","v":0},363]
[null,{"$f":"Electric!A368","v":364},{"$f":"Electric!M368","v":0},364]
[null,{"$f":"B364","v":364},{"$f":"Electric!M369","v":0},364]
[null,{"$f":"Electric!A370","v":365},{"$f":"Electric!M370","v":0},365]
[null,{"$f":"B366","v":365},{"$f":"Electric!M371","v":0},365]
[null,{"$f":"Electric!A372","v":366},{"$f":"Electric!M372","v":0},366]
[null,{"$f":"Electric!A373","v":367},{"$f":"Electric!M373","v":-6409263.705674395},367]
[null,{"$f":"B369","v":367},{"$f":"Electric!M374","v":-146950.24288440507},367]
[null,{"$f":"Electric!A375","v":368},{"$f":"Electric!M375","v":0},368]
[null,{"$f":"Electric!A376","v":369},{"$f":"Electric!M376","v":-589738.78453753144},369]
[null,{"$f":"Electric!A377","v":370},{"$f":"Electric!M377","v":0},370]
[null,{"$f":"Electric!A378","v":373},{"$f":"Electric!M378","v":0},373]
[null,{"$f":"B374","v":373},null,373]
[null,373,null,373]
[null,373,null,373]
[null,373,null,373]
[null,373,null,373]
[null,373,null,373]
[null,{"$f":"Electric!A385","v":390},null,390]
[null,{"$f":"B381","v":390},null,390]
[null,{"$f":"B382","v":390},null,390]
[null,{"$f":"B383","v":390},null,390]
[null,{"$f":"B384","v":390},{"$f":"Electric!M389","v":-59757.619090909022},390]
[null,{"$f":"B385","v":390},null,390]
[null,{"$f":"Electric!A391","v":391.1},null,391.1]
[null,{"$f":"B387","v":391.1},{"$f":"Electric!M392","v":-317759.41446628486},391.1]
[null,{"$f":"B388","v":391.1},{"$f":"Electric!M393","v":0},{"$f":"VLOOKUP(B389,$A$456:$A$537,1,FALSE)","v":391.1}]
[null,{"$f":"B389","v":391.1},null,391.1]
[null,{"$f":"B390","v":391.1},null,391.1]
[null,{"$f":"B391","v":391.1},null,391.1]
[null,{"$f":"Electric!A397","v":391.2},{"$f":"Electric!M397","v":0},391.2]
[null,{"$f":"B393","v":391.2},{"$f":"Electric!M398","v":0},391.2]
[null,{"$f":"B394","v":391.2},{"$f":"Electric!M399","v":0},391.2]
[null,{"$f":"B395","v":391.2},null,391.2]
[null,{"$f":"B396","v":391.2},null,391.2]
[null,{"$f":"Electric!A402","v":392},{"$f":"Electric!M405+Electric!M443+Electric!O497","v":-199310.66132790654},392]
[null,{"$f":"B398","v":392},null,392]
[null,{"$f":"B399","v":392},null,392]
[null,{"$f":"B400","v":392},null,392]
[null,{"$f":"B401","v":392},null,392]
[null,{"$f":"Electric!A407","v":393},null,393]
[null,{"$f":"B403","v":393},{"$f":"Electric!M408","v":-9592.3348188879881},393]
[null,{"$f":"B404","v":393},{"$f":"Electric!M409","v":0},393]
[null,{"$f":"B405","v":393},null,393]
[null,{"$f":"B406","v":393},null,393]
[null,{"$f":"B407","v":393},null,393]
[null,{"$f":"Electric!A413","v":394},null,394]
[null,{"$f":"B409","v":394},{"$f":"Electric!M414","v":-25328.208174145046},394]
[null,{"$f":"B410","v":394},{"$f":"Electric!M415","v":0},394]
[null,{"$f":"B411","v":394},null,394]
[null,{"$f":"B412","v":394},null,394]
[null,{"$f":"B413","v":394},null,394]
[null,{"$f":"Electric!A419","v":395},null,395]
[null,{"$f":"B415","v":395},{"$f":"Electric!M420","v":-129611.23162998424},395]
[null,{"$f":"B416","v":395},{"$f":"Electric!M421","v":0},395]
[null,{"$f":"B417","v":395},null,395]
[null,{"$f":"B418","v":395},null,395]
[null,{"$f":"B419","v":395},null,395]
[null,{"$f":"Electric!A425","v":396},{"$f":"Electric!M425+Electric!M444+Electric!O499","v":20775.585522173205},396]
[null,{"$f":"B421","v":396},null,396]
[null,{"$f":"Electric!A427","v":397},null,397]
[null,{"$f":"B423","v":397},{"$f":"Electric!M428","v":-377766.22798328794},397]
[null,{"$f":"B424","v":397},{"$f":"Electric!M429","v":0},397]
[null,{"$f":"B425","v":397},null,397]
[null,{"$f":"B426","v":397},null,397]
[null,{"$f":"B427","v":397},null,397]
[null,{"$f":"Electric!A433","v":398},null,398]
[null,{"$f":"B429","v":398},{"$f":"Electric!M434","v":-9134.9632273013394},398]
[null,398,{"$f":"Electric!M435","v":0},398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,398,null,398]
[null,{"$f":"Electric!A450","v":391.1},{"$f":"Electric!M450","v":0},391.1]
[null,{"$f":"Electric!A451","v":391.2},{"$f":"Electric!M451","v":0},391.2]
[null,{"$f":"Electric!A452","v":393},{"$f":"Electric!M452","v":0},393]
[null,{"$f":"Electric!A453","v":394},{"$f":"Electric!M453","v":0},394]
[null,{"$f":"Electric!A454","v":395},{"$f":"Electric!M454","v":0},395]
[null,{"$f":"Electric!A455","v":397},{"$f":"Electric!M455","v":0},397]
[null,{"$f":"Electric!A456","v":398},{"$f":"Electric!M456","v":0},398]
[null,{"$f":"B447","v":398},{"$f":"Electric!M457","v":0},398]
[null,{"$f":"B448","v":398},null,398]
[null,{"$f":"B449","v":398},null,398]
[null,{"$f":"B450","v":398},{"$f":"SUM(C5:C450)","v":-24928233.139298584}]
[null,null,{"$f":"C451-Electric!M460-Electric!O497-Electric!O499","v":1.3387762010097504E-8},"check"]
[]
[null,null,null,null,null,null,"IS by FERC","RB by FERC"]
[null,null,"Direct Electric","Common","ARC","ARO","Total"]
[311,"311 Structures and improvements. - (Steam Production)",{"$f":"SUMIF($B$5:$B$450,A456,$C$5:$C$450)","v":-1030363.377291356},null,{"$f":"'403.1 Depr'!M14+'403.1 Depr'!M61","v":-1338591.1271513682},{"$f":"'Elec Accretion'!M15+'Elec Accretion'!M63","v":-109915.65232744128},{"$f":"SUM(C456:F456)","v":-2478870.1567701655},{"$f":"-G456/2","v":1239435.0783850828}]
[312,"312 Boiler plant equipment. - (Steam Production)",-8430569.0287168585,null,null,null,-8430569.0287168585,4215284.5143584292]
[314,"314 Turbogenerator units. - (Steam Production)",-4789930.0720795756,null,null,null,-4789930.0720795756,2394965.0360397878]
[315,"315 Accessory electric equipment. - (Steam Production)",-500143.30655022047,null,null,null,-500143.30655022047,250071.65327511023]
[316,"316 Miscellaneous power plant equipment - (Steam Production)",-48158.046119951883,null,null,null,-48158.046119951883,24079.023059975942]
[330.1,"330 Land and land rights. - (Hydraulic Production)",0,null,null,null,0,0]
[331,"331 Structures and improvements. - (Hydraulic Production)",-1898.0791838257574,null,null,null,-1898.0791838257574,949.03959191287868]
[332,"332 Reservoirs, dams, and waterways. - (Hydraulic Production)",-63487.553589082308,null,null,null,-63487.553589082308,31743.776794541154]
[333,"333 Water wheels, turbines and generators. - (Hydraulic Production)",-23920.952770179829,null,null,null,-23920.952770179829,11960.476385089914]
[334,"334 Accessory electric equipment. - (Hydraulic Production)",-12441.184885403629,null,null,null,-12441.184885403629,6220.5924427018144]
[335,"335 Miscellaneous power plant equipment. - (Hydraulic Production)",-2638.366199317376,null,null,null,-2638.366199317376,1319.183099658688]
[335.1,"335 Miscellaneous power plant equipment. - (Hydraulic Production)",-30.950100578124768,null,null,null,-30.950100578124768,15.475050289062384]
[336,"336 Roads, railroads and bridges. - (Hydraulic Production)",77.734735780069514,null,null,null,77.734735780069514,-38.867367890034757]
[340.1,"340 Land and land rights. - (Other Production)",0,null,null,null,0,0]
[341,"341 Structures and improvements. - (Other Production)",0,null,{"$f":"'403.1 Depr'!M24+'403.1 Depr'!M67","v":-30434.939999999991},{"$f":"'Elec Accretion'!M25+'Elec Accretion'!M69","v":0},-30434.939999999991,15217.469999999996]
[341.01,"341 Structures and improvements. - (Other Production)",0,null,{"$f":"'403.1 Depr'!M32","v":0},{"$f":"'Elec Accretion'!M33","v":0},0,0]
[342,"341.01 STRUCTURES AND IMPROVEMENTS - WIND",0,null,null,null,0,0]
[344,"342 Fuel holders, producers, and accessories. - (Other Production)",0,null,null,null,0,0]
[344.01,"344 Generators. - (Other Production)",0,null,null,null,0,0]
[344.2,"344 Generators. - (Other Production)",0,null,null,null,0,0]
[345,"344 Generators. - (Other Production)",0,null,null,null,0,0]
[345.01,"345 Accessory electric equipment. - (Other Production)",0,null,null,null,0,0]
[346,"345 Accessory electric equipment. - (Other Production)",0,null,null,null,0,0]
[346.01,"346 Miscellaneous power plant equipment. - (Other Production)",0,null,null,null,0,0]
[346.1,"346 Miscellaneous power plant equipment. - (Other Production)",0,null,null,null,0,0]
[346.11,"346 Miscellaneous power plant equipment. - (Other Production)",0,null,null,null,0,0]
[348,"346 Miscellaneous power plant equipment. - (Other Production)",0,null,null,null,0,0,{"$f":"SUM(H456:H482)","v":8191222.451114689},{"$f":"SUM(G456:G482)","v":-16382444.902229378}]
[350.1,"348   Energy Storage Equipment—Production - (Other Production)",0,null,null,null,0,0]
[350.16,"350 Land and land rights. - (Transmission Plant)",0,null,null,null,0,0]
[350.17,"350 Land and land rights. - (Transmission Plant)",0,null,null,null,0,0]
[350.99,"350 Land and land rights. - (Transmission Plant)",0,null,null,null,0,0]
[352,"350 Land and land rights. - (Transmission Plant)",0,null,null,null,0,0]
[352.6,"352 Structures and improvements. - (Transmission Plant)",{"$f":"SUMIF($B$5:$B$450,A488,$C$5:$C$450)","v":0},null,null,null,{"$f":"SUM(C488:F488)","v":0},{"$f":"-G488/2","v":0}]
[352.7,"352 Structures and improvements. - (Transmission Plant)",0,null,null,null,0,0]
[352.9,"352 Structures and improvements. - (Transmission Plant)",0,null,null,null,0,0]
[353,"352 Structures and improvements. - (Transmission Plant)",0,null,null,null,0,0]
[353.6,"353 Station equipment. - (Transmission Plant)",0,null,null,null,0,0]
[353.7,"353 Station equipment. - (Transmission Plant)",0,null,null,null,0,0]
[353.8,"353 Station equipment. - (Transmission Plant)",0,null,null,null,0,0]
[353.9,"353 Station equipment. - (Transmission Plant)",0,null,null,null,0,0]
[354,"353 Station equipment. - (Transmission Plant)",0,null,null,null,0,0]
[354.7,"354 Towers and fixtures. - (Transmission Plant)",0,null,null,null,0,0]
[354.9,"354 Towers and fixtures. - (Transmission Plant)",0,null,null,null,0,0]
[355,"354 Towers and fixtures. - (Transmission Plant)",-223032.41570317326,null,{"$f":"'403.1 Depr'!M39","v":-9525.4310750070144},{"$f":"'Elec Accretion'!M40","v":-16562.131280135305},-249119.97805831558,124559.98902915779]
[355.6,"355 Poles and fixtures. - (Transmission Plant)",-165973.97481923248,null,null,null,-165973.97481923248,82986.987409616238]
[355.7,"355 Poles and fixtures. - (Transmission Plant)",-535178.24223100673,null,null,null,-535178.24223100673,267589.12111550337]
[355.9,"355 Poles and fixtures. - (Transmission Plant)",-22479.447625229564,null,null,null,-22479.447625229564,11239.723812614782]
[356,"355 Poles and fixtures. - (Transmission Plant)",-151350.91658831364,null,null,null,-151350.91658831364,75675.458294156822]
[356.6,"356 Overhead conductors and devices. - (Transmission Plant)",-15865.973498395295,null,null,null,-15865.973498395295,7932.9867491976474]
[356.7,"356 Overhead conductors and devices. - (Transmission Plant)",-150428.51745910384,null,null,null,-150428.51745910384,75214.258729551919]
[356.9,"356 Overhead conductors and devices. - (Transmission Plant)",-6087.9440692534317,null,null,null,-6087.9440692534317,3043.9720346267159]
[357.7,"357 Underground conduit. - (Transmission Plant)",0,null,null,null,0,0]
[357.9,"357 Underground conduit. - (Transmission Plant)",0,null,null,null,0,0]
[358.7,"358 Underground conductors and devices. - (Transmission Plant)",0,null,null,null,0,0]
[358.9,"358 Underground conductors and devices. - (Transmission Plant)",0,null,null,null,0,0]
[359,"359 Roads and trails. - (Transmission Plant)",0,null,null,null,0,0]
[359.7,"359 Roads and trails. - (Transmission Plant)",0,null,null,null,0,0]
[359.99,"359 Roads and trails. - (Transmission Plant)",0,null,null,null,0,0]
[360.1,"360 Land and land rights. - (Distribution Plant)",0,null,null,null,0,0]
[361,"361 Structures and improvements. - (Distribution Plant)",0,null,null,null,0,0]
[362,"362 Station equipment. - (Distribution Plant)",-500894.71626146138,null,null,null,-500894.71626146138,250447.35813073069]
[363,"363 Storage battery equipment. - (Distribution Plant)",0,null,null,null,0,0]
[364,"364 Poles, towers and fixtures. - (Distribution Plant)",0,null,{"$f":"'403.1 Depr'!M46","v":0},{"$f":"'Elec Accretion'!M47","v":0},0,0]
[365,"365 Overhead conductors and devices - (Distribution Plant)",0,null,null,null,0,0]
[366,"366 Underground conduit. - (Distribution Plant)",{"$f":"SUMIF($B$5:$B$450,A520,$C$5:$C$450)","v":0},null,null,null,{"$f":"SUM(C520:F520)","v":0},{"$f":"-G520/2","v":0}]
[367,"367 Underground conductors and devices - (Distribution Plant)",-6556213.9485587999,null,null,null,-6556213.9485587999,3278106.9742794]
[368,"368 Line transformers. - (Distribution Plant)",0,null,null,null,0,0]
[369,"369 Services. - (Distribution Plant)",-589738.78453753144,null,null,null,-589738.78453753144,294869.39226876572]
[370,"370 Meters. - (Distribution Plant)",0,null,null,null,0,0]
[373,"373 Street lighting and signal systems. - (Distribution Plant)",0,null,null,null,0,0]
[389.1,"LAND AND LAND RIGHTS - EASEMENTS",null,{"$f":"'Common-Elec&Gas'!S8","v":0},null,null,0,0]
[390,"390 Structures and improvements. - (General Plant)",{"$f":"SUMIF($B$5:$B$450,A527,$C$5:$C$450)","v":-59757.619090909022},{"$f":"'Common-Elec&Gas'!S14","v":0},{"$f":"'403.1 Depr'!M73","v":-105787.14347799998},{"$f":"'Elec Accretion'!M75","v":0},-165544.76256890901,82772.381284454503]
[391.1,"391 Office furniture and equipment. - (General Plant)",-317759.41446628486,{"$f":"'Common-Elec&Gas'!S18+'Common-Elec&Gas'!S53","v":212940.55214439999},null,null,-104818.86232188487,52409.431160942433]
[391.2,"391 Office furniture and equipment. - (General Plant)",0,{"$f":"'Common-Elec&Gas'!S21+'Common-Elec&Gas'!S54","v":-101517.28076080121},null,null,-101517.28076080121,50758.640380400604]
[392,"392 Transportation equipment. - (General Plant)",-199310.66132790654,{"$f":"'Common-Elec&Gas'!S25+'Common-Elec&Gas'!S47+'Common-Elec&Gas'!S90","v":-123410.72361542865},null,null,-322721.3849433352,161360.6924716676]
[393,"393 Stores equipment. - (General Plant)",-9592.3348188879881,{"$f":"'Common-Elec&Gas'!S29+'Common-Elec&Gas'!S55","v":592.96426999999994},null,null,-8999.3705488879878,4499.6852744439939]
[394,"394 Tools, shop and garage equipment. - (General Plant)",-25328.208174145046,{"$f":"'Common-Elec&Gas'!S33+'Common-Elec&Gas'!S56","v":12741.833090799997},null,null,-12586.375083345049,6293.1875416725243]
[395,"395 Laboratory equipment. - (General Plant)",-129611.23162998424,0,null,null,-129611.23162998424,64805.615814992118]
[396,"396 Power operated equipment. - (General Plant)",20775.585522173205,{"$f":"'Common-Elec&Gas'!S35+'Common-Elec&Gas'!S48+'Common-Elec&Gas'!S92","v":-5024.636129523069},null,null,15750.949392650136,-7875.4746963250682]
[397,"397 Communication equipment. - (General Plant)",-377766.22798328794,{"$f":"'Common-Elec&Gas'!S40+'Common-Elec&Gas'!S57","v":-1263038.3321156306},null,null,-1640804.5600989186,820402.28004945931]
[398,"398 Miscellaneous equipment. - (General Plant)",-9134.9632273013394,{"$f":"'Common-Elec&Gas'!S44+'Common-Elec&Gas'!S58","v":-392.91395159997569},null,null,-9527.8771789013153,4763.9385894506577]
[null,null,null,null,null,null,0,0]
[]
[null,null,{"$f":"SUM(C456:C538)","v":-24928233.139298599},-1267108.5370677835,-1484338.6417043752,-126477.78360757658,-27806158.101678345,13903079.050839173]
[null,null,{"$f":"'Lead E'!E12-C539+Electric!O497+Electric!O499","v":57369439.284814782},{"$f":"'Common-Elec&Gas'!S61-D539+'Common-Elec&Gas'!S90+'Common-Elec&Gas'!S92","v":-1.255102688446641E-10},{"$f":"'403.1 Depr'!M80-E539","v":0},{"$f":"'Elec Accretion'!M82-F539","v":0},{"$f":"'Lead E'!E33-G539","v":53915643.863815784},{"$f":"'Lead E'!E39-H539","v":-26957821.931907892}]
[389.1]
[390,"LAND AND LAND RIGHTS - EASEMENTS"]
[391.1,"STRUCTURES AND IMPROVEMENTS                 "]
[391.1,"OFFICE FURNITURE AND EQUIPMENT   "]
[391.2,"OFFICE FURNITURE AND EQUIPMENT   "]
[391.2,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS"]
[392,"OFFICE FURNITURE AND EQUIPMENT - COMPUTERS"]
[393,"TRANSPORTATION EQUIPMENT                  "]
[393,"STORES EQUIPMENT                          "]
[394,"STORES EQUIPMENT                          "]
[394,"TOOLS, SHOP AND GARAGE EQUIPMENT           "]
[396,"TOOLS, SHOP AND GARAGE EQUIPMENT           "]
[397,"POWER OPERATED EQUIPMENT                  "]
[397,"COMMUNICATION EQUIPMENT **                  "]
[398,"COMMUNICATION EQUIPMENT                   "]
[398,"MISCELLANEOUS EQUIPMENT                   "]
[null,"MISCELLANEOUS EQUIPMENT                   "]