{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Index","Input","OpEx","Cost of Service","Net Carryover","Return on Rate Base","Income Tax Allowance","Rate Base","AFUDC - Calculation","AFUDC - Amortization","Amortization Rate","Tax Depreciation","ADIT","TEFRA","FASB-Excess","Rates","Tput Adjuster","Index - Data","Annual Data","Monthly CWIP","Tariff Year Data","TransitionCosts","2017 opex","2017 project exp","Revenue"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":12,"defined_names":3544,"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":"Index","index":0,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Exhibit No. 1.4(a)"]
[null,"Olympic Pipe Line Company"]
[null,"Index"]
[]
[]
[null,"Schedule","Schedule Descriptions"]
[]
[null,"Schedule 1","Input Summary"]
[null,"Schedule 2","Adjustment to Operating Expenses"]
[null,"Schedule 3","Total Revenue Requirment (Including Net Carryover)"]
[null,"Schedule 4","Net Carryover"]
[null,"Schedule 5","Overall Return on Rate Base"]
[null,"Schedule 6","Income Tax Allowance"]
[null,"Schedule 7","Rate Base"]
[null,"Schedule 8","AFUDC - Calculation"]
[null,"Schedule 9","AFUDC - Amortization"]
[null,"Schedule 10","Amortization Rate"]
[null,"Schedule 11","Tax Depreciation"]
[null,"Schedule 12","Accumulated Deferred Income Taxes"]
[null,"Schedule 13","TEFRA Adjustment to ADIT"]
[null,"Schedule 14","Excess Deferred Income Tax Amortization Adjustment to ADIT"]
[null,"Schedule 15","Calculation of Tariff Rates"]
[null,"Schedule 16","Throughput Adjuster - Tariff Rates"]

{"sheet":"Input","index":1,"n_rows":295,"n_cols":20,"rows_kept":295,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+Index!B4","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,{"$f":"+'Cost of Service'!U1","v":"Exhibit No. 1.4(a)"},null,null,null,null,null,null,null,null,{"$f":"J1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!C10","v":"Input Summary"},null,null,null,null,null,null,null,null,{"$f":"Index!$B$10","v":"Schedule 1"},null,null,null,null,null,null,null,null,{"$f":"Index!$B$10","v":"Schedule 1"}]
["($000's)",null,"Input Data"]
[null,null,"YEAR",2018,null,null,null,null,null,"Page 1 of 10",null,null,null,null,null,null,null,null,"Page 6 of 10"]
[]
["Line"]
["No.","Description","Source",null,"2003 EOY",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[]
[1,"Year 1 Adjustment Factor ","Stipulated",1]
[{"$f":"1+A9","v":2},"Annual Maximum Amortization of Transition Costs - Rate Litigation","Stipulated",3]
[{"$f":"1+A10","v":3},"Annual Maximum Amortization of Transition Costs - Bankruptcy","Stipulated",24]
[{"$f":"1+A11","v":4},"Max Allowable Other Operating Expenses","Stipulated",19500]
[{"$f":"1+A12","v":5},"Throughput Adjuster","Stipulated",0.02]
[]
[]
[null,"Annual Inputs"]
[]
[{"$f":"1+A13","v":6},"Land (EOY)",{"$f":"+\"Ln (\"&A19&\" + \"&A20&\" + \"&A21&\" + Prior \"&A18&\")\"","v":"Ln (7 + 8 + 9 + Prior 6)"},"1/",577.22,{"$f":"E18+F19+F20+F21","v":577.22},{"$f":"IF(G7<=$D$4,(F18+G19+G20+G21),0)","v":592.22},{"$f":"IF(H7<=$D$4,(G18+H19+H20+H21),0)","v":592.22},{"$f":"IF(I7<=$D$4,(H18+I19+I20+I21),0)","v":592.22},631.95800000000008,545.07100000000014,545.07100000000014,545.07100000000014,545.07100000000014,703.07100000000014,703.07100000000014,639.56100000000015,1190.61447,1210.61447,1210.61447]
[{"$f":"A18+1","v":7},"Land Additions","Form 6 / Company Projections","6/",null,0,{"$f":"'Annual Data'!F13","v":15},0,0,{"$f":"'Annual Data'!I13","v":39.738},{"$f":"'Annual Data'!J13","v":0},{"$f":"'Annual Data'!K13","v":0},{"$f":"'Annual Data'!L13","v":0},{"$f":"'Annual Data'!M13","v":0},{"$f":"'Annual Data'!N13","v":158},{"$f":"'Annual Data'!O13","v":0},{"$f":"'Annual Data'!P13","v":0},{"$f":"'Annual Data'!Q13","v":0},{"$f":"'Annual Data'!R13","v":20},{"$f":"'Annual Data'!S13","v":0}]
[{"$f":"A19+1","v":8},"Land Retirements","Form 6 / Company Projections","6/",null,0,{"$f":"'Annual Data'!F14","v":0},{"$f":"'Annual Data'!G14","v":0},{"$f":"'Annual Data'!H14","v":0},{"$f":"'Annual Data'!I14","v":0},{"$f":"'Annual Data'!J14","v":0},{"$f":"'Annual Data'!K14","v":0},{"$f":"'Annual Data'!L14","v":0},{"$f":"'Annual Data'!M14","v":0},0,{"$f":"'Annual Data'!O14","v":0},{"$f":"'Annual Data'!P14","v":-63.51},{"$f":"'Annual Data'!Q14","v":0},{"$f":"'Annual Data'!R11","v":0},{"$f":"'Annual Data'!S11","v":0}]
[{"$f":"A20+1","v":9},"Land Adjustments and Transfers","Form 6 / Company Projections","6/ , 11/",null,0,{"$f":"'Annual Data'!F15","v":0},{"$f":"'Annual Data'!G15","v":0},{"$f":"'Annual Data'!H15","v":0},{"$f":"-J78","v":0},{"$f":"'Annual Data'!J15","v":-86.887},{"$f":"'Annual Data'!K15","v":0},{"$f":"'Annual Data'!L15","v":0},{"$f":"'Annual Data'!M15","v":0},{"$f":"'Annual Data'!N15","v":0},{"$f":"'Annual Data'!O15","v":0},{"$f":"'Annual Data'!P15","v":0},{"$f":"'Annual Data'!Q15","v":551.05346999999995},{"$f":"'Annual Data'!R12","v":0},{"$f":"'Annual Data'!S12","v":0}]
[]
[]
[{"$f":"A21+1","v":10},"Carrier Property in Service (EOY)",{"$f":"+\"Ln (\"&A25&\" + \"&A26&\" + \"&A27&\" + Prior \"&A24&\")\"","v":"Ln (11 + 12 + 13 + Prior 10)"},"1/",157552.91337999995,{"$f":"E24+F25+F26+F27","v":175512.49336999995},{"$f":"IF(G7<=$D$4,(F24+G25+G26+G27),0)","v":194763.17236999996},{"$f":"IF(H7<=$D$4,(G24+H25+H26+H27),0)","v":203457.89836999995},{"$f":"IF(I7<=$D$4,(H24+I25+I26+I27),0)","v":210829.96136999995},219559.67936999997,204132.73736999996,{"$f":"IF(L7<=$D$4,(K24+L25+L26+L27),0)","v":214201.59136999998},220994.53172999996,228025.24182999996,232018.91715999995,241468.18331206244,247454.94662206245,256730.97706206245,262675.82261206245,267229.96111206245]
[{"$f":"A24+1","v":11},"Carrier Property Additions","Form 6 / Company Projections","6/",null,19126.05617,{"$f":"'Annual Data'!F16","v":25801.093000000001},{"$f":"'Annual Data'!G16","v":8771.1550000000007},{"$f":"'Annual Data'!H16","v":7376.4560000000001},{"$f":"'Annual Data'!I16","v":9530.6810000000005},{"$f":"'Annual Data'!J16","v":7457.4080800000002},{"$f":"'Annual Data'!K16","v":10879.486999999999},{"$f":"'Annual Data'!L16","v":6896.7461999999996},{"$f":"'Annual Data'!M16","v":10109.188099999999},{"$f":"'Annual Data'!N16","v":4339.5756900000006},{"$f":"'Annual Data'!O16","v":9720.7926720625001},{"$f":"'Annual Data'!P16","v":8670.3651100000006},{"$f":"'Annual Data'!Q16","v":10380.525169999997},{"$f":"'Annual Data'!R16","v":6075.0223699999997},{"$f":"'Annual Data'!S16","v":4554.1385}]
[{"$f":"A25+1","v":12},"Carrier Property Retirements","Form 6 / Company Projections","6/",null,0,{"$f":"'Annual Data'!F17","v":-6550.4139999999998},{"$f":"'Annual Data'!G17","v":-339.41800000000001},{"$f":"'Annual Data'!H17","v":-4.3929999999999998},{"$f":"'Annual Data'!I17","v":-800.96299999999997},{"$f":"'Annual Data'!J17","v":-40.095080000000003},{"$f":"'Annual Data'!K17","v":-740.23500000000001},{"$f":"'Annual Data'!L17","v":-93.819429999999997},{"$f":"'Annual Data'!M17","v":-3078.4779999999996},{"$f":"'Annual Data'!N17","v":-336.84956},{"$f":"'Annual Data'!O17","v":-271.52651999999995},{"$f":"'Annual Data'!P17","v":-2683.6017999999999},{"$f":"'Annual Data'!Q17","v":-725.92475999999999},{"$f":"'Annual Data'!R17","v":-130.17681999999999},{"$f":"'Annual Data'!S17","v":0}]
[{"$f":"A26+1","v":13},"Carrier Property Adjustments and Transfers","Form 6 / Company Projections","6/ , 11/",null,-1166.4761799999997,0,{"$f":"'Annual Data'!G18","v":262.98899999999998},{"$f":"'Annual Data'!H18","v":0},{"$f":"'Annual Data'!I18","v":0},{"$f":"'Annual Data'!J18","v":-22844.255000000001},{"$f":"'Annual Data'!K18","v":-70.397999999999996},{"$f":"'Annual Data'!L18","v":-9.9864099999999993},{"$f":"'Annual Data'!M18","v":0},{"$f":"'Annual Data'!N18","v":-9.0507999999999988},{"$f":"'Annual Data'!O18","v":0},{"$f":"'Annual Data'!P18","v":0},{"$f":"'Annual Data'!Q18","v":-378.5699699999999},{"$f":"'Annual Data'!R18","v":0},{"$f":"'Annual Data'!S18","v":0}]
[]
[]
[{"$f":"A27+1","v":14},"Accumulated Depreciation of Carrier Property (EOY)",{"$f":"+\"Ln (\"&A31&\" + \"&A32&\" + \"&A33&\" + Prior \"&A30&\")\"","v":"Ln (15 + 16 + 17 + Prior 14)"},"1/",53957.407250000004,{"$f":"E30+F31+F32+F33","v":56778.51225},{"$f":"IF(G7<=$D$4,(F30+G31+G32+G33),0)","v":54468.447250000005},{"$f":"IF(H7<=$D$4,(G30+H31+H32+H33),0)","v":58680.936250000006},{"$f":"IF(I7<=$D$4,(H30+I31+I32+I33),0)","v":63535.462250000004},67691.676250000004,68685.614250000013,72733.748250000019,77739.467415432853,79855.571415432845,84847.208728517551,89973.578635184254,92807.75736407745,97895.026658167466,103728.23128726747,109691.61273636746]
[{"$f":"A30+1","v":15},"Carrier Depreciation Expense","Form 6","6/ , 11/",null,3987.5810000000001,{"$f":"'Annual Data'!F26","v":4240.3490000000002},{"$f":"'Annual Data'!G26","v":4551.9070000000002},{"$f":"'Annual Data'!H26","v":4856.4309999999996},{"$f":"'Annual Data'!I26","v":4957.1769999999997},{"$f":"'Annual Data'!J26","v":4639.5159999999996},{"$f":"'Annual Data'!K26","v":4819.2359999999999},{"$f":"'Annual Data'!L26","v":5089.8789454328344},{"$f":"'Annual Data'!M26","v":5194.5820000000003},{"$f":"'Annual Data'!N26","v":5337.5376730847001},{"$f":"'Annual Data'!O26","v":5397.8964266667035},{"$f":"'Annual Data'!P26","v":5454.2705288931929},{"$f":"'Annual Data'!Q26","v":5801.138274090009},{"$f":"'Annual Data'!R26","v":5963.3814491000003},{"$f":"'Annual Data'!S26","v":5963.3814491000003}]
[{"$f":"A31+1","v":16},"Carrier Depreciation Retirements","Form 6","6/",null,-1166.4760000000001,{"$f":"'Annual Data'!F27","v":-6550.4139999999998},{"$f":"'Annual Data'!G27","v":-339.41800000000001},{"$f":"'Annual Data'!H27","v":-4.3929999999999998},{"$f":"'Annual Data'!I27","v":-800.96299999999997},{"$f":"'Annual Data'!J27","v":-40.094999999999999},{"$f":"'Annual Data'!K27","v":-740.23500000000001},{"$f":"'Annual Data'!L27","v":-78.225629999999995},{"$f":"'Annual Data'!M27","v":-3078.4779999999996},{"$f":"'Annual Data'!N27","v":-336.84956},{"$f":"'Annual Data'!O27","v":-271.52651999999995},{"$f":"'Annual Data'!P27","v":-2620.0917999999997},{"$f":"'Annual Data'!Q27","v":-725.92475999999999},{"$f":"'Annual Data'!R27","v":-130.17681999999999},{"$f":"'Annual Data'!S27","v":0}]
[{"$f":"A32+1","v":17},"Carrier Depreciation Transfers / Adjustments","Form 6","6/ , 11/",null,0,{"$f":"'Annual Data'!F28","v":0},{"$f":"'Annual Data'!G28","v":0},{"$f":"'Annual Data'!H28","v":2.488},{"$f":"'Annual Data'!I28","v":0},{"$f":"'Annual Data'!J28","v":-3605.4830000000002},{"$f":"'Annual Data'!K28","v":-30.867000000000001},{"$f":"'Annual Data'!L28","v":-5.9341499999999998},{"$f":"'Annual Data'!M28","v":0},{"$f":"'Annual Data'!N28","v":-9.0507999999999988},{"$f":"'Annual Data'!O28","v":0},{"$f":"'Annual Data'!P24","v":0},{"$f":"'Annual Data'!Q28","v":12.055779999999999},{"$f":"'Annual Data'!R28","v":0},{"$f":"'Annual Data'!S28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q31/Q24","v":2.2041468975859641E-2}]
[{"$f":"A33+1","v":18},"Oil Inventories","Form 6","6/",252.41249999999999,345.87200000000001,{"$f":"'Annual Data'!F34","v":537.30999999999995},{"$f":"'Annual Data'!G34","v":729.54},{"$f":"'Annual Data'!H34","v":1000.669},{"$f":"'Annual Data'!I34","v":632.04499999999996},{"$f":"'Annual Data'!J34","v":1228.925},{"$f":"'Annual Data'!K34","v":1445.6320000000001},{"$f":"'Annual Data'!L34","v":1015.875},{"$f":"'Annual Data'!M34","v":1441.049},{"$f":"'Annual Data'!N34","v":1666.211},{"$f":"'Annual Data'!O34","v":707.428},{"$f":"'Annual Data'!P34","v":696.25900000000001},{"$f":"'Annual Data'!Q34","v":741.19799999999998},{"$f":"'Annual Data'!R34","v":632.64599999999996},{"$f":"S35","v":632.64599999999996}]
[{"$f":"A35+1","v":19},"Materials & Supplies ","Form 6","6/",0,0,{"$f":"'Annual Data'!F35","v":0},{"$f":"'Annual Data'!G35","v":0},{"$f":"'Annual Data'!H35","v":0},{"$f":"'Annual Data'!I35","v":0},{"$f":"'Annual Data'!J35","v":0},{"$f":"'Annual Data'!K35","v":0},{"$f":"'Annual Data'!L35","v":0},{"$f":"'Annual Data'!M35","v":0},{"$f":"'Annual Data'!N35","v":0},{"$f":"'Annual Data'!O35","v":0},{"$f":"'Annual Data'!P35","v":0},{"$f":"'Annual Data'!Q35","v":0},{"$f":"'Annual Data'!R35","v":0},{"$f":"S36","v":0}]
[{"$f":"A36+1","v":20},"Prepayments","Form 6","6/",1676.86724,1894.6179999999999,{"$f":"'Annual Data'!F36","v":2321.4879999999998},{"$f":"'Annual Data'!G36","v":2755.0549999999998},{"$f":"'Annual Data'!H36","v":1681.6569999999999},{"$f":"'Annual Data'!I36","v":2214.375},{"$f":"'Annual Data'!J36","v":2325.2759999999998},{"$f":"'Annual Data'!K36","v":1655.152},{"$f":"'Annual Data'!L36","v":2086.7950000000001},{"$f":"'Annual Data'!M36","v":2922.2049999999999},{"$f":"'Annual Data'!N36","v":2350.0410000000002},{"$f":"'Annual Data'!O36","v":2702.4180000000001},{"$f":"'Annual Data'!P36","v":2817.3310000000001},{"$f":"'Annual Data'!Q36","v":1902.857},{"$f":"'Annual Data'!R36","v":2132.0810000000001},2132.0810000000001]
[]
[{"$f":"1+A37","v":21},"Federal Income Tax Rate","2/",null,null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.21]
[{"$f":"A39+1","v":22},"State Income Tax Rate","N/A",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":23},"Federal Depreciation Factors - MACRS (1987-present)","3/",null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[{"$f":"A41+1","v":24},"Tax Basis Reduction - TEFRA","4/",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"1+A42","v":25},"Interest on Revenue Excess (Deficit)","Federal Reserve, Statistical Release H.15",null,null,{"$f":"(1+0.0434/4)^4-1","v":4.411145801508698E-2},{"$f":"(1+6.19%/4)^4-1","v":6.3351734639761847E-2},{"$f":"(1+7.96%/4)^4-1","v":8.2007739219920328E-2},{"$f":"(1+0.0805/4)^4-1","v":8.2962861545468725E-2},{"$f":"(1+0.0509/4)^4-1","v":5.1879821984221142E-2},{"$f":"(1+0.0325/4)^4-1","v":3.2898243615875122E-2},3.2898243615875122E-2,3.2898243615875122E-2,3.2898243615875122E-2,3.2898243615875122E-2,3.2898243615875122E-2,{"$f":"(1+0.0326/4)^4-1","v":3.3000704785448809E-2},{"$f":"(1+0.035117/4)^4-1","v":3.5582163974837488E-2},{"$f":"(1+0.040967/4)^4-1","v":4.1600668830691578E-2},{"$f":"(1+0.040967/4)^4-1","v":4.1600668830691578E-2}]
[{"$f":"1+A44","v":26},"Inflation Rate",null,null,{"$f":"(184.3-180.9)/180.9","v":1.8794914317302409E-2},{"$f":"(190.3-184.3)/184.3","v":3.2555615843733045E-2},3.4200000000000001E-2,2.5399999999999999E-2,{"$f":"+(210.036-201.8)/201.8","v":4.081268582755198E-2},8.9999999999999998E-4,2.7199999999999998E-2,1.4999999999999999E-2,2.9600000000000001E-2,1.7399999999999999E-2,1.5017356196183848E-2,7.6E-3,7.3000000000000001E-3,2.07E-2,2.1100000000000001E-2,0]
[{"$f":"A45+1","v":27},"Equity Ratio","Stipulated",null,null,0.5,{"$f":"+F46","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"+O46","v":0.5},0.5,0.5,0.5,0.5]
[{"$f":"A46+1","v":28},"Cost of Debt","Stipulated",null,null,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2,7.8E-2]
[{"$f":"A47+1","v":29},"Real Equity Rate of Return","Stipulated",null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[{"$f":"1+A48","v":30},"Tariff Revenues - Actual","Form 6",null,null,51392.076000000001,53825.22,66442.751999999993,{"$f":"Revenue!F19","v":80369.45},{"$f":"Revenue!G19","v":78142.907000000007},{"$f":"Revenue!H19","v":62982.762000000002},{"$f":"Revenue!I19","v":57467.851000000002},{"$f":"Revenue!J19","v":63131.709000000003},{"$f":"IF(N7<$D$4,(Revenue!K19),0)","v":70364.284},{"$f":"IF(O7<$D$4,(Revenue!L19),0)","v":81015.331000000006},{"$f":"IF(P7<$D$4,(Revenue!M19),0)","v":70967.243000000002},{"$f":"IF(Q7<$D$4,(Revenue!N19),0)","v":60166.961000000003},{"$f":"IF(R7<$D$4,(Revenue!O19),0)","v":66106.514999999999},{"$f":"IF(S7<$D$4,(Revenue!P19),0)","v":78251.006000000008},{"$f":"IF(T7<$D$4,(Revenue!Q19),0)","v":0}]
[{"$f":"1+A50","v":31},"Tariff Revenues - Estimated","Company Records","8/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50","v":78251.006000000008}]
[null,null,null,null,null,null,null,null,null,null,"."]
[null,null,null,null,null,null,null,null,null,"Page 2 of 10",null,null,null,"Page 7 of 10",null,null,null,null,null,"Page 7 of 10"]
["Line"]
["No.","Description","Source",null,{"$f":"+E$7","v":"2003 EOY"},{"$f":"+F$7","v":2004},{"$f":"+G$7","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[{"$f":"1+A51","v":32},{"$f":"+'AFUDC - Amortization'!B11","v":"Accumulated Equity AFUDC"},"Stipulated",null,5073.0908384124868]
[{"$f":"1+A56","v":33},{"$f":"+'AFUDC - Amortization'!B17","v":"Accumulated Amortization of Equity AFUDC"},"Stipulated",null,548.60795269380094]
[]
[{"$f":"1+A57","v":34},{"$f":"+'AFUDC - Amortization'!B23","v":"Accumulated Debt AFUDC"},"Stipulated",null,3170.4204878485734]
[{"$f":"1+A59","v":35},{"$f":"+'AFUDC - Amortization'!B29","v":"Accumulated Amortization of Debt AFUDC"},"Stipulated",null,327.74728967043967]
[]
[{"$f":"1+A60","v":36},"Federal ADIT before Excess Deferred Income Tax Amortization Adjustment","Stipulated",null,13338.045036297877]
[]
[{"$f":"1+A62","v":37},"Accumulated  Excess Deferred Income Tax Amortization Adjustment","Stipulated",null,972.98232472177824]
[]
[{"$f":"1+A64","v":38},"Accumulated TEFRA Adjustment","Stipulated",null,71.677400000000006]
[]
[{"$f":"1+A66","v":39},"Accumulated Amortization of TEFRA Adjustment","Stipulated",null,33.252230690193173]
[]
[{"$f":"1+A68","v":40},"Accumulated Excess Deferred Income Tax Amortization","Stipulated",null,2280.8094867364352]
[]
[{"$f":"1+A70","v":41},"Tax Depreciation - Pre-Year 1","Stipulated",null,null,8133.918137176991,7526.0635050658148,7020.7201518035135,6555.1969642939839,6174.2631621703695,5936.5701338714634,5783.7828655967505,5549.8190417470523,5189.0787385280828,4299.4959111022617,3516.2611852105201,3326.6719271795091,2991.8061395028335,1955.6303755660338,590.56275987759398]
[]
[{"$f":"1+A72","v":42},"Bayview Tax Depreciation Adjustment"," Amended TSA Workpaper 3 Exhibit 3C",null,null,null,null,null,null,null,-1315.9932860624001,-1305.6225527048496,-1303.6856438729499,-1300.1109287273498,-1180.5048656203498,-265.22844416674991,-179.61407862004998,-151.79694507434999,-130.37275193969998,-116.65114321459998]
[{"$f":"1+A74","v":43},"Bayview ADIT Adjustment"," Amended TSA Workpaper 4 Exhibit 4C",null,null,null,null,null,null,null,-3823.2166434615115]
[]
[{"$f":"1+A75","v":44},"Bayview Terminal Non-Carrier Property Balance","Amended TSA Workpaper 1 Exhibit 1C",null,null,null,null,null,null,null,22118.653064999999]
[{"$f":"1+A77","v":45},"Bayview Non-Carrier Land","Amended TSA Workpaper 1 Exhibit 1C",null,null,null,null,null,null,null,86.887427500000001]
[46,"Bayview Terminal Non-Carrier Accumulated Depreciation","Amended TSA Workpaper 2 Exhibit 2C",null,null,null,null,null,null,null,3739.0148838999999]
[47,"Bayview Terminal Non-Carrier Depreciation Expenses","2008 Company Records ",null,null,null,null,null,null,null,"N/A"]
[48,"Bayview Terminal Non-Carrier Portion Project Expense","2008 Company Records ",null,null,null,null,null,null,null,"N/A"]
[49,"Bayview Terminal Non-Carrier Portion Fuel and Power","2008 Company Records ",null,null,null,null,null,null,null,"N/A"]
[50,"Bayview Terminal Non-Carrier Portion Property Tax","2008 Company Records ",null,null,null,null,null,null,null,"N/A"]
[51,"Bayview Terminal Non-Carrier Portion Other Operating Expense","2008 Company Records ",null,null,null,null,null,null,null,"N/A"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Page 3 of 10",null,null,null,null,null,null,null,null,"Page 8 of 10"]
["Line"]
["No.","Description","Source",null,{"$f":"+E$7","v":"2003 EOY"},{"$f":"+F$7","v":2004},{"$f":"+G$7","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,"Operating Expenses by FERC Account"]
[null,"OPERATIONS AND MAINTENANCE"]
[{"$f":"1+A84","v":52},"Salaries and Wages (300)","Company Records","7/",null,4213.8773300000003,4722.3426399999998,4159.8678199999995,5044.3807999999999,0,0,0,0,0,0,0,0,0,{"$f":"'Tariff Year Data'!F14","v":0},0]
[{"$f":"1+A92","v":53},"Materials and Supplies(310)","Company Records","7/",null,362.4896800000007,452.19501999999943,623.52296999999874,844.96352999999999,717.0971799999993,1157.6874599999999,2733.01082,2255.6607000000004,2181.3385099999996,2487.782280000004,2510.1058200000048,2725.9626200000012,803.05828000000008,{"$f":"'Tariff Year Data'!F15","v":794.92946999999947},{"$f":"S93","v":794.92946999999947}]
[54,"Outside Services (320)","Company Records","7/",null,9817.7261900000012,11542.356239999985,9860.7164100000009,11294.32946999999,21951.305509999998,16901.837669999997,19167.196959999987,18744.358059999999,19158.719110000009,19887.771330000032,21248.244039999983,22232.091180000003,21523.690349999997,{"$f":"'Tariff Year Data'!F16","v":19955.866269999999},19955.866269999999]
[55,"Operating Fuel and Power (330)","Company Records","7/",null,9452.7998800000078,9720.7549099999978,10186.098200000002,10707.773380000002,11018.921609999998,10545.926280000027,8647.419400000008,9347.5231300000087,9393.2063000000235,9760.8850100000163,9802.8495900000016,10147.351269999985,12705.12177,{"$f":"'Tariff Year Data'!F17","v":12223.021150000004},12223.021150000004]
[56,"Oil Losses and Shortages (340)","Company Records","7/",null,-126.84427000000001,9.9999999802093945E-6,0,-2.800000000279397E-4,0,0,0,0,0,0,0,0,0,{"$f":"'Tariff Year Data'!F18","v":0},0]
[57,"Rentals (350)","Company Records","7/",null,584.54631000000006,367.28692000000007,195.81145999999998,250.97444000000002,182.23358999999999,173.16734,171.95856000000001,200.98212000000001,84.639560000000003,104.13950000000001,131.05895999999998,128.73223000000002,120.75538,{"$f":"'Tariff Year Data'!F19","v":92.254030000000014},92.254030000000014]
[58,"Other Expenses (390)","Company Records","7/",null,73.814859999999996,67.285149999999987,173.14847,415.09552000000002,276.35265000000004,149.68473,165.97235999999998,267.53952000000004,174.70141000000001,556.66873999999973,242.26744999999931,201.89894000000015,163.71754999999999,{"$f":"'Tariff Year Data'!F20","v":154.96805999999998},154.96805999999998]
[59," Total Operations and Maintenance Expenses",{"$f":"+\"Sum Ln (\"&A92&\" to \"&A98&\")\"","v":"Sum Ln (52 to 58)"},null,null,{"$f":"SUM(F92:F98)","v":24378.409980000008},{"$f":"SUM(G92:G98)","v":26872.220889999982},25199.16533,28557.516859999992,34145.910539999997,28928.303480000024,30885.558099999995,30816.063530000007,30992.604890000031,32797.24686000005,{"$f":"SUM(P92:P98)","v":33934.525859999987},{"$f":"SUM(Q92:Q98)","v":35436.036239999994},{"$f":"SUM(R92:R98)","v":35316.343330000003},{"$f":"SUM(S92:S98)","v":33221.038979999998},{"$f":"SUM(T92:T98)","v":33221.038979999998}]
[null,"GENERAL"]
[{"$f":"1+A99","v":60},"Salaries and Wages (500)","Company Records","7/",null,1713.73883,1151.21667,2392.84611,2096.7889500000001,0,0,0,0,0,0,0,0,0,{"$f":"'Tariff Year Data'!F24","v":0},{"$f":"S101","v":0}]
[{"$f":"1+A101","v":61},"Materials and Supplies (510)","Company Records","7/",null,776.00654000000088,773.37942999999882,607.8761000000012,798.52445999999998,947.11007999999993,239.33026000000001,765.90821000000528,482.42880000000099,763.79852000000005,732.16532000000052,716.54356999999732,660.49077,559.09521999999993,{"$f":"'Tariff Year Data'!F25","v":624.40451000000235},624.40451000000235]
[62,"Outside Services (520)","Company Records","7/",null,1124.6825299999948,3094.2969500000058,3335.38103,6057.5118599999996,6169.3112699999856,6225.018070000001,6105.0367199999891,6903.5572300000003,6030.9508399999995,7176.3015999999889,6530.8573599999954,6427.6602299999995,6161.3349200000011,{"$f":"'Tariff Year Data'!F26","v":6929.2653000000082},6929.2653000000082]
[63,"Rentals (530)","Company Records","7/",null,225.62348,497.29159999999996,605.21325000000002,765.84932000000049,755.92219999999998,603.85036000000002,640.61496,633.16936999999996,284.24853000000002,154.35293000000027,246.37575000000041,235.12092999999999,250.75577999999999,{"$f":"'Tariff Year Data'!F27","v":358.24108999999993},358.24108999999993]
[64,"Depreciation and Amortization (540)",{"$f":"+\"Ln \"&A31","v":"Ln 15"},null,null,{"$f":"+F31","v":3987.5810000000001},{"$f":"+G31","v":4240.3490000000002},{"$f":"+H31","v":4551.9070000000002},4856.4309999999996,4957.1769999999997,4639.5159999999996,4819.2359999999999,5089.8789454328344,5194.5820000000003,5337.5376730847001,{"$f":"+P31","v":5397.8964266667035},{"$f":"+Q31","v":5454.2705288931929},{"$f":"+R31","v":5801.138274090009},{"$f":"+S31","v":5963.3814491000003},{"$f":"+T31","v":5963.3814491000003}]
[65,"Employee Benefits (550)","Company Records","7/",null,2421.7029199999997,2410.8267500000002,2132.9315200000001,1986.1857,0,0,0,0,0,0,2777.7759400000004,0,0,{"$f":"'Tariff Year Data'!F30","v":0},{"$f":"S106","v":0}]
[66,"Insurance (560)","Company Records","7/",null,1836.57572,1829.2418899999998,3021.7542899999999,2819.8496800000003,2764.7231400000001,2550.9104300000004,2715.5692599999998,2819.6785199999999,2779.8814500000003,2779.509070000001,0,2696.4370999999996,2450.0920899999996,{"$f":"'Tariff Year Data'!F31","v":2099.0689899999993},2099.0689899999993]
[67,"Casualty and Other Losses (570) ","Company Records","7/",null,10.5,-38.227020000000017,10,-1.1301700000000232,16.942130000000002,3.0406300000000002,0,0,0,0,0,0,0,{"$f":"'Tariff Year Data'!F32","v":0},0]
[68,"Pipeline Taxes (580)","Company Records","7/",null,1100.3561399999999,1168.28243,2759.89579,2720.7195699999997,2445.4297499999998,2156.0356900000002,2322.8620299999998,2133.0538099999999,2610.55071,2921.6184199999948,2849.2619600000044,2552.8073999999997,2145.44211,{"$f":"'Tariff Year Data'!F33","v":1918.8325499999994},1918.8325499999994]
[69,"Other Expenses (590)","Company Records","7/",null,-607.42220999999995,335.66950999999995,539.64458000000002,413.8965,337.89777000000004,470.68921,380.11927000000003,369.55111999999997,398.24821999999995,364.08477000000016,422.91295000000025,446.78255999999999,447.60639000000003,{"$f":"'Tariff Year Data'!F34","v":626.04739999999993},626.04739999999993]
[70,"Total General Expenses",{"$f":"+\"Sum Ln (\"&A101&\" to \"&A110&\")\"","v":"Sum Ln (60 to 69)"},null,null,{"$f":"SUM(F101:F110)","v":12589.344949999995},{"$f":"SUM(G101:G110)","v":15462.327210000003},19957.449669999998,22514.62687,18394.513339999987,16888.390650000001,17749.346449999994,18431.317795432835,18062.260270000002,19465.569783084688,{"$f":"SUM(P101:P110)","v":18941.623956666703},{"$f":"SUM(Q101:Q110)","v":18473.569518893193},{"$f":"SUM(R101:R110)","v":17815.464784090014},{"$f":"SUM(S101:S110)","v":18519.241289100009},{"$f":"SUM(T101:T110)","v":18519.241289100009}]
[]
[{"$f":"1+A111","v":71},"Total Operating Expenses",{"$f":"+\"Ln (\"&A99&\" + \"&A111&\")\"","v":"Ln (59 + 70)"},null,null,{"$f":"+F111+F99","v":36967.754930000003},{"$f":"+G111+G99","v":42334.548099999985},45156.614999999998,51072.143729999996,52540.423879999988,45816.694130000025,48634.904549999992,49247.381325432842,49054.86516000003,52262.816643084734,{"$f":"+P111+P99","v":52876.149816666686},{"$f":"+Q111+Q99","v":53909.605758893187},{"$f":"+R111+R99","v":53131.808114090018},{"$f":"+S111+S99","v":51740.280269100011},{"$f":"+T111+T99","v":51740.280269100011}]
[{"$f":"1+A113","v":72},"Operating Expenses Excluding Depreciation",{"$f":"+\"Ln (\"&A113&\" - \"&A105&\")\"","v":"Ln (71 - 64)"},null,null,{"$f":"+F113-F105","v":32980.173930000004},{"$f":"+G113-G105","v":38094.199099999983},40604.707999999999,46215.712729999999,47583.246879999992,41177.178130000029,43815.668549999995,44157.502380000005,43860.283160000028,46925.278970000036,{"$f":"+P113-P105","v":47478.253389999983},{"$f":"+Q113-Q105","v":48455.335229999997},{"$f":"+R113-R105","v":47330.66984000001},{"$f":"+S113-S105","v":45776.898820000009},{"$f":"+T113-T105","v":45776.898820000009}]
[]
[null,"Project Expenses by FERC Account"]
[null,"OPERATIONS AND MAINTENANCE"]
[{"$f":"1+A114","v":73},"Salaries and Wages (300)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!U14/1000","v":0},0,{"$f":"Q118","v":0},{"$f":"R118","v":0},0]
[{"$f":"1+A118","v":74},"Materials and Supplies(310)","Company Records","7/",null,0,0,0,151.352,0,0,0,0,0,0,{"$f":"'2017 project exp'!U15/1000","v":0},0,0,0,0]
[75,"Outside Services (320)","Company Records","7/",null,9308.6638600000006,9897.8671699999995,10015.00302,11678.591779999999,14366.541969999993,9472.525929999998,11048.33584,9470.6270600000116,9069.4343700000027,10058.97321,10989.065399999999,12210.758090000003,11305.814759999999,{"$f":"'Tariff Year Data'!F50","v":10567.418619999999},10567.418619999999]
[76,"Operating Fuel and Power (330)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!U17/1000","v":0},0,0,0,0]
[77,"Oil Losses and Shortages (340)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!U18/1000","v":0},0,0,0,0]
[78,"Rentals (350)","Company Records","7/",null,0,0,0,27.864999999999998,0,0,0,0,0,0,{"$f":"'2017 project exp'!U19/1000","v":0},0,0,0,0]
[79,"Other Expenses (390)","Company Records","7/",null,0,0,0,12.016,0,0,0,0,0,0,{"$f":"'2017 project exp'!U20/1000","v":0},0,0,0,0]
[80," Total Operations and Maintenance Expenses",{"$f":"+\"Sum Ln (\"&A118&\" to \"&A124&\")\"","v":"Sum Ln (73 to 79)"},null,null,{"$f":"SUM(F118:F124)","v":9308.6638600000006},9897.8671699999995,10015.00302,11869.824779999999,14366.541969999993,9472.525929999998,11048.33584,9470.6270600000116,9069.4343700000027,10058.97321,{"$f":"SUM(P118:P124)","v":10989.065399999999},{"$f":"SUM(Q118:Q124)","v":12210.758090000003},{"$f":"SUM(R118:R124)","v":11305.814759999999},{"$f":"SUM(S118:S124)","v":10567.418619999999},{"$f":"SUM(T118:T124)","v":10567.418619999999}]
[null,"GENERAL"]
[{"$f":"1+A125","v":81},"Salaries and Wages (500)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T24/1000","v":0},{"$f":"O127","v":0},0,{"$f":"Q127","v":0},{"$f":"R127","v":0},0]
[{"$f":"1+A127","v":82},"Materials and Supplies (510)","Company Records","7/",null,0,0,0,55.676000000000002,0,0,0,0,0,{"$f":"'2017 project exp'!T25/1000","v":0},0,0,0,0,0]
[83,"Outside Services (520)","Company Records","7/",null,-640,0,0,2227.4169999999999,0,0,0,0,0,{"$f":"'2017 project exp'!T26/1000","v":0},0,0,0,0,0]
[84,"Rentals (530)","Company Records","7/",null,0,0,0,0.37560000000000004,0,0,0,0,0,{"$f":"'2017 project exp'!T27/1000","v":0},0,0,0,0,0]
[85,"Depreciation and Amortization (540)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T28/1000","v":0},0,0,0,0,0]
[86,"Employee Benefits (550)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T29/1000","v":0},0,0,0,0,0]
[87,"Insurance (560)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T30/1000","v":0},0,0,0,0,0]
[88,"Casualty and Other Losses (570) ","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T31/1000","v":0},0,0,0,0,0]
[89,"Pipeline Taxes (580)","Company Records","7/",null,0,0,0,0,0,0,0,0,0,{"$f":"'2017 project exp'!T32/1000","v":0},0,0,0,0,0]
[90,"Other Expenses (590)","Company Records","7/",null,-439.5,0,0,8.4650000000000003E-2,8.4650000000000003E-2,8.4650000000000003E-2,0,0,0,{"$f":"'2017 project exp'!T33/1000","v":0},0,0,0,0,0]
[91,"Total General Expenses",{"$f":"+\"Sum Ln (\"&A127&\" to \"&A136&\")\"","v":"Sum Ln (81 to 90)"},null,null,{"$f":"SUM(F127:F136)","v":-1079.5},0,0,2283.5532499999995,8.4650000000000003E-2,8.4650000000000003E-2,0,0,0,0,{"$f":"SUM(P127:P136)","v":0},{"$f":"SUM(Q127:Q136)","v":0},{"$f":"SUM(R127:R136)","v":0},{"$f":"SUM(S127:S136)","v":0},{"$f":"SUM(T127:T136)","v":0}]
[]
[{"$f":"1+A137","v":92},"Total Project Expenses",{"$f":"+\"Ln (\"&A125&\" + \"&A137&\") - Ln \"&A81&\"\"","v":"Ln (80 + 91) - Ln 48"},null,null,{"$f":"+F137+F125","v":8229.1638600000006},{"$f":"+G137+G125","v":9897.8671699999995},10015.00302,14153.378029999998,14366.626619999994,{"$f":"+K137+K125","v":9472.6105799999987},11048.33584,9470.6270600000116,9069.4343700000027,10058.97321,{"$f":"+P137+P125","v":10989.065399999999},{"$f":"+Q137+Q125","v":12210.758090000003},{"$f":"+R137+R125","v":11305.814759999999},{"$f":"+S137+S125","v":10567.418619999999},{"$f":"+T137+T125","v":10567.418619999999}]
[]
[{"$f":"1+A139","v":93},"Other Operating Expenses",{"$f":"+\"Ln (\"&A114&\" - \"&A95&\" - \"&A139&\" - \"&A84&\" - \"&A109&\")\"","v":"Ln (72 - 55 - 92 - 51 - 68)"},null,null,{"$f":"+F114-F95-F139","v":15298.210189999998},{"$f":"+G114-G95-G139","v":18475.57701999999},{"$f":"+H114-H95-H139","v":20403.606779999998},{"$f":"+I114-I95-I139","v":21354.561320000001},{"$f":"+J114-J95-J139","v":22197.698649999998},{"$f":"+K114-K95-K139-K109","v":19002.605579999999},21797.051279999989,23206.298379999982,22787.091779999999,24183.80233000002,23837.076439999983,{"$f":"+Q114-Q95-Q139-Q109","v":23544.418470000011},{"$f":"+R114-R95-R139-R109","v":21174.291200000011},21067.626500000006,21067.626500000006]
[]
[{"$f":"1+A141","v":94},"Transition Costs - Rate Litigation","Annual data","9/",null,2146.3452199999997,0,0,{"$f":"TransitionCosts!J11","v":0},{"$f":"TransitionCosts!K11","v":0},{"$f":"TransitionCosts!L11","v":0},{"$f":"TransitionCosts!M11","v":0},{"$f":"TransitionCosts!N11","v":0},{"$f":"TransitionCosts!O11","v":0},{"$f":"TransitionCosts!P11","v":0},{"$f":"TransitionCosts!Q11","v":0},{"$f":"TransitionCosts!R11","v":0},{"$f":"TransitionCosts!S11","v":0},{"$f":"TransitionCosts!T11","v":0},{"$f":"TransitionCosts!U11","v":0}]
[{"$f":"1+A143","v":95},"Transition Costs - Bankruptcy","Annual data","9/",null,3595.6090100000001,116.22069,0,{"$f":"TransitionCosts!J12","v":0},{"$f":"TransitionCosts!K12","v":0},{"$f":"TransitionCosts!L12","v":0},{"$f":"TransitionCosts!M12","v":0},{"$f":"TransitionCosts!N12","v":0},{"$f":"TransitionCosts!O12","v":0},{"$f":"TransitionCosts!P12","v":0},{"$f":"TransitionCosts!Q12","v":0},{"$f":"TransitionCosts!R12","v":0},{"$f":"TransitionCosts!S12","v":0},{"$f":"TransitionCosts!T12","v":0},{"$f":"TransitionCosts!U12","v":0}]
[{"$f":"1+A144","v":96},"Escalation Factor For Other Expenses",null,null,null,{"$f":"(1+E45)","v":1.0187949143173025},{"$f":"+F145*(1+F45)","v":1.0519624101713656},1.0879395245992263,1.1155731885240467,{"$f":"+I145*(1+I45)","v":1.161102726584919},{"$f":"+J145*(1+J45)","v":1.1621477190388454},{"$f":"+K145*(1+K45)","v":1.1937581369967019},1.2116645090516522,1.2475297785195811,1.269236796665822,1.2882973777386562,1.2980884378094699,1.3075644834054791,1.3346310682119724,1.3627917837512449]
[{"$f":"1+A145","v":97},"Other Expenses - Max Allowable","$19.5 million X CPI-U",null,null,{"$f":"$D$12*F145","v":19866.5008291874},{"$f":"IF(G114=0,0,$D$12*G145)","v":20513.266998341631},{"$f":"IF(H114=0,0,$D$12*H145)","v":21214.82072968491},{"$f":"IF(I114=0,0,$D$12*I145)","v":21753.677176218913},22641.503168405921,22661.880521257484,{"$f":"IF(L114=0,0,$D$12*L145)","v":23278.283671435685},{"$f":"IF(M114=0,0,$D$12*M145)","v":23627.457926507217},24326.830681131833,24750.117534983528,{"$f":"IF(P114=0,0,$D$12*P145)","v":25121.798865903795},{"$f":"IF(Q114=0,0,$D$12*Q145)","v":25312.724537284663},{"$f":"IF(R114=0,0,$D$12*R145)","v":25497.507426406843},{"$f":"IF(S114=0,0,$D$12*S145)","v":26025.30583013346},{"$f":"IF(T114=0,0,$D$12*T145)","v":26574.439783149275}]
[]
[{"$f":"1+A146","v":98},"Total Annual Volume","Company Records",null,null,105960814,104055100,104885263,104230097,105295312,102426906,97528093,100173816,97251913,102074214,{"$f":"P153*1000","v":104180257},{"$f":"Q153*1000","v":105481092},{"$f":"R153*1000","v":108993917},{"$f":"S153*1000","v":109779977},{"$f":"S148","v":109779977}]
[]
[{"$f":"1+A148","v":99},"Volume (000 bbls) - 12 mth Rolling Average - Quarter 1",null,null,null,106300.94,105857.317,104887.09,104114.01700000001,104362.493,103599.58,99828.894,98189.607000000004,98589.510999999999,99411.581999999995,101862.716,105687.236,107055.37699999999,107957.59299999999,{"$f":"S150","v":107957.59299999999}]
[{"$f":"1+A150","v":100},"Volume (000 bbls) - 12 mth Rolling Average - Quarter 2",null,null,null,105472.152,105521.321,106032.194,103887.40700000001,105418.21799999999,101470.451,99086.339000000007,98236.414000000004,97925.119000000006,101898.916,102081.098,106107.19,107457.649,108656.644,{"$f":"S151","v":108656.644}]
[{"$f":"1+A151","v":101},"Volume (000 bbls) - 12 mth Rolling Average - Quarter 3",null,null,null,106266.29500000001,103354.878,106065.334,103530.181,107036.09600000001,100637.84,97883.490999999995,100196.35400000001,97844.915999999997,102257.91,102835.681,105339.66099999999,109212.024,109078.736,109078.736]
[{"$f":"1+A152","v":102},"Volume (000 bbls) - 12 mth Rolling Average - Quarter 4",null,null,null,105960.814,104055.1,104885.26300000001,104230.09699999999,105295.31200000001,102426.906,97528.092999999993,100173.81600000001,97251.913,102074.21400000001,104180.257,105481.092,108993.917,109779.977,109779.977]
[]
[null,"ARBITRATION ADJUSTMENT-2004",null,null,null,{"$f":"-30000-(610000)","v":-640000},null,null,null,"Page 4 of 10",null,null,null,null,null,null,null,null,"Page 9 of 10"]
["Line",null,null,null,null,null,null,null,null,"2009-07-01","2009-01-01"]
["No.","Description","Source",null,null,{"$f":"+F$7","v":2004},{"$f":"+G$7","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,"Effective Tariff Rates January - June ($/Bbl) - Origin to Destination",null,null,null,null,null,null,null,null,null,null,null,null,"5/","6/","INTERIM RATE Filing March, 2015",null,"INTERIM RATE Filing January 2017"]
[{"$f":"1+A153","v":103},"ANACORTES to LINNTON","Fungible",null,null,0.63729999999999998,0.63729999999999998,0.68469999999999998,0.90790000000000004,0.87909999999999999,0.83260000000000001,0.75600000000000001,0.73770000000000002,0.8498,0.99280000000000002,0.77849999999999997,0.76239999999999997,0.85589999999999999,0.82562628327738585,1.0066999999999999]
[{"$f":"1+A159","v":104},"ANACORTES to LINNTON","Non-Fungible",null,null,0.67959999999999998,0.67959999999999998,0.73019999999999996,0.96819999999999995,0.9375,0.88790000000000002,0.80620000000000003,0.78669999999999995,0.90620000000000001,1.0587,0.83020000000000005,0.81310000000000004,0.91279999999999994,0.88051369479565111,1.0736000000000001]
[105,"BAYVIEW to LINNTON","Fungible",null,null,null,null,null,null,0.7370000000000001,0.69799999999999995,0.63380000000000003,0.61839999999999995,0.71240000000000003,0.83230000000000004,0.65259999999999996,0.63919999999999999,0.7177,0.69231450345622136,0.84409999999999996]
[106,"BAYVIEW to LINNTON","Non-Fungible",null,null,null,null,null,null,0.79600000000000004,0.75390000000000001,0.68459999999999999,0.66800000000000004,0.76949999999999996,0.89900000000000002,0.70499999999999996,0.6905,0.7752,0.7477806926003383,0.91180000000000005]
[107,"CHERRY POINT to LINNTON","Fungible",null,null,0.7107,0.7107,0.76359999999999995,1.0125,0.98040000000000005,0.92859999999999998,0.84319999999999995,0.82279999999999998,0.94779999999999998,1.1073,0.86829999999999996,0.85040000000000004,0.95469999999999999,0.92093166566762508,1.1229]
[108,"CHERRY POINT to LINNTON","Non-Fungible",null,null,0.75349999999999995,0.75349999999999995,0.80959999999999999,1.0734999999999999,1.0394000000000001,0.98450000000000004,0.89390000000000003,0.87219999999999998,1.0046999999999999,1.1738,0.9204,0.90139999999999998,1.012,0.97620492893645816,1.1902999999999999]
[109,"FERNDALE to LINNTON","Fungible",null,null,0.69910000000000005,0.69910000000000005,0.75109999999999999,0.996,0.96440000000000003,0.91339999999999999,0.82940000000000003,0.80930000000000002,0.93230000000000002,1.0891999999999999,0.85409999999999997,0.83650000000000002,0.93910000000000005,0.9058834473954821,1.1045]
[110,"FERNDALE to LINNTON","Non-Fungible",null,null,0.74170000000000003,0.74170000000000003,0.79690000000000005,1.0567,1.0232000000000001,0.96909999999999996,0.88,0.85870000000000002,0.98919999999999997,1.1556999999999999,0.90629999999999999,0.88759999999999994,0.99650000000000005,0.96125317360195706,1.1719999999999999]
[111,"ANACORTES to PORTLAND","Fungible",null,null,0.63729999999999998,0.63729999999999998,0.68469999999999998,0.90790000000000004,0.87909999999999999,0.83260000000000001,0.75600000000000001,0.73770000000000002,0.8498,0.99280000000000002,0.77849999999999997,0.76239999999999997,0.85589999999999999,0.82562628327738585,1.0066999999999999]
[112,"ANACORTES to PORTLAND","Non-Fungible",null,null,0.67959999999999998,0.67959999999999998,0.73019999999999996,0.96819999999999995,0.9375,0.88790000000000002,0.80620000000000003,0.78669999999999995,0.90620000000000001,1.0587,0.83020000000000005,0.81310000000000004,0.91279999999999994,0.88051369479565111,1.0736000000000001]
[113,"BAYVIEW to PORTLAND","Fungible",null,null,null,null,null,null,0.7370000000000001,0.69799999999999995,0.63380000000000003,0.61839999999999995,0.71240000000000003,0.83230000000000004,0.65259999999999996,0.63919999999999999,0.7177,0.69231450345622136,0.84409999999999996]
[114,"BAYVIEW to PORTLAND","Non-Fungible",null,null,null,null,null,null,0.79600000000000004,0.75390000000000001,0.68459999999999999,0.66800000000000004,0.76949999999999996,0.89900000000000002,0.70499999999999996,0.6905,0.7752,0.7477806926003383,0.91180000000000005]
[115,"CHERRY POINT to PORTLAND","Fungible",null,null,0.7107,0.7107,0.76359999999999995,1.0125,0.98040000000000005,0.92859999999999998,0.84319999999999995,0.82279999999999998,0.94779999999999998,1.1073,0.86829999999999996,0.85040000000000004,0.95469999999999999,0.92093166566762508,1.1229]
[116,"CHERRY POINT to PORTLAND","Non-Fungible",null,null,0.75349999999999995,0.75349999999999995,0.80959999999999999,1.0734999999999999,1.0394000000000001,0.98450000000000004,0.89390000000000003,0.87219999999999998,1.0046999999999999,1.1738,0.9204,0.90139999999999998,1.012,0.97620492893645816,1.1902999999999999]
[117,"FERNDALE to PORTLAND","Fungible",null,null,0.69910000000000005,0.69910000000000005,0.75109999999999999,0.996,0.96440000000000003,0.91339999999999999,0.82940000000000003,0.80930000000000002,0.93230000000000002,1.0891999999999999,0.85409999999999997,0.83650000000000002,0.93910000000000005,0.9058834473954821,1.1045]
[118,"FERNDALE to PORTLAND","Non-Fungible",null,null,0.74170000000000003,0.74170000000000003,0.75690000000000002,1.0567,1.0232000000000001,0.96909999999999996,0.88,0.85870000000000002,0.98919999999999997,1.1556999999999999,0.90629999999999999,0.88759999999999994,0.99650000000000005,0.96125317360195706,1.1719999999999999]
[{"$f":"1+A174","v":119},"ANACORTES to BAYVIEW","N/A",null,null,0,0.1069,0.1149,0.15240000000000001,0.14760000000000001,0.13980000000000001,0.12690000000000001,0.12379999999999999,0.1426,0.1666,0.13070000000000001,0.128,0.14369999999999999,0.13861724139147139,0.16900000000000001]
[120,"CHERRY POINT to BAYVIEW","N/A",null,null,0,0.1764,0.1895,0.25130000000000002,0.24340000000000001,0.23050000000000001,0.20930000000000001,0.20419999999999999,0.23519999999999999,0.27479999999999999,0.2155,0.21110000000000001,0.2369,0.22852069927376178,0.27860000000000001]
[121,"FERNDALE to BAYVIEW","N/A",null,null,0,0.16389999999999999,0.17610000000000001,0.23350000000000001,0.2261,0.21410000000000001,0.19439999999999999,0.18970000000000001,0.2185,0.25530000000000003,0.20019999999999999,0.1961,0.22020000000000001,0.21241138868755741,0.25900000000000001]
[122,"ANACORTES to RENTON","Fungible",null,null,0.26400000000000001,0.26400000000000001,0.28360000000000002,0.37609999999999999,0.36420000000000002,0.34489999999999998,0.31319999999999998,0.30559999999999998,0.35199999999999998,0.41120000000000001,0.32240000000000002,0.31569999999999998,0.35449999999999998,0.34196111394068618,0.41689999999999999]
[123,"ANACORTES to RENTON","Non-Fungible",null,null,0.30549999999999999,0.30549999999999999,0.32819999999999999,0.43519999999999998,0.4214,0.39910000000000001,0.3624,0.35360000000000003,0.4073,0.4758,0.37309999999999999,0.3654,0.41020000000000001,0.39569097020724814,0.48249999999999998]
[124,"BAYVIEW to RENTON","Fungible",null,null,null,null,null,null,0.21629999999999999,0.2049,0.18609999999999999,0.18160000000000001,0.2092,0.24440000000000001,0.19159999999999999,0.18759999999999999,0.21060000000000001,0.20315094667393091,0.2477]
[125,"BAYVIEW to RENTON","Non-Fungible",null,null,null,null,null,null,0.27409999999999995,0.2596,0.23569999999999999,0.23,0.26490000000000002,0.3095,0.2427,0.23769999999999999,0.26690000000000003,0.25745958056634455,0.31390000000000001]
[126,"CHERRY POINT to RENTON","Fungible",null,null,0.33329999999999999,0.33329999999999999,0.35809999999999997,0.4748,0.4597,0.43540000000000001,0.39539999999999997,0.38579999999999998,0.44440000000000002,0.51919999999999999,0.40710000000000002,0.3987,0.44769999999999999,0.43186457182297655,0.52659999999999996]
[127,"CHERRY POINT to RENTON","Non-Fungible",null,null,0.37509999999999999,0.37509999999999999,0.40300000000000002,0.53439999999999999,0.51749999999999996,0.49009999999999998,0.44500000000000001,0.43419999999999997,0.50019999999999998,0.58440000000000003,0.45829999999999999,0.44879999999999998,0.50380000000000003,0.48598027984010633,0.59260000000000002]
[128,"FERNDALE to RENTON","Fungible",null,null,0.32079999999999997,0.32079999999999997,0.34470000000000001,0.45710000000000001,0.44259999999999999,0.41920000000000002,0.38059999999999999,0.37140000000000001,0.42780000000000001,0.49980000000000002,0.39190000000000003,0.38379999999999997,0.43080000000000002,0.41556233536148834,0.50670000000000004]
[129,"FERNDALE to RENTON","Non-Fungible",null,null,0.36259999999999998,0.36259999999999998,0.3896,0.51659999999999995,0.50019999999999998,0.4738,0.43020000000000003,0.41980000000000001,0.48359999999999997,0.56499999999999995,0.44309999999999999,0.434,0.48720000000000002,0.46996743219154391,0.57299999999999995]
[130,"ANACORTES to SEA-TAC","Fungible",null,null,0.29310000000000003,0.29310000000000003,0.31490000000000001,0.41760000000000003,0.40429999999999999,0.38290000000000002,0.34770000000000001,0.33929999999999999,0.39079999999999998,0.45660000000000001,0.35809999999999997,0.35070000000000001,0.39379999999999998,0.37987104843396957,0.4632]
[131,"ANACORTES to SEA-TAC","Non-Fungible",null,null,0.33479999999999999,0.33479999999999999,0.35970000000000002,0.47699999999999998,0.46189999999999998,0.4375,0.39729999999999999,0.38769999999999999,0.4466,0.52180000000000004,0.40910000000000002,0.40079999999999999,0.44990000000000002,0.43398675645109935,0.5292]
[132,"BAYVIEW to SEA-TAC","Fungible",null,null,null,null,null,null,0.25679999999999997,0.2432,0.2208,0.2155,0.2482,0.28999999999999998,0.22739999999999999,0.22270000000000001,0.25,0.24115734410485626,0.29399999999999998]
[133,"BAYVIEW to SEA-TAC","Non-Fungible",null,null,null,null,null,null,0.314,0.2974,0.27,0.26350000000000001,0.30349999999999999,0.35460000000000003,0.27800000000000002,0.27229999999999999,0.30570000000000003,0.29488720037141825,0.35959999999999998]
[134,"CHERRY POINT to SEA-TAC","Fungible",null,null,0.36259999999999998,0.36259999999999998,0.3896,0.51659999999999995,0.50019999999999998,0.4738,0.43020000000000003,0.41980000000000001,0.48359999999999997,0.56499999999999995,0.44309999999999999,0.434,0.48720000000000002,0.46996743219154391,0.57299999999999995]
[135,"CHERRY POINT to SEA-TAC","Non-Fungible",null,null,0.40410000000000001,0.40410000000000001,0.43419999999999997,0.57569999999999999,0.55740000000000001,0.52790000000000004,0.4793,0.4677,0.53879999999999995,0.62949999999999995,0.49359999999999998,0.4834,0.54269999999999996,0.52350436258282196,0.63829999999999998]
[136,"FERNDALE to SEA-TAC","Fungible",null,null,0.35020000000000001,0.35020000000000001,0.37630000000000002,0.499,0.48320000000000002,0.4577,0.41560000000000002,0.40550000000000003,0.46710000000000002,0.54569999999999996,0.4279,0.41909999999999997,0.47049999999999997,0.45385812160533945,0.5534]
[137,"FERNDALE to SEA-TAC","Non-Fungible",null,null,0.39169999999999999,0.39169999999999999,0.4209,0.55810000000000004,0.54039999999999999,0.51180000000000003,0.4647,0.45340000000000003,0.52229999999999999,0.61019999999999996,0.47849999999999998,0.46860000000000002,0.5262,0.50758797787190146,0.61890000000000001]
[138,"ANACORTES to SEATTLE","Fungible",null,null,0.28620000000000001,0.28620000000000001,0.3075,0.40770000000000001,0.3947,0.37380000000000002,0.33939999999999998,0.33119999999999999,0.38150000000000001,0.44569999999999999,0.34949999999999998,0.34229999999999999,0.38429999999999997,0.37070706935798503,0.45200000000000001]
[139,"ANACORTES to SEATTLE","Non-Fungible",null,null,0.32769999999999999,0.32769999999999999,0.35210000000000002,0.46689999999999998,0.4521,0.42820000000000003,0.38879999999999998,0.37940000000000002,0.437,0.51049999999999995,0.40029999999999999,0.39200000000000002,0.44009999999999999,0.42453338856218897,0.51759999999999995]
[140,"BAYVIEW to SEATTLE","Fungible",null,null,null,null,null,null,0.24730000000000002,0.23419999999999999,0.2127,0.20749999999999999,0.23899999999999999,0.2792,0.21890000000000001,0.21440000000000001,0.2407,0.2321862909041556,0.28310000000000002]
[141,"BAYVIEW to SEATTLE","Non-Fungible",null,null,null,null,null,null,0.30450000000000005,0.28839999999999999,0.26190000000000002,0.25559999999999999,0.2944,0.34389999999999998,0.2697,0.2641,0.29649999999999999,0.28601261010835949,0.34870000000000001]
[142,"CHERRY POINT to SEATTLE","Fungible",null,null,0.35570000000000002,0.35570000000000002,0.38219999999999998,0.50680000000000003,0.49070000000000003,0.46479999999999999,0.42199999999999999,0.4118,0.47439999999999999,0.55420000000000003,0.43459999999999999,0.42559999999999998,0.47789999999999999,0.46099637899084323,0.56210000000000004]
[143,"CHERRY POINT to SEATTLE","Non-Fungible",null,null,0.3972,0.3972,0.42680000000000001,0.56589999999999996,0.54790000000000005,0.51890000000000003,0.47120000000000001,0.45979999999999999,0.52969999999999995,0.61880000000000002,0.48520000000000002,0.47520000000000001,0.53349999999999997,0.51462977231976326,0.62749999999999995]
[144,"FERNDALE to SEATTLE","Fungible",null,null,0.34310000000000002,0.34310000000000002,0.36859999999999998,0.48880000000000001,0.4733,0.44829999999999998,0.40710000000000002,0.3972,0.45750000000000002,0.53449999999999998,0.41909999999999997,0.41049999999999998,0.46089999999999998,0.44459767959171298,0.54210000000000003]
[145,"FERNDALE to SEATTLE","Non-Fungible",null,null,0.38479999999999998,0.38479999999999998,0.41339999999999999,0.54820000000000002,0.53090000000000004,0.50280000000000002,0.45660000000000001,0.44550000000000001,0.51319999999999999,0.59960000000000002,0.47020000000000001,0.46050000000000002,0.51700000000000002,0.49871338760884276,0.60809999999999997]
[146,"ANACORTES to SPANAWAY","Fungible",null,null,0.32919999999999999,0.32919999999999999,0.35370000000000001,0.46899999999999997,0.45419999999999999,0.43020000000000003,0.3906,0.38109999999999999,0.439,0.51290000000000002,0,0,0,0]
[147,"ANACORTES to SPANAWAY","Non-Fungible",null,null,0.37090000000000001,0.37090000000000001,0.39850000000000002,0.52839999999999998,0.51170000000000004,0.48470000000000002,0.44009999999999999,0.4294,0.49459999999999998,0.57779999999999998,0,0,0,0]
[148,"BAYVIEW to SPANAWAY","Fungible",null,null,null,null,null,null,0.30650000000000005,0.2903,0.2636,0.25719999999999998,0.29630000000000001,0.34620000000000001,0,0,0,0]
[149,"BAYVIEW to SPANAWAY","Non-Fungible",null,null,null,null,null,null,0.36420000000000002,0.34489999999999998,0.31319999999999998,0.30559999999999998,0.35199999999999998,0.41120000000000001,0,0,0,0]
[150,"CHERRY POINT to SPANAWAY","Fungible",null,null,0.39860000000000001,0.39860000000000001,0.42830000000000001,0.56789999999999996,0.54990000000000006,0.52080000000000004,0.47289999999999999,0.46139999999999998,0.53149999999999997,0.62090000000000001,0,0,0,0]
[151,"CHERRY POINT to SPANAWAY","Non-Fungible",null,null,0.44040000000000001,0.44040000000000001,0.47320000000000001,0.62749999999999995,0.60760000000000003,0.57550000000000001,0.52259999999999995,0.50990000000000002,0.58740000000000003,0.68630000000000002,0,0,0,0]
[152,"FERNDALE to SPANAWAY","Fungible",null,null,0.3861,0.3861,0.4148,0.55000000000000004,0.53249999999999997,0.50439999999999996,0.45800000000000002,0.44690000000000002,0.51480000000000004,0.60140000000000005,0,0,0,0]
[153,"FERNDALE to SPANAWAY","Non-Fungible",null,null,0.4279,0.4279,0.4597,0.60960000000000003,0.59030000000000005,0.55910000000000004,0.50770000000000004,0.49540000000000001,0.57069999999999999,0.66669999999999996,0,0,0,0]
[154,"ANACORTES to TACOMA","Fungible",null,null,0.32079999999999997,0.32079999999999997,0.34470000000000001,0.45710000000000001,0.44259999999999999,0.41920000000000002,0.38059999999999999,0.37140000000000001,0.42780000000000001,0.49980000000000002,0.39190000000000003,0.38379999999999997,0.43080000000000002,0.41556233536148834,0.50670000000000004]
[155,"ANACORTES to TACOMA","Non-Fungible",null,null,0.36259999999999998,0.36259999999999998,0.3896,0.51659999999999995,0.50019999999999998,0.4738,0.43020000000000003,0.41980000000000001,0.48359999999999997,0.56499999999999995,0.44309999999999999,0.434,0.48720000000000002,0.46996743219154391,0.57299999999999995]
[156,"BAYVIEW to TACOMA","Fungible",null,null,null,null,null,null,0.2949,0.27929999999999999,0.25359999999999999,0.2475,0.28510000000000002,0.33310000000000001,0.26119999999999999,0.25580000000000003,0.28720000000000001,0.27704155690765886,0.33779999999999999]
[157,"BAYVIEW to TACOMA","Non-Fungible",null,null,null,null,null,null,0.35259999999999997,0.33400000000000002,0.30330000000000001,0.29599999999999999,0.34100000000000003,0.39839999999999998,0.31240000000000001,0.30599999999999999,0.34350000000000003,0.33135019080007255,0.40400000000000003]
[158,"CHERRY POINT to TACOMA","Fungible",null,null,0.39029999999999998,0.39029999999999998,0.41930000000000001,0.55600000000000005,0.5383,0.50980000000000003,0.46289999999999998,0.45169999999999999,0.52029999999999998,0.6079,0.47670000000000001,0.46689999999999998,0.5242,0.50565871911906257,0.61650000000000005]
[159,"CHERRY POINT to TACOMA","Non-Fungible",null,null,0.432,0.432,0.4642,0.61550000000000005,0.59599999999999997,0.5645,0.51259999999999994,0.50019999999999998,0.57620000000000005,0.67320000000000002,0.52790000000000004,0.51700000000000002,0.58040000000000003,0.55987089007383428,0.68259999999999998]
[160,"FERNDALE to TACOMA","Fungible",null,null,0.37790000000000001,0.37790000000000001,0.40600000000000003,0.53839999999999999,0.52129999999999999,0.49370000000000003,0.44829999999999998,0.43740000000000001,0.50390000000000001,0.5887,0.46160000000000001,0.4521,0.50760000000000005,0.4896458714705002,0.59699999999999998]
[161,"FERNDALE to TACOMA","Non-Fungible",null,null,0.41949999999999998,0.41949999999999998,0.45069999999999999,0.59760000000000002,0.57869999999999999,0.54810000000000003,0.49769999999999998,0.48559999999999998,0.55940000000000001,0.65349999999999997,0.51239999999999997,0.50180000000000002,0.56330000000000002,0.54337572773706211,0.66249999999999998]
[162,"ANACORTES to OLYMPIA","Fungible",null,null,0.41399999999999998,0.41399999999999998,0.44479999999999997,0.58979999999999999,0.57110000000000005,0.54090000000000005,0.49109999999999998,0.47920000000000001,0.55200000000000005,0.64490000000000003,0,0,0,0]
[163,"ANACORTES to OLYMPIA","Non-Fungible",null,null,0.45569999999999999,0.45569999999999999,0.48959999999999998,0.6492,0.62860000000000005,0.59540000000000004,0.54059999999999997,0.52749999999999997,0.60760000000000003,0.70989999999999998,0,0,0,0]
[164,"Bayview to Olympia","Fungible",null,null,null,null,null,null,0.42350000000000004,0.40110000000000001,0.36420000000000002,0.35539999999999999,0.40939999999999999,0.4783,0,0,0,0]
[165,"Bayview to Olympia","Non-Fungible",null,null,null,null,null,null,0.48090000000000005,0.45550000000000002,0.41360000000000002,0.40360000000000001,0.46489999999999998,0.54310000000000003,0,0,0,0]
[166,"CHERRY POINT to OLYMPIA","Fungible",null,null,0.4834,0.4834,0.51939999999999997,0.68869999999999998,0.66690000000000005,0.63160000000000005,0.57350000000000001,0.55959999999999999,0.64459999999999995,0.75309999999999999,0,0,0,0]
[167,"CHERRY POINT to OLYMPIA","Non-Fungible",null,null,0.52500000000000002,0.52500000000000002,0.56410000000000005,0.748,0.72430000000000005,0.68600000000000005,0.62290000000000001,0.60780000000000001,0.70009999999999994,0.81789999999999996,0,0,0,0]
[168,"FERNDALE to OLYMPIA","Fungible",null,null,0.4708,0.4708,0.50580000000000003,0.67069999999999996,0.64949999999999997,0.61519999999999997,0.55859999999999999,0.54510000000000003,0.62790000000000001,0.73360000000000003,0,0,0,0]
[169,"FERNDALE to OLYMPIA","Non-Fungible",null,null,0.51259999999999994,0.51259999999999994,0.55069999999999997,0.73019999999999996,0.70699999999999996,0.66959999999999997,0.60799999999999998,0.59330000000000005,0.68340000000000001,0.7984,0,0,0,0]
[170,"ANACORTES to VANCOUVER","Fungible",null,null,0.60970000000000002,0.60970000000000002,0.65510000000000002,0.86870000000000003,0.84109999999999996,0.79659999999999997,0.72330000000000005,0.70579999999999998,0.81299999999999994,0.94979999999999998,0.74480000000000002,0.72940000000000005,0.81889999999999996,0.78993499634986708,0.96319999999999995]
[171,"ANACORTES to VANCOUVER","Non-Fungible",null,null,0.65149999999999997,0.65149999999999997,0.7,0.92820000000000003,0.89870000000000005,0.85119999999999996,0.77290000000000003,0.75419999999999998,0.86880000000000002,1.0149999999999999,0.79590000000000005,0.77949999999999997,0.87509999999999999,0.84414716730463879,1.0293000000000001]
[172,"BAYVIEW to VANCOUVER","Fungible",null,null,null,null,null,null,0.69350000000000001,0.65680000000000005,0.59640000000000004,0.58199999999999996,0.6704,0.78320000000000001,0.61419999999999997,0.60150000000000003,0.67530000000000001,0.65141421789603771,0.79430000000000001]
[173,"BAYVIEW to VANCOUVER","Non-Fungible",null,null,null,null,null,null,0.75120000000000009,0.71150000000000002,0.64610000000000001,0.63049999999999995,0.72629999999999995,0.84850000000000003,0.6653,0.65159999999999996,0.73150000000000004,0.70562638885080942,0.86040000000000005]
[174,"CHERRY POINT to VANCOUVER","Fungible",null,null,0.67920000000000003,0.67920000000000003,0.72970000000000002,0.96760000000000002,0.93689999999999996,0.88739999999999997,0.80579999999999996,0.7863,0.90580000000000005,1.0582,0.82979999999999998,0.81269999999999998,0.91239999999999999,0.8801278430450834,1.0730999999999999]
[175,"CHERRY POINT to VANCOUVER","Non-Fungible",null,null,0.72099999999999997,0.72099999999999997,0.77470000000000006,1.0271999999999999,0.99460000000000004,0.94199999999999995,0.85540000000000005,0.8347,0.96150000000000002,1.1233,0.88080000000000003,0.86260000000000003,0.96850000000000003,0.93424355106221313,1.1391]
[176,"FERNDALE to VANCOUVER","Fungible",null,null,0.66679999999999995,0.66679999999999995,0.71640000000000004,0.94989999999999997,0.91979999999999995,0.87119999999999997,0.79110000000000003,0.77190000000000003,0.88919999999999999,1.0387999999999999,0.81459999999999999,0.79779999999999995,0.89570000000000005,0.86401853245887905,1.0535000000000001]
[177,"FERNDALE to VANCOUVER","Non-Fungible",null,null,0.70850000000000002,0.70850000000000002,0.76119999999999999,1.0093000000000001,0.97729999999999995,0.92559999999999998,0.84050000000000002,0.82010000000000005,0.94469999999999998,1.1036999999999999,0.86550000000000005,0.84760000000000002,0.9516,0.91794131460072481,1.1192]
[]
[null,null,null,null,null,null,null,null,null,"Page 5 of 10",null,null,null,null,null,null,null,null,"Page 10 of 10"]
["Line"]
["No.","Description","Source",null,{"$f":"+E$7","v":"2003 EOY"},{"$f":"+F$7","v":2004},{"$f":"+G$7","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[]
[null,"Monthly Inputs"]
[null,"Spending - CWIP:"]
[{"$f":"1+A233","v":178},"Month 1","Company Records"]
[{"$f":"1+A241","v":179},"Month 2","Company Records"]
[{"$f":"1+A242","v":180},"Month 3","Company Records"]
[181,"Month 4","Company Records"]
[182,"Month 5","Company Records"]
[183,"Month 6","Company Records"]
[184,"Month 7","Company Records"]
[185,"Month 8","Company Records"]
[186,"Month 9","Company Records"]
[187,"Month 10","Company Records"]
[188,"Month 11","Company Records"]
[189,"Month 12","Company Records"]
[]
[null,"Tranfers to Assets - CWIP:"]
[{"$f":"1+A252","v":190},"Month 1","Company Records"]
[{"$f":"1+A255","v":191},"Month 2","Company Records"]
[192,"Month 3","Company Records"]
[193,"Month 4","Company Records"]
[194,"Month 5","Company Records"]
[195,"Month 6","Company Records"]
[196,"Month 7","Company Records"]
[197,"Month 8","Company Records"]
[198,"Month 9","Company Records"]
[199,"Month 10","Company Records"]
[200,"Month 11","Company Records"]
[201,"Month 12","Company Records"]
[]
[null,"CWIP Balances:"]
[{"$f":"1+A266","v":202},"Month 1","Company Records","10/",null,12785.984059999999,14889.884119999992,2894.7175499999939,{"$f":"+H280+'Monthly CWIP'!H11","v":3668.3985499999935},{"$f":"I280+'Monthly CWIP'!I11","v":4717.3053499999933},{"$f":"J280+'Monthly CWIP'!J11","v":4517.8565299999918},{"$f":"K280+'Monthly CWIP'!K11","v":3133.275089999991},{"$f":"L280+'Monthly CWIP'!L11","v":1894.4044899999906},{"$f":"M280+'Monthly CWIP'!M11","v":3874.5603499999893},{"$f":"N280+'Monthly CWIP'!N11","v":3540.5369999999903},{"$f":"O280+'Monthly CWIP'!O11","v":6968.1175699999903},{"$f":"P280+'Monthly CWIP'!P11","v":5857.2707599999903},{"$f":"Q280+'Monthly CWIP'!Q11","v":6987.3330099999903},{"$f":"R280+'Monthly CWIP'!R11","v":3004.3184399999959},{"$f":"S280+'Monthly CWIP'!S11","v":2156.7102916666631}]
[{"$f":"1+A269","v":203},"Month 2","Company Records","10/",null,13328.923429999999,15028.524529999992,3095.860549999994,{"$f":"+I269+'Monthly CWIP'!H12","v":3583.4225499999934},{"$f":"+J269+'Monthly CWIP'!I12","v":4276.9533499999934},{"$f":"+K269+'Monthly CWIP'!J12","v":4337.598349999992},{"$f":"+L269+'Monthly CWIP'!K12","v":3554.5958899999919},{"$f":"+M269+'Monthly CWIP'!L12","v":2062.4024699999904},{"$f":"+N269+'Monthly CWIP'!M12","v":4560.2255999999898},{"$f":"+O269+'Monthly CWIP'!N12","v":3777.7522899999899},{"$f":"+P269+'Monthly CWIP'!O12","v":7675.5366199999908},{"$f":"+Q269+'Monthly CWIP'!P12","v":5444.5366599999898},{"$f":"+R269+'Monthly CWIP'!Q12","v":7082.7679899999885},{"$f":"+S269+'Monthly CWIP'!R12","v":3558.3149899999962},{"$f":"+T269+'Monthly CWIP'!S12","v":2180.7820833333299}]
[204,"Month 3","Company Records","10/",null,15952.067039999998,15913.554309999992,4192.7885499999938,{"$f":"+I270+'Monthly CWIP'!H13","v":4342.6275499999938},{"$f":"+J270+'Monthly CWIP'!I13","v":4451.2553499999931},{"$f":"+K270+'Monthly CWIP'!J13","v":3710.0142399999927},{"$f":"+L270+'Monthly CWIP'!K13","v":4051.2465099999927},{"$f":"+M270+'Monthly CWIP'!L13","v":2389.6546699999903},{"$f":"+N270+'Monthly CWIP'!M13","v":5105.8612899999889},{"$f":"+O270+'Monthly CWIP'!N13","v":3640.5183299999899},{"$f":"+P270+'Monthly CWIP'!O13","v":8704.9004299999924},{"$f":"+Q270+'Monthly CWIP'!P13","v":5607.2172699999901},{"$f":"+R270+'Monthly CWIP'!Q13","v":7107.9725799999878},{"$f":"+S270+'Monthly CWIP'!R13","v":4880.5776499999965},{"$f":"+T270+'Monthly CWIP'!S13","v":2204.8538749999966}]
[205,"Month 4","Company Records","10/",null,16103.763749999998,15681.025429999992,4371.5715499999942,{"$f":"+I271+'Monthly CWIP'!H14","v":4732.5175499999941},{"$f":"+J271+'Monthly CWIP'!I14","v":4773.7713499999927},{"$f":"+K271+'Monthly CWIP'!J14","v":3899.8909699999922},{"$f":"+L271+'Monthly CWIP'!K14","v":4260.6838799999914},{"$f":"+M271+'Monthly CWIP'!L14","v":2826.9957599999907},{"$f":"+N271+'Monthly CWIP'!M14","v":5615.9955599999903},{"$f":"+O271+'Monthly CWIP'!N14","v":3871.0525199999897},{"$f":"+P271+'Monthly CWIP'!O14","v":7763.703049999991},{"$f":"+Q271+'Monthly CWIP'!P14","v":5750.5796599999894},{"$f":"+R271+'Monthly CWIP'!Q14","v":7053.5870999999897},{"$f":"+S271+'Monthly CWIP'!R14","v":5388.4607899999965},{"$f":"+T271+'Monthly CWIP'!S14","v":2228.9256666666633}]
[206,"Month 5","Company Records","10/",null,15329.827369999999,16913.020429999993,5629.5765499999943,{"$f":"+I272+'Monthly CWIP'!H15","v":5187.1005499999937},{"$f":"+J272+'Monthly CWIP'!I15","v":5613.326349999993},{"$f":"+K272+'Monthly CWIP'!J15","v":4193.4039199999916},{"$f":"+L272+'Monthly CWIP'!K15","v":5500.668519999992},{"$f":"+M272+'Monthly CWIP'!L15","v":3870.5443799999907},{"$f":"+N272+'Monthly CWIP'!M15","v":6728.8761999999897},{"$f":"+O272+'Monthly CWIP'!N15","v":3861.0104499999898},{"$f":"+P272+'Monthly CWIP'!O15","v":9622.4983899999916},{"$f":"+Q272+'Monthly CWIP'!P15","v":5991.7896199999886},{"$f":"+R272+'Monthly CWIP'!Q15","v":7324.8334199999881},{"$f":"+S272+'Monthly CWIP'!R15","v":5622.570069999997},{"$f":"+T272+'Monthly CWIP'!S15","v":2252.9974583333301}]
[207,"Month 6","Company Records","10/",null,18545.40163,19665.692349999994,6613.6705499999944,{"$f":"+I273+'Monthly CWIP'!H16","v":5787.4375499999933},{"$f":"+J273+'Monthly CWIP'!I16","v":5653.978349999993},{"$f":"+K273+'Monthly CWIP'!J16","v":5485.6254399999907},{"$f":"+L273+'Monthly CWIP'!K16","v":5583.684649999992},{"$f":"+M273+'Monthly CWIP'!L16","v":5956.3054299999903},{"$f":"+N273+'Monthly CWIP'!M16","v":5689.4685999999892},{"$f":"+O273+'Monthly CWIP'!N16","v":3500.1857499999896},{"$f":"+P273+'Monthly CWIP'!O16","v":8045.1123899999911},{"$f":"+Q273+'Monthly CWIP'!P16","v":7173.7859799999906},{"$f":"+R273+'Monthly CWIP'!Q16","v":7861.7905399999872},{"$f":"+S273+'Monthly CWIP'!R16","v":2024.4543699999967},{"$f":"+T273+'Monthly CWIP'!S16","v":2277.0692499999968}]
[208,"Month 7","Company Records","10/",null,18571.218359999999,20013.021589999993,7129.9255499999945,{"$f":"+I274+'Monthly CWIP'!H17","v":6780.382549999993},{"$f":"+J274+'Monthly CWIP'!I17","v":6458.1483499999931},{"$f":"+K274+'Monthly CWIP'!J17","v":4987.7674899999902},{"$f":"+L274+'Monthly CWIP'!K17","v":6197.3430299999918},{"$f":"+M274+'Monthly CWIP'!L17","v":6258.0463599999912},{"$f":"+N274+'Monthly CWIP'!M17","v":6865.022579999988},{"$f":"+O274+'Monthly CWIP'!N17","v":4558.2550199999896},{"$f":"+P274+'Monthly CWIP'!O17","v":8461.7812899999881},{"$f":"+Q274+'Monthly CWIP'!P17","v":6419.3802999999889},{"$f":"+R274+'Monthly CWIP'!Q17","v":7251.5635999999868},{"$f":"+S274+'Monthly CWIP'!R17","v":6309.4457299999958},{"$f":"+T274+'Monthly CWIP'!S17","v":2301.1410416666636}]
[209,"Month 8","Company Records","10/",null,20410.599289999998,21862.328469999993,8057.2585499999941,{"$f":"+I275+'Monthly CWIP'!H18","v":6507.0215499999931},{"$f":"+J275+'Monthly CWIP'!I18","v":7713.6093499999934},{"$f":"+K275+'Monthly CWIP'!J18","v":4720.7502999999906},{"$f":"+L275+'Monthly CWIP'!K18","v":7008.0325479999901},{"$f":"+M275+'Monthly CWIP'!L18","v":6823.147209999991},{"$f":"+N275+'Monthly CWIP'!M18","v":7576.4645299999893},{"$f":"+O275+'Monthly CWIP'!N18","v":5174.2616199999893},{"$f":"+P275+'Monthly CWIP'!O18","v":9182.068929999994},{"$f":"+Q275+'Monthly CWIP'!P18","v":9276.0104399999891},{"$f":"+R275+'Monthly CWIP'!Q18","v":7251.5635999999868},{"$f":"+S275+'Monthly CWIP'!R18","v":6457.2220899999966},{"$f":"+T275+'Monthly CWIP'!S18","v":2325.2128333333303}]
[210,"Month 9","Company Records","10/",null,24412.806669999998,24769.785289999993,10047.499549999993,{"$f":"+I276+'Monthly CWIP'!H19","v":7184.811949999993},{"$f":"+J276+'Monthly CWIP'!I19","v":7552.5103499999932},{"$f":"+K276+'Monthly CWIP'!J19","v":6431.7222799999909},{"$f":"+L276+'Monthly CWIP'!K19","v":8328.6804179999908},{"$f":"+M276+'Monthly CWIP'!L19","v":7062.7713699999904},{"$f":"+N276+'Monthly CWIP'!M19","v":6433.8511599999911},{"$f":"+O276+'Monthly CWIP'!N19","v":5336.0607899999904},{"$f":"+P276+'Monthly CWIP'!O19","v":6670.3757799999894},{"$f":"+Q276+'Monthly CWIP'!P19","v":10393.975319999987},{"$f":"+R276+'Monthly CWIP'!Q19","v":6936.629259999987},{"$f":"+S276+'Monthly CWIP'!R19","v":5546.8499399999964},{"$f":"+T276+'Monthly CWIP'!S19","v":2349.284624999997}]
[211,"Month 10","Company Records","10/",null,26550.478259999996,25313.776209999993,10230.462549999993,{"$f":"+I277+'Monthly CWIP'!H20","v":7014.5479499999929},{"$f":"+J277+'Monthly CWIP'!I20","v":8558.8763499999932},{"$f":"+K277+'Monthly CWIP'!J20","v":5910.8413199999923},{"$f":"+L277+'Monthly CWIP'!K20","v":8238.6466679999903},{"$f":"+M277+'Monthly CWIP'!L20","v":7571.0845599999911},{"$f":"+N277+'Monthly CWIP'!M20","v":7233.3836799999899},{"$f":"+O277+'Monthly CWIP'!N20","v":6591.9259599999896},{"$f":"+P277+'Monthly CWIP'!O20","v":7470.5780599999907},{"$f":"+Q277+'Monthly CWIP'!P20","v":10955.883379999985},{"$f":"+R277+'Monthly CWIP'!Q20","v":9067.4899299999852},{"$f":"+S277+'Monthly CWIP'!R20","v":5877.3177399999968},{"$f":"+T277+'Monthly CWIP'!S20","v":2373.3564166666638}]
[212,"Month 11","Company Records","10/",null,24551.467949999995,26401.212739999992,10347.840549999994,{"$f":"+I278+'Monthly CWIP'!H21","v":7415.5453499999931},{"$f":"+J278+'Monthly CWIP'!I21","v":9875.1063499999927},{"$f":"+K278+'Monthly CWIP'!J21","v":5939.8627899999919},{"$f":"+L278+'Monthly CWIP'!K21","v":8516.304119999988},{"$f":"+M278+'Monthly CWIP'!L21","v":8713.5790199999901},{"$f":"+N278+'Monthly CWIP'!M21","v":6209.8118799999902},{"$f":"+O278+'Monthly CWIP'!N21","v":8669.3931399999892},{"$f":"+P278+'Monthly CWIP'!O21","v":6897.0897599999917},{"$f":"+Q278+'Monthly CWIP'!P21","v":12267.648069999992},{"$f":"+R278+'Monthly CWIP'!Q21","v":5442.168469999986},{"$f":"+S278+'Monthly CWIP'!R21","v":6377.2326099999973},{"$f":"+T278+'Monthly CWIP'!S21","v":2397.4282083333305}]
[213,"Month 12","Company Records","10/",12852.157659999999,14897.851409999992,2693.5755499999941,3653.5455499999935,{"$f":"+I279+'Monthly CWIP'!H22","v":3689.4293499999931},{"$f":"+J279+'Monthly CWIP'!I22","v":2464.7553499999922},{"$f":"+K279+'Monthly CWIP'!J22","v":3166.7465499999921},{"$f":"+L279+'Monthly CWIP'!K22","v":1529.6274999999905},{"$f":"+M279+'Monthly CWIP'!L22","v":3373.4237899999898},{"$f":"+N279+'Monthly CWIP'!M22","v":2919.4916299999904},{"$f":"+O279+'Monthly CWIP'!N22","v":6273.4195799999907},{"$f":"+P279+'Monthly CWIP'!O22","v":5750.4408299999905},{"$f":"+Q279+'Monthly CWIP'!P22","v":6522.6958099999893},{"$f":"+R279+'Monthly CWIP'!Q22","v":2731.6945599999858},{"$f":"+S279+'Monthly CWIP'!R22","v":2132.6384999999964},{"$f":"+T279+'Monthly CWIP'!S22","v":2421.4999999999973}]
[]
[]
["1/\n","2003 EOY Data based on FERC Form 6"]
["2/\n","1984-1986 Federal Income Tax Rate from IRC §11(b) and (c), as amended by P.L. 95-600, §301(a), 95th Cong., 2d Sess. (1978)."]
[null,"1987 Federal Income Tax Rate from IRC §11(b) and (c), as amended by P.L. 99-514, §601(a), 99th Cong., 2d Sess. (1986). See also, IRC §15 (1987)."]
[null,"1988-1992 Federal Income Tax Rate from  IRC §11(b) as amended by P.L.100-203 §102224(a), 100th Cong., 1st Sess, (1987)."]
[null,"1993-Test Period Federal Income Tax Rate from  IRC §11(b) as amended by P.L.103-66, §13221(b), 103rd Cong., 1st Sess. (1993)."]
["3/","IRC §168(a), §168(i)(1), §168(e)(1).  Rev. Proc. 87-56, IRB 1987-42, 4 (Asset guideline class 46).  Rev. Proc. 87-57, §8 (table 1), 1987-2 CB 687."]
["4/","Based on Tax Equity and Fiscal Responsibility Act of 1982."]
["5/"," Rates based on currently effective Tariff Rates July  - June "]
["6/","Data based on Rates in effect July 1, 2014  "]
["7/",{"$f":"\"Annual data based on \"&'Tariff Year Data'!F1","v":"Annual data based on Workpaper 3"}]
["8/",{"$f":"\"Data based on \"&Revenue!P1","v":"Data based on Workpaper 7"}]
["9/",{"$f":"\"Data based on \"&TransitionCosts!T1&\" \"","v":"Data based on Workpaper 4 "}]
["10/",{"$f":"\"Annual data based on \"&'Monthly CWIP'!$R$1","v":"Annual data based on Workpaper 2"}]

{"sheet":"OpEx","index":2,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Cost of Service'!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Input!S1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"+Index!C11","v":"Adjustment to Operating Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Index!B11","v":"Schedule 2"}]
[{"$f":"+units","v":"($000's)"}]
[]
["Line"]
["No","Description ($ 000's)","Source",null,null,{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[]
[null,"Operating Expenses - Unadjusted"]
[1,"Project Expenses",{"$f":"+Input!$J$2&\", Ln \"&Input!A139","v":"Schedule 1, Ln 92"},null,null,{"$f":"+Input!F139","v":8229.1638600000006},{"$f":"+Input!G139","v":9897.8671699999995},{"$f":"+Input!H139","v":10015.00302},{"$f":"+Input!I139","v":14153.378029999998},{"$f":"+Input!J139","v":14366.626619999994},{"$f":"+Input!K139","v":9472.6105799999987},{"$f":"+Input!L139","v":11048.33584},{"$f":"+Input!M139","v":9470.6270600000116},{"$f":"+Input!N139","v":9069.4343700000027},{"$f":"+Input!O139","v":10058.97321},{"$f":"+Input!P139","v":10989.065399999999},{"$f":"+Input!Q139","v":12210.758090000003},{"$f":"+Input!R139","v":11305.814759999999},{"$f":"+Input!S139","v":10567.418619999999},{"$f":"+Input!T139","v":10567.418619999999}]
[{"$f":"1+A9","v":2},"Power and Pipeline Tax Expenses",{"$f":"+Input!$J$2&\", Lns \"&Input!A95&\" + \"&Input!A109&\"\"","v":"Schedule 1, Lns 55 + 68"},null,null,{"$f":"+Input!F95","v":9452.7998800000078},{"$f":"+Input!G95","v":9720.7549099999978},{"$f":"+Input!H95","v":10186.098200000002},{"$f":"+Input!I95","v":10707.773380000002},{"$f":"+Input!J95","v":11018.921609999998},{"$f":"+Input!K95+Input!K109","v":12701.961970000028},{"$f":"+Input!L95+Input!L109","v":10970.281430000008},{"$f":"+Input!M95+Input!M109","v":11480.576940000008},{"$f":"+Input!N95+Input!N109","v":12003.757010000023},{"$f":"+Input!O95+Input!O109","v":12682.503430000012},{"$f":"+Input!P95+Input!P109","v":12652.111550000005},{"$f":"+Input!Q95+Input!Q109","v":12700.158669999984},{"$f":"+Input!R95+Input!R109","v":14850.56388},{"$f":"+Input!S95+Input!S109","v":14141.853700000003},{"$f":"+Input!T95+Input!T109","v":14141.853700000003}]
[{"$f":"1+A10","v":3},"Other Operating Expenses",{"$f":"+Input!$J$2&\", Ln \"&Input!A141","v":"Schedule 1, Ln 93"},null,null,{"$f":"+Input!F141","v":15298.210189999998},{"$f":"+Input!G141","v":18475.57701999999},{"$f":"+Input!H141","v":20403.606779999998},{"$f":"+Input!I141","v":21354.561320000001},{"$f":"+Input!J141","v":22197.698649999998},{"$f":"+Input!K141","v":19002.605579999999},{"$f":"+Input!L141","v":21797.051279999989},{"$f":"+Input!M141","v":23206.298379999982},{"$f":"+Input!N141","v":22787.091779999999},{"$f":"+Input!O141","v":24183.80233000002},{"$f":"+Input!P141","v":23837.076439999983},{"$f":"+Input!Q141","v":23544.418470000011},{"$f":"+Input!R141","v":21174.291200000011},{"$f":"+Input!S141","v":21067.626500000006},{"$f":"+Input!T141","v":21067.626500000006}]
[{"$f":"1+A11","v":4},"Transition Costs - Rate Litigation",{"$f":"+Input!$J$2&\", Ln \"&Input!A143","v":"Schedule 1, Ln 94"},null,null,{"$f":"+Input!F143","v":2146.3452199999997},{"$f":"+Input!G143","v":0},{"$f":"+Input!H143","v":0},{"$f":"+Input!I143","v":0},{"$f":"+Input!J143","v":0},{"$f":"+Input!K143","v":0},{"$f":"+Input!L143","v":0},{"$f":"+Input!M143","v":0},{"$f":"+Input!N143","v":0},{"$f":"+Input!O143","v":0},{"$f":"+Input!P143","v":0},{"$f":"+Input!Q143","v":0},{"$f":"+Input!R143","v":0},{"$f":"+Input!S143","v":0},{"$f":"+Input!T143","v":0}]
[{"$f":"1+A12","v":5},"Transition Costs - Bankruptcy",{"$f":"+Input!$J$2&\", Ln \"&Input!A144","v":"Schedule 1, Ln 95"},null,null,{"$f":"+Input!F144","v":3595.6090100000001},{"$f":"+Input!G144","v":116.22069},{"$f":"+Input!H144","v":0},{"$f":"+Input!I144","v":0},{"$f":"+Input!J144","v":0},{"$f":"+Input!K144","v":0},{"$f":"+Input!L144","v":0},{"$f":"+Input!M144","v":0},{"$f":"+Input!N144","v":0},{"$f":"+Input!O144","v":0},{"$f":"+Input!P144","v":0},{"$f":"+Input!Q144","v":0},{"$f":"+Input!R144","v":0},{"$f":"+Input!S144","v":0},{"$f":"+Input!T144","v":0}]
[{"$f":"1+A13","v":6},"Operating Expenses",{"$f":"+\"Sum Ln (\"&A9&\" to \"&A13&\")\"","v":"Sum Ln (1 to 5)"},null,null,{"$f":"SUM(F9:F13)","v":38722.128160000007},38210.419789999985,40604.707999999999,46215.712729999999,47583.246879999992,41177.178130000029,43815.668550000002,44157.502380000005,43860.283160000021,46925.278970000028,{"$f":"SUM(P9:P13)","v":47478.253389999983},{"$f":"SUM(Q9:Q13)","v":48455.335229999997},{"$f":"SUM(R9:R13)","v":47330.66984000001},{"$f":"SUM(S9:S13)","v":45776.898820000009},{"$f":"SUM(T9:T13)","v":45776.898820000009}]
[]
[null,"Operating Expenses - Adjusted"]
[{"$f":"1+A14","v":7},"Maximum Allowable Other Expenses",{"$f":"+Input!$J$2&\", Ln \"&Input!A146","v":"Schedule 1, Ln 97"},null,null,{"$f":"+Input!F146","v":19866.5008291874},{"$f":"+Input!G146","v":20513.266998341631},{"$f":"+Input!H146","v":21214.82072968491},{"$f":"+Input!I146","v":21753.677176218913},{"$f":"+Input!J146","v":22641.503168405921},{"$f":"+Input!K146","v":22661.880521257484},{"$f":"+Input!L146","v":23278.283671435685},{"$f":"+Input!M146","v":23627.457926507217},{"$f":"+Input!N146","v":24326.830681131833},{"$f":"+Input!O146","v":24750.117534983528},{"$f":"+Input!P146","v":25121.798865903795},{"$f":"+Input!Q146","v":25312.724537284663},{"$f":"+Input!R146","v":25497.507426406843},{"$f":"+Input!S146","v":26025.30583013346},{"$f":"+Input!T146","v":26574.439783149275}]
[{"$f":"1+A17","v":8},"Other Operating Expenses",{"$f":"\"Min Ln (\"&A11&\" or \"&A17&\")\"","v":"Min Ln (3 or 7)"},null,null,{"$f":"MIN(F17,F11)","v":15298.210189999998},18475.57701999999,20403.606779999998,21354.561320000001,22197.698649999998,19002.605579999999,21797.051279999989,23206.298379999982,22787.091779999999,24183.80233000002,{"$f":"MIN(P17,P11)","v":23837.076439999983},{"$f":"MIN(Q17,Q11)","v":23544.418470000011},{"$f":"MIN(R17,R11)","v":21174.291200000011},{"$f":"MIN(S17,S11)","v":21067.626500000006},{"$f":"MIN(T17,T11)","v":21067.626500000006}]
[{"$f":"1+A18","v":9},"Other Operating Expenses Deficit",{"$f":"+\"Ln (\"&A17&\" - \"&A18&\")\"","v":"Ln (7 - 8)"},null,null,{"$f":"IF(F17>F18,F17-F18,0)","v":4568.2906391874021},{"$f":"IF(G17>G18,G17-G18,0)","v":2037.6899783416411},811.21394968491222,399.11585621891209,443.80451840592286,3659.2749412574849,1481.2323914356966,421.15954650723506,1539.7389011318337,566.31520498350801,{"$f":"IF(P17>P18,P17-P18,0)","v":1284.7224259038121},{"$f":"IF(Q17>Q18,Q17-Q18,0)","v":1768.3060672846514},{"$f":"IF(R17>R18,R17-R18,0)","v":4323.216226406832},{"$f":"IF(S17>S18,S17-S18,0)","v":4957.6793301334546},{"$f":"IF(T17>T18,T17-T18,0)","v":5506.8132831492694}]
[]
[{"$f":"1+A19","v":10},"Cost Increase Deficit Amount",{"$f":"+\"Ln \"&A19","v":"Ln 9"},null,null,{"$f":"+F19","v":4568.2906391874021},{"$f":"+G19","v":2037.6899783416411},811.21394968491222,399.11585621891209,{"$f":"+J19","v":443.80451840592286},3659.2749412574849,1481.2323914356966,421.15954650723506,1539.7389011318337,566.31520498350801,{"$f":"+P19","v":1284.7224259038121},{"$f":"+Q19","v":1768.3060672846514},{"$f":"+R19","v":4323.216226406832},{"$f":"+S19","v":4957.6793301334546},{"$f":"+T19","v":5506.8132831492694}]
[{"$f":"1+A21","v":11},"Annual Maximum Amortization of Transition Costs - Bankruptcy",{"$f":"+\"Annual Ln \"&A13&\" Amortized Over \"&Input!$D$11&\" Yrs\"","v":"Annual Ln 5 Amortized Over 24 Yrs"},null,null,{"$f":"IF(F21>0,IF(($F$6+24)>=Input!D4,($F$13/Input!$D$11),0))","v":149.81704208333335},{"$f":"IF(G21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11),0)))","v":154.65957083333336},{"$f":"IF(H21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(I21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(J21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(K21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(L21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(M21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(N21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(O21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(P21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(Q21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(R21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(S21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336},{"$f":"IF(T21>0,IF(($G$6+24)>=Input!$D$4,($G$13/Input!$D$11)+IF(($F$6+24)>=Input!$D$4,($F$13/Input!$D$11)+IF(($H$6+24)>=Input!$D$4,($H$13/Input!$D$11),0))))","v":154.65957083333336}]
[{"$f":"1+A22","v":12},"Difference",{"$f":"+\"Ln (\"&A21&\" - \"&A22&\")\"","v":"Ln (10 - 11)"},null,null,{"$f":"IF(F22=0,0,F21-F22)","v":4418.4735971040691},{"$f":"IF(G22=0,0,G21-G22)","v":1883.0304075083077},{"$f":"IF(H22=0,0,H21-H22)","v":656.5543788515788},244.45628538557872,289.1449475725895,3504.6153704241515,1326.5728206023632,266.4999756739017,1385.0793302985003,411.65563415017465,{"$f":"IF(P22=0,0,P21-P22)","v":1130.0628550704787},{"$f":"IF(Q22=0,0,Q21-Q22)","v":1613.6464964513179},{"$f":"IF(R22=0,0,R21-R22)","v":4168.5566555734986},{"$f":"IF(S22=0,0,S21-S22)","v":4803.0197593001212},{"$f":"IF(T22=0,0,T21-T22)","v":5352.153712315936}]
[]
[{"$f":"1+A23","v":13},"Unamortized Balance Transition Costs - Bankruptcy BOY",{"$f":"+\"Prior Ln \"&A29","v":"Prior Ln 17"},null,null,{"$f":"+F13","v":3595.6090100000001},{"$f":"+F29","v":3445.7919679166666},{"$f":"+G29","v":3407.3530870833333},3252.6935162499999,3098.0339454166665,2943.3743745833331,2788.7148037499996,2634.0552329166662,2479.3956620833328,2324.7360912499994,{"$f":"+O29","v":2170.076520416666},{"$f":"+P29","v":2015.4169495833326},{"$f":"+Q29","v":1860.7573787499991},{"$f":"+R29","v":1706.0978079166657},{"$f":"+S29","v":1551.4382370833323}]
[{"$f":"+A25+1","v":14},"Add: Additions of Transition Costs - Bankruptcy","Ln 5",null,null,null,{"$f":"+G13","v":116.22069},{"$f":"+H13","v":0},0,{"$f":"+J13","v":0},0,0,0,0,0,{"$f":"+P13","v":0},{"$f":"+Q13","v":0},{"$f":"+R13","v":0},{"$f":"+S13","v":0},{"$f":"+T13","v":0}]
[{"$f":"+A26+1","v":15},"Annual Amortization of Transition Costs - Bankruptcy",{"$f":"\"Min Ln (\"&A21&\" or \"&A22&\")\"","v":"Min Ln (10 or 11)"},null,null,{"$f":"+IF(E28=$F$13,0,MIN(MIN($F$13-E28,$F$13/Input!$D$11),F21))","v":149.81704208333335},{"$f":"+IF(F28=$F$13+G13,0,MIN(MIN($F$13+G13-F28-G22,($F$13+G13)/Input!$D$11),G21))","v":154.65957083333333},{"$f":"+IF(G28=$F$13+G13+H13,0,MIN(MIN($F$13+G13+H13-F28-G28-H22,($F$13+G13+H13)/Input!$D$11),H21))","v":154.65957083333333},{"$f":"+IF(H28=$F$13+G13+H13+I13,0,MIN(MIN($F$13+G13+H13+I13-G28-H28-I22,($F$13+$G13+$H13+I13)/Input!$D$11),I21))","v":154.65957083333333},{"$f":"+IF(I28=$F$13+H13+I13+J13,0,MIN(MIN($F$13+H13+I13+J13-H28-I28-J22,($F$13+$G13+$H13+J13)/Input!$D$11),J21))","v":154.65957083333333},{"$f":"+IF(J28=$F$13+I13+J13+K13,0,MIN(MIN($F$13+I13+J13+K13-I28-J28-K22,($F$13+$G13+$H13+K13)/Input!$D$11),K21))","v":154.65957083333333},{"$f":"+IF(K28=$F$13+J13+K13+L13,0,MIN(MIN($F$13+J13+K13+L13-J28-K28-L22,($F$13+$G13+$H13+L13)/Input!$D$11),L21))","v":154.65957083333333},{"$f":"+IF(L28=$F$13+K13+L13+M13,0,MIN(MIN($F$13+K13+L13+M13-K28-L28-M22,($F$13+$G13+$H13+M13)/Input!$D$11),M21))","v":154.65957083333333},{"$f":"+IF(M28=$F$13+L13+M13+N13,0,MIN(MIN($F$13+L13+M13+N13-L28-M28-N22,($F$13+$G13+$H13+N13)/Input!$D$11),N21))","v":154.65957083333333},{"$f":"+IF(N28=$F$13+M13+N13+O13,0,MIN(MIN($F$13+M13+N13+O13-M28-N28-O22,($F$13+$G13+$H13+O13)/Input!$D$11),O21))","v":154.65957083333333},{"$f":"+IF(O28=$F$13+N13+O13+P13,0,MIN(MIN($F$13+N13+O13+P13-N28-O28-P22,($F$13+$G13+$H13+P13)/Input!$D$11),P21))","v":154.65957083333333},{"$f":"+IF(P28=$F$13+O13+P13+Q13,0,MIN(MIN($F$13+O13+P13+Q13-O28-P28-Q22,($F$13+$G13+$H13+Q13)/Input!$D$11),Q21))","v":154.65957083333333},{"$f":"+IF(Q28=$F$13+P13+Q13+R13,0,MIN(MIN($F$13+P13+Q13+R13-Q28-R22,($F$13+$G13+$H13+R13)/Input!$D$11),R21))","v":154.65957083333333},{"$f":"+IF(R28=$F$13+Q13+R13+S13,0,MIN(MIN($F$13+Q13+R13+S13-R28-S22,($F$13+$G13+$H13+S13)/Input!$D$11),S21))","v":154.65957083333333},{"$f":"+IF(S28=$F$13+R13+S13+T13,0,MIN(MIN($F$13+R13+S13+T13-S28-T22,($F$13+$G13+$H13+T13)/Input!$D$11),T21))","v":154.65957083333333}]
[{"$f":"+A27+1","v":16},"Transition Costs - Bankruptcy - Accumulated",{"$f":"+\"Ln (\"&A27&\" + Prior \"&A28&\")\"","v":"Ln (15 + Prior 16)"},null,null,{"$f":"+E28+F27","v":149.81704208333335},{"$f":"+F28+G27","v":304.47661291666668},459.13618374999999,613.79575458333329,768.4553254166666,923.1148962499999,1077.7744670833333,1232.4340379166667,1387.0936087500002,1541.7531795833336,{"$f":"+O28+P27","v":1696.412750416667},{"$f":"+P28+Q27","v":1851.0723212500004},{"$f":"+Q28+R27","v":2005.7318920833338},{"$f":"+R28+S27","v":2160.391462916667},{"$f":"+S28+T27","v":2315.0510337500004}]
[{"$f":"+A28+1","v":17},"Unamortized Balance Transition Costs - Bankruptcy EOY",{"$f":"+\"Ln (\"&A25&\" +\"&A26&\"- \"&A27&\")\"","v":"Ln (13 +14- 15)"},null,null,{"$f":"F25-F27","v":3445.7919679166666},{"$f":"G25+G26-G27","v":3407.3530870833333},{"$f":"H25+H26-H27","v":3252.6935162499999},{"$f":"I25+I26-I27","v":3098.0339454166665},{"$f":"J25+J26-J27","v":2943.3743745833331},2788.7148037499996,2634.0552329166662,2479.3956620833328,2324.7360912499994,2170.076520416666,{"$f":"P25+P26-P27","v":2015.4169495833326},{"$f":"Q25+Q26-Q27","v":1860.7573787499991},{"$f":"R25+R26-R27","v":1706.0978079166657},{"$f":"S25+S26-S27","v":1551.4382370833323},{"$f":"T25+T26-T27","v":1396.7786662499989}]
[]
[{"$f":"1+A29","v":18},"Cost Deficit Amount",{"$f":"+\"Ln (\"&A21&\" - \"&A27&\")\"","v":"Ln (10 - 15)"},null,null,{"$f":"F21-F27","v":4418.4735971040691},{"$f":"G21-G27","v":1883.0304075083077},{"$f":"H21-H27","v":656.55437885157892},244.45628538557875,{"$f":"J21-J27","v":289.14494757258956},3504.6153704241515,{"$f":"L21-L27","v":1326.5728206023632},266.49997567390176,1385.0793302985003,411.65563415017471,{"$f":"P21-P27","v":1130.0628550704787},{"$f":"Q21-Q27","v":1613.6464964513179},{"$f":"R21-R27","v":4168.5566555734986},{"$f":"S21-S27","v":4803.0197593001212},{"$f":"T21-T27","v":5352.153712315936}]
[{"$f":"1+A31","v":19},"Annual Maximum Amortization of Transition Costs - Rate Litigation",{"$f":"+\"Ln \"&A12&\" Amortized Over \"&Input!D10&\" Years\"","v":"Ln 4 Amortized Over 3 Years"},null,null,{"$f":"+IF(F31>0,IF(E38<$F$12,$F$12/Input!$D$10,0),0)","v":715.44840666666653},{"$f":"+IF(G31>0,IF(F38<$F$12+G12,($F$12+$G$12)/Input!$D$10,0),0)","v":715.44840666666653},{"$f":"+IF(H31>0,IF(G38<$F$12,$F$12/Input!$D$10,0),0)","v":715.44840666666653},{"$f":"+IF(I31>0,IF(H38<$F$12,$F$12/Input!$D$10,0),0)","v":715.44840666666653},{"$f":"+IF(J31>0,IF(I38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(K31>0,IF(J38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(L31>0,IF(K38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(M31>0,IF(L38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(N31>0,IF(M38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(O31>0,IF(N38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(P31>0,IF(O38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(Q31>0,IF(P38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(R31>0,IF(Q38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(S31>0,IF(R38<$F$12,$F$12/Input!$D$10,0),0)","v":0},{"$f":"+IF(T31>0,IF(S38<$F$12,$F$12/Input!$D$10,0),0)","v":0}]
[{"$f":"1+A32","v":20},"Difference",{"$f":"+\"Ln (\"&A21&\" - \"&A32&\")\"","v":"Ln (10 - 19)"},null,null,{"$f":"IF(F32=0,0,F21-F32)","v":3852.8422325207357},1322.2415716749747,{"$f":"IF(H32=0,0,H21-H32)","v":95.765543018245694},-316.33255044775444,0,0,0,0,0,0,{"$f":"IF(P32=0,0,P21-P32)","v":0},{"$f":"IF(Q32=0,0,Q21-Q32)","v":0},{"$f":"IF(R32=0,0,R21-R32)","v":0},{"$f":"IF(S32=0,0,S21-S32)","v":0},{"$f":"IF(T32=0,0,T21-T32)","v":0}]
[]
[{"$f":"+A33+1","v":21},"Unamortized Balance Transition Costs - Rate Litigation BOY",{"$f":"+\"Prior Ln \"&A39","v":"Prior Ln 25"},null,null,{"$f":"+F12","v":2146.3452199999997},{"$f":"+F39","v":1430.8968133333333},{"$f":"+G39","v":715.44840666666676},{"$f":"+H39","v":58.894027815087838},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+O39","v":2.2737367544323206E-13},{"$f":"+P39","v":2.2737367544323206E-13},{"$f":"+Q39","v":2.2737367544323206E-13},{"$f":"+R39","v":2.2737367544323206E-13},{"$f":"+S39","v":2.2737367544323206E-13}]
[{"$f":"+A35+1","v":22},"Add:  Additions of Transition Costs - Rate Litigation","Ln 4",null,null,null,{"$f":"+G12","v":0},0,0,{"$f":"+J12","v":0},0,0,0,0,0,{"$f":"+P12","v":0},{"$f":"+Q12","v":0},{"$f":"+R12","v":0},{"$f":"+S12","v":0},{"$f":"+T12","v":0}]
[{"$f":"+A36+1","v":23},"Add: Amortization of Transition Costs - Rate Litigation",{"$f":"\"Min Ln (\"&A31&\" or \"&A32&\")\"","v":"Min Ln (18 or 19)"},null,null,{"$f":"+IF(E38=$F$12,0,MIN(MIN($F$12-E38,$F$12/Input!$D$10),F31))","v":715.44840666666653},{"$f":"+IF(F38=$F$35+$G$36,0,MIN(MIN($F$12+$G$12-F38,($F$12+$G$12)/Input!$D$10),G31))","v":715.44840666666653},{"$f":"+IF(G38=$F$12,0,MIN(MIN($F$12-G38,$F$12/Input!$D$10),H31))","v":656.55437885157892},{"$f":"+IF(H38=$F$12,0,MIN(MIN($F$12-H38,$F$12/Input!$D$10),I31))","v":58.894027815087611},{"$f":"+IF(I38=$F$12,0,MIN(MIN($F$12-I38,$F$12/Input!$D$10),J31))","v":0},{"$f":"+IF(J38=$F$12,0,MIN(MIN($F$12-J38,$F$12/Input!$D$10),K31))","v":0},{"$f":"+IF(K38=$F$12,0,MIN(MIN($F$12-K38,$F$12/Input!$D$10),L31))","v":0},{"$f":"+IF(L38=$F$12,0,MIN(MIN($F$12-L38,$F$12/Input!$D$10),M31))","v":0},{"$f":"+IF(M38=$F$12,0,MIN(MIN($F$12-M38,$F$12/Input!$D$10),N31))","v":0},{"$f":"+IF(N38=$F$12,0,MIN(MIN($F$12-N38,$F$12/Input!$D$10),O31))","v":0},{"$f":"+IF(O38=$F$12,0,MIN(MIN($F$12-O38,$F$12/Input!$D$10),P31))","v":0},{"$f":"+IF(P38=$F$12,0,MIN(MIN($F$12-P38,$F$12/Input!$D$10),Q31))","v":0},{"$f":"+IF(Q38=$F$12,0,MIN(MIN($F$12-Q38,$F$12/Input!$D$10),R31))","v":0},{"$f":"+IF(R38=$F$12,0,MIN(MIN($F$12-R38,$F$12/Input!$D$10),S31))","v":0},{"$f":"+IF(S38=$F$12,0,MIN(MIN($F$12-S38,$F$12/Input!$D$10),T31))","v":0}]
[{"$f":"+A37+1","v":24},"Transition Costs - Rate Litigation - Accumulated",{"$f":"+\"Ln (\"&A37&\" + Prior \"&A38&\")\"","v":"Ln (23 + Prior 24)"},null,null,{"$f":"+E38+F37","v":715.44840666666653},1430.8968133333331,2087.4511921849121,2146.3452199999997,2146.3452199999997,2146.3452199999997,2146.3452199999997,2146.3452199999997,2146.3452199999997,2146.3452199999997,{"$f":"+O38+P37","v":2146.3452199999997},{"$f":"+P38+Q37","v":2146.3452199999997},{"$f":"+Q38+R37","v":2146.3452199999997},{"$f":"+R38+S37","v":2146.3452199999997},{"$f":"+S38+T37","v":2146.3452199999997}]
[{"$f":"+A38+1","v":25},"Unamortized Balance Transition Costs - Rate Litigation EOY",{"$f":"+\"Ln (\"&A35&\"+\"&A36&\" - \"&A37&\")\"","v":"Ln (21+22 - 23)"},null,null,{"$f":"+F35-F37","v":1430.8968133333333},{"$f":"+G35+G36-G37","v":715.44840666666676},{"$f":"+H35+H36-H37","v":58.894027815087838},{"$f":"+I35+I36-I37","v":2.2737367544323206E-13},{"$f":"+J35+J36-J37","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"+P35+P36-P37","v":2.2737367544323206E-13},{"$f":"+Q35+Q36-Q37","v":2.2737367544323206E-13},{"$f":"+R35+R36-R37","v":2.2737367544323206E-13},{"$f":"+S35+S36-S37","v":2.2737367544323206E-13},{"$f":"+T35+T36-T37","v":2.2737367544323206E-13}]
[]
[{"$f":"1+A39","v":26},"Total Other Expenses",{"$f":"+\"Ln (\"&A18&\" + \"&A27&\" + \"&A37&\")\"","v":"Ln (8 + 15 + 23)"},null,null,{"$f":"+F18+F37+F27","v":16163.475638749998},{"$f":"+G18+G37+G27","v":19345.68499749999},{"$f":"+H18+H37+H27","v":21214.82072968491},21568.114918648422,{"$f":"+J18+J37+J27","v":22352.358220833332},19157.265150833333,21951.710850833322,23360.957950833315,22941.751350833332,24338.461900833354,{"$f":"+P18+P37+P27","v":23991.736010833316},{"$f":"+Q18+Q37+Q27","v":23699.078040833345},{"$f":"+R18+R37+R27","v":21328.950770833344},{"$f":"+S18+S37+S27","v":21222.286070833339},{"$f":"+T18+T37+T27","v":21222.286070833339}]
[]
[{"$f":"1+A41","v":27},"Adjusted Operating Expenses",{"$f":"+\"Ln (\"&A9&\" + \"&A10&\" + \"&A41&\")\"","v":"Ln (1 + 2 + 26)"},null,null,{"$f":"F9+F10+F41+F45+F46","v":34048.439378750001},{"$f":"G9+G10+G41+G45+G46","v":39387.390410833323},{"$f":"H9+H10+H41+H45+H46","v":41839.005283018247},{"$f":"I9+I10+I41+I45+I46","v":46429.266328648417},{"$f":"J9+J10+J41+J45+J46","v":47737.906450833325},{"$f":"K9+K10+K41","v":41331.837700833363},43970.328120833336,44312.161950833339,44014.942730833354,47079.938540833362,47632.912960833317,48609.99480083333,47485.329410833343,45931.558390833343,45931.558390833343]
[]
[{"$f":"1+A43","v":28},"Arbitration Adustment",null,null,null,203,{"$f":"610/3","v":203.33333333333334},{"$f":"610/3","v":203.33333333333334},0]
[{"$f":"+A45+1","v":29},"Renton Fire Adjusment",null,null,null,0,219.75,219.75,0]
[]
[null,"Note:  The expenseson lines 28 and 29 represent the one-time normalization of operating expenses in 2004 that became "]
[null,"controversial to the parties to the Settlement Agreement.  In order to avoid arbitration in 2005, OPL and Shipper parties agreed to "]
[null,"adjust the 2004, 2005, and 2006 Adjusted Operating Expenses as shown above."]

{"sheet":"Cost of Service","index":3,"n_rows":41,"n_cols":22,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+Index!B4","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Index!B3","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$12","v":"Total Revenue Requirment (Including Net Carryover)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$12","v":"Schedule 3"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,null,{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[]
[]
[1,"Return on Rate Base",{"$f":"'Return on Rate Base'!U$2&\", Line \"&'Return on Rate Base'!A30","v":"Schedule 5, Line 7"},null,null,null,null,{"$f":"'Return on Rate Base'!H30","v":10647.726472582632},{"$f":"'Return on Rate Base'!I30","v":12201.268221264127},{"$f":"'Return on Rate Base'!J30","v":14599.696477297508},{"$f":"'Return on Rate Base'!K30","v":14309.852298155622},{"$f":"'Return on Rate Base'!L30","v":15363.287777791642},{"$f":"'Return on Rate Base'!M30","v":11384.570727209704},{"$f":"'Return on Rate Base'!N30","v":13498.16844890358},{"$f":"'Return on Rate Base'!O30","v":12881.604399897722},{"$f":"'Return on Rate Base'!P30","v":14087.650328825177},{"$f":"'Return on Rate Base'!Q30","v":13332.469209972191},{"$f":"'Return on Rate Base'!R30","v":13131.51502094957},{"$f":"'Return on Rate Base'!S30","v":12799.100464336072},{"$f":"'Return on Rate Base'!T30","v":12917.865021374837},{"$f":"'Return on Rate Base'!U30","v":13850.011941596531},{"$f":"'Return on Rate Base'!V30","v":13693.338255314173}]
[]
[{"$f":"A10+1","v":2},"Income Tax Allowance",{"$f":"'Income Tax Allowance'!U$2&\", Line \"&'Income Tax Allowance'!A35","v":"Schedule 6, Line 14"},null,null,null,null,{"$f":"'Income Tax Allowance'!H35","v":3450.4685565805203},{"$f":"'Income Tax Allowance'!I35","v":4140.7320786170203},{"$f":"'Income Tax Allowance'!J35","v":4986.7199988997636},{"$f":"'Income Tax Allowance'!K35","v":4770.8604218521632},{"$f":"'Income Tax Allowance'!L35","v":5348.5736281877007},{"$f":"'Income Tax Allowance'!M35","v":3485.160473871776},{"$f":"'Income Tax Allowance'!N35","v":4538.4001021757495},{"$f":"'Income Tax Allowance'!O35","v":4170.5075529713649},{"$f":"'Income Tax Allowance'!P35","v":4776.8366447402013},{"$f":"'Income Tax Allowance'!Q35","v":4358.9429677617045},{"$f":"'Income Tax Allowance'!R35","v":4262.9488865565454},{"$f":"'Income Tax Allowance'!S35","v":4049.2125088627263},{"$f":"'Income Tax Allowance'!T35","v":4088.2469417138832},{"$f":"'Income Tax Allowance'!U35","v":4594.7036098363888},{"$f":"'Income Tax Allowance'!V35","v":1890.46713892509}]
[]
[{"$f":"A12+1","v":3},"Operating Expenses Excluding Depreciation",{"$f":"+OpEx!$S$2&\", Line \"&OpEx!A43","v":"Schedule 2, Line 27"},null,null,null,null,{"$f":"+OpEx!F43","v":34048.439378750001},{"$f":"+OpEx!G43","v":39387.390410833323},{"$f":"+OpEx!H43","v":41839.005283018247},{"$f":"+OpEx!I43","v":46429.266328648417},{"$f":"+OpEx!J43","v":47737.906450833325},{"$f":"+OpEx!K43","v":41331.837700833363},{"$f":"+OpEx!L43","v":43970.328120833336},{"$f":"+OpEx!M43","v":44312.161950833339},{"$f":"+OpEx!N43","v":44014.942730833354},{"$f":"+OpEx!O43","v":47079.938540833362},{"$f":"+OpEx!P43","v":47632.912960833317},{"$f":"+OpEx!Q43","v":48609.99480083333},{"$f":"+OpEx!R43","v":47485.329410833343},{"$f":"+OpEx!S43","v":45931.558390833343},{"$f":"+OpEx!T43","v":45931.558390833343}]
[]
[{"$f":"A14+1","v":4},"Depreciation Expense",{"$f":"Input!J2&\", Line \"&Input!A31","v":"Schedule 1, Line 15"},null,null,null,null,{"$f":"Input!F31","v":3987.5810000000001},{"$f":"Input!G31","v":4240.3490000000002},{"$f":"Input!H31","v":4551.9070000000002},{"$f":"Input!I31","v":4856.4309999999996},{"$f":"Input!J31","v":4957.1769999999997},{"$f":"Input!K31","v":4639.5159999999996},{"$f":"Input!L31","v":4819.2359999999999},{"$f":"Input!M31","v":5089.8789454328344},{"$f":"Input!N31","v":5194.5820000000003},{"$f":"Input!O31","v":5337.5376730847001},{"$f":"Input!P31","v":5397.8964266667035},{"$f":"Input!Q31","v":5454.2705288931929},{"$f":"Input!R31","v":5801.138274090009},{"$f":"Input!S31","v":5963.3814491000003},{"$f":"Input!T31","v":5963.3814491000003}]
[]
[{"$f":"A16+1","v":5},"Amortization of AFUDC",{"$f":"'AFUDC - Amortization'!V2&\", Lines (\"&'AFUDC - Amortization'!A15&\" + \"&'AFUDC - Amortization'!A27&\")\"","v":"Schedule 9, Lines (4 + 10)"},null,null,null,null,{"$f":"'AFUDC - Amortization'!I15+'AFUDC - Amortization'!I27","v":220.35511587076792},{"$f":"'AFUDC - Amortization'!J15+'AFUDC - Amortization'!J27","v":254.6572700633252},{"$f":"'AFUDC - Amortization'!K15+'AFUDC - Amortization'!K27","v":284.61858819353688},{"$f":"'AFUDC - Amortization'!L15+'AFUDC - Amortization'!L27","v":306.64561861072218},{"$f":"'AFUDC - Amortization'!M15+'AFUDC - Amortization'!M27","v":315.66375716293453},{"$f":"'AFUDC - Amortization'!N15+'AFUDC - Amortization'!N27","v":312.26711675954277},{"$f":"'AFUDC - Amortization'!O15+'AFUDC - Amortization'!O27","v":340.14489167267664},{"$f":"'AFUDC - Amortization'!P15+'AFUDC - Amortization'!P27","v":357.67547178987809},{"$f":"'AFUDC - Amortization'!Q15+'AFUDC - Amortization'!Q27","v":366.41760579304741},{"$f":"'AFUDC - Amortization'!R15+'AFUDC - Amortization'!R27","v":380.35987402344693},{"$f":"'AFUDC - Amortization'!S15+'AFUDC - Amortization'!S27","v":388.21079532189651},{"$f":"'AFUDC - Amortization'!T15+'AFUDC - Amortization'!T27","v":396.47785731596298},{"$f":"'AFUDC - Amortization'!U15+'AFUDC - Amortization'!U27","v":425.13091875992211},{"$f":"'AFUDC - Amortization'!V15+'AFUDC - Amortization'!V27","v":437.71426542826913},{"$f":"'AFUDC - Amortization'!W15+'AFUDC - Amortization'!W27","v":437.13090201151198}]
[]
[{"$f":"A18+1","v":6},"Total Revenue Requirement (Excluding Net Carryover)",{"$f":"\"Sum Lines (\"&A10&\" through \"&A18&\")\"","v":"Sum Lines (1 through 5)"},null,null,null,null,{"$f":"SUM(H10:H19)","v":52354.570523783921},{"$f":"SUM(I10:I18)","v":60224.396980777798},66261.947347409063,70673.055667266919,73722.608613975608,61153.352018674384,67166.277563585347,66811.828320925139,68440.429310191772,70489.2482656754,{"$f":"SUM(R10:R19)","v":70813.484090328027},{"$f":"SUM(S10:S19)","v":71309.056160241278},{"$f":"SUM(T10:T19)","v":70717.710566772002},{"$f":"SUM(U10:U19)","v":70777.36965679453},{"$f":"SUM(V10:V19)","v":67915.876136184117}]
[]
[{"$f":"A20+1","v":7},"Net Carryover",{"$f":"'Net Carryover'!$U$2&\" Prior Ln \"&'Net Carryover'!A16","v":"Schedule 4 Prior Ln 6"},null,null,null,null,"N/A",{"$f":"'Net Carryover'!H16","v":1004.9515605595657},{"$f":"'Net Carryover'!I16","v":7873.1929279268543},{"$f":"'Net Carryover'!J16","v":8323.2236469980417},{"$f":"'Net Carryover'!K16","v":-1487.0928552139685},{"$f":"'Net Carryover'!L16","v":-6213.8656472249586},{"$f":"'Net Carryover'!M16","v":-8307.8852696482627},{"$f":"'Net Carryover'!N16","v":1436.2876601829562},{"$f":"'Net Carryover'!O16","v":5284.7277844105574},{"$f":"'Net Carryover'!P16","v":3471.4399164305955},{"$f":"'Net Carryover'!Q16","v":-7286.7281759400721},{"$f":"'Net Carryover'!R16","v":-7685.266042375285},{"$f":"'Net Carryover'!S16","v":3570.9069150784321},{"$f":"'Net Carryover'!T16","v":8473.2393940185648},{"$f":"'Net Carryover'!U16","v":1041.1872062921179}]
[]
[{"$f":"A22+1","v":8},"Total Revenue Requirement (Including Net Carryover)",{"$f":"+\"Ln (\"&A20&\" + \"&A22&\")\"","v":"Ln (6 + 7)"},null,null,null,null,{"$f":"+H20","v":52354.570523783921},{"$f":"+I20+I22","v":61229.348541337364},{"$f":"+J20+J22","v":74135.140275335914},78996.279314264961,72235.515758761641,{"$f":"+M20+M22","v":54939.486371449428},58858.392293937082,68248.115981108102,73725.157094602328,73960.688182105994,{"$f":"+R20+R22","v":63526.755914387955},{"$f":"+S20+S22","v":63623.790117865996},{"$f":"+T20+T22","v":74288.617481850437},{"$f":"+U20+U22","v":79250.609050813102},{"$f":"+V20+V22","v":68957.063342476235}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,0]

{"sheet":"Net Carryover","index":4,"n_rows":16,"n_cols":22,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Cost of Service'!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost of Service'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"+Index!C13","v":"Net Carryover"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Index!B13","v":"Schedule 4"}]
[{"$f":"+'Cost of Service'!A3","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description",null,null,null,"Source",null,{"$f":"+'Cost of Service'!H7","v":2004},{"$f":"+'Cost of Service'!I7","v":2005},{"$f":"+'Cost of Service'!J7","v":2006},{"$f":"+'Cost of Service'!K7","v":2007},{"$f":"+'Cost of Service'!L7","v":2008},{"$f":"+'Cost of Service'!M7","v":2009},{"$f":"+'Cost of Service'!N7","v":2010},{"$f":"+'Cost of Service'!O7","v":2011},{"$f":"+'Cost of Service'!P7","v":2012},{"$f":"+'Cost of Service'!Q7","v":2013},{"$f":"+'Cost of Service'!R7","v":2014},{"$f":"+'Cost of Service'!S7","v":2015},{"$f":"+'Cost of Service'!T7","v":2016},{"$f":"+'Cost of Service'!U7","v":2017},{"$f":"+'Cost of Service'!V7","v":2018}]
[1,{"$f":"+'Cost of Service'!B24","v":"Total Revenue Requirement (Including Net Carryover)"},null,null,null,{"$f":"+'Cost of Service'!$U$2&\" Ln \"&'Cost of Service'!A24","v":"Schedule 3 Ln 8"},null,{"$f":"+'Cost of Service'!H24","v":52354.570523783921},{"$f":"'Cost of Service'!I24","v":61229.348541337364},{"$f":"+'Cost of Service'!J24","v":74135.140275335914},{"$f":"+'Cost of Service'!K24","v":78996.279314264961},{"$f":"+'Cost of Service'!L24","v":72235.515758761641},{"$f":"+'Cost of Service'!M24","v":54939.486371449428},{"$f":"IF(N7<=Input!D4,'Cost of Service'!N24,0)","v":58858.392293937082},{"$f":"+'Cost of Service'!O24","v":68248.115981108102},{"$f":"+'Cost of Service'!P24","v":73725.157094602328},{"$f":"+'Cost of Service'!Q24","v":73960.688182105994},{"$f":"+'Cost of Service'!R24","v":63526.755914387955},{"$f":"+'Cost of Service'!S24","v":63623.790117865996},{"$f":"+'Cost of Service'!T24","v":74288.617481850437},{"$f":"+'Cost of Service'!U24","v":79250.609050813102},{"$f":"+'Cost of Service'!V24","v":68957.063342476235}]
[]
[{"$f":"1+A8","v":2},"Tariff Revenues - Actual",null,null,null,{"$f":"+Input!$J$2&\" Ln \"&Input!A50","v":"Schedule 1 Ln 30"},null,{"$f":"+Input!F50","v":51392.076000000001},{"$f":"+Input!G50","v":53825.22},{"$f":"+Input!H50","v":66442.751999999993},{"$f":"+Input!I50","v":80369.45},{"$f":"+Input!J50","v":78142.907000000007},{"$f":"+Input!K50","v":62982.762000000002},{"$f":"+Input!L50","v":57467.851000000002},{"$f":"+Input!M50","v":63131.709000000003},{"$f":"+Input!N50","v":70364.284},{"$f":"+Input!O50","v":81015.331000000006},{"$f":"+Input!P50","v":70967.243000000002},{"$f":"+Input!Q50","v":60166.961000000003},{"$f":"+Input!R50","v":66106.514999999999},{"$f":"+Input!S50","v":78251.006000000008},{"$f":"+Input!T50","v":0}]
[]
[{"$f":"1+A10","v":3},"Revenue (Excess)/Deficit - Without Interest",null,null,null,{"$f":"+\"Ln (\"&A8&\" - \"&A10&\")\"","v":"Ln (1 - 2)"},null,{"$f":"IF(H10=0,0,H8-H10)","v":962.49452378392016},{"$f":"IF(I10=0,0,I8-I10)","v":7404.1285413373625},7692.3882753359212,-1373.1706857350364,-5907.3912412383652,-8043.2756285505748,1390.5412939370799,5116.406981108099,3360.8730946023279,{"$f":"IF(Q10=0,0,Q8-Q10)","v":-7054.6428178940114},-7440.4870856120469,3456.8291178659929,8182.1024818504375,999.60305081309343,0]
[{"$f":"1+A12","v":4},"Interest on Revenue (Excess)/Deficit - Rate",null,null,null,{"$f":"+Input!$J$2&\" Ln \"&Input!A44","v":"Schedule 1 Ln 25"},null,{"$f":"+Input!F44","v":4.411145801508698E-2},{"$f":"+Input!G44","v":6.3351734639761847E-2},{"$f":"+Input!H44","v":8.2007739219920328E-2},{"$f":"+Input!I44","v":8.2962861545468725E-2},{"$f":"+Input!J44","v":5.1879821984221142E-2},{"$f":"+Input!K44","v":3.2898243615875122E-2},{"$f":"+Input!L44","v":3.2898243615875122E-2},{"$f":"+Input!M44","v":3.2898243615875122E-2},{"$f":"+Input!N44","v":3.2898243615875122E-2},{"$f":"+Input!O44","v":3.2898243615875122E-2},{"$f":"+Input!P44","v":3.2898243615875122E-2},{"$f":"+Input!Q44","v":3.3000704785448809E-2},{"$f":"+Input!R44","v":3.5582163974837488E-2},{"$f":"+Input!S44","v":4.1600668830691578E-2},{"$f":"+Input!T44","v":4.1600668830691578E-2}]
[{"$f":"1+A13","v":5},"Interest on Revenue (Excess)/Deficit",null,null,null,{"$f":"+\"Ln (\"&A12&\" * \"&A13&\")\"","v":"Ln (3 * 4)"},null,{"$f":"+H13*H12","v":42.457036775645527},{"$f":"+I13*I12","v":469.06438658949156},630.83537166212091,-113.92216947893218,-306.47440598659358,-264.60964109768793,45.746366245876274,168.32080330245842,110.56682182826751,-232.08535804606095,{"$f":"+R13*R12","v":-244.77895676323783},{"$f":"+S13*S12","v":114.07779721243905},{"$f":"+T13*T12","v":291.13691216812703},{"$f":"+U13*U12","v":41.584155479024467},{"$f":"+V13*V12","v":0}]
[]
[{"$f":"1+A14","v":6},"Net Carryover",null,null,null,{"$f":"+\"Ln (\"&A12&\" + \"&A14&\")\"","v":"Ln (3 + 5)"},null,{"$f":"+H14+H12","v":1004.9515605595657},{"$f":"+I14+I12","v":7873.1929279268543},8323.2236469980417,-1487.0928552139685,-6213.8656472249586,-8307.8852696482627,1436.2876601829562,5284.7277844105574,3471.4399164305955,-7286.7281759400721,{"$f":"+R14+R12","v":-7685.266042375285},{"$f":"+S14+S12","v":3570.9069150784321},{"$f":"+T14+T12","v":8473.2393940185648},{"$f":"+U14+U12","v":1041.1872062921179},{"$f":"+V14+V12","v":0}]

{"sheet":"Return on Rate Base","index":5,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost of Service'!U1","v":"Exhibit No. 1.4(a)"}]
["Overall Return on Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$14","v":"Schedule 5"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,null,{"$f":"+'Cost of Service'!H7","v":2004},{"$f":"+'Cost of Service'!I7","v":2005},{"$f":"+'Cost of Service'!J7","v":2006},{"$f":"+'Cost of Service'!K7","v":2007},{"$f":"+'Cost of Service'!L7","v":2008},{"$f":"+'Cost of Service'!M7","v":2009},{"$f":"+'Cost of Service'!N7","v":2010},{"$f":"+'Cost of Service'!O7","v":2011},{"$f":"+'Cost of Service'!P7","v":2012},{"$f":"+'Cost of Service'!Q7","v":2013},{"$f":"+'Cost of Service'!R7","v":2014},{"$f":"+'Cost of Service'!S7","v":2015},{"$f":"+'Cost of Service'!T7","v":2016},{"$f":"+'Cost of Service'!U7","v":2017},{"$f":"+'Cost of Service'!V7","v":2018}]
[]
[1,{"$f":"'Rate Base'!B30","v":"Average Original Cost Rate Base"},{"$f":"'Rate Base'!U2&\", Line \"&'Rate Base'!A30&\"    2009 forward\"","v":"Schedule 7, Line 14    2009 forward"},null,null,null,null,{"$f":"'Rate Base'!H30","v":108211.39875001814},{"$f":"'Rate Base'!H29","v":115895.9182577156},{"$f":"'Rate Base'!I29","v":137603.17132231392},{"$f":"'Rate Base'!J29","v":140706.51227291662},{"$f":"'Rate Base'!K29","v":140424.10493420452},{"$f":"'Rate Base'!M30","v":127273.00980670434},{"$f":"'Rate Base'!N30","v":131561.09599321228},{"$f":"'Rate Base'!O30","v":133488.12849634944},{"$f":"'Rate Base'!P30","v":135719.17465149495},{"$f":"'Rate Base'!Q30","v":136463.34912970511},{"$f":"'Rate Base'!R30","v":136065.63968892652},{"$f":"'Rate Base'!S30","v":137921.34121051803},{"$f":"'Rate Base'!T30","v":139426.49780221086},{"$f":"'Rate Base'!U30","v":139406.26010665859},{"$f":"'Rate Base'!V30","v":137552.36821008712}]
[]
[]
[]
[{"$f":"A9+1","v":2},"Debt Ratio",{"$f":"\"1.0 - Ln \"&A14","v":"1.0 - Ln 3"},null,null,null,null,{"$f":"1-H14","v":0.5},{"$f":"1-I14","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"A13+1","v":3},"Equity Ratio",{"$f":"Input!$J$2&\", Line \"&Input!A46","v":"Schedule 1, Line 27"},null,null,null,null,{"$f":"Input!F46","v":0.5},{"$f":"Input!G46","v":0.5},{"$f":"Input!H46","v":0.5},{"$f":"Input!I46","v":0.5},{"$f":"Input!J46","v":0.5},{"$f":"Input!K46","v":0.5},{"$f":"Input!L46","v":0.5},{"$f":"Input!M46","v":0.5},{"$f":"Input!N46","v":0.5},{"$f":"Input!O46","v":0.5},{"$f":"Input!P46","v":0.5},{"$f":"Input!Q46","v":0.5},{"$f":"Input!R46","v":0.5},{"$f":"Input!S46","v":0.5},{"$f":"Input!T46","v":0.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A14+1","v":4},"Cost of Debt",{"$f":"Input!$J$2&\", Line \"&Input!A47","v":"Schedule 1, Line 28"},null,null,null,null,{"$f":"Input!F47","v":7.8E-2},{"$f":"Input!G47","v":7.8E-2},{"$f":"Input!H47","v":7.8E-2},{"$f":"Input!I47","v":7.8E-2},{"$f":"Input!J47","v":7.8E-2},{"$f":"Input!K47","v":7.8E-2},{"$f":"Input!L47","v":7.8E-2},{"$f":"Input!M47","v":7.8E-2},{"$f":"Input!N47","v":7.8E-2},{"$f":"Input!O47","v":7.8E-2},{"$f":"Input!P47","v":7.8E-2},{"$f":"Input!Q47","v":7.8E-2},{"$f":"Input!R47","v":7.8E-2},{"$f":"Input!S47","v":7.8E-2},{"$f":"Input!T47","v":7.8E-2}]
[{"$f":"A25+1","v":5},"Equity Rate of Return (Nominal)",{"$f":"Input!$J$2&\", Line (\"&Input!A48&\" + \"&Input!A45&\")\"","v":"Schedule 1, Line (29 + 26)"},null,null,null,null,{"$f":"Input!F48+Input!E45","v":0.11879491431730241},{"$f":"Input!G48+Input!F45","v":0.13255561584373304},{"$f":"Input!H48+Input!G45","v":0.13420000000000001},{"$f":"Input!I48+Input!H45","v":0.12540000000000001},{"$f":"Input!J48+Input!I45","v":0.14081268582755199},{"$f":"Input!K48+Input!J45","v":0.1009},{"$f":"Input!L48+Input!K45","v":0.12720000000000001},{"$f":"Input!M48+Input!L45","v":0.115},{"$f":"Input!N48+Input!M45","v":0.12959999999999999},{"$f":"Input!O48+Input!N45","v":0.1174},{"$f":"Input!P48+Input!O45","v":0.11501735619618385},{"$f":"Input!Q48+Input!P45","v":0.1076},{"$f":"Input!R48+Input!Q45","v":0.10730000000000001},{"$f":"Input!S48+Input!R45","v":0.1207},{"$f":"Input!T48+Input!S45","v":0.12110000000000001}]
[{"$f":"A26+1","v":6},"Weighted Cost of Capital",{"$f":"\"Lines ((\"&A13&\" * \"&A25&\") + (\"&A14&\" * \"&A26&\"))\"","v":"Lines ((2 * 4) + (3 * 5))"},null,null,null,null,{"$f":"H25*H13+H26*H14","v":9.8397457158651197E-2},{"$f":"I25*I13+I26*I14","v":0.10527780792186653},0.1061,0.10170000000000001,0.10940634291377599,8.9450000000000002E-2,0.1026,9.6500000000000002E-2,0.1038,9.7700000000000009E-2,{"$f":"R25*R13+R26*R14","v":9.6508678098091924E-2},{"$f":"S25*S13+S26*S14","v":9.2799999999999994E-2},{"$f":"T25*T13+T26*T14","v":9.265000000000001E-2},{"$f":"U25*U13+U26*U14","v":9.9349999999999994E-2},{"$f":"V25*V13+V26*V14","v":9.955E-2}]
[]
[]
[{"$f":"A27+1","v":7},"Overall Return on Rate Base",{"$f":"\"Lines (\"&A27&\" * \"&A9&\")\"","v":"Lines (6 * 1)"},null,null,null,null,{"$f":"H9*H27*Input!D9","v":10647.726472582632},{"$f":"I9*I27","v":12201.268221264127},14599.696477297508,14309.852298155622,15363.287777791642,{"$f":"M9*M27","v":11384.570727209704},13498.16844890358,12881.604399897722,14087.650328825177,13332.469209972191,{"$f":"R9*R27","v":13131.51502094957},{"$f":"S9*S27","v":12799.100464336072},{"$f":"T9*T27","v":12917.865021374837},{"$f":"U9*U27","v":13850.011941596531},{"$f":"V9*V27","v":13693.338255314173}]
[]
[{"$f":"A30+1","v":8},"Weighted Cost of Debt",{"$f":"\"Lines (\"&A13&\" * \"&A25&\")\"","v":"Lines (2 * 4)"},null,null,null,null,{"$f":"H25*H13","v":3.9E-2},{"$f":"I25*I13","v":3.9E-2},3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,{"$f":"R25*R13","v":3.9E-2},{"$f":"S25*S13","v":3.9E-2},{"$f":"T25*T13","v":3.9E-2},{"$f":"U25*U13","v":3.9E-2},{"$f":"V25*V13","v":3.9E-2}]
[]
[{"$f":"A32+1","v":9},"Interest Expense",{"$f":"\"Lines (\"&A32&\" * \"&A9&\")\"","v":"Lines (8 * 1)"},null,null,null,null,{"$f":"H32*H9*Input!D9","v":4220.2445512507074},{"$f":"I32*I9","v":4519.9408120509088},5366.5236815702428,5487.5539786437485,5476.5400924339765,4963.6473824614695,5130.8827437352793,5206.0370113576282,5293.0478114083026,5322.0706160584996,{"$f":"R32*R9","v":5306.5599478681343},{"$f":"S32*S9","v":5378.9323072102034},{"$f":"T32*T9","v":5437.6334142862233},{"$f":"U32*U9","v":5436.8441441596851},{"$f":"V32*V9","v":5364.5423601933981}]

{"sheet":"Income Tax Allowance","index":6,"n_rows":36,"n_cols":22,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Return on Rate Base'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$15","v":"Income Tax Allowance"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$15","v":"Schedule 6"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,null,{"$f":"+'Return on Rate Base'!H7","v":2004},{"$f":"+'Return on Rate Base'!I7","v":2005},{"$f":"+'Return on Rate Base'!J7","v":2006},{"$f":"+'Return on Rate Base'!K7","v":2007},{"$f":"+'Return on Rate Base'!L7","v":2008},{"$f":"+'Return on Rate Base'!M7","v":2009},{"$f":"+'Return on Rate Base'!N7","v":2010},{"$f":"+'Return on Rate Base'!O7","v":2011},{"$f":"+'Return on Rate Base'!P7","v":2012},{"$f":"+'Return on Rate Base'!Q7","v":2013},{"$f":"+'Return on Rate Base'!R7","v":2014},{"$f":"+'Return on Rate Base'!S7","v":2015},{"$f":"+'Return on Rate Base'!T7","v":2016},{"$f":"+'Return on Rate Base'!U7","v":2017},{"$f":"+'Return on Rate Base'!V7","v":2018}]
[]
[1,"Overall Return on Rate Base",{"$f":"'Return on Rate Base'!U$2&\",  Line \"&'Return on Rate Base'!A30","v":"Schedule 5,  Line 7"},null,null,null,null,{"$f":"'Return on Rate Base'!H30","v":10647.726472582632},{"$f":"'Return on Rate Base'!I30","v":12201.268221264127},{"$f":"'Return on Rate Base'!J30","v":14599.696477297508},{"$f":"'Return on Rate Base'!K30","v":14309.852298155622},{"$f":"'Return on Rate Base'!L30","v":15363.287777791642},{"$f":"'Return on Rate Base'!M30","v":11384.570727209704},{"$f":"'Return on Rate Base'!N30","v":13498.16844890358},{"$f":"'Return on Rate Base'!O30","v":12881.604399897722},{"$f":"'Return on Rate Base'!P30","v":14087.650328825177},{"$f":"'Return on Rate Base'!Q30","v":13332.469209972191},{"$f":"'Return on Rate Base'!R30","v":13131.51502094957},{"$f":"'Return on Rate Base'!S30","v":12799.100464336072},{"$f":"'Return on Rate Base'!T30","v":12917.865021374837},{"$f":"'Return on Rate Base'!U30","v":13850.011941596531},{"$f":"'Return on Rate Base'!V30","v":13693.338255314173}]
[]
[{"$f":"A9+1","v":2},"Interest Expense",{"$f":"'Return on Rate Base'!U$2&\",  Line \"&'Return on Rate Base'!A34","v":"Schedule 5,  Line 9"},null,null,null,null,{"$f":"'Return on Rate Base'!H34","v":4220.2445512507074},{"$f":"'Return on Rate Base'!I34","v":4519.9408120509088},{"$f":"'Return on Rate Base'!J34","v":5366.5236815702428},{"$f":"'Return on Rate Base'!K34","v":5487.5539786437485},{"$f":"'Return on Rate Base'!L34","v":5476.5400924339765},{"$f":"'Return on Rate Base'!M34","v":4963.6473824614695},{"$f":"'Return on Rate Base'!N34","v":5130.8827437352793},{"$f":"'Return on Rate Base'!O34","v":5206.0370113576282},{"$f":"'Return on Rate Base'!P34","v":5293.0478114083026},{"$f":"'Return on Rate Base'!Q34","v":5322.0706160584996},{"$f":"'Return on Rate Base'!R34","v":5306.5599478681343},{"$f":"'Return on Rate Base'!S34","v":5378.9323072102034},{"$f":"'Return on Rate Base'!T34","v":5437.6334142862233},{"$f":"'Return on Rate Base'!U34","v":5436.8441441596851},{"$f":"'Return on Rate Base'!V34","v":5364.5423601933981}]
[]
[{"$f":"A11+1","v":3},"Return on Equity",{"$f":"\"Line \"&A9&\" - Line \"&A11","v":"Line 1 - Line 2"},null,null,null,null,{"$f":"H9-H11","v":6427.4819213319242},{"$f":"I9-I11","v":7681.3274092132178},9233.1727957272651,8822.2983195118723,9886.7476853576663,6420.9233447482347,8367.2857051683004,7675.5673885400938,8794.6025174168753,8010.398593913691,{"$f":"R9-R11","v":7824.9550730814353},{"$f":"S9-S11","v":7420.1681571258687},{"$f":"T9-T11","v":7480.2316070886136},{"$f":"U9-U11","v":8413.1677974368467},{"$f":"V9-V11","v":8328.7958951207747}]
[]
[]
[]
[{"$f":"A13+1","v":4},{"$f":"TEFRA!B20","v":"Amortization of TEFRA Adjustment"},{"$f":"TEFRA!U2&\", Line \"&TEFRA!A20","v":"Schedule 13, Line 6"},null,null,null,null,{"$f":"TEFRA!H20","v":1.7222657097961049},{"$f":"TEFRA!I20","v":1.6468819554763878},{"$f":"TEFRA!J20","v":1.6435201870099372},{"$f":"TEFRA!K20","v":1.6852745860999445},{"$f":"TEFRA!L20","v":1.655853462351238},{"$f":"TEFRA!M20","v":1.5741364872752888},{"$f":"TEFRA!N20","v":1.6557704933665152},{"$f":"TEFRA!O20","v":1.6808305114751503},{"$f":"TEFRA!P20","v":1.6624670734556042},{"$f":"TEFRA!Q20","v":1.667760000702448},{"$f":"TEFRA!R20","v":1.6391560574060182},{"$f":"TEFRA!S20","v":1.6036241484806411},{"$f":"TEFRA!T20","v":1.6554424230456839},{"$f":"TEFRA!U20","v":1.6535205873034409},{"$f":"TEFRA!V20","v":1.6206718229111059}]
[]
[{"$f":"A17+1","v":5},"Amortization of Equity AFUDC",{"$f":"'AFUDC - Amortization'!V2&\", Line \"&'AFUDC - Amortization'!A15","v":"Schedule 9, Line 4"},null,null,null,null,{"$f":"'AFUDC - Amortization'!I15","v":135.38978005142565},{"$f":"'AFUDC - Amortization'!J15","v":156.68408121713898},{"$f":"'AFUDC - Amortization'!K15","v":175.65684243588694},{"$f":"'AFUDC - Amortization'!L15","v":189.40362157971828},{"$f":"'AFUDC - Amortization'!M15","v":195.20479043083714},{"$f":"'AFUDC - Amortization'!N15","v":193.05706538701062},{"$f":"'AFUDC - Amortization'!O15","v":210.05133352937534},{"$f":"'AFUDC - Amortization'!P15","v":220.79391841618323},{"$f":"'AFUDC - Amortization'!Q15","v":226.14737064254263},{"$f":"'AFUDC - Amortization'!R15","v":234.73895397661957},{"$f":"'AFUDC - Amortization'!S15","v":239.33580996882088},{"$f":"'AFUDC - Amortization'!T15","v":243.98886353564831},{"$f":"'AFUDC - Amortization'!U15","v":261.0772063757442},{"$f":"'AFUDC - Amortization'!V15","v":268.53059654354428},{"$f":"'AFUDC - Amortization'!W15","v":268.14390562394419}]
[]
[{"$f":"A19+1","v":6},"Excess Deferred Income Tax Amortization Adjustment",{"$f":"'FASB-Excess'!U2&\", Line \"&'FASB-Excess'!A56","v":"Schedule 14, Line 12"},null,null,null,null,{"$f":"'FASB-Excess'!H56","v":54.803326705262975},{"$f":"'FASB-Excess'!I56","v":52.404579233978865},{"$f":"'FASB-Excess'!J56","v":52.297606137710133},{"$f":"'FASB-Excess'!K56","v":53.626251283285562},{"$f":"'FASB-Excess'!L56","v":52.690056915793207},{"$f":"'FASB-Excess'!M56","v":50.089783301228088},{"$f":"'FASB-Excess'!N56","v":52.687416802626984},{"$f":"'FASB-Excess'!O56","v":53.484838682326327},{"$f":"'FASB-Excess'!P56","v":52.900505215374722},{"$f":"'FASB-Excess'!Q56","v":53.068928716746242},{"$f":"'FASB-Excess'!R56","v":52.158737425926986},{"$f":"'FASB-Excess'!S56","v":51.028094922727156},{"$f":"'FASB-Excess'!T56","v":52.676977446566795},{"$f":"'FASB-Excess'!U56","v":52.615823705040775},{"$f":"'FASB-Excess'!V56","v":312.22865948838103}]
[]
[{"$f":"A21+1","v":7},"Taxable Allowed Return",{"$f":"\"Line (\"&A13&\" + \"&A17&\" + \"&A19&\" - \"&A21&\")\"","v":"Line (3 + 4 + 5 - 6)"},null,null,null,null,{"$f":"SUM(H13:H19)-H21","v":6509.7906403878833},{"$f":"SUM(I13:I19)-I21","v":7787.2537931518546},9358.1755522124513,8959.7609643944052,10030.91827233506,6565.4647633212935,8526.3053923884145,7844.5572987854266,8969.5118499174987,8193.7363791742664,{"$f":"SUM(R13:R19)-R21","v":8013.7713016817352},{"$f":"SUM(S13:S19)-S21","v":7614.7325498872706},{"$f":"SUM(T13:T19)-T21","v":7690.2872784408364},{"$f":"SUM(U13:U19)-U21","v":8630.7360908626542},{"$f":"SUM(V13:V19)-V21","v":8286.3318130792504}]
[]
[{"$f":"A23+1","v":8},{"$f":"Input!B39","v":"Federal Income Tax Rate"},{"$f":"Input!J$2&\", Ln.\"&Input!A39","v":"Schedule 1, Ln.21"},null,null,null,null,{"$f":"Input!F39","v":0.35},{"$f":"Input!G39","v":0.35},{"$f":"Input!H39","v":0.35},{"$f":"Input!I39","v":0.35},{"$f":"Input!J39","v":0.35},{"$f":"Input!K39","v":0.35},{"$f":"Input!L39","v":0.35},{"$f":"Input!M39","v":0.35},{"$f":"Input!N39","v":0.35},{"$f":"Input!O39","v":0.35},{"$f":"Input!P39","v":0.35},{"$f":"Input!Q39","v":0.35},{"$f":"Input!R39","v":0.35},{"$f":"Input!S39","v":0.35},{"$f":"Input!T39","v":0.21}]
[{"$f":"A25+1","v":9},{"$f":"Input!B40","v":"State Income Tax Rate"},{"$f":"Input!J$2&\", Ln.\"&Input!A40","v":"Schedule 1, Ln.22"},null,null,null,null,{"$f":"Input!F40","v":0},{"$f":"Input!G40","v":0},{"$f":"Input!H40","v":0},{"$f":"Input!I40","v":0},{"$f":"Input!J40","v":0},{"$f":"Input!K40","v":0},{"$f":"Input!L40","v":0},{"$f":"Input!M40","v":0},{"$f":"Input!N40","v":0},{"$f":"Input!O40","v":0},{"$f":"Input!P40","v":0},{"$f":"Input!Q40","v":0},{"$f":"Input!R40","v":0},{"$f":"Input!S40","v":0},{"$f":"Input!T40","v":0}]
[{"$f":"A26+1","v":10},"Composite Income Tax Rate",{"$f":"\"1.0 - ((1.0 - Ln.\"&A26&\") * (1.0 - Ln.\"&A27&\"))\"","v":"1.0 - ((1.0 - Ln.9) * (1.0 - Ln.10))"},null,null,null,null,{"$f":"1-((1-H25)*(1-H26))","v":0.35},{"$f":"1-((1-I25)*(1-I26))","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,{"$f":"1-((1-R25)*(1-R26))","v":0.35},{"$f":"1-((1-S25)*(1-S26))","v":0.35},{"$f":"1-((1-T25)*(1-T26))","v":0.35},{"$f":"1-((1-U25)*(1-U26))","v":0.35},{"$f":"1-((1-V25)*(1-V26))","v":0.20999999999999996}]
[]
[{"$f":"A27+1","v":11},"Net-to-Tax Multiplier",{"$f":"\"Line \"&A27&\" / (1.0 - Line \"&A27&\" )\"","v":"Line 10 / (1.0 - Line 10 )"},null,null,null,null,{"$f":"(H27/(1-H27))","v":0.53846153846153844},{"$f":"(I27/(1-I27))","v":0.53846153846153844},0.53846153846153844,0.53846153846153844,0.53846153846153844,0.53846153846153844,0.53846153846153844,0.53846153846153844,0.53846153846153844,0.53846153846153844,{"$f":"(R27/(1-R27))","v":0.53846153846153844},{"$f":"(S27/(1-S27))","v":0.53846153846153844},{"$f":"(T27/(1-T27))","v":0.53846153846153844},{"$f":"(U27/(1-U27))","v":0.53846153846153844},{"$f":"(V27/(1-V27))","v":0.2658227848101265}]
[]
[{"$f":"A29+1","v":12},"Income Tax Allowance before Excess Deferred Income Tax Amortization Adjustment",{"$f":"\"Line \"&A23&\" * Line \"&A29","v":"Line 7 * Line 11"},null,null,null,null,{"$f":"H23*H29","v":3505.2718832857831},{"$f":"I23*I29","v":4193.1366578509987},5039.0176050374739,4824.4866731354487,5401.263685103494,3535.2502571730042,4591.0875189783765,4223.9923916536909,4829.7371499555757,4412.0118964784506,{"$f":"R23*R29","v":4315.1076239824724},{"$f":"S23*S29","v":4100.2406037854535},{"$f":"T23*T29","v":4140.9239191604502},{"$f":"U23*U29","v":4647.3194335414291},{"$f":"V23*V29","v":2202.695798413471}]
[]
[{"$f":"A31+1","v":13},"Excess Deferred Income Tax Amortization Adjustment",{"$f":"\"Line \"&A21","v":"Line 6"},null,null,null,null,{"$f":"H21","v":54.803326705262975},{"$f":"I21","v":52.404579233978865},52.297606137710133,53.626251283285562,52.690056915793207,50.089783301228088,52.687416802626984,53.484838682326327,52.900505215374722,53.068928716746242,{"$f":"R21","v":52.158737425926986},{"$f":"S21","v":51.028094922727156},{"$f":"T21","v":52.676977446566795},{"$f":"U21","v":52.615823705040775},{"$f":"V21","v":312.22865948838103}]
[]
[{"$f":"A33+1","v":14},"Income Tax Allowance After",{"$f":"\"Line (\"&A31&\" - \"&A33&\")\"","v":"Line (12 - 13)"},null,null,null,null,{"$f":"H31-H33","v":3450.4685565805203},{"$f":"I31-I33","v":4140.7320786170203},4986.7199988997636,4770.8604218521632,5348.5736281877007,3485.160473871776,4538.4001021757495,4170.5075529713649,4776.8366447402013,4358.9429677617045,{"$f":"R31-R33","v":4262.9488865565454},{"$f":"S31-S33","v":4049.2125088627263},{"$f":"T31-T33","v":4088.2469417138832},{"$f":"U31-U33","v":4594.7036098363888},{"$f":"V31-V33","v":1890.46713892509}]
[null,"Excess Deferred Income Tax Amortization Adjustment"]

{"sheet":"Rate Base","index":7,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Income Tax Allowance'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$16","v":"Rate Base"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$16","v":"Schedule 7"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,{"$f":"+Input!E7","v":"2003 EOY"},{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[null,null,null,null,null,null,null,null,null,null,null,null," 3/"]
[null,"Total Carrier Property in Service"]
[1,"Carrier Property in Service",{"$f":"Input!J2&\", Line \"&Input!A24&\" - \"&Input!A77","v":"Schedule 1, Line 10 - 44"},null,null,null,{"$f":"Input!E24","v":157552.91337999995},{"$f":"Input!F24","v":175512.49336999995},{"$f":"Input!G24","v":194763.17236999996},{"$f":"Input!H24","v":203457.89836999995},{"$f":"Input!I24","v":210829.96136999995},{"$f":"Input!J24","v":219559.67936999997},{"$f":"Input!K24","v":204132.73736999996},{"$f":"Input!L24","v":214201.59136999998},{"$f":"Input!M24","v":220994.53172999996},{"$f":"Input!N24","v":228025.24182999996},{"$f":"Input!O24","v":232018.91715999995},{"$f":"Input!P24","v":241468.18331206244},{"$f":"Input!Q24","v":247454.94662206245},{"$f":"Input!R24","v":256730.97706206245},{"$f":"Input!S24","v":262675.82261206245},{"$f":"Input!T24","v":267229.96111206245}]
[{"$f":"A10+1","v":2},"Accumulated AFUDC",{"$f":"'AFUDC - Amortization'!V2&\", Lns (\"&'AFUDC - Amortization'!A11&\"+\"&'AFUDC - Amortization'!A23&\")\"","v":"Schedule 9, Lns (2+8)"},null,null,"1/",{"$f":"+Input!E56+Input!E59","v":8243.5113262610612},{"$f":"'AFUDC - Amortization'!I11+'AFUDC - Amortization'!I23","v":10098.004378868149},{"$f":"IF(I7<=Input!$D$4,('AFUDC - Amortization'!J11+'AFUDC - Amortization'!J23),0)","v":12068.940797183594},{"$f":"IF(J7<=Input!$D$4,('AFUDC - Amortization'!K11+'AFUDC - Amortization'!K23),0)","v":12756.699380073416},{"$f":"IF(K7<=Input!$D$4,('AFUDC - Amortization'!L11+'AFUDC - Amortization'!L23),0)","v":13327.549257738403},{"$f":"IF(L7<=Input!$D$4,('AFUDC - Amortization'!M11+'AFUDC - Amortization'!M23),0)","v":14000.904499930075},{"$f":"IF(M7<=Input!$D$4,('AFUDC - Amortization'!N11+'AFUDC - Amortization'!N23),0)","v":14436.90278775037},{"$f":"IF(N7<=Input!$D$4,('AFUDC - Amortization'!O11+'AFUDC - Amortization'!O23),0)","v":15012.470245595858},{"$f":"IF(O7<=Input!$D$4,('AFUDC - Amortization'!P11+'AFUDC - Amortization'!P23),0)","v":15492.982489399707},{"$f":"IF(P7<=Input!$D$4,('AFUDC - Amortization'!Q11+'AFUDC - Amortization'!Q23),0)","v":16103.265901707997},{"$f":"IF(Q7<=Input!$D$4,('AFUDC - Amortization'!R11+'AFUDC - Amortization'!R23),0)","v":16591.134758872853},{"$f":"IF(R7<=Input!$D$4,('AFUDC - Amortization'!S11+'AFUDC - Amortization'!S23),0)","v":17360.410409609212},{"$f":"IF(S7<=Input!$D$4,('AFUDC - Amortization'!T11+'AFUDC - Amortization'!T23),0)","v":18082.43571727708},{"$f":"IF(T7<=Input!$D$4,('AFUDC - Amortization'!U11+'AFUDC - Amortization'!U23),0)","v":18732.229041959341},{"$f":"IF(U7<=Input!$D$4,('AFUDC - Amortization'!V11+'AFUDC - Amortization'!V23),0)","v":19216.159057608576},{"$f":"IF(V7<=Input!$D$4,('AFUDC - Amortization'!W11+'AFUDC - Amortization'!W23),0)","v":19449.789313801517}]
[{"$f":"A11+1","v":3},"Total Carrier Property in Service",{"$f":"\"Lines (\"&A10&\" + \"&A11&\")\"","v":"Lines (1 + 2)"},null,null,null,{"$f":"SUM(G10:G11)","v":165796.42470626102},{"$f":"SUM(H10:H11)","v":185610.4977488681},{"$f":"SUM(I10:I11)","v":206832.11316718356},216214.59775007336,224157.51062773835,233560.58386993004,218569.64015775034,229214.06161559583,236487.51421939966,244128.50773170794,248610.05191887281,{"$f":"SUM(R10:R11)","v":258828.59372167164},{"$f":"SUM(S10:S11)","v":265537.38233933953},{"$f":"SUM(T10:T11)","v":275463.20610402181},{"$f":"SUM(U10:U11)","v":281891.98166967102},{"$f":"SUM(V10:V11)","v":286679.75042586395}]
[]
[null,"Total Accumulated Depreciation"]
[{"$f":"A12+1","v":4},"Accumulated Depreciation of Carrier Property",{"$f":"Input!J2&\", Lines \"&Input!A30& \" - \"&Input!A79","v":"Schedule 1, Lines 14 - 46"},null,null,null,{"$f":"Input!E30","v":53957.407250000004},{"$f":"Input!F30","v":56778.51225},{"$f":"Input!G30","v":54468.447250000005},{"$f":"Input!H30","v":58680.936250000006},{"$f":"Input!I30","v":63535.462250000004},{"$f":"Input!J30","v":67691.676250000004},{"$f":"Input!K30","v":68685.614250000013},{"$f":"Input!L30","v":72733.748250000019},{"$f":"Input!M30","v":77739.467415432853},{"$f":"Input!N30","v":79855.571415432845},{"$f":"Input!O30","v":84847.208728517551},{"$f":"Input!P30","v":89973.578635184254},{"$f":"Input!Q30","v":92807.75736407745},{"$f":"Input!R30","v":97895.026658167466},{"$f":"Input!S30","v":103728.23128726747},{"$f":"Input!T30","v":109691.61273636746}]
[{"$f":"A15+1","v":5},"Accumulated Amortization of AFUDC",{"$f":"'AFUDC - Amortization'!V2&\", Lns (\"&'AFUDC - Amortization'!A17&\"+\"&'AFUDC - Amortization'!A29&\")\"","v":"Schedule 9, Lns (5+11)"},null,null,"2/",{"$f":"+Input!E57+Input!E60","v":876.35524236424067},{"$f":"+'AFUDC - Amortization'!I17+'AFUDC - Amortization'!I29","v":1096.7103582350085},{"$f":"IF(I7<=Input!$D$4,(+'AFUDC - Amortization'!J17+'AFUDC - Amortization'!J29),0)","v":1351.3676282983338},{"$f":"IF(J7<=Input!$D$4,(+'AFUDC - Amortization'!K17+'AFUDC - Amortization'!K29),0)","v":1635.9862164918707},{"$f":"IF(K7<=Input!$D$4,(+'AFUDC - Amortization'!L17+'AFUDC - Amortization'!L29),0)","v":1942.631835102593},{"$f":"IF(L7<=Input!$D$4,(+'AFUDC - Amortization'!M17+'AFUDC - Amortization'!M29),0)","v":2258.2955922655274},{"$f":"IF(M7<=Input!$D$4,(+'AFUDC - Amortization'!N17+'AFUDC - Amortization'!N29),0)","v":2570.56270902507},{"$f":"IF(N7<=Input!$D$4,(+'AFUDC - Amortization'!O17+'AFUDC - Amortization'!O29),0)","v":2910.7076006977468},{"$f":"IF(O7<=Input!$D$4,(+'AFUDC - Amortization'!P17+'AFUDC - Amortization'!P29),0)","v":3268.3830724876252},{"$f":"IF(P7<=Input!$D$4,(+'AFUDC - Amortization'!Q17+'AFUDC - Amortization'!Q29),0)","v":3634.8006782806724},{"$f":"IF(Q7<=Input!$D$4,(+'AFUDC - Amortization'!R17+'AFUDC - Amortization'!R29),0)","v":4015.1605523041198},{"$f":"IF(R7<=Input!$D$4,(+'AFUDC - Amortization'!S17+'AFUDC - Amortization'!S29),0)","v":4403.3713476260164},{"$f":"IF(S7<=Input!$D$4,(+'AFUDC - Amortization'!T17+'AFUDC - Amortization'!T29),0)","v":4799.8492049419783},{"$f":"IF(T7<=Input!$D$4,(+'AFUDC - Amortization'!U17+'AFUDC - Amortization'!U29),0)","v":5224.980123701901},{"$f":"IF(U7<=Input!$D$4,(+'AFUDC - Amortization'!V17+'AFUDC - Amortization'!V29),0)","v":5662.6943891301698},{"$f":"IF(V7<=Input!$D$4,(+'AFUDC - Amortization'!W17+'AFUDC - Amortization'!W29),0)","v":6099.8252911416821}]
[{"$f":"A16+1","v":6},"Total Accumulated Depreciation",{"$f":"\"Lines (\"&A15&\" + \"&A16&\")\"","v":"Lines (4 + 5)"},null,null,null,{"$f":"SUM(G15:G16)","v":54833.762492364243},{"$f":"SUM(H15:H16)","v":57875.22260823501},{"$f":"SUM(I15:I16)","v":55819.814878298341},60316.92246649188,65478.094085102595,69949.971842265528,71256.176959025077,75644.455850697763,81007.850487920485,83490.372093713522,88862.369280821673,{"$f":"SUM(R15:R16)","v":94376.949982810271},{"$f":"SUM(S15:S16)","v":97607.606569019423},{"$f":"SUM(T15:T16)","v":103120.00678186936},{"$f":"SUM(U15:U16)","v":109390.92567639763},{"$f":"SUM(V15:V16)","v":115791.43802750914}]
[]
[{"$f":"A17+1","v":7},"Net Carrier Property In Service",{"$f":"\"Lines (\"&A12&\" - \"&A17&\")\"","v":"Lines (3 - 6)"},null,null,null,{"$f":"G12-G17","v":110962.66221389678},{"$f":"H12-H17","v":127735.27514063309},{"$f":"I12-I17","v":151012.29828888521},{"$f":"J12-J17","v":155897.67528358148},158679.41654263576,163610.61202766449,147313.46319872525,153569.60576489806,155479.66373147917,160638.13563799442,159747.68263805113,{"$f":"R12-R17","v":164451.64373886137},{"$f":"S12-S17","v":167929.77577032009},{"$f":"T12-T17","v":172343.19932215245},{"$f":"U12-U17","v":172501.05599327339},{"$f":"V12-V17","v":170888.31239835481}]
[]
[null,"Working Capital"]
[{"$f":"A19+1","v":8},"Oil Inventory",{"$f":"Input!J$2&\", Line \"&Input!A35","v":"Schedule 1, Line 18"},null,null,null,{"$f":"+Input!E35","v":252.41249999999999},{"$f":"+Input!F35","v":345.87200000000001},{"$f":"+Input!G35","v":537.30999999999995},{"$f":"+Input!H35","v":729.54},{"$f":"+Input!I35","v":1000.669},{"$f":"+Input!J35","v":632.04499999999996},{"$f":"+Input!K35","v":1228.925},{"$f":"+Input!L35","v":1445.6320000000001},{"$f":"+Input!M35","v":1015.875},{"$f":"+Input!N35","v":1441.049},{"$f":"+Input!O35","v":1666.211},{"$f":"+Input!P35","v":707.428},{"$f":"+Input!Q35","v":696.25900000000001},{"$f":"+Input!R35","v":741.19799999999998},{"$f":"+Input!S35","v":632.64599999999996},{"$f":"+Input!T35","v":632.64599999999996}]
[{"$f":"A22+1","v":9},"Materials and Supplies",{"$f":"Input!J$2&\", Line \"&Input!A36","v":"Schedule 1, Line 19"},null,null,null,{"$f":"+Input!E36","v":0},{"$f":"+Input!F36","v":0},{"$f":"+Input!G36","v":0},{"$f":"+Input!H36","v":0},{"$f":"+Input!I36","v":0},{"$f":"+Input!J36","v":0},{"$f":"+Input!K36","v":0},{"$f":"+Input!L36","v":0},{"$f":"+Input!M36","v":0},{"$f":"+Input!N36","v":0},{"$f":"+Input!O36","v":0},{"$f":"+Input!P36","v":0},{"$f":"+Input!Q36","v":0},{"$f":"+Input!R36","v":0},{"$f":"+Input!S36","v":0},{"$f":"+Input!T36","v":0}]
[{"$f":"A23+1","v":10},"Prepayments",{"$f":"Input!J$2&\", Line \"&Input!A37","v":"Schedule 1, Line 20"},null,null,null,{"$f":"+Input!E37","v":1676.86724},{"$f":"+Input!F37","v":1894.6179999999999},{"$f":"+Input!G37","v":2321.4879999999998},{"$f":"+Input!H37","v":2755.0549999999998},{"$f":"+Input!I37","v":1681.6569999999999},{"$f":"+Input!J37","v":2214.375},{"$f":"+Input!K37","v":2325.2759999999998},{"$f":"+Input!L37","v":1655.152},{"$f":"+Input!M37","v":2086.7950000000001},{"$f":"+Input!N37","v":2922.2049999999999},{"$f":"+Input!O37","v":2350.0410000000002},{"$f":"+Input!P37","v":2702.4180000000001},{"$f":"+Input!Q37","v":2817.3310000000001},{"$f":"+Input!R37","v":1902.857},{"$f":"+Input!S37","v":2132.0810000000001},{"$f":"+Input!T37","v":2132.0810000000001}]
[{"$f":"A24+1","v":11},"Total Working Capital",{"$f":"\"Lines (\"&A22&\" + \"&A23&\" + \"&A24&\")\"","v":"Lines (8 + 9 + 10)"},null,null,null,{"$f":"SUM(G22:G24)","v":1929.2797399999999},{"$f":"SUM(H22:H24)","v":2240.4899999999998},{"$f":"SUM(I22:I24)","v":2858.7979999999998},3484.5949999999998,2682.326,2846.42,3554.201,3100.7840000000001,3102.67,4363.2539999999999,4016.2520000000004,{"$f":"SUM(R22:R24)","v":3409.846},{"$f":"SUM(S22:S24)","v":3513.59},{"$f":"SUM(T22:T24)","v":2644.0549999999998},{"$f":"SUM(U22:U24)","v":2764.7269999999999},{"$f":"SUM(V22:V24)","v":2764.7269999999999}]
[]
[{"$f":"A25+1","v":12},"Accumulated Deferred Income Taxes",{"$f":"ADIT!$U$2&\", Line \"&ADIT!A32","v":"Schedule 12, Line 11"},null,null,null,{"$f":"ADIT!G32","v":12365.062711576098},{"$f":"ADIT!H32","v":14079.846882917502},{"$f":"IF(I7<=Input!$D$4,ADIT!I32,0)","v":16267.924966571292},{"$f":"IF(J7<=Input!$D$4,ADIT!J32,0)","v":18675.758010664864},{"$f":"IF(K7<=Input!$D$4,ADIT!K32,0)","v":20937.637608431243},{"$f":"IF(L7<=Input!$D$4,ADIT!L32,0)","v":23158.209266766138},{"$f":"IF(M7<=Input!$D$4,ADIT!M32,0)","v":21240.829165114919},{"$f":"IF(N7<=Input!$D$4,ADIT!N32,0)","v":23175.032812083839},{"$f":"IF(O7<=Input!$D$4,ADIT!O32,0)","v":25101.433691594531},{"$f":"IF(P7<=Input!$D$4,ADIT!P32,0)","v":27043.940374889164},{"$f":"IF(Q7<=Input!$D$4,ADIT!Q32,0)","v":28794.685641746186},{"$f":"IF(R7<=Input!$D$4,ADIT!R32,0)","v":30699.459357313288},{"$f":"IF(S7<=Input!$D$4,ADIT!S32,0)","v":32762.713730832103},{"$f":"IF(T7<=Input!$D$4,ADIT!T32,0)","v":34814.910757218742},{"$f":"IF(U7<=Input!$D$4,ADIT!U32,0)","v":36625.606344889922},{"$f":"IF(V7<=Input!$D$4,ADIT!V32,0)","v":37188.479626564105}]
[]
[{"$f":"A27+1","v":13},"Original Cost Rate Base EOY",{"$f":"\"Lines (\"&A19&\" + \"&A25&\" - \"&A27&\")\"","v":"Lines (7 + 11 - 12)"},null,null,null,{"$f":"G19+G25-G27","v":100526.87924232068},{"$f":"H19+H25-H27","v":115895.9182577156},{"$f":"I19+I25-I27","v":137603.17132231392},{"$f":"J19+J25-J27","v":140706.51227291662},140424.10493420452,{"$f":"L19+L25-L27","v":143298.82276089836},{"$f":"M19+M25-M27","v":129626.83503361033},{"$f":"N19+N25-N27","v":133495.35695281424},133480.90003988467,137957.44926310523,134969.24899630496,{"$f":"R19+R25-R27","v":137162.03038154807},{"$f":"S19+S25-S27","v":138680.65203948799},{"$f":"T19+T25-T27","v":140172.34356493369},{"$f":"U19+U25-U27","v":138640.17664838349},{"$f":"V19+V25-V27","v":136464.55977179072}]
[{"$f":"A29+1","v":14},"Average Original Cost Rate Base",{"$f":"\"Average Line \"&A29","v":"Average Line 13"},null,null,null,null,{"$f":"+AVERAGE(G29:H29)","v":108211.39875001814},{"$f":"IF(I7<=Input!$D$4,AVERAGE(H29:I29),0)","v":126749.54479001477},{"$f":"IF(J7<=Input!$D$4,AVERAGE(I29:J29),0)","v":139154.84179761529},{"$f":"IF(K7<=Input!$D$4,AVERAGE(J29:K29),0)","v":140565.30860356055},{"$f":"IF(L7<=Input!$D$4,AVERAGE(K29:L29),0)","v":141861.46384755144},{"$f":"IF(M7<=Input!$D$4,((L29-(Input!K77-Input!K79))+M29)/2,0)","v":127273.00980670434},{"$f":"IF(N7<=Input!$D$4,AVERAGE(M29:N29),0)","v":131561.09599321228},{"$f":"IF(O7<=Input!$D$4,AVERAGE(N29:O29),0)","v":133488.12849634944},{"$f":"IF(P7<=Input!$D$4,AVERAGE(O29:P29),0)","v":135719.17465149495},{"$f":"IF(Q7<=Input!$D$4,AVERAGE(P29:Q29),0)","v":136463.34912970511},{"$f":"IF(R7<=Input!$D$4,AVERAGE(Q29:R29),0)","v":136065.63968892652},{"$f":"IF(S7<=Input!$D$4,AVERAGE(R29:S29),0)","v":137921.34121051803},{"$f":"IF(T7<=Input!$D$4,AVERAGE(S29:T29),0)","v":139426.49780221086},{"$f":"IF(U7<=Input!$D$4,AVERAGE(T29:U29),0)","v":139406.26010665859},{"$f":"IF(V7<=Input!$D$4,AVERAGE(U29:V29),0)","v":137552.36821008712}]
[]
[{"$f":"+\"1/ Year 1 = \"&Input!$J$2&\", Ln (\"&Input!A56&\" + \"&Input!A59&\")\"","v":"1/ Year 1 = Schedule 1, Ln (32 + 34)"}]
[{"$f":"+\"2/ Year 1 = \"&Input!$J$2&\", Ln (\"&Input!A57&\" + \"&Input!A60&\")\"","v":"2/ Year 1 = Schedule 1, Ln (33 + 35)"}]
["3/  2009 Average Rate Base adjusted to reflect Bayview removal 1/1/09"]

{"sheet":"AFUDC - Calculation","index":8,"n_rows":50,"n_cols":22,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Cost of Service'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$17","v":"AFUDC - Calculation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$17","v":"Schedule 8"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,null,{"$f":"+'Rate Base'!H7","v":2004},{"$f":"+'Rate Base'!I7","v":2005},{"$f":"+'Rate Base'!J7","v":2006},{"$f":"+'Rate Base'!K7","v":2007},{"$f":"+'Rate Base'!L7","v":2008},{"$f":"+'Rate Base'!M7","v":2009},{"$f":"+'Rate Base'!N7","v":2010},{"$f":"+'Rate Base'!O7","v":2011},{"$f":"+'Rate Base'!P7","v":2012},{"$f":"+'Rate Base'!Q7","v":2013},{"$f":"+'Rate Base'!R7","v":2014},{"$f":"+'Rate Base'!S7","v":2015},{"$f":"+'Rate Base'!T7","v":2016},{"$f":"+'Rate Base'!U7","v":2017},{"$f":"+'Rate Base'!V7","v":2018}]
[]
[1,"Equity Ratio",{"$f":"Input!J$2&\", Line \"&Input!A46","v":"Schedule 1, Line 27"},null,null,null,null,{"$f":"Input!F46","v":0.5},{"$f":"Input!G46","v":0.5},{"$f":"Input!H46","v":0.5},{"$f":"Input!I46","v":0.5},{"$f":"Input!J46","v":0.5},{"$f":"Input!K46","v":0.5},{"$f":"Input!L46","v":0.5},{"$f":"Input!M46","v":0.5},{"$f":"Input!N46","v":0.5},{"$f":"Input!O46","v":0.5},{"$f":"Input!P46","v":0.5},{"$f":"Input!Q46","v":0.5},{"$f":"Input!R46","v":0.5},{"$f":"Input!S46","v":0.5},{"$f":"Input!T46","v":0.5}]
[{"$f":"+A9+1","v":2},"Debt Ratio",{"$f":"\"1.0 - Line \"&A9","v":"1.0 - Line 1"},null,null,null,null,{"$f":"1-H9","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"1-R9","v":0.5},{"$f":"1-S9","v":0.5},{"$f":"1-T9","v":0.5},{"$f":"1-U9","v":0.5},{"$f":"1-V9","v":0.5}]
[{"$f":"+A10+1","v":3},"Nominal Equity Rate of Return",{"$f":"Input!J$2&\", Lines (\"&Input!A48&\" + \"&Input!A45&\")\"","v":"Schedule 1, Lines (29 + 26)"},null,null,null,null,{"$f":"(Input!F48+Input!E45)","v":0.11879491431730241},{"$f":"(Input!G48+Input!F45)","v":0.13255561584373304},{"$f":"(Input!H48+Input!G45)","v":0.13420000000000001},{"$f":"(Input!I48+Input!H45)","v":0.12540000000000001},{"$f":"(Input!J48+Input!I45)","v":0.14081268582755199},{"$f":"(Input!K48+Input!J45)","v":0.1009},{"$f":"(Input!L48+Input!K45)","v":0.12720000000000001},{"$f":"(Input!M48+Input!L45)","v":0.115},{"$f":"(Input!N48+Input!M45)","v":0.12959999999999999},{"$f":"(Input!O48+Input!N45)","v":0.1174},{"$f":"(Input!P48+Input!O45)","v":0.11501735619618385},{"$f":"(Input!Q48+Input!P45)","v":0.1076},{"$f":"(Input!R48+Input!Q45)","v":0.10730000000000001},{"$f":"(Input!S48+Input!R45)","v":0.1207},{"$f":"(Input!T48+Input!S45)","v":0.12110000000000001}]
[{"$f":"+A11+1","v":4},"Cost of Debt",{"$f":"Input!J$2&\", Line \"&Input!A47","v":"Schedule 1, Line 28"},null,null,null,null,{"$f":"Input!F47","v":7.8E-2},{"$f":"Input!G47","v":7.8E-2},{"$f":"Input!H47","v":7.8E-2},{"$f":"Input!I47","v":7.8E-2},{"$f":"Input!J47","v":7.8E-2},{"$f":"Input!K47","v":7.8E-2},{"$f":"Input!L47","v":7.8E-2},{"$f":"Input!M47","v":7.8E-2},{"$f":"Input!N47","v":7.8E-2},{"$f":"Input!O47","v":7.8E-2},{"$f":"Input!P47","v":7.8E-2},{"$f":"Input!Q47","v":7.8E-2},{"$f":"Input!R47","v":7.8E-2},{"$f":"Input!S47","v":7.8E-2},{"$f":"Input!T47","v":7.8E-2}]
[]
["Construction Work in Progress (\"CWIP\") Balances"]
[]
[{"$f":"A12+1","v":5},"Month 1",{"$f":"+Input!$J$2&\", Ln \"&Input!A269","v":"Schedule 1, Ln 202"},null,null,null,null,{"$f":"+Input!F269","v":12785.984059999999},{"$f":"+Input!G269","v":14889.884119999992},{"$f":"+Input!H269","v":2894.7175499999939},{"$f":"+Input!I269","v":3668.3985499999935},{"$f":"+Input!J269","v":4717.3053499999933},{"$f":"+Input!K269","v":4517.8565299999918},{"$f":"+Input!L269","v":3133.275089999991},{"$f":"+Input!M269","v":1894.4044899999906},{"$f":"+Input!N269","v":3874.5603499999893},{"$f":"+Input!O269","v":3540.5369999999903},{"$f":"+Input!P269","v":6968.1175699999903},{"$f":"+Input!Q269","v":5857.2707599999903},{"$f":"+Input!R269","v":6987.3330099999903},{"$f":"+Input!S269","v":3004.3184399999959},{"$f":"+Input!T269","v":2156.7102916666631}]
[{"$f":"+A16+1","v":6},"Month 2",{"$f":"+Input!$J$2&\", Ln \"&Input!A270","v":"Schedule 1, Ln 203"},null,null,null,null,{"$f":"+Input!F270","v":13328.923429999999},{"$f":"+Input!G270","v":15028.524529999992},{"$f":"+Input!H270","v":3095.860549999994},{"$f":"+Input!I270","v":3583.4225499999934},{"$f":"+Input!J270","v":4276.9533499999934},{"$f":"+Input!K270","v":4337.598349999992},{"$f":"+Input!L270","v":3554.5958899999919},{"$f":"+Input!M270","v":2062.4024699999904},{"$f":"+Input!N270","v":4560.2255999999898},{"$f":"+Input!O270","v":3777.7522899999899},{"$f":"+Input!P270","v":7675.5366199999908},{"$f":"+Input!Q270","v":5444.5366599999898},{"$f":"+Input!R270","v":7082.7679899999885},{"$f":"+Input!S270","v":3558.3149899999962},{"$f":"+Input!T270","v":2180.7820833333299}]
[{"$f":"+A17+1","v":7},"Month 3",{"$f":"+Input!$J$2&\", Ln \"&Input!A271","v":"Schedule 1, Ln 204"},null,null,null,null,{"$f":"+Input!F271","v":15952.067039999998},{"$f":"+Input!G271","v":15913.554309999992},{"$f":"+Input!H271","v":4192.7885499999938},{"$f":"+Input!I271","v":4342.6275499999938},{"$f":"+Input!J271","v":4451.2553499999931},{"$f":"+Input!K271","v":3710.0142399999927},{"$f":"+Input!L271","v":4051.2465099999927},{"$f":"+Input!M271","v":2389.6546699999903},{"$f":"+Input!N271","v":5105.8612899999889},{"$f":"+Input!O271","v":3640.5183299999899},{"$f":"+Input!P271","v":8704.9004299999924},{"$f":"+Input!Q271","v":5607.2172699999901},{"$f":"+Input!R271","v":7107.9725799999878},{"$f":"+Input!S271","v":4880.5776499999965},{"$f":"+Input!T271","v":2204.8538749999966}]
[{"$f":"+A18+1","v":8},"Month 4",{"$f":"+Input!$J$2&\", Ln \"&Input!A272","v":"Schedule 1, Ln 205"},null,null,null,null,{"$f":"+Input!F272","v":16103.763749999998},{"$f":"+Input!G272","v":15681.025429999992},{"$f":"+Input!H272","v":4371.5715499999942},{"$f":"+Input!I272","v":4732.5175499999941},{"$f":"+Input!J272","v":4773.7713499999927},{"$f":"+Input!K272","v":3899.8909699999922},{"$f":"+Input!L272","v":4260.6838799999914},{"$f":"+Input!M272","v":2826.9957599999907},{"$f":"+Input!N272","v":5615.9955599999903},{"$f":"+Input!O272","v":3871.0525199999897},{"$f":"+Input!P272","v":7763.703049999991},{"$f":"+Input!Q272","v":5750.5796599999894},{"$f":"+Input!R272","v":7053.5870999999897},{"$f":"+Input!S272","v":5388.4607899999965},{"$f":"+Input!T272","v":2228.9256666666633}]
[{"$f":"+A19+1","v":9},"Month 5",{"$f":"+Input!$J$2&\", Ln \"&Input!A273","v":"Schedule 1, Ln 206"},null,null,null,null,{"$f":"+Input!F273","v":15329.827369999999},{"$f":"+Input!G273","v":16913.020429999993},{"$f":"+Input!H273","v":5629.5765499999943},{"$f":"+Input!I273","v":5187.1005499999937},{"$f":"+Input!J273","v":5613.326349999993},{"$f":"+Input!K273","v":4193.4039199999916},{"$f":"+Input!L273","v":5500.668519999992},{"$f":"+Input!M273","v":3870.5443799999907},{"$f":"+Input!N273","v":6728.8761999999897},{"$f":"+Input!O273","v":3861.0104499999898},{"$f":"+Input!P273","v":9622.4983899999916},{"$f":"+Input!Q273","v":5991.7896199999886},{"$f":"+Input!R273","v":7324.8334199999881},{"$f":"+Input!S273","v":5622.570069999997},{"$f":"+Input!T273","v":2252.9974583333301}]
[{"$f":"+A20+1","v":10},"Month 6",{"$f":"+Input!$J$2&\", Ln \"&Input!A274","v":"Schedule 1, Ln 207"},null,null,null,null,{"$f":"+Input!F274","v":18545.40163},{"$f":"+Input!G274","v":19665.692349999994},{"$f":"+Input!H274","v":6613.6705499999944},{"$f":"+Input!I274","v":5787.4375499999933},{"$f":"+Input!J274","v":5653.978349999993},{"$f":"+Input!K274","v":5485.6254399999907},{"$f":"+Input!L274","v":5583.684649999992},{"$f":"+Input!M274","v":5956.3054299999903},{"$f":"+Input!N274","v":5689.4685999999892},{"$f":"+Input!O274","v":3500.1857499999896},{"$f":"+Input!P274","v":8045.1123899999911},{"$f":"+Input!Q274","v":7173.7859799999906},{"$f":"+Input!R274","v":7861.7905399999872},{"$f":"+Input!S274","v":2024.4543699999967},{"$f":"+Input!T274","v":2277.0692499999968}]
[]
[{"$f":"+A21+1","v":11},"Average CWIP (Jan - Jun)",{"$f":"\"Average Lines \"&A16&\" through \"&A21","v":"Average Lines 5 through 10"},null,null,null,null,{"$f":"AVERAGE(H16:H21)","v":15340.994546666663},{"$f":"AVERAGE(I16:I21)","v":16348.61686166666},4466.3642166666605,4550.250716666661,4914.431683333326,4357.3982416666586,4347.3590899999917,3166.7178666666568,5262.4979333333231,3698.5093899999902,{"$f":"AVERAGE(R16:R21)","v":8129.9780749999918},{"$f":"AVERAGE(S16:S21)","v":5970.8633249999903},{"$f":"AVERAGE(T16:T21)","v":7236.3807733333224},{"$f":"AVERAGE(U16:U21)","v":4079.7827183333302},{"$f":"AVERAGE(V16:V21)","v":2216.8897708333302}]
[]
[{"$f":"+A23+1","v":12},"Equity AFUDC Additions (Jan - Jun)",{"$f":"\"Lines (((\"&A9&\" * \"&A$23&\") + \"&A42&\" ) * \"&A$11&\") / 2.0\"","v":"Lines (((1 * 11) + 23 ) * 3) / 2.0"},null,null,null,null,{"$f":"(H9*H23+H42)*H11/2*Input!D9","v":455.60803317836746},{"$f":"(I9*I23+I42)*I11/2","v":541.77524407286558},149.84651946916648,142.65035996749984,173.00358116154578,109.91537064604147,138.24601906199973,91.043138666666394,170.50493303999966,108.55125059649971,{"$f":"(R9*R23+R42)*R11/2","v":233.77214602985978},{"$f":"(S9*S23+S42)*S11/2","v":160.61622344249975},{"$f":"(T9*T23+T42)*T11/2","v":194.11591424466639},{"$f":"(U9*U23+U42)*U11/2","v":123.10744352570823},{"$f":"(V9*V23+V42)*V11/2","v":67.116337811979079}]
[{"$f":"+A25+1","v":13},"Debt AFUDC Additions (Jan - Jun)",{"$f":"\"Lines (((\"&A10&\" * \"&A$23&\") + \"&A47&\" ) * \"&A$12&\") / 2.0\"","v":"Lines (((2 * 11) + 27 ) * 4) / 2.0"},null,null,null,null,{"$f":"(H10*H23+H47)*H12/2*Input!D9","v":299.14939365999993},{"$f":"(I10*I23+I47)*I12/2","v":318.79802880249986},87.094102224999872,88.729888974999895,95.83141782499986,84.969265712499848,84.77350225499984,61.750998399999808,102.6187096999998,72.120933104999807,{"$f":"(R10*R23+R47)*R12/2","v":158.53457246249985},{"$f":"(S10*S23+S47)*S12/2","v":116.43183483749981},{"$f":"(T10*T23+T47)*T12/2","v":141.1094250799998},{"$f":"(U10*U23+U47)*U12/2","v":79.555763007499934},{"$f":"(V10*V23+V47)*V12/2","v":43.229350531249942}]
[]
[{"$f":"+A26+1","v":14},"Month 7",{"$f":"+Input!$J$2&\", Ln \"&Input!A275","v":"Schedule 1, Ln 208"},null,null,null,null,{"$f":"+Input!F275","v":18571.218359999999},{"$f":"+Input!G275","v":20013.021589999993},{"$f":"+Input!H275","v":7129.9255499999945},{"$f":"+Input!I275","v":6780.382549999993},{"$f":"+Input!J275","v":6458.1483499999931},{"$f":"+Input!K275","v":4987.7674899999902},{"$f":"+Input!L275","v":6197.3430299999918},{"$f":"+Input!M275","v":6258.0463599999912},{"$f":"+Input!N275","v":6865.022579999988},{"$f":"+Input!O275","v":4558.2550199999896},{"$f":"+Input!P275","v":8461.7812899999881},{"$f":"+Input!Q275","v":6419.3802999999889},{"$f":"+Input!R275","v":7251.5635999999868},{"$f":"+Input!S275","v":6309.4457299999958},{"$f":"+Input!T275","v":2301.1410416666636}]
[{"$f":"+A28+1","v":15},"Month 8",{"$f":"+Input!$J$2&\", Ln \"&Input!A276","v":"Schedule 1, Ln 209"},null,null,null,null,{"$f":"+Input!F276","v":20410.599289999998},{"$f":"+Input!G276","v":21862.328469999993},{"$f":"+Input!H276","v":8057.2585499999941},{"$f":"+Input!I276","v":6507.0215499999931},{"$f":"+Input!J276","v":7713.6093499999934},{"$f":"+Input!K276","v":4720.7502999999906},{"$f":"+Input!L276","v":7008.0325479999901},{"$f":"+Input!M276","v":6823.147209999991},{"$f":"+Input!N276","v":7576.4645299999893},{"$f":"+Input!O276","v":5174.2616199999893},{"$f":"+Input!P276","v":9182.068929999994},{"$f":"+Input!Q276","v":9276.0104399999891},{"$f":"+Input!R276","v":7251.5635999999868},{"$f":"+Input!S276","v":6457.2220899999966},{"$f":"+Input!T276","v":2325.2128333333303}]
[{"$f":"+A29+1","v":16},"Month 9",{"$f":"+Input!$J$2&\", Ln \"&Input!A277","v":"Schedule 1, Ln 210"},null,null,null,null,{"$f":"+Input!F277","v":24412.806669999998},{"$f":"+Input!G277","v":24769.785289999993},{"$f":"+Input!H277","v":10047.499549999993},{"$f":"+Input!I277","v":7184.811949999993},{"$f":"+Input!J277","v":7552.5103499999932},{"$f":"+Input!K277","v":6431.7222799999909},{"$f":"+Input!L277","v":8328.6804179999908},{"$f":"+Input!M277","v":7062.7713699999904},{"$f":"+Input!N277","v":6433.8511599999911},{"$f":"+Input!O277","v":5336.0607899999904},{"$f":"+Input!P277","v":6670.3757799999894},{"$f":"+Input!Q277","v":10393.975319999987},{"$f":"+Input!R277","v":6936.629259999987},{"$f":"+Input!S277","v":5546.8499399999964},{"$f":"+Input!T277","v":2349.284624999997}]
[{"$f":"+A30+1","v":17},"Month 10",{"$f":"+Input!$J$2&\", Ln \"&Input!A278","v":"Schedule 1, Ln 211"},null,null,null,null,{"$f":"+Input!F278","v":26550.478259999996},{"$f":"+Input!G278","v":25313.776209999993},{"$f":"+Input!H278","v":10230.462549999993},{"$f":"+Input!I278","v":7014.5479499999929},{"$f":"+Input!J278","v":8558.8763499999932},{"$f":"+Input!K278","v":5910.8413199999923},{"$f":"+Input!L278","v":8238.6466679999903},{"$f":"+Input!M278","v":7571.0845599999911},{"$f":"+Input!N278","v":7233.3836799999899},{"$f":"+Input!O278","v":6591.9259599999896},{"$f":"+Input!P278","v":7470.5780599999907},{"$f":"+Input!Q278","v":10955.883379999985},{"$f":"+Input!R278","v":9067.4899299999852},{"$f":"+Input!S278","v":5877.3177399999968},{"$f":"+Input!T278","v":2373.3564166666638}]
[{"$f":"+A31+1","v":18},"Month 11",{"$f":"+Input!$J$2&\", Ln \"&Input!A279","v":"Schedule 1, Ln 212"},null,null,null,null,{"$f":"+Input!F279","v":24551.467949999995},{"$f":"+Input!G279","v":26401.212739999992},{"$f":"+Input!H279","v":10347.840549999994},{"$f":"+Input!I279","v":7415.5453499999931},{"$f":"+Input!J279","v":9875.1063499999927},{"$f":"+Input!K279","v":5939.8627899999919},{"$f":"+Input!L279","v":8516.304119999988},{"$f":"+Input!M279","v":8713.5790199999901},{"$f":"+Input!N279","v":6209.8118799999902},{"$f":"+Input!O279","v":8669.3931399999892},{"$f":"+Input!P279","v":6897.0897599999917},{"$f":"+Input!Q279","v":12267.648069999992},{"$f":"+Input!R279","v":5442.168469999986},{"$f":"+Input!S279","v":6377.2326099999973},{"$f":"+Input!T279","v":2397.4282083333305}]
[{"$f":"+A32+1","v":19},"Month 12",{"$f":"+Input!$J$2&\", Ln \"&Input!A280","v":"Schedule 1, Ln 213"},null,null,null,null,{"$f":"+Input!F280","v":14897.851409999992},{"$f":"+Input!G280","v":2693.5755499999941},{"$f":"+Input!H280","v":3653.5455499999935},{"$f":"+Input!I280","v":3689.4293499999931},{"$f":"+Input!J280","v":2464.7553499999922},{"$f":"+Input!K280","v":3166.7465499999921},{"$f":"+Input!L280","v":1529.6274999999905},{"$f":"+Input!M280","v":3373.4237899999898},{"$f":"+Input!N280","v":2919.4916299999904},{"$f":"+Input!O280","v":6273.4195799999907},{"$f":"+Input!P280","v":5750.4408299999905},{"$f":"+Input!Q280","v":6522.6958099999893},{"$f":"+Input!R280","v":2731.6945599999858},{"$f":"+Input!S280","v":2132.6384999999964},{"$f":"+Input!T280","v":2421.4999999999973}]
[]
[{"$f":"+A33+1","v":20},"Average CWIP (Jul - Dec)",{"$f":"\"Average Lines \"&A28&\" through \"&A33","v":"Average Lines 14 through 19"},null,null,null,null,{"$f":"AVERAGE(H28:H33)","v":21565.736989999994},{"$f":"AVERAGE(I28:I33)","v":20175.616641666657},8244.4220499999938,6431.9564499999933,7103.8343499999937,5192.9484549999916,6636.4390473333233,6633.6753849999905,6206.337576666655,6100.5526849999906,{"$f":"AVERAGE(R28:R33)","v":7405.3891083333247},{"$f":"AVERAGE(S28:S33)","v":9305.9322199999879},{"$f":"AVERAGE(T28:T33)","v":6446.8515699999871},{"$f":"AVERAGE(U28:U33)","v":5450.1177683333308},{"$f":"AVERAGE(V28:V33)","v":2361.3205208333306}]
[]
[{"$f":"+A35+1","v":21},"Equity AFUDC Additions (Jul - Dec)",{"$f":"\"Lines (((\"&A9&\" * \"&A$35&\") + \"&A25&\" + \"&A42&\" ) * \"&A$11&\") / 2.0\"","v":"Lines (((1 * 20) + 12 + 23 ) * 3) / 2.0"},null,null,null,null,{"$f":"(((H35*H9)+H25+H42)*H11)/2*Input!D9","v":667.53692811098153},{"$f":"(((I35*I9)+I25+I42)*I11)/2","v":704.50549780428196},286.65506123388087,210.58601227746203,262.25804808495133,136.53735522646758,219.8312085175429,195.95314779208306,212.1340571449916,185.42317971476427,{"$f":"(((R35*R9)+R25+R42)*R11)/2","v":226.38099630545992},{"$f":"(((S35*S9)+S25+S42)*S11)/2","v":258.97072953920616},{"$f":"(((T35*T9)+T25+T42)*T11)/2","v":183.35111216447601},{"$f":"(((U35*U9)+U25+U42)*U11)/2","v":171.88683787623475},{"$f":"(((V35*V9)+V25+V42)*V11)/2","v":75.552873022744421}]
[{"$f":"+A37+1","v":22},"Debt AFUDC Additions (Jul - Dec)",{"$f":"\"Lines (((\"&A10&\" * \"&A$35&\") + \"&A26&\" + \"&A47&\" ) * \"&A$12&\") / 2.0\"","v":"Lines (((2 * 20) + 13 + 27 ) * 4) / 2.0"},null,null,null,null,{"$f":"(((H35*H10)+H26+H47)*H12)/2*Input!D9","v":432.1986976577399},{"$f":"(((I35*I10)+I26+I47)*I12)/2","v":405.85764763579726},164.16289996177488,128.88361644502487,142.26219512017488,104.57629623528733,132.71672801094479,131.76495894509981,125.02571242329977,121.77349374859482,{"$f":"(((R35*R10)+R26+R47)*R12)/2","v":150.58793593853733},{"$f":"(((S35*S10)+S26+S47)*S12)/2","v":186.00651984866226},{"$f":"(((T35*T10)+T26+T47)*T12)/2","v":131.21687319311974},{"$f":"(((U35*U10)+U26+U47)*U12)/2","v":109.37997123979245},{"$f":"(((V35*V10)+V26+V47)*V12)/2","v":47.731694826968699}]
[]
[]
[]
[{"$f":"A38+1","v":23},"Equity AFUDC (BOY)",{"$f":"\"Prior Line \"&A45","v":"Prior Line 26"},null,null,null,null,{"$f":"+G45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+Q45","v":0},{"$f":"+R45","v":0},{"$f":"+S45","v":0},{"$f":"+T45","v":0},{"$f":"+U45","v":0}]
[{"$f":"+A42+1","v":24},"Equity AFUDC Additions",{"$f":"\"Lines (\"&A25&\" + \"&A37&\")\"","v":"Lines (12 + 21)"},null,null,null,null,{"$f":"+(H37+H25)","v":1123.1449612893489},{"$f":"+I37+I25","v":1246.2807418771476},436.50158070304735,353.2363722449619,435.26162924649714,246.45272587250906,358.07722757954264,286.99628645874947,382.63899018499126,293.97443031126397,{"$f":"+R37+R25","v":460.15314233531967},{"$f":"+S37+S25","v":419.58695298170591},{"$f":"+T37+T25","v":377.46702640914236},{"$f":"+U37+U25","v":294.994281401943},{"$f":"+V37+V25","v":142.66921083472351}]
[{"$f":"+A43+1","v":25},"Equity AFUDC Transfers to Rate Base",{"$f":"\"Lines (\"&A42&\" + \"&A43&\"))\"","v":"Lines (23 + 24))"},null,null,null,null,{"$f":"+H42+H43","v":1123.1449612893489},1246.2807418771476,436.50158070304735,353.2363722449619,435.26162924649714,246.45272587250906,358.07722757954264,286.99628645874947,382.63899018499126,293.97443031126397,{"$f":"+R42+R43","v":460.15314233531967},{"$f":"+S42+S43","v":419.58695298170591},{"$f":"+T42+T43","v":377.46702640914236},{"$f":"+U42+U43","v":294.994281401943},{"$f":"+V42+V43","v":142.66921083472351}]
[{"$f":"+A44+1","v":26},"Equity AFUDC (EOY)",{"$f":"\"Lines (\"&A42&\" + \"&A43&\" - \"&A44&\")\"","v":"Lines (23 + 24 - 25)"},null,null,null,null,{"$f":"H42+H43-H44","v":0},{"$f":"I42+I43-I44","v":0},0,0,0,0,0,0,0,0,{"$f":"R42+R43-R44","v":0},{"$f":"S42+S43-S44","v":0},{"$f":"T42+T43-T44","v":0},{"$f":"U42+U43-U44","v":0},{"$f":"V42+V43-V44","v":0}]
[]
[{"$f":"A45+1","v":27},"Debt AFUDC (BOY)",{"$f":"\"Prior Line \"&A50","v":"Prior Line 30"},null,null,null,null,{"$f":"+G50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+Q50","v":0},{"$f":"+R50","v":0},{"$f":"+S50","v":0},{"$f":"+T50","v":0},{"$f":"+U50","v":0}]
[{"$f":"+A47+1","v":28},"Debt AFUDC Additions",{"$f":"\"Line (\"&A26&\" + \"&A38&\")\"","v":"Line (13 + 22)"},null,null,null,null,{"$f":"+(H26+H38)","v":731.34809131773977},{"$f":"+I26+I38","v":724.65567643829718},251.25700218677474,217.61350542002475,238.09361294517475,189.54556194778718,217.49023026594463,193.51595734509962,227.64442212329956,193.89442685359461,{"$f":"+R26+R38","v":309.12250840103718},{"$f":"+S26+S38","v":302.43835468616209},{"$f":"+T26+T38","v":272.32629827311951},{"$f":"+U26+U38","v":188.93573424729237},{"$f":"+V26+V38","v":90.961045358218641}]
[{"$f":"+A48+1","v":29},"Debt AFUDC Transfers to Rate Base",{"$f":"\"Lines (\"&A47&\" + \"&A48&\")\"","v":"Lines (27 + 28)"},null,null,null,null,{"$f":"+H47+H48","v":731.34809131773977},724.65567643829718,251.25700218677474,217.61350542002475,238.09361294517475,189.54556194778718,217.49023026594463,193.51595734509962,227.64442212329956,193.89442685359461,{"$f":"+R47+R48","v":309.12250840103718},{"$f":"+S47+S48","v":302.43835468616209},{"$f":"+T47+T48","v":272.32629827311951},{"$f":"+U47+U48","v":188.93573424729237},{"$f":"+V47+V48","v":90.961045358218641}]
[{"$f":"+A49+1","v":30},"Debt AFUDC (EOY)",{"$f":"\"Lines (\"&A47&\" + \"&A48&\" - \"&A49&\")\"","v":"Lines (27 + 28 - 29)"},null,null,null,null,{"$f":"H47+H48-H49","v":0},{"$f":"I47+I48-I49","v":0},0,0,0,0,0,0,0,0,{"$f":"R47+R48-R49","v":0},{"$f":"S47+S48-S49","v":0},{"$f":"T47+T48-T49","v":0},{"$f":"U47+U48-U49","v":0},{"$f":"V47+V48-V49","v":0}]

{"sheet":"AFUDC - Amortization","index":9,"n_rows":36,"n_cols":23,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'AFUDC - Calculation'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$18","v":"AFUDC - Amortization"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$18","v":"Schedule 9"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,null,{"$f":"+Input!E7","v":"2003 EOY"},{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[]
[1,"Equity AFUDC Transfers to Rate Base",{"$f":"'AFUDC - Calculation'!U2&\", Line \"&'AFUDC - Calculation'!A44","v":"Schedule 8, Line 25"},null,null,null,null,null,{"$f":"'AFUDC - Calculation'!H44","v":1123.1449612893489},{"$f":"'AFUDC - Calculation'!I44","v":1246.2807418771476},{"$f":"'AFUDC - Calculation'!J44","v":436.50158070304735},{"$f":"'AFUDC - Calculation'!K44","v":353.2363722449619},{"$f":"'AFUDC - Calculation'!L44","v":435.26162924649714},{"$f":"'AFUDC - Calculation'!M44","v":246.45272587250906},{"$f":"'AFUDC - Calculation'!N44","v":358.07722757954264},{"$f":"'AFUDC - Calculation'!O44","v":286.99628645874947},{"$f":"'AFUDC - Calculation'!P44","v":382.63899018499126},{"$f":"'AFUDC - Calculation'!Q44","v":293.97443031126397},{"$f":"'AFUDC - Calculation'!R44","v":460.15314233531967},{"$f":"'AFUDC - Calculation'!S44","v":419.58695298170591},{"$f":"'AFUDC - Calculation'!T44","v":377.46702640914236},{"$f":"'AFUDC - Calculation'!U44","v":294.994281401943},{"$f":"'AFUDC - Calculation'!V44","v":142.66921083472351}]
[]
[{"$f":"+A9+1","v":2},"Accumulated Equity AFUDC",{"$f":"\"Cumulative Line \"&A9","v":"Cumulative Line 1"},null,null,null,"1/",{"$f":"+Input!E56","v":5073.0908384124868},{"$f":"H11+I9","v":6196.2357997018353},{"$f":"I11+J9","v":7442.5165415789834},{"$f":"IF(K7<=Input!$D$4,J11+K9,0)","v":7879.0181222820311},{"$f":"IF(L7<=Input!$D$4,K11+L9,0)","v":8232.2544945269929},{"$f":"IF(M7<=Input!$D$4,L11+M9,0)","v":8667.5161237734901},{"$f":"IF(N7<=Input!$D$4,M11+N9,0)","v":8913.9688496459985},{"$f":"IF(O7<=Input!$D$4,N11+O9,0)","v":9272.046077225541},{"$f":"IF(P7<=Input!$D$4,O11+P9,0)","v":9559.0423636842897},{"$f":"IF(Q7<=Input!$D$4,P11+Q9,0)","v":9941.6813538692804},{"$f":"IF(R7<=Input!$D$4,Q11+R9,0)","v":10235.655784180544},{"$f":"IF(S7<=Input!$D$4,R11+S9,0)","v":10695.808926515863},{"$f":"IF(T7<=Input!$D$4,S11+T9,0)","v":11115.39587949757},{"$f":"IF(U7<=Input!$D$4,T11+U9,0)","v":11492.862905906712},{"$f":"IF(V7<=Input!$D$4,U11+V9,0)","v":11787.857187308655},{"$f":"IF(W7<=Input!$D$4,V11+W9,0)","v":11930.526398143378}]
[]
[{"$f":"A11+1","v":3},"Amortization Rate",{"$f":"'Amortization Rate'!U2&\", Line \"&'Amortization Rate'!A25","v":"Schedule 10, Line 9"},null,null,null,null,null,{"$f":"'Amortization Rate'!H25","v":2.4028015940814048E-2},{"$f":"'Amortization Rate'!I25","v":2.2976307113209849E-2},{"$f":"'Amortization Rate'!J25","v":2.2929405740302201E-2},{"$f":"'Amortization Rate'!K25","v":2.3511938018119301E-2},{"$f":"'Amortization Rate'!L25","v":2.3101472184415699E-2},{"$f":"'Amortization Rate'!M25","v":2.1961406067676683E-2},{"$f":"'Amortization Rate'!N25","v":2.3100314651012942E-2},{"$f":"'Amortization Rate'!O25","v":2.344993696025735E-2},{"$f":"'Amortization Rate'!P25","v":2.3193741311146945E-2},{"$f":"'Amortization Rate'!Q25","v":2.3267585050552167E-2},{"$f":"'Amortization Rate'!R25","v":2.2868520027317093E-2},{"$f":"'Amortization Rate'!S25","v":2.237280019198019E-2},{"$f":"'Amortization Rate'!T25","v":2.3095737611097553E-2},{"$f":"'Amortization Rate'!U25","v":2.3068925314024234E-2},{"$f":"'Amortization Rate'!V25","v":2.261063909839232E-2}]
[]
[{"$f":"+A13+1","v":4},"Amortization of Equity AFUDC",{"$f":"\"Lines (\"&A11&\" + \"&A9&\" / 2.0) * \"&A13","v":"Lines (2 + 1 / 2.0) * 3"},null,null,null,null,null,{"$f":"+((H11+I9/2)*I13)","v":135.38978005142565},{"$f":"+((I11+J9/2)*J13)","v":156.68408121713898},175.65684243588694,189.40362157971828,195.20479043083714,193.05706538701062,210.05133352937534,220.79391841618323,226.14737064254263,234.73895397661957,{"$f":"+((R11+S9/2)*S13)","v":239.33580996882088},{"$f":"+((S11+T9/2)*T13)","v":243.98886353564831},{"$f":"+((T11+U9/2)*U13)","v":261.0772063757442},{"$f":"+((U11+V9/2)*V13)","v":268.53059654354428},{"$f":"+((V11+W9/2)*W13)","v":268.14390562394419}]
[]
[{"$f":"+A15+1","v":5},"Accumulated Amortization of Equity AFUDC",{"$f":"\"Cumulative Line \"&A15","v":"Cumulative Line 4"},null,null,null,"2/",{"$f":"+Input!E57","v":548.60795269380094},{"$f":"+I15+H17","v":683.99773274522659},{"$f":"IF(J7<=Input!$D$4,+J15+I17,0)","v":840.6818139623656},{"$f":"IF(K7<=Input!$D$4,+K15+J17,0)","v":1016.3386563982525},{"$f":"IF(L7<=Input!$D$4,+L15+K17,0)","v":1205.7422779779708},{"$f":"IF(M7<=Input!$D$4,+M15+L17,0)","v":1400.947068408808},{"$f":"IF(N7<=Input!$D$4,+N15+M17,0)","v":1594.0041337958187},{"$f":"IF(O7<=Input!$D$4,+O15+N17,0)","v":1804.0554673251941},{"$f":"IF(P7<=Input!$D$4,+P15+O17,0)","v":2024.8493857413773},{"$f":"IF(Q7<=Input!$D$4,+Q15+P17,0)","v":2250.99675638392},{"$f":"IF(R7<=Input!$D$4,+R15+Q17,0)","v":2485.7357103605395},{"$f":"IF(S7<=Input!$D$4,+S15+R17,0)","v":2725.0715203293603},{"$f":"IF(T7<=Input!$D$4,+T15+S17,0)","v":2969.0603838650086},{"$f":"IF(U7<=Input!$D$4,+U15+T17,0)","v":3230.1375902407526},{"$f":"IF(V7<=Input!$D$4,+V15+U17,0)","v":3498.6681867842967},{"$f":"IF(W7<=Input!$D$4,+W15+V17,0)","v":3766.8120924082409}]
[]
[{"$f":"+A17+1","v":6},"Net Equity AFUDC",{"$f":"\"Line (\"&A11&\" - \"&A17&\")\"","v":"Line (2 - 5)"},null,null,null,null,null,{"$f":"I11-I17","v":5512.2380669566082},{"$f":"IF(J7<=Input!$D$4,J11-J17,0)","v":6601.8347276166178},{"$f":"IF(K7<=Input!$D$4,K11-K17,0)","v":6862.6794658837789},{"$f":"IF(L7<=Input!$D$4,L11-L17,0)","v":7026.512216549022},{"$f":"IF(M7<=Input!$D$4,M11-M17,0)","v":7266.5690553646818},{"$f":"IF(N7<=Input!$D$4,N11-N17,0)","v":7319.9647158501793},{"$f":"IF(O7<=Input!$D$4,O11-O17,0)","v":7467.9906099003474},{"$f":"IF(P7<=Input!$D$4,P11-P17,0)","v":7534.192977942912},{"$f":"IF(Q7<=Input!$D$4,Q11-Q17,0)","v":7690.6845974853604},{"$f":"IF(R7<=Input!$D$4,R11-R17,0)","v":7749.9200738200052},{"$f":"IF(S7<=Input!$D$4,S11-S17,0)","v":7970.737406186503},{"$f":"IF(T7<=Input!$D$4,T11-T17,0)","v":8146.3354956325611},{"$f":"IF(U7<=Input!$D$4,U11-U17,0)","v":8262.725315665959},{"$f":"IF(V7<=Input!$D$4,V11-V17,0)","v":8289.1890005243586},{"$f":"IF(W7<=Input!$D$4,W11-W17,0)","v":8163.7143057351368}]
[]
[{"$f":"A19+1","v":7},"Debt AFUDC Transfers to Rate Base",{"$f":"'AFUDC - Calculation'!$U$2&\", Line \"&'AFUDC - Calculation'!A49","v":"Schedule 8, Line 29"},null,null,null,null,null,{"$f":"'AFUDC - Calculation'!H49","v":731.34809131773977},{"$f":"'AFUDC - Calculation'!I49","v":724.65567643829718},{"$f":"'AFUDC - Calculation'!J49","v":251.25700218677474},{"$f":"'AFUDC - Calculation'!K49","v":217.61350542002475},{"$f":"'AFUDC - Calculation'!L49","v":238.09361294517475},{"$f":"'AFUDC - Calculation'!M49","v":189.54556194778718},{"$f":"'AFUDC - Calculation'!N49","v":217.49023026594463},{"$f":"'AFUDC - Calculation'!O49","v":193.51595734509962},{"$f":"'AFUDC - Calculation'!P49","v":227.64442212329956},{"$f":"'AFUDC - Calculation'!Q49","v":193.89442685359461},{"$f":"'AFUDC - Calculation'!R49","v":309.12250840103718},{"$f":"'AFUDC - Calculation'!S49","v":302.43835468616209},{"$f":"'AFUDC - Calculation'!T49","v":272.32629827311951},{"$f":"'AFUDC - Calculation'!U49","v":188.93573424729237},{"$f":"'AFUDC - Calculation'!V49","v":90.961045358218641}]
[]
[{"$f":"+A21+1","v":8},"Accumulated Debt AFUDC",{"$f":"\"Cumulative Line \"&A21","v":"Cumulative Line 7"},null,null,null,"3/",{"$f":"+Input!E59","v":3170.4204878485734},{"$f":"+H23+I21","v":3901.7685791663134},{"$f":"IF(J7<=Input!$D$4,+I23+J21,0)","v":4626.4242556046102},{"$f":"IF(K7<=Input!$D$4,+J23+K21,0)","v":4877.6812577913852},{"$f":"IF(L7<=Input!$D$4,+K23+L21,0)","v":5095.2947632114101},{"$f":"IF(M7<=Input!$D$4,+L23+M21,0)","v":5333.3883761565849},{"$f":"IF(N7<=Input!$D$4,+M23+N21,0)","v":5522.9339381043719},{"$f":"IF(O7<=Input!$D$4,+N23+O21,0)","v":5740.4241683703167},{"$f":"IF(P7<=Input!$D$4,+O23+P21,0)","v":5933.9401257154159},{"$f":"IF(Q7<=Input!$D$4,+P23+Q21,0)","v":6161.5845478387155},{"$f":"IF(R7<=Input!$D$4,+Q23+R21,0)","v":6355.4789746923097},{"$f":"IF(S7<=Input!$D$4,+R23+S21,0)","v":6664.6014830933473},{"$f":"IF(T7<=Input!$D$4,+S23+T21,0)","v":6967.0398377795091},{"$f":"IF(U7<=Input!$D$4,+T23+U21,0)","v":7239.3661360526285},{"$f":"IF(V7<=Input!$D$4,+U23+V21,0)","v":7428.3018702999207},{"$f":"IF(W7<=Input!$D$4,+V23+W21,0)","v":7519.2629156581397}]
[]
[{"$f":"A23+1","v":9},{"$f":"B13","v":"Amortization Rate"},{"$f":"'Amortization Rate'!U2&\", Line \"&'Amortization Rate'!A25","v":"Schedule 10, Line 9"},null,null,null,null,null,{"$f":"'Amortization Rate'!H25","v":2.4028015940814048E-2},{"$f":"'Amortization Rate'!I25","v":2.2976307113209849E-2},{"$f":"'Amortization Rate'!J25","v":2.2929405740302201E-2},{"$f":"'Amortization Rate'!K25","v":2.3511938018119301E-2},{"$f":"'Amortization Rate'!L25","v":2.3101472184415699E-2},{"$f":"'Amortization Rate'!M25","v":2.1961406067676683E-2},{"$f":"'Amortization Rate'!N25","v":2.3100314651012942E-2},{"$f":"'Amortization Rate'!O25","v":2.344993696025735E-2},{"$f":"'Amortization Rate'!P25","v":2.3193741311146945E-2},{"$f":"'Amortization Rate'!Q25","v":2.3267585050552167E-2},{"$f":"'Amortization Rate'!R25","v":2.2868520027317093E-2},{"$f":"'Amortization Rate'!S25","v":2.237280019198019E-2},{"$f":"'Amortization Rate'!T25","v":2.3095737611097553E-2},{"$f":"'Amortization Rate'!U25","v":2.3068925314024234E-2},{"$f":"'Amortization Rate'!V25","v":2.261063909839232E-2}]
[]
[{"$f":"+A25+1","v":10},"Amortization of Debt AFUDC",{"$f":"\"Lines (\"&A23&\" + \"&A21&\" / 2.0) * \"&A25","v":"Lines (8 + 7 / 2.0) * 9"},null,null,null,null,null,{"$f":"((H23+I21/2)*I25)","v":84.965335819342272},97.973188846186218,108.96174575764996,117.24199703100388,120.45896673209737,119.21005137253218,130.09355814330132,136.88155337369489,140.27023515050482,145.62092004682737,{"$f":"((R23+S21/2)*S25)","v":148.8749853530756},{"$f":"((S23+T21/2)*T25)","v":152.48899378031467},{"$f":"((T23+U21/2)*U25)","v":164.05371238417791},{"$f":"((U23+V21/2)*V25)","v":169.18366888472485},{"$f":"((V23+W21/2)*W25)","v":168.98699638756779}]
[]
[{"$f":"+A27+1","v":11},"Accumulated Amortization of Debt AFUDC",{"$f":"\"Cumulative Line \"&A27","v":"Cumulative Line 10"},null,null,null,"4/",{"$f":"+Input!E60","v":327.74728967043967},{"$f":"+I27+H29","v":412.71262548978194},{"$f":"IF(J7<=Input!$D$4,+J27+I29,0)","v":510.68581433596819},{"$f":"IF(K7<=Input!$D$4,+K27+J29,0)","v":619.64756009361815},{"$f":"IF(L7<=Input!$D$4,+L27+K29,0)","v":736.889557124622},{"$f":"IF(M7<=Input!$D$4,+M27+L29,0)","v":857.34852385671934},{"$f":"IF(N7<=Input!$D$4,+N27+M29,0)","v":976.55857522925157},{"$f":"IF(O7<=Input!$D$4,+O27+N29,0)","v":1106.652133372553},{"$f":"IF(P7<=Input!$D$4,+P27+O29,0)","v":1243.5336867462479},{"$f":"IF(Q7<=Input!$D$4,+Q27+P29,0)","v":1383.8039218967526},{"$f":"IF(R7<=Input!$D$4,+R27+Q29,0)","v":1529.4248419435801},{"$f":"IF(S7<=Input!$D$4,+S27+R29,0)","v":1678.2998272966556},{"$f":"IF(T7<=Input!$D$4,+T27+S29,0)","v":1830.7888210769702},{"$f":"IF(U7<=Input!$D$4,+U27+T29,0)","v":1994.8425334611482},{"$f":"IF(V7<=Input!$D$4,+V27+U29,0)","v":2164.0262023458731},{"$f":"IF(W7<=Input!$D$4,+W27+V29,0)","v":2333.0131987334407}]
[]
[{"$f":"+A29+1","v":12},"Net Debt AFUDC",{"$f":"\"Line (\"&A23&\" - \"&A29&\")\"","v":"Line (8 - 11)"},null,null,null,null,null,{"$f":"I23-I29","v":3489.0559536765313},{"$f":"J23-J29","v":4115.7384412686424},4258.0336976977669,4358.405206086788,4476.0398522998657,4546.3753628751201,4633.7720349977635,4690.4064389691684,4777.7806259419631,{"$f":"R23-R29","v":4826.0541327487299},4986.3016557966912,5136.2510167025393,5244.5236025914801,5264.2756679540471,5186.249716924699]
[]
[{"$f":"+\"1/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A56","v":"1/ Year 1 = Schedule 1, Ln 32"}]
[{"$f":"+\"2/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A57","v":"2/ Year 1 = Schedule 1, Ln 33"}]
[{"$f":"+\"3/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A59","v":"3/ Year 1 = Schedule 1, Ln 34"}]
[{"$f":"+\"4/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A60","v":"4/ Year 1 = Schedule 1, Ln 35"}]

{"sheet":"Amortization Rate","index":10,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'AFUDC - Amortization'!V1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$19","v":"Amortization Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$19","v":"Schedule 10"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,{"$f":"+Input!E7","v":"2003 EOY"},{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[]
[1,"Carrier Property in Service",{"$f":"Input!J$2&\", Line \"&Input!A24","v":"Schedule 1, Line 10"},null,null,null,{"$f":"Input!E24","v":157552.91337999995},{"$f":"Input!F24","v":175512.49336999995},{"$f":"Input!G24","v":194763.17236999996},{"$f":"Input!H24","v":203457.89836999995},{"$f":"Input!I24","v":210829.96136999995},{"$f":"Input!J24","v":219559.67936999997},{"$f":"Input!K24","v":204132.73736999996},{"$f":"Input!L24","v":214201.59136999998},{"$f":"Input!M24","v":220994.53172999996},{"$f":"Input!N24","v":228025.24182999996},{"$f":"Input!O24","v":232018.91715999995},{"$f":"Input!P24","v":241468.18331206244},{"$f":"Input!Q24","v":247454.94662206245},{"$f":"Input!R24","v":256730.97706206245},{"$f":"Input!S24","v":262675.82261206245},{"$f":"Input!T24","v":267229.96111206245}]
[]
[{"$f":"A9+1","v":2},"Land",{"$f":"Input!J$2&\", Line \"&Input!A18","v":"Schedule 1, Line 6"},null,null,null,{"$f":"Input!E18","v":577.22},{"$f":"Input!F18","v":577.22},{"$f":"Input!G18","v":592.22},{"$f":"Input!H18","v":592.22},{"$f":"Input!I18","v":592.22},{"$f":"Input!J18","v":631.95800000000008},{"$f":"Input!K18","v":545.07100000000014},{"$f":"Input!L18","v":545.07100000000014},{"$f":"Input!M18","v":545.07100000000014},{"$f":"Input!N18","v":545.07100000000014},{"$f":"Input!O18","v":703.07100000000014},{"$f":"Input!P18","v":703.07100000000014},{"$f":"Input!Q18","v":639.56100000000015},{"$f":"Input!R18","v":1190.61447},{"$f":"Input!S18","v":1210.61447},{"$f":"Input!T18","v":1210.61447}]
[]
[{"$f":"A11+1","v":3},"Depreciable Carrier Property in Service",{"$f":"\"Lines (\"&A9&\" - \"&A11&\")\"","v":"Lines (1 - 2)"},null,null,null,{"$f":"G9-G11","v":156975.69337999995},{"$f":"H9-H11","v":174935.27336999995},{"$f":"I9-I11","v":194170.95236999996},202865.67836999995,210237.74136999995,218927.72136999996,203587.66636999996,213656.52036999998,220449.46072999996,227480.17082999996,231315.84615999996,{"$f":"R9-R11","v":240765.11231206244},{"$f":"S9-S11","v":246815.38562206246},{"$f":"T9-T11","v":255540.36259206245},{"$f":"U9-U11","v":261465.20814206245},{"$f":"V9-V11","v":266019.34664206248}]
[]
[{"$f":"1+A13","v":4},"Depreciable Carrier Property in Service - Average",{"$f":"+\"Ln (\"&A13&\" + Prior \"&A13&\") / 2.0\"","v":"Ln (3 + Prior 3) / 2.0"},null,null,null,null,{"$f":"AVERAGE(G13:H13)","v":165955.48337499995},{"$f":"AVERAGE(H13:I13)","v":184553.11286999995},198518.31536999997,206551.70986999996,214582.73136999994,211257.69386999996,208622.09336999996,217052.99054999999,223964.81577999995,229398.00849499996,{"$f":"AVERAGE(Q13:R13)","v":236040.47923603118},{"$f":"AVERAGE(R13:S13)","v":243790.24896706245},{"$f":"AVERAGE(S13:T13)","v":251177.87410706247},{"$f":"AVERAGE(T13:U13)","v":258502.78536706243},{"$f":"AVERAGE(U13:V13)","v":263742.27739206247}]
[]
[{"$f":"1+A15","v":5},{"$f":"Input!B30","v":"Accumulated Depreciation of Carrier Property (EOY)"},{"$f":"Input!J$2&\", Line \"&Input!A30","v":"Schedule 1, Line 14"},null,null,null,null,{"$f":"Input!F30","v":56778.51225},{"$f":"Input!G30","v":54468.447250000005},{"$f":"Input!H30","v":58680.936250000006},{"$f":"Input!I30","v":63535.462250000004},{"$f":"Input!J30","v":67691.676250000004},{"$f":"Input!K30","v":68685.614250000013},{"$f":"Input!L30","v":72733.748250000019},{"$f":"Input!M30","v":77739.467415432853},{"$f":"Input!N30","v":79855.571415432845},{"$f":"Input!O30","v":84847.208728517551},{"$f":"Input!P30","v":89973.578635184254},{"$f":"Input!Q30","v":92807.75736407745},{"$f":"Input!R30","v":97895.026658167466},{"$f":"Input!S30","v":103728.23128726747},{"$f":"Input!T30","v":109691.61273636746}]
[]
[{"$f":"A17+1","v":6},"Net Depreciable Carrier Property in Service",{"$f":"\"Lines (\"&A13&\" - \"&A17&\")\"","v":"Lines (3 - 5)"},null,null,null,null,{"$f":"H13-H17","v":118156.76111999995},{"$f":"I13-I17","v":139702.50511999996},144184.74211999995,146702.27911999993,151236.04511999997,134902.05211999995,140922.77211999998,142709.99331456711,147624.59941456711,146468.63743148241,{"$f":"R13-R17","v":150791.5336768782},{"$f":"S13-S17","v":154007.62825798499},{"$f":"T13-T17","v":157645.33593389497},{"$f":"U13-U17","v":157736.97685479498},{"$f":"V13-V17","v":156327.73390569503}]
[]
[{"$f":"A19+1","v":7},"Carrier Depreciation Expense",{"$f":"Input!J$2&\", Line \"&Input!A31","v":"Schedule 1, Line 15"},null,null,null,null,{"$f":"Input!F31","v":3987.5810000000001},{"$f":"Input!G31","v":4240.3490000000002},{"$f":"Input!H31","v":4551.9070000000002},{"$f":"Input!I31","v":4856.4309999999996},{"$f":"Input!J31","v":4957.1769999999997},{"$f":"Input!K31","v":4639.5159999999996},{"$f":"Input!L31","v":4819.2359999999999},{"$f":"Input!M31","v":5089.8789454328344},{"$f":"Input!N31","v":5194.5820000000003},{"$f":"Input!O31","v":5337.5376730847001},{"$f":"Input!P31","v":5397.8964266667035},{"$f":"Input!Q31","v":5454.2705288931929},{"$f":"Input!R31","v":5801.138274090009},{"$f":"Input!S31","v":5963.3814491000003},{"$f":"Input!T31","v":5963.3814491000003}]
[]
[{"$f":"1+A21","v":8},"Useful Life (Years)",{"$f":"\"Avg Line \"&A13&\" / Line \"&A21","v":"Avg Line 3 / Line 7"},null,null,null,null,{"$f":"IF(H21=0,0,(H13+G13)/H21/2)","v":41.61808459188665},{"$f":"IF(I21=0,0,(I13+H13)/I21/2)","v":43.523095120236555},43.612120232245509,42.53158541117952,43.287284551267781,45.534425114602463,43.289453633314487,42.64403787928245,43.115079477039721,42.978246252344476,{"$f":"IF(R21=0,0,(R13+Q13)/R21/2)","v":43.728234219156803},{"$f":"IF(S21=0,0,(S13+R13)/S21/2)","v":44.697131848451519},{"$f":"IF(T21=0,0,(T13+S13)/T21/2)","v":43.298032599725147},{"$f":"IF(U21=0,0,(U13+T13)/U21/2)","v":43.348356561372732},{"$f":"IF(V21=0,0,(V13+U13)/V21/2)","v":44.226967475284802}]
[]
[{"$f":"A23+1","v":9},"Amortization Rate",{"$f":"\"1.0 / Line \"&A23","v":"1.0 / Line 8"},null,null,null,null,{"$f":"IF(H23=0,0,1/H23)","v":2.4028015940814048E-2},{"$f":"IF(I23=0,0,1/I23)","v":2.2976307113209849E-2},2.2929405740302201E-2,2.3511938018119301E-2,2.3101472184415699E-2,2.1961406067676683E-2,2.3100314651012942E-2,2.344993696025735E-2,2.3193741311146945E-2,2.3267585050552167E-2,2.2868520027317093E-2,2.237280019198019E-2,2.3095737611097553E-2,2.3068925314024234E-2,2.261063909839232E-2]

{"sheet":"Tax Depreciation","index":11,"n_rows":62,"n_cols":22,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Amortization Rate'!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!C20","v":"Tax Depreciation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!B20","v":"Schedule 11"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description",null,null,null,null,{"$f":"+Input!E7","v":"2003 EOY"},{"$f":"+Input!F7","v":2004},{"$f":"+Input!G7","v":2005},{"$f":"+Input!H7","v":2006},{"$f":"+Input!I7","v":2007},{"$f":"+Input!J7","v":2008},{"$f":"+Input!K7","v":2009},{"$f":"+Input!L7","v":2010},{"$f":"+Input!M7","v":2011},{"$f":"+Input!N7","v":2012},{"$f":"+Input!O7","v":2013},{"$f":"+Input!P7","v":2014},{"$f":"+Input!Q7","v":2015},{"$f":"+Input!R7","v":2016},{"$f":"+Input!S7","v":2017},{"$f":"+Input!T7","v":2018}]
[]
["A","Year in Service",null,null,null,null,1,{"$f":"1+G9","v":2},{"$f":"1+H9","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[]
["B","Federal Depreciation Factors (1987-present)",null,null,null,{"$f":"+Input!$T$2&\", Ln\"&Input!A41","v":", Ln23"},{"$f":"Input!E41","v":0.05},{"$f":"Input!F41","v":9.5000000000000001E-2},{"$f":"Input!G41","v":8.5500000000000007E-2},{"$f":"Input!H41","v":7.6999999999999999E-2},{"$f":"Input!I41","v":6.93E-2},{"$f":"Input!J41","v":6.2300000000000001E-2},{"$f":"Input!K41","v":5.8999999999999997E-2},{"$f":"Input!L41","v":5.8999999999999997E-2},{"$f":"Input!M41","v":5.91E-2},{"$f":"Input!N41","v":5.8999999999999997E-2},{"$f":"Input!O41","v":5.91E-2},{"$f":"Input!P41","v":5.8999999999999997E-2},{"$f":"Input!Q41","v":5.91E-2},{"$f":"Input!R41","v":5.8999999999999997E-2},{"$f":"Input!S41","v":5.91E-2},{"$f":"Input!T41","v":2.9499999999999998E-2}]
[]
[null,"Vintage","Carrier Property","TEFRA","Debt AFUDC","Tax Depreciaiton"]
[null,"Year","Additions","Adjustment","Additions","Base"]
[null,"[A]","[B]","[C]","[D]","[E] "]
[null,null,{"$f":"Input!J2&\", Lines (\"&Input!A25&\" - \"&Input!A19&\")\"","v":"Schedule 1, Lines (11 - 7)"},{"$f":"TEFRA!U2&\", Line \"&TEFRA!A14","v":"Schedule 13, Line 3"},{"$f":"'AFUDC - Calculation'!U2&\", Line \"&'AFUDC - Calculation'!A49","v":"Schedule 8, Line 29"},"[E] = [B]-[C]+[D]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A36+1","v":1},"2003 EOY","N/A","N/A","N/A","N/A","1/",{"$f":"+Input!F72","v":8133.918137176991},{"$f":"+Input!G72","v":7526.0635050658148},{"$f":"+Input!H72","v":7020.7201518035135},{"$f":"+Input!I72","v":6555.1969642939839},{"$f":"+Input!J72","v":6174.2631621703695},{"$f":"+Input!K72","v":5936.5701338714634},{"$f":"+Input!L72","v":5783.7828655967505},{"$f":"+Input!M72","v":5549.8190417470523},{"$f":"+Input!N72","v":5189.0787385280828},{"$f":"+Input!O72","v":4299.4959111022617},{"$f":"+Input!P72","v":3516.2611852105201},{"$f":"+Input!Q72","v":3326.6719271795091},{"$f":"+Input!R72","v":2991.8061395028335},{"$f":"+Input!S72","v":1955.6303755660338},{"$f":"+Input!T72","v":590.56275987759398}]
[2,{"$f":"+TRANSPOSE(H7:V7)","v":2004},{"$f":"+TRANSPOSE(Input!F25:T25)-TRANSPOSE(Input!F19:T19)","v":19126.05617},{"$f":"+TRANSPOSE(TEFRA!H14:V14)","v":0},{"$f":"+TRANSPOSE('AFUDC - Calculation'!H49:V49)","v":731.34809131773977},{"$f":"C38-D38+E38","v":19857.404261317741},null,{"$f":"IF(H$9<$A38,0,MIN(($F38-SUM($G38:G38)),$F38*INDEX($G$11:$V$11,1,MATCH(H$9,$A38:$A$52,0))))","v":992.87021306588713},{"$f":"IF(I$9<$A38,0,MIN(($F38-SUM($G38:H38)),$F38*INDEX($G$11:$V$11,1,MATCH(I$9,$A38:$A$52,0))))","v":1886.4534048251853},{"$f":"IF(J$9<$A38,0,MIN(($F38-SUM($G38:I38)),$F38*INDEX($G$11:$V$11,1,MATCH(J$9,$A38:$A$52,0))))","v":1697.808064342667},{"$f":"IF(K$9<$A38,0,MIN(($F38-SUM($G38:J38)),$F38*INDEX($G$11:$V$11,1,MATCH(K$9,$A38:$A$52,0))))","v":1529.0201281214661},{"$f":"IF(L$9<$A38,0,MIN(($F38-SUM($G38:K38)),$F38*INDEX($G$11:$V$11,1,MATCH(L$9,$A38:$A$52,0))))","v":1376.1181153093194},{"$f":"IF(M$9<$A38,0,MIN(($F38-SUM($G38:L38)),$F38*INDEX($G$11:$V$11,1,MATCH(M$9,$A38:$A$52,0))))","v":1237.1162854800953},{"$f":"IF(N$9<$A38,0,MIN(($F38-SUM($G38:M38)),$F38*INDEX($G$11:$V$11,1,MATCH(N$9,$A38:$A$52,0))))","v":1171.5868514177466},{"$f":"IF(O$9<$A38,0,MIN(($F38-SUM($G38:N38)),$F38*INDEX($G$11:$V$11,1,MATCH(O$9,$A38:$A$52,0))))","v":1171.5868514177466},{"$f":"IF(P$9<$A38,0,MIN(($F38-SUM($G38:O38)),$F38*INDEX($G$11:$V$11,1,MATCH(P$9,$A38:$A$52,0))))","v":1173.5725918438784},{"$f":"IF(Q$9<$A38,0,MIN(($F38-SUM($G38:P38)),$F38*INDEX($G$11:$V$11,1,MATCH(Q$9,$A38:$A$52,0))))","v":1171.5868514177466},{"$f":"IF(R$9<$A38,0,MIN(($F38-SUM($G38:Q38)),$F38*INDEX($G$11:$V$11,1,MATCH(R$9,$A38:$A$52,0))))","v":1173.5725918438784},{"$f":"IF(S$9<$A38,0,MIN(($F38-SUM($G38:R38)),$F38*INDEX($G$11:$V$11,1,MATCH(S$9,$A38:$A$52,0))))","v":1171.5868514177466},{"$f":"IF(T$9<$A38,0,MIN(($F38-SUM($G38:S38)),$F38*INDEX($G$11:$V$11,1,MATCH(T$9,$A38:$A$52,0))))","v":1173.5725918438784},{"$f":"IF(U$9<$A38,0,MIN(($F38-SUM($G38:T38)),$F38*INDEX($G$11:$V$11,1,MATCH(U$9,$A38:$A$52,0))))","v":1171.5868514177466},{"$f":"IF(V$9<$A38,0,MIN(($F38-SUM($G38:U38)),$F38*INDEX($G$11:$V$11,1,MATCH(V$9,$A38:$A$52,0))))","v":1173.5725918438784}]
[3,2005,25786.093000000001,0,724.65567643829718,26510.748676438299,null,{"$f":"IF(H$9<$A39,0,MIN(($F39-SUM($G39:G39)),$F39*INDEX($G$11:$V$11,1,MATCH(H$9,$A39:$A$52,0))))","v":0},{"$f":"IF(I$9<$A39,0,MIN(($F39-SUM($G39:H39)),$F39*INDEX($G$11:$V$11,1,MATCH(I$9,$A39:$A$52,0))))","v":1325.5374338219151},{"$f":"IF(J$9<$A39,0,MIN(($F39-SUM($G39:I39)),$F39*INDEX($G$11:$V$11,1,MATCH(J$9,$A39:$A$52,0))))","v":2518.5211242616383},{"$f":"IF(K$9<$A39,0,MIN(($F39-SUM($G39:J39)),$F39*INDEX($G$11:$V$11,1,MATCH(K$9,$A39:$A$52,0))))","v":2266.669011835475},{"$f":"IF(L$9<$A39,0,MIN(($F39-SUM($G39:K39)),$F39*INDEX($G$11:$V$11,1,MATCH(L$9,$A39:$A$52,0))))","v":2041.3276480857489},{"$f":"IF(M$9<$A39,0,MIN(($F39-SUM($G39:L39)),$F39*INDEX($G$11:$V$11,1,MATCH(M$9,$A39:$A$52,0))))","v":1837.1948832771741},{"$f":"IF(N$9<$A39,0,MIN(($F39-SUM($G39:M39)),$F39*INDEX($G$11:$V$11,1,MATCH(N$9,$A39:$A$52,0))))","v":1651.619642542106},{"$f":"IF(O$9<$A39,0,MIN(($F39-SUM($G39:N39)),$F39*INDEX($G$11:$V$11,1,MATCH(O$9,$A39:$A$52,0))))","v":1564.1341719098596},{"$f":"IF(P$9<$A39,0,MIN(($F39-SUM($G39:O39)),$F39*INDEX($G$11:$V$11,1,MATCH(P$9,$A39:$A$52,0))))","v":1564.1341719098596},{"$f":"IF(Q$9<$A39,0,MIN(($F39-SUM($G39:P39)),$F39*INDEX($G$11:$V$11,1,MATCH(Q$9,$A39:$A$52,0))))","v":1566.7852467775035},{"$f":"IF(R$9<$A39,0,MIN(($F39-SUM($G39:Q39)),$F39*INDEX($G$11:$V$11,1,MATCH(R$9,$A39:$A$52,0))))","v":1564.1341719098596},{"$f":"IF(S$9<$A39,0,MIN(($F39-SUM($G39:R39)),$F39*INDEX($G$11:$V$11,1,MATCH(S$9,$A39:$A$52,0))))","v":1566.7852467775035},{"$f":"IF(T$9<$A39,0,MIN(($F39-SUM($G39:S39)),$F39*INDEX($G$11:$V$11,1,MATCH(T$9,$A39:$A$52,0))))","v":1564.1341719098596},{"$f":"IF(U$9<$A39,0,MIN(($F39-SUM($G39:T39)),$F39*INDEX($G$11:$V$11,1,MATCH(U$9,$A39:$A$52,0))))","v":1566.7852467775035},{"$f":"IF(V$9<$A39,0,MIN(($F39-SUM($G39:U39)),$F39*INDEX($G$11:$V$11,1,MATCH(V$9,$A39:$A$52,0))))","v":1564.1341719098596}]
[4,2006,8771.1550000000007,0,251.25700218677474,9022.4120021867748,null,{"$f":"IF(H$9<$A40,0,MIN(($F40-SUM($G40:G40)),$F40*INDEX($G$11:$V$11,1,MATCH(H$9,$A40:$A$52,0))))","v":0},{"$f":"IF(I$9<$A40,0,MIN(($F40-SUM($G40:H40)),$F40*INDEX($G$11:$V$11,1,MATCH(I$9,$A40:$A$52,0))))","v":0},{"$f":"IF(J$9<$A40,0,MIN(($F40-SUM($G40:I40)),$F40*INDEX($G$11:$V$11,1,MATCH(J$9,$A40:$A$52,0))))","v":451.12060010933874},{"$f":"IF(K$9<$A40,0,MIN(($F40-SUM($G40:J40)),$F40*INDEX($G$11:$V$11,1,MATCH(K$9,$A40:$A$52,0))))","v":857.1291402077436},{"$f":"IF(L$9<$A40,0,MIN(($F40-SUM($G40:K40)),$F40*INDEX($G$11:$V$11,1,MATCH(L$9,$A40:$A$52,0))))","v":771.41622618696931},{"$f":"IF(M$9<$A40,0,MIN(($F40-SUM($G40:L40)),$F40*INDEX($G$11:$V$11,1,MATCH(M$9,$A40:$A$52,0))))","v":694.7257241683817},{"$f":"IF(N$9<$A40,0,MIN(($F40-SUM($G40:M40)),$F40*INDEX($G$11:$V$11,1,MATCH(N$9,$A40:$A$52,0))))","v":625.25315175154344},{"$f":"IF(O$9<$A40,0,MIN(($F40-SUM($G40:N40)),$F40*INDEX($G$11:$V$11,1,MATCH(O$9,$A40:$A$52,0))))","v":562.09626773623609},{"$f":"IF(P$9<$A40,0,MIN(($F40-SUM($G40:O40)),$F40*INDEX($G$11:$V$11,1,MATCH(P$9,$A40:$A$52,0))))","v":532.32230812901969},{"$f":"IF(Q$9<$A40,0,MIN(($F40-SUM($G40:P40)),$F40*INDEX($G$11:$V$11,1,MATCH(Q$9,$A40:$A$52,0))))","v":532.32230812901969},{"$f":"IF(R$9<$A40,0,MIN(($F40-SUM($G40:Q40)),$F40*INDEX($G$11:$V$11,1,MATCH(R$9,$A40:$A$52,0))))","v":533.22454932923836},{"$f":"IF(S$9<$A40,0,MIN(($F40-SUM($G40:R40)),$F40*INDEX($G$11:$V$11,1,MATCH(S$9,$A40:$A$52,0))))","v":532.32230812901969},{"$f":"IF(T$9<$A40,0,MIN(($F40-SUM($G40:S40)),$F40*INDEX($G$11:$V$11,1,MATCH(T$9,$A40:$A$52,0))))","v":533.22454932923836},{"$f":"IF(U$9<$A40,0,MIN(($F40-SUM($G40:T40)),$F40*INDEX($G$11:$V$11,1,MATCH(U$9,$A40:$A$52,0))))","v":532.32230812901969},{"$f":"IF(V$9<$A40,0,MIN(($F40-SUM($G40:U40)),$F40*INDEX($G$11:$V$11,1,MATCH(V$9,$A40:$A$52,0))))","v":533.22454932923836}]
[5,2007,7376.4560000000001,0,217.61350542002475,7594.0695054200251,null,{"$f":"IF(H$9<$A41,0,MIN(($F41-SUM($G41:G41)),$F41*INDEX($G$11:$V$11,1,MATCH(H$9,$A41:$A$52,0))))","v":0},{"$f":"IF(I$9<$A41,0,MIN(($F41-SUM($G41:H41)),$F41*INDEX($G$11:$V$11,1,MATCH(I$9,$A41:$A$52,0))))","v":0},{"$f":"IF(J$9<$A41,0,MIN(($F41-SUM($G41:I41)),$F41*INDEX($G$11:$V$11,1,MATCH(J$9,$A41:$A$52,0))))","v":0},{"$f":"IF(K$9<$A41,0,MIN(($F41-SUM($G41:J41)),$F41*INDEX($G$11:$V$11,1,MATCH(K$9,$A41:$A$52,0))))","v":379.70347527100125},{"$f":"IF(L$9<$A41,0,MIN(($F41-SUM($G41:K41)),$F41*INDEX($G$11:$V$11,1,MATCH(L$9,$A41:$A$52,0))))","v":721.4366030149024},{"$f":"IF(M$9<$A41,0,MIN(($F41-SUM($G41:L41)),$F41*INDEX($G$11:$V$11,1,MATCH(M$9,$A41:$A$52,0))))","v":649.29294271341223},{"$f":"IF(N$9<$A41,0,MIN(($F41-SUM($G41:M41)),$F41*INDEX($G$11:$V$11,1,MATCH(N$9,$A41:$A$52,0))))","v":584.7433519173419},{"$f":"IF(O$9<$A41,0,MIN(($F41-SUM($G41:N41)),$F41*INDEX($G$11:$V$11,1,MATCH(O$9,$A41:$A$52,0))))","v":526.26901672560768},{"$f":"IF(P$9<$A41,0,MIN(($F41-SUM($G41:O41)),$F41*INDEX($G$11:$V$11,1,MATCH(P$9,$A41:$A$52,0))))","v":473.11053018766756},{"$f":"IF(Q$9<$A41,0,MIN(($F41-SUM($G41:P41)),$F41*INDEX($G$11:$V$11,1,MATCH(Q$9,$A41:$A$52,0))))","v":448.05010081978145},{"$f":"IF(R$9<$A41,0,MIN(($F41-SUM($G41:Q41)),$F41*INDEX($G$11:$V$11,1,MATCH(R$9,$A41:$A$52,0))))","v":448.05010081978145},{"$f":"IF(S$9<$A41,0,MIN(($F41-SUM($G41:R41)),$F41*INDEX($G$11:$V$11,1,MATCH(S$9,$A41:$A$52,0))))","v":448.80950777032348},{"$f":"IF(T$9<$A41,0,MIN(($F41-SUM($G41:S41)),$F41*INDEX($G$11:$V$11,1,MATCH(T$9,$A41:$A$52,0))))","v":448.05010081978145},{"$f":"IF(U$9<$A41,0,MIN(($F41-SUM($G41:T41)),$F41*INDEX($G$11:$V$11,1,MATCH(U$9,$A41:$A$52,0))))","v":448.80950777032348},{"$f":"IF(V$9<$A41,0,MIN(($F41-SUM($G41:U41)),$F41*INDEX($G$11:$V$11,1,MATCH(V$9,$A41:$A$52,0))))","v":448.05010081978145}]
[6,2008,9490.9430000000011,0,238.09361294517475,9729.0366129451759,null,{"$f":"IF(H$9<$A42,0,MIN(($F42-SUM($G42:G42)),$F42*INDEX($G$11:$V$11,1,MATCH(H$9,$A42:$A$52,0))))","v":0},{"$f":"IF(I$9<$A42,0,MIN(($F42-SUM($G42:H42)),$F42*INDEX($G$11:$V$11,1,MATCH(I$9,$A42:$A$52,0))))","v":0},{"$f":"IF(J$9<$A42,0,MIN(($F42-SUM($G42:I42)),$F42*INDEX($G$11:$V$11,1,MATCH(J$9,$A42:$A$52,0))))","v":0},{"$f":"IF(K$9<$A42,0,MIN(($F42-SUM($G42:J42)),$F42*INDEX($G$11:$V$11,1,MATCH(K$9,$A42:$A$52,0))))","v":0},{"$f":"IF(L$9<$A42,0,MIN(($F42-SUM($G42:K42)),$F42*INDEX($G$11:$V$11,1,MATCH(L$9,$A42:$A$52,0))))","v":486.45183064725882},{"$f":"IF(M$9<$A42,0,MIN(($F42-SUM($G42:L42)),$F42*INDEX($G$11:$V$11,1,MATCH(M$9,$A42:$A$52,0))))","v":924.25847822979176},{"$f":"IF(N$9<$A42,0,MIN(($F42-SUM($G42:M42)),$F42*INDEX($G$11:$V$11,1,MATCH(N$9,$A42:$A$52,0))))","v":831.83263040681265},{"$f":"IF(O$9<$A42,0,MIN(($F42-SUM($G42:N42)),$F42*INDEX($G$11:$V$11,1,MATCH(O$9,$A42:$A$52,0))))","v":749.13581919677858},{"$f":"IF(P$9<$A42,0,MIN(($F42-SUM($G42:O42)),$F42*INDEX($G$11:$V$11,1,MATCH(P$9,$A42:$A$52,0))))","v":674.2222372771007},{"$f":"IF(Q$9<$A42,0,MIN(($F42-SUM($G42:P42)),$F42*INDEX($G$11:$V$11,1,MATCH(Q$9,$A42:$A$52,0))))","v":606.11898098648442},{"$f":"IF(R$9<$A42,0,MIN(($F42-SUM($G42:Q42)),$F42*INDEX($G$11:$V$11,1,MATCH(R$9,$A42:$A$52,0))))","v":574.01316016376529},{"$f":"IF(S$9<$A42,0,MIN(($F42-SUM($G42:R42)),$F42*INDEX($G$11:$V$11,1,MATCH(S$9,$A42:$A$52,0))))","v":574.01316016376529},{"$f":"IF(T$9<$A42,0,MIN(($F42-SUM($G42:S42)),$F42*INDEX($G$11:$V$11,1,MATCH(T$9,$A42:$A$52,0))))","v":574.98606382505989},{"$f":"IF(U$9<$A42,0,MIN(($F42-SUM($G42:T42)),$F42*INDEX($G$11:$V$11,1,MATCH(U$9,$A42:$A$52,0))))","v":574.01316016376529},{"$f":"IF(V$9<$A42,0,MIN(($F42-SUM($G42:U42)),$F42*INDEX($G$11:$V$11,1,MATCH(V$9,$A42:$A$52,0))))","v":574.98606382505989}]
[7,2009,7457.4080800000002,0,189.54556194778718,7646.9536419477872,null,{"$f":"IF(H$9<$A43,0,MIN(($F43-SUM($G43:G43)),$F43*INDEX($G$11:$V$11,1,MATCH(H$9,$A43:$A$52,0))))","v":0},{"$f":"IF(I$9<$A43,0,MIN(($F43-SUM($G43:H43)),$F43*INDEX($G$11:$V$11,1,MATCH(I$9,$A43:$A$52,0))))","v":0},{"$f":"IF(J$9<$A43,0,MIN(($F43-SUM($G43:I43)),$F43*INDEX($G$11:$V$11,1,MATCH(J$9,$A43:$A$52,0))))","v":0},{"$f":"IF(K$9<$A43,0,MIN(($F43-SUM($G43:J43)),$F43*INDEX($G$11:$V$11,1,MATCH(K$9,$A43:$A$52,0))))","v":0},{"$f":"IF(L$9<$A43,0,MIN(($F43-SUM($G43:K43)),$F43*INDEX($G$11:$V$11,1,MATCH(L$9,$A43:$A$52,0))))","v":0},{"$f":"IF(M$9<$A43,0,MIN(($F43-SUM($G43:L43)),$F43*INDEX($G$11:$V$11,1,MATCH(M$9,$A43:$A$52,0))))","v":382.3476820973894},{"$f":"IF(N$9<$A43,0,MIN(($F43-SUM($G43:M43)),$F43*INDEX($G$11:$V$11,1,MATCH(N$9,$A43:$A$52,0))))","v":726.46059598503984},{"$f":"IF(O$9<$A43,0,MIN(($F43-SUM($G43:N43)),$F43*INDEX($G$11:$V$11,1,MATCH(O$9,$A43:$A$52,0))))","v":653.81453638653591},{"$f":"IF(P$9<$A43,0,MIN(($F43-SUM($G43:O43)),$F43*INDEX($G$11:$V$11,1,MATCH(P$9,$A43:$A$52,0))))","v":588.81543042997964},{"$f":"IF(Q$9<$A43,0,MIN(($F43-SUM($G43:P43)),$F43*INDEX($G$11:$V$11,1,MATCH(Q$9,$A43:$A$52,0))))","v":529.93388738698161},{"$f":"IF(R$9<$A43,0,MIN(($F43-SUM($G43:Q43)),$F43*INDEX($G$11:$V$11,1,MATCH(R$9,$A43:$A$52,0))))","v":476.40521189334714},{"$f":"IF(S$9<$A43,0,MIN(($F43-SUM($G43:R43)),$F43*INDEX($G$11:$V$11,1,MATCH(S$9,$A43:$A$52,0))))","v":451.17026487491944},{"$f":"IF(T$9<$A43,0,MIN(($F43-SUM($G43:S43)),$F43*INDEX($G$11:$V$11,1,MATCH(T$9,$A43:$A$52,0))))","v":451.17026487491944},{"$f":"IF(U$9<$A43,0,MIN(($F43-SUM($G43:T43)),$F43*INDEX($G$11:$V$11,1,MATCH(U$9,$A43:$A$52,0))))","v":451.93496023911422},{"$f":"IF(V$9<$A43,0,MIN(($F43-SUM($G43:U43)),$F43*INDEX($G$11:$V$11,1,MATCH(V$9,$A43:$A$52,0))))","v":451.17026487491944}]
[8,2010,10879.486999999999,0,217.49023026594463,11096.977230265944,null,{"$f":"IF(H$9<$A44,0,MIN(($F44-SUM($G44:G44)),$F44*INDEX($G$11:$V$11,1,MATCH(H$9,$A44:$A$52,0))))","v":0},{"$f":"IF(I$9<$A44,0,MIN(($F44-SUM($G44:H44)),$F44*INDEX($G$11:$V$11,1,MATCH(I$9,$A44:$A$52,0))))","v":0},{"$f":"IF(J$9<$A44,0,MIN(($F44-SUM($G44:I44)),$F44*INDEX($G$11:$V$11,1,MATCH(J$9,$A44:$A$52,0))))","v":0},{"$f":"IF(K$9<$A44,0,MIN(($F44-SUM($G44:J44)),$F44*INDEX($G$11:$V$11,1,MATCH(K$9,$A44:$A$52,0))))","v":0},{"$f":"IF(L$9<$A44,0,MIN(($F44-SUM($G44:K44)),$F44*INDEX($G$11:$V$11,1,MATCH(L$9,$A44:$A$52,0))))","v":0},{"$f":"IF(M$9<$A44,0,MIN(($F44-SUM($G44:L44)),$F44*INDEX($G$11:$V$11,1,MATCH(M$9,$A44:$A$52,0))))","v":0},{"$f":"IF(N$9<$A44,0,MIN(($F44-SUM($G44:M44)),$F44*INDEX($G$11:$V$11,1,MATCH(N$9,$A44:$A$52,0))))","v":554.84886151329727},{"$f":"IF(O$9<$A44,0,MIN(($F44-SUM($G44:N44)),$F44*INDEX($G$11:$V$11,1,MATCH(O$9,$A44:$A$52,0))))","v":1054.2128368752647},{"$f":"IF(P$9<$A44,0,MIN(($F44-SUM($G44:O44)),$F44*INDEX($G$11:$V$11,1,MATCH(P$9,$A44:$A$52,0))))","v":948.79155318773826},{"$f":"IF(Q$9<$A44,0,MIN(($F44-SUM($G44:P44)),$F44*INDEX($G$11:$V$11,1,MATCH(Q$9,$A44:$A$52,0))))","v":854.46724673047765},{"$f":"IF(R$9<$A44,0,MIN(($F44-SUM($G44:Q44)),$F44*INDEX($G$11:$V$11,1,MATCH(R$9,$A44:$A$52,0))))","v":769.02052205742996},{"$f":"IF(S$9<$A44,0,MIN(($F44-SUM($G44:R44)),$F44*INDEX($G$11:$V$11,1,MATCH(S$9,$A44:$A$52,0))))","v":691.34168144556827},{"$f":"IF(T$9<$A44,0,MIN(($F44-SUM($G44:S44)),$F44*INDEX($G$11:$V$11,1,MATCH(T$9,$A44:$A$52,0))))","v":654.72165658569065},{"$f":"IF(U$9<$A44,0,MIN(($F44-SUM($G44:T44)),$F44*INDEX($G$11:$V$11,1,MATCH(U$9,$A44:$A$52,0))))","v":654.72165658569065},{"$f":"IF(V$9<$A44,0,MIN(($F44-SUM($G44:U44)),$F44*INDEX($G$11:$V$11,1,MATCH(V$9,$A44:$A$52,0))))","v":655.83135430871732}]
[9,2011,6896.7461999999996,0,193.51595734509962,7090.2621573450988,null,{"$f":"IF(H$9<$A45,0,MIN(($F45-SUM($G45:G45)),$F45*INDEX($G$11:$V$11,1,MATCH(H$9,$A45:$A$52,0))))","v":0},{"$f":"IF(I$9<$A45,0,MIN(($F45-SUM($G45:H45)),$F45*INDEX($G$11:$V$11,1,MATCH(I$9,$A45:$A$52,0))))","v":0},{"$f":"IF(J$9<$A45,0,MIN(($F45-SUM($G45:I45)),$F45*INDEX($G$11:$V$11,1,MATCH(J$9,$A45:$A$52,0))))","v":0},{"$f":"IF(K$9<$A45,0,MIN(($F45-SUM($G45:J45)),$F45*INDEX($G$11:$V$11,1,MATCH(K$9,$A45:$A$52,0))))","v":0},{"$f":"IF(L$9<$A45,0,MIN(($F45-SUM($G45:K45)),$F45*INDEX($G$11:$V$11,1,MATCH(L$9,$A45:$A$52,0))))","v":0},{"$f":"IF(M$9<$A45,0,MIN(($F45-SUM($G45:L45)),$F45*INDEX($G$11:$V$11,1,MATCH(M$9,$A45:$A$52,0))))","v":0},{"$f":"IF(N$9<$A45,0,MIN(($F45-SUM($G45:M45)),$F45*INDEX($G$11:$V$11,1,MATCH(N$9,$A45:$A$52,0))))","v":0},{"$f":"IF(O$9<$A45,0,MIN(($F45-SUM($G45:N45)),$F45*INDEX($G$11:$V$11,1,MATCH(O$9,$A45:$A$52,0))))","v":354.51310786725497},{"$f":"IF(P$9<$A45,0,MIN(($F45-SUM($G45:O45)),$F45*INDEX($G$11:$V$11,1,MATCH(P$9,$A45:$A$52,0))))","v":673.57490494778438},{"$f":"IF(Q$9<$A45,0,MIN(($F45-SUM($G45:P45)),$F45*INDEX($G$11:$V$11,1,MATCH(Q$9,$A45:$A$52,0))))","v":606.21741445300597},{"$f":"IF(R$9<$A45,0,MIN(($F45-SUM($G45:Q45)),$F45*INDEX($G$11:$V$11,1,MATCH(R$9,$A45:$A$52,0))))","v":545.95018611557259},{"$f":"IF(S$9<$A45,0,MIN(($F45-SUM($G45:R45)),$F45*INDEX($G$11:$V$11,1,MATCH(S$9,$A45:$A$52,0))))","v":491.35516750401536},{"$f":"IF(T$9<$A45,0,MIN(($F45-SUM($G45:S45)),$F45*INDEX($G$11:$V$11,1,MATCH(T$9,$A45:$A$52,0))))","v":441.72333240259968},{"$f":"IF(U$9<$A45,0,MIN(($F45-SUM($G45:T45)),$F45*INDEX($G$11:$V$11,1,MATCH(U$9,$A45:$A$52,0))))","v":418.32546728336081},{"$f":"IF(V$9<$A45,0,MIN(($F45-SUM($G45:U45)),$F45*INDEX($G$11:$V$11,1,MATCH(V$9,$A45:$A$52,0))))","v":418.32546728336081}]
[10,2012,10109.188099999999,0,227.64442212329956,10336.832522123299,null,{"$f":"IF(H$9<$A46,0,MIN(($F46-SUM($G46:G46)),$F46*INDEX($G$11:$V$11,1,MATCH(H$9,$A46:$A$52,0))))","v":0},{"$f":"IF(I$9<$A46,0,MIN(($F46-SUM($G46:H46)),$F46*INDEX($G$11:$V$11,1,MATCH(I$9,$A46:$A$52,0))))","v":0},{"$f":"IF(J$9<$A46,0,MIN(($F46-SUM($G46:I46)),$F46*INDEX($G$11:$V$11,1,MATCH(J$9,$A46:$A$52,0))))","v":0},{"$f":"IF(K$9<$A46,0,MIN(($F46-SUM($G46:J46)),$F46*INDEX($G$11:$V$11,1,MATCH(K$9,$A46:$A$52,0))))","v":0},{"$f":"IF(L$9<$A46,0,MIN(($F46-SUM($G46:K46)),$F46*INDEX($G$11:$V$11,1,MATCH(L$9,$A46:$A$52,0))))","v":0},{"$f":"IF(M$9<$A46,0,MIN(($F46-SUM($G46:L46)),$F46*INDEX($G$11:$V$11,1,MATCH(M$9,$A46:$A$52,0))))","v":0},{"$f":"IF(N$9<$A46,0,MIN(($F46-SUM($G46:M46)),$F46*INDEX($G$11:$V$11,1,MATCH(N$9,$A46:$A$52,0))))","v":0},{"$f":"IF(O$9<$A46,0,MIN(($F46-SUM($G46:N46)),$F46*INDEX($G$11:$V$11,1,MATCH(O$9,$A46:$A$52,0))))","v":0},{"$f":"IF(P$9<$A46,0,MIN(($F46-SUM($G46:O46)),$F46*INDEX($G$11:$V$11,1,MATCH(P$9,$A46:$A$52,0))))","v":516.84162610616499},{"$f":"IF(Q$9<$A46,0,MIN(($F46-SUM($G46:P46)),$F46*INDEX($G$11:$V$11,1,MATCH(Q$9,$A46:$A$52,0))))","v":981.99908960171342},{"$f":"IF(R$9<$A46,0,MIN(($F46-SUM($G46:Q46)),$F46*INDEX($G$11:$V$11,1,MATCH(R$9,$A46:$A$52,0))))","v":883.79918064154208},{"$f":"IF(S$9<$A46,0,MIN(($F46-SUM($G46:R46)),$F46*INDEX($G$11:$V$11,1,MATCH(S$9,$A46:$A$52,0))))","v":795.93610420349398},{"$f":"IF(T$9<$A46,0,MIN(($F46-SUM($G46:S46)),$F46*INDEX($G$11:$V$11,1,MATCH(T$9,$A46:$A$52,0))))","v":716.34249378314462},{"$f":"IF(U$9<$A46,0,MIN(($F46-SUM($G46:T46)),$F46*INDEX($G$11:$V$11,1,MATCH(U$9,$A46:$A$52,0))))","v":643.98466612828156},{"$f":"IF(V$9<$A46,0,MIN(($F46-SUM($G46:U46)),$F46*INDEX($G$11:$V$11,1,MATCH(V$9,$A46:$A$52,0))))","v":609.87311880527466}]
[11,2013,4181.5756900000006,0,193.89442685359461,4375.4701168535948,null,{"$f":"IF(H$9<$A47,0,MIN(($F47-SUM($G47:G47)),$F47*INDEX($G$11:$V$11,1,MATCH(H$9,$A47:$A$52,0))))","v":0},{"$f":"IF(I$9<$A47,0,MIN(($F47-SUM($G47:H47)),$F47*INDEX($G$11:$V$11,1,MATCH(I$9,$A47:$A$52,0))))","v":0},{"$f":"IF(J$9<$A47,0,MIN(($F47-SUM($G47:I47)),$F47*INDEX($G$11:$V$11,1,MATCH(J$9,$A47:$A$52,0))))","v":0},{"$f":"IF(K$9<$A47,0,MIN(($F47-SUM($G47:J47)),$F47*INDEX($G$11:$V$11,1,MATCH(K$9,$A47:$A$52,0))))","v":0},{"$f":"IF(L$9<$A47,0,MIN(($F47-SUM($G47:K47)),$F47*INDEX($G$11:$V$11,1,MATCH(L$9,$A47:$A$52,0))))","v":0},{"$f":"IF(M$9<$A47,0,MIN(($F47-SUM($G47:L47)),$F47*INDEX($G$11:$V$11,1,MATCH(M$9,$A47:$A$52,0))))","v":0},{"$f":"IF(N$9<$A47,0,MIN(($F47-SUM($G47:M47)),$F47*INDEX($G$11:$V$11,1,MATCH(N$9,$A47:$A$52,0))))","v":0},{"$f":"IF(O$9<$A47,0,MIN(($F47-SUM($G47:N47)),$F47*INDEX($G$11:$V$11,1,MATCH(O$9,$A47:$A$52,0))))","v":0},{"$f":"IF(P$9<$A47,0,MIN(($F47-SUM($G47:O47)),$F47*INDEX($G$11:$V$11,1,MATCH(P$9,$A47:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A47,0,MIN(($F47-SUM($G47:P47)),$F47*INDEX($G$11:$V$11,1,MATCH(Q$9,$A47:$A$52,0))))","v":218.77350584267975},{"$f":"IF(R$9<$A47,0,MIN(($F47-SUM($G47:Q47)),$F47*INDEX($G$11:$V$11,1,MATCH(R$9,$A47:$A$52,0))))","v":415.66966110109149},{"$f":"IF(S$9<$A47,0,MIN(($F47-SUM($G47:R47)),$F47*INDEX($G$11:$V$11,1,MATCH(S$9,$A47:$A$52,0))))","v":374.1026949909824},{"$f":"IF(T$9<$A47,0,MIN(($F47-SUM($G47:S47)),$F47*INDEX($G$11:$V$11,1,MATCH(T$9,$A47:$A$52,0))))","v":336.91119899772679},{"$f":"IF(U$9<$A47,0,MIN(($F47-SUM($G47:T47)),$F47*INDEX($G$11:$V$11,1,MATCH(U$9,$A47:$A$52,0))))","v":303.22007909795411},{"$f":"IF(V$9<$A47,0,MIN(($F47-SUM($G47:U47)),$F47*INDEX($G$11:$V$11,1,MATCH(V$9,$A47:$A$52,0))))","v":272.59178827997897}]
[12,2014,9720.7926720625001,0,309.12250840103718,10029.915180463537,null,{"$f":"IF(H$9<$A48,0,MIN(($F48-SUM($G48:G48)),$F48*INDEX($G$11:$V$11,1,MATCH(H$9,$A48:$A$52,0))))","v":0},{"$f":"IF(I$9<$A48,0,MIN(($F48-SUM($G48:H48)),$F48*INDEX($G$11:$V$11,1,MATCH(I$9,$A48:$A$52,0))))","v":0},{"$f":"IF(J$9<$A48,0,MIN(($F48-SUM($G48:I48)),$F48*INDEX($G$11:$V$11,1,MATCH(J$9,$A48:$A$52,0))))","v":0},{"$f":"IF(K$9<$A48,0,MIN(($F48-SUM($G48:J48)),$F48*INDEX($G$11:$V$11,1,MATCH(K$9,$A48:$A$52,0))))","v":0},{"$f":"IF(L$9<$A48,0,MIN(($F48-SUM($G48:K48)),$F48*INDEX($G$11:$V$11,1,MATCH(L$9,$A48:$A$52,0))))","v":0},{"$f":"IF(M$9<$A48,0,MIN(($F48-SUM($G48:L48)),$F48*INDEX($G$11:$V$11,1,MATCH(M$9,$A48:$A$52,0))))","v":0},{"$f":"IF(N$9<$A48,0,MIN(($F48-SUM($G48:M48)),$F48*INDEX($G$11:$V$11,1,MATCH(N$9,$A48:$A$52,0))))","v":0},{"$f":"IF(O$9<$A48,0,MIN(($F48-SUM($G48:N48)),$F48*INDEX($G$11:$V$11,1,MATCH(O$9,$A48:$A$52,0))))","v":0},{"$f":"IF(P$9<$A48,0,MIN(($F48-SUM($G48:O48)),$F48*INDEX($G$11:$V$11,1,MATCH(P$9,$A48:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A48,0,MIN(($F48-SUM($G48:P48)),$F48*INDEX($G$11:$V$11,1,MATCH(Q$9,$A48:$A$52,0))))","v":0},{"$f":"IF(R$9<$A48,0,MIN(($F48-SUM($G48:Q48)),$F48*INDEX($G$11:$V$11,1,MATCH(R$9,$A48:$A$52,0))))","v":501.49575902317684},{"$f":"IF(S$9<$A48,0,MIN(($F48-SUM($G48:R48)),$F48*INDEX($G$11:$V$11,1,MATCH(S$9,$A48:$A$52,0))))","v":952.84194214403601},{"$f":"IF(T$9<$A48,0,MIN(($F48-SUM($G48:S48)),$F48*INDEX($G$11:$V$11,1,MATCH(T$9,$A48:$A$52,0))))","v":857.55774792963246},{"$f":"IF(U$9<$A48,0,MIN(($F48-SUM($G48:T48)),$F48*INDEX($G$11:$V$11,1,MATCH(U$9,$A48:$A$52,0))))","v":772.30346889569228},{"$f":"IF(V$9<$A48,0,MIN(($F48-SUM($G48:U48)),$F48*INDEX($G$11:$V$11,1,MATCH(V$9,$A48:$A$52,0))))","v":695.07312200612307}]
[13,2015,8670.3651100000006,0,302.43835468616209,8972.8034646861634,null,{"$f":"IF(H$9<$A49,0,MIN(($F49-SUM($G49:G49)),$F49*INDEX($G$11:$V$11,1,MATCH(H$9,$A49:$A$52,0))))","v":0},{"$f":"IF(I$9<$A49,0,MIN(($F49-SUM($G49:H49)),$F49*INDEX($G$11:$V$11,1,MATCH(I$9,$A49:$A$52,0))))","v":0},{"$f":"IF(J$9<$A49,0,MIN(($F49-SUM($G49:I49)),$F49*INDEX($G$11:$V$11,1,MATCH(J$9,$A49:$A$52,0))))","v":0},{"$f":"IF(K$9<$A49,0,MIN(($F49-SUM($G49:J49)),$F49*INDEX($G$11:$V$11,1,MATCH(K$9,$A49:$A$52,0))))","v":0},{"$f":"IF(L$9<$A49,0,MIN(($F49-SUM($G49:K49)),$F49*INDEX($G$11:$V$11,1,MATCH(L$9,$A49:$A$52,0))))","v":0},{"$f":"IF(M$9<$A49,0,MIN(($F49-SUM($G49:L49)),$F49*INDEX($G$11:$V$11,1,MATCH(M$9,$A49:$A$52,0))))","v":0},{"$f":"IF(N$9<$A49,0,MIN(($F49-SUM($G49:M49)),$F49*INDEX($G$11:$V$11,1,MATCH(N$9,$A49:$A$52,0))))","v":0},{"$f":"IF(O$9<$A49,0,MIN(($F49-SUM($G49:N49)),$F49*INDEX($G$11:$V$11,1,MATCH(O$9,$A49:$A$52,0))))","v":0},{"$f":"IF(P$9<$A49,0,MIN(($F49-SUM($G49:O49)),$F49*INDEX($G$11:$V$11,1,MATCH(P$9,$A49:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A49,0,MIN(($F49-SUM($G49:P49)),$F49*INDEX($G$11:$V$11,1,MATCH(Q$9,$A49:$A$52,0))))","v":0},{"$f":"IF(R$9<$A49,0,MIN(($F49-SUM($G49:Q49)),$F49*INDEX($G$11:$V$11,1,MATCH(R$9,$A49:$A$52,0))))","v":0},{"$f":"IF(S$9<$A49,0,MIN(($F49-SUM($G49:R49)),$F49*INDEX($G$11:$V$11,1,MATCH(S$9,$A49:$A$52,0))))","v":448.64017323430818},{"$f":"IF(T$9<$A49,0,MIN(($F49-SUM($G49:S49)),$F49*INDEX($G$11:$V$11,1,MATCH(T$9,$A49:$A$52,0))))","v":852.4163291451855},{"$f":"IF(U$9<$A49,0,MIN(($F49-SUM($G49:T49)),$F49*INDEX($G$11:$V$11,1,MATCH(U$9,$A49:$A$52,0))))","v":767.174696230667},{"$f":"IF(V$9<$A49,0,MIN(($F49-SUM($G49:U49)),$F49*INDEX($G$11:$V$11,1,MATCH(V$9,$A49:$A$52,0))))","v":690.90586678083457}]
[14,2016,10380.525169999997,0,272.32629827311951,10652.851468273117,null,{"$f":"IF(H$9<$A50,0,MIN(($F50-SUM($G50:G50)),$F50*INDEX($G$11:$V$11,1,MATCH(H$9,$A50:$A$52,0))))","v":0},{"$f":"IF(I$9<$A50,0,MIN(($F50-SUM($G50:H50)),$F50*INDEX($G$11:$V$11,1,MATCH(I$9,$A50:$A$52,0))))","v":0},{"$f":"IF(J$9<$A50,0,MIN(($F50-SUM($G50:I50)),$F50*INDEX($G$11:$V$11,1,MATCH(J$9,$A50:$A$52,0))))","v":0},{"$f":"IF(K$9<$A50,0,MIN(($F50-SUM($G50:J50)),$F50*INDEX($G$11:$V$11,1,MATCH(K$9,$A50:$A$52,0))))","v":0},{"$f":"IF(L$9<$A50,0,MIN(($F50-SUM($G50:K50)),$F50*INDEX($G$11:$V$11,1,MATCH(L$9,$A50:$A$52,0))))","v":0},{"$f":"IF(M$9<$A50,0,MIN(($F50-SUM($G50:L50)),$F50*INDEX($G$11:$V$11,1,MATCH(M$9,$A50:$A$52,0))))","v":0},{"$f":"IF(N$9<$A50,0,MIN(($F50-SUM($G50:M50)),$F50*INDEX($G$11:$V$11,1,MATCH(N$9,$A50:$A$52,0))))","v":0},{"$f":"IF(O$9<$A50,0,MIN(($F50-SUM($G50:N50)),$F50*INDEX($G$11:$V$11,1,MATCH(O$9,$A50:$A$52,0))))","v":0},{"$f":"IF(P$9<$A50,0,MIN(($F50-SUM($G50:O50)),$F50*INDEX($G$11:$V$11,1,MATCH(P$9,$A50:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A50,0,MIN(($F50-SUM($G50:P50)),$F50*INDEX($G$11:$V$11,1,MATCH(Q$9,$A50:$A$52,0))))","v":0},{"$f":"IF(R$9<$A50,0,MIN(($F50-SUM($G50:Q50)),$F50*INDEX($G$11:$V$11,1,MATCH(R$9,$A50:$A$52,0))))","v":0},{"$f":"IF(S$9<$A50,0,MIN(($F50-SUM($G50:R50)),$F50*INDEX($G$11:$V$11,1,MATCH(S$9,$A50:$A$52,0))))","v":0},{"$f":"IF(T$9<$A50,0,MIN(($F50-SUM($G50:S50)),$F50*INDEX($G$11:$V$11,1,MATCH(T$9,$A50:$A$52,0))))","v":532.6425734136559},{"$f":"IF(U$9<$A50,0,MIN(($F50-SUM($G50:T50)),$F50*INDEX($G$11:$V$11,1,MATCH(U$9,$A50:$A$52,0))))","v":1012.0208894859461},{"$f":"IF(V$9<$A50,0,MIN(($F50-SUM($G50:U50)),$F50*INDEX($G$11:$V$11,1,MATCH(V$9,$A50:$A$52,0))))","v":910.81880053735154}]
[15,2017,6055.0223699999997,0,188.93573424729237,6243.9581042472919,null,{"$f":"IF(H$9<$A51,0,MIN(($F51-SUM($G51:G51)),$F51*INDEX($G$11:$V$11,1,MATCH(H$9,$A51:$A$52,0))))","v":0},{"$f":"IF(I$9<$A51,0,MIN(($F51-SUM($G51:H51)),$F51*INDEX($G$11:$V$11,1,MATCH(I$9,$A51:$A$52,0))))","v":0},{"$f":"IF(J$9<$A51,0,MIN(($F51-SUM($G51:I51)),$F51*INDEX($G$11:$V$11,1,MATCH(J$9,$A51:$A$52,0))))","v":0},{"$f":"IF(K$9<$A51,0,MIN(($F51-SUM($G51:J51)),$F51*INDEX($G$11:$V$11,1,MATCH(K$9,$A51:$A$52,0))))","v":0},{"$f":"IF(L$9<$A51,0,MIN(($F51-SUM($G51:K51)),$F51*INDEX($G$11:$V$11,1,MATCH(L$9,$A51:$A$52,0))))","v":0},{"$f":"IF(M$9<$A51,0,MIN(($F51-SUM($G51:L51)),$F51*INDEX($G$11:$V$11,1,MATCH(M$9,$A51:$A$52,0))))","v":0},{"$f":"IF(N$9<$A51,0,MIN(($F51-SUM($G51:M51)),$F51*INDEX($G$11:$V$11,1,MATCH(N$9,$A51:$A$52,0))))","v":0},{"$f":"IF(O$9<$A51,0,MIN(($F51-SUM($G51:N51)),$F51*INDEX($G$11:$V$11,1,MATCH(O$9,$A51:$A$52,0))))","v":0},{"$f":"IF(P$9<$A51,0,MIN(($F51-SUM($G51:O51)),$F51*INDEX($G$11:$V$11,1,MATCH(P$9,$A51:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A51,0,MIN(($F51-SUM($G51:P51)),$F51*INDEX($G$11:$V$11,1,MATCH(Q$9,$A51:$A$52,0))))","v":0},{"$f":"IF(R$9<$A51,0,MIN(($F51-SUM($G51:Q51)),$F51*INDEX($G$11:$V$11,1,MATCH(R$9,$A51:$A$52,0))))","v":0},{"$f":"IF(S$9<$A51,0,MIN(($F51-SUM($G51:R51)),$F51*INDEX($G$11:$V$11,1,MATCH(S$9,$A51:$A$52,0))))","v":0},{"$f":"IF(T$9<$A51,0,MIN(($F51-SUM($G51:S51)),$F51*INDEX($G$11:$V$11,1,MATCH(T$9,$A51:$A$52,0))))","v":0},{"$f":"IF(U$9<$A51,0,MIN(($F51-SUM($G51:T51)),$F51*INDEX($G$11:$V$11,1,MATCH(U$9,$A51:$A$52,0))))","v":312.19790521236462},{"$f":"IF(V$9<$A51,0,MIN(($F51-SUM($G51:U51)),$F51*INDEX($G$11:$V$11,1,MATCH(V$9,$A51:$A$52,0))))","v":593.17601990349272}]
[16,2018,4554.1385,0,90.961045358218641,4645.0995453582191,null,{"$f":"IF(H$9<$A52,0,MIN(($F52-SUM($G52:G52)),$F52*INDEX($G$11:$V$11,1,MATCH(H$9,$A52:$A$52,0))))","v":0},{"$f":"IF(I$9<$A52,0,MIN(($F52-SUM($G52:H52)),$F52*INDEX($G$11:$V$11,1,MATCH(I$9,$A52:$A$52,0))))","v":0},{"$f":"IF(J$9<$A52,0,MIN(($F52-SUM($G52:I52)),$F52*INDEX($G$11:$V$11,1,MATCH(J$9,$A52:$A$52,0))))","v":0},{"$f":"IF(K$9<$A52,0,MIN(($F52-SUM($G52:J52)),$F52*INDEX($G$11:$V$11,1,MATCH(K$9,$A52:$A$52,0))))","v":0},{"$f":"IF(L$9<$A52,0,MIN(($F52-SUM($G52:K52)),$F52*INDEX($G$11:$V$11,1,MATCH(L$9,$A52:$A$52,0))))","v":0},{"$f":"IF(M$9<$A52,0,MIN(($F52-SUM($G52:L52)),$F52*INDEX($G$11:$V$11,1,MATCH(M$9,$A52:$A$52,0))))","v":0},{"$f":"IF(N$9<$A52,0,MIN(($F52-SUM($G52:M52)),$F52*INDEX($G$11:$V$11,1,MATCH(N$9,$A52:$A$52,0))))","v":0},{"$f":"IF(O$9<$A52,0,MIN(($F52-SUM($G52:N52)),$F52*INDEX($G$11:$V$11,1,MATCH(O$9,$A52:$A$52,0))))","v":0},{"$f":"IF(P$9<$A52,0,MIN(($F52-SUM($G52:O52)),$F52*INDEX($G$11:$V$11,1,MATCH(P$9,$A52:$A$52,0))))","v":0},{"$f":"IF(Q$9<$A52,0,MIN(($F52-SUM($G52:P52)),$F52*INDEX($G$11:$V$11,1,MATCH(Q$9,$A52:$A$52,0))))","v":0},{"$f":"IF(R$9<$A52,0,MIN(($F52-SUM($G52:Q52)),$F52*INDEX($G$11:$V$11,1,MATCH(R$9,$A52:$A$52,0))))","v":0},{"$f":"IF(S$9<$A52,0,MIN(($F52-SUM($G52:R52)),$F52*INDEX($G$11:$V$11,1,MATCH(S$9,$A52:$A$52,0))))","v":0},{"$f":"IF(T$9<$A52,0,MIN(($F52-SUM($G52:S52)),$F52*INDEX($G$11:$V$11,1,MATCH(T$9,$A52:$A$52,0))))","v":0},{"$f":"IF(U$9<$A52,0,MIN(($F52-SUM($G52:T52)),$F52*INDEX($G$11:$V$11,1,MATCH(U$9,$A52:$A$52,0))))","v":0},{"$f":"IF(V$9<$A52,0,MIN(($F52-SUM($G52:U52)),$F52*INDEX($G$11:$V$11,1,MATCH(V$9,$A52:$A$52,0))))","v":232.25497726791096}]
[]
[]
[]
[]
[]
[{"$f":"1+A52","v":17},"Tax Depreciation",null,null,null,null,null,{"$f":"SUM(H18:H57)","v":9126.7883502428776},{"$f":"SUM(I18:I57)","v":10738.054343712916},11688.169940517157,11587.71871972967,11571.013585414568,11661.50612983771,11930.127951130637,12185.581649862337,12334.464092547274,11815.750543247656,{"$f":"SUM(R18:R57)","v":11401.596280109205},{"$f":"SUM(S18:S57)","v":11825.577029835193},{"$f":"SUM(T18:T57)","v":12129.259214363205},{"$f":"SUM(U18:U57)","v":11585.031238983462},{"$f":"SUM(V18:V57)","v":10414.551017653375}]
[{"$f":"1+A58","v":18},{"$f":"Input!B74","v":"Bayview Tax Depreciation Adjustment"},null,null,null,{"$f":"Input!J2&\", Line\"& Input!A74","v":"Schedule 1, Line42"},null,null,null,null,null,0,{"$f":"Input!K74","v":-1315.9932860624001},{"$f":"Input!L74","v":-1305.6225527048496},{"$f":"Input!M74","v":-1303.6856438729499},{"$f":"Input!N74","v":-1300.1109287273498},{"$f":"Input!O74","v":-1180.5048656203498},{"$f":"Input!P74","v":-265.22844416674991},{"$f":"Input!Q74","v":-179.61407862004998},{"$f":"Input!R74","v":-151.79694507434999},{"$f":"Input!S74","v":-130.37275193969998},{"$f":"Input!T74","v":-116.65114321459998}]
[{"$f":"1+A59","v":19},"Tax Depreciation Net of Bayview",null,null,null,"Sum Line 17to 18",null,{"$f":"+H58+H59","v":9126.7883502428776},10738.054343712916,11688.169940517157,11587.71871972967,11571.013585414568,10345.51284377531,{"$f":"+N58+N59","v":10624.505398425787},10881.896005989387,11034.353163819924,10635.245677627307,11136.367835942454,11645.962951215142,11977.462269288855,11454.658487043762,10297.899874438775]
[null,{"$f":"+\"Years = \"&Input!$J$2&\", Ln \"&Input!A72","v":"Years = Schedule 1, Ln 41"}]
["1/  Tax Depreciation amounts for 2002 EOY are stipulated. These amounts are based on all tax depreciation amounts prior to Year 1."]

{"sheet":"ADIT","index":12,"n_rows":36,"n_cols":22,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Tax Depreciation'!V1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!C21","v":"Accumulated Deferred Income Taxes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$21","v":"Schedule 12"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,{"$f":"+'Tax Depreciation'!G7","v":"2003 EOY"},{"$f":"+'Tax Depreciation'!H7","v":2004},{"$f":"+'Tax Depreciation'!I7","v":2005},{"$f":"+'Tax Depreciation'!J7","v":2006},{"$f":"+'Tax Depreciation'!K7","v":2007},{"$f":"+'Tax Depreciation'!L7","v":2008},{"$f":"+'Tax Depreciation'!M7","v":2009},{"$f":"+'Tax Depreciation'!N7","v":2010},{"$f":"+'Tax Depreciation'!O7","v":2011},{"$f":"+'Tax Depreciation'!P7","v":2012},{"$f":"+'Tax Depreciation'!Q7","v":2013},{"$f":"+'Tax Depreciation'!R7","v":2014},{"$f":"+'Tax Depreciation'!S7","v":2015},{"$f":"+'Tax Depreciation'!T7","v":2016},{"$f":"+'Tax Depreciation'!U7","v":2017},{"$f":"+'Tax Depreciation'!V7","v":2018}]
[]
[]
[1,"Carrier Depreciation Expense",{"$f":"Input!J2&\", Line \"&Input!A31","v":"Schedule 1, Line 15"},null,null,null,null,{"$f":"Input!F31","v":3987.5810000000001},{"$f":"Input!G31","v":4240.3490000000002},{"$f":"Input!H31","v":4551.9070000000002},{"$f":"Input!I31","v":4856.4309999999996},{"$f":"Input!J31","v":4957.1769999999997},{"$f":"Input!K31","v":4639.5159999999996},{"$f":"Input!L31","v":4819.2359999999999},{"$f":"Input!M31","v":5089.8789454328344},{"$f":"Input!N31","v":5194.5820000000003},{"$f":"Input!O31","v":5337.5376730847001},{"$f":"Input!P31","v":5397.8964266667035},{"$f":"Input!Q31","v":5454.2705288931929},{"$f":"Input!R31","v":5801.138274090009},{"$f":"Input!S31","v":5963.3814491000003},{"$f":"Input!T31","v":5963.3814491000003}]
[]
[{"$f":"A10+1","v":2},"Amortization of TEFRA Adjustment",{"$f":"TEFRA!U2&\", Line \"&TEFRA!A20","v":"Schedule 13, Line 6"},null,null,null,null,{"$f":"TEFRA!H20","v":1.7222657097961049},{"$f":"TEFRA!I20","v":1.6468819554763878},{"$f":"TEFRA!J20","v":1.6435201870099372},{"$f":"TEFRA!K20","v":1.6852745860999445},{"$f":"TEFRA!L20","v":1.655853462351238},{"$f":"TEFRA!M20","v":1.5741364872752888},{"$f":"TEFRA!N20","v":1.6557704933665152},{"$f":"TEFRA!O20","v":1.6808305114751503},{"$f":"TEFRA!P20","v":1.6624670734556042},{"$f":"TEFRA!Q20","v":1.667760000702448},{"$f":"TEFRA!R20","v":1.6391560574060182},{"$f":"TEFRA!S20","v":1.6036241484806411},{"$f":"TEFRA!T20","v":1.6554424230456839},{"$f":"TEFRA!U20","v":1.6535205873034409},{"$f":"TEFRA!V20","v":1.6206718229111059}]
[]
[{"$f":"A12+1","v":3},"Amortization of Debt AFUDC",{"$f":"'AFUDC - Amortization'!V$2&\", Line \"&'AFUDC - Amortization'!A27","v":"Schedule 9, Line 10"},null,null,null,null,{"$f":"'AFUDC - Amortization'!I27","v":84.965335819342272},{"$f":"'AFUDC - Amortization'!J27","v":97.973188846186218},{"$f":"'AFUDC - Amortization'!K27","v":108.96174575764996},{"$f":"'AFUDC - Amortization'!L27","v":117.24199703100388},{"$f":"'AFUDC - Amortization'!M27","v":120.45896673209737},{"$f":"'AFUDC - Amortization'!N27","v":119.21005137253218},{"$f":"'AFUDC - Amortization'!O27","v":130.09355814330132},{"$f":"'AFUDC - Amortization'!P27","v":136.88155337369489},{"$f":"'AFUDC - Amortization'!Q27","v":140.27023515050482},{"$f":"'AFUDC - Amortization'!R27","v":145.62092004682737},{"$f":"'AFUDC - Amortization'!S27","v":148.8749853530756},{"$f":"'AFUDC - Amortization'!T27","v":152.48899378031467},{"$f":"'AFUDC - Amortization'!U27","v":164.05371238417791},{"$f":"'AFUDC - Amortization'!V27","v":169.18366888472485},{"$f":"'AFUDC - Amortization'!W27","v":168.98699638756779}]
[]
[{"$f":"A12+1","v":3},"Carrier Depreciation Expense after TEFRA Adjustment",{"$f":"\"Lines (\"&A10&\" - \"&A12&\" + \"&A14&\")\"","v":"Lines (1 - 2 + 3)"},null,null,null,null,{"$f":"H10-H12+H14","v":4070.8240701095465},{"$f":"I10-I12+I14","v":4336.6753068907101},4659.2252255706399,4971.9877224449037,5075.9801132697457,4757.1519148852558,4947.6737876499346,5225.079668295054,5333.1897680770498,{"$f":"Q10-Q12+Q14","v":5481.4908331308252},5545.1322559623732,5605.1558985250267,5963.5365440511414,6130.9115973974222,6130.747773664657]
[null," including Amortization of Debt AFUDC"]
[{"$f":"A16+1","v":4},"Federal Tax Depreciation",{"$f":"'Tax Depreciation'!V2&\", Line \"&'Tax Depreciation'!A60","v":"Schedule 11, Line 19"},null,null,null,null,{"$f":"'Tax Depreciation'!H58","v":9126.7883502428776},{"$f":"'Tax Depreciation'!I58","v":10738.054343712916},{"$f":"'Tax Depreciation'!J58","v":11688.169940517157},{"$f":"'Tax Depreciation'!K58","v":11587.71871972967},{"$f":"'Tax Depreciation'!L60","v":11571.013585414568},{"$f":"'Tax Depreciation'!M60","v":10345.51284377531},{"$f":"'Tax Depreciation'!N60","v":10624.505398425787},{"$f":"'Tax Depreciation'!O60","v":10881.896005989387},{"$f":"'Tax Depreciation'!P60","v":11034.353163819924},{"$f":"'Tax Depreciation'!Q60","v":10635.245677627307},{"$f":"'Tax Depreciation'!R60","v":11136.367835942454},{"$f":"'Tax Depreciation'!S60","v":11645.962951215142},{"$f":"'Tax Depreciation'!T60","v":11977.462269288855},{"$f":"'Tax Depreciation'!U60","v":11454.658487043762},{"$f":"'Tax Depreciation'!V60","v":10297.899874438775}]
[null,null,"."]
[{"$f":"A18+1","v":5},"Federal Tax Timing Differences",{"$f":"\"Line \"&A18&\" - Line \"&A16","v":"Line 4 - Line 3"},null,null,null,null,{"$f":"H18-H16","v":5055.9642801333312},{"$f":"I18-I16","v":6401.3790368222062},7028.9447149465168,6615.7309972847661,6495.0334721448226,5588.3609288900543,5676.8316107758519,5656.816337694333,5701.1633957428739,{"$f":"Q18-Q16","v":5153.7548444964814},5591.2355799800807,6040.8070526901156,6013.9257252377138,5323.7468896463397,4167.1521007741185]
[]
[{"$f":"A20+1","v":6},"Federal Income Tax Rate",{"$f":"Input!J2&\", Line \"&Input!A39","v":"Schedule 1, Line 21"},null,null,null,null,{"$f":"Input!F39","v":0.35},{"$f":"Input!G39","v":0.35},{"$f":"Input!H39","v":0.35},{"$f":"Input!I39","v":0.35},{"$f":"Input!J39","v":0.35},{"$f":"Input!K39","v":0.35},{"$f":"Input!L39","v":0.35},{"$f":"Input!M39","v":0.35},{"$f":"Input!N39","v":0.35},{"$f":"Input!O39","v":0.35},{"$f":"Input!P39","v":0.35},{"$f":"Input!Q39","v":0.35},{"$f":"Input!R39","v":0.35},{"$f":"Input!S39","v":0.35},{"$f":"Input!T39","v":0.21}]
[]
[{"$f":"A22+1","v":7},"Deferred Income Tax Effect",{"$f":"\"Line \"&A20&\" * Line \"&A22","v":"Line 5 * Line 6"},null,null,null,null,{"$f":"H20*H22","v":1769.5874980466658},{"$f":"I20*I22","v":2240.4826628877722},2460.1306502312809,2315.5058490496681,2273.2617152506878,1955.926325111519,1986.891063771548,1979.8857181930164,1995.4071885100057,{"$f":"Q20*Q22","v":1803.8141955737683},1956.9324529930282,2114.2824684415405,2104.8740038331998,1863.3114113762188,875.1019411625648]
[]
[{"$f":"A24+1","v":8},"Federal ADIT before Excess Deferred Income Tax Amortization Adjustment",{"$f":"\"Cumulative Line \"&A24","v":"Cumulative Line 7"},null,null,"1/",{"$f":"+Input!E62","v":13338.045036297877},{"$f":"+G26+H24","v":15107.632534344542},17348.115197232313,19808.245847463593,22123.75169651326,24397.013411763946,26352.939736875465,{"$f":"+M26+N24-M30","v":24516.614157185504},{"$f":"+N26+O24","v":26496.499875378522},28491.907063888528,30295.721259462298,32252.653712455325,34366.936180896868,36471.810184730071,38335.121596106292,39210.223537268859]
[]
[{"$f":"A26+1","v":9},"Accumulated Excess Deferred Income Tax Amortization",{"$f":"'FASB-Excess'!U2&\", Line \"&'FASB-Excess'!A58","v":"Schedule 14, Line 13"},null,null,"2/",{"$f":"+Input!E64","v":972.98232472177824},{"$f":"'FASB-Excess'!H58","v":1027.7856514270411},{"$f":"'FASB-Excess'!I58","v":1080.19023066102},{"$f":"'FASB-Excess'!J58","v":1132.4878367987301},{"$f":"'FASB-Excess'!K58","v":1186.1140880820155},{"$f":"'FASB-Excess'!L58","v":1238.8041449978086},{"$f":"'FASB-Excess'!M58","v":1288.8939282990368},{"$f":"'FASB-Excess'!N58","v":1341.5813451016638},{"$f":"'FASB-Excess'!O58","v":1395.0661837839903},{"$f":"'FASB-Excess'!P58","v":1447.966688999365},{"$f":"'FASB-Excess'!Q58","v":1501.0356177161113},{"$f":"'FASB-Excess'!R58","v":1553.1943551420384},{"$f":"'FASB-Excess'!S58","v":1604.2224500647656},{"$f":"'FASB-Excess'!T58","v":1656.8994275113323},{"$f":"'FASB-Excess'!U58","v":1709.5152512163731},{"$f":"'FASB-Excess'!V58","v":2021.7439107047542}]
[]
[{"$f":"1+A28","v":10},"Accumulated Deferred Income Tax adjustment for Bayview transfer to Non-Carrier Property",{"$f":"Input!J2&\" Line \" &Input!A75","v":"Schedule 1 Line 43"},null,null,null,null,null,null,null,null,null,{"$f":"-Input!K75","v":3823.2166434615115}]
[]
[{"$f":"A30+1","v":11},"Accumulated Deferred Income Taxes after Excess Deferred Income Tax Amortization & Bayview Adjustments",{"$f":"\"Lines \"&A26&\" - \"&A28&\" - \"&A30&\"\"","v":"Lines 8 - 9 - 10"},null,null,null,{"$f":"G26-G28","v":12365.062711576098},14079.846882917502,16267.924966571292,18675.758010664864,20937.637608431243,23158.209266766138,{"$f":"M26-M28-M30","v":21240.829165114919},{"$f":"N26-N28","v":23175.032812083839},{"$f":"O26-O28","v":25101.433691594531},27043.940374889164,28794.685641746186,30699.459357313288,32762.713730832103,34814.910757218742,36625.606344889922,37188.479626564105]
[]
[]
[{"$f":"+\"1/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A62","v":"1/ Year 1 = Schedule 1, Ln 36"}]
[{"$f":"+\"2/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A64","v":"2/ Year 1 = Schedule 1, Ln 37"}]

{"sheet":"TEFRA","index":13,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ADIT!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!C22","v":"TEFRA Adjustment to ADIT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$22","v":"Schedule 13"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description","Source",null,null,null,{"$f":"+ADIT!G7","v":"2003 EOY"},{"$f":"+ADIT!H7","v":2004},{"$f":"+ADIT!I7","v":2005},{"$f":"+ADIT!J7","v":2006},{"$f":"+ADIT!K7","v":2007},{"$f":"+ADIT!L7","v":2008},{"$f":"+ADIT!M7","v":2009},{"$f":"+ADIT!N7","v":2010},{"$f":"+ADIT!O7","v":2011},{"$f":"+ADIT!P7","v":2012},{"$f":"+ADIT!Q7","v":2013},{"$f":"+ADIT!R7","v":2014},{"$f":"+ADIT!S7","v":2015},{"$f":"+ADIT!T7","v":2016},{"$f":"+ADIT!U7","v":2017},{"$f":"+ADIT!V7","v":2018}]
[]
[]
[1,"Additions to Depreciable Carrier Property",{"$f":"Input!J2&\", Lines (\"&Input!A25&\" - \"&Input!A19&\")\"","v":"Schedule 1, Lines (11 - 7)"},null,null,null,null,{"$f":"Input!F25-Input!F19","v":19126.05617},{"$f":"Input!G25-Input!G19","v":25786.093000000001},{"$f":"Input!H25-Input!H19","v":8771.1550000000007},{"$f":"Input!I25-Input!I19","v":7376.4560000000001},{"$f":"Input!J25-Input!J19","v":9490.9430000000011},{"$f":"Input!K25-Input!K19","v":7457.4080800000002},{"$f":"Input!L25-Input!L19","v":10879.486999999999},{"$f":"Input!M25-Input!M19","v":6896.7461999999996},{"$f":"Input!N25-Input!N19","v":10109.188099999999},{"$f":"Input!O25-Input!O19","v":4181.5756900000006},{"$f":"Input!P25-Input!P19","v":9720.7926720625001},{"$f":"Input!Q25-Input!Q19","v":8670.3651100000006},{"$f":"Input!R25-Input!R19","v":10380.525169999997},{"$f":"Input!S25-Input!S19","v":6055.0223699999997},{"$f":"Input!T25-Input!T19","v":4554.1385}]
[]
[{"$f":"A10+1","v":2},"Tax Basis Reduction",{"$f":"Input!J2&\", Line \"&Input!A42","v":"Schedule 1, Line 24"},null,null,null,null,{"$f":"Input!F42","v":0},{"$f":"Input!G42","v":0},{"$f":"Input!H42","v":0},{"$f":"Input!I42","v":0},{"$f":"Input!J42","v":0},{"$f":"Input!K42","v":0},{"$f":"Input!L42","v":0},{"$f":"Input!M42","v":0},{"$f":"Input!N42","v":0},{"$f":"Input!O42","v":0},{"$f":"Input!P42","v":0},{"$f":"Input!Q42","v":0},{"$f":"Input!R42","v":0},{"$f":"Input!S42","v":0},{"$f":"Input!T42","v":0}]
[]
[{"$f":"A12+1","v":3},"TEFRA Adjustment",{"$f":"\"Line \"&A10&\" * Line \"&A12","v":"Line 1 * Line 2"},null,null,null,null,{"$f":"H10*H12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R10*R12","v":0},{"$f":"S10*S12","v":0},{"$f":"T10*T12","v":0},{"$f":"U10*U12","v":0},{"$f":"V10*V12","v":0}]
[]
[{"$f":"A14+1","v":4},"Accumulated TEFRA Adjustment",{"$f":"\"Line \"&A14&\" + Prior Line \"&A16","v":"Line 3 + Prior Line 4"},null,null,"1/",{"$f":"+Input!E66","v":71.677400000000006},{"$f":"+G16+H14","v":71.677400000000006},{"$f":"+H16+I14","v":71.677400000000006},71.677400000000006,71.677400000000006,71.677400000000006,71.677400000000006,71.677400000000006,71.677400000000006,71.677400000000006,71.677400000000006,{"$f":"+Q16+R14","v":71.677400000000006},{"$f":"+R16+S14","v":71.677400000000006},{"$f":"+S16+T14","v":71.677400000000006},{"$f":"+T16+U14","v":71.677400000000006},{"$f":"+U16+V14","v":71.677400000000006}]
[]
[{"$f":"A16+1","v":5},{"$f":"'Amortization Rate'!B25","v":"Amortization Rate"},{"$f":"'Amortization Rate'!U2&\", Line \"&'Amortization Rate'!A25","v":"Schedule 10, Line 9"},null,null,null,null,{"$f":"'Amortization Rate'!H25","v":2.4028015940814048E-2},{"$f":"'Amortization Rate'!I25","v":2.2976307113209849E-2},{"$f":"'Amortization Rate'!J25","v":2.2929405740302201E-2},{"$f":"'Amortization Rate'!K25","v":2.3511938018119301E-2},{"$f":"'Amortization Rate'!L25","v":2.3101472184415699E-2},{"$f":"'Amortization Rate'!M25","v":2.1961406067676683E-2},{"$f":"'Amortization Rate'!N25","v":2.3100314651012942E-2},{"$f":"'Amortization Rate'!O25","v":2.344993696025735E-2},{"$f":"'Amortization Rate'!P25","v":2.3193741311146945E-2},{"$f":"'Amortization Rate'!Q25","v":2.3267585050552167E-2},{"$f":"'Amortization Rate'!R25","v":2.2868520027317093E-2},{"$f":"'Amortization Rate'!S25","v":2.237280019198019E-2},{"$f":"'Amortization Rate'!T25","v":2.3095737611097553E-2},{"$f":"'Amortization Rate'!U25","v":2.3068925314024234E-2},{"$f":"'Amortization Rate'!V25","v":2.261063909839232E-2}]
[]
[{"$f":"A18+1","v":6},"Amortization of TEFRA Adjustment",{"$f":"\"Lines (\"&A16&\" + \"&A14&\" / 2.0) * \"&A18","v":"Lines (4 + 3 / 2.0) * 5"},null,null,null,null,{"$f":"+(G16+H14/2)*H18","v":1.7222657097961049},1.6468819554763878,1.6435201870099372,1.6852745860999445,1.655853462351238,1.5741364872752888,1.6557704933665152,1.6808305114751503,1.6624670734556042,1.667760000702448,{"$f":"+(Q16+R14/2)*R18","v":1.6391560574060182},{"$f":"+(R16+S14/2)*S18","v":1.6036241484806411},{"$f":"+(S16+T14/2)*T18","v":1.6554424230456839},{"$f":"+(T16+U14/2)*U18","v":1.6535205873034409},{"$f":"+(U16+V14/2)*V18","v":1.6206718229111059}]
[]
[{"$f":"A20+1","v":7},"Accumulated Amortization of TEFRA Adjustment",{"$f":"\"Cumulative Line \"&A20","v":"Cumulative Line 6"},null,null,"2/",{"$f":"+Input!E68","v":33.252230690193173},{"$f":"+H20+G22","v":34.974496399989278},36.621378355465666,38.264898542475606,39.95017312857555,41.606026590926788,43.180163078202078,44.835933571568596,46.516764083043746,48.179231156499348,49.846991157201799,{"$f":"+R20+Q22","v":51.486147214607819},{"$f":"+S20+R22","v":53.08977136308846},{"$f":"+T20+S22","v":54.745213786134144},{"$f":"+U20+T22","v":56.398734373437584},{"$f":"+V20+U22","v":58.01940619634869}]
[]
[{"$f":"A22+1","v":8},"Net Accumulated TEFRA Adjustment",{"$f":"\"Line \"&A16&\" - Line \"&A22","v":"Line 4 - Line 7"},null,null,null,null,{"$f":"H16-H22","v":36.702903600010728},{"$f":"I16-I22","v":35.05602164453434},33.412501457524399,31.727226871424456,30.071373409073217,28.497236921797928,26.84146642843141,25.160635916956259,23.498168843500657,{"$f":"Q16-Q22","v":21.830408842798207},20.191252785392187,18.587628636911546,16.932186213865862,15.278665626562422,13.657993803651316]
[]
[{"$f":"+\"1/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A66","v":"1/ Year 1 = Schedule 1, Ln 38"}]
[{"$f":"+\"2/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A68","v":"2/ Year 1 = Schedule 1, Ln 39"}]

{"sheet":"FASB-Excess","index":14,"n_rows":61,"n_cols":22,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+TEFRA!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"Index!$C$23","v":"Excess Deferred Income Tax Amortization Adjustment to ADIT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Index!$B$23","v":"Schedule 14"}]
[{"$f":"units","v":"($000's)"}]
[]
[]
["Line"]
["No.","Description",null,"Source",null,null,{"$f":"+TEFRA!G7","v":"2003 EOY"},{"$f":"+TEFRA!H7","v":2004},{"$f":"+TEFRA!I7","v":2005},{"$f":"+TEFRA!J7","v":2006},{"$f":"+TEFRA!K7","v":2007},{"$f":"+TEFRA!L7","v":2008},{"$f":"+TEFRA!M7","v":2009},{"$f":"+TEFRA!N7","v":2010},{"$f":"+TEFRA!O7","v":2011},{"$f":"+TEFRA!P7","v":2012},{"$f":"+TEFRA!Q7","v":2013},{"$f":"+TEFRA!R7","v":2014},{"$f":"+TEFRA!S7","v":2015},{"$f":"+TEFRA!T7","v":2016},{"$f":"+TEFRA!U7","v":2017},{"$f":"+TEFRA!V7","v":2018}]
[]
["A","Federal Tax Timing Differences",null,{"$f":"ADIT!U2&\", Line \"&ADIT!A20","v":"Schedule 12, Line 5"},null,null,null,{"$f":"ADIT!H20","v":5055.9642801333312},{"$f":"ADIT!I20","v":6401.3790368222062},{"$f":"ADIT!J20","v":7028.9447149465168},{"$f":"ADIT!K20","v":6615.7309972847661},{"$f":"ADIT!L20","v":6495.0334721448226},{"$f":"ADIT!M20","v":5588.3609288900543},{"$f":"ADIT!N20","v":5676.8316107758519},{"$f":"ADIT!O20","v":5656.816337694333},{"$f":"ADIT!P20","v":5701.1633957428739},{"$f":"ADIT!Q20","v":5153.7548444964814},{"$f":"ADIT!R20","v":5591.2355799800807},{"$f":"ADIT!S20","v":6040.8070526901156},{"$f":"ADIT!T20","v":6013.9257252377138},{"$f":"ADIT!U20","v":5323.7468896463397},{"$f":"ADIT!V20","v":4167.1521007741185}]
[]
["B","Federal Income Tax Rate",null,{"$f":"Input!J2&\", Lie \"&Input!A39","v":"Schedule 1, Lie 21"},null,null,null,{"$f":"Input!F39","v":0.35},{"$f":"Input!G39","v":0.35},{"$f":"Input!H39","v":0.35},{"$f":"Input!I39","v":0.35},{"$f":"Input!J39","v":0.35},{"$f":"Input!K39","v":0.35},{"$f":"Input!L39","v":0.35},{"$f":"Input!M39","v":0.35},{"$f":"Input!N39","v":0.35},{"$f":"Input!O39","v":0.35},{"$f":"Input!P39","v":0.35},{"$f":"Input!Q39","v":0.35},{"$f":"Input!R39","v":0.35},{"$f":"Input!S39","v":0.35},{"$f":"Input!T39","v":0.21}]
[]
["C","Excess Deferred Income Tax Amortization Adjustment",null,{"$f":"\"Cum Ln \"&A9&\" * Change Ln \"&A11","v":"Cum Ln A * Change Ln B"},null,"1/",{"$f":"+Input!E70","v":2280.8094867364352},{"$f":"+SUM($F9:G9)*(G11-H11)","v":0},{"$f":"+SUM($F9:H9)*(H11-I11)","v":0},{"$f":"+SUM($F9:I9)*(I11-J11)","v":0},{"$f":"+SUM($F9:J9)*(J11-K11)","v":0},{"$f":"+SUM($F9:K9)*(K11-L11)","v":0},{"$f":"+SUM($F9:L9)*(L11-M11)","v":0},{"$f":"+SUM($F9:M9)*(M11-N11)","v":0},{"$f":"+SUM($F9:N9)*(N11-O11)","v":0},{"$f":"+SUM($F9:O9)*(O11-P11)","v":0},{"$f":"+SUM($F9:P9)*(P11-Q11)","v":0},{"$f":"+SUM($F9:Q9)*(Q11-R11)","v":0},{"$f":"+SUM($F9:R9)*(R11-S11)","v":0},{"$f":"+SUM($F9:S9)*(S11-T11)","v":0},{"$f":"+SUM($F9:T9)*(T11-U11)","v":0},{"$f":"+SUM($F9:U9)*(U11-V11)","v":11528.117281307967}]
[]
["D",{"$f":"'Amortization Rate'!B25","v":"Amortization Rate"},null,{"$f":"'Amortization Rate'!U2&\", Line \"&'Amortization Rate'!A25","v":"Schedule 10, Line 9"},null,null,null,{"$f":"'Amortization Rate'!H25","v":2.4028015940814048E-2},{"$f":"'Amortization Rate'!I25","v":2.2976307113209849E-2},{"$f":"'Amortization Rate'!J25","v":2.2929405740302201E-2},{"$f":"'Amortization Rate'!K25","v":2.3511938018119301E-2},{"$f":"'Amortization Rate'!L25","v":2.3101472184415699E-2},{"$f":"'Amortization Rate'!M25","v":2.1961406067676683E-2},{"$f":"'Amortization Rate'!N25","v":2.3100314651012942E-2},{"$f":"'Amortization Rate'!O25","v":2.344993696025735E-2},{"$f":"'Amortization Rate'!P25","v":2.3193741311146945E-2},{"$f":"'Amortization Rate'!Q25","v":2.3267585050552167E-2},{"$f":"'Amortization Rate'!R25","v":2.2868520027317093E-2},{"$f":"'Amortization Rate'!S25","v":2.237280019198019E-2},{"$f":"'Amortization Rate'!T25","v":2.3095737611097553E-2},{"$f":"'Amortization Rate'!U25","v":2.3068925314024234E-2},{"$f":"'Amortization Rate'!V25","v":2.261063909839232E-2}]
[]
[null,"Year","FASB 96/109 Adjustment"]
[null,null,{"$f":"\"Line \"&A13","v":"Line C"},null,null,null,null,{"$f":"1+G18","v":1},2,3,4,5,6,7,8,9,10,{"$f":"1+Q18","v":11},{"$f":"1+R18","v":12},{"$f":"1+S18","v":13},{"$f":"1+T18","v":14},{"$f":"1+U18","v":15}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A37+1","v":1},{"$f":"+G7","v":"2003 EOY"},{"$f":"+TRANSPOSE(G13:V13)","v":2280.8094867364352},null,null,null,null,{"$f":"IF(H$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:G38),$C38*H$15),MAX($C38-SUM($F38:G38),H$15*$C38)))","v":54.803326705262975},{"$f":"IF(I$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:H38),$C38*I$15),MAX($C38-SUM($F38:H38),I$15*$C38)))","v":52.404579233978865},{"$f":"IF(J$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:I38),$C38*J$15),MAX($C38-SUM($F38:I38),J$15*$C38)))","v":52.297606137710133},{"$f":"IF(K$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:J38),$C38*K$15),MAX($C38-SUM($F38:J38),K$15*$C38)))","v":53.626251283285562},{"$f":"IF(L$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:K38),$C38*L$15),MAX($C38-SUM($F38:K38),L$15*$C38)))","v":52.690056915793207},{"$f":"IF(M$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:L38),$C38*M$15),MAX($C38-SUM($F38:L38),M$15*$C38)))","v":50.089783301228088},{"$f":"IF(N$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:M38),$C38*N$15),MAX($C38-SUM($F38:M38),N$15*$C38)))","v":52.687416802626984},{"$f":"IF(O$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:N38),$C38*O$15),MAX($C38-SUM($F38:N38),O$15*$C38)))","v":53.484838682326327},{"$f":"IF(P$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:O38),$C38*P$15),MAX($C38-SUM($F38:O38),P$15*$C38)))","v":52.900505215374722},{"$f":"IF(Q$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:P38),$C38*Q$15),MAX($C38-SUM($F38:P38),Q$15*$C38)))","v":53.068928716746242},{"$f":"IF(R$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:Q38),$C38*R$15),MAX($C38-SUM($F38:Q38),R$15*$C38)))","v":52.158737425926986},{"$f":"IF(S$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:R38),$C38*S$15),MAX($C38-SUM($F38:R38),S$15*$C38)))","v":51.028094922727156},{"$f":"IF(T$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:S38),$C38*T$15),MAX($C38-SUM($F38:S38),T$15*$C38)))","v":52.676977446566795},{"$f":"IF(U$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:T38),$C38*U$15),MAX($C38-SUM($F38:T38),U$15*$C38)))","v":52.615823705040775},{"$f":"IF(V$18<$A38,0,IF($C38>0,MIN($C38-SUM($F38:U38),$C38*V$15),MAX($C38-SUM($F38:U38),V$15*$C38)))","v":51.570560156786961}]
[2,{"$f":"+TRANSPOSE(H7:V7)","v":2004},0,null,null,null,null,{"$f":"IF(H$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:G39),$C39*H$15),MAX($C39-SUM($F39:G39),H$15*$C39)))","v":0},{"$f":"IF(I$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:H39),$C39*I$15),MAX($C39-SUM($F39:H39),I$15*$C39)))","v":0},{"$f":"IF(J$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:I39),$C39*J$15),MAX($C39-SUM($F39:I39),J$15*$C39)))","v":0},{"$f":"IF(K$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:J39),$C39*K$15),MAX($C39-SUM($F39:J39),K$15*$C39)))","v":0},{"$f":"IF(L$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:K39),$C39*L$15),MAX($C39-SUM($F39:K39),L$15*$C39)))","v":0},{"$f":"IF(M$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:L39),$C39*M$15),MAX($C39-SUM($F39:L39),M$15*$C39)))","v":0},{"$f":"IF(N$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:M39),$C39*N$15),MAX($C39-SUM($F39:M39),N$15*$C39)))","v":0},{"$f":"IF(O$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:N39),$C39*O$15),MAX($C39-SUM($F39:N39),O$15*$C39)))","v":0},{"$f":"IF(P$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:O39),$C39*P$15),MAX($C39-SUM($F39:O39),P$15*$C39)))","v":0},{"$f":"IF(Q$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:P39),$C39*Q$15),MAX($C39-SUM($F39:P39),Q$15*$C39)))","v":0},{"$f":"IF(R$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:Q39),$C39*R$15),MAX($C39-SUM($F39:Q39),R$15*$C39)))","v":0},{"$f":"IF(S$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:R39),$C39*S$15),MAX($C39-SUM($F39:R39),S$15*$C39)))","v":0},{"$f":"IF(T$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:S39),$C39*T$15),MAX($C39-SUM($F39:S39),T$15*$C39)))","v":0},{"$f":"IF(U$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:T39),$C39*U$15),MAX($C39-SUM($F39:T39),U$15*$C39)))","v":0},{"$f":"IF(V$18<$A39,0,IF($C39>0,MIN($C39-SUM($F39:U39),$C39*V$15),MAX($C39-SUM($F39:U39),V$15*$C39)))","v":0}]
[3,2005,0,null,null,null,null,{"$f":"IF(H$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:G40),$C40*H$15),MAX($C40-SUM($F40:G40),H$15*$C40)))","v":0},{"$f":"IF(I$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:H40),$C40*I$15),MAX($C40-SUM($F40:H40),I$15*$C40)))","v":0},{"$f":"IF(J$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:I40),$C40*J$15),MAX($C40-SUM($F40:I40),J$15*$C40)))","v":0},{"$f":"IF(K$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:J40),$C40*K$15),MAX($C40-SUM($F40:J40),K$15*$C40)))","v":0},{"$f":"IF(L$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:K40),$C40*L$15),MAX($C40-SUM($F40:K40),L$15*$C40)))","v":0},{"$f":"IF(M$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:L40),$C40*M$15),MAX($C40-SUM($F40:L40),M$15*$C40)))","v":0},{"$f":"IF(N$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:M40),$C40*N$15),MAX($C40-SUM($F40:M40),N$15*$C40)))","v":0},{"$f":"IF(O$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:N40),$C40*O$15),MAX($C40-SUM($F40:N40),O$15*$C40)))","v":0},{"$f":"IF(P$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:O40),$C40*P$15),MAX($C40-SUM($F40:O40),P$15*$C40)))","v":0},{"$f":"IF(Q$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:P40),$C40*Q$15),MAX($C40-SUM($F40:P40),Q$15*$C40)))","v":0},{"$f":"IF(R$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:Q40),$C40*R$15),MAX($C40-SUM($F40:Q40),R$15*$C40)))","v":0},{"$f":"IF(S$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:R40),$C40*S$15),MAX($C40-SUM($F40:R40),S$15*$C40)))","v":0},{"$f":"IF(T$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:S40),$C40*T$15),MAX($C40-SUM($F40:S40),T$15*$C40)))","v":0},{"$f":"IF(U$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:T40),$C40*U$15),MAX($C40-SUM($F40:T40),U$15*$C40)))","v":0},{"$f":"IF(V$18<$A40,0,IF($C40>0,MIN($C40-SUM($F40:U40),$C40*V$15),MAX($C40-SUM($F40:U40),V$15*$C40)))","v":0}]
[4,2006,0,null,null,null,null,{"$f":"IF(H$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:G41),$C41*H$15),MAX($C41-SUM($F41:G41),H$15*$C41)))","v":0},{"$f":"IF(I$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:H41),$C41*I$15),MAX($C41-SUM($F41:H41),I$15*$C41)))","v":0},{"$f":"IF(J$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:I41),$C41*J$15),MAX($C41-SUM($F41:I41),J$15*$C41)))","v":0},{"$f":"IF(K$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:J41),$C41*K$15),MAX($C41-SUM($F41:J41),K$15*$C41)))","v":0},{"$f":"IF(L$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:K41),$C41*L$15),MAX($C41-SUM($F41:K41),L$15*$C41)))","v":0},{"$f":"IF(M$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:L41),$C41*M$15),MAX($C41-SUM($F41:L41),M$15*$C41)))","v":0},{"$f":"IF(N$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:M41),$C41*N$15),MAX($C41-SUM($F41:M41),N$15*$C41)))","v":0},{"$f":"IF(O$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:N41),$C41*O$15),MAX($C41-SUM($F41:N41),O$15*$C41)))","v":0},{"$f":"IF(P$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:O41),$C41*P$15),MAX($C41-SUM($F41:O41),P$15*$C41)))","v":0},{"$f":"IF(Q$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:P41),$C41*Q$15),MAX($C41-SUM($F41:P41),Q$15*$C41)))","v":0},{"$f":"IF(R$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:Q41),$C41*R$15),MAX($C41-SUM($F41:Q41),R$15*$C41)))","v":0},{"$f":"IF(S$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:R41),$C41*S$15),MAX($C41-SUM($F41:R41),S$15*$C41)))","v":0},{"$f":"IF(T$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:S41),$C41*T$15),MAX($C41-SUM($F41:S41),T$15*$C41)))","v":0},{"$f":"IF(U$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:T41),$C41*U$15),MAX($C41-SUM($F41:T41),U$15*$C41)))","v":0},{"$f":"IF(V$18<$A41,0,IF($C41>0,MIN($C41-SUM($F41:U41),$C41*V$15),MAX($C41-SUM($F41:U41),V$15*$C41)))","v":0}]
[5,2007,0,null,null,null,null,{"$f":"IF(H$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:G42),$C42*H$15),MAX($C42-SUM($F42:G42),H$15*$C42)))","v":0},{"$f":"IF(I$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:H42),$C42*I$15),MAX($C42-SUM($F42:H42),I$15*$C42)))","v":0},{"$f":"IF(J$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:I42),$C42*J$15),MAX($C42-SUM($F42:I42),J$15*$C42)))","v":0},{"$f":"IF(K$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:J42),$C42*K$15),MAX($C42-SUM($F42:J42),K$15*$C42)))","v":0},{"$f":"IF(L$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:K42),$C42*L$15),MAX($C42-SUM($F42:K42),L$15*$C42)))","v":0},{"$f":"IF(M$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:L42),$C42*M$15),MAX($C42-SUM($F42:L42),M$15*$C42)))","v":0},{"$f":"IF(N$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:M42),$C42*N$15),MAX($C42-SUM($F42:M42),N$15*$C42)))","v":0},{"$f":"IF(O$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:N42),$C42*O$15),MAX($C42-SUM($F42:N42),O$15*$C42)))","v":0},{"$f":"IF(P$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:O42),$C42*P$15),MAX($C42-SUM($F42:O42),P$15*$C42)))","v":0},{"$f":"IF(Q$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:P42),$C42*Q$15),MAX($C42-SUM($F42:P42),Q$15*$C42)))","v":0},{"$f":"IF(R$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:Q42),$C42*R$15),MAX($C42-SUM($F42:Q42),R$15*$C42)))","v":0},{"$f":"IF(S$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:R42),$C42*S$15),MAX($C42-SUM($F42:R42),S$15*$C42)))","v":0},{"$f":"IF(T$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:S42),$C42*T$15),MAX($C42-SUM($F42:S42),T$15*$C42)))","v":0},{"$f":"IF(U$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:T42),$C42*U$15),MAX($C42-SUM($F42:T42),U$15*$C42)))","v":0},{"$f":"IF(V$18<$A42,0,IF($C42>0,MIN($C42-SUM($F42:U42),$C42*V$15),MAX($C42-SUM($F42:U42),V$15*$C42)))","v":0}]
[6,2008,0,null,null,null,null,{"$f":"IF(H$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:G43),$C43*H$15),MAX($C43-SUM($F43:G43),H$15*$C43)))","v":0},{"$f":"IF(I$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:H43),$C43*I$15),MAX($C43-SUM($F43:H43),I$15*$C43)))","v":0},{"$f":"IF(J$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:I43),$C43*J$15),MAX($C43-SUM($F43:I43),J$15*$C43)))","v":0},{"$f":"IF(K$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:J43),$C43*K$15),MAX($C43-SUM($F43:J43),K$15*$C43)))","v":0},{"$f":"IF(L$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:K43),$C43*L$15),MAX($C43-SUM($F43:K43),L$15*$C43)))","v":0},{"$f":"IF(M$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:L43),$C43*M$15),MAX($C43-SUM($F43:L43),M$15*$C43)))","v":0},{"$f":"IF(N$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:M43),$C43*N$15),MAX($C43-SUM($F43:M43),N$15*$C43)))","v":0},{"$f":"IF(O$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:N43),$C43*O$15),MAX($C43-SUM($F43:N43),O$15*$C43)))","v":0},{"$f":"IF(P$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:O43),$C43*P$15),MAX($C43-SUM($F43:O43),P$15*$C43)))","v":0},{"$f":"IF(Q$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:P43),$C43*Q$15),MAX($C43-SUM($F43:P43),Q$15*$C43)))","v":0},{"$f":"IF(R$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:Q43),$C43*R$15),MAX($C43-SUM($F43:Q43),R$15*$C43)))","v":0},{"$f":"IF(S$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:R43),$C43*S$15),MAX($C43-SUM($F43:R43),S$15*$C43)))","v":0},{"$f":"IF(T$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:S43),$C43*T$15),MAX($C43-SUM($F43:S43),T$15*$C43)))","v":0},{"$f":"IF(U$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:T43),$C43*U$15),MAX($C43-SUM($F43:T43),U$15*$C43)))","v":0},{"$f":"IF(V$18<$A43,0,IF($C43>0,MIN($C43-SUM($F43:U43),$C43*V$15),MAX($C43-SUM($F43:U43),V$15*$C43)))","v":0}]
[7,2009,0,null,null,null,null,{"$f":"IF(H$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:G44),$C44*H$15),MAX($C44-SUM($F44:G44),H$15*$C44)))","v":0},{"$f":"IF(I$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:H44),$C44*I$15),MAX($C44-SUM($F44:H44),I$15*$C44)))","v":0},{"$f":"IF(J$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:I44),$C44*J$15),MAX($C44-SUM($F44:I44),J$15*$C44)))","v":0},{"$f":"IF(K$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:J44),$C44*K$15),MAX($C44-SUM($F44:J44),K$15*$C44)))","v":0},{"$f":"IF(L$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:K44),$C44*L$15),MAX($C44-SUM($F44:K44),L$15*$C44)))","v":0},{"$f":"IF(M$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:L44),$C44*M$15),MAX($C44-SUM($F44:L44),M$15*$C44)))","v":0},{"$f":"IF(N$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:M44),$C44*N$15),MAX($C44-SUM($F44:M44),N$15*$C44)))","v":0},{"$f":"IF(O$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:N44),$C44*O$15),MAX($C44-SUM($F44:N44),O$15*$C44)))","v":0},{"$f":"IF(P$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:O44),$C44*P$15),MAX($C44-SUM($F44:O44),P$15*$C44)))","v":0},{"$f":"IF(Q$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:P44),$C44*Q$15),MAX($C44-SUM($F44:P44),Q$15*$C44)))","v":0},{"$f":"IF(R$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:Q44),$C44*R$15),MAX($C44-SUM($F44:Q44),R$15*$C44)))","v":0},{"$f":"IF(S$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:R44),$C44*S$15),MAX($C44-SUM($F44:R44),S$15*$C44)))","v":0},{"$f":"IF(T$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:S44),$C44*T$15),MAX($C44-SUM($F44:S44),T$15*$C44)))","v":0},{"$f":"IF(U$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:T44),$C44*U$15),MAX($C44-SUM($F44:T44),U$15*$C44)))","v":0},{"$f":"IF(V$18<$A44,0,IF($C44>0,MIN($C44-SUM($F44:U44),$C44*V$15),MAX($C44-SUM($F44:U44),V$15*$C44)))","v":0}]
[8,2010,0,null,null,null,null,{"$f":"IF(H$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:G45),$C45*H$15),MAX($C45-SUM($F45:G45),H$15*$C45)))","v":0},{"$f":"IF(I$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:H45),$C45*I$15),MAX($C45-SUM($F45:H45),I$15*$C45)))","v":0},{"$f":"IF(J$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:I45),$C45*J$15),MAX($C45-SUM($F45:I45),J$15*$C45)))","v":0},{"$f":"IF(K$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:J45),$C45*K$15),MAX($C45-SUM($F45:J45),K$15*$C45)))","v":0},{"$f":"IF(L$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:K45),$C45*L$15),MAX($C45-SUM($F45:K45),L$15*$C45)))","v":0},{"$f":"IF(M$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:L45),$C45*M$15),MAX($C45-SUM($F45:L45),M$15*$C45)))","v":0},{"$f":"IF(N$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:M45),$C45*N$15),MAX($C45-SUM($F45:M45),N$15*$C45)))","v":0},{"$f":"IF(O$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:N45),$C45*O$15),MAX($C45-SUM($F45:N45),O$15*$C45)))","v":0},{"$f":"IF(P$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:O45),$C45*P$15),MAX($C45-SUM($F45:O45),P$15*$C45)))","v":0},{"$f":"IF(Q$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:P45),$C45*Q$15),MAX($C45-SUM($F45:P45),Q$15*$C45)))","v":0},{"$f":"IF(R$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:Q45),$C45*R$15),MAX($C45-SUM($F45:Q45),R$15*$C45)))","v":0},{"$f":"IF(S$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:R45),$C45*S$15),MAX($C45-SUM($F45:R45),S$15*$C45)))","v":0},{"$f":"IF(T$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:S45),$C45*T$15),MAX($C45-SUM($F45:S45),T$15*$C45)))","v":0},{"$f":"IF(U$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:T45),$C45*U$15),MAX($C45-SUM($F45:T45),U$15*$C45)))","v":0},{"$f":"IF(V$18<$A45,0,IF($C45>0,MIN($C45-SUM($F45:U45),$C45*V$15),MAX($C45-SUM($F45:U45),V$15*$C45)))","v":0}]
[9,2011,0,null,null,null,null,{"$f":"IF(H$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:G46),$C46*H$15),MAX($C46-SUM($F46:G46),H$15*$C46)))","v":0},{"$f":"IF(I$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:H46),$C46*I$15),MAX($C46-SUM($F46:H46),I$15*$C46)))","v":0},{"$f":"IF(J$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:I46),$C46*J$15),MAX($C46-SUM($F46:I46),J$15*$C46)))","v":0},{"$f":"IF(K$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:J46),$C46*K$15),MAX($C46-SUM($F46:J46),K$15*$C46)))","v":0},{"$f":"IF(L$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:K46),$C46*L$15),MAX($C46-SUM($F46:K46),L$15*$C46)))","v":0},{"$f":"IF(M$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:L46),$C46*M$15),MAX($C46-SUM($F46:L46),M$15*$C46)))","v":0},{"$f":"IF(N$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:M46),$C46*N$15),MAX($C46-SUM($F46:M46),N$15*$C46)))","v":0},{"$f":"IF(O$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:N46),$C46*O$15),MAX($C46-SUM($F46:N46),O$15*$C46)))","v":0},{"$f":"IF(P$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:O46),$C46*P$15),MAX($C46-SUM($F46:O46),P$15*$C46)))","v":0},{"$f":"IF(Q$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:P46),$C46*Q$15),MAX($C46-SUM($F46:P46),Q$15*$C46)))","v":0},{"$f":"IF(R$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:Q46),$C46*R$15),MAX($C46-SUM($F46:Q46),R$15*$C46)))","v":0},{"$f":"IF(S$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:R46),$C46*S$15),MAX($C46-SUM($F46:R46),S$15*$C46)))","v":0},{"$f":"IF(T$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:S46),$C46*T$15),MAX($C46-SUM($F46:S46),T$15*$C46)))","v":0},{"$f":"IF(U$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:T46),$C46*U$15),MAX($C46-SUM($F46:T46),U$15*$C46)))","v":0},{"$f":"IF(V$18<$A46,0,IF($C46>0,MIN($C46-SUM($F46:U46),$C46*V$15),MAX($C46-SUM($F46:U46),V$15*$C46)))","v":0}]
[10,2012,0,null,null,null,null,{"$f":"IF(H$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:G47),$C47*H$15),MAX($C47-SUM($F47:G47),H$15*$C47)))","v":0},{"$f":"IF(I$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:H47),$C47*I$15),MAX($C47-SUM($F47:H47),I$15*$C47)))","v":0},{"$f":"IF(J$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:I47),$C47*J$15),MAX($C47-SUM($F47:I47),J$15*$C47)))","v":0},{"$f":"IF(K$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:J47),$C47*K$15),MAX($C47-SUM($F47:J47),K$15*$C47)))","v":0},{"$f":"IF(L$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:K47),$C47*L$15),MAX($C47-SUM($F47:K47),L$15*$C47)))","v":0},{"$f":"IF(M$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:L47),$C47*M$15),MAX($C47-SUM($F47:L47),M$15*$C47)))","v":0},{"$f":"IF(N$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:M47),$C47*N$15),MAX($C47-SUM($F47:M47),N$15*$C47)))","v":0},{"$f":"IF(O$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:N47),$C47*O$15),MAX($C47-SUM($F47:N47),O$15*$C47)))","v":0},{"$f":"IF(P$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:O47),$C47*P$15),MAX($C47-SUM($F47:O47),P$15*$C47)))","v":0},{"$f":"IF(Q$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:P47),$C47*Q$15),MAX($C47-SUM($F47:P47),Q$15*$C47)))","v":0},{"$f":"IF(R$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:Q47),$C47*R$15),MAX($C47-SUM($F47:Q47),R$15*$C47)))","v":0},{"$f":"IF(S$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:R47),$C47*S$15),MAX($C47-SUM($F47:R47),S$15*$C47)))","v":0},{"$f":"IF(T$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:S47),$C47*T$15),MAX($C47-SUM($F47:S47),T$15*$C47)))","v":0},{"$f":"IF(U$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:T47),$C47*U$15),MAX($C47-SUM($F47:T47),U$15*$C47)))","v":0},{"$f":"IF(V$18<$A47,0,IF($C47>0,MIN($C47-SUM($F47:U47),$C47*V$15),MAX($C47-SUM($F47:U47),V$15*$C47)))","v":0}]
[11,2013,0,null,null,null,null,{"$f":"IF(H$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:G48),$C48*H$15),MAX($C48-SUM($F48:G48),H$15*$C48)))","v":0},{"$f":"IF(I$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:H48),$C48*I$15),MAX($C48-SUM($F48:H48),I$15*$C48)))","v":0},{"$f":"IF(J$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:I48),$C48*J$15),MAX($C48-SUM($F48:I48),J$15*$C48)))","v":0},{"$f":"IF(K$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:J48),$C48*K$15),MAX($C48-SUM($F48:J48),K$15*$C48)))","v":0},{"$f":"IF(L$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:K48),$C48*L$15),MAX($C48-SUM($F48:K48),L$15*$C48)))","v":0},{"$f":"IF(M$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:L48),$C48*M$15),MAX($C48-SUM($F48:L48),M$15*$C48)))","v":0},{"$f":"IF(N$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:M48),$C48*N$15),MAX($C48-SUM($F48:M48),N$15*$C48)))","v":0},{"$f":"IF(O$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:N48),$C48*O$15),MAX($C48-SUM($F48:N48),O$15*$C48)))","v":0},{"$f":"IF(P$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:O48),$C48*P$15),MAX($C48-SUM($F48:O48),P$15*$C48)))","v":0},{"$f":"IF(Q$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:P48),$C48*Q$15),MAX($C48-SUM($F48:P48),Q$15*$C48)))","v":0},{"$f":"IF(R$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:Q48),$C48*R$15),MAX($C48-SUM($F48:Q48),R$15*$C48)))","v":0},{"$f":"IF(S$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:R48),$C48*S$15),MAX($C48-SUM($F48:R48),S$15*$C48)))","v":0},{"$f":"IF(T$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:S48),$C48*T$15),MAX($C48-SUM($F48:S48),T$15*$C48)))","v":0},{"$f":"IF(U$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:T48),$C48*U$15),MAX($C48-SUM($F48:T48),U$15*$C48)))","v":0},{"$f":"IF(V$18<$A48,0,IF($C48>0,MIN($C48-SUM($F48:U48),$C48*V$15),MAX($C48-SUM($F48:U48),V$15*$C48)))","v":0}]
[12,2014,0,null,null,null,null,{"$f":"IF(H$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:G49),$C49*H$15),MAX($C49-SUM($F49:G49),H$15*$C49)))","v":0},{"$f":"IF(I$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:H49),$C49*I$15),MAX($C49-SUM($F49:H49),I$15*$C49)))","v":0},{"$f":"IF(J$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:I49),$C49*J$15),MAX($C49-SUM($F49:I49),J$15*$C49)))","v":0},{"$f":"IF(K$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:J49),$C49*K$15),MAX($C49-SUM($F49:J49),K$15*$C49)))","v":0},{"$f":"IF(L$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:K49),$C49*L$15),MAX($C49-SUM($F49:K49),L$15*$C49)))","v":0},{"$f":"IF(M$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:L49),$C49*M$15),MAX($C49-SUM($F49:L49),M$15*$C49)))","v":0},{"$f":"IF(N$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:M49),$C49*N$15),MAX($C49-SUM($F49:M49),N$15*$C49)))","v":0},{"$f":"IF(O$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:N49),$C49*O$15),MAX($C49-SUM($F49:N49),O$15*$C49)))","v":0},{"$f":"IF(P$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:O49),$C49*P$15),MAX($C49-SUM($F49:O49),P$15*$C49)))","v":0},{"$f":"IF(Q$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:P49),$C49*Q$15),MAX($C49-SUM($F49:P49),Q$15*$C49)))","v":0},{"$f":"IF(R$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:Q49),$C49*R$15),MAX($C49-SUM($F49:Q49),R$15*$C49)))","v":0},{"$f":"IF(S$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:R49),$C49*S$15),MAX($C49-SUM($F49:R49),S$15*$C49)))","v":0},{"$f":"IF(T$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:S49),$C49*T$15),MAX($C49-SUM($F49:S49),T$15*$C49)))","v":0},{"$f":"IF(U$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:T49),$C49*U$15),MAX($C49-SUM($F49:T49),U$15*$C49)))","v":0},{"$f":"IF(V$18<$A49,0,IF($C49>0,MIN($C49-SUM($F49:U49),$C49*V$15),MAX($C49-SUM($F49:U49),V$15*$C49)))","v":0}]
[13,2015,0,null,null,null,null,{"$f":"IF(H$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:G50),$C50*H$15),MAX($C50-SUM($F50:G50),H$15*$C50)))","v":0},{"$f":"IF(I$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:H50),$C50*I$15),MAX($C50-SUM($F50:H50),I$15*$C50)))","v":0},{"$f":"IF(J$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:I50),$C50*J$15),MAX($C50-SUM($F50:I50),J$15*$C50)))","v":0},{"$f":"IF(K$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:J50),$C50*K$15),MAX($C50-SUM($F50:J50),K$15*$C50)))","v":0},{"$f":"IF(L$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:K50),$C50*L$15),MAX($C50-SUM($F50:K50),L$15*$C50)))","v":0},{"$f":"IF(M$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:L50),$C50*M$15),MAX($C50-SUM($F50:L50),M$15*$C50)))","v":0},{"$f":"IF(N$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:M50),$C50*N$15),MAX($C50-SUM($F50:M50),N$15*$C50)))","v":0},{"$f":"IF(O$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:N50),$C50*O$15),MAX($C50-SUM($F50:N50),O$15*$C50)))","v":0},{"$f":"IF(P$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:O50),$C50*P$15),MAX($C50-SUM($F50:O50),P$15*$C50)))","v":0},{"$f":"IF(Q$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:P50),$C50*Q$15),MAX($C50-SUM($F50:P50),Q$15*$C50)))","v":0},{"$f":"IF(R$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:Q50),$C50*R$15),MAX($C50-SUM($F50:Q50),R$15*$C50)))","v":0},{"$f":"IF(S$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:R50),$C50*S$15),MAX($C50-SUM($F50:R50),S$15*$C50)))","v":0},{"$f":"IF(T$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:S50),$C50*T$15),MAX($C50-SUM($F50:S50),T$15*$C50)))","v":0},{"$f":"IF(U$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:T50),$C50*U$15),MAX($C50-SUM($F50:T50),U$15*$C50)))","v":0},{"$f":"IF(V$18<$A50,0,IF($C50>0,MIN($C50-SUM($F50:U50),$C50*V$15),MAX($C50-SUM($F50:U50),V$15*$C50)))","v":0}]
[14,2016,0,null,null,null,null,{"$f":"IF(H$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:G51),$C51*H$15),MAX($C51-SUM($F51:G51),H$15*$C51)))","v":0},{"$f":"IF(I$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:H51),$C51*I$15),MAX($C51-SUM($F51:H51),I$15*$C51)))","v":0},{"$f":"IF(J$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:I51),$C51*J$15),MAX($C51-SUM($F51:I51),J$15*$C51)))","v":0},{"$f":"IF(K$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:J51),$C51*K$15),MAX($C51-SUM($F51:J51),K$15*$C51)))","v":0},{"$f":"IF(L$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:K51),$C51*L$15),MAX($C51-SUM($F51:K51),L$15*$C51)))","v":0},{"$f":"IF(M$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:L51),$C51*M$15),MAX($C51-SUM($F51:L51),M$15*$C51)))","v":0},{"$f":"IF(N$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:M51),$C51*N$15),MAX($C51-SUM($F51:M51),N$15*$C51)))","v":0},{"$f":"IF(O$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:N51),$C51*O$15),MAX($C51-SUM($F51:N51),O$15*$C51)))","v":0},{"$f":"IF(P$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:O51),$C51*P$15),MAX($C51-SUM($F51:O51),P$15*$C51)))","v":0},{"$f":"IF(Q$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:P51),$C51*Q$15),MAX($C51-SUM($F51:P51),Q$15*$C51)))","v":0},{"$f":"IF(R$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:Q51),$C51*R$15),MAX($C51-SUM($F51:Q51),R$15*$C51)))","v":0},{"$f":"IF(S$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:R51),$C51*S$15),MAX($C51-SUM($F51:R51),S$15*$C51)))","v":0},{"$f":"IF(T$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:S51),$C51*T$15),MAX($C51-SUM($F51:S51),T$15*$C51)))","v":0},{"$f":"IF(U$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:T51),$C51*U$15),MAX($C51-SUM($F51:T51),U$15*$C51)))","v":0},{"$f":"IF(V$18<$A51,0,IF($C51>0,MIN($C51-SUM($F51:U51),$C51*V$15),MAX($C51-SUM($F51:U51),V$15*$C51)))","v":0}]
[15,2017,0,null,null,null,null,{"$f":"IF(H$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:G52),$C52*H$15),MAX($C52-SUM($F52:G52),H$15*$C52)))","v":0},{"$f":"IF(I$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:H52),$C52*I$15),MAX($C52-SUM($F52:H52),I$15*$C52)))","v":0},{"$f":"IF(J$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:I52),$C52*J$15),MAX($C52-SUM($F52:I52),J$15*$C52)))","v":0},{"$f":"IF(K$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:J52),$C52*K$15),MAX($C52-SUM($F52:J52),K$15*$C52)))","v":0},{"$f":"IF(L$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:K52),$C52*L$15),MAX($C52-SUM($F52:K52),L$15*$C52)))","v":0},{"$f":"IF(M$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:L52),$C52*M$15),MAX($C52-SUM($F52:L52),M$15*$C52)))","v":0},{"$f":"IF(N$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:M52),$C52*N$15),MAX($C52-SUM($F52:M52),N$15*$C52)))","v":0},{"$f":"IF(O$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:N52),$C52*O$15),MAX($C52-SUM($F52:N52),O$15*$C52)))","v":0},{"$f":"IF(P$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:O52),$C52*P$15),MAX($C52-SUM($F52:O52),P$15*$C52)))","v":0},{"$f":"IF(Q$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:P52),$C52*Q$15),MAX($C52-SUM($F52:P52),Q$15*$C52)))","v":0},{"$f":"IF(R$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:Q52),$C52*R$15),MAX($C52-SUM($F52:Q52),R$15*$C52)))","v":0},{"$f":"IF(S$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:R52),$C52*S$15),MAX($C52-SUM($F52:R52),S$15*$C52)))","v":0},{"$f":"IF(T$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:S52),$C52*T$15),MAX($C52-SUM($F52:S52),T$15*$C52)))","v":0},{"$f":"IF(U$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:T52),$C52*U$15),MAX($C52-SUM($F52:T52),U$15*$C52)))","v":0},{"$f":"IF(V$18<$A52,0,IF($C52>0,MIN($C52-SUM($F52:U52),$C52*V$15),MAX($C52-SUM($F52:U52),V$15*$C52)))","v":0}]
[16,2018,11528.117281307967,null,null,null,null,{"$f":"IF(H$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:G53),$C53*H$15),MAX($C53-SUM($F53:G53),H$15*$C53)))","v":0},{"$f":"IF(I$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:H53),$C53*I$15),MAX($C53-SUM($F53:H53),I$15*$C53)))","v":0},{"$f":"IF(J$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:I53),$C53*J$15),MAX($C53-SUM($F53:I53),J$15*$C53)))","v":0},{"$f":"IF(K$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:J53),$C53*K$15),MAX($C53-SUM($F53:J53),K$15*$C53)))","v":0},{"$f":"IF(L$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:K53),$C53*L$15),MAX($C53-SUM($F53:K53),L$15*$C53)))","v":0},{"$f":"IF(M$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:L53),$C53*M$15),MAX($C53-SUM($F53:L53),M$15*$C53)))","v":0},{"$f":"IF(N$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:M53),$C53*N$15),MAX($C53-SUM($F53:M53),N$15*$C53)))","v":0},{"$f":"IF(O$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:N53),$C53*O$15),MAX($C53-SUM($F53:N53),O$15*$C53)))","v":0},{"$f":"IF(P$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:O53),$C53*P$15),MAX($C53-SUM($F53:O53),P$15*$C53)))","v":0},{"$f":"IF(Q$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:P53),$C53*Q$15),MAX($C53-SUM($F53:P53),Q$15*$C53)))","v":0},{"$f":"IF(R$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:Q53),$C53*R$15),MAX($C53-SUM($F53:Q53),R$15*$C53)))","v":0},{"$f":"IF(S$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:R53),$C53*S$15),MAX($C53-SUM($F53:R53),S$15*$C53)))","v":0},{"$f":"IF(T$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:S53),$C53*T$15),MAX($C53-SUM($F53:S53),T$15*$C53)))","v":0},{"$f":"IF(U$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:T53),$C53*U$15),MAX($C53-SUM($F53:T53),U$15*$C53)))","v":0},{"$f":"IF(V$18+1<$A53,0,IF($C53>0,MIN($C53-SUM($F53:U53),$C53*V$15),MAX($C53-SUM($F53:U53),V$15*$C53)))","v":260.65809933159409}]
[]
[]
[{"$f":"A48+1","v":12},"Excess Deferred Income Tax Amortization Adjustment",null,{"$f":"+\"Sum Ln (\"&A20&\" to \"&A48&\")\"","v":"Sum Ln ( to 11)"},null,null,null,{"$f":"SUM(H20:H54)","v":54.803326705262975},{"$f":"SUM(I20:I54)","v":52.404579233978865},52.297606137710133,53.626251283285562,52.690056915793207,50.089783301228088,52.687416802626984,53.484838682326327,52.900505215374722,53.068928716746242,{"$f":"SUM(R20:R54)","v":52.158737425926986},{"$f":"SUM(S20:S54)","v":51.028094922727156},{"$f":"SUM(T20:T54)","v":52.676977446566795},{"$f":"SUM(U20:U54)","v":52.615823705040775},{"$f":"SUM(V20:V54)","v":312.22865948838103}]
[]
[{"$f":"A56+1","v":13},"Accumulated Excess Deferred Income Tax Amortization",null,{"$f":"\"Ln (\"&A56&\" + Prior \"&A58&\")\"","v":"Ln (12 + Prior 13)"},null,"2/",{"$f":"+Input!E64","v":972.98232472177824},{"$f":"+H56+G58","v":1027.7856514270411},1080.19023066102,1132.4878367987301,1186.1140880820155,1238.8041449978086,1288.8939282990368,1341.5813451016638,1395.0661837839903,1447.966688999365,1501.0356177161113,{"$f":"+R56+Q58","v":1553.1943551420384},{"$f":"+S56+R58","v":1604.2224500647656},{"$f":"+T56+S58","v":1656.8994275113323},{"$f":"+U56+T58","v":1709.5152512163731},{"$f":"+V56+U58","v":2021.7439107047542}]
[]
[{"$f":"+\"1/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A70","v":"1/ Year 1 = Schedule 1, Ln 40"}]
[{"$f":"+\"2/ Year 1 = \"&Input!$J$2&\", Ln \"&Input!A64","v":"2/ Year 1 = Schedule 1, Ln 37"}]

{"sheet":"Rates","index":15,"n_rows":172,"n_cols":24,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'FASB-Excess'!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Input!S1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"+Index!C24","v":"Calculation of Tariff Rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Index!B24","v":"Schedule 15"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
["Line"]
["No.","Description",null,null,"Source",null,null,{"$f":"+'FASB-Excess'!H7","v":2004},{"$f":"+'FASB-Excess'!I7","v":2005},{"$f":"+'FASB-Excess'!J7","v":2006},{"$f":"+'FASB-Excess'!K7","v":2007},{"$f":"+'FASB-Excess'!L7","v":2008},{"$f":"+'FASB-Excess'!M7","v":2009},{"$f":"+'FASB-Excess'!N7","v":2010},{"$f":"+'FASB-Excess'!O7","v":2011},{"$f":"+'FASB-Excess'!P7","v":2012},{"$f":"+'FASB-Excess'!Q7","v":2013},{"$f":"+'FASB-Excess'!R7","v":2014},{"$f":"+'FASB-Excess'!S7","v":2015},{"$f":"+'FASB-Excess'!T7","v":2016},{"$f":"+'FASB-Excess'!U7","v":2017},{"$f":"+'FASB-Excess'!V7","v":2018}]
[]
[1,"Total Revenue Requirement (Including Net Carryover) - $000's",null,null,{"$f":"+'Cost of Service'!$U$2&\" Ln \"&'Cost of Service'!A24","v":"Schedule 3 Ln 8"},null,null,{"$f":"+'Cost of Service'!H24","v":52354.570523783921},{"$f":"+'Cost of Service'!I24","v":61229.348541337364},{"$f":"+'Cost of Service'!J24","v":74135.140275335914},{"$f":"+'Cost of Service'!K24","v":78996.279314264961},{"$f":"+'Cost of Service'!L24","v":72235.515758761641},{"$f":"+'Cost of Service'!M24","v":54939.486371449428},{"$f":"+'Cost of Service'!N24","v":58858.392293937082},{"$f":"+'Cost of Service'!O24","v":68248.115981108102},{"$f":"+'Cost of Service'!P24","v":73725.157094602328},{"$f":"+'Cost of Service'!Q24","v":73960.688182105994},{"$f":"+'Cost of Service'!R24","v":63526.755914387955},{"$f":"+'Cost of Service'!S24","v":63623.790117865996},{"$f":"+'Cost of Service'!T24","v":74288.617481850437},{"$f":"+'Cost of Service'!U24","v":79250.609050813102},{"$f":"+'Cost of Service'!V24","v":68957.063342476235}]
[]
[{"$f":"1+A9","v":2},"Tariff Revenues - Estimated ($000's) ",null,null,{"$f":"+Input!$J$2&\" Ln \"&Input!A51","v":"Schedule 1 Ln 31"},null,null,{"$f":"+Input!F51","v":0},{"$f":"+Input!G51","v":0},{"$f":"+Input!H51","v":0},{"$f":"+Input!I51","v":0},{"$f":"+Input!J51","v":0},{"$f":"+Input!K51","v":0},{"$f":"+Input!L51","v":0},0,{"$f":"+Input!N51","v":0},{"$f":"+Input!O51","v":0},{"$f":"+Input!P51","v":0},{"$f":"+Input!Q51","v":0},{"$f":"+Input!R51","v":0},{"$f":"+Input!S51","v":0},{"$f":"+Input!T51","v":78251.006000000008}]
[]
[{"$f":"1+A11","v":3},"Rate Adjustment Factor ",null,null,{"$f":"+\"( Ln \"&A9&\") / Ln \"&A11&\"\"","v":"( Ln 1) / Ln 2"},null,null,{"$f":"+IF(H11=0,0,H9/H11)","v":0},{"$f":"+IF(I11=0,0,I9/I11)","v":0},{"$f":"+IF(J11=0,0,J9/J11)","v":0},{"$f":"+IF(K11=0,0,K9/K11)","v":0},{"$f":"+IF(L11=0,0,1-(70765.7031706306-L9)/L11)","v":0},{"$f":"+IF(M11=0,0,M9/M11)","v":0},{"$f":"+IF(N11=0,0,N9/N11)","v":0},0,0,0,{"$f":"+IF(R11=0,0,((R9/R11)/(1-0.0514745)))","v":0},{"$f":"+IF(S11=0,0,((S9/S11)/(1-0.0206)))","v":0},{"$f":"+IF(T11=0,0,T9/T11)","v":0},0,0.88122909681795303,null,"Tariff Multiplier for 2018"]
[]
[null,"Effective Tariff Rates January - June ($/Bbl)",null,null,null,null,null,null,null,null,null,"Effective Rates July - Dec. 2008","Effective Rates Jan - June 2009",null,null,null,null,null,"Effective Rates March 2015 - June 2015",null,"Effective Rates January 2017"]
[{"$f":"1+A13","v":4},"ANACORTES to LINNTON","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A159","v":"Schedule 1 Ln 103"},null,null,{"$f":"+Input!F159","v":0.63729999999999998},{"$f":"+Input!G159","v":0.63729999999999998},{"$f":"+Input!H159","v":0.68469999999999998},{"$f":"+Input!I159","v":0.90790000000000004},{"$f":"+Input!J159","v":0.87909999999999999},{"$f":"+Input!K159","v":0.83260000000000001},{"$f":"+Input!L159","v":0.75600000000000001},{"$f":"+Input!M159","v":0.73770000000000002},{"$f":"+Input!N159","v":0.8498},{"$f":"+Input!O159","v":0.99280000000000002},{"$f":"+Input!P159","v":0.77849999999999997},{"$f":"+Input!Q159","v":0.76239999999999997},{"$f":"+Input!R159","v":0.85589999999999999},{"$f":"+Input!S159","v":0.82562628327738585},{"$f":"+Input!T159","v":1.0066999999999999},null,"see new tariffs next section below"]
[{"$f":"1+A16","v":5},"ANACORTES to LINNTON","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A160","v":"Schedule 1 Ln 104"},null,null,{"$f":"+Input!F160","v":0.67959999999999998},{"$f":"+Input!G160","v":0.67959999999999998},{"$f":"+Input!H160","v":0.73019999999999996},{"$f":"+Input!I160","v":0.96819999999999995},{"$f":"+Input!J160","v":0.9375},{"$f":"+Input!K160","v":0.88790000000000002},{"$f":"+Input!L160","v":0.80620000000000003},{"$f":"+Input!M160","v":0.78669999999999995},{"$f":"+Input!N160","v":0.90620000000000001},{"$f":"+Input!O160","v":1.0587},{"$f":"+Input!P160","v":0.83020000000000005},{"$f":"+Input!Q160","v":0.81310000000000004},{"$f":"+Input!R160","v":0.91279999999999994},{"$f":"+Input!S160","v":0.88051369479565111},{"$f":"+Input!T160","v":1.0736000000000001}]
[{"$f":"1+A17","v":6},"BAYVIEW to LINNTON","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A161","v":"Schedule 1 Ln 105"},null,null,{"$f":"+Input!F161","v":0},{"$f":"+Input!G161","v":0},{"$f":"+Input!H161","v":0},{"$f":"+Input!I161","v":0},{"$f":"+Input!J161","v":0.7370000000000001},{"$f":"+Input!K161","v":0.69799999999999995},{"$f":"+Input!L161","v":0.63380000000000003},{"$f":"+Input!M161","v":0.61839999999999995},{"$f":"+Input!N161","v":0.71240000000000003},{"$f":"+Input!O161","v":0.83230000000000004},{"$f":"+Input!P161","v":0.65259999999999996},{"$f":"+Input!Q161","v":0.63919999999999999},{"$f":"+Input!R161","v":0.7177},{"$f":"+Input!S161","v":0.69231450345622136},{"$f":"+Input!T161","v":0.84409999999999996}]
[7,"BAYVIEW to LINNTON","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A162","v":"Schedule 1 Ln 106"},null,null,{"$f":"+Input!F162","v":0},{"$f":"+Input!G162","v":0},{"$f":"+Input!H162","v":0},{"$f":"+Input!I162","v":0},{"$f":"+Input!J162","v":0.79600000000000004},{"$f":"+Input!K162","v":0.75390000000000001},{"$f":"+Input!L162","v":0.68459999999999999},{"$f":"+Input!M162","v":0.66800000000000004},{"$f":"+Input!N162","v":0.76949999999999996},{"$f":"+Input!O162","v":0.89900000000000002},{"$f":"+Input!P162","v":0.70499999999999996},{"$f":"+Input!Q162","v":0.6905},{"$f":"+Input!R162","v":0.7752},{"$f":"+Input!S162","v":0.7477806926003383},{"$f":"+Input!T162","v":0.91180000000000005}]
[8,"CHERRY POINT to LINNTON","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A163","v":"Schedule 1 Ln 107"},null,null,{"$f":"+Input!F163","v":0.7107},{"$f":"+Input!G163","v":0.7107},{"$f":"+Input!H163","v":0.76359999999999995},{"$f":"+Input!I163","v":1.0125},{"$f":"+Input!J163","v":0.98040000000000005},{"$f":"+Input!K163","v":0.92859999999999998},{"$f":"+Input!L163","v":0.84319999999999995},{"$f":"+Input!M163","v":0.82279999999999998},{"$f":"+Input!N163","v":0.94779999999999998},{"$f":"+Input!O163","v":1.1073},{"$f":"+Input!P163","v":0.86829999999999996},{"$f":"+Input!Q163","v":0.85040000000000004},{"$f":"+Input!R163","v":0.95469999999999999},{"$f":"+Input!S163","v":0.92093166566762508},{"$f":"+Input!T163","v":1.1229}]
[9,"CHERRY POINT to LINNTON","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A164","v":"Schedule 1 Ln 108"},null,null,{"$f":"+Input!F164","v":0.75349999999999995},{"$f":"+Input!G164","v":0.75349999999999995},{"$f":"+Input!H164","v":0.80959999999999999},{"$f":"+Input!I164","v":1.0734999999999999},{"$f":"+Input!J164","v":1.0394000000000001},{"$f":"+Input!K164","v":0.98450000000000004},{"$f":"+Input!L164","v":0.89390000000000003},{"$f":"+Input!M164","v":0.87219999999999998},{"$f":"+Input!N164","v":1.0046999999999999},{"$f":"+Input!O164","v":1.1738},{"$f":"+Input!P164","v":0.9204},{"$f":"+Input!Q164","v":0.90139999999999998},{"$f":"+Input!R164","v":1.012},{"$f":"+Input!S164","v":0.97620492893645816},{"$f":"+Input!T164","v":1.1902999999999999}]
[10,"FERNDALE to LINNTON","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A165","v":"Schedule 1 Ln 109"},null,null,{"$f":"+Input!F165","v":0.69910000000000005},{"$f":"+Input!G165","v":0.69910000000000005},{"$f":"+Input!H165","v":0.75109999999999999},{"$f":"+Input!I165","v":0.996},{"$f":"+Input!J165","v":0.96440000000000003},{"$f":"+Input!K165","v":0.91339999999999999},{"$f":"+Input!L165","v":0.82940000000000003},{"$f":"+Input!M165","v":0.80930000000000002},{"$f":"+Input!N165","v":0.93230000000000002},{"$f":"+Input!O165","v":1.0891999999999999},{"$f":"+Input!P165","v":0.85409999999999997},{"$f":"+Input!Q165","v":0.83650000000000002},{"$f":"+Input!R165","v":0.93910000000000005},{"$f":"+Input!S165","v":0.9058834473954821},{"$f":"+Input!T165","v":1.1045}]
[11,"FERNDALE to LINNTON","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A166","v":"Schedule 1 Ln 110"},null,null,{"$f":"+Input!F166","v":0.74170000000000003},{"$f":"+Input!G166","v":0.74170000000000003},{"$f":"+Input!H166","v":0.79690000000000005},{"$f":"+Input!I166","v":1.0567},{"$f":"+Input!J166","v":1.0232000000000001},{"$f":"+Input!K166","v":0.96909999999999996},{"$f":"+Input!L166","v":0.88},{"$f":"+Input!M166","v":0.85870000000000002},{"$f":"+Input!N166","v":0.98919999999999997},{"$f":"+Input!O166","v":1.1556999999999999},{"$f":"+Input!P166","v":0.90629999999999999},{"$f":"+Input!Q166","v":0.88759999999999994},{"$f":"+Input!R166","v":0.99650000000000005},{"$f":"+Input!S166","v":0.96125317360195706},{"$f":"+Input!T166","v":1.1719999999999999}]
[12,"ANACORTES to PORTLAND","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A167","v":"Schedule 1 Ln 111"},null,null,{"$f":"+Input!F167","v":0.63729999999999998},{"$f":"+Input!G167","v":0.63729999999999998},{"$f":"+Input!H167","v":0.68469999999999998},{"$f":"+Input!I167","v":0.90790000000000004},{"$f":"+Input!J167","v":0.87909999999999999},{"$f":"+Input!K167","v":0.83260000000000001},{"$f":"+Input!L167","v":0.75600000000000001},{"$f":"+Input!M167","v":0.73770000000000002},{"$f":"+Input!N167","v":0.8498},{"$f":"+Input!O167","v":0.99280000000000002},{"$f":"+Input!P167","v":0.77849999999999997},{"$f":"+Input!Q167","v":0.76239999999999997},{"$f":"+Input!R167","v":0.85589999999999999},{"$f":"+Input!S167","v":0.82562628327738585},{"$f":"+Input!T167","v":1.0066999999999999}]
[13,"ANACORTES to PORTLAND","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A168","v":"Schedule 1 Ln 112"},null,null,{"$f":"+Input!F168","v":0.67959999999999998},{"$f":"+Input!G168","v":0.67959999999999998},{"$f":"+Input!H168","v":0.73019999999999996},{"$f":"+Input!I168","v":0.96819999999999995},{"$f":"+Input!J168","v":0.9375},{"$f":"+Input!K168","v":0.88790000000000002},{"$f":"+Input!L168","v":0.80620000000000003},{"$f":"+Input!M168","v":0.78669999999999995},{"$f":"+Input!N168","v":0.90620000000000001},{"$f":"+Input!O168","v":1.0587},{"$f":"+Input!P168","v":0.83020000000000005},{"$f":"+Input!Q168","v":0.81310000000000004},{"$f":"+Input!R168","v":0.91279999999999994},{"$f":"+Input!S168","v":0.88051369479565111},{"$f":"+Input!T168","v":1.0736000000000001}]
[14,"BAYVIEW to PORTLAND","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A169","v":"Schedule 1 Ln 113"},null,null,{"$f":"+Input!F169","v":0},{"$f":"+Input!G169","v":0},{"$f":"+Input!H169","v":0},{"$f":"+Input!I169","v":0},{"$f":"+Input!J169","v":0.7370000000000001},{"$f":"+Input!K169","v":0.69799999999999995},{"$f":"+Input!L169","v":0.63380000000000003},{"$f":"+Input!M169","v":0.61839999999999995},{"$f":"+Input!N169","v":0.71240000000000003},{"$f":"+Input!O169","v":0.83230000000000004},{"$f":"+Input!P169","v":0.65259999999999996},{"$f":"+Input!Q169","v":0.63919999999999999},{"$f":"+Input!R169","v":0.7177},{"$f":"+Input!S169","v":0.69231450345622136},{"$f":"+Input!T169","v":0.84409999999999996}]
[15,"BAYVIEW to PORTLAND","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A170","v":"Schedule 1 Ln 114"},null,null,{"$f":"+Input!F170","v":0},{"$f":"+Input!G170","v":0},{"$f":"+Input!H170","v":0},{"$f":"+Input!I170","v":0},{"$f":"+Input!J170","v":0.79600000000000004},{"$f":"+Input!K170","v":0.75390000000000001},{"$f":"+Input!L170","v":0.68459999999999999},{"$f":"+Input!M170","v":0.66800000000000004},{"$f":"+Input!N170","v":0.76949999999999996},{"$f":"+Input!O170","v":0.89900000000000002},{"$f":"+Input!P170","v":0.70499999999999996},{"$f":"+Input!Q170","v":0.6905},{"$f":"+Input!R170","v":0.7752},{"$f":"+Input!S170","v":0.7477806926003383},{"$f":"+Input!T170","v":0.91180000000000005}]
[16,"CHERRY POINT to PORTLAND","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A171","v":"Schedule 1 Ln 115"},null,null,{"$f":"+Input!F171","v":0.7107},{"$f":"+Input!G171","v":0.7107},{"$f":"+Input!H171","v":0.76359999999999995},{"$f":"+Input!I171","v":1.0125},{"$f":"+Input!J171","v":0.98040000000000005},{"$f":"+Input!K171","v":0.92859999999999998},{"$f":"+Input!L171","v":0.84319999999999995},{"$f":"+Input!M171","v":0.82279999999999998},{"$f":"+Input!N171","v":0.94779999999999998},{"$f":"+Input!O171","v":1.1073},{"$f":"+Input!P171","v":0.86829999999999996},{"$f":"+Input!Q171","v":0.85040000000000004},{"$f":"+Input!R171","v":0.95469999999999999},{"$f":"+Input!S171","v":0.92093166566762508},{"$f":"+Input!T171","v":1.1229}]
[17,"CHERRY POINT to PORTLAND","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A172","v":"Schedule 1 Ln 116"},null,null,{"$f":"+Input!F172","v":0.75349999999999995},{"$f":"+Input!G172","v":0.75349999999999995},{"$f":"+Input!H172","v":0.80959999999999999},{"$f":"+Input!I172","v":1.0734999999999999},{"$f":"+Input!J172","v":1.0394000000000001},{"$f":"+Input!K172","v":0.98450000000000004},{"$f":"+Input!L172","v":0.89390000000000003},{"$f":"+Input!M172","v":0.87219999999999998},{"$f":"+Input!N172","v":1.0046999999999999},{"$f":"+Input!O172","v":1.1738},{"$f":"+Input!P172","v":0.9204},{"$f":"+Input!Q172","v":0.90139999999999998},{"$f":"+Input!R172","v":1.012},{"$f":"+Input!S172","v":0.97620492893645816},{"$f":"+Input!T172","v":1.1902999999999999}]
[18,"FERNDALE to PORTLAND","Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A173","v":"Schedule 1 Ln 117"},null,null,{"$f":"+Input!F173","v":0.69910000000000005},{"$f":"+Input!G173","v":0.69910000000000005},{"$f":"+Input!H173","v":0.75109999999999999},{"$f":"+Input!I173","v":0.996},{"$f":"+Input!J173","v":0.96440000000000003},{"$f":"+Input!K173","v":0.91339999999999999},{"$f":"+Input!L173","v":0.82940000000000003},{"$f":"+Input!M173","v":0.80930000000000002},{"$f":"+Input!N173","v":0.93230000000000002},{"$f":"+Input!O173","v":1.0891999999999999},{"$f":"+Input!P173","v":0.85409999999999997},{"$f":"+Input!Q173","v":0.83650000000000002},{"$f":"+Input!R173","v":0.93910000000000005},{"$f":"+Input!S173","v":0.9058834473954821},{"$f":"+Input!T173","v":1.1045}]
[19,"FERNDALE to PORTLAND","Non-Fungible","FERC",{"$f":"+Input!$J$2&\" Ln \"&Input!A174","v":"Schedule 1 Ln 118"},null,null,{"$f":"+Input!F174","v":0.74170000000000003},{"$f":"+Input!G174","v":0.74170000000000003},{"$f":"+Input!H174","v":0.75690000000000002},{"$f":"+Input!I174","v":1.0567},{"$f":"+Input!J174","v":1.0232000000000001},{"$f":"+Input!K174","v":0.96909999999999996},{"$f":"+Input!L174","v":0.88},{"$f":"+Input!M174","v":0.85870000000000002},{"$f":"+Input!N174","v":0.98919999999999997},{"$f":"+Input!O174","v":1.1556999999999999},{"$f":"+Input!P174","v":0.90629999999999999},{"$f":"+Input!Q174","v":0.88759999999999994},{"$f":"+Input!R174","v":0.99650000000000005},{"$f":"+Input!S174","v":0.96125317360195706},{"$f":"+Input!T174","v":1.1719999999999999}]
[20,"ANACORTES to BAYVIEW","N/A","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A179","v":"Schedule 1 Ln 123"},null,null,{"$f":"+Input!F175","v":0},{"$f":"+Input!G175","v":0.1069},{"$f":"+Input!H175","v":0.1149},{"$f":"+Input!I175","v":0.15240000000000001},{"$f":"+Input!J175","v":0.14760000000000001},{"$f":"+Input!K175","v":0.13980000000000001},{"$f":"+Input!L175","v":0.12690000000000001},{"$f":"+Input!M175","v":0.12379999999999999},{"$f":"+Input!N175","v":0.1426},{"$f":"+Input!O175","v":0.1666},{"$f":"+Input!P175","v":0.13070000000000001},{"$f":"+Input!Q175","v":0.128},{"$f":"+Input!R175","v":0.14369999999999999},{"$f":"+Input!S175","v":0.13861724139147139},{"$f":"+Input!T175","v":0.16900000000000001}]
[21,"CHERRY POINT to BAYVIEW","N/A","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A182","v":"Schedule 1 Ln 126"},null,null,{"$f":"+Input!F176","v":0},{"$f":"+Input!G176","v":0.1764},{"$f":"+Input!H176","v":0.1895},{"$f":"+Input!I176","v":0.25130000000000002},{"$f":"+Input!J176","v":0.24340000000000001},{"$f":"+Input!K176","v":0.23050000000000001},{"$f":"+Input!L176","v":0.20930000000000001},{"$f":"+Input!M176","v":0.20419999999999999},{"$f":"+Input!N176","v":0.23519999999999999},{"$f":"+Input!O176","v":0.27479999999999999},{"$f":"+Input!P176","v":0.2155},{"$f":"+Input!Q176","v":0.21110000000000001},{"$f":"+Input!R176","v":0.2369},{"$f":"+Input!S176","v":0.22852069927376178},{"$f":"+Input!T176","v":0.27860000000000001}]
[22,"FERNDALE to BAYVIEW","N/A","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A183","v":"Schedule 1 Ln 127"},null,null,{"$f":"+Input!F177","v":0},{"$f":"+Input!G177","v":0.16389999999999999},{"$f":"+Input!H177","v":0.17610000000000001},{"$f":"+Input!I177","v":0.23350000000000001},{"$f":"+Input!J177","v":0.2261},{"$f":"+Input!K177","v":0.21410000000000001},{"$f":"+Input!L177","v":0.19439999999999999},{"$f":"+Input!M177","v":0.18970000000000001},{"$f":"+Input!N177","v":0.2185},{"$f":"+Input!O177","v":0.25530000000000003},{"$f":"+Input!P177","v":0.20019999999999999},{"$f":"+Input!Q177","v":0.1961},{"$f":"+Input!R177","v":0.22020000000000001},{"$f":"+Input!S177","v":0.21241138868755741},{"$f":"+Input!T177","v":0.25900000000000001}]
[23,"ANACORTES to RENTON","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A184","v":"Schedule 1 Ln 128"},null,null,{"$f":"+Input!F178","v":0.26400000000000001},{"$f":"+Input!G178","v":0.26400000000000001},{"$f":"+Input!H178","v":0.28360000000000002},{"$f":"+Input!I178","v":0.37609999999999999},{"$f":"+Input!J178","v":0.36420000000000002},{"$f":"+Input!K178","v":0.34489999999999998},{"$f":"+Input!L178","v":0.31319999999999998},{"$f":"+Input!M178","v":0.30559999999999998},{"$f":"+Input!N178","v":0.35199999999999998},{"$f":"+Input!O178","v":0.41120000000000001},{"$f":"+Input!P178","v":0.32240000000000002},{"$f":"+Input!Q178","v":0.31569999999999998},{"$f":"+Input!R178","v":0.35449999999999998},{"$f":"+Input!S178","v":0.34196111394068618},{"$f":"+Input!T178","v":0.41689999999999999}]
[24,"ANACORTES to RENTON","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A185","v":"Schedule 1 Ln 129"},null,null,{"$f":"+Input!F179","v":0.30549999999999999},{"$f":"+Input!G179","v":0.30549999999999999},{"$f":"+Input!H179","v":0.32819999999999999},{"$f":"+Input!I179","v":0.43519999999999998},{"$f":"+Input!J179","v":0.4214},{"$f":"+Input!K179","v":0.39910000000000001},{"$f":"+Input!L179","v":0.3624},{"$f":"+Input!M179","v":0.35360000000000003},{"$f":"+Input!N179","v":0.4073},{"$f":"+Input!O179","v":0.4758},{"$f":"+Input!P179","v":0.37309999999999999},{"$f":"+Input!Q179","v":0.3654},{"$f":"+Input!R179","v":0.41020000000000001},{"$f":"+Input!S179","v":0.39569097020724814},{"$f":"+Input!T179","v":0.48249999999999998}]
[25,"BAYVIEW to RENTON","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A186","v":"Schedule 1 Ln 130"},null,null,{"$f":"+Input!F180","v":0},{"$f":"+Input!G180","v":0},{"$f":"+Input!H180","v":0},{"$f":"+Input!I180","v":0},{"$f":"+Input!J180","v":0.21629999999999999},{"$f":"+Input!K180","v":0.2049},{"$f":"+Input!L180","v":0.18609999999999999},{"$f":"+Input!M180","v":0.18160000000000001},{"$f":"+Input!N180","v":0.2092},{"$f":"+Input!O180","v":0.24440000000000001},{"$f":"+Input!P180","v":0.19159999999999999},{"$f":"+Input!Q180","v":0.18759999999999999},{"$f":"+Input!R180","v":0.21060000000000001},{"$f":"+Input!S180","v":0.20315094667393091},{"$f":"+Input!T180","v":0.2477}]
[26,"BAYVIEW to RENTON","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A187","v":"Schedule 1 Ln 131"},null,null,{"$f":"+Input!F181","v":0},{"$f":"+Input!G181","v":0},{"$f":"+Input!H181","v":0},{"$f":"+Input!I181","v":0},{"$f":"+Input!J181","v":0.27409999999999995},{"$f":"+Input!K181","v":0.2596},{"$f":"+Input!L181","v":0.23569999999999999},{"$f":"+Input!M181","v":0.23},{"$f":"+Input!N181","v":0.26490000000000002},{"$f":"+Input!O181","v":0.3095},{"$f":"+Input!P181","v":0.2427},{"$f":"+Input!Q181","v":0.23769999999999999},{"$f":"+Input!R181","v":0.26690000000000003},{"$f":"+Input!S181","v":0.25745958056634455},{"$f":"+Input!T181","v":0.31390000000000001}]
[27,"CHERRY POINT to RENTON","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A188","v":"Schedule 1 Ln 132"},null,null,{"$f":"+Input!F182","v":0.33329999999999999},{"$f":"+Input!G182","v":0.33329999999999999},{"$f":"+Input!H182","v":0.35809999999999997},{"$f":"+Input!I182","v":0.4748},{"$f":"+Input!J182","v":0.4597},{"$f":"+Input!K182","v":0.43540000000000001},{"$f":"+Input!L182","v":0.39539999999999997},{"$f":"+Input!M182","v":0.38579999999999998},{"$f":"+Input!N182","v":0.44440000000000002},{"$f":"+Input!O182","v":0.51919999999999999},{"$f":"+Input!P182","v":0.40710000000000002},{"$f":"+Input!Q182","v":0.3987},{"$f":"+Input!R182","v":0.44769999999999999},{"$f":"+Input!S182","v":0.43186457182297655},{"$f":"+Input!T182","v":0.52659999999999996}]
[28,"CHERRY POINT to RENTON","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A189","v":"Schedule 1 Ln 133"},null,null,{"$f":"+Input!F183","v":0.37509999999999999},{"$f":"+Input!G183","v":0.37509999999999999},{"$f":"+Input!H183","v":0.40300000000000002},{"$f":"+Input!I183","v":0.53439999999999999},{"$f":"+Input!J183","v":0.51749999999999996},{"$f":"+Input!K183","v":0.49009999999999998},{"$f":"+Input!L183","v":0.44500000000000001},{"$f":"+Input!M183","v":0.43419999999999997},{"$f":"+Input!N183","v":0.50019999999999998},{"$f":"+Input!O183","v":0.58440000000000003},{"$f":"+Input!P183","v":0.45829999999999999},{"$f":"+Input!Q183","v":0.44879999999999998},{"$f":"+Input!R183","v":0.50380000000000003},{"$f":"+Input!S183","v":0.48598027984010633},{"$f":"+Input!T183","v":0.59260000000000002}]
[29,"FERNDALE to RENTON","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A192","v":"Schedule 1 Ln 136"},null,null,{"$f":"+Input!F184","v":0.32079999999999997},{"$f":"+Input!G184","v":0.32079999999999997},{"$f":"+Input!H184","v":0.34470000000000001},{"$f":"+Input!I184","v":0.45710000000000001},{"$f":"+Input!J184","v":0.44259999999999999},{"$f":"+Input!K184","v":0.41920000000000002},{"$f":"+Input!L184","v":0.38059999999999999},{"$f":"+Input!M184","v":0.37140000000000001},{"$f":"+Input!N184","v":0.42780000000000001},{"$f":"+Input!O184","v":0.49980000000000002},{"$f":"+Input!P184","v":0.39190000000000003},{"$f":"+Input!Q184","v":0.38379999999999997},{"$f":"+Input!R184","v":0.43080000000000002},{"$f":"+Input!S184","v":0.41556233536148834},{"$f":"+Input!T184","v":0.50670000000000004}]
[30,"FERNDALE to RENTON","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A193","v":"Schedule 1 Ln 137"},null,null,{"$f":"+Input!F185","v":0.36259999999999998},{"$f":"+Input!G185","v":0.36259999999999998},{"$f":"+Input!H185","v":0.3896},{"$f":"+Input!I185","v":0.51659999999999995},{"$f":"+Input!J185","v":0.50019999999999998},{"$f":"+Input!K185","v":0.4738},{"$f":"+Input!L185","v":0.43020000000000003},{"$f":"+Input!M185","v":0.41980000000000001},{"$f":"+Input!N185","v":0.48359999999999997},{"$f":"+Input!O185","v":0.56499999999999995},{"$f":"+Input!P185","v":0.44309999999999999},{"$f":"+Input!Q185","v":0.434},{"$f":"+Input!R185","v":0.48720000000000002},{"$f":"+Input!S185","v":0.46996743219154391},{"$f":"+Input!T185","v":0.57299999999999995}]
[31,"ANACORTES to SEA-TAC","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A194","v":"Schedule 1 Ln 138"},null,null,{"$f":"+Input!F186","v":0.29310000000000003},{"$f":"+Input!G186","v":0.29310000000000003},{"$f":"+Input!H186","v":0.31490000000000001},{"$f":"+Input!I186","v":0.41760000000000003},{"$f":"+Input!J186","v":0.40429999999999999},{"$f":"+Input!K186","v":0.38290000000000002},{"$f":"+Input!L186","v":0.34770000000000001},{"$f":"+Input!M186","v":0.33929999999999999},{"$f":"+Input!N186","v":0.39079999999999998},{"$f":"+Input!O186","v":0.45660000000000001},{"$f":"+Input!P186","v":0.35809999999999997},{"$f":"+Input!Q186","v":0.35070000000000001},{"$f":"+Input!R186","v":0.39379999999999998},{"$f":"+Input!S186","v":0.37987104843396957},{"$f":"+Input!T186","v":0.4632}]
[32,"ANACORTES to SEA-TAC","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A195","v":"Schedule 1 Ln 139"},null,null,{"$f":"+Input!F187","v":0.33479999999999999},{"$f":"+Input!G187","v":0.33479999999999999},{"$f":"+Input!H187","v":0.35970000000000002},{"$f":"+Input!I187","v":0.47699999999999998},{"$f":"+Input!J187","v":0.46189999999999998},{"$f":"+Input!K187","v":0.4375},{"$f":"+Input!L187","v":0.39729999999999999},{"$f":"+Input!M187","v":0.38769999999999999},{"$f":"+Input!N187","v":0.4466},{"$f":"+Input!O187","v":0.52180000000000004},{"$f":"+Input!P187","v":0.40910000000000002},{"$f":"+Input!Q187","v":0.40079999999999999},{"$f":"+Input!R187","v":0.44990000000000002},{"$f":"+Input!S187","v":0.43398675645109935},{"$f":"+Input!T187","v":0.5292}]
[33,"BAYVIEW to SEA-TAC","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A198","v":"Schedule 1 Ln 142"},null,null,{"$f":"+Input!F188","v":0},{"$f":"+Input!G188","v":0},{"$f":"+Input!H188","v":0},{"$f":"+Input!I188","v":0},{"$f":"+Input!J188","v":0.25679999999999997},{"$f":"+Input!K188","v":0.2432},{"$f":"+Input!L188","v":0.2208},{"$f":"+Input!M188","v":0.2155},{"$f":"+Input!N188","v":0.2482},{"$f":"+Input!O188","v":0.28999999999999998},{"$f":"+Input!P188","v":0.22739999999999999},{"$f":"+Input!Q188","v":0.22270000000000001},{"$f":"+Input!R188","v":0.25},{"$f":"+Input!S188","v":0.24115734410485626},{"$f":"+Input!T188","v":0.29399999999999998}]
[34,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A199","v":"Schedule 1 Ln 143"},null,null,{"$f":"+Input!F189","v":0},{"$f":"+Input!G189","v":0},{"$f":"+Input!H189","v":0},{"$f":"+Input!I189","v":0},{"$f":"+Input!J189","v":0.314},{"$f":"+Input!K189","v":0.2974},{"$f":"+Input!L189","v":0.27},{"$f":"+Input!M189","v":0.26350000000000001},{"$f":"+Input!N189","v":0.30349999999999999},{"$f":"+Input!O189","v":0.35460000000000003},{"$f":"+Input!P189","v":0.27800000000000002},{"$f":"+Input!Q189","v":0.27229999999999999},{"$f":"+Input!R189","v":0.30570000000000003},{"$f":"+Input!S189","v":0.29488720037141825},{"$f":"+Input!T189","v":0.35959999999999998}]
[35,"CHERRY POINT to SEA-TAC","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A200","v":"Schedule 1 Ln 144"},null,null,{"$f":"+Input!F190","v":0.36259999999999998},{"$f":"+Input!G190","v":0.36259999999999998},{"$f":"+Input!H190","v":0.3896},{"$f":"+Input!I190","v":0.51659999999999995},{"$f":"+Input!J190","v":0.50019999999999998},{"$f":"+Input!K190","v":0.4738},{"$f":"+Input!L190","v":0.43020000000000003},{"$f":"+Input!M190","v":0.41980000000000001},{"$f":"+Input!N190","v":0.48359999999999997},{"$f":"+Input!O190","v":0.56499999999999995},{"$f":"+Input!P190","v":0.44309999999999999},{"$f":"+Input!Q190","v":0.434},{"$f":"+Input!R190","v":0.48720000000000002},{"$f":"+Input!S190","v":0.46996743219154391},{"$f":"+Input!T190","v":0.57299999999999995}]
[36,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A201","v":"Schedule 1 Ln 145"},null,null,{"$f":"+Input!F191","v":0.40410000000000001},{"$f":"+Input!G191","v":0.40410000000000001},{"$f":"+Input!H191","v":0.43419999999999997},{"$f":"+Input!I191","v":0.57569999999999999},{"$f":"+Input!J191","v":0.55740000000000001},{"$f":"+Input!K191","v":0.52790000000000004},{"$f":"+Input!L191","v":0.4793},{"$f":"+Input!M191","v":0.4677},{"$f":"+Input!N191","v":0.53879999999999995},{"$f":"+Input!O191","v":0.62949999999999995},{"$f":"+Input!P191","v":0.49359999999999998},{"$f":"+Input!Q191","v":0.4834},{"$f":"+Input!R191","v":0.54269999999999996},{"$f":"+Input!S191","v":0.52350436258282196},{"$f":"+Input!T191","v":0.63829999999999998}]
[37,"FERNDALE to SEA-TAC","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A202","v":"Schedule 1 Ln 146"},null,null,{"$f":"+Input!F192","v":0.35020000000000001},{"$f":"+Input!G192","v":0.35020000000000001},{"$f":"+Input!H192","v":0.37630000000000002},{"$f":"+Input!I192","v":0.499},{"$f":"+Input!J192","v":0.48320000000000002},{"$f":"+Input!K192","v":0.4577},{"$f":"+Input!L192","v":0.41560000000000002},{"$f":"+Input!M192","v":0.40550000000000003},{"$f":"+Input!N192","v":0.46710000000000002},{"$f":"+Input!O192","v":0.54569999999999996},{"$f":"+Input!P192","v":0.4279},{"$f":"+Input!Q192","v":0.41909999999999997},{"$f":"+Input!R192","v":0.47049999999999997},{"$f":"+Input!S192","v":0.45385812160533945},{"$f":"+Input!T192","v":0.5534}]
[38,"FERNDALE to SEA-TAC","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A203","v":"Schedule 1 Ln 147"},null,null,{"$f":"+Input!F193","v":0.39169999999999999},{"$f":"+Input!G193","v":0.39169999999999999},{"$f":"+Input!H193","v":0.4209},{"$f":"+Input!I193","v":0.55810000000000004},{"$f":"+Input!J193","v":0.54039999999999999},{"$f":"+Input!K193","v":0.51180000000000003},{"$f":"+Input!L193","v":0.4647},{"$f":"+Input!M193","v":0.45340000000000003},{"$f":"+Input!N193","v":0.52229999999999999},{"$f":"+Input!O193","v":0.61019999999999996},{"$f":"+Input!P193","v":0.47849999999999998},{"$f":"+Input!Q193","v":0.46860000000000002},{"$f":"+Input!R193","v":0.5262},{"$f":"+Input!S193","v":0.50758797787190146},{"$f":"+Input!T193","v":0.61890000000000001}]
[39,"ANACORTES to SEATTLE","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A206","v":"Schedule 1 Ln 150"},null,null,{"$f":"+Input!F194","v":0.28620000000000001},{"$f":"+Input!G194","v":0.28620000000000001},{"$f":"+Input!H194","v":0.3075},{"$f":"+Input!I194","v":0.40770000000000001},{"$f":"+Input!J194","v":0.3947},{"$f":"+Input!K194","v":0.37380000000000002},{"$f":"+Input!L194","v":0.33939999999999998},{"$f":"+Input!M194","v":0.33119999999999999},{"$f":"+Input!N194","v":0.38150000000000001},{"$f":"+Input!O194","v":0.44569999999999999},{"$f":"+Input!P194","v":0.34949999999999998},{"$f":"+Input!Q194","v":0.34229999999999999},{"$f":"+Input!R194","v":0.38429999999999997},{"$f":"+Input!S194","v":0.37070706935798503},{"$f":"+Input!T194","v":0.45200000000000001}]
[40,"ANACORTES to SEATTLE","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A207","v":"Schedule 1 Ln 151"},null,null,{"$f":"+Input!F195","v":0.32769999999999999},{"$f":"+Input!G195","v":0.32769999999999999},{"$f":"+Input!H195","v":0.35210000000000002},{"$f":"+Input!I195","v":0.46689999999999998},{"$f":"+Input!J195","v":0.4521},{"$f":"+Input!K195","v":0.42820000000000003},{"$f":"+Input!L195","v":0.38879999999999998},{"$f":"+Input!M195","v":0.37940000000000002},{"$f":"+Input!N195","v":0.437},{"$f":"+Input!O195","v":0.51049999999999995},{"$f":"+Input!P195","v":0.40029999999999999},{"$f":"+Input!Q195","v":0.39200000000000002},{"$f":"+Input!R195","v":0.44009999999999999},{"$f":"+Input!S195","v":0.42453338856218897},{"$f":"+Input!T195","v":0.51759999999999995}]
[41,"BAYVIEW to SEATTLE","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A208","v":"Schedule 1 Ln 152"},null,null,{"$f":"+Input!F196","v":0},{"$f":"+Input!G196","v":0},{"$f":"+Input!H196","v":0},{"$f":"+Input!I196","v":0},{"$f":"+Input!J196","v":0.24730000000000002},{"$f":"+Input!K196","v":0.23419999999999999},{"$f":"+Input!L196","v":0.2127},{"$f":"+Input!M196","v":0.20749999999999999},{"$f":"+Input!N196","v":0.23899999999999999},{"$f":"+Input!O196","v":0.2792},{"$f":"+Input!P196","v":0.21890000000000001},{"$f":"+Input!Q196","v":0.21440000000000001},{"$f":"+Input!R196","v":0.2407},{"$f":"+Input!S196","v":0.2321862909041556},{"$f":"+Input!T196","v":0.28310000000000002}]
[42,"BAYVIEW to SEATTLE","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A209","v":"Schedule 1 Ln 153"},null,null,{"$f":"+Input!F197","v":0},{"$f":"+Input!G197","v":0},{"$f":"+Input!H197","v":0},{"$f":"+Input!I197","v":0},{"$f":"+Input!J197","v":0.30450000000000005},{"$f":"+Input!K197","v":0.28839999999999999},{"$f":"+Input!L197","v":0.26190000000000002},{"$f":"+Input!M197","v":0.25559999999999999},{"$f":"+Input!N197","v":0.2944},{"$f":"+Input!O197","v":0.34389999999999998},{"$f":"+Input!P197","v":0.2697},{"$f":"+Input!Q197","v":0.2641},{"$f":"+Input!R197","v":0.29649999999999999},{"$f":"+Input!S197","v":0.28601261010835949},{"$f":"+Input!T197","v":0.34870000000000001}]
[43,"CHERRY POINT to SEATTLE","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A210","v":"Schedule 1 Ln 154"},null,null,{"$f":"+Input!F198","v":0.35570000000000002},{"$f":"+Input!G198","v":0.35570000000000002},{"$f":"+Input!H198","v":0.38219999999999998},{"$f":"+Input!I198","v":0.50680000000000003},{"$f":"+Input!J198","v":0.49070000000000003},{"$f":"+Input!K198","v":0.46479999999999999},{"$f":"+Input!L198","v":0.42199999999999999},{"$f":"+Input!M198","v":0.4118},{"$f":"+Input!N198","v":0.47439999999999999},{"$f":"+Input!O198","v":0.55420000000000003},{"$f":"+Input!P198","v":0.43459999999999999},{"$f":"+Input!Q198","v":0.42559999999999998},{"$f":"+Input!R198","v":0.47789999999999999},{"$f":"+Input!S198","v":0.46099637899084323},{"$f":"+Input!T198","v":0.56210000000000004}]
[44,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A211","v":"Schedule 1 Ln 155"},null,null,{"$f":"+Input!F199","v":0.3972},{"$f":"+Input!G199","v":0.3972},{"$f":"+Input!H199","v":0.42680000000000001},{"$f":"+Input!I199","v":0.56589999999999996},{"$f":"+Input!J199","v":0.54790000000000005},{"$f":"+Input!K199","v":0.51890000000000003},{"$f":"+Input!L199","v":0.47120000000000001},{"$f":"+Input!M199","v":0.45979999999999999},{"$f":"+Input!N199","v":0.52969999999999995},{"$f":"+Input!O199","v":0.61880000000000002},{"$f":"+Input!P199","v":0.48520000000000002},{"$f":"+Input!Q199","v":0.47520000000000001},{"$f":"+Input!R199","v":0.53349999999999997},{"$f":"+Input!S199","v":0.51462977231976326},{"$f":"+Input!T199","v":0.62749999999999995}]
[45,"FERNDALE to SEATTLE","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A214","v":"Schedule 1 Ln 158"},null,null,{"$f":"+Input!F200","v":0.34310000000000002},{"$f":"+Input!G200","v":0.34310000000000002},{"$f":"+Input!H200","v":0.36859999999999998},{"$f":"+Input!I200","v":0.48880000000000001},{"$f":"+Input!J200","v":0.4733},{"$f":"+Input!K200","v":0.44829999999999998},{"$f":"+Input!L200","v":0.40710000000000002},{"$f":"+Input!M200","v":0.3972},{"$f":"+Input!N200","v":0.45750000000000002},{"$f":"+Input!O200","v":0.53449999999999998},{"$f":"+Input!P200","v":0.41909999999999997},{"$f":"+Input!Q200","v":0.41049999999999998},{"$f":"+Input!R200","v":0.46089999999999998},{"$f":"+Input!S200","v":0.44459767959171298},{"$f":"+Input!T200","v":0.54210000000000003}]
[46,"FERNDALE to SEATTLE","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A215","v":"Schedule 1 Ln 159"},null,null,{"$f":"+Input!F201","v":0.38479999999999998},{"$f":"+Input!G201","v":0.38479999999999998},{"$f":"+Input!H201","v":0.41339999999999999},{"$f":"+Input!I201","v":0.54820000000000002},{"$f":"+Input!J201","v":0.53090000000000004},{"$f":"+Input!K201","v":0.50280000000000002},{"$f":"+Input!L201","v":0.45660000000000001},{"$f":"+Input!M201","v":0.44550000000000001},{"$f":"+Input!N201","v":0.51319999999999999},{"$f":"+Input!O201","v":0.59960000000000002},{"$f":"+Input!P201","v":0.47020000000000001},{"$f":"+Input!Q201","v":0.46050000000000002},{"$f":"+Input!R201","v":0.51700000000000002},{"$f":"+Input!S201","v":0.49871338760884276},{"$f":"+Input!T201","v":0.60809999999999997}]
[47,"ANACORTES to SPANAWAY","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A216","v":"Schedule 1 Ln 160"},null,null,{"$f":"+Input!F202","v":0.32919999999999999},{"$f":"+Input!G202","v":0.32919999999999999},{"$f":"+Input!H202","v":0.35370000000000001},{"$f":"+Input!I202","v":0.46899999999999997},{"$f":"+Input!J202","v":0.45419999999999999},{"$f":"+Input!K202","v":0.43020000000000003},{"$f":"+Input!L202","v":0.3906},{"$f":"+Input!M202","v":0.38109999999999999},{"$f":"+Input!N202","v":0.439},{"$f":"+Input!O202","v":0.51290000000000002},{"$f":"+Input!P202","v":0},{"$f":"+Input!Q202","v":0},{"$f":"+Input!R202","v":0},{"$f":"+Input!S202","v":0},{"$f":"+Input!T202","v":0}]
[48,"ANACORTES to SPANAWAY","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A217","v":"Schedule 1 Ln 161"},null,null,{"$f":"+Input!F203","v":0.37090000000000001},{"$f":"+Input!G203","v":0.37090000000000001},{"$f":"+Input!H203","v":0.39850000000000002},{"$f":"+Input!I203","v":0.52839999999999998},{"$f":"+Input!J203","v":0.51170000000000004},{"$f":"+Input!K203","v":0.48470000000000002},{"$f":"+Input!L203","v":0.44009999999999999},{"$f":"+Input!M203","v":0.4294},{"$f":"+Input!N203","v":0.49459999999999998},{"$f":"+Input!O203","v":0.57779999999999998},{"$f":"+Input!P203","v":0},{"$f":"+Input!Q203","v":0},{"$f":"+Input!R203","v":0},{"$f":"+Input!S203","v":0},{"$f":"+Input!T203","v":0}]
[49,"BAYVIEW to SPANAWAY","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A218","v":"Schedule 1 Ln 162"},null,null,{"$f":"+Input!F204","v":0},{"$f":"+Input!G204","v":0},{"$f":"+Input!H204","v":0},{"$f":"+Input!I204","v":0},{"$f":"+Input!J204","v":0.30650000000000005},{"$f":"+Input!K204","v":0.2903},{"$f":"+Input!L204","v":0.2636},{"$f":"+Input!M204","v":0.25719999999999998},{"$f":"+Input!N204","v":0.29630000000000001},{"$f":"+Input!O204","v":0.34620000000000001},{"$f":"+Input!P204","v":0},{"$f":"+Input!Q204","v":0},{"$f":"+Input!R204","v":0},{"$f":"+Input!S204","v":0},{"$f":"+Input!T204","v":0}]
[50,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A219","v":"Schedule 1 Ln 163"},null,null,{"$f":"+Input!F205","v":0},{"$f":"+Input!G205","v":0},{"$f":"+Input!H205","v":0},{"$f":"+Input!I205","v":0},{"$f":"+Input!J205","v":0.36420000000000002},{"$f":"+Input!K205","v":0.34489999999999998},{"$f":"+Input!L205","v":0.31319999999999998},{"$f":"+Input!M205","v":0.30559999999999998},{"$f":"+Input!N205","v":0.35199999999999998},{"$f":"+Input!O205","v":0.41120000000000001},{"$f":"+Input!P205","v":0},{"$f":"+Input!Q205","v":0},{"$f":"+Input!R205","v":0},{"$f":"+Input!S205","v":0},{"$f":"+Input!T205","v":0}]
[51,"CHERRY POINT to SPANAWAY","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A222","v":"Schedule 1 Ln 166"},null,null,{"$f":"+Input!F206","v":0.39860000000000001},{"$f":"+Input!G206","v":0.39860000000000001},{"$f":"+Input!H206","v":0.42830000000000001},{"$f":"+Input!I206","v":0.56789999999999996},{"$f":"+Input!J206","v":0.54990000000000006},{"$f":"+Input!K206","v":0.52080000000000004},{"$f":"+Input!L206","v":0.47289999999999999},{"$f":"+Input!M206","v":0.46139999999999998},{"$f":"+Input!N206","v":0.53149999999999997},{"$f":"+Input!O206","v":0.62090000000000001},{"$f":"+Input!P206","v":0},{"$f":"+Input!Q206","v":0},{"$f":"+Input!R206","v":0},{"$f":"+Input!S206","v":0},{"$f":"+Input!T206","v":0}]
[52,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A223","v":"Schedule 1 Ln 167"},null,null,{"$f":"+Input!F207","v":0.44040000000000001},{"$f":"+Input!G207","v":0.44040000000000001},{"$f":"+Input!H207","v":0.47320000000000001},{"$f":"+Input!I207","v":0.62749999999999995},{"$f":"+Input!J207","v":0.60760000000000003},{"$f":"+Input!K207","v":0.57550000000000001},{"$f":"+Input!L207","v":0.52259999999999995},{"$f":"+Input!M207","v":0.50990000000000002},{"$f":"+Input!N207","v":0.58740000000000003},{"$f":"+Input!O207","v":0.68630000000000002},{"$f":"+Input!P207","v":0},{"$f":"+Input!Q207","v":0},{"$f":"+Input!R207","v":0},{"$f":"+Input!S207","v":0},{"$f":"+Input!T207","v":0}]
[53,"FERNDALE to SPANAWAY","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A224","v":"Schedule 1 Ln 168"},null,null,{"$f":"+Input!F208","v":0.3861},{"$f":"+Input!G208","v":0.3861},{"$f":"+Input!H208","v":0.4148},{"$f":"+Input!I208","v":0.55000000000000004},{"$f":"+Input!J208","v":0.53249999999999997},{"$f":"+Input!K208","v":0.50439999999999996},{"$f":"+Input!L208","v":0.45800000000000002},{"$f":"+Input!M208","v":0.44690000000000002},{"$f":"+Input!N208","v":0.51480000000000004},{"$f":"+Input!O208","v":0.60140000000000005},{"$f":"+Input!P208","v":0},{"$f":"+Input!Q208","v":0},{"$f":"+Input!R208","v":0},{"$f":"+Input!S208","v":0},{"$f":"+Input!T208","v":0}]
[54,"FERNDALE to SPANAWAY","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A225","v":"Schedule 1 Ln 169"},null,null,{"$f":"+Input!F209","v":0.4279},{"$f":"+Input!G209","v":0.4279},{"$f":"+Input!H209","v":0.4597},{"$f":"+Input!I209","v":0.60960000000000003},{"$f":"+Input!J209","v":0.59030000000000005},{"$f":"+Input!K209","v":0.55910000000000004},{"$f":"+Input!L209","v":0.50770000000000004},{"$f":"+Input!M209","v":0.49540000000000001},{"$f":"+Input!N209","v":0.57069999999999999},{"$f":"+Input!O209","v":0.66669999999999996},{"$f":"+Input!P209","v":0},{"$f":"+Input!Q209","v":0},{"$f":"+Input!R209","v":0},{"$f":"+Input!S209","v":0},{"$f":"+Input!T209","v":0}]
[55,"ANACORTES to TACOMA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A226","v":"Schedule 1 Ln 170"},null,null,{"$f":"+Input!F210","v":0.32079999999999997},{"$f":"+Input!G210","v":0.32079999999999997},{"$f":"+Input!H210","v":0.34470000000000001},{"$f":"+Input!I210","v":0.45710000000000001},{"$f":"+Input!J210","v":0.44259999999999999},{"$f":"+Input!K210","v":0.41920000000000002},{"$f":"+Input!L210","v":0.38059999999999999},{"$f":"+Input!M210","v":0.37140000000000001},{"$f":"+Input!N210","v":0.42780000000000001},{"$f":"+Input!O210","v":0.49980000000000002},{"$f":"+Input!P210","v":0.39190000000000003},{"$f":"+Input!Q210","v":0.38379999999999997},{"$f":"+Input!R210","v":0.43080000000000002},{"$f":"+Input!S210","v":0.41556233536148834},{"$f":"+Input!T210","v":0.50670000000000004}]
[56,"ANACORTES to TACOMA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A227","v":"Schedule 1 Ln 171"},null,null,{"$f":"+Input!F211","v":0.36259999999999998},{"$f":"+Input!G211","v":0.36259999999999998},{"$f":"+Input!H211","v":0.3896},{"$f":"+Input!I211","v":0.51659999999999995},{"$f":"+Input!J211","v":0.50019999999999998},{"$f":"+Input!K211","v":0.4738},{"$f":"+Input!L211","v":0.43020000000000003},{"$f":"+Input!M211","v":0.41980000000000001},{"$f":"+Input!N211","v":0.48359999999999997},{"$f":"+Input!O211","v":0.56499999999999995},{"$f":"+Input!P211","v":0.44309999999999999},{"$f":"+Input!Q211","v":0.434},{"$f":"+Input!R211","v":0.48720000000000002},{"$f":"+Input!S211","v":0.46996743219154391},{"$f":"+Input!T211","v":0.57299999999999995}]
[57,"BAYVIEW to TACOMA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A230","v":"Schedule 1 Ln 174"},null,null,{"$f":"+Input!F212","v":0},{"$f":"+Input!G212","v":0},{"$f":"+Input!H212","v":0},{"$f":"+Input!I212","v":0},{"$f":"+Input!J212","v":0.2949},{"$f":"+Input!K212","v":0.27929999999999999},{"$f":"+Input!L212","v":0.25359999999999999},{"$f":"+Input!M212","v":0.2475},{"$f":"+Input!N212","v":0.28510000000000002},{"$f":"+Input!O212","v":0.33310000000000001},{"$f":"+Input!P212","v":0.26119999999999999},{"$f":"+Input!Q212","v":0.25580000000000003},{"$f":"+Input!R212","v":0.28720000000000001},{"$f":"+Input!S212","v":0.27704155690765886},{"$f":"+Input!T212","v":0.33779999999999999}]
[58,"BAYVIEW to TACOMA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A231","v":"Schedule 1 Ln 175"},null,null,{"$f":"+Input!F213","v":0},{"$f":"+Input!G213","v":0},{"$f":"+Input!H213","v":0},{"$f":"+Input!I213","v":0},{"$f":"+Input!J213","v":0.35259999999999997},{"$f":"+Input!K213","v":0.33400000000000002},{"$f":"+Input!L213","v":0.30330000000000001},{"$f":"+Input!M213","v":0.29599999999999999},{"$f":"+Input!N213","v":0.34100000000000003},{"$f":"+Input!O213","v":0.39839999999999998},{"$f":"+Input!P213","v":0.31240000000000001},{"$f":"+Input!Q213","v":0.30599999999999999},{"$f":"+Input!R213","v":0.34350000000000003},{"$f":"+Input!S213","v":0.33135019080007255},{"$f":"+Input!T213","v":0.40400000000000003}]
[59,"CHERRY POINT to TACOMA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A232","v":"Schedule 1 Ln 176"},null,null,{"$f":"+Input!F214","v":0.39029999999999998},{"$f":"+Input!G214","v":0.39029999999999998},{"$f":"+Input!H214","v":0.41930000000000001},{"$f":"+Input!I214","v":0.55600000000000005},{"$f":"+Input!J214","v":0.5383},{"$f":"+Input!K214","v":0.50980000000000003},{"$f":"+Input!L214","v":0.46289999999999998},{"$f":"+Input!M214","v":0.45169999999999999},{"$f":"+Input!N214","v":0.52029999999999998},{"$f":"+Input!O214","v":0.6079},{"$f":"+Input!P214","v":0.47670000000000001},{"$f":"+Input!Q214","v":0.46689999999999998},{"$f":"+Input!R214","v":0.5242},{"$f":"+Input!S214","v":0.50565871911906257},{"$f":"+Input!T214","v":0.61650000000000005}]
[60,"CHERRY POINT to TACOMA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A233","v":"Schedule 1 Ln 177"},null,null,{"$f":"+Input!F215","v":0.432},{"$f":"+Input!G215","v":0.432},{"$f":"+Input!H215","v":0.4642},{"$f":"+Input!I215","v":0.61550000000000005},{"$f":"+Input!J215","v":0.59599999999999997},{"$f":"+Input!K215","v":0.5645},{"$f":"+Input!L215","v":0.51259999999999994},{"$f":"+Input!M215","v":0.50019999999999998},{"$f":"+Input!N215","v":0.57620000000000005},{"$f":"+Input!O215","v":0.67320000000000002},{"$f":"+Input!P215","v":0.52790000000000004},{"$f":"+Input!Q215","v":0.51700000000000002},{"$f":"+Input!R215","v":0.58040000000000003},{"$f":"+Input!S215","v":0.55987089007383428},{"$f":"+Input!T215","v":0.68259999999999998}]
[61,"FERNDALE to TACOMA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A234","v":"Schedule 1 Ln "},null,null,{"$f":"+Input!F216","v":0.37790000000000001},{"$f":"+Input!G216","v":0.37790000000000001},{"$f":"+Input!H216","v":0.40600000000000003},{"$f":"+Input!I216","v":0.53839999999999999},{"$f":"+Input!J216","v":0.52129999999999999},{"$f":"+Input!K216","v":0.49370000000000003},{"$f":"+Input!L216","v":0.44829999999999998},{"$f":"+Input!M216","v":0.43740000000000001},{"$f":"+Input!N216","v":0.50390000000000001},{"$f":"+Input!O216","v":0.5887},{"$f":"+Input!P216","v":0.46160000000000001},{"$f":"+Input!Q216","v":0.4521},{"$f":"+Input!R216","v":0.50760000000000005},{"$f":"+Input!S216","v":0.4896458714705002},{"$f":"+Input!T216","v":0.59699999999999998}]
[62,"FERNDALE to TACOMA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A235","v":"Schedule 1 Ln "},null,null,{"$f":"+Input!F217","v":0.41949999999999998},{"$f":"+Input!G217","v":0.41949999999999998},{"$f":"+Input!H217","v":0.45069999999999999},{"$f":"+Input!I217","v":0.59760000000000002},{"$f":"+Input!J217","v":0.57869999999999999},{"$f":"+Input!K217","v":0.54810000000000003},{"$f":"+Input!L217","v":0.49769999999999998},{"$f":"+Input!M217","v":0.48559999999999998},{"$f":"+Input!N217","v":0.55940000000000001},{"$f":"+Input!O217","v":0.65349999999999997},{"$f":"+Input!P217","v":0.51239999999999997},{"$f":"+Input!Q217","v":0.50180000000000002},{"$f":"+Input!R217","v":0.56330000000000002},{"$f":"+Input!S217","v":0.54337572773706211},{"$f":"+Input!T217","v":0.66249999999999998}]
[63,"ANACORTES to OLYMPIA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A236","v":"Schedule 1 Ln Line"},null,null,{"$f":"+Input!F218","v":0.41399999999999998},{"$f":"+Input!G218","v":0.41399999999999998},{"$f":"+Input!H218","v":0.44479999999999997},{"$f":"+Input!I218","v":0.58979999999999999},{"$f":"+Input!J218","v":0.57110000000000005},{"$f":"+Input!K218","v":0.54090000000000005},{"$f":"+Input!L218","v":0.49109999999999998},{"$f":"+Input!M218","v":0.47920000000000001},{"$f":"+Input!N218","v":0.55200000000000005},{"$f":"+Input!O218","v":0.64490000000000003},{"$f":"+Input!P218","v":0},{"$f":"+Input!Q218","v":0},{"$f":"+Input!R218","v":0},{"$f":"+Input!S218","v":0},{"$f":"+Input!T218","v":0}]
[64,"ANACORTES to OLYMPIA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A237","v":"Schedule 1 Ln No."},null,null,{"$f":"+Input!F219","v":0.45569999999999999},{"$f":"+Input!G219","v":0.45569999999999999},{"$f":"+Input!H219","v":0.48959999999999998},{"$f":"+Input!I219","v":0.6492},{"$f":"+Input!J219","v":0.62860000000000005},{"$f":"+Input!K219","v":0.59540000000000004},{"$f":"+Input!L219","v":0.54059999999999997},{"$f":"+Input!M219","v":0.52749999999999997},{"$f":"+Input!N219","v":0.60760000000000003},{"$f":"+Input!O219","v":0.70989999999999998},{"$f":"+Input!P219","v":0},{"$f":"+Input!Q219","v":0},{"$f":"+Input!R219","v":0},{"$f":"+Input!S219","v":0},{"$f":"+Input!T219","v":0}]
[65,"BAYVIEW to OLYMPIA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A238","v":"Schedule 1 Ln "},null,null,{"$f":"+Input!F220","v":0},{"$f":"+Input!G220","v":0},{"$f":"+Input!H220","v":0},{"$f":"+Input!I220","v":0},{"$f":"+Input!J220","v":0.42350000000000004},{"$f":"+Input!K220","v":0.40110000000000001},{"$f":"+Input!L220","v":0.36420000000000002},{"$f":"+Input!M220","v":0.35539999999999999},{"$f":"+Input!N220","v":0.40939999999999999},{"$f":"+Input!O220","v":0.4783},{"$f":"+Input!P220","v":0},{"$f":"+Input!Q220","v":0},{"$f":"+Input!R220","v":0},{"$f":"+Input!S220","v":0},{"$f":"+Input!T220","v":0}]
[66,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A239","v":"Schedule 1 Ln "},null,null,{"$f":"+Input!F221","v":0},{"$f":"+Input!G221","v":0},{"$f":"+Input!H221","v":0},{"$f":"+Input!I221","v":0},{"$f":"+Input!J221","v":0.48090000000000005},{"$f":"+Input!K221","v":0.45550000000000002},{"$f":"+Input!L221","v":0.41360000000000002},{"$f":"+Input!M221","v":0.40360000000000001},{"$f":"+Input!N221","v":0.46489999999999998},{"$f":"+Input!O221","v":0.54310000000000003},{"$f":"+Input!P221","v":0},{"$f":"+Input!Q221","v":0},{"$f":"+Input!R221","v":0},{"$f":"+Input!S221","v":0},{"$f":"+Input!T221","v":0}]
[67,"CHERRY POINT to OLYMPIA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A240","v":"Schedule 1 Ln "},null,null,{"$f":"+Input!F222","v":0.4834},{"$f":"+Input!G222","v":0.4834},{"$f":"+Input!H222","v":0.51939999999999997},{"$f":"+Input!I222","v":0.68869999999999998},{"$f":"+Input!J222","v":0.66690000000000005},{"$f":"+Input!K222","v":0.63160000000000005},{"$f":"+Input!L222","v":0.57350000000000001},{"$f":"+Input!M222","v":0.55959999999999999},{"$f":"+Input!N222","v":0.64459999999999995},{"$f":"+Input!O222","v":0.75309999999999999},{"$f":"+Input!P222","v":0},{"$f":"+Input!Q222","v":0},{"$f":"+Input!R222","v":0},{"$f":"+Input!S222","v":0},{"$f":"+Input!T222","v":0}]
[68,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A241","v":"Schedule 1 Ln 178"},null,null,{"$f":"+Input!F223","v":0.52500000000000002},{"$f":"+Input!G223","v":0.52500000000000002},{"$f":"+Input!H223","v":0.56410000000000005},{"$f":"+Input!I223","v":0.748},{"$f":"+Input!J223","v":0.72430000000000005},{"$f":"+Input!K223","v":0.68600000000000005},{"$f":"+Input!L223","v":0.62290000000000001},{"$f":"+Input!M223","v":0.60780000000000001},{"$f":"+Input!N223","v":0.70009999999999994},{"$f":"+Input!O223","v":0.81789999999999996},{"$f":"+Input!P223","v":0},{"$f":"+Input!Q223","v":0},{"$f":"+Input!R223","v":0},{"$f":"+Input!S223","v":0},{"$f":"+Input!T223","v":0}]
[69,"FERNDALE to OLYMPIA","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A242","v":"Schedule 1 Ln 179"},null,null,{"$f":"+Input!F224","v":0.4708},{"$f":"+Input!G224","v":0.4708},{"$f":"+Input!H224","v":0.50580000000000003},{"$f":"+Input!I224","v":0.67069999999999996},{"$f":"+Input!J224","v":0.64949999999999997},{"$f":"+Input!K224","v":0.61519999999999997},{"$f":"+Input!L224","v":0.55859999999999999},{"$f":"+Input!M224","v":0.54510000000000003},{"$f":"+Input!N224","v":0.62790000000000001},{"$f":"+Input!O224","v":0.73360000000000003},{"$f":"+Input!P224","v":0},{"$f":"+Input!Q224","v":0},{"$f":"+Input!R224","v":0},{"$f":"+Input!S224","v":0},{"$f":"+Input!T224","v":0}]
[{"$f":"1+A81","v":70},"FERNDALE to OLYMPIA","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A243","v":"Schedule 1 Ln 180"},null,null,{"$f":"+Input!F225","v":0.51259999999999994},{"$f":"+Input!G225","v":0.51259999999999994},{"$f":"+Input!H225","v":0.55069999999999997},{"$f":"+Input!I225","v":0.73019999999999996},{"$f":"+Input!J225","v":0.70699999999999996},{"$f":"+Input!K225","v":0.66959999999999997},{"$f":"+Input!L225","v":0.60799999999999998},{"$f":"+Input!M225","v":0.59330000000000005},{"$f":"+Input!N225","v":0.68340000000000001},{"$f":"+Input!O225","v":0.7984},{"$f":"+Input!P225","v":0},{"$f":"+Input!Q225","v":0},{"$f":"+Input!R225","v":0},{"$f":"+Input!S225","v":0},{"$f":"+Input!T225","v":0}]
[71,"ANACORTES to VANCOUVER","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A244","v":"Schedule 1 Ln 181"},null,null,{"$f":"+Input!F226","v":0.60970000000000002},{"$f":"+Input!G226","v":0.60970000000000002},{"$f":"+Input!H226","v":0.65510000000000002},{"$f":"+Input!I226","v":0.86870000000000003},{"$f":"+Input!J226","v":0.84109999999999996},{"$f":"+Input!K226","v":0.79659999999999997},{"$f":"+Input!L226","v":0.72330000000000005},{"$f":"+Input!M226","v":0.70579999999999998},{"$f":"+Input!N226","v":0.81299999999999994},{"$f":"+Input!O226","v":0.94979999999999998},{"$f":"+Input!P226","v":0.74480000000000002},{"$f":"+Input!Q226","v":0.72940000000000005},{"$f":"+Input!R226","v":0.81889999999999996},{"$f":"+Input!S226","v":0.78993499634986708},{"$f":"+Input!T226","v":0.96319999999999995}]
[72,"ANACORTES to VANCOUVER","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A245","v":"Schedule 1 Ln 182"},null,null,{"$f":"+Input!F227","v":0.65149999999999997},{"$f":"+Input!G227","v":0.65149999999999997},{"$f":"+Input!H227","v":0.7},{"$f":"+Input!I227","v":0.92820000000000003},{"$f":"+Input!J227","v":0.89870000000000005},{"$f":"+Input!K227","v":0.85119999999999996},{"$f":"+Input!L227","v":0.77290000000000003},{"$f":"+Input!M227","v":0.75419999999999998},{"$f":"+Input!N227","v":0.86880000000000002},{"$f":"+Input!O227","v":1.0149999999999999},{"$f":"+Input!P227","v":0.79590000000000005},{"$f":"+Input!Q227","v":0.77949999999999997},{"$f":"+Input!R227","v":0.87509999999999999},{"$f":"+Input!S227","v":0.84414716730463879},{"$f":"+Input!T227","v":1.0293000000000001}]
[73,"BAYVIEW to VANCOUVER","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A246","v":"Schedule 1 Ln 183"},null,null,{"$f":"+Input!F228","v":0},{"$f":"+Input!G228","v":0},{"$f":"+Input!H228","v":0},{"$f":"+Input!I228","v":0},{"$f":"+Input!J228","v":0.69350000000000001},{"$f":"+Input!K228","v":0.65680000000000005},{"$f":"+Input!L228","v":0.59640000000000004},{"$f":"+Input!M228","v":0.58199999999999996},{"$f":"+Input!N228","v":0.6704},{"$f":"+Input!O228","v":0.78320000000000001},{"$f":"+Input!P228","v":0.61419999999999997},{"$f":"+Input!Q228","v":0.60150000000000003},{"$f":"+Input!R228","v":0.67530000000000001},{"$f":"+Input!S228","v":0.65141421789603771},{"$f":"+Input!T228","v":0.79430000000000001}]
[74,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A247","v":"Schedule 1 Ln 184"},null,null,{"$f":"+Input!F229","v":0},{"$f":"+Input!G229","v":0},{"$f":"+Input!H229","v":0},{"$f":"+Input!I229","v":0},{"$f":"+Input!J229","v":0.75120000000000009},{"$f":"+Input!K229","v":0.71150000000000002},{"$f":"+Input!L229","v":0.64610000000000001},{"$f":"+Input!M229","v":0.63049999999999995},{"$f":"+Input!N229","v":0.72629999999999995},{"$f":"+Input!O229","v":0.84850000000000003},{"$f":"+Input!P229","v":0.6653},{"$f":"+Input!Q229","v":0.65159999999999996},{"$f":"+Input!R229","v":0.73150000000000004},{"$f":"+Input!S229","v":0.70562638885080942},{"$f":"+Input!T229","v":0.86040000000000005}]
[75,"CHERRY POINT to VANCOUVER","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A248","v":"Schedule 1 Ln 185"},null,null,{"$f":"+Input!F230","v":0.67920000000000003},{"$f":"+Input!G230","v":0.67920000000000003},{"$f":"+Input!H230","v":0.72970000000000002},{"$f":"+Input!I230","v":0.96760000000000002},{"$f":"+Input!J230","v":0.93689999999999996},{"$f":"+Input!K230","v":0.88739999999999997},{"$f":"+Input!L230","v":0.80579999999999996},{"$f":"+Input!M230","v":0.7863},{"$f":"+Input!N230","v":0.90580000000000005},{"$f":"+Input!O230","v":1.0582},{"$f":"+Input!P230","v":0.82979999999999998},{"$f":"+Input!Q230","v":0.81269999999999998},{"$f":"+Input!R230","v":0.91239999999999999},{"$f":"+Input!S230","v":0.8801278430450834},{"$f":"+Input!T230","v":1.0730999999999999}]
[76,"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A249","v":"Schedule 1 Ln 186"},null,null,{"$f":"+Input!F231","v":0.72099999999999997},{"$f":"+Input!G231","v":0.72099999999999997},{"$f":"+Input!H231","v":0.77470000000000006},{"$f":"+Input!I231","v":1.0271999999999999},{"$f":"+Input!J231","v":0.99460000000000004},{"$f":"+Input!K231","v":0.94199999999999995},{"$f":"+Input!L231","v":0.85540000000000005},{"$f":"+Input!M231","v":0.8347},{"$f":"+Input!N231","v":0.96150000000000002},{"$f":"+Input!O231","v":1.1233},{"$f":"+Input!P231","v":0.88080000000000003},{"$f":"+Input!Q231","v":0.86260000000000003},{"$f":"+Input!R231","v":0.96850000000000003},{"$f":"+Input!S231","v":0.93424355106221313},{"$f":"+Input!T231","v":1.1391}]
[77,"FERNDALE to VANCOUVER","Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A250","v":"Schedule 1 Ln 187"},null,null,{"$f":"+Input!F232","v":0.66679999999999995},{"$f":"+Input!G232","v":0.66679999999999995},{"$f":"+Input!H232","v":0.71640000000000004},{"$f":"+Input!I232","v":0.94989999999999997},{"$f":"+Input!J232","v":0.91979999999999995},{"$f":"+Input!K232","v":0.87119999999999997},{"$f":"+Input!L232","v":0.79110000000000003},{"$f":"+Input!M232","v":0.77190000000000003},{"$f":"+Input!N232","v":0.88919999999999999},{"$f":"+Input!O232","v":1.0387999999999999},{"$f":"+Input!P232","v":0.81459999999999999},{"$f":"+Input!Q232","v":0.79779999999999995},{"$f":"+Input!R232","v":0.89570000000000005},{"$f":"+Input!S232","v":0.86401853245887905},{"$f":"+Input!T232","v":1.0535000000000001}]
[78,"FERNDALE to VANCOUVER","Non-Fungible","WUTC",{"$f":"+Input!$J$2&\" Ln \"&Input!A251","v":"Schedule 1 Ln 188"},null,null,{"$f":"+Input!F233","v":0.70850000000000002},{"$f":"+Input!G233","v":0.70850000000000002},{"$f":"+Input!H233","v":0.76119999999999999},{"$f":"+Input!I233","v":1.0093000000000001},{"$f":"+Input!J233","v":0.97729999999999995},{"$f":"+Input!K233","v":0.92559999999999998},{"$f":"+Input!L233","v":0.84050000000000002},{"$f":"+Input!M233","v":0.82010000000000005},{"$f":"+Input!N233","v":0.94469999999999998},{"$f":"+Input!O233","v":1.1036999999999999},{"$f":"+Input!P233","v":0.86550000000000005},{"$f":"+Input!Q233","v":0.84760000000000002},{"$f":"+Input!R233","v":0.9516},{"$f":"+Input!S233","v":0.91794131460072481},{"$f":"+Input!T233","v":1.1192}]
[]
[]
["Line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
["No.","Description",null,null,"Source",null,null,{"$f":"+H7","v":2004},{"$f":"+I7","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"+R7","v":2014},{"$f":"+S7","v":2015},{"$f":"+T7","v":2016},{"$f":"+U7","v":2017},{"$f":"+V7","v":2018}]
[null,"Tariff Rates Based on Rate Adjustment Factor - Rates to be effective July 1 ($/Bbl)"]
[{"$f":"1+A90","v":79},{"$f":"B16","v":"ANACORTES to LINNTON"},"Fungible","FERC",{"$f":"+\"Ln (\"&$A$13&\" * \"&A16&\")\"","v":"Ln (3 * 4)"},null,null,{"$f":"ROUND(H16*H$13,4)","v":0},{"$f":"ROUND(I16*I$13,4)","v":0},0,0,0,{"$f":"ROUND(M16*M$13,4)","v":0},0,{"$f":"ROUND(O16*O$13,4)","v":0},0,0,{"$f":"ROUND(R16*R$13,4)","v":0},0,{"$f":"ROUND(T16*T$13,4)","v":0},{"$f":"ROUND(U16*U$13,4)","v":0},0.8871,null,"NEW RATES EFFECTIVE "]
[{"$f":"1+A96","v":80},"ANACORTES to LINNTON","Non-Fungible","FERC",{"$f":"+\"Ln (\"&$A$13&\" * \"&A17&\")\"","v":"Ln (3 * 5)"},null,null,{"$f":"ROUND(H17*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T17*T$13,4)","v":0},0,0.94610000000000005,null,"07/01/2018"]
[{"$f":"1+A97","v":81},"BAYVIEW to LINNTON","Fungible","FERC","Ln (3 * 6)",null,null,{"$f":"ROUND(H18*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T18*T$13,4)","v":0},0,0.74380000000000002]
[82,"BAYVIEW to LINNTON","Non-Fungible","FERC","Ln (3 * 7)",null,null,{"$f":"ROUND(H19*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T19*T$13,4)","v":0},0,0.80349999999999999]
[83,"CHERRY POINT to LINNTON","Fungible","FERC","Ln (3 * 8)",null,null,{"$f":"ROUND(H20*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T20*T$13,4)","v":0},0,0.98950000000000005]
[84,"CHERRY POINT to LINNTON","Non-Fungible","FERC","Ln (3 * 9)",null,null,{"$f":"ROUND(H21*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T21*T$13,4)","v":0},0,1.0488999999999999]
[85,"FERNDALE to LINNTON","Fungible","FERC","Ln (3 * 10)",null,null,{"$f":"ROUND(H22*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T22*T$13,4)","v":0},0,0.97330000000000005]
[86,"FERNDALE to LINNTON","Non-Fungible","FERC","Ln (3 * 11)",null,null,{"$f":"ROUND(H23*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T23*T$13,4)","v":0},0,1.0327999999999999]
[87,"ANACORTES to PORTLAND","Fungible","FERC","Ln (3 * 12)",null,null,{"$f":"ROUND(H24*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T24*T$13,4)","v":0},0,0.8871]
[88,"ANACORTES to PORTLAND","Non-Fungible","FERC","Ln (3 * 13)",null,null,{"$f":"ROUND(H25*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(T25*T$13,4)","v":0},0,0.94610000000000005]
[89,"BAYVIEW to PORTLAND","Fungible","FERC","Ln (3 * 14)",null,null,{"$f":"ROUND(H26*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(S26*S$13,4)","v":0},0,0,0.74380000000000002]
[90,"BAYVIEW to PORTLAND","Non-Fungible","FERC","Ln (3 * 15)",null,null,{"$f":"ROUND(H27*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80349999999999999]
[91,"CHERRY POINT to PORTLAND","Fungible","FERC","Ln (3 * 16)",null,null,{"$f":"ROUND(H28*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98950000000000005]
[92,"CHERRY POINT to PORTLAND","Non-Fungible","FERC","Ln (3 * 17)",null,null,{"$f":"ROUND(H29*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0488999999999999]
[93,{"$f":"B30","v":"FERNDALE to PORTLAND"},{"$f":"C30","v":"Fungible"},{"$f":"D30","v":"FERC"},"Ln (3 * 18)",null,null,{"$f":"ROUND(H30*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.97330000000000005]
[94,{"$f":"B31","v":"FERNDALE to PORTLAND"},"Non-Fungible","FERC","Ln (3 * 19)",null,null,{"$f":"ROUND(H31*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0327999999999999]
[95,"ANACORTES to BAYVIEW","N/A","WUTC","Ln (3 * 20)",null,null,{"$f":"ROUND(H32*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.1489]
[96,{"$f":"B33","v":"CHERRY POINT to BAYVIEW"},"N/A","WUTC","Ln (3 * 21)",null,null,{"$f":"ROUND(H33*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2455]
[97,"FERNDALE to BAYVIEW","N/A","WUTC","Ln (3 * 22)",null,null,{"$f":"ROUND(H34*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22819999999999999]
[98,"ANACORTES to RENTON","Fungible","WUTC","Ln (3 * 23)",null,null,{"$f":"ROUND(H35*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.3674]
[99,"ANACORTES to RENTON","Non-Fungible","WUTC","Ln (3 * 24)",null,null,{"$f":"ROUND(H36*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(R36*R$13,4)","v":0},0,0,0,0.42520000000000002]
[100,"BAYVIEW to RENTON","Fungible","WUTC","Ln (3 * 25)",null,null,{"$f":"ROUND(H37*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.21829999999999999]
[101,"BAYVIEW to RENTON","Non-Fungible","WUTC","Ln (3 * 26)",null,null,{"$f":"ROUND(H38*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.27660000000000001]
[102,"CHERRY POINT to RENTON","Fungible","WUTC","Ln (3 * 27)",null,null,{"$f":"ROUND(H39*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46410000000000001]
[103,"CHERRY POINT to RENTON","Non-Fungible","WUTC","Ln (3 * 28)",null,null,{"$f":"ROUND(H40*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5222]
[104,"FERNDALE to RENTON","Fungible","WUTC","Ln (3 * 29)",null,null,{"$f":"ROUND(H41*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[105,"FERNDALE to RENTON","Non-Fungible","WUTC","Ln (3 * 30)",null,null,{"$f":"ROUND(H42*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50490000000000002]
[106,"ANACORTES to SEA-TAC","Fungible","WUTC","Ln (3 * 31)",null,null,{"$f":"ROUND(H43*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.40820000000000001]
[107,"ANACORTES to SEA-TAC","Non-Fungible","WUTC","Ln (3 * 32)",null,null,{"$f":"ROUND(H44*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46629999999999999]
[108,"BAYVIEW to SEA-TAC","Fungible","WUTC","Ln (3 * 33)",null,null,{"$f":"ROUND(H45*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2591]
[109,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC","Ln (3 * 34)",null,null,{"$f":"ROUND(H46*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(R46*R$13,4)","v":0},0,0,0,0.31690000000000002]
[110,"CHERRY POINT to SEA-TAC","Fungible","WUTC","Ln (3 * 35)",null,null,{"$f":"ROUND(H47*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50490000000000002]
[111,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC","Ln (3 * 36)",null,null,{"$f":"ROUND(H48*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5625]
[112,"FERNDALE to SEA-TAC","Fungible","WUTC","Ln (3 * 37)",null,null,{"$f":"ROUND(H49*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.48770000000000002]
[113,"FERNDALE to SEA-TAC","Non-Fungible","WUTC","Ln (3 * 38)",null,null,{"$f":"ROUND(H50*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5454]
[114,"ANACORTES to SEATTLE","Fungible","WUTC","Ln (3 * 39)",null,null,{"$f":"ROUND(H51*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.39829999999999999]
[115,"ANACORTES to SEATTLE","Non-Fungible","WUTC","Ln (3 * 40)",null,null,{"$f":"ROUND(H52*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.45610000000000001]
[116,{"$f":"B53","v":"BAYVIEW to SEATTLE"},"Fungible","WUTC","Ln (3 * 41)",null,null,{"$f":"ROUND(H53*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2495]
[117,"BAYVIEW to SEATTLE","Non-Fungible","WUTC","Ln (3 * 42)",null,null,{"$f":"ROUND(H54*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730000000000002]
[118,"CHERRY POINT to SEATTLE","Fungible","WUTC","Ln (3 * 43)",null,null,{"$f":"ROUND(H55*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.49530000000000002]
[119,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC","Ln (3 * 44)",null,null,{"$f":"ROUND(H56*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(R56*R$13,4)","v":0},0,0,0,0.55300000000000005]
[120,"FERNDALE to SEATTLE","Fungible","WUTC","Ln (3 * 45)",null,null,{"$f":"ROUND(H57*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.47770000000000001]
[121,"FERNDALE to SEATTLE","Non-Fungible","WUTC","Ln (3 * 46)",null,null,{"$f":"ROUND(H58*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.53590000000000004]
[122,"ANACORTES to SPANAWAY","Fungible","WUTC","Ln (3 * 47)",null,null,{"$f":"ROUND(H59*H$13,4)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(Q59*Q$13,4)*0","v":0},0,0,0,0,0]
[123,"ANACORTES to SPANAWAY","Non-Fungible","WUTC","Ln (3 * 48)",null,null,{"$f":"ROUND(H60*H$13,4)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(Q60*Q$13,4)*0","v":0},0,0,0,0,0]
[124,"BAYVIEW to SPANAWAY","Fungible","WUTC","Ln (3 * 49)",null,null,{"$f":"ROUND(H61*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC","Ln (3 * 50)",null,null,{"$f":"ROUND(H62*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,"CHERRY POINT to SPANAWAY","Fungible","WUTC","Ln (3 * 51)",null,null,{"$f":"ROUND(H63*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC","Ln (3 * 52)",null,null,{"$f":"ROUND(H64*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,"FERNDALE to SPANAWAY","Fungible","WUTC","Ln (3 * 53)",null,null,{"$f":"ROUND(H65*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,"FERNDALE to SPANAWAY","Non-Fungible","WUTC","Ln (3 * 54)",null,null,{"$f":"ROUND(H66*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(R66*R$13,4)","v":0},0,0,0,0]
[130,"ANACORTES to TACOMA","Fungible","WUTC","Ln (3 * 55)",null,null,{"$f":"ROUND(H67*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[131,"ANACORTES to TACOMA","Non-Fungible","WUTC","Ln (3 * 56)",null,null,{"$f":"ROUND(H68*H$13,4)","v":0},{"$f":"ROUND(I68*I$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.50490000000000002]
[132,"BAYVIEW to TACOMA","Fungible","WUTC","Ln (3 * 57)",null,null,{"$f":"ROUND(H69*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29770000000000002]
[133,"BAYVIEW to TACOMA","Non-Fungible","WUTC","Ln (3 * 58)",null,null,{"$f":"ROUND(H70*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.35599999999999998]
[134,"CHERRY POINT to TACOMA","Fungible","WUTC","Ln (3 * 59)",null,null,{"$f":"ROUND(H71*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.54330000000000001]
[135,"CHERRY POINT to TACOMA","Non-Fungible","WUTC","Ln (3 * 60)",null,null,{"$f":"ROUND(H72*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.60150000000000003]
[136,{"$f":"B73","v":"FERNDALE to TACOMA"},"Fungible","WUTC",{"$f":"+\"Ln (\"&$A$13&\" * \"&A73&\")\"","v":"Ln (3 * 61)"},null,null,{"$f":"ROUND(H73*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.52610000000000001]
[137,"FERNDALE to TACOMA","Non-Fungible","WUTC","Ln (3 * 62)",null,null,{"$f":"ROUND(H74*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.58379999999999999]
[138,"ANACORTES to OLYMPIA","Fungible","WUTC","Ln (3 * 63)",null,null,{"$f":"ROUND(H75*H$13,4)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(Q75*Q$13,4)*0","v":0},0,0,0,0,0]
[139,"ANACORTES to OLYMPIA","Non-Fungible","WUTC","Ln (3 * 64)",null,null,{"$f":"ROUND(H76*H$13,4)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(Q76*Q$13,4)*0","v":0},0,0,0,0,0]
[140,"BAYVIEW to OLYMPIA","Fungible","WUTC","Ln (3 * 65)",null,null,{"$f":"ROUND(H77*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC","Ln (3 * 66)",null,null,{"$f":"ROUND(H78*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[142,"CHERRY POINT to OLYMPIA","Fungible","WUTC","Ln (3 * 67)",null,null,{"$f":"ROUND(H79*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC","Ln (3 * 68)",null,null,{"$f":"ROUND(H80*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,"FERNDALE to OLYMPIA","Fungible","WUTC","Ln (3 * 69)",null,null,{"$f":"ROUND(H81*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"1+A161","v":145},"FERNDALE to OLYMPIA","Non-Fungible","WUTC","Ln (3 * 70)",null,null,{"$f":"ROUND(H82*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[146,"ANACORTES to VANCOUVER","Fungible","WUTC","Ln (3 * 71)",null,null,{"$f":"ROUND(H83*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8488]
[147,"ANACORTES to VANCOUVER","Non-Fungible","WUTC","Ln (3 * 72)",null,null,{"$f":"ROUND(H84*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.90700000000000003]
[148,"BAYVIEW to VANCOUVER","Fungible","WUTC","Ln (3 * 73)",null,null,{"$f":"ROUND(H85*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[149,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC","Ln (3 * 74)",null,null,{"$f":"ROUND(H86*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.75819999999999999]
[150,"CHERRY POINT to VANCOUVER","Fungible","WUTC","Ln (3 * 75)",null,null,{"$f":"ROUND(H87*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9456]
[151,"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC","Ln (3 * 76)",null,null,{"$f":"ROUND(H88*H$13,4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0038]
[152,"FERNDALE to VANCOUVER","Fungible","WUTC","Ln (3 * 77)",null,null,{"$f":"ROUND(H89*H$13,4)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(P89*P$13,4)","v":0},0,0,0,0,0,0.9284]
[153,"FERNDALE to VANCOUVER","Non-Fungible","WUTC",{"$f":"+\"Ln (\"&$A$13&\" * \"&A90&\")\"","v":"Ln (3 * 78)"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98629999999999995]
[]
["1/  Year 1 amount is stipulated."]

{"sheet":"Tput Adjuster","index":16,"n_rows":366,"n_cols":22,"rows_kept":366,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+Rates!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Rates!U1","v":"Exhibit No. 1.4(a)"}]
[{"$f":"+Index!C25","v":"Throughput Adjuster - Tariff Rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Index!B25","v":"Schedule 16"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 5"]
["Line"]
["No","Description",null,null,null,"Source",null,{"$f":"+Rates!H7","v":2004},{"$f":"+Rates!I7","v":2005},{"$f":"+Rates!J7","v":2006},{"$f":"+Rates!K7","v":2007},{"$f":"+Rates!L7","v":2008},{"$f":"+Rates!M7","v":2009},{"$f":"+Rates!N7","v":2010},{"$f":"+Rates!O7","v":2011},{"$f":"+Rates!P7","v":2012},{"$f":"+Rates!Q7","v":2013},{"$f":"+Rates!R7","v":2014},{"$f":"+Rates!S7","v":2015},{"$f":"+Rates!T7","v":2016},{"$f":"+Rates!U7","v":2017},{"$f":"+Rates!V7","v":2018}]
[]
[1,"Throughput Adjuster - Threshold",null,null,null,{"$f":"+Input!$J$2&\", Ln \"&Input!A13","v":"Schedule 1, Ln 5"},null,{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02},{"$f":"+Input!$D$13","v":0.02}]
[]
[{"$f":"1+A10","v":2},{"$f":"+Input!B150","v":"Volume (000 bbls) - 12 mth Rolling Average - Quarter 1"},null,null,null,{"$f":"+Input!$J$2&\", Ln \"&Input!A150","v":"Schedule 1, Ln 99"},null,{"$f":"+Input!F150","v":106300.94},{"$f":"+Input!G150","v":105857.317},{"$f":"+Input!H150","v":104887.09},{"$f":"+Input!I150","v":104114.01700000001},{"$f":"+Input!J150","v":104362.493},{"$f":"+Input!K150","v":103599.58},{"$f":"+Input!L150","v":99828.894},{"$f":"+Input!M150","v":98189.607000000004},{"$f":"+Input!N150","v":98589.510999999999},{"$f":"+Input!O150","v":99411.581999999995},{"$f":"+Input!P150","v":101862.716},{"$f":"+Input!Q150","v":105687.236},{"$f":"+Input!R150","v":107055.37699999999},{"$f":"+Input!S150","v":107957.59299999999},{"$f":"+Input!T150","v":107957.59299999999}]
[{"$f":"1+A12","v":3},{"$f":"+Input!B151","v":"Volume (000 bbls) - 12 mth Rolling Average - Quarter 2"},null,null,null,{"$f":"+Input!$J$2&\", Ln \"&Input!A151","v":"Schedule 1, Ln 100"},null,{"$f":"+Input!F151","v":105472.152},{"$f":"+Input!G151","v":105521.321},{"$f":"+Input!H151","v":106032.194},{"$f":"+Input!I151","v":103887.40700000001},{"$f":"+Input!J151","v":105418.21799999999},{"$f":"+Input!K151","v":101470.451},{"$f":"+Input!L151","v":99086.339000000007},{"$f":"+Input!M151","v":98236.414000000004},{"$f":"+Input!N151","v":97925.119000000006},{"$f":"+Input!O151","v":101898.916},{"$f":"+Input!P151","v":102081.098},{"$f":"+Input!Q151","v":106107.19},{"$f":"+Input!R151","v":107457.649},{"$f":"+Input!S151","v":108656.644},{"$f":"+Input!T151","v":108656.644}]
[{"$f":"1+A13","v":4},{"$f":"+Input!B152","v":"Volume (000 bbls) - 12 mth Rolling Average - Quarter 3"},null,null,null,{"$f":"+Input!$J$2&\", Ln \"&Input!A152","v":"Schedule 1, Ln 101"},null,{"$f":"+Input!F152","v":106266.29500000001},{"$f":"+Input!G152","v":103354.878},{"$f":"+Input!H152","v":106065.334},{"$f":"+Input!I152","v":103530.181},{"$f":"+Input!J152","v":107036.09600000001},{"$f":"+Input!K152","v":100637.84},{"$f":"+Input!L152","v":97883.490999999995},{"$f":"+Input!M152","v":100196.35400000001},{"$f":"+Input!N152","v":97844.915999999997},{"$f":"+Input!O152","v":102257.91},{"$f":"+Input!P152","v":102835.681},{"$f":"+Input!Q152","v":105339.66099999999},{"$f":"+Input!R152","v":109212.024},{"$f":"+Input!S152","v":109078.736},{"$f":"+Input!T152","v":109078.736}]
[{"$f":"1+A14","v":5},{"$f":"+Input!B153","v":"Volume (000 bbls) - 12 mth Rolling Average - Quarter 4"},null,null,null,{"$f":"+Input!$J$2&\", Ln \"&Input!A153","v":"Schedule 1, Ln 102"},null,{"$f":"+Input!F153","v":105960.814},{"$f":"+Input!G153","v":104055.1},{"$f":"+Input!H153","v":104885.26300000001},{"$f":"+Input!I153","v":104230.09699999999},{"$f":"+Input!J153","v":105295.31200000001},{"$f":"+Input!K153","v":102426.906},{"$f":"+Input!L153","v":97528.092999999993},{"$f":"+Input!M153","v":100173.81600000001},{"$f":"+Input!N153","v":97251.913},{"$f":"+Input!O153","v":102074.21400000001},{"$f":"+Input!P153","v":104180.257},{"$f":"+Input!Q153","v":105481.092},{"$f":"+Input!R153","v":108993.917},{"$f":"+Input!S153","v":109779.977},{"$f":"+Input!T153","v":109779.977}]
[]
[{"$f":"1+A15","v":6},"Volume (000 bbls) - 12 mth Rolling Average - Changes from Prior - Quarter 1",null,null,null,"1/",null,null,{"$f":"+I12-Input!G148/1000","v":1802.2169999999896},{"$f":"+J12-Input!H148/1000","v":1.8269999999902211},{"$f":"+K12-Input!I148/1000","v":-116.07999999998719},{"$f":"+L12-Input!J148/1000","v":-932.81900000000314},{"$f":"+M12-Input!K148/1000","v":1172.6739999999991},{"$f":"+N12-Input!L148/1000","v":2300.8010000000068},{"$f":"+O12-Input!M148/1000","v":-1984.2090000000026},{"$f":"+P12-Input!N148/1000","v":1337.5979999999981},{"$f":"+Q12-Input!O148/1000","v":-2662.6320000000123},{"$f":"+R12-Input!P148/1000","v":-2317.5409999999974},{"$f":"+S12-Input!Q148/1000","v":206.14400000000023},{"$f":"+T12-Input!R148/1000","v":-1938.5400000000081},{"$f":"+U12-Input!S148/1000","v":-1822.3840000000055},{"$f":"+V12-Input!T148/1000","v":-1822.3840000000055}]
[{"$f":"1+A17","v":7},"Volume (000 bbls) - 12 mth Rolling Average - Changes from Prior - Quarter 2",null,null,null,"2/",null,null,{"$f":"IF(I27=1,I13-Input!G$148/1000,I13-I12)","v":1466.2209999999905},{"$f":"IF(J27=1,J13-Input!H$148/1000,J13-J12)","v":1146.9309999999969},{"$f":"IF(K27=1,K13-Input!I$148/1000,K13-K12)","v":-342.68999999998778},{"$f":"IF(L27=1,L13-Input!J$148/1000,L13-L12)","v":122.90599999998813},{"$f":"IF(M27=1,M13-Input!K$148/1000,M13-M12)","v":-956.45500000000175},{"$f":"IF(N27=1,N13-Input!L$148/1000,N13-N12)","v":-742.55499999999302},{"$f":"IF(O27=1,O13-Input!M$148/1000,O13-O12)","v":-1937.4020000000019},{"$f":"IF(P27=1,P13-Input!N$148/1000,P13-P12)","v":673.20600000000559},{"$f":"IF(Q27=1,Q13-Input!O$148/1000,Q13-Q12)","v":-175.29800000000978},{"$f":"IF(R27=1,R13-Input!P$148/1000,R13-R12)","v":-2099.1589999999997},{"$f":"IF(S27=1,S13-Input!Q$148/1000,S13-S12)","v":626.09799999999814},{"$f":"IF(T27=1,T13-Input!R$148/1000,T13-T12)","v":-1536.2679999999964},{"$f":"IF(U27=1,U13-Input!S$148/1000,U13-U12)","v":-1123.3329999999987},{"$f":"IF(V27=1,V13-Input!T$148/1000,V13-V12)","v":-1123.3329999999987}]
[{"$f":"1+A18","v":8},"Volume (000 bbls) - 12 mth Rolling Average - Changes from Prior - Quarter 3",null,null,null,"3/",null,{"$f":"IF(H28=1,IF(H27=1,H14-Input!F$148/1000,H14-H12),H14-H13)","v":305.48100000001432},{"$f":"IF(I28=1,IF(I27=1,I14-Input!G$148/1000,I14-I12),I14-I13)","v":-700.22200000000885},{"$f":"IF(J28=1,IF(J27=1,J14-Input!H$148/1000,J14-J12),J14-J13)","v":1180.0709999999963},{"$f":"IF(K28=1,IF(K27=1,K14-Input!I$148/1000,K14-K12),K14-K13)","v":-699.91599999999744},{"$f":"IF(L28=1,IF(L27=1,L14-Input!J$148/1000,L14-L12),L14-L13)","v":1740.7839999999997},{"$f":"IF(M28=1,IF(M27=1,M14-Input!K$148/1000,M14-M12),M14-M13)","v":-1789.0660000000062},{"$f":"IF(N28=1,IF(N27=1,N14-Input!L$148/1000,N14-N12),N14-N13)","v":-1945.4030000000057},{"$f":"IF(O28=1,IF(O27=1,O14-Input!M$148/1000,O14-O12),O14-O13)","v":22.538000000000466},{"$f":"IF(P28=1,IF(P27=1,P14-Input!N$148/1000,P14-P12),P14-P13)","v":593.00299999999697},{"$f":"IF(Q28=1,IF(Q27=1,Q14-Input!O$148/1000,Q14-Q12),Q14-Q13)","v":183.69599999999627},{"$f":"IF(R28=1,IF(R27=1,R14-Input!P$148/1000,R14-R12),R14-R13)","v":-1344.5760000000009},{"$f":"IF(S28=1,IF(S27=1,S14-Input!Q$148/1000,S14-S12),S14-S13)","v":-141.43100000001141},{"$f":"IF(T28=1,IF(T27=1,T14-Input!R$148/1000,T14-T12),T14-T13)","v":218.10700000000361},{"$f":"IF(U28=1,IF(U27=1,U14-Input!S$148/1000,U14-U12),U14-U13)","v":-701.24099999999453},{"$f":"IF(V28=1,IF(V27=1,V14-Input!T$148/1000,V14-V12),V14-V13)","v":-701.24099999999453}]
[{"$f":"1+A19","v":9},"Volume (000 bbls) - 12 mth Rolling Average - Changes from Prior - Quarter 4",null,null,null,"4/",null,{"$f":"IF(H29=1,IF(H28=1,IF(H27=1,H15-Input!F$148/1000,H15-H12),H15-H13),H15-H14)","v":0},{"$f":"IF(I29=1,IF(I28=1,IF(I27=1,I15-Input!G$148/1000,I15-I12),I15-I13),I15-I14)","v":0},{"$f":"IF(J29=1,IF(J28=1,IF(J27=1,J15-Input!H$148/1000,J15-J12),J15-J13),J15-J14)","v":0},{"$f":"IF(K29=1,IF(K28=1,IF(K27=1,K15-Input!I$148/1000,K15-K12),K15-K13),K15-K14)","v":0},{"$f":"IF(L29=1,IF(L28=1,IF(L27=1,L15-Input!J$148/1000,L15-L12),L15-L13),L15-L14)","v":0},{"$f":"IF(M29=1,IF(M28=1,IF(M27=1,M15-Input!K$148/1000,M15-M12),M15-M13),M15-M14)","v":0},{"$f":"IF(N29=1,IF(N28=1,IF(N27=1,N15-Input!L$148/1000,N15-N12),N15-N13),N15-N14)","v":-2300.8010000000068},{"$f":"IF(O29=1,IF(O28=1,IF(O27=1,O15-Input!M$148/1000,O15-O12),O15-O13),O15-O14)","v":0},{"$f":"IF(P29=1,IF(P28=1,IF(P27=1,P15-Input!N$148/1000,P15-P12),P15-P13),P15-P14)","v":0},{"$f":"IF(Q29=1,IF(Q28=1,IF(Q27=1,Q15-Input!O$148/1000,Q15-Q12),Q15-Q13),Q15-Q14)","v":0},{"$f":"IF(R29=1,IF(R28=1,IF(R27=1,R15-Input!P$148/1000,R15-R12),R15-R13),R15-R14)","v":0},{"$f":"IF(S29=1,IF(S28=1,IF(S27=1,S15-Input!Q$148/1000,S15-S12),S15-S13),S15-S14)","v":0},{"$f":"IF(T29=1,IF(T28=1,IF(T27=1,T15-Input!R$148/1000,T15-T12),T15-T13),T15-T14)","v":0},{"$f":"IF(U29=1,IF(U28=1,IF(U27=1,U15-Input!S$148/1000,U15-U12),U15-U13),U15-U14)","v":0},{"$f":"IF(V29=1,IF(V28=1,IF(V27=1,V15-Input!T$148/1000,V15-V12),V15-V13),V15-V14)","v":0}]
[]
[{"$f":"1+A20","v":10},"Volume (000 bbls) - 12 mth Rolling Average - Percentage Changes from Prior - Quarter 1",null,null,null,"5/",null,null,{"$f":"IF(OR(H15=0,Input!G148=0),0,I17/(Input!G148/1000))","v":1.731983343440148E-2},{"$f":"IF(OR(I15=0,Input!H148=0),0,J17/(Input!H148/1000))","v":1.7419034359385847E-5},{"$f":"IF(OR(J15=0,Input!I148=0),0,K17/(Input!I148/1000))","v":-1.1136898395094769E-3},{"$f":"IF(OR(K15=0,Input!J148=0),0,L17/(Input!J148/1000))","v":-8.85907437170615E-3},{"$f":"IF(OR(L15=0,Input!K148=0),0,M17/(Input!K148/1000))","v":1.1448886291654647E-2},{"$f":"IF(OR(M15=0,Input!L148=0),0,N17/(Input!L148/1000))","v":2.3591161574337428E-2},{"$f":"IF(OR(N15=0,Input!M148=0),0,O17/(Input!M148/1000))","v":-1.9807661115755062E-2},{"$f":"IF(OR(O15=0,Input!N148=0),0,P17/(Input!N148/1000))","v":1.375395052640248E-2},{"$f":"IF(OR(P15=0,Input!O148=0),0,Q17/(Input!O148/1000))","v":-2.6085255968760261E-2},{"$f":"IF(OR(Q15=0,Input!P148=0),0,R17/(Input!P148/1000))","v":-2.224549129303835E-2},{"$f":"IF(OR(R15=0,Input!Q148=0),0,S17/(Input!Q148/1000))","v":1.9543218229102163E-3},{"$f":"IF(OR(S15=0,Input!R148=0),0,T17/(Input!R148/1000))","v":-1.7785763218327203E-2},{"$f":"IF(OR(T15=0,Input!S148=0),0,U17/(Input!S148/1000))","v":-1.6600331406518745E-2},{"$f":"IF(OR(U15=0,Input!T148=0),0,V17/(Input!T148/1000))","v":-1.6600331406518745E-2}]
[{"$f":"1+A22","v":11},"Volume (000 bbls) - 12 mth Rolling Average - Percentage Changes from Prior - Quarter 2",null,null,null,"6/",null,null,{"$f":"IF(I12=0,0,IF(I27=1,I18/(Input!G$148/1000),I18/I12))","v":1.4090813424810417E-2},{"$f":"IF(J12=0,0,IF(J27=1,J18/(Input!H$148/1000),J18/J12))","v":1.0935101530898548E-2},{"$f":"IF(K12=0,0,IF(K27=1,K18/(Input!I$148/1000),K18/K12))","v":-3.2878219426389654E-3},{"$f":"IF(L12=0,0,IF(L27=1,L18/(Input!J$148/1000),L18/L12))","v":1.167250447009342E-3},{"$f":"IF(M12=0,0,IF(M27=1,M18/(Input!K$148/1000),M18/M12))","v":-9.3379272825052598E-3},{"$f":"IF(N12=0,0,IF(N27=1,N18/(Input!L$148/1000),N18/N12))","v":-7.4382773388232968E-3},{"$f":"IF(O12=0,0,IF(O27=1,O18/(Input!M$148/1000),O18/O12))","v":-1.9340403284626811E-2},{"$f":"IF(P12=0,0,IF(P27=1,P18/(Input!N$148/1000),P18/P12))","v":6.9222905671789264E-3},{"$f":"IF(Q12=0,0,IF(Q27=1,Q18/(Input!O$148/1000),Q18/Q12))","v":-1.7173583134327125E-3},{"$f":"IF(R12=0,0,IF(R27=1,R18/(Input!P$148/1000),R18/R12))","v":-2.0149297577563084E-2},{"$f":"IF(S12=0,0,IF(S27=1,S18/(Input!Q$148/1000),S18/S12))","v":5.9356420011275396E-3},{"$f":"IF(T12=0,0,IF(T27=1,T18/(Input!R$148/1000),T18/T12))","v":-1.4094988438666686E-2},{"$f":"IF(U12=0,0,IF(U27=1,U18/(Input!S$148/1000),U18/U12))","v":-1.023258549234346E-2},{"$f":"IF(V12=0,0,IF(V27=1,V18/(Input!T$148/1000),V18/V12))","v":-1.023258549234346E-2}]
[{"$f":"1+A23","v":12},"Volume (000 bbls) - 12 mth Rolling Average - Percentage Changes from Prior - Quarter 3",null,null,null,"7/",null,{"$f":"IF(H13=0,0,IF(H28=1,IF(H27=1,H19/(Input!F$148/1000),H19/H12),H19/H13))","v":2.8829619976306932E-3},{"$f":"IF(I13=0,0,IF(I28=1,IF(I27=1,I19/(Input!G$148/1000),I19/I12),I19/I13))","v":-6.7293385908043799E-3},{"$f":"IF(J13=0,0,IF(J28=1,IF(J27=1,J19/(Input!H$148/1000),J19/J12),J19/J13))","v":1.1251065843253845E-2},{"$f":"IF(K13=0,0,IF(K28=1,IF(K27=1,K19/(Input!I$148/1000),K19/K12),K19/K13))","v":-6.715104563320108E-3},{"$f":"IF(L13=0,0,IF(L28=1,IF(L27=1,L19/(Input!J$148/1000),L19/L12),L19/L13))","v":1.6532397947593331E-2},{"$f":"IF(M13=0,0,IF(M28=1,IF(M27=1,M19/(Input!K$148/1000),M19/M12),M19/M13))","v":-1.7466758197304193E-2},{"$f":"IF(N13=0,0,IF(N28=1,IF(N27=1,N19/(Input!L$148/1000),N19/N12),N19/N13))","v":-1.9487374066269887E-2},{"$f":"IF(O13=0,0,IF(O28=1,IF(O27=1,O19/(Input!M$148/1000),O19/O12),O19/O13))","v":2.2498893323581149E-4},{"$f":"IF(P13=0,0,IF(P28=1,IF(P27=1,P19/(Input!N$148/1000),P19/P12),P19/P13))","v":6.0975972781121225E-3},{"$f":"IF(Q13=0,0,IF(Q28=1,IF(Q27=1,Q19/(Input!O$148/1000),Q19/Q12),Q19/Q13))","v":1.79963178555552E-3},{"$f":"IF(R13=0,0,IF(R28=1,IF(R27=1,R19/(Input!P$148/1000),R19/R12),R19/R13))","v":-1.2906245758253419E-2},{"$f":"IF(S13=0,0,IF(S28=1,IF(S27=1,S19/(Input!Q$148/1000),S19/S12),S19/S13))","v":-1.3408185042302313E-3},{"$f":"IF(T13=0,0,IF(T28=1,IF(T27=1,T19/(Input!R$148/1000),T19/T12),T19/T13))","v":2.001093327070754E-3},{"$f":"IF(U13=0,0,IF(U28=1,IF(U27=1,U19/(Input!S$148/1000),U19/U12),U19/U13))","v":-6.3876949072415503E-3},{"$f":"IF(V13=0,0,IF(V28=1,IF(V27=1,V19/(Input!T$148/1000),V19/V12),V19/V13))","v":-6.3876949072415503E-3}]
[{"$f":"1+A24","v":13},"Volume (000 bbls) - 12 mth Rolling Average - Percentage Changes from Prior - Quarter 4",null,null,null,"8/",null,{"$f":"IF(H14=0,0,IF(H29=1,IF(H28=1,IF(H27=1,H20/(Input!F$148/1000),H20/H12),H20/H13),H20/H14))","v":0},{"$f":"IF(I14=0,0,IF(I29=1,IF(I28=1,IF(I27=1,I20/(Input!G$148/1000),I20/I12),I20/I13),I20/I14))","v":0},{"$f":"IF(J14=0,0,IF(J29=1,IF(J28=1,IF(J27=1,J20/(Input!H$148/1000),J20/J12),J20/J13),J20/J14))","v":0},{"$f":"IF(K14=0,0,IF(K29=1,IF(K28=1,IF(K27=1,K20/(Input!I$148/1000),K20/K12),K20/K13),K20/K14))","v":0},{"$f":"IF(L14=0,0,IF(L29=1,IF(L28=1,IF(L27=1,L20/(Input!J$148/1000),L20/L12),L20/L13),L20/L14))","v":0},{"$f":"IF(M14=0,0,IF(M29=1,IF(M28=1,IF(M27=1,M20/(Input!K$148/1000),M20/M12),M20/M13),M20/M14))","v":0},{"$f":"IF(N14=0,0,IF(N29=1,IF(N28=1,IF(N27=1,N20/(Input!L$148/1000),N20/N12),N20/N13),N20/N14))","v":-2.3047445562203731E-2},{"$f":"IF(O14=0,0,IF(O29=1,IF(O28=1,IF(O27=1,O20/(Input!M$148/1000),O20/O12),O20/O13),O20/O14))","v":0},{"$f":"IF(P14=0,0,IF(P29=1,IF(P28=1,IF(P27=1,P20/(Input!N$148/1000),P20/P12),P20/P13),P20/P14))","v":0},{"$f":"IF(Q14=0,0,IF(Q29=1,IF(Q28=1,IF(Q27=1,Q20/(Input!O$148/1000),Q20/Q12),Q20/Q13),Q20/Q14))","v":0},{"$f":"IF(R14=0,0,IF(R29=1,IF(R28=1,IF(R27=1,R20/(Input!P$148/1000),R20/R12),R20/R13),R20/R14))","v":0},{"$f":"IF(S14=0,0,IF(S29=1,IF(S28=1,IF(S27=1,S20/(Input!Q$148/1000),S20/S12),S20/S13),S20/S14))","v":0},{"$f":"IF(T14=0,0,IF(T29=1,IF(T28=1,IF(T27=1,T20/(Input!R$148/1000),T20/T12),T20/T13),T20/T14))","v":0},{"$f":"IF(U14=0,0,IF(U29=1,IF(U28=1,IF(U27=1,U20/(Input!S$148/1000),U20/U12),U20/U13),U20/U14))","v":0},{"$f":"IF(V14=0,0,IF(V29=1,IF(V28=1,IF(V27=1,V20/(Input!T$148/1000),V20/V12),V20/V13),V20/V14))","v":0}]
[]
[{"$f":"1+A25","v":14},"Rate Adjustment Factor - Quarter 1",null,null,null,"9/",null,{"$f":"+IF(H22>=H$10,1-H22,1)","v":1},{"$f":"+IF(I22>=I$10,1-I22,1)","v":1},1,1,1,1,0.97640883842566262,1,1,{"$f":"+IF(Q22>=Q$10,1-Q22,1)","v":1},{"$f":"+IF(R22>=R$10,1-R22,1)","v":1},1,1,1,1]
[{"$f":"1+A27","v":15},"Rate Adjustment Factor - Quarter 2",null,null,null,"10/",null,{"$f":"+IF(H23>=H$10,1-H23,1)","v":1},{"$f":"+IF(I23>=I$10,1-I23,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"1+A28","v":16},"Rate Adjustment Factor - Quarter 3",null,null,null,"11/",null,{"$f":"+IF(H24>=H$10,1-H24,1)","v":1},{"$f":"+IF(I24>=I$10,1-I24,1)","v":1},1,1,1,1,1,1,1,{"$f":"+IF(Q24>=Q$10,1-Q24,1)","v":1},{"$f":"+IF(R24>=R$10,1-R24,1)","v":1},1,1,1,1]
[{"$f":"1+A29","v":17},"Rate Adjustment Factor - Quarter 4",null,null,null,"12/",null,{"$f":"+IF(H25>=H$10,1-H25,1)","v":1},1,1,1,1,1,1,1,1,{"$f":"+IF(Q25>=Q$10,1-Q25,1)","v":1},{"$f":"+IF(R25>=R$10,1-R25,1)","v":1},1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 5"]
["Line"]
["No","Description",null,null,null,"Source",null,{"$f":"+H8","v":2004},{"$f":"+I8","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"+R8","v":2014},{"$f":"+S8","v":2015},{"$f":"+T8","v":2016},{"$f":"+U8","v":2017},{"$f":"+V8","v":2018}]
[]
[null,"Tariff Rates ($/Bbl) - Quarter 1"]
[{"$f":"1+A30","v":18},"ANACORTES to LINNTON","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A96","v":"Schedule 15 Ln 79"},null,{"$f":"+Rates!H96","v":0},{"$f":"+Rates!I96","v":0},{"$f":"+Rates!J96","v":0},{"$f":"+Rates!K96","v":0},{"$f":"+Rates!L96","v":0},{"$f":"+Rates!M96","v":0},{"$f":"+Rates!N96","v":0},{"$f":"+Rates!O96","v":0},{"$f":"+Rates!P96","v":0},{"$f":"+Rates!Q96","v":0},{"$f":"+Rates!R96","v":0},{"$f":"+Rates!S96","v":0},{"$f":"+Rates!T96","v":0},{"$f":"+Rates!U96","v":0},{"$f":"+Rates!V96","v":0.8871}]
[{"$f":"1+A36","v":19},"ANACORTES to LINNTON","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A97","v":"Schedule 15 Ln 80"},null,{"$f":"+Rates!H97","v":0},{"$f":"+Rates!I97","v":0},{"$f":"+Rates!J97","v":0},{"$f":"+Rates!K97","v":0},{"$f":"+Rates!L97","v":0},{"$f":"+Rates!M97","v":0},{"$f":"+Rates!N97","v":0},{"$f":"+Rates!O97","v":0},{"$f":"+Rates!P97","v":0},{"$f":"+Rates!Q97","v":0},{"$f":"+Rates!R97","v":0},{"$f":"+Rates!S97","v":0},{"$f":"+Rates!T97","v":0},{"$f":"+Rates!U97","v":0},{"$f":"+Rates!V97","v":0.94610000000000005}]
[{"$f":"1+A37","v":20},"BAYVIEW to LINNTON","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A98","v":"Schedule 15 Ln 81"},null,{"$f":"+Rates!H98","v":0},{"$f":"+Rates!I98","v":0},{"$f":"+Rates!J98","v":0},{"$f":"+Rates!K98","v":0},{"$f":"+Rates!L98","v":0},{"$f":"+Rates!M98","v":0},{"$f":"+Rates!N98","v":0},{"$f":"+Rates!O98","v":0},{"$f":"+Rates!P98","v":0},{"$f":"+Rates!Q98","v":0},{"$f":"+Rates!R98","v":0},{"$f":"+Rates!S98","v":0},{"$f":"+Rates!T98","v":0},{"$f":"+Rates!U98","v":0},{"$f":"+Rates!V98","v":0.74380000000000002}]
[21,"BAYVIEW to LINNTON","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A99","v":"Schedule 15 Ln 82"},null,{"$f":"+Rates!H99","v":0},{"$f":"+Rates!I99","v":0},{"$f":"+Rates!J99","v":0},{"$f":"+Rates!K99","v":0},{"$f":"+Rates!L99","v":0},{"$f":"+Rates!M99","v":0},{"$f":"+Rates!N99","v":0},{"$f":"+Rates!O99","v":0},{"$f":"+Rates!P99","v":0},{"$f":"+Rates!Q99","v":0},{"$f":"+Rates!R99","v":0},{"$f":"+Rates!S99","v":0},{"$f":"+Rates!T99","v":0},{"$f":"+Rates!U99","v":0},{"$f":"+Rates!V99","v":0.80349999999999999}]
[22,"CHERRY POINT to LINNTON","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A100","v":"Schedule 15 Ln 83"},null,{"$f":"+Rates!H100","v":0},{"$f":"+Rates!I100","v":0},{"$f":"+Rates!J100","v":0},{"$f":"+Rates!K100","v":0},{"$f":"+Rates!L100","v":0},{"$f":"+Rates!M100","v":0},{"$f":"+Rates!N100","v":0},{"$f":"+Rates!O100","v":0},{"$f":"+Rates!P100","v":0},{"$f":"+Rates!Q100","v":0},{"$f":"+Rates!R100","v":0},{"$f":"+Rates!S100","v":0},{"$f":"+Rates!T100","v":0},{"$f":"+Rates!U100","v":0},{"$f":"+Rates!V100","v":0.98950000000000005}]
[23,"CHERRY POINT to LINNTON","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A101","v":"Schedule 15 Ln 84"},null,{"$f":"+Rates!H101","v":0},{"$f":"+Rates!I101","v":0},{"$f":"+Rates!J101","v":0},{"$f":"+Rates!K101","v":0},{"$f":"+Rates!L101","v":0},{"$f":"+Rates!M101","v":0},{"$f":"+Rates!N101","v":0},{"$f":"+Rates!O101","v":0},{"$f":"+Rates!P101","v":0},{"$f":"+Rates!Q101","v":0},{"$f":"+Rates!R101","v":0},{"$f":"+Rates!S101","v":0},{"$f":"+Rates!T101","v":0},{"$f":"+Rates!U101","v":0},{"$f":"+Rates!V101","v":1.0488999999999999}]
[24,"FERNDALE to LINNTON","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A102","v":"Schedule 15 Ln 85"},null,{"$f":"+Rates!H102","v":0},{"$f":"+Rates!I102","v":0},{"$f":"+Rates!J102","v":0},{"$f":"+Rates!K102","v":0},{"$f":"+Rates!L102","v":0},{"$f":"+Rates!M102","v":0},{"$f":"+Rates!N102","v":0},{"$f":"+Rates!O102","v":0},{"$f":"+Rates!P102","v":0},{"$f":"+Rates!Q102","v":0},{"$f":"+Rates!R102","v":0},{"$f":"+Rates!S102","v":0},{"$f":"+Rates!T102","v":0},{"$f":"+Rates!U102","v":0},{"$f":"+Rates!V102","v":0.97330000000000005}]
[25,"FERNDALE to LINNTON","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A103","v":"Schedule 15 Ln 86"},null,{"$f":"+Rates!H103","v":0},{"$f":"+Rates!I103","v":0},{"$f":"+Rates!J103","v":0},{"$f":"+Rates!K103","v":0},{"$f":"+Rates!L103","v":0},{"$f":"+Rates!M103","v":0},{"$f":"+Rates!N103","v":0},{"$f":"+Rates!O103","v":0},{"$f":"+Rates!P103","v":0},{"$f":"+Rates!Q103","v":0},{"$f":"+Rates!R103","v":0},{"$f":"+Rates!S103","v":0},{"$f":"+Rates!T103","v":0},{"$f":"+Rates!U103","v":0},{"$f":"+Rates!V103","v":1.0327999999999999}]
[26,"ANACORTES to PORTLAND","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A104","v":"Schedule 15 Ln 87"},null,{"$f":"+Rates!H104","v":0},{"$f":"+Rates!I104","v":0},{"$f":"+Rates!J104","v":0},{"$f":"+Rates!K104","v":0},{"$f":"+Rates!L104","v":0},{"$f":"+Rates!M104","v":0},{"$f":"+Rates!N104","v":0},{"$f":"+Rates!O104","v":0},{"$f":"+Rates!P104","v":0},{"$f":"+Rates!Q104","v":0},{"$f":"+Rates!R104","v":0},{"$f":"+Rates!S104","v":0},{"$f":"+Rates!T104","v":0},{"$f":"+Rates!U104","v":0},{"$f":"+Rates!V104","v":0.8871}]
[27,"ANACORTES to PORTLAND","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A105","v":"Schedule 15 Ln 88"},null,{"$f":"+Rates!H105","v":0},{"$f":"+Rates!I105","v":0},{"$f":"+Rates!J105","v":0},{"$f":"+Rates!K105","v":0},{"$f":"+Rates!L105","v":0},{"$f":"+Rates!M105","v":0},{"$f":"+Rates!N105","v":0},{"$f":"+Rates!O105","v":0},{"$f":"+Rates!P105","v":0},{"$f":"+Rates!Q105","v":0},{"$f":"+Rates!R105","v":0},{"$f":"+Rates!S105","v":0},{"$f":"+Rates!T105","v":0},{"$f":"+Rates!U105","v":0},{"$f":"+Rates!V105","v":0.94610000000000005}]
[28,"BAYVIEW to PORTLAND","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A106","v":"Schedule 15 Ln 89"},null,{"$f":"+Rates!H106","v":0},{"$f":"+Rates!I106","v":0},{"$f":"+Rates!J106","v":0},{"$f":"+Rates!K106","v":0},{"$f":"+Rates!L106","v":0},{"$f":"+Rates!M106","v":0},{"$f":"+Rates!N106","v":0},{"$f":"+Rates!O106","v":0},{"$f":"+Rates!P106","v":0},{"$f":"+Rates!Q106","v":0},{"$f":"+Rates!R106","v":0},{"$f":"+Rates!S106","v":0},{"$f":"+Rates!T106","v":0},{"$f":"+Rates!U106","v":0},{"$f":"+Rates!V106","v":0.74380000000000002}]
[29,"BAYVIEW to PORTLAND","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A107","v":"Schedule 15 Ln 90"},null,{"$f":"+Rates!H107","v":0},{"$f":"+Rates!I107","v":0},{"$f":"+Rates!J107","v":0},{"$f":"+Rates!K107","v":0},{"$f":"+Rates!L107","v":0},{"$f":"+Rates!M107","v":0},{"$f":"+Rates!N107","v":0},{"$f":"+Rates!O107","v":0},{"$f":"+Rates!P107","v":0},{"$f":"+Rates!Q107","v":0},{"$f":"+Rates!R107","v":0},{"$f":"+Rates!S107","v":0},{"$f":"+Rates!T107","v":0},{"$f":"+Rates!U107","v":0},{"$f":"+Rates!V107","v":0.80349999999999999}]
[30,"CHERRY POINT to PORTLAND","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A108","v":"Schedule 15 Ln 91"},null,{"$f":"+Rates!H108","v":0},{"$f":"+Rates!I108","v":0},{"$f":"+Rates!J108","v":0},{"$f":"+Rates!K108","v":0},{"$f":"+Rates!L108","v":0},{"$f":"+Rates!M108","v":0},{"$f":"+Rates!N108","v":0},{"$f":"+Rates!O108","v":0},{"$f":"+Rates!P108","v":0},{"$f":"+Rates!Q108","v":0},{"$f":"+Rates!R108","v":0},{"$f":"+Rates!S108","v":0},{"$f":"+Rates!T108","v":0},{"$f":"+Rates!U108","v":0},{"$f":"+Rates!V108","v":0.98950000000000005}]
[31,"CHERRY POINT to PORTLAND","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A109","v":"Schedule 15 Ln 92"},null,{"$f":"+Rates!H109","v":0},{"$f":"+Rates!I109","v":0},{"$f":"+Rates!J109","v":0},{"$f":"+Rates!K109","v":0},{"$f":"+Rates!L109","v":0},{"$f":"+Rates!M109","v":0},{"$f":"+Rates!N109","v":0},{"$f":"+Rates!O109","v":0},{"$f":"+Rates!P109","v":0},{"$f":"+Rates!Q109","v":0},{"$f":"+Rates!R109","v":0},{"$f":"+Rates!S109","v":0},{"$f":"+Rates!T109","v":0},{"$f":"+Rates!U109","v":0},{"$f":"+Rates!V109","v":1.0488999999999999}]
[32,"FERNDALE to PORTLAND","Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A110","v":"Schedule 15 Ln 93"},null,{"$f":"+Rates!H110","v":0},{"$f":"+Rates!I110","v":0},{"$f":"+Rates!J110","v":0},{"$f":"+Rates!K110","v":0},{"$f":"+Rates!L110","v":0},{"$f":"+Rates!M110","v":0},{"$f":"+Rates!N110","v":0},{"$f":"+Rates!O110","v":0},{"$f":"+Rates!P110","v":0},{"$f":"+Rates!Q110","v":0},{"$f":"+Rates!R110","v":0},{"$f":"+Rates!S110","v":0},{"$f":"+Rates!T110","v":0},{"$f":"+Rates!U110","v":0},{"$f":"+Rates!V110","v":0.97330000000000005}]
[33,"FERNDALE to PORTLAND","Non-Fungible","FERC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A111","v":"Schedule 15 Ln 94"},null,{"$f":"+Rates!H111","v":0},{"$f":"+Rates!I111","v":0},{"$f":"+Rates!J111","v":0},{"$f":"+Rates!K111","v":0},{"$f":"+Rates!L111","v":0},{"$f":"+Rates!M111","v":0},{"$f":"+Rates!N111","v":0},{"$f":"+Rates!O111","v":0},{"$f":"+Rates!P111","v":0},{"$f":"+Rates!Q111","v":0},{"$f":"+Rates!R111","v":0},{"$f":"+Rates!S111","v":0},{"$f":"+Rates!T111","v":0},{"$f":"+Rates!U111","v":0},{"$f":"+Rates!V111","v":1.0327999999999999}]
[34,"ANACORTES to BAYVIEW","N/A","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A112","v":"Schedule 15 Ln 95"},null,{"$f":"+Rates!H112","v":0},{"$f":"+Rates!I112","v":0},{"$f":"+Rates!J112","v":0},{"$f":"+Rates!K112","v":0},{"$f":"+Rates!L112","v":0},{"$f":"+Rates!M112","v":0},{"$f":"+Rates!N112","v":0},{"$f":"+Rates!O112","v":0},{"$f":"+Rates!P112","v":0},{"$f":"+Rates!Q112","v":0},{"$f":"+Rates!R112","v":0},{"$f":"+Rates!S112","v":0},{"$f":"+Rates!T112","v":0},{"$f":"+Rates!U112","v":0},{"$f":"+Rates!V112","v":0.1489}]
[35,"CHERRY POINT to BAYVIEW","N/A","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A113","v":"Schedule 15 Ln 96"},null,{"$f":"+Rates!H113","v":0},{"$f":"+Rates!I113","v":0},{"$f":"+Rates!J113","v":0},{"$f":"+Rates!K113","v":0},{"$f":"+Rates!L113","v":0},{"$f":"+Rates!M113","v":0},{"$f":"+Rates!N113","v":0},{"$f":"+Rates!O113","v":0},{"$f":"+Rates!P113","v":0},{"$f":"+Rates!Q113","v":0},{"$f":"+Rates!R113","v":0},{"$f":"+Rates!S113","v":0},{"$f":"+Rates!T113","v":0},{"$f":"+Rates!U113","v":0},{"$f":"+Rates!V113","v":0.2455}]
[36,"FERNDALE to BAYVIEW","N/A","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A114","v":"Schedule 15 Ln 97"},null,{"$f":"+Rates!H114","v":0},{"$f":"+Rates!I114","v":0},{"$f":"+Rates!J114","v":0},{"$f":"+Rates!K114","v":0},{"$f":"+Rates!L114","v":0},{"$f":"+Rates!M114","v":0},{"$f":"+Rates!N114","v":0},{"$f":"+Rates!O114","v":0},{"$f":"+Rates!P114","v":0},{"$f":"+Rates!Q114","v":0},{"$f":"+Rates!R114","v":0},{"$f":"+Rates!S114","v":0},{"$f":"+Rates!T114","v":0},{"$f":"+Rates!U114","v":0},{"$f":"+Rates!V114","v":0.22819999999999999}]
[37,"ANACORTES to RENTON","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A115","v":"Schedule 15 Ln 98"},null,{"$f":"+Rates!H115","v":0},{"$f":"+Rates!I115","v":0},{"$f":"+Rates!J115","v":0},{"$f":"+Rates!K115","v":0},{"$f":"+Rates!L115","v":0},{"$f":"+Rates!M115","v":0},{"$f":"+Rates!N115","v":0},{"$f":"+Rates!O115","v":0},{"$f":"+Rates!P115","v":0},{"$f":"+Rates!Q115","v":0},{"$f":"+Rates!R115","v":0},{"$f":"+Rates!S115","v":0},{"$f":"+Rates!T115","v":0},{"$f":"+Rates!U115","v":0},{"$f":"+Rates!V115","v":0.3674}]
[38,"ANACORTES to RENTON","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A116","v":"Schedule 15 Ln 99"},null,{"$f":"+Rates!H116","v":0},{"$f":"+Rates!I116","v":0},{"$f":"+Rates!J116","v":0},{"$f":"+Rates!K116","v":0},{"$f":"+Rates!L116","v":0},{"$f":"+Rates!M116","v":0},{"$f":"+Rates!N116","v":0},{"$f":"+Rates!O116","v":0},{"$f":"+Rates!P116","v":0},{"$f":"+Rates!Q116","v":0},{"$f":"+Rates!R116","v":0},{"$f":"+Rates!S116","v":0},{"$f":"+Rates!T116","v":0},{"$f":"+Rates!U116","v":0},{"$f":"+Rates!V116","v":0.42520000000000002}]
[39,"BAYVIEW to RENTON","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A117","v":"Schedule 15 Ln 100"},null,{"$f":"+Rates!H117","v":0},{"$f":"+Rates!I117","v":0},{"$f":"+Rates!J117","v":0},{"$f":"+Rates!K117","v":0},{"$f":"+Rates!L117","v":0},{"$f":"+Rates!M117","v":0},{"$f":"+Rates!N117","v":0},{"$f":"+Rates!O117","v":0},{"$f":"+Rates!P117","v":0},{"$f":"+Rates!Q117","v":0},{"$f":"+Rates!R117","v":0},{"$f":"+Rates!S117","v":0},{"$f":"+Rates!T117","v":0},{"$f":"+Rates!U117","v":0},{"$f":"+Rates!V117","v":0.21829999999999999}]
[40,"BAYVIEW to RENTON","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A118","v":"Schedule 15 Ln 101"},null,{"$f":"+Rates!H118","v":0},{"$f":"+Rates!I118","v":0},{"$f":"+Rates!J118","v":0},{"$f":"+Rates!K118","v":0},{"$f":"+Rates!L118","v":0},{"$f":"+Rates!M118","v":0},{"$f":"+Rates!N118","v":0},{"$f":"+Rates!O118","v":0},{"$f":"+Rates!P118","v":0},{"$f":"+Rates!Q118","v":0},{"$f":"+Rates!R118","v":0},{"$f":"+Rates!S118","v":0},{"$f":"+Rates!T118","v":0},{"$f":"+Rates!U118","v":0},{"$f":"+Rates!V118","v":0.27660000000000001}]
[41,"CHERRY POINT to RENTON","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A119","v":"Schedule 15 Ln 102"},null,{"$f":"+Rates!H119","v":0},{"$f":"+Rates!I119","v":0},{"$f":"+Rates!J119","v":0},{"$f":"+Rates!K119","v":0},{"$f":"+Rates!L119","v":0},{"$f":"+Rates!M119","v":0},{"$f":"+Rates!N119","v":0},{"$f":"+Rates!O119","v":0},{"$f":"+Rates!P119","v":0},{"$f":"+Rates!Q119","v":0},{"$f":"+Rates!R119","v":0},{"$f":"+Rates!S119","v":0},{"$f":"+Rates!T119","v":0},{"$f":"+Rates!U119","v":0},{"$f":"+Rates!V119","v":0.46410000000000001}]
[42,"CHERRY POINT to RENTON","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A120","v":"Schedule 15 Ln 103"},null,{"$f":"+Rates!H120","v":0},{"$f":"+Rates!I120","v":0},{"$f":"+Rates!J120","v":0},{"$f":"+Rates!K120","v":0},{"$f":"+Rates!L120","v":0},{"$f":"+Rates!M120","v":0},{"$f":"+Rates!N120","v":0},{"$f":"+Rates!O120","v":0},{"$f":"+Rates!P120","v":0},{"$f":"+Rates!Q120","v":0},{"$f":"+Rates!R120","v":0},{"$f":"+Rates!S120","v":0},{"$f":"+Rates!T120","v":0},{"$f":"+Rates!U120","v":0},{"$f":"+Rates!V120","v":0.5222}]
[43,"FERNDALE to RENTON","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A121","v":"Schedule 15 Ln 104"},null,{"$f":"+Rates!H121","v":0},{"$f":"+Rates!I121","v":0},{"$f":"+Rates!J121","v":0},{"$f":"+Rates!K121","v":0},{"$f":"+Rates!L121","v":0},{"$f":"+Rates!M121","v":0},{"$f":"+Rates!N121","v":0},{"$f":"+Rates!O121","v":0},{"$f":"+Rates!P121","v":0},{"$f":"+Rates!Q121","v":0},{"$f":"+Rates!R121","v":0},{"$f":"+Rates!S121","v":0},{"$f":"+Rates!T121","v":0},{"$f":"+Rates!U121","v":0},{"$f":"+Rates!V121","v":0.44650000000000001}]
[44,"FERNDALE to RENTON","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A122","v":"Schedule 15 Ln 105"},null,{"$f":"+Rates!H122","v":0},{"$f":"+Rates!I122","v":0},{"$f":"+Rates!J122","v":0},{"$f":"+Rates!K122","v":0},{"$f":"+Rates!L122","v":0},{"$f":"+Rates!M122","v":0},{"$f":"+Rates!N122","v":0},{"$f":"+Rates!O122","v":0},{"$f":"+Rates!P122","v":0},{"$f":"+Rates!Q122","v":0},{"$f":"+Rates!R122","v":0},{"$f":"+Rates!S122","v":0},{"$f":"+Rates!T122","v":0},{"$f":"+Rates!U122","v":0},{"$f":"+Rates!V122","v":0.50490000000000002}]
[45,"ANACORTES to SEA-TAC","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A123","v":"Schedule 15 Ln 106"},null,{"$f":"+Rates!H123","v":0},{"$f":"+Rates!I123","v":0},{"$f":"+Rates!J123","v":0},{"$f":"+Rates!K123","v":0},{"$f":"+Rates!L123","v":0},{"$f":"+Rates!M123","v":0},{"$f":"+Rates!N123","v":0},{"$f":"+Rates!O123","v":0},{"$f":"+Rates!P123","v":0},{"$f":"+Rates!Q123","v":0},{"$f":"+Rates!R123","v":0},{"$f":"+Rates!S123","v":0},{"$f":"+Rates!T123","v":0},{"$f":"+Rates!U123","v":0},{"$f":"+Rates!V123","v":0.40820000000000001}]
[46,"ANACORTES to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A124","v":"Schedule 15 Ln 107"},null,{"$f":"+Rates!H124","v":0},{"$f":"+Rates!I124","v":0},{"$f":"+Rates!J124","v":0},{"$f":"+Rates!K124","v":0},{"$f":"+Rates!L124","v":0},{"$f":"+Rates!M124","v":0},{"$f":"+Rates!N124","v":0},{"$f":"+Rates!O124","v":0},{"$f":"+Rates!P124","v":0},{"$f":"+Rates!Q124","v":0},{"$f":"+Rates!R124","v":0},{"$f":"+Rates!S124","v":0},{"$f":"+Rates!T124","v":0},{"$f":"+Rates!U124","v":0},{"$f":"+Rates!V124","v":0.46629999999999999}]
[47,"BAYVIEW to SEA-TAC","Fungible","WUTC","Schedule 1 Ln 142",{"$f":"Rates!$U$2&\" Ln \"&Rates!A125","v":"Schedule 15 Ln 108"},null,{"$f":"+Rates!H125","v":0},{"$f":"+Rates!I125","v":0},{"$f":"+Rates!J125","v":0},{"$f":"+Rates!K125","v":0},{"$f":"+Rates!L125","v":0},{"$f":"+Rates!M125","v":0},{"$f":"+Rates!N125","v":0},{"$f":"+Rates!O125","v":0},{"$f":"+Rates!P125","v":0},{"$f":"+Rates!Q125","v":0},{"$f":"+Rates!R125","v":0},{"$f":"+Rates!S125","v":0},{"$f":"+Rates!T125","v":0},{"$f":"+Rates!U125","v":0},{"$f":"+Rates!V125","v":0.2591}]
[48,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC","Schedule 1 Ln 143",{"$f":"Rates!$U$2&\" Ln \"&Rates!A126","v":"Schedule 15 Ln 109"},null,{"$f":"+Rates!H126","v":0},{"$f":"+Rates!I126","v":0},{"$f":"+Rates!J126","v":0},{"$f":"+Rates!K126","v":0},{"$f":"+Rates!L126","v":0},{"$f":"+Rates!M126","v":0},{"$f":"+Rates!N126","v":0},{"$f":"+Rates!O126","v":0},{"$f":"+Rates!P126","v":0},{"$f":"+Rates!Q126","v":0},{"$f":"+Rates!R126","v":0},{"$f":"+Rates!S126","v":0},{"$f":"+Rates!T126","v":0},{"$f":"+Rates!U126","v":0},{"$f":"+Rates!V126","v":0.31690000000000002}]
[49,"CHERRY POINT to SEA-TAC","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A127","v":"Schedule 15 Ln 110"},null,{"$f":"+Rates!H127","v":0},{"$f":"+Rates!I127","v":0},{"$f":"+Rates!J127","v":0},{"$f":"+Rates!K127","v":0},{"$f":"+Rates!L127","v":0},{"$f":"+Rates!M127","v":0},{"$f":"+Rates!N127","v":0},{"$f":"+Rates!O127","v":0},{"$f":"+Rates!P127","v":0},{"$f":"+Rates!Q127","v":0},{"$f":"+Rates!R127","v":0},{"$f":"+Rates!S127","v":0},{"$f":"+Rates!T127","v":0},{"$f":"+Rates!U127","v":0},{"$f":"+Rates!V127","v":0.50490000000000002}]
[50,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A128","v":"Schedule 15 Ln 111"},null,{"$f":"+Rates!H128","v":0},{"$f":"+Rates!I128","v":0},{"$f":"+Rates!J128","v":0},{"$f":"+Rates!K128","v":0},{"$f":"+Rates!L128","v":0},{"$f":"+Rates!M128","v":0},{"$f":"+Rates!N128","v":0},{"$f":"+Rates!O128","v":0},{"$f":"+Rates!P128","v":0},{"$f":"+Rates!Q128","v":0},{"$f":"+Rates!R128","v":0},{"$f":"+Rates!S128","v":0},{"$f":"+Rates!T128","v":0},{"$f":"+Rates!U128","v":0},{"$f":"+Rates!V128","v":0.5625}]
[51,"FERNDALE to SEA-TAC","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A129","v":"Schedule 15 Ln 112"},null,{"$f":"+Rates!H129","v":0},{"$f":"+Rates!I129","v":0},{"$f":"+Rates!J129","v":0},{"$f":"+Rates!K129","v":0},{"$f":"+Rates!L129","v":0},{"$f":"+Rates!M129","v":0},{"$f":"+Rates!N129","v":0},{"$f":"+Rates!O129","v":0},{"$f":"+Rates!P129","v":0},{"$f":"+Rates!Q129","v":0},{"$f":"+Rates!R129","v":0},{"$f":"+Rates!S129","v":0},{"$f":"+Rates!T129","v":0},{"$f":"+Rates!U129","v":0},{"$f":"+Rates!V129","v":0.48770000000000002}]
[52,"FERNDALE to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A130","v":"Schedule 15 Ln 113"},null,{"$f":"+Rates!H130","v":0},{"$f":"+Rates!I130","v":0},{"$f":"+Rates!J130","v":0},{"$f":"+Rates!K130","v":0},{"$f":"+Rates!L130","v":0},{"$f":"+Rates!M130","v":0},{"$f":"+Rates!N130","v":0},{"$f":"+Rates!O130","v":0},{"$f":"+Rates!P130","v":0},{"$f":"+Rates!Q130","v":0},{"$f":"+Rates!R130","v":0},{"$f":"+Rates!S130","v":0},{"$f":"+Rates!T130","v":0},{"$f":"+Rates!U130","v":0},{"$f":"+Rates!V130","v":0.5454}]
[53,"ANACORTES to SEATTLE","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A131","v":"Schedule 15 Ln 114"},null,{"$f":"+Rates!H131","v":0},{"$f":"+Rates!I131","v":0},{"$f":"+Rates!J131","v":0},{"$f":"+Rates!K131","v":0},{"$f":"+Rates!L131","v":0},{"$f":"+Rates!M131","v":0},{"$f":"+Rates!N131","v":0},{"$f":"+Rates!O131","v":0},{"$f":"+Rates!P131","v":0},{"$f":"+Rates!Q131","v":0},{"$f":"+Rates!R131","v":0},{"$f":"+Rates!S131","v":0},{"$f":"+Rates!T131","v":0},{"$f":"+Rates!U131","v":0},{"$f":"+Rates!V131","v":0.39829999999999999}]
[54,"ANACORTES to SEATTLE","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A132","v":"Schedule 15 Ln 115"},null,{"$f":"+Rates!H132","v":0},{"$f":"+Rates!I132","v":0},{"$f":"+Rates!J132","v":0},{"$f":"+Rates!K132","v":0},{"$f":"+Rates!L132","v":0},{"$f":"+Rates!M132","v":0},{"$f":"+Rates!N132","v":0},{"$f":"+Rates!O132","v":0},{"$f":"+Rates!P132","v":0},{"$f":"+Rates!Q132","v":0},{"$f":"+Rates!R132","v":0},{"$f":"+Rates!S132","v":0},{"$f":"+Rates!T132","v":0},{"$f":"+Rates!U132","v":0},{"$f":"+Rates!V132","v":0.45610000000000001}]
[55,"BAYVIEW to SEATTLE","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A133","v":"Schedule 15 Ln 116"},null,{"$f":"+Rates!H133","v":0},{"$f":"+Rates!I133","v":0},{"$f":"+Rates!J133","v":0},{"$f":"+Rates!K133","v":0},{"$f":"+Rates!L133","v":0},{"$f":"+Rates!M133","v":0},{"$f":"+Rates!N133","v":0},{"$f":"+Rates!O133","v":0},{"$f":"+Rates!P133","v":0},{"$f":"+Rates!Q133","v":0},{"$f":"+Rates!R133","v":0},{"$f":"+Rates!S133","v":0},{"$f":"+Rates!T133","v":0},{"$f":"+Rates!U133","v":0},{"$f":"+Rates!V133","v":0.2495}]
[56,"BAYVIEW to SEATTLE","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A134","v":"Schedule 15 Ln 117"},null,{"$f":"+Rates!H134","v":0},{"$f":"+Rates!I134","v":0},{"$f":"+Rates!J134","v":0},{"$f":"+Rates!K134","v":0},{"$f":"+Rates!L134","v":0},{"$f":"+Rates!M134","v":0},{"$f":"+Rates!N134","v":0},{"$f":"+Rates!O134","v":0},{"$f":"+Rates!P134","v":0},{"$f":"+Rates!Q134","v":0},{"$f":"+Rates!R134","v":0},{"$f":"+Rates!S134","v":0},{"$f":"+Rates!T134","v":0},{"$f":"+Rates!U134","v":0},{"$f":"+Rates!V134","v":0.30730000000000002}]
[57,"CHERRY POINT to SEATTLE","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A135","v":"Schedule 15 Ln 118"},null,{"$f":"+Rates!H135","v":0},{"$f":"+Rates!I135","v":0},{"$f":"+Rates!J135","v":0},{"$f":"+Rates!K135","v":0},{"$f":"+Rates!L135","v":0},{"$f":"+Rates!M135","v":0},{"$f":"+Rates!N135","v":0},{"$f":"+Rates!O135","v":0},{"$f":"+Rates!P135","v":0},{"$f":"+Rates!Q135","v":0},{"$f":"+Rates!R135","v":0},{"$f":"+Rates!S135","v":0},{"$f":"+Rates!T135","v":0},{"$f":"+Rates!U135","v":0},{"$f":"+Rates!V135","v":0.49530000000000002}]
[58,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A136","v":"Schedule 15 Ln 119"},null,{"$f":"+Rates!H136","v":0},{"$f":"+Rates!I136","v":0},{"$f":"+Rates!J136","v":0},{"$f":"+Rates!K136","v":0},{"$f":"+Rates!L136","v":0},{"$f":"+Rates!M136","v":0},{"$f":"+Rates!N136","v":0},{"$f":"+Rates!O136","v":0},{"$f":"+Rates!P136","v":0},{"$f":"+Rates!Q136","v":0},{"$f":"+Rates!R136","v":0},{"$f":"+Rates!S136","v":0},{"$f":"+Rates!T136","v":0},{"$f":"+Rates!U136","v":0},{"$f":"+Rates!V136","v":0.55300000000000005}]
[59,"FERNDALE to SEATTLE","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A137","v":"Schedule 15 Ln 120"},null,{"$f":"+Rates!H137","v":0},{"$f":"+Rates!I137","v":0},{"$f":"+Rates!J137","v":0},{"$f":"+Rates!K137","v":0},{"$f":"+Rates!L137","v":0},{"$f":"+Rates!M137","v":0},{"$f":"+Rates!N137","v":0},{"$f":"+Rates!O137","v":0},{"$f":"+Rates!P137","v":0},{"$f":"+Rates!Q137","v":0},{"$f":"+Rates!R137","v":0},{"$f":"+Rates!S137","v":0},{"$f":"+Rates!T137","v":0},{"$f":"+Rates!U137","v":0},{"$f":"+Rates!V137","v":0.47770000000000001}]
[60,"FERNDALE to SEATTLE","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A138","v":"Schedule 15 Ln 121"},null,{"$f":"+Rates!H138","v":0},{"$f":"+Rates!I138","v":0},{"$f":"+Rates!J138","v":0},{"$f":"+Rates!K138","v":0},{"$f":"+Rates!L138","v":0},{"$f":"+Rates!M138","v":0},{"$f":"+Rates!N138","v":0},{"$f":"+Rates!O138","v":0},{"$f":"+Rates!P138","v":0},{"$f":"+Rates!Q138","v":0},{"$f":"+Rates!R138","v":0},{"$f":"+Rates!S138","v":0},{"$f":"+Rates!T138","v":0},{"$f":"+Rates!U138","v":0},{"$f":"+Rates!V138","v":0.53590000000000004}]
[61,"ANACORTES to SPANAWAY","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A139","v":"Schedule 15 Ln 122"},null,{"$f":"+Rates!H139","v":0},{"$f":"+Rates!I139","v":0},{"$f":"+Rates!J139","v":0},{"$f":"+Rates!K139","v":0},{"$f":"+Rates!L139","v":0},{"$f":"+Rates!M139","v":0},{"$f":"+Rates!N139","v":0},{"$f":"+Rates!O139","v":0},{"$f":"+Rates!P139","v":0},{"$f":"+Rates!Q139","v":0},{"$f":"+Rates!R139","v":0},{"$f":"+Rates!S139","v":0},{"$f":"+Rates!T139","v":0},{"$f":"+Rates!U139","v":0},{"$f":"+Rates!V139","v":0}]
[62,"ANACORTES to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A140","v":"Schedule 15 Ln 123"},null,{"$f":"+Rates!H140","v":0},{"$f":"+Rates!I140","v":0},{"$f":"+Rates!J140","v":0},{"$f":"+Rates!K140","v":0},{"$f":"+Rates!L140","v":0},{"$f":"+Rates!M140","v":0},{"$f":"+Rates!N140","v":0},{"$f":"+Rates!O140","v":0},{"$f":"+Rates!P140","v":0},{"$f":"+Rates!Q140","v":0},{"$f":"+Rates!R140","v":0},{"$f":"+Rates!S140","v":0},{"$f":"+Rates!T140","v":0},{"$f":"+Rates!U140","v":0},{"$f":"+Rates!V140","v":0}]
[63,"BAYVIEW to SPANAWAY","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A141","v":"Schedule 15 Ln 124"},null,{"$f":"+Rates!H141","v":0},{"$f":"+Rates!I141","v":0},{"$f":"+Rates!J141","v":0},{"$f":"+Rates!K141","v":0},{"$f":"+Rates!L141","v":0},{"$f":"+Rates!M141","v":0},{"$f":"+Rates!N141","v":0},{"$f":"+Rates!O141","v":0},{"$f":"+Rates!P141","v":0},{"$f":"+Rates!Q141","v":0},{"$f":"+Rates!R141","v":0},{"$f":"+Rates!S141","v":0},{"$f":"+Rates!T141","v":0},{"$f":"+Rates!U141","v":0},{"$f":"+Rates!V141","v":0}]
[64,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A142","v":"Schedule 15 Ln 125"},null,{"$f":"+Rates!H142","v":0},{"$f":"+Rates!I142","v":0},{"$f":"+Rates!J142","v":0},{"$f":"+Rates!K142","v":0},{"$f":"+Rates!L142","v":0},{"$f":"+Rates!M142","v":0},{"$f":"+Rates!N142","v":0},{"$f":"+Rates!O142","v":0},{"$f":"+Rates!P142","v":0},{"$f":"+Rates!Q142","v":0},{"$f":"+Rates!R142","v":0},{"$f":"+Rates!S142","v":0},{"$f":"+Rates!T142","v":0},{"$f":"+Rates!U142","v":0},{"$f":"+Rates!V142","v":0}]
[65,"CHERRY POINT to SPANAWAY","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A143","v":"Schedule 15 Ln 126"},null,{"$f":"+Rates!H143","v":0},{"$f":"+Rates!I143","v":0},{"$f":"+Rates!J143","v":0},{"$f":"+Rates!K143","v":0},{"$f":"+Rates!L143","v":0},{"$f":"+Rates!M143","v":0},{"$f":"+Rates!N143","v":0},{"$f":"+Rates!O143","v":0},{"$f":"+Rates!P143","v":0},{"$f":"+Rates!Q143","v":0},{"$f":"+Rates!R143","v":0},{"$f":"+Rates!S143","v":0},{"$f":"+Rates!T143","v":0},{"$f":"+Rates!U143","v":0},{"$f":"+Rates!V143","v":0}]
[66,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A144","v":"Schedule 15 Ln 127"},null,{"$f":"+Rates!H144","v":0},{"$f":"+Rates!I144","v":0},{"$f":"+Rates!J144","v":0},{"$f":"+Rates!K144","v":0},{"$f":"+Rates!L144","v":0},{"$f":"+Rates!M144","v":0},{"$f":"+Rates!N144","v":0},{"$f":"+Rates!O144","v":0},{"$f":"+Rates!P144","v":0},{"$f":"+Rates!Q144","v":0},{"$f":"+Rates!R144","v":0},{"$f":"+Rates!S144","v":0},{"$f":"+Rates!T144","v":0},{"$f":"+Rates!U144","v":0},{"$f":"+Rates!V144","v":0}]
[67,"FERNDALE to SPANAWAY","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A145","v":"Schedule 15 Ln 128"},null,{"$f":"+Rates!H145","v":0},{"$f":"+Rates!I145","v":0},{"$f":"+Rates!J145","v":0},{"$f":"+Rates!K145","v":0},{"$f":"+Rates!L145","v":0},{"$f":"+Rates!M145","v":0},{"$f":"+Rates!N145","v":0},{"$f":"+Rates!O145","v":0},{"$f":"+Rates!P145","v":0},{"$f":"+Rates!Q145","v":0},{"$f":"+Rates!R145","v":0},{"$f":"+Rates!S145","v":0},{"$f":"+Rates!T145","v":0},{"$f":"+Rates!U145","v":0},{"$f":"+Rates!V145","v":0}]
[68,"FERNDALE to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A146","v":"Schedule 15 Ln 129"},null,{"$f":"+Rates!H146","v":0},{"$f":"+Rates!I146","v":0},{"$f":"+Rates!J146","v":0},{"$f":"+Rates!K146","v":0},{"$f":"+Rates!L146","v":0},{"$f":"+Rates!M146","v":0},{"$f":"+Rates!N146","v":0},{"$f":"+Rates!O146","v":0},{"$f":"+Rates!P146","v":0},{"$f":"+Rates!Q146","v":0},{"$f":"+Rates!R146","v":0},{"$f":"+Rates!S146","v":0},{"$f":"+Rates!T146","v":0},{"$f":"+Rates!U146","v":0},{"$f":"+Rates!V146","v":0}]
[69,"ANACORTES to TACOMA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A147","v":"Schedule 15 Ln 130"},null,{"$f":"+Rates!H147","v":0},{"$f":"+Rates!I147","v":0},{"$f":"+Rates!J147","v":0},{"$f":"+Rates!K147","v":0},{"$f":"+Rates!L147","v":0},{"$f":"+Rates!M147","v":0},{"$f":"+Rates!N147","v":0},{"$f":"+Rates!O147","v":0},{"$f":"+Rates!P147","v":0},{"$f":"+Rates!Q147","v":0},{"$f":"+Rates!R147","v":0},{"$f":"+Rates!S147","v":0},{"$f":"+Rates!T147","v":0},{"$f":"+Rates!U147","v":0},{"$f":"+Rates!V147","v":0.44650000000000001}]
[70,"ANACORTES to TACOMA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A148","v":"Schedule 15 Ln 131"},null,{"$f":"+Rates!H148","v":0},{"$f":"+Rates!I148","v":0},{"$f":"+Rates!J148","v":0},{"$f":"+Rates!K148","v":0},{"$f":"+Rates!L148","v":0},{"$f":"+Rates!M148","v":0},{"$f":"+Rates!N148","v":0},{"$f":"+Rates!O148","v":0},{"$f":"+Rates!P148","v":0},{"$f":"+Rates!Q148","v":0},{"$f":"+Rates!R148","v":0},{"$f":"+Rates!S148","v":0},{"$f":"+Rates!T148","v":0},{"$f":"+Rates!U148","v":0},{"$f":"+Rates!V148","v":0.50490000000000002}]
[71,"BAYVIEW to TACOMA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A149","v":"Schedule 15 Ln 132"},null,{"$f":"+Rates!H149","v":0},{"$f":"+Rates!I149","v":0},{"$f":"+Rates!J149","v":0},{"$f":"+Rates!K149","v":0},{"$f":"+Rates!L149","v":0},{"$f":"+Rates!M149","v":0},{"$f":"+Rates!N149","v":0},{"$f":"+Rates!O149","v":0},{"$f":"+Rates!P149","v":0},{"$f":"+Rates!Q149","v":0},{"$f":"+Rates!R149","v":0},{"$f":"+Rates!S149","v":0},{"$f":"+Rates!T149","v":0},{"$f":"+Rates!U149","v":0},{"$f":"+Rates!V149","v":0.29770000000000002}]
[72,"BAYVIEW to TACOMA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A150","v":"Schedule 15 Ln 133"},null,{"$f":"+Rates!H150","v":0},{"$f":"+Rates!I150","v":0},{"$f":"+Rates!J150","v":0},{"$f":"+Rates!K150","v":0},{"$f":"+Rates!L150","v":0},{"$f":"+Rates!M150","v":0},{"$f":"+Rates!N150","v":0},{"$f":"+Rates!O150","v":0},{"$f":"+Rates!P150","v":0},{"$f":"+Rates!Q150","v":0},{"$f":"+Rates!R150","v":0},{"$f":"+Rates!S150","v":0},{"$f":"+Rates!T150","v":0},{"$f":"+Rates!U150","v":0},{"$f":"+Rates!V150","v":0.35599999999999998}]
[73,"CHERRY POINT to TACOMA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A151","v":"Schedule 15 Ln 134"},null,{"$f":"+Rates!H151","v":0},{"$f":"+Rates!I151","v":0},{"$f":"+Rates!J151","v":0},{"$f":"+Rates!K151","v":0},{"$f":"+Rates!L151","v":0},{"$f":"+Rates!M151","v":0},{"$f":"+Rates!N151","v":0},{"$f":"+Rates!O151","v":0},{"$f":"+Rates!P151","v":0},{"$f":"+Rates!Q151","v":0},{"$f":"+Rates!R151","v":0},{"$f":"+Rates!S151","v":0},{"$f":"+Rates!T151","v":0},{"$f":"+Rates!U151","v":0},{"$f":"+Rates!V151","v":0.54330000000000001}]
[74,"CHERRY POINT to TACOMA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A152","v":"Schedule 15 Ln 135"},null,{"$f":"+Rates!H152","v":0},{"$f":"+Rates!I152","v":0},{"$f":"+Rates!J152","v":0},{"$f":"+Rates!K152","v":0},{"$f":"+Rates!L152","v":0},{"$f":"+Rates!M152","v":0},{"$f":"+Rates!N152","v":0},{"$f":"+Rates!O152","v":0},{"$f":"+Rates!P152","v":0},{"$f":"+Rates!Q152","v":0},{"$f":"+Rates!R152","v":0},{"$f":"+Rates!S152","v":0},{"$f":"+Rates!T152","v":0},{"$f":"+Rates!U152","v":0},{"$f":"+Rates!V152","v":0.60150000000000003}]
[75,"FERNDALE to TACOMA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A153","v":"Schedule 15 Ln 136"},null,{"$f":"+Rates!H153","v":0},{"$f":"+Rates!I153","v":0},{"$f":"+Rates!J153","v":0},{"$f":"+Rates!K153","v":0},{"$f":"+Rates!L153","v":0},{"$f":"+Rates!M153","v":0},{"$f":"+Rates!N153","v":0},{"$f":"+Rates!O153","v":0},{"$f":"+Rates!P153","v":0},{"$f":"+Rates!Q153","v":0},{"$f":"+Rates!R153","v":0},{"$f":"+Rates!S153","v":0},{"$f":"+Rates!T153","v":0},{"$f":"+Rates!U153","v":0},{"$f":"+Rates!V153","v":0.52610000000000001}]
[76,"FERNDALE to TACOMA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A154","v":"Schedule 15 Ln 137"},null,{"$f":"+Rates!H154","v":0},{"$f":"+Rates!I154","v":0},{"$f":"+Rates!J154","v":0},{"$f":"+Rates!K154","v":0},{"$f":"+Rates!L154","v":0},{"$f":"+Rates!M154","v":0},{"$f":"+Rates!N154","v":0},{"$f":"+Rates!O154","v":0},{"$f":"+Rates!P154","v":0},{"$f":"+Rates!Q154","v":0},{"$f":"+Rates!R154","v":0},{"$f":"+Rates!S154","v":0},{"$f":"+Rates!T154","v":0},{"$f":"+Rates!U154","v":0},{"$f":"+Rates!V154","v":0.58379999999999999}]
[77,"ANACORTES to OLYMPIA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A155","v":"Schedule 15 Ln 138"},null,{"$f":"+Rates!H155","v":0},{"$f":"+Rates!I155","v":0},{"$f":"+Rates!J155","v":0},{"$f":"+Rates!K155","v":0},{"$f":"+Rates!L155","v":0},{"$f":"+Rates!M155","v":0},{"$f":"+Rates!N155","v":0},{"$f":"+Rates!O155","v":0},{"$f":"+Rates!P155","v":0},{"$f":"+Rates!Q155","v":0},{"$f":"+Rates!R155","v":0},{"$f":"+Rates!S155","v":0},{"$f":"+Rates!T155","v":0},{"$f":"+Rates!U155","v":0},{"$f":"+Rates!V155","v":0}]
[78,"ANACORTES to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A156","v":"Schedule 15 Ln 139"},null,{"$f":"+Rates!H156","v":0},{"$f":"+Rates!I156","v":0},{"$f":"+Rates!J156","v":0},{"$f":"+Rates!K156","v":0},{"$f":"+Rates!L156","v":0},{"$f":"+Rates!M156","v":0},{"$f":"+Rates!N156","v":0},{"$f":"+Rates!O156","v":0},{"$f":"+Rates!P156","v":0},{"$f":"+Rates!Q156","v":0},{"$f":"+Rates!R156","v":0},{"$f":"+Rates!S156","v":0},{"$f":"+Rates!T156","v":0},{"$f":"+Rates!U156","v":0},{"$f":"+Rates!V156","v":0}]
[79,"BAYVIEW to OLYMPIA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A157","v":"Schedule 15 Ln 140"},null,{"$f":"+Rates!H157","v":0},{"$f":"+Rates!I157","v":0},{"$f":"+Rates!J157","v":0},{"$f":"+Rates!K157","v":0},{"$f":"+Rates!L157","v":0},{"$f":"+Rates!M157","v":0},{"$f":"+Rates!N157","v":0},{"$f":"+Rates!O157","v":0},{"$f":"+Rates!P157","v":0},{"$f":"+Rates!Q157","v":0},{"$f":"+Rates!R157","v":0},{"$f":"+Rates!S157","v":0},{"$f":"+Rates!T157","v":0},{"$f":"+Rates!U157","v":0},{"$f":"+Rates!V157","v":0}]
[80,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A158","v":"Schedule 15 Ln 141"},null,{"$f":"+Rates!H158","v":0},{"$f":"+Rates!I158","v":0},{"$f":"+Rates!J158","v":0},{"$f":"+Rates!K158","v":0},{"$f":"+Rates!L158","v":0},{"$f":"+Rates!M158","v":0},{"$f":"+Rates!N158","v":0},{"$f":"+Rates!O158","v":0},{"$f":"+Rates!P158","v":0},{"$f":"+Rates!Q158","v":0},{"$f":"+Rates!R158","v":0},{"$f":"+Rates!S158","v":0},{"$f":"+Rates!T158","v":0},{"$f":"+Rates!U158","v":0},{"$f":"+Rates!V158","v":0}]
[81,"CHERRY POINT to OLYMPIA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A159","v":"Schedule 15 Ln 142"},null,{"$f":"+Rates!H159","v":0},{"$f":"+Rates!I159","v":0},{"$f":"+Rates!J159","v":0},{"$f":"+Rates!K159","v":0},{"$f":"+Rates!L159","v":0},{"$f":"+Rates!M159","v":0},{"$f":"+Rates!N159","v":0},{"$f":"+Rates!O159","v":0},{"$f":"+Rates!P159","v":0},{"$f":"+Rates!Q159","v":0},{"$f":"+Rates!R159","v":0},{"$f":"+Rates!S159","v":0},{"$f":"+Rates!T159","v":0},{"$f":"+Rates!U159","v":0},{"$f":"+Rates!V159","v":0}]
[82,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A160","v":"Schedule 15 Ln 143"},null,{"$f":"+Rates!H160","v":0},{"$f":"+Rates!I160","v":0},{"$f":"+Rates!J160","v":0},{"$f":"+Rates!K160","v":0},{"$f":"+Rates!L160","v":0},{"$f":"+Rates!M160","v":0},{"$f":"+Rates!N160","v":0},{"$f":"+Rates!O160","v":0},{"$f":"+Rates!P160","v":0},{"$f":"+Rates!Q160","v":0},{"$f":"+Rates!R160","v":0},{"$f":"+Rates!S160","v":0},{"$f":"+Rates!T160","v":0},{"$f":"+Rates!U160","v":0},{"$f":"+Rates!V160","v":0}]
[83,"FERNDALE to OLYMPIA","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A161","v":"Schedule 15 Ln 144"},null,{"$f":"+Rates!H161","v":0},{"$f":"+Rates!I161","v":0},{"$f":"+Rates!J161","v":0},{"$f":"+Rates!K161","v":0},{"$f":"+Rates!L161","v":0},{"$f":"+Rates!M161","v":0},{"$f":"+Rates!N161","v":0},{"$f":"+Rates!O161","v":0},{"$f":"+Rates!P161","v":0},{"$f":"+Rates!Q161","v":0},{"$f":"+Rates!R161","v":0},{"$f":"+Rates!S161","v":0},{"$f":"+Rates!T161","v":0},{"$f":"+Rates!U161","v":0},{"$f":"+Rates!V161","v":0}]
[{"$f":"1+A101","v":84},"FERNDALE to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A162","v":"Schedule 15 Ln 145"},null,{"$f":"+Rates!H162","v":0},{"$f":"+Rates!I162","v":0},{"$f":"+Rates!J162","v":0},{"$f":"+Rates!K162","v":0},{"$f":"+Rates!L162","v":0},{"$f":"+Rates!M162","v":0},{"$f":"+Rates!N162","v":0},{"$f":"+Rates!O162","v":0},{"$f":"+Rates!P162","v":0},{"$f":"+Rates!Q162","v":0},{"$f":"+Rates!R162","v":0},{"$f":"+Rates!S162","v":0},{"$f":"+Rates!T162","v":0},{"$f":"+Rates!U162","v":0},{"$f":"+Rates!V162","v":0}]
[85,"ANACORTES to VANCOUVER","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A163","v":"Schedule 15 Ln 146"},null,{"$f":"+Rates!H163","v":0},{"$f":"+Rates!I163","v":0},{"$f":"+Rates!J163","v":0},{"$f":"+Rates!K163","v":0},{"$f":"+Rates!L163","v":0},{"$f":"+Rates!M163","v":0},{"$f":"+Rates!N163","v":0},{"$f":"+Rates!O163","v":0},{"$f":"+Rates!P163","v":0},{"$f":"+Rates!Q163","v":0},{"$f":"+Rates!R163","v":0},{"$f":"+Rates!S163","v":0},{"$f":"+Rates!T163","v":0},{"$f":"+Rates!U163","v":0},{"$f":"+Rates!V163","v":0.8488}]
[86,"ANACORTES to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A164","v":"Schedule 15 Ln 147"},null,{"$f":"+Rates!H164","v":0},{"$f":"+Rates!I164","v":0},{"$f":"+Rates!J164","v":0},{"$f":"+Rates!K164","v":0},{"$f":"+Rates!L164","v":0},{"$f":"+Rates!M164","v":0},{"$f":"+Rates!N164","v":0},{"$f":"+Rates!O164","v":0},{"$f":"+Rates!P164","v":0},{"$f":"+Rates!Q164","v":0},{"$f":"+Rates!R164","v":0},{"$f":"+Rates!S164","v":0},{"$f":"+Rates!T164","v":0},{"$f":"+Rates!U164","v":0},{"$f":"+Rates!V164","v":0.90700000000000003}]
[87,"BAYVIEW to VANCOUVER","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A165","v":"Schedule 15 Ln 148"},null,{"$f":"+Rates!H165","v":0},{"$f":"+Rates!I165","v":0},{"$f":"+Rates!J165","v":0},{"$f":"+Rates!K165","v":0},{"$f":"+Rates!L165","v":0},{"$f":"+Rates!M165","v":0},{"$f":"+Rates!N165","v":0},{"$f":"+Rates!O165","v":0},{"$f":"+Rates!P165","v":0},{"$f":"+Rates!Q165","v":0},{"$f":"+Rates!R165","v":0},{"$f":"+Rates!S165","v":0},{"$f":"+Rates!T165","v":0},{"$f":"+Rates!U165","v":0},{"$f":"+Rates!V165","v":0.7}]
[88,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A166","v":"Schedule 15 Ln 149"},null,{"$f":"+Rates!H166","v":0},{"$f":"+Rates!I166","v":0},{"$f":"+Rates!J166","v":0},{"$f":"+Rates!K166","v":0},{"$f":"+Rates!L166","v":0},{"$f":"+Rates!M166","v":0},{"$f":"+Rates!N166","v":0},{"$f":"+Rates!O166","v":0},{"$f":"+Rates!P166","v":0},{"$f":"+Rates!Q166","v":0},{"$f":"+Rates!R166","v":0},{"$f":"+Rates!S166","v":0},{"$f":"+Rates!T166","v":0},{"$f":"+Rates!U166","v":0},{"$f":"+Rates!V166","v":0.75819999999999999}]
[89,"CHERRY POINT to VANCOUVER","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A167","v":"Schedule 15 Ln 150"},null,{"$f":"+Rates!H167","v":0},{"$f":"+Rates!I167","v":0},{"$f":"+Rates!J167","v":0},{"$f":"+Rates!K167","v":0},{"$f":"+Rates!L167","v":0},{"$f":"+Rates!M167","v":0},{"$f":"+Rates!N167","v":0},{"$f":"+Rates!O167","v":0},{"$f":"+Rates!P167","v":0},{"$f":"+Rates!Q167","v":0},{"$f":"+Rates!R167","v":0},{"$f":"+Rates!S167","v":0},{"$f":"+Rates!T167","v":0},{"$f":"+Rates!U167","v":0},{"$f":"+Rates!V167","v":0.9456}]
[{"$f":"1+A107","v":90},"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A168","v":"Schedule 15 Ln 151"},null,{"$f":"+Rates!H168","v":0},{"$f":"+Rates!I168","v":0},{"$f":"+Rates!J168","v":0},{"$f":"+Rates!K168","v":0},{"$f":"+Rates!L168","v":0},{"$f":"+Rates!M168","v":0},{"$f":"+Rates!N168","v":0},{"$f":"+Rates!O168","v":0},{"$f":"+Rates!P168","v":0},{"$f":"+Rates!Q168","v":0},{"$f":"+Rates!R168","v":0},{"$f":"+Rates!S168","v":0},{"$f":"+Rates!T168","v":0},{"$f":"+Rates!U168","v":0},{"$f":"+Rates!V168","v":1.0038}]
[{"$f":"1+A108","v":91},"FERNDALE to VANCOUVER","Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A169","v":"Schedule 15 Ln 152"},null,{"$f":"+Rates!H151","v":0},{"$f":"+Rates!I151","v":0},{"$f":"+Rates!J151","v":0},{"$f":"+Rates!K151","v":0},{"$f":"+Rates!L169","v":0},{"$f":"+Rates!M169","v":0},{"$f":"+Rates!N151","v":0},{"$f":"+Rates!O151","v":0},{"$f":"+Rates!P151","v":0},{"$f":"+Rates!Q169","v":0},{"$f":"+Rates!R169","v":0},{"$f":"+Rates!S169","v":0},{"$f":"+Rates!T169","v":0},{"$f":"+Rates!U169","v":0},{"$f":"+Rates!V169","v":0.9284}]
[{"$f":"1+A109","v":92},"FERNDALE to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"Rates!$U$2&\" Ln \"&Rates!A170","v":"Schedule 15 Ln 153"},null,{"$f":"+Rates!H152","v":0},{"$f":"+Rates!I152","v":0},{"$f":"+Rates!J152","v":0},{"$f":"+Rates!K152","v":0},{"$f":"+Rates!L170","v":0},{"$f":"+Rates!M170","v":0},{"$f":"+Rates!N152","v":0},{"$f":"+Rates!O152","v":0},{"$f":"+Rates!P152","v":0},{"$f":"+Rates!Q170","v":0},{"$f":"+Rates!R170","v":0},{"$f":"+Rates!S170","v":0},{"$f":"+Rates!T170","v":0},{"$f":"+Rates!U170","v":0},{"$f":"+Rates!V170","v":0.98629999999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 5"]
["Line"]
["No","Description",null,null,null,"Source",null,{"$f":"+H33","v":2004},{"$f":"+I33","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"+R33","v":2014},{"$f":"+S33","v":2015},{"$f":"+T33","v":2016},{"$f":"+U33","v":2017},{"$f":"+V33","v":2018}]
[]
[null,"Tariff Rates ($/Bbl) - Quarter 2"]
[{"$f":"1+A110","v":93},"ANACORTES to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$27&\" * \"&A36&\")\"","v":" Ln (14 * 18)"},null,{"$f":"+H36*H$27","v":0},{"$f":"+I36*I$27","v":0},0,0,0,0,0,0,0,0,{"$f":"+R36*R$27","v":0},{"$f":"+S36*S$27","v":0},{"$f":"+T36*T$27","v":0},0,0.8871]
[{"$f":"1+A117","v":94},"ANACORTES to LINNTON","Non-Fungible","FERC",null," Ln (14 * 19)",null,{"$f":"+H37*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94610000000000005]
[{"$f":"1+A118","v":95},"BAYVIEW to LINNTON","Fungible","FERC",null," Ln (14 * 20)",null,{"$f":"+H38*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.74380000000000002]
[{"$f":"1+A119","v":96},"BAYVIEW to LINNTON","Non-Fungible","FERC",null," Ln (14 * 21)",null,{"$f":"+H39*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80349999999999999]
[{"$f":"1+A120","v":97},"CHERRY POINT to LINNTON","Fungible","FERC",null," Ln (14 * 22)",null,{"$f":"+H40*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98950000000000005]
[{"$f":"1+A121","v":98},"CHERRY POINT to LINNTON","Non-Fungible","FERC",null," Ln (14 * 23)",null,{"$f":"+H41*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R41*R$27","v":0},0,0,0,1.0488999999999999]
[99,"FERNDALE to LINNTON","Fungible","FERC",null," Ln (14 * 24)",null,{"$f":"+H42*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.97330000000000005]
[100,"FERNDALE to LINNTON","Non-Fungible","FERC",null," Ln (14 * 25)",null,{"$f":"+H43*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0327999999999999]
[101,"ANACORTES to PORTLAND","Fungible","FERC",null," Ln (14 * 26)",null,{"$f":"+H44*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8871]
[102,"ANACORTES to PORTLAND","Non-Fungible","FERC",null," Ln (14 * 27)",null,{"$f":"+H45*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94610000000000005]
[103,"BAYVIEW to PORTLAND","Fungible","FERC",null," Ln (14 * 28)",null,{"$f":"+H46*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.74380000000000002]
[104,"BAYVIEW to PORTLAND","Non-Fungible","FERC",null," Ln (14 * 29)",null,{"$f":"+H47*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80349999999999999]
[105,"CHERRY POINT to PORTLAND","Fungible","FERC",null," Ln (14 * 30)",null,{"$f":"+H48*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98950000000000005]
[106,"CHERRY POINT to PORTLAND","Non-Fungible","FERC",null," Ln (14 * 31)",null,{"$f":"+H49*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R49*R$27","v":0},{"$f":"+S49*S$27","v":0},{"$f":"+T49*T$27","v":0},{"$f":"+U49*U$27","v":0},{"$f":"+V49*V$27","v":1.0488999999999999}]
[107,"FERNDALE to PORTLAND","Fungible","FERC",null," Ln (14 * 32)",null,{"$f":"+H50*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R50*R$27","v":0},0,0,0,0.97330000000000005]
[108,"FERNDALE to PORTLAND","Non-Fungible","FERC",null," Ln (14 * 33)",null,{"$f":"+H51*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0327999999999999]
[109,"ANACORTES to BAYVIEW","N/A","WUTC",null," Ln (14 * 34)",null,{"$f":"+H52*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.1489]
[110,"CHERRY POINT to BAYVIEW","N/A","WUTC",null," Ln (14 * 35)",null,{"$f":"+H53*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2455]
[111,"FERNDALE to BAYVIEW","N/A","WUTC",null," Ln (14 * 36)",null,{"$f":"+H54*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22819999999999999]
[112,"ANACORTES to RENTON","Fungible","WUTC",null," Ln (14 * 37)",null,{"$f":"+H55*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.3674]
[113,"ANACORTES to RENTON","Non-Fungible","WUTC",null," Ln (14 * 38)",null,{"$f":"+H56*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.42520000000000002]
[114,"BAYVIEW to RENTON","Fungible","WUTC",null," Ln (14 * 39)",null,{"$f":"+H57*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.21829999999999999]
[115,"BAYVIEW to RENTON","Non-Fungible","WUTC",null," Ln (14 * 40)",null,{"$f":"+H58*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.27660000000000001]
[116,"CHERRY POINT to RENTON","Fungible","WUTC",null," Ln (14 * 41)",null,{"$f":"+H59*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46410000000000001]
[117,"CHERRY POINT to RENTON","Non-Fungible","WUTC",null," Ln (14 * 42)",null,{"$f":"+H60*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R60*R$27","v":0},0,0,0,0.5222]
[118,"FERNDALE to RENTON","Fungible","WUTC",null," Ln (14 * 43)",null,{"$f":"+H61*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[119,"FERNDALE to RENTON","Non-Fungible","WUTC",null," Ln (14 * 44)",null,{"$f":"+H62*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R62*R$27","v":0},0,0,0,0.50490000000000002]
[120,"ANACORTES to SEA-TAC","Fungible","WUTC",null," Ln (14 * 45)",null,{"$f":"+H63*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.40820000000000001]
[121,"ANACORTES to SEA-TAC","Non-Fungible","WUTC",null," Ln (14 * 46)",null,{"$f":"+H64*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46629999999999999]
[122,"BAYVIEW to SEA-TAC","Fungible","WUTC",null," Ln (14 * 47)",null,{"$f":"+H65*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2591]
[123,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC",null," Ln (14 * 48)",null,{"$f":"+H66*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.31690000000000002]
[124,"CHERRY POINT to SEA-TAC","Fungible","WUTC",null," Ln (14 * 49)",null,{"$f":"+H67*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50490000000000002]
[125,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$27&\" * \"&A68&\")\"","v":" Ln (14 * 50)"},null,{"$f":"+H68*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R68*R$27","v":0},0,0,0,0.5625]
[126,"FERNDALE to SEA-TAC","Fungible","WUTC",null," Ln (14 * 51)",null,{"$f":"+H69*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.48770000000000002]
[127,"FERNDALE to SEA-TAC","Non-Fungible","WUTC",null," Ln (14 * 52)",null,{"$f":"+H70*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5454]
[128,"ANACORTES to SEATTLE","Fungible","WUTC",null," Ln (14 * 53)",null,{"$f":"+H71*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.39829999999999999]
[129,"ANACORTES to SEATTLE","Non-Fungible","WUTC",null," Ln (14 * 54)",null,{"$f":"+H72*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.45610000000000001]
[130,"BAYVIEW to SEATTLE","Fungible","WUTC",null," Ln (14 * 55)",null,{"$f":"+H73*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2495]
[131,"BAYVIEW to SEATTLE","Non-Fungible","WUTC",null," Ln (14 * 56)",null,{"$f":"+H74*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730000000000002]
[132,"CHERRY POINT to SEATTLE","Fungible","WUTC",null," Ln (14 * 57)",null,{"$f":"+H75*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.49530000000000002]
[133,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC",null," Ln (14 * 58)",null,{"$f":"+H76*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R76*R$27","v":0},0,0,0,0.55300000000000005]
[134,"FERNDALE to SEATTLE","Fungible","WUTC",null," Ln (14 * 59)",null,{"$f":"+H77*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.47770000000000001]
[135,"FERNDALE to SEATTLE","Non-Fungible","WUTC",null," Ln (14 * 60)",null,{"$f":"+H78*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.53590000000000004]
[136,"ANACORTES to SPANAWAY","Fungible","WUTC",null," Ln (14 * 61)",null,{"$f":"+H79*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,"ANACORTES to SPANAWAY","Non-Fungible","WUTC",null," Ln (14 * 62)",null,{"$f":"+H80*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,"BAYVIEW to SPANAWAY","Fungible","WUTC",null," Ln (14 * 63)",null,{"$f":"+H81*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC",null," Ln (14 * 64)",null,{"$f":"+H82*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[140,"CHERRY POINT to SPANAWAY","Fungible","WUTC",null," Ln (14 * 65)",null,{"$f":"+H83*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[141,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC",null," Ln (14 * 66)",null,{"$f":"+H84*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R84*R$27","v":0},0,0,0,0]
[142,"FERNDALE to SPANAWAY","Fungible","WUTC",null," Ln (14 * 67)",null,{"$f":"+H85*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,"FERNDALE to SPANAWAY","Non-Fungible","WUTC",null," Ln (14 * 68)",null,{"$f":"+H86*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[144,"ANACORTES to TACOMA","Fungible","WUTC",null," Ln (14 * 69)",null,{"$f":"+H87*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[145,"ANACORTES to TACOMA","Non-Fungible","WUTC",null," Ln (14 * 70)",null,{"$f":"+H88*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R88*R$27","v":0},{"$f":"+S88*S$27","v":0},{"$f":"+T88*T$27","v":0},{"$f":"+U88*U$27","v":0},{"$f":"+V88*V$27","v":0.50490000000000002}]
[146,"BAYVIEW to TACOMA","Fungible","WUTC",null," Ln (14 * 71)",null,{"$f":"+H89*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29770000000000002]
[147,"BAYVIEW to TACOMA","Non-Fungible","WUTC",null," Ln (14 * 72)",null,{"$f":"+H90*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.35599999999999998]
[148,"CHERRY POINT to TACOMA","Fungible","WUTC",null," Ln (14 * 73)",null,{"$f":"+H91*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.54330000000000001]
[149,"CHERRY POINT to TACOMA","Non-Fungible","WUTC",null," Ln (14 * 74)",null,{"$f":"+H92*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R92*R$27","v":0},0,0,0,0.60150000000000003]
[150,"FERNDALE to TACOMA","Fungible","WUTC",null," Ln (14 * 75)",null,{"$f":"+H93*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.52610000000000001]
[151,"FERNDALE to TACOMA","Non-Fungible","WUTC",null," Ln (14 * 76)",null,{"$f":"+H94*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.58379999999999999]
[152,"ANACORTES to OLYMPIA","Fungible","WUTC",null," Ln (14 * 77)",null,{"$f":"+H95*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[153,"ANACORTES to OLYMPIA","Non-Fungible","WUTC",null," Ln (14 * 78)",null,{"$f":"+H96*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,"BAYVIEW to OLYMPIA","Fungible","WUTC",null," Ln (14 * 79)",null,{"$f":"+H97*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC",null," Ln (14 * 80)",null,{"$f":"+H98*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,"CHERRY POINT to OLYMPIA","Fungible","WUTC",null," Ln (14 * 81)",null,{"$f":"+H99*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$27&\" * \"&A100&\")\"","v":" Ln (14 * 82)"},null,{"$f":"+H100*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R100*R$27","v":0},0,0,0,0]
[158,"FERNDALE to OLYMPIA","Fungible","WUTC",null," Ln (14 * 83)",null,{"$f":"+H101*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[159,"FERNDALE to OLYMPIA","Non-Fungible","WUTC",null," Ln (14 * 84)",null,{"$f":"+H102*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R102*R$27","v":0},0,0,0,0]
[160,"ANACORTES to VANCOUVER","Fungible","WUTC",null," Ln (14 * 85)",null,{"$f":"+H103*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8488]
[161,"ANACORTES to VANCOUVER","Non-Fungible","WUTC",null," Ln (14 * 86)",null,{"$f":"+H104*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.90700000000000003]
[162,"BAYVIEW to VANCOUVER","Fungible","WUTC",null," Ln (14 * 87)",null,{"$f":"+H105*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[163,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC",null," Ln (14 * 88)",null,{"$f":"+H106*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.75819999999999999]
[164,"CHERRY POINT to VANCOUVER","Fungible","WUTC",null," Ln (14 * 89)",null,{"$f":"+H107*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9456]
[165,"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC",null," Ln (14 * 90)",null,{"$f":"+H108*H$27","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R108*R$27","v":0},0,0,0,1.0038]
[166,"FERNDALE to VANCOUVER","Fungible","WUTC",null," Ln (14 * 91)",null,{"$f":"+H109*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9284]
[167,"FERNDALE to VANCOUVER","Non-Fungible","WUTC",null," Ln (14 * 92)",null,{"$f":"+H110*H$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98629999999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 4 of 5"]
["Line"]
["No","Description",null,null,null,"Source",null,{"$f":"+H114","v":2004},{"$f":"+I114","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"+R114","v":2014},{"$f":"+S114","v":2015},{"$f":"+T114","v":2016},{"$f":"+U114","v":2017},{"$f":"+V114","v":2018}]
[]
[null,"Tariff Rates ($/Bbl) - Quarter 3"]
[{"$f":"1+A191","v":168},"ANACORTES to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A117&\")\"","v":" Ln (15 * 93)"},null,{"$f":"+H117*H$28","v":0},{"$f":"+I117*I$28","v":0},0,0,0,{"$f":"+M117*M$28","v":0},0,0,0,0,{"$f":"+R117*R$28","v":0},0,{"$f":"+T117*T$28","v":0},0,0.8871]
[{"$f":"1+A198","v":169},"ANACORTES to LINNTON","Non-Fungible","FERC",null," Ln (15 * 94)",null,{"$f":"+H118*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94610000000000005]
[{"$f":"1+A199","v":170},"BAYVIEW to LINNTON","Fungible","FERC",null," Ln (15 * 95)",null,{"$f":"+H119*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.74380000000000002]
[{"$f":"1+A200","v":171},"BAYVIEW to LINNTON","Non-Fungible","FERC",null," Ln (15 * 96)",null,{"$f":"+H120*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80349999999999999]
[{"$f":"1+A201","v":172},"CHERRY POINT to LINNTON","Fungible","FERC",null," Ln (15 * 97)",null,{"$f":"+H121*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98950000000000005]
[{"$f":"1+A202","v":173},"CHERRY POINT to LINNTON","Non-Fungible","FERC",null," Ln (15 * 98)",null,{"$f":"+H122*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R122*R$28","v":0},0,0,0,1.0488999999999999]
[{"$f":"1+A203","v":174},"FERNDALE to LINNTON","Fungible","FERC",null," Ln (15 * 99)",null,{"$f":"+H123*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.97330000000000005]
[175,"FERNDALE to LINNTON","Non-Fungible","FERC",null," Ln (15 * 100)",null,{"$f":"+H124*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0327999999999999]
[176,"ANACORTES to PORTLAND","Fungible","FERC",null," Ln (15 * 101)",null,{"$f":"+H125*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8871]
[177,"ANACORTES to PORTLAND","Non-Fungible","FERC",null," Ln (15 * 102)",null,{"$f":"+H126*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94610000000000005]
[178,"BAYVIEW to PORTLAND","Fungible","FERC",null," Ln (15 * 103)",null,{"$f":"+H127*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.74380000000000002]
[179,"BAYVIEW to PORTLAND","Non-Fungible","FERC",null," Ln (15 * 104)",null,{"$f":"+H128*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80349999999999999]
[180,"CHERRY POINT to PORTLAND","Fungible","FERC",null," Ln (15 * 105)",null,{"$f":"+H129*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98950000000000005]
[181,"CHERRY POINT to PORTLAND","Non-Fungible","FERC",null," Ln (15 * 106)",null,{"$f":"+H130*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R130*R$28","v":0},{"$f":"+S130*S$28","v":0},{"$f":"+T130*T$28","v":0},{"$f":"+U130*U$28","v":0},{"$f":"+V130*V$28","v":1.0488999999999999}]
[182,"FERNDALE to PORTLAND","Fungible","FERC",null," Ln (15 * 107)",null,{"$f":"+H131*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R131*R$28","v":0},0,0,0,0.97330000000000005]
[183,"FERNDALE to PORTLAND","Non-Fungible","FERC",null," Ln (15 * 108)",null,{"$f":"+H132*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0327999999999999]
[184,"ANACORTES to BAYVIEW","N/A","WUTC",null," Ln (15 * 109)",null,{"$f":"+H133*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.1489]
[185,"CHERRY POINT to BAYVIEW","N/A","WUTC",null," Ln (15 * 110)",null,{"$f":"+H134*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2455]
[186,"FERNDALE to BAYVIEW","N/A","WUTC",null," Ln (15 * 111)",null,{"$f":"+H135*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22819999999999999]
[187,"ANACORTES to RENTON","Fungible","WUTC",null," Ln (15 * 112)",null,{"$f":"+H136*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.3674]
[188,"ANACORTES to RENTON","Non-Fungible","WUTC",null," Ln (15 * 113)",null,{"$f":"+H137*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.42520000000000002]
[189,"BAYVIEW to RENTON","Fungible","WUTC",null," Ln (15 * 114)",null,{"$f":"+H138*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.21829999999999999]
[190,"BAYVIEW to RENTON","Non-Fungible","WUTC",null," Ln (15 * 115)",null,{"$f":"+H139*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.27660000000000001]
[191,"CHERRY POINT to RENTON","Fungible","WUTC",null," Ln (15 * 116)",null,{"$f":"+H140*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46410000000000001]
[192,"CHERRY POINT to RENTON","Non-Fungible","WUTC",null," Ln (15 * 117)",null,{"$f":"+H141*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R141*R$28","v":0},0,0,0,0.5222]
[193,"FERNDALE to RENTON","Fungible","WUTC",null," Ln (15 * 118)",null,{"$f":"+H142*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[194,"FERNDALE to RENTON","Non-Fungible","WUTC",null," Ln (15 * 119)",null,{"$f":"+H143*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R143*R$28","v":0},0,0,0,0.50490000000000002]
[195,"ANACORTES to SEA-TAC","Fungible","WUTC",null," Ln (15 * 120)",null,{"$f":"+H144*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.40820000000000001]
[196,"ANACORTES to SEA-TAC","Non-Fungible","WUTC",null," Ln (15 * 121)",null,{"$f":"+H145*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.46629999999999999]
[197,"BAYVIEW to SEA-TAC","Fungible","WUTC",null," Ln (15 * 122)",null,{"$f":"+H146*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2591]
[198,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC",null," Ln (15 * 123)",null,{"$f":"+H147*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.31690000000000002]
[199,"CHERRY POINT to SEA-TAC","Fungible","WUTC",null," Ln (15 * 124)",null,{"$f":"+H148*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50490000000000002]
[200,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A149&\")\"","v":" Ln (15 * 125)"},null,{"$f":"+H149*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R149*R$28","v":0},0,0,0,0.5625]
[201,"FERNDALE to SEA-TAC","Fungible","WUTC",null," Ln (15 * 126)",null,{"$f":"+H150*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.48770000000000002]
[202,"FERNDALE to SEA-TAC","Non-Fungible","WUTC",null," Ln (15 * 127)",null,{"$f":"+H151*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.5454]
[203,"ANACORTES to SEATTLE","Fungible","WUTC",null," Ln (15 * 128)",null,{"$f":"+H152*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.39829999999999999]
[204,"ANACORTES to SEATTLE","Non-Fungible","WUTC",null," Ln (15 * 129)",null,{"$f":"+H153*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.45610000000000001]
[205,"BAYVIEW to SEATTLE","Fungible","WUTC",null," Ln (15 * 130)",null,{"$f":"+H154*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2495]
[206,"BAYVIEW to SEATTLE","Non-Fungible","WUTC",null," Ln (15 * 131)",null,{"$f":"+H155*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.30730000000000002]
[207,"CHERRY POINT to SEATTLE","Fungible","WUTC",null," Ln (15 * 132)",null,{"$f":"+H156*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.49530000000000002]
[208,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC",null," Ln (15 * 133)",null,{"$f":"+H157*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R157*R$28","v":0},0,0,0,0.55300000000000005]
[209,"FERNDALE to SEATTLE","Fungible","WUTC",null," Ln (15 * 134)",null,{"$f":"+H158*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.47770000000000001]
[210,"FERNDALE to SEATTLE","Non-Fungible","WUTC",null," Ln (15 * 135)",null,{"$f":"+H159*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.53590000000000004]
[211,"ANACORTES to SPANAWAY","Fungible","WUTC",null," Ln (15 * 136)",null,{"$f":"+H160*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,"ANACORTES to SPANAWAY","Non-Fungible","WUTC",null," Ln (15 * 137)",null,{"$f":"+H161*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,"BAYVIEW to SPANAWAY","Fungible","WUTC",null," Ln (15 * 138)",null,{"$f":"+H162*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC",null," Ln (15 * 139)",null,{"$f":"+H163*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,"CHERRY POINT to SPANAWAY","Fungible","WUTC",null," Ln (15 * 140)",null,{"$f":"+H164*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC",null," Ln (15 * 141)",null,{"$f":"+H165*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R165*R$28","v":0},0,0,0,0]
[217,"FERNDALE to SPANAWAY","Fungible","WUTC",null," Ln (15 * 142)",null,{"$f":"+H166*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,"FERNDALE to SPANAWAY","Non-Fungible","WUTC",null," Ln (15 * 143)",null,{"$f":"+H167*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219,"ANACORTES to TACOMA","Fungible","WUTC",null," Ln (15 * 144)",null,{"$f":"+H168*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.44650000000000001]
[220,"ANACORTES to TACOMA","Non-Fungible","WUTC",null," Ln (15 * 145)",null,{"$f":"+H169*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R169*R$28","v":0},{"$f":"+S169*S$28","v":0},{"$f":"+T169*T$28","v":0},{"$f":"+U169*U$28","v":0},{"$f":"+V169*V$28","v":0.50490000000000002}]
[221,"BAYVIEW to TACOMA","Fungible","WUTC",null," Ln (15 * 146)",null,{"$f":"+H170*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29770000000000002]
[222,"BAYVIEW to TACOMA","Non-Fungible","WUTC",null," Ln (15 * 147)",null,{"$f":"+H171*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.35599999999999998]
[223,"CHERRY POINT to TACOMA","Fungible","WUTC",null," Ln (15 * 148)",null,{"$f":"+H172*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.54330000000000001]
[224,"CHERRY POINT to TACOMA","Non-Fungible","WUTC",null," Ln (15 * 149)",null,{"$f":"+H173*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R173*R$28","v":0},0,0,0,0.60150000000000003]
[225,"FERNDALE to TACOMA","Fungible","WUTC",null," Ln (15 * 150)",null,{"$f":"+H174*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.52610000000000001]
[226,"FERNDALE to TACOMA","Non-Fungible","WUTC",null," Ln (15 * 151)",null,{"$f":"+H175*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.58379999999999999]
[227,"ANACORTES to OLYMPIA","Fungible","WUTC",null," Ln (15 * 152)",null,{"$f":"+H176*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,"ANACORTES to OLYMPIA","Non-Fungible","WUTC",null," Ln (15 * 153)",null,{"$f":"+H177*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,"BAYVIEW to OLYMPIA","Fungible","WUTC",null," Ln (15 * 154)",null,{"$f":"+H178*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC",null," Ln (15 * 155)",null,{"$f":"+H179*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,"CHERRY POINT to OLYMPIA","Fungible","WUTC",null," Ln (15 * 156)",null,{"$f":"+H180*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A181&\")\"","v":" Ln (15 * 157)"},null,{"$f":"+H181*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R181*R$28","v":0},0,0,0,0]
[233,"FERNDALE to OLYMPIA","Fungible","WUTC",null," Ln (15 * 158)",null,{"$f":"+H182*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,"FERNDALE to OLYMPIA","Non-Fungible","WUTC",null," Ln (15 * 159)",null,{"$f":"+H183*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R183*R$28","v":0},0,0,0,0]
[235,"ANACORTES to VANCOUVER","Fungible","WUTC",null," Ln (15 * 160)",null,{"$f":"+H184*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.8488]
[236,"ANACORTES to VANCOUVER","Non-Fungible","WUTC",null," Ln (15 * 161)",null,{"$f":"+H185*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.90700000000000003]
[237,"BAYVIEW to VANCOUVER","Fungible","WUTC",null," Ln (15 * 162)",null,{"$f":"+H186*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.7]
[238,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC",null," Ln (15 * 163)",null,{"$f":"+H187*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.75819999999999999]
[239,"CHERRY POINT to VANCOUVER","Fungible","WUTC",null," Ln (15 * 164)",null,{"$f":"+H188*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9456]
[240,"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC",null," Ln (15 * 165)",null,{"$f":"+H189*H$28","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+R189*R$28","v":0},0,0,0,1.0038]
[241,"FERNDALE to VANCOUVER","Fungible","WUTC",null," Ln (15 * 166)",null,{"$f":"+H190*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.9284]
[242,"FERNDALE to VANCOUVER","Non-Fungible","WUTC",null," Ln (15 * 167)",null,{"$f":"+H191*H$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.98629999999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 5 of 5"]
["Line"]
["No","Description",null,null,null,"Source",null,{"$f":"+H195","v":2004},{"$f":"+I195","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"+R195","v":2014},{"$f":"+S195","v":2015},{"$f":"+T195","v":2016},{"$f":"+U195","v":2017},{"$f":"+V195","v":2018}]
[]
[null,"Tariff Rates ($/Bbl) - Quarter 4"]
[{"$f":"1+A272","v":243},"ANACORTES to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A198&\")\"","v":" Ln (16 * 168)"},null,{"$f":"+H198*H$30","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(R198*R$30,4)","v":0},0,{"$f":"+T198*T$29","v":0},0,0.8871]
[{"$f":"1+A279","v":244},"ANACORTES to LINNTON","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A199&\")\"","v":" Ln (15 * 169)"},null,{"$f":"+H199*H$30","v":0},{"$f":"+I199*I$30","v":0},{"$f":"+J199*J$30","v":0},{"$f":"+K199*K$30","v":0},{"$f":"+L199*L$30","v":0},{"$f":"+M199*M$30","v":0},{"$f":"+N199*N$30","v":0},{"$f":"+O199*O$30","v":0},{"$f":"+P199*P$30","v":0},{"$f":"+Q199*Q$30","v":0},{"$f":"ROUND(R199*R$30,4)","v":0},{"$f":"+S199*S$30","v":0},{"$f":"+T199*T$29","v":0},{"$f":"+U199*U$30","v":0},0.94610000000000005]
[{"$f":"1+A280","v":245},"BAYVIEW to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A200&\")\"","v":" Ln (15 * 170)"},null,{"$f":"+H200*H$30","v":0},{"$f":"+I200*I$30","v":0},{"$f":"+J200*J$30","v":0},{"$f":"+K200*K$30","v":0},{"$f":"+L200*L$30","v":0},{"$f":"+M200*M$30","v":0},{"$f":"+N200*N$30","v":0},{"$f":"+O200*O$30","v":0},{"$f":"+P200*P$30","v":0},{"$f":"+Q200*Q$30","v":0},0,0,0,{"$f":"+U200*U$30","v":0},0.74380000000000002]
[{"$f":"1+A281","v":246},"BAYVIEW to LINNTON","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A201&\")\"","v":" Ln (15 * 171)"},null,{"$f":"+H201*H$30","v":0},{"$f":"+I201*I$30","v":0},{"$f":"+J201*J$30","v":0},{"$f":"+K201*K$30","v":0},{"$f":"+L201*L$30","v":0},{"$f":"+M201*M$30","v":0},{"$f":"+N201*N$30","v":0},{"$f":"+O201*O$30","v":0},{"$f":"+P201*P$30","v":0},{"$f":"+Q201*Q$30","v":0},0,0,0,{"$f":"+U201*U$30","v":0},0.80349999999999999]
[{"$f":"1+A280","v":245},"CHERRY POINT to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A202&\")\"","v":" Ln (16 * 172)"},null,{"$f":"+H202*H$30","v":0},{"$f":"+I202*I$30","v":0},{"$f":"+J202*J$30","v":0},{"$f":"+K202*K$30","v":0},{"$f":"+L202*L$30","v":0},{"$f":"+M202*M$30","v":0},{"$f":"+N202*N$30","v":0},{"$f":"+O202*O$30","v":0},{"$f":"+P202*P$30","v":0},{"$f":"+Q202*Q$30","v":0},0,0,0,{"$f":"+U202*U$30","v":0},0.98950000000000005]
[{"$f":"1+A283","v":246},"CHERRY POINT to LINNTON","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A203&\")\"","v":" Ln (16 * 173)"},null,{"$f":"+H203*H$30","v":0},{"$f":"+I203*I$30","v":0},{"$f":"+J203*J$30","v":0},{"$f":"+K203*K$30","v":0},{"$f":"+L203*L$30","v":0},{"$f":"+M203*M$30","v":0},{"$f":"+N203*N$30","v":0},{"$f":"+O203*O$30","v":0},{"$f":"+P203*P$30","v":0},{"$f":"+Q203*Q$30","v":0},0,0,0,{"$f":"+U203*U$30","v":0},1.0488999999999999]
[247,"FERNDALE to LINNTON","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A204&\")\"","v":" Ln (16 * 174)"},null,{"$f":"+H204*H$30","v":0},{"$f":"+I204*I$30","v":0},{"$f":"+J204*J$30","v":0},{"$f":"+K204*K$30","v":0},{"$f":"+L204*L$30","v":0},{"$f":"+M204*M$30","v":0},{"$f":"+N204*N$30","v":0},{"$f":"+O204*O$30","v":0},{"$f":"+P204*P$30","v":0},{"$f":"+Q204*Q$30","v":0},0,0,0,{"$f":"+U204*U$30","v":0},0.97330000000000005]
[248,"FERNDALE to LINNTON","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A205&\")\"","v":" Ln (16 * 175)"},null,{"$f":"+H205*H$30","v":0},{"$f":"+I205*I$30","v":0},{"$f":"+J205*J$30","v":0},{"$f":"+K205*K$30","v":0},{"$f":"+L205*L$30","v":0},{"$f":"+M205*M$30","v":0},{"$f":"+N205*N$30","v":0},{"$f":"+O205*O$30","v":0},{"$f":"+P205*P$30","v":0},{"$f":"+Q205*Q$30","v":0},0,0,0,{"$f":"+U205*U$30","v":0},1.0327999999999999]
[249,"ANACORTES to PORTLAND","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A206&\")\"","v":" Ln (16 * 176)"},null,{"$f":"+H206*H$30","v":0},{"$f":"+I206*I$30","v":0},{"$f":"+J206*J$30","v":0},{"$f":"+K206*K$30","v":0},{"$f":"+L206*L$30","v":0},{"$f":"+M206*M$30","v":0},{"$f":"+N206*N$30","v":0},{"$f":"+O206*O$30","v":0},{"$f":"+P206*P$30","v":0},{"$f":"+Q206*Q$30","v":0},0,0,0,{"$f":"+U206*U$30","v":0},0.8871]
[250,"ANACORTES to PORTLAND","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A207&\")\"","v":" Ln (15 * 177)"},null,{"$f":"+H207*H$30","v":0},{"$f":"+I207*I$30","v":0},{"$f":"+J207*J$30","v":0},{"$f":"+K207*K$30","v":0},{"$f":"+L207*L$30","v":0},{"$f":"+M207*M$30","v":0},{"$f":"+N207*N$30","v":0},{"$f":"+O207*O$30","v":0},{"$f":"+P207*P$30","v":0},{"$f":"+Q207*Q$30","v":0},0,0,0,{"$f":"+U207*U$30","v":0},0.94610000000000005]
[251,"BAYVIEW to PORTLAND","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A208&\")\"","v":" Ln (15 * 178)"},null,{"$f":"+H208*H$30","v":0},{"$f":"+I208*I$30","v":0},{"$f":"+J208*J$30","v":0},{"$f":"+K208*K$30","v":0},{"$f":"+L208*L$30","v":0},{"$f":"+M208*M$30","v":0},{"$f":"+N208*N$30","v":0},{"$f":"+O208*O$30","v":0},{"$f":"+P208*P$30","v":0},{"$f":"+Q208*Q$30","v":0},0,0,0,{"$f":"+U208*U$30","v":0},0.74380000000000002]
[252,"BAYVIEW to PORTLAND","Non-Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A209&\")\"","v":" Ln (15 * 179)"},null,{"$f":"+H209*H$30","v":0},{"$f":"+I209*I$30","v":0},{"$f":"+J209*J$30","v":0},{"$f":"+K209*K$30","v":0},{"$f":"+L209*L$30","v":0},{"$f":"+M209*M$30","v":0},{"$f":"+N209*N$30","v":0},{"$f":"+O209*O$30","v":0},{"$f":"+P209*P$30","v":0},{"$f":"+Q209*Q$30","v":0},0,0,0,{"$f":"+U209*U$30","v":0},0.80349999999999999]
[253,"CHERRY POINT to PORTLAND","Fungible","FERC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A210&\")\"","v":" Ln (16 * 180)"},null,{"$f":"+H210*H$30","v":0},{"$f":"+I210*I$30","v":0},{"$f":"+J210*J$30","v":0},{"$f":"+K210*K$30","v":0},{"$f":"+L210*L$30","v":0},{"$f":"+M210*M$30","v":0},{"$f":"+N210*N$30","v":0},{"$f":"+O210*O$30","v":0},{"$f":"+P210*P$30","v":0},{"$f":"+Q210*Q$30","v":0},0,0,0,{"$f":"+U210*U$30","v":0},0.98950000000000005]
[254,"CHERRY POINT to PORTLAND","Non-Fungible","FERC",null," Ln (16 * 181)",null,{"$f":"+H211*H$30","v":0},{"$f":"+I211*I$30","v":0},{"$f":"+J211*J$30","v":0},{"$f":"+K211*K$30","v":0},{"$f":"+L211*L$30","v":0},{"$f":"+M211*M$30","v":0},{"$f":"+N211*N$30","v":0},{"$f":"+O211*O$30","v":0},{"$f":"+P211*P$30","v":0},{"$f":"+Q211*Q$30","v":0},0,0,0,{"$f":"+U211*U$30","v":0},1.0488999999999999]
[255,"FERNDALE to PORTLAND","Fungible","FERC",null," Ln (16 * 182)",null,{"$f":"+H212*H$30","v":0},{"$f":"+I212*I$30","v":0},{"$f":"+J212*J$30","v":0},{"$f":"+K212*K$30","v":0},{"$f":"+L212*L$30","v":0},{"$f":"+M212*M$30","v":0},{"$f":"+N212*N$30","v":0},{"$f":"+O212*O$30","v":0},{"$f":"+P212*P$30","v":0},{"$f":"+Q212*Q$30","v":0},0,0,0,{"$f":"+U212*U$30","v":0},0.97330000000000005]
[256,"FERNDALE to PORTLAND","Non-Fungible","FERC",null," Ln (16 * 183)",null,{"$f":"+H213*H$30","v":0},{"$f":"+I213*I$30","v":0},{"$f":"+J213*J$30","v":0},{"$f":"+K213*K$30","v":0},{"$f":"+L213*L$30","v":0},{"$f":"+M213*M$30","v":0},{"$f":"+N213*N$30","v":0},{"$f":"+O213*O$30","v":0},{"$f":"+P213*P$30","v":0},{"$f":"+Q213*Q$30","v":0},0,0,0,{"$f":"+U213*U$30","v":0},1.0327999999999999]
[257,"ANACORTES to BAYVIEW","N/A","WUTC",null," Ln (16 * 184)",null,{"$f":"+H214*H$30","v":0},{"$f":"+I214*I$30","v":0},{"$f":"+J214*J$30","v":0},{"$f":"+K214*K$30","v":0},{"$f":"+L214*L$30","v":0},{"$f":"+M214*M$30","v":0},{"$f":"+N214*N$30","v":0},{"$f":"+O214*O$30","v":0},{"$f":"+P214*P$30","v":0},{"$f":"+Q214*Q$30","v":0},0,0,0,{"$f":"+U214*U$30","v":0},0.1489]
[258,"CHERRY POINT to BAYVIEW","N/A","WUTC",null," Ln (16 * 185)",null,{"$f":"+H215*H$30","v":0},{"$f":"+I215*I$30","v":0},{"$f":"+J215*J$30","v":0},{"$f":"+K215*K$30","v":0},{"$f":"+L215*L$30","v":0},{"$f":"+M215*M$30","v":0},{"$f":"+N215*N$30","v":0},{"$f":"+O215*O$30","v":0},{"$f":"+P215*P$30","v":0},{"$f":"+Q215*Q$30","v":0},0,0,0,{"$f":"+U215*U$30","v":0},0.2455]
[259,"FERNDALE to BAYVIEW","N/A","WUTC",null," Ln (16 * 186)",null,{"$f":"+H216*H$30","v":0},{"$f":"+I216*I$30","v":0},{"$f":"+J216*J$30","v":0},{"$f":"+K216*K$30","v":0},{"$f":"+L216*L$30","v":0},{"$f":"+M216*M$30","v":0},{"$f":"+N216*N$30","v":0},{"$f":"+O216*O$30","v":0},{"$f":"+P216*P$30","v":0},{"$f":"+Q216*Q$30","v":0},0,0,0,{"$f":"+U216*U$30","v":0},0.22819999999999999]
[260,"ANACORTES to RENTON","Fungible","WUTC",null," Ln (16 * 187)",null,{"$f":"+H217*H$30","v":0},{"$f":"+I217*I$30","v":0},{"$f":"+J217*J$30","v":0},{"$f":"+K217*K$30","v":0},{"$f":"+L217*L$30","v":0},{"$f":"+M217*M$30","v":0},{"$f":"+N217*N$30","v":0},{"$f":"+O217*O$30","v":0},{"$f":"+P217*P$30","v":0},{"$f":"+Q217*Q$30","v":0},0,0,0,{"$f":"+U217*U$30","v":0},0.3674]
[261,"ANACORTES to RENTON","Non-Fungible","WUTC",null," Ln (16 * 188)",null,{"$f":"+H218*H$30","v":0},{"$f":"+I218*I$30","v":0},{"$f":"+J218*J$30","v":0},{"$f":"+K218*K$30","v":0},{"$f":"+L218*L$30","v":0},{"$f":"+M218*M$30","v":0},{"$f":"+N218*N$30","v":0},{"$f":"+O218*O$30","v":0},{"$f":"+P218*P$30","v":0},{"$f":"+Q218*Q$30","v":0},0,0,0,{"$f":"+U218*U$30","v":0},0.42520000000000002]
[262,"BAYVIEW to RENTON","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A219&\")\"","v":" Ln (15 * 189)"},null,{"$f":"+H219*H$30","v":0},{"$f":"+I219*I$30","v":0},{"$f":"+J219*J$30","v":0},{"$f":"+K219*K$30","v":0},{"$f":"+L219*L$30","v":0},{"$f":"+M219*M$30","v":0},{"$f":"+N219*N$30","v":0},{"$f":"+O219*O$30","v":0},{"$f":"+P219*P$30","v":0},{"$f":"+Q219*Q$30","v":0},0,0,0,{"$f":"+U219*U$30","v":0},0.21829999999999999]
[263,"BAYVIEW to RENTON","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A220&\")\"","v":" Ln (15 * 190)"},null,{"$f":"+H220*H$30","v":0},{"$f":"+I220*I$30","v":0},{"$f":"+J220*J$30","v":0},{"$f":"+K220*K$30","v":0},{"$f":"+L220*L$30","v":0},{"$f":"+M220*M$30","v":0},{"$f":"+N220*N$30","v":0},{"$f":"+O220*O$30","v":0},{"$f":"+P220*P$30","v":0},{"$f":"+Q220*Q$30","v":0},0,0,0,{"$f":"+U220*U$30","v":0},0.27660000000000001]
[264,"CHERRY POINT to RENTON","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A221&\")\"","v":" Ln (15 * 191)"},null,{"$f":"+H221*H$30","v":0},{"$f":"+I221*I$30","v":0},{"$f":"+J221*J$30","v":0},{"$f":"+K221*K$30","v":0},{"$f":"+L221*L$30","v":0},{"$f":"+M221*M$30","v":0},{"$f":"+N221*N$30","v":0},{"$f":"+O221*O$30","v":0},{"$f":"+P221*P$30","v":0},{"$f":"+Q221*Q$30","v":0},0,0,0,{"$f":"+U221*U$30","v":0},0.46410000000000001]
[265,"CHERRY POINT to RENTON","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A222&\")\"","v":" Ln (16 * 192)"},null,{"$f":"+H222*H$30","v":0},{"$f":"+I222*I$30","v":0},{"$f":"+J222*J$30","v":0},{"$f":"+K222*K$30","v":0},{"$f":"+L222*L$30","v":0},{"$f":"+M222*M$30","v":0},{"$f":"+N222*N$30","v":0},{"$f":"+O222*O$30","v":0},{"$f":"+P222*P$30","v":0},{"$f":"+Q222*Q$30","v":0},0,0,0,{"$f":"+U222*U$30","v":0},0.5222]
[266,"FERNDALE to RENTON","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A223&\")\"","v":" Ln (16 * 193)"},null,{"$f":"+H223*H$30","v":0},{"$f":"+I223*I$30","v":0},{"$f":"+J223*J$30","v":0},{"$f":"+K223*K$30","v":0},{"$f":"+L223*L$30","v":0},{"$f":"+M223*M$30","v":0},{"$f":"+N223*N$30","v":0},{"$f":"+O223*O$30","v":0},{"$f":"+P223*P$30","v":0},{"$f":"+Q223*Q$30","v":0},0,0,0,{"$f":"+U223*U$30","v":0},0.44650000000000001]
[267,"FERNDALE to RENTON","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A224&\")\"","v":" Ln (16 * 194)"},null,{"$f":"+H224*H$30","v":0},{"$f":"+I224*I$30","v":0},{"$f":"+J224*J$30","v":0},{"$f":"+K224*K$30","v":0},{"$f":"+L224*L$30","v":0},{"$f":"+M224*M$30","v":0},{"$f":"+N224*N$30","v":0},{"$f":"+O224*O$30","v":0},{"$f":"+P224*P$30","v":0},{"$f":"+Q224*Q$30","v":0},0,0,0,{"$f":"+U224*U$30","v":0},0.50490000000000002]
[268,"ANACORTES to SEA-TAC","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A225&\")\"","v":" Ln (16 * 195)"},null,{"$f":"+H225*H$30","v":0},{"$f":"+I225*I$30","v":0},{"$f":"+J225*J$30","v":0},{"$f":"+K225*K$30","v":0},{"$f":"+L225*L$30","v":0},{"$f":"+M225*M$30","v":0},{"$f":"+N225*N$30","v":0},{"$f":"+O225*O$30","v":0},{"$f":"+P225*P$30","v":0},{"$f":"+Q225*Q$30","v":0},0,0,0,{"$f":"+U225*U$30","v":0},0.40820000000000001]
[269,"ANACORTES to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A226&\")\"","v":" Ln (15 * 196)"},null,{"$f":"+H226*H$30","v":0},{"$f":"+I226*I$30","v":0},{"$f":"+J226*J$30","v":0},{"$f":"+K226*K$30","v":0},{"$f":"+L226*L$30","v":0},{"$f":"+M226*M$30","v":0},{"$f":"+N226*N$30","v":0},{"$f":"+O226*O$30","v":0},{"$f":"+P226*P$30","v":0},{"$f":"+Q226*Q$30","v":0},0,0,0,{"$f":"+U226*U$30","v":0},0.46629999999999999]
[270,"BAYVIEW to SEA-TAC","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A227&\")\"","v":" Ln (15 * 197)"},null,{"$f":"+H227*H$30","v":0},{"$f":"+I227*I$30","v":0},{"$f":"+J227*J$30","v":0},{"$f":"+K227*K$30","v":0},{"$f":"+L227*L$30","v":0},{"$f":"+M227*M$30","v":0},{"$f":"+N227*N$30","v":0},{"$f":"+O227*O$30","v":0},{"$f":"+P227*P$30","v":0},{"$f":"+Q227*Q$30","v":0},0,0,0,{"$f":"+U227*U$30","v":0},0.2591]
[271,"BAYVIEW to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A228&\")\"","v":" Ln (15 * 198)"},null,{"$f":"+H228*H$30","v":0},{"$f":"+I228*I$30","v":0},{"$f":"+J228*J$30","v":0},{"$f":"+K228*K$30","v":0},{"$f":"+L228*L$30","v":0},{"$f":"+M228*M$30","v":0},{"$f":"+N228*N$30","v":0},{"$f":"+O228*O$30","v":0},{"$f":"+P228*P$30","v":0},{"$f":"+Q228*Q$30","v":0},0,0,0,{"$f":"+U228*U$30","v":0},0.31690000000000002]
[272,"CHERRY POINT to SEA-TAC","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A229&\")\"","v":" Ln (16 * 199)"},null,{"$f":"+H229*H$30","v":0},{"$f":"+I229*I$30","v":0},{"$f":"+J229*J$30","v":0},{"$f":"+K229*K$30","v":0},{"$f":"+L229*L$30","v":0},{"$f":"+M229*M$30","v":0},{"$f":"+N229*N$30","v":0},{"$f":"+O229*O$30","v":0},{"$f":"+P229*P$30","v":0},{"$f":"+Q229*Q$30","v":0},0,0,0,{"$f":"+U229*U$30","v":0},0.50490000000000002]
[273,"CHERRY POINT to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A230&\")\"","v":" Ln (16 * 200)"},null,{"$f":"+H230*H$30","v":0},{"$f":"+I230*I$30","v":0},{"$f":"+J230*J$30","v":0},{"$f":"+K230*K$30","v":0},{"$f":"+L230*L$30","v":0},{"$f":"+M230*M$30","v":0},{"$f":"+N230*N$30","v":0},{"$f":"+O230*O$30","v":0},{"$f":"+P230*P$30","v":0},{"$f":"+Q230*Q$30","v":0},0,0,0,{"$f":"+U230*U$30","v":0},0.5625]
[274,"FERNDALE to SEA-TAC","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A231&\")\"","v":" Ln (16 * 201)"},null,{"$f":"+H231*H$30","v":0},{"$f":"+I231*I$30","v":0},{"$f":"+J231*J$30","v":0},{"$f":"+K231*K$30","v":0},{"$f":"+L231*L$30","v":0},{"$f":"+M231*M$30","v":0},{"$f":"+N231*N$30","v":0},{"$f":"+O231*O$30","v":0},{"$f":"+P231*P$30","v":0},{"$f":"+Q231*Q$30","v":0},0,0,0,{"$f":"+U231*U$30","v":0},0.48770000000000002]
[275,"FERNDALE to SEA-TAC","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A232&\")\"","v":" Ln (16 * 202)"},null,{"$f":"+H232*H$30","v":0},{"$f":"+I232*I$30","v":0},{"$f":"+J232*J$30","v":0},{"$f":"+K232*K$30","v":0},{"$f":"+L232*L$30","v":0},{"$f":"+M232*M$30","v":0},{"$f":"+N232*N$30","v":0},{"$f":"+O232*O$30","v":0},{"$f":"+P232*P$30","v":0},{"$f":"+Q232*Q$30","v":0},0,0,0,{"$f":"+U232*U$30","v":0},0.5454]
[276,"ANACORTES to SEATTLE","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A233&\")\"","v":" Ln (16 * 203)"},null,{"$f":"+H233*H$30","v":0},{"$f":"+I233*I$30","v":0},{"$f":"+J233*J$30","v":0},{"$f":"+K233*K$30","v":0},{"$f":"+L233*L$30","v":0},{"$f":"+M233*M$30","v":0},{"$f":"+N233*N$30","v":0},{"$f":"+O233*O$30","v":0},{"$f":"+P233*P$30","v":0},{"$f":"+Q233*Q$30","v":0},0,0,0,{"$f":"+U233*U$30","v":0},0.39829999999999999]
[277,"ANACORTES to SEATTLE","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A234&\")\"","v":" Ln (15 * 204)"},null,{"$f":"+H234*H$30","v":0},{"$f":"+I234*I$30","v":0},{"$f":"+J234*J$30","v":0},{"$f":"+K234*K$30","v":0},{"$f":"+L234*L$30","v":0},{"$f":"+M234*M$30","v":0},{"$f":"+N234*N$30","v":0},{"$f":"+O234*O$30","v":0},{"$f":"+P234*P$30","v":0},{"$f":"+Q234*Q$30","v":0},0,0,0,{"$f":"+U234*U$30","v":0},0.45610000000000001]
[278,"BAYVIEW to SEATTLE","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A235&\")\"","v":" Ln (15 * 205)"},null,{"$f":"+H235*H$30","v":0},{"$f":"+I235*I$30","v":0},{"$f":"+J235*J$30","v":0},{"$f":"+K235*K$30","v":0},{"$f":"+L235*L$30","v":0},{"$f":"+M235*M$30","v":0},{"$f":"+N235*N$30","v":0},{"$f":"+O235*O$30","v":0},{"$f":"+P235*P$30","v":0},{"$f":"+Q235*Q$30","v":0},0,0,0,{"$f":"+U235*U$30","v":0},0.2495]
[279,"BAYVIEW to SEATTLE","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A236&\")\"","v":" Ln (15 * 206)"},null,{"$f":"+H236*H$30","v":0},{"$f":"+I236*I$30","v":0},{"$f":"+J236*J$30","v":0},{"$f":"+K236*K$30","v":0},{"$f":"+L236*L$30","v":0},{"$f":"+M236*M$30","v":0},{"$f":"+N236*N$30","v":0},{"$f":"+O236*O$30","v":0},{"$f":"+P236*P$30","v":0},{"$f":"+Q236*Q$30","v":0},0,0,0,{"$f":"+U236*U$30","v":0},0.30730000000000002]
[280,"CHERRY POINT to SEATTLE","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A237&\")\"","v":" Ln (15 * 207)"},null,{"$f":"+H237*H$30","v":0},{"$f":"+I237*I$30","v":0},{"$f":"+J237*J$30","v":0},{"$f":"+K237*K$30","v":0},{"$f":"+L237*L$30","v":0},{"$f":"+M237*M$30","v":0},{"$f":"+N237*N$30","v":0},{"$f":"+O237*O$30","v":0},{"$f":"+P237*P$30","v":0},{"$f":"+Q237*Q$30","v":0},0,0,0,{"$f":"+U237*U$30","v":0},0.49530000000000002]
[281,"CHERRY POINT to SEATTLE","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A238&\")\"","v":" Ln (16 * 208)"},null,{"$f":"+H238*H$30","v":0},{"$f":"+I238*I$30","v":0},{"$f":"+J238*J$30","v":0},{"$f":"+K238*K$30","v":0},{"$f":"+L238*L$30","v":0},{"$f":"+M238*M$30","v":0},{"$f":"+N238*N$30","v":0},{"$f":"+O238*O$30","v":0},{"$f":"+P238*P$30","v":0},{"$f":"+Q238*Q$30","v":0},0,0,0,{"$f":"+U238*U$30","v":0},0.55300000000000005]
[282,"FERNDALE to SEATTLE","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A239&\")\"","v":" Ln (16 * 209)"},null,{"$f":"+H239*H$30","v":0},{"$f":"+I239*I$30","v":0},{"$f":"+J239*J$30","v":0},{"$f":"+K239*K$30","v":0},{"$f":"+L239*L$30","v":0},{"$f":"+M239*M$30","v":0},{"$f":"+N239*N$30","v":0},{"$f":"+O239*O$30","v":0},{"$f":"+P239*P$30","v":0},{"$f":"+Q239*Q$30","v":0},0,0,0,{"$f":"+U239*U$30","v":0},0.47770000000000001]
[283,"FERNDALE to SEATTLE","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A240&\")\"","v":" Ln (16 * 210)"},null,{"$f":"+H240*H$30","v":0},{"$f":"+I240*I$30","v":0},{"$f":"+J240*J$30","v":0},{"$f":"+K240*K$30","v":0},{"$f":"+L240*L$30","v":0},{"$f":"+M240*M$30","v":0},{"$f":"+N240*N$30","v":0},{"$f":"+O240*O$30","v":0},{"$f":"+P240*P$30","v":0},{"$f":"+Q240*Q$30","v":0},0,0,0,{"$f":"+U240*U$30","v":0},0.53590000000000004]
[284,"ANACORTES to SPANAWAY","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A241&\")\"","v":" Ln (16 * 211)"},null,{"$f":"+H241*H$30","v":0},{"$f":"+I241*I$30","v":0},{"$f":"+J241*J$30","v":0},{"$f":"+K241*K$30","v":0},{"$f":"+L241*L$30","v":0},{"$f":"+M241*M$30","v":0},{"$f":"+N241*N$30","v":0},{"$f":"+O241*O$30","v":0},{"$f":"+P241*P$30","v":0},{"$f":"+Q241*Q$30","v":0},0,0,0,{"$f":"+U241*U$30","v":0},0]
[285,"ANACORTES to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A242&\")\"","v":" Ln (16 * 212)"},null,{"$f":"+H242*H$30","v":0},{"$f":"+I242*I$30","v":0},{"$f":"+J242*J$30","v":0},{"$f":"+K242*K$30","v":0},{"$f":"+L242*L$30","v":0},{"$f":"+M242*M$30","v":0},{"$f":"+N242*N$30","v":0},{"$f":"+O242*O$30","v":0},{"$f":"+P242*P$30","v":0},{"$f":"+Q242*Q$30","v":0},0,0,0,{"$f":"+U242*U$30","v":0},0]
[286,"BAYVIEW to SPANAWAY","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A243&\")\"","v":" Ln (15 * 213)"},null,{"$f":"+H243*H$30","v":0},{"$f":"+I243*I$30","v":0},{"$f":"+J243*J$30","v":0},{"$f":"+K243*K$30","v":0},{"$f":"+L243*L$30","v":0},{"$f":"+M243*M$30","v":0},{"$f":"+N243*N$30","v":0},{"$f":"+O243*O$30","v":0},{"$f":"+P243*P$30","v":0},{"$f":"+Q243*Q$30","v":0},0,0,0,{"$f":"+U243*U$30","v":0},0]
[287,"BAYVIEW to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A244&\")\"","v":" Ln (15 * 214)"},null,{"$f":"+H244*H$30","v":0},{"$f":"+I244*I$30","v":0},{"$f":"+J244*J$30","v":0},{"$f":"+K244*K$30","v":0},{"$f":"+L244*L$30","v":0},{"$f":"+M244*M$30","v":0},{"$f":"+N244*N$30","v":0},{"$f":"+O244*O$30","v":0},{"$f":"+P244*P$30","v":0},{"$f":"+Q244*Q$30","v":0},0,0,0,{"$f":"+U244*U$30","v":0},0]
[288,"CHERRY POINT to SPANAWAY","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A245&\")\"","v":" Ln (15 * 215)"},null,{"$f":"+H245*H$30","v":0},{"$f":"+I245*I$30","v":0},{"$f":"+J245*J$30","v":0},{"$f":"+K245*K$30","v":0},{"$f":"+L245*L$30","v":0},{"$f":"+M245*M$30","v":0},{"$f":"+N245*N$30","v":0},{"$f":"+O245*O$30","v":0},{"$f":"+P245*P$30","v":0},{"$f":"+Q245*Q$30","v":0},0,0,0,{"$f":"+U245*U$30","v":0},0]
[289,"CHERRY POINT to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A246&\")\"","v":" Ln (16 * 216)"},null,{"$f":"+H246*H$30","v":0},{"$f":"+I246*I$30","v":0},{"$f":"+J246*J$30","v":0},{"$f":"+K246*K$30","v":0},{"$f":"+L246*L$30","v":0},{"$f":"+M246*M$30","v":0},{"$f":"+N246*N$30","v":0},{"$f":"+O246*O$30","v":0},{"$f":"+P246*P$30","v":0},{"$f":"+Q246*Q$30","v":0},0,0,0,{"$f":"+U246*U$30","v":0},0]
[290,"FERNDALE to SPANAWAY","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A247&\")\"","v":" Ln (16 * 217)"},null,{"$f":"+H247*H$30","v":0},{"$f":"+I247*I$30","v":0},{"$f":"+J247*J$30","v":0},{"$f":"+K247*K$30","v":0},{"$f":"+L247*L$30","v":0},{"$f":"+M247*M$30","v":0},{"$f":"+N247*N$30","v":0},{"$f":"+O247*O$30","v":0},{"$f":"+P247*P$30","v":0},{"$f":"+Q247*Q$30","v":0},0,0,0,{"$f":"+U247*U$30","v":0},0]
[291,"FERNDALE to SPANAWAY","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A248&\")\"","v":" Ln (16 * 218)"},null,{"$f":"+H248*H$30","v":0},{"$f":"+I248*I$30","v":0},{"$f":"+J248*J$30","v":0},{"$f":"+K248*K$30","v":0},{"$f":"+L248*L$30","v":0},{"$f":"+M248*M$30","v":0},{"$f":"+N248*N$30","v":0},{"$f":"+O248*O$30","v":0},{"$f":"+P248*P$30","v":0},{"$f":"+Q248*Q$30","v":0},0,0,0,{"$f":"+U248*U$30","v":0},0]
[292,"ANACORTES to TACOMA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A249&\")\"","v":" Ln (16 * 219)"},null,{"$f":"+H249*H$30","v":0},{"$f":"+I249*I$30","v":0},{"$f":"+J249*J$30","v":0},{"$f":"+K249*K$30","v":0},{"$f":"+L249*L$30","v":0},{"$f":"+M249*M$30","v":0},{"$f":"+N249*N$30","v":0},{"$f":"+O249*O$30","v":0},{"$f":"+P249*P$30","v":0},{"$f":"+Q249*Q$30","v":0},0,0,0,{"$f":"+U249*U$30","v":0},0.44650000000000001]
[293,"ANACORTES to TACOMA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A250&\")\"","v":" Ln (16 * 220)"},null,{"$f":"+H250*H$30","v":0},{"$f":"+I250*I$30","v":0},{"$f":"+J250*J$30","v":0},{"$f":"+K250*K$30","v":0},{"$f":"+L250*L$30","v":0},{"$f":"+M250*M$30","v":0},{"$f":"+N250*N$30","v":0},{"$f":"+O250*O$30","v":0},{"$f":"+P250*P$30","v":0},{"$f":"+Q250*Q$30","v":0},0,0,0,{"$f":"+U250*U$30","v":0},0.50490000000000002]
[294,"BAYVIEW to TACOMA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A251&\")\"","v":" Ln (15 * 221)"},null,{"$f":"+H251*H$30","v":0},{"$f":"+I251*I$30","v":0},{"$f":"+J251*J$30","v":0},{"$f":"+K251*K$30","v":0},{"$f":"+L251*L$30","v":0},{"$f":"+M251*M$30","v":0},{"$f":"+N251*N$30","v":0},{"$f":"+O251*O$30","v":0},{"$f":"+P251*P$30","v":0},{"$f":"+Q251*Q$30","v":0},0,0,0,{"$f":"+U251*U$30","v":0},0.29770000000000002]
[295,"BAYVIEW to TACOMA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A252&\")\"","v":" Ln (15 * 222)"},null,{"$f":"+H252*H$30","v":0},{"$f":"+I252*I$30","v":0},{"$f":"+J252*J$30","v":0},{"$f":"+K252*K$30","v":0},{"$f":"+L252*L$30","v":0},{"$f":"+M252*M$30","v":0},{"$f":"+N252*N$30","v":0},{"$f":"+O252*O$30","v":0},{"$f":"+P252*P$30","v":0},{"$f":"+Q252*Q$30","v":0},0,0,0,{"$f":"+U252*U$30","v":0},0.35599999999999998]
[296,"CHERRY POINT to TACOMA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A253&\")\"","v":" Ln (15 * 223)"},null,{"$f":"+H253*H$30","v":0},{"$f":"+I253*I$30","v":0},{"$f":"+J253*J$30","v":0},{"$f":"+K253*K$30","v":0},{"$f":"+L253*L$30","v":0},{"$f":"+M253*M$30","v":0},{"$f":"+N253*N$30","v":0},{"$f":"+O253*O$30","v":0},{"$f":"+P253*P$30","v":0},{"$f":"+Q253*Q$30","v":0},0,0,0,{"$f":"+U253*U$30","v":0},0.54330000000000001]
[297,"CHERRY POINT to TACOMA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A254&\")\"","v":" Ln (16 * 224)"},null,{"$f":"+H254*H$30","v":0},{"$f":"+I254*I$30","v":0},{"$f":"+J254*J$30","v":0},{"$f":"+K254*K$30","v":0},{"$f":"+L254*L$30","v":0},{"$f":"+M254*M$30","v":0},{"$f":"+N254*N$30","v":0},{"$f":"+O254*O$30","v":0},{"$f":"+P254*P$30","v":0},{"$f":"+Q254*Q$30","v":0},0,0,0,{"$f":"+U254*U$30","v":0},0.60150000000000003]
[298,"FERNDALE to TACOMA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A255&\")\"","v":" Ln (16 * 225)"},null,{"$f":"+H255*H$30","v":0},{"$f":"+I255*I$30","v":0},{"$f":"+J255*J$30","v":0},{"$f":"+K255*K$30","v":0},{"$f":"+L255*L$30","v":0},{"$f":"+M255*M$30","v":0},{"$f":"+N255*N$30","v":0},{"$f":"+O255*O$30","v":0},{"$f":"+P255*P$30","v":0},{"$f":"+Q255*Q$30","v":0},0,0,0,{"$f":"+U255*U$30","v":0},0.52610000000000001]
[299,"FERNDALE to TACOMA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A256&\")\"","v":" Ln (16 * 226)"},null,{"$f":"+H256*H$30","v":0},{"$f":"+I256*I$30","v":0},{"$f":"+J256*J$30","v":0},{"$f":"+K256*K$30","v":0},{"$f":"+L256*L$30","v":0},{"$f":"+M256*M$30","v":0},{"$f":"+N256*N$30","v":0},{"$f":"+O256*O$30","v":0},{"$f":"+P256*P$30","v":0},{"$f":"+Q256*Q$30","v":0},0,0,0,{"$f":"+U256*U$30","v":0},0.58379999999999999]
[300,"ANACORTES to OLYMPIA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A257&\")\"","v":" Ln (16 * 227)"},null,{"$f":"+H257*H$30","v":0},{"$f":"+I257*I$30","v":0},{"$f":"+J257*J$30","v":0},{"$f":"+K257*K$30","v":0},{"$f":"+L257*L$30","v":0},{"$f":"+M257*M$30","v":0},{"$f":"+N257*N$30","v":0},{"$f":"+O257*O$30","v":0},{"$f":"+P257*P$30","v":0},{"$f":"+Q257*Q$30","v":0},0,0,0,{"$f":"+U257*U$30","v":0},0]
[301,"ANACORTES to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A258&\")\"","v":" Ln (16 * 228)"},null,{"$f":"+H258*H$30","v":0},{"$f":"+I258*I$30","v":0},{"$f":"+J258*J$30","v":0},{"$f":"+K258*K$30","v":0},{"$f":"+L258*L$30","v":0},{"$f":"+M258*M$30","v":0},{"$f":"+N258*N$30","v":0},{"$f":"+O258*O$30","v":0},{"$f":"+P258*P$30","v":0},{"$f":"+Q258*Q$30","v":0},0,0,0,{"$f":"+U258*U$30","v":0},0]
[302,"BAYVIEW to OLYMPIA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A259&\")\"","v":" Ln (15 * 229)"},null,{"$f":"+H259*H$30","v":0},{"$f":"+I259*I$30","v":0},{"$f":"+J259*J$30","v":0},{"$f":"+K259*K$30","v":0},{"$f":"+L259*L$30","v":0},{"$f":"+M259*M$30","v":0},{"$f":"+N259*N$30","v":0},{"$f":"+O259*O$30","v":0},{"$f":"+P259*P$30","v":0},{"$f":"+Q259*Q$30","v":0},0,0,0,{"$f":"+U259*U$30","v":0},0]
[303,"BAYVIEW to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A260&\")\"","v":" Ln (15 * 230)"},null,{"$f":"+H260*H$30","v":0},{"$f":"+I260*I$30","v":0},{"$f":"+J260*J$30","v":0},{"$f":"+K260*K$30","v":0},{"$f":"+L260*L$30","v":0},{"$f":"+M260*M$30","v":0},{"$f":"+N260*N$30","v":0},{"$f":"+O260*O$30","v":0},{"$f":"+P260*P$30","v":0},{"$f":"+Q260*Q$30","v":0},0,0,0,{"$f":"+U260*U$30","v":0},0]
[304,"CHERRY POINT to OLYMPIA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A261&\")\"","v":" Ln (15 * 231)"},null,{"$f":"+H261*H$30","v":0},{"$f":"+I261*I$30","v":0},{"$f":"+J261*J$30","v":0},{"$f":"+K261*K$30","v":0},{"$f":"+L261*L$30","v":0},{"$f":"+M261*M$30","v":0},{"$f":"+N261*N$30","v":0},{"$f":"+O261*O$30","v":0},{"$f":"+P261*P$30","v":0},{"$f":"+Q261*Q$30","v":0},0,0,0,{"$f":"+U261*U$30","v":0},0]
[305,"CHERRY POINT to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A262&\")\"","v":" Ln (16 * 232)"},null,{"$f":"+H262*H$30","v":0},{"$f":"+I262*I$30","v":0},{"$f":"+J262*J$30","v":0},{"$f":"+K262*K$30","v":0},{"$f":"+L262*L$30","v":0},{"$f":"+M262*M$30","v":0},{"$f":"+N262*N$30","v":0},{"$f":"+O262*O$30","v":0},{"$f":"+P262*P$30","v":0},{"$f":"+Q262*Q$30","v":0},0,0,0,{"$f":"+U262*U$30","v":0},0]
[306,"FERNDALE to OLYMPIA","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A263&\")\"","v":" Ln (16 * 233)"},null,{"$f":"+H263*H$30","v":0},{"$f":"+I263*I$30","v":0},{"$f":"+J263*J$30","v":0},{"$f":"+K263*K$30","v":0},{"$f":"+L263*L$30","v":0},{"$f":"+M263*M$30","v":0},{"$f":"+N263*N$30","v":0},{"$f":"+O263*O$30","v":0},{"$f":"+P263*P$30","v":0},{"$f":"+Q263*Q$30","v":0},{"$f":"ROUND(R263*R$30,4)","v":0},{"$f":"+S263*S$30","v":0},{"$f":"+T263*T$29","v":0},{"$f":"+U263*U$30","v":0},0]
[307,"FERNDALE to OLYMPIA","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A264&\")\"","v":" Ln (16 * 234)"},null,{"$f":"+H264*H$30","v":0},{"$f":"+I264*I$30","v":0},{"$f":"+J264*J$30","v":0},{"$f":"+K264*K$30","v":0},{"$f":"+L264*L$30","v":0},{"$f":"+M264*M$30","v":0},{"$f":"+N264*N$30","v":0},{"$f":"+O264*O$30","v":0},{"$f":"+P264*P$30","v":0},{"$f":"+Q264*Q$30","v":0},0,0,0,{"$f":"+U264*U$30","v":0},0]
[308,"ANACORTES to VANCOUVER","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A265&\")\"","v":" Ln (16 * 235)"},null,{"$f":"+H265*H$30","v":0},{"$f":"+I265*I$30","v":0},{"$f":"+J265*J$30","v":0},{"$f":"+K265*K$30","v":0},{"$f":"+L265*L$30","v":0},{"$f":"+M265*M$30","v":0},{"$f":"+N265*N$30","v":0},{"$f":"+O265*O$30","v":0},{"$f":"+P265*P$30","v":0},{"$f":"+Q265*Q$30","v":0},0,0,0,{"$f":"+U265*U$30","v":0},0.8488]
[309,"ANACORTES to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A266&\")\"","v":" Ln (16 * 236)"},null,{"$f":"+H266*H$30","v":0},{"$f":"+I266*I$30","v":0},{"$f":"+J266*J$30","v":0},{"$f":"+K266*K$30","v":0},{"$f":"+L266*L$30","v":0},{"$f":"+M266*M$30","v":0},{"$f":"+N266*N$30","v":0},{"$f":"+O266*O$30","v":0},{"$f":"+P266*P$30","v":0},{"$f":"+Q266*Q$30","v":0},0,0,0,{"$f":"+U266*U$30","v":0},0.90700000000000003]
[310,"BAYVIEW to VANCOUVER","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A267&\")\"","v":" Ln (15 * 237)"},null,{"$f":"+H267*H$30","v":0},{"$f":"+I267*I$30","v":0},{"$f":"+J267*J$30","v":0},{"$f":"+K267*K$30","v":0},{"$f":"+L267*L$30","v":0},{"$f":"+M267*M$30","v":0},{"$f":"+N267*N$30","v":0},{"$f":"+O267*O$30","v":0},{"$f":"+P267*P$30","v":0},{"$f":"+Q267*Q$30","v":0},0,0,0,{"$f":"+U267*U$30","v":0},0.7]
[311,"BAYVIEW to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A268&\")\"","v":" Ln (15 * 238)"},null,{"$f":"+H268*H$30","v":0},{"$f":"+I268*I$30","v":0},{"$f":"+J268*J$30","v":0},{"$f":"+K268*K$30","v":0},{"$f":"+L268*L$30","v":0},{"$f":"+M268*M$30","v":0},{"$f":"+N268*N$30","v":0},{"$f":"+O268*O$30","v":0},{"$f":"+P268*P$30","v":0},{"$f":"+Q268*Q$30","v":0},0,0,0,{"$f":"+U268*U$30","v":0},0.75819999999999999]
[312,"CHERRY POINT to VANCOUVER","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$28&\" * \"&A269&\")\"","v":" Ln (15 * 239)"},null,{"$f":"+H269*H$30","v":0},{"$f":"+I269*I$30","v":0},{"$f":"+J269*J$30","v":0},{"$f":"+K269*K$30","v":0},{"$f":"+L269*L$30","v":0},{"$f":"+M269*M$30","v":0},{"$f":"+N269*N$30","v":0},{"$f":"+O269*O$30","v":0},{"$f":"+P269*P$30","v":0},{"$f":"+Q269*Q$30","v":0},0,0,0,{"$f":"+U269*U$30","v":0},0.9456]
[313,"CHERRY POINT to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A270&\")\"","v":" Ln (16 * 240)"},null,{"$f":"+H270*H$30","v":0},{"$f":"+I270*I$30","v":0},{"$f":"+J270*J$30","v":0},{"$f":"+K270*K$30","v":0},{"$f":"+L270*L$30","v":0},{"$f":"+M270*M$30","v":0},{"$f":"+N270*N$30","v":0},{"$f":"+O270*O$30","v":0},{"$f":"+P270*P$30","v":0},{"$f":"+Q270*Q$30","v":0},0,0,0,{"$f":"+U270*U$30","v":0},1.0038]
[314,"FERNDALE to VANCOUVER","Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A271&\")\"","v":" Ln (16 * 241)"},null,{"$f":"+H271*H$30","v":0},{"$f":"+I271*I$30","v":0},{"$f":"+J271*J$30","v":0},{"$f":"+K271*K$30","v":0},{"$f":"+L271*L$30","v":0},{"$f":"+M271*M$30","v":0},{"$f":"+N271*N$30","v":0},{"$f":"+O271*O$30","v":0},{"$f":"+P271*P$30","v":0},{"$f":"+Q271*Q$30","v":0},0,0,0,{"$f":"+U271*U$30","v":0},0.9284]
[315,"FERNDALE to VANCOUVER","Non-Fungible","WUTC",null,{"$f":"+\" Ln (\"&$A$29&\" * \"&A272&\")\"","v":" Ln (16 * 242)"},null,{"$f":"+H272*H$30","v":0},{"$f":"+I272*I$30","v":0},{"$f":"+J272*J$30","v":0},{"$f":"+K272*K$30","v":0},{"$f":"+L272*L$30","v":0},{"$f":"+M272*M$30","v":0},{"$f":"+N272*N$30","v":0},{"$f":"+O272*O$30","v":0},{"$f":"+P272*P$30","v":0},{"$f":"+Q272*Q$30","v":0},0,0,0,{"$f":"+U272*U$30","v":0},0.98629999999999995]
[]
["1/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A12&\" - \"&Input!$J$2&\", Ln \"&Input!$A$148&\")\"","v":"Based on Settlement Agreement Section 1.3: Ln (2 - Schedule 1, Ln 98)"}]
["2/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A13&\" - \"&A12&\") or Ln \"&A13&\" - \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (3 - 2) or Ln 3 - Schedule 1, Ln 98"}]
["3/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A14&\" - \"&A12&\") or Ln (\"&A14&\" - \"&A13&\") or Ln \"&A14&\" - \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (4 - 2) or Ln (4 - 3) or Ln 4 - Schedule 1, Ln 98"}]
["4/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A15&\" - \"&A12&\") or Ln (\"&A15&\" - \"&A13&\") or Ln \"&\" or Ln (\"&A15&\" - \"&A14&\") or Ln \"&A15&\" - \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (5 - 2) or Ln (5 - 3) or Ln  or Ln (5 - 4) or Ln 5 - Schedule 1, Ln 98"}]
["5/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A17&\" / \"&Input!$J$2&\", Ln \"&Input!$A$148&\")\"","v":"Based on Settlement Agreement Section 1.3: Ln (6 / Schedule 1, Ln 98)"}]
["6/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A18&\" / \"&A12&\") or Ln \"&A18&\" / \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (7 / 2) or Ln 7 / Schedule 1, Ln 98"}]
["7/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A19&\" / \"&A13&\") or Ln (\"&A19&\" / \"&A12&\") or Ln \"&A19&\" / \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (8 / 3) or Ln (8 / 2) or Ln 8 / Schedule 1, Ln 98"}]
["8/",{"$f":"+\"Based on Settlement Agreement Section 1.3: Ln (\"&A20&\" / \"&A12&\") or Ln (\"&A20&\" / \"&A13&\") or Ln (\"&A20&\" / \"&A14&\") or Ln \"&A20&\" - \"&Input!$J$2&\", Ln \"&Input!$A$148","v":"Based on Settlement Agreement Section 1.3: Ln (9 / 2) or Ln (9 / 3) or Ln (9 / 4) or Ln 9 - Schedule 1, Ln 98"}]
["9/",{"$f":"\"Based on Settlement Agreement Section 1.3: If Ln \"&A22&\" > or = Ln \"&$A$10&\", then Ln (1.0 - \"&A22&\") Otherwise 100%\"","v":"Based on Settlement Agreement Section 1.3: If Ln 10 > or = Ln 1, then Ln (1.0 - 10) Otherwise 100%"}]
["10/",{"$f":"\"Based on Settlement Agreement Section 1.3: If Ln \"&A23&\" > or = Ln \"&$A$10&\", then Ln (1.0 - \"&A23&\") Otherwise 100%\"","v":"Based on Settlement Agreement Section 1.3: If Ln 11 > or = Ln 1, then Ln (1.0 - 11) Otherwise 100%"}]
["11/",{"$f":"\"Based on Settlement Agreement Section 1.3: If Ln \"&A24&\" > or = Ln \"&$A$10&\", then Ln (1.0 - \"&A24&\") Otherwise 100%\"","v":"Based on Settlement Agreement Section 1.3: If Ln 12 > or = Ln 1, then Ln (1.0 - 12) Otherwise 100%"}]
["12/",{"$f":"\"Based on Settlement Agreement Section 1.3: If Ln \"&A25&\" > or = Ln \"&$A$10&\", then Ln (1.0 - \"&A25&\") Otherwise 100%\"","v":"Based on Settlement Agreement Section 1.3: If Ln 13 > or = Ln 1, then Ln (1.0 - 13) Otherwise 100%"}]

{"sheet":"Index - Data","index":17,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Olympic Pipe Line Company"]
[null,"Workpapers"]
[null,"Index"]
[]
[null,"Workpapers","Workpaper Descriptions"]
[]
[null,"Workpaper 1","Summary of Carrier Property Activity, Depreciation Expense and Working Capital - 2017"]
[null,"Workpaper 2","Summary of Monthly CWIP - 2017"]
[null,"Workpaper 3","Summary of Tariff Year Data: Operating Expenses, Revenues, and Project Expenses - 2017"]
[null,"Workpaper 4","Summary of Tariff Year Data: Transitions Costs - 2017"]
[null,"Workpaper 5","Operating Expenses - 2017"]
[null,"Workpaper 6","Project Expenses - 2017"]
[null,"Workpaper 7","Revenues "]

{"sheet":"Annual Data","index":18,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Index - Data'!Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!$B$10","v":"Workpaper 1"}]
[{"$f":"'Index - Data'!C10","v":"Summary of Carrier Property Activity, Depreciation Expense and Working Capital - 2017"}]
["$ 000's"]
[]
[null,"Data Item",null,"Source","Year 2004","Year 2005","Year 2006","Year 2007","Year 2008","Year 2009","Year 2010","Year 2011","Year 2012","Year 2013","Year 2014","Year 2015","Year 2016","Year 2017","Year 2018"]
[]
[]
[]
["A.","Carrier Property Form 6 Pages 212 - 213"]
[]
[null,null,"Annual Activities "]
[]
[null,1,"Land Additions","Company Records  1/",0,15,0,{"$f":"G13","v":0},39.738,0,0,0,0,158,0,0,0,20,0]
[null,{"$f":"B13+1","v":2},"Land Retirements","Company Records  1/",0,0,{"$f":"F14","v":0},0,0,0,0,0,0,0,0,-63.51,0,0,0]
[null,{"$f":"B14+1","v":3},"Land Adjustments and Transfers","Company Records  1/",0,0,{"$f":"F15","v":0},0,0,-86.887,0,0,0,0,0,0,551.05346999999995,0,0]
[null,{"$f":"B15+1","v":4},"Total Carrier Property Additions","Company Records  1/ 2/",19126.05617,25801.093000000001,8771.1550000000007,7376.4560000000001,9530.6810000000005,7457.4080800000002,10879.486999999999,6896.7461999999996,{"$f":"9817.08851+292.09959","v":10109.188099999999},4339.5756900000006,{"$f":"9767.05727-46.2645979375","v":9720.7926720625001},8670.3651100000006,10380.525169999997,6075.0223699999997,4554.1385]
[null,{"$f":"B16+1","v":5},"Total Carrier Property Retirements","Company Records  1/ 2/",0,-6550.4139999999998,-339.41800000000001,-4.3929999999999998,-800.96299999999997,-40.095080000000003,-740.23500000000001,-93.819429999999997,-3078.4779999999996,-336.84956,-271.52651999999995,-2683.6017999999999,-725.92475999999999,-130.17681999999999,0]
[null,{"$f":"B17+1","v":6},"Total Carrier Property Adjustments and Transfers","Company Records  1/",-1166.4761799999997,0,262.98899999999998,0,0,-22844.255000000001,-70.397999999999996,-9.9864099999999993,0,-9.0507999999999988,0,0,-378.5699699999999,0,0]
[]
[]
[]
["B.","Depreciation of Carrier Property Form 6 Pages 216 - 217"]
[]
[null,null,"Annual Activities "]
[]
[null,{"$f":"B18+1","v":7},"Total Carrier Depreciation Expense","Company Records  1/",{"$f":"3987.581","v":3987.5810000000001},4240.3490000000002,4551.9070000000002,4856.4309999999996,4957.1769999999997,4639.5159999999996,4819.2359999999999,5089.8789454328344,5194.5820000000003,5337.5376730847001,5397.8964266667035,5454.2705288931929,5801.138274090009,5963.3814491000003,{"$f":"R26","v":5963.3814491000003}]
[null,{"$f":"B26+1","v":8},"Total Carrier Depreciation Retirements","Company Records  1/",-1166.4760000000001,-6550.4139999999998,-339.41800000000001,-4.3929999999999998,-800.96299999999997,-40.094999999999999,-740.23500000000001,-78.225629999999995,-3078.4779999999996,-336.84956,-271.52651999999995,-2620.0917999999997,-725.92475999999999,-130.17681999999999,0]
[null,{"$f":"B27+1","v":9},"Total Carrier Depreciation Adjustments","Company Records  1/",0,0,0,2.488,0,-3605.4830000000002,-30.867000000000001,-5.9341499999999998,0,-9.0507999999999988,0,0,12.055779999999999,0,0]
[]
[]
[]
["C","Working Capital EOY Balances Form 6 Pages 110 - 113"]
[]
[null,{"$f":"B28+1","v":10},"Oil Inventories","Company Records  1/",345.87200000000001,537.30999999999995,729.54,1000.669,632.04499999999996,1228.925,1445.6320000000001,1015.875,1441.049,1666.211,707.428,696.25900000000001,741.19799999999998,632.64599999999996,{"$f":"R34","v":632.64599999999996}]
[null,{"$f":"B34+1","v":11},"Materials & Supplies ","Company Records  1/",0,0,0,0,0,{"$f":"I35","v":0},0,{"$f":"K35","v":0},0,0,{"$f":"N35","v":0},0,0,{"$f":"Q35","v":0},{"$f":"R35","v":0}]
[null,{"$f":"B35+1","v":12},"Prepayments","Company Records  1/",1894.6179999999999,2321.4879999999998,2755.0549999999998,1681.6569999999999,2214.375,2325.2759999999998,1655.152,2086.7950000000001,2922.2049999999999,2350.0410000000002,2702.4180000000001,2817.3310000000001,1902.857,2132.0810000000001,2132.0810000000001]
[]
[null,"1/ Data based on FERC Form 6"]
[null,"2/  No additions or retirements are assumed for the current year"]

{"sheet":"Monthly CWIP","index":19,"n_rows":22,"n_cols":19,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Index - Data'!Company_Name","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!B11","v":"Workpaper 2"}]
[{"$f":"'Index - Data'!C11","v":"Summary of Monthly CWIP - 2017"}]
["$ 000's"]
["No.","Description","Source",null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[]
[null,"Monthly Inputs"]
[]
[]
[]
[null,"Monthly Change in CWIP (Excluding Capitalized Interest)"]
[1,"January","Company Records",null,-66.173600000000008,-7.9672900000000375,201.142,14.853,{"$f":"1073.876-46","v":1027.876},2053.1011799999997,-33.471460000000896,364.77699000000001,501.13655999999958,621.04536999999959,694.69798999999932,106.82992999999971,464.63720000000114,272.62388000001016,24.071791666666687]
[{"$f":"A11+1","v":2},"February","Company Records",null,542.93936999999994,138.64041,201.143,-84.975999999999999,-440.35199999999998,-180.2581799999997,421.32080000000076,167.99797999999976,685.66525000000047,237.21528999999958,707.41905000000077,-412.73410000000058,95.434979999998589,553.9965500000003,24.071791666666687]
[{"$f":"A12+1","v":3},"March","Company Records",null,2623.1436100000001,885.02978000000007,1096.9280000000001,759.20500000000004,174.30199999999999,-627.58410999999944,496.65062000000057,327.25219999999996,545.6356899999995,-137.23395999999997,1029.3638100000023,162.68061000000034,25.20458999999892,1322.2626600000001,24.071791666666687]
[{"$f":"A13+1","v":4},"April","Company Records",null,151.69671,-232.52888000000002,178.78299999999999,389.89,{"$f":"322.516","v":322.51600000000002},189.87672999999953,209.43736999999919,437.34109000000029,510.13427000000144,230.53418999999994,-941.19738000000177,143.36238999999966,-54.385479999997656,507.88313999999968,24.071791666666687]
[5,"May","Company Records",null,-773.93637999999999,1231.9949999999999,1258.0050000000001,454.58300000000003,{"$f":"668.253+171.302","v":839.55500000000006},293.51294999999925,1239.9846400000006,1043.54862,1112.8806399999996,-10.042069999999832,1858.7953400000008,241.20995999999903,271.24631999999843,234.10928000000027,24.071791666666687]
[6,"June","Company Records",null,3215.5742599999999,2752.6719199999998,984.09400000000005,600.33699999999999,{"$f":"181.819-141.167","v":40.651999999999987},1292.2215199999996,83.01612999999989,2085.7610499999996,-1039.4076000000005,-360.82470000000018,-1577.3860000000009,1181.9963600000021,536.95711999999924,-3598.1157000000003,24.071791666666687]
[7,"July","Company Records",null,25.816729999999872,347.32923999999997,516.255,992.94500000000005,{"$f":"409.979+394.191","v":804.17},-497.85795000000019,613.65837999999985,301.74093000000062,1175.5539799999985,1058.06927,416.66889999999756,-754.40568000000155,-610.22694000000035,4284.9913599999991,24.071791666666687]
[8,"August","Company Records",null,1839.38093,1849.3068799999999,927.33299999999997,-273.36099999999999,{"$f":"548.434+707.027","v":1255.461},-267.01718999999946,810.68951799999832,565.10084999999958,711.44195000000116,616.00659999999959,720.28764000000615,2856.6301400000007,0,147.77636000000032,24.071791666666687]
[9,"September","Company Records",null,4002.2073799999998,2907.4568199999999,1990.241,677.79039999999998,{"$f":"708.094-869.193","v":-161.09899999999993},1710.9719800000005,1320.6478700000011,239.62415999999922,-1142.6133699999982,161.79917000000086,-2511.6931500000051,1117.964879999997,-314.93433999999985,-910.37215000000037,24.071791666666687]
[10,"October","Company Records",null,2137.6715899999999,543.99092000000007,182.96299999999999,-170.26400000000001,{"$f":"645.067+361.299","v":1006.366},-520.88095999999905,-90.033749999999998,508.31319000000042,799.53251999999861,1255.8651699999989,800.20228000000122,561.90805999999861,2130.8606699999991,330.46780000000075,24.071791666666687]
[11,"November","Company Records",null,-1999.0103100000001,1087.4365299999999,117.378,400.99740000000003,1316.23,29.021469999999738,277.6574519999977,1142.4944599999999,-1023.5717999999998,2077.4671799999996,-573.48829999999884,1311.764690000007,-3625.3214599999992,499.91487000000012,24.071791666666687]
[12,"December ","Company Records",null,-9653.6165400000027,-23707.637189999998,-6694.2950000000001,{"$f":"-4067.665+341.549","v":-3726.116},{"$f":"-2945.833-1842.518-2622","v":-7410.3510000000006},-2773.1162399999998,-6986.6766199999975,-5340.1552300000003,-3290.3202499999998,-2395.9735599999985,-1146.6489300000007,-5744.9522600000028,{"$f":"-2535.43591-175.038","v":-2710.4739100000002},-4244.5941100000009,24.071791666666687]

{"sheet":"Tariff Year Data","index":20,"n_rows":68,"n_cols":6,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Monthly CWIP'!A1","v":"Olympic Pipe Line Company"},null,null,null,null,{"$f":"'Index - Data'!B12","v":"Workpaper 3"}]
[{"$f":"'Index - Data'!C12","v":"Summary of Tariff Year Data: Operating Expenses, Revenues, and Project Expenses - 2017"}]
["$ 000's"]
[]
[null,null,null,null,null,"Page 1 of 2"]
[]
[null,"Data Item",null,"Source",null,2017]
[]
[]
[null,"Operating Expenses by FERC Account"]
[null," Excluding Transition Costs and Whatcom Creek"]
[null,null,"Operations"]
[]
[null,1,"Salaries and Wages",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y13/1000","v":0}]
[null,{"$f":"B14+1","v":2},"Supplies and Expenses",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y14/1000","v":794.92946999999947}]
[null,3,"Outside Services",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y15/1000+F50","v":19955.866269999999}]
[null,4,"Operating Fuel and Power",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y16/1000","v":12223.021150000004}]
[null,5,"Oil Losses and Shortages",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y17/1000","v":0}]
[null,6,"Rentals",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y18/1000","v":92.254030000000014}]
[null,7,"Other Expenses",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y19/1000","v":154.96805999999998}]
[]
[null,null,"General"]
[]
[null,{"$f":"B20+1","v":8},"Salaries and Wages",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y23/1000","v":0}]
[null,{"$f":"B24+1","v":9},"Supplies and Expenses",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y24/1000","v":624.40451000000235}]
[null,10,"Outside Services",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y25/1000","v":6929.2653000000082}]
[null,11,"Rentals",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y26/1000","v":358.24108999999993}]
[null,12,"Depreciation and Amortization",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y27/1000","v":0}]
[null,13,"Depreciation Asset Retirement Obligations",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y28/1000","v":0}]
[null,14,"Pensions and Benefits",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y29/1000","v":0}]
[null,15,"Insurance",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y30/1000","v":2099.0689899999993}]
[null,16,"Casualty and Other Losses",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y31/1000","v":0}]
[null,17,"Pipeline Taxes",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y32/1000","v":1918.8325499999994}]
[null,18,"Other Expenses",{"$f":"'2017 opex'!$Z$2","v":"Workpaper 5"},null,{"$f":"'2017 opex'!Y33/1000","v":626.04739999999993}]
[]
[]
[null,{"$f":"B34+1","v":19},"Total Operating Expenses",null,null,{"$f":"SUM(F14:F35)","v":45776.898820000009}]
[]
[null,null,null,null,null,"Page 2 of 2"]
[]
[null,"Data Item",null,"Source",null,2017]
[]
[]
[null,"Project Expenses by FERC Account "]
[null," Excluding Transition Costs and Whatcom Creek"]
[null,null,"Operations"]
[]
[null,{"$f":"B37+1","v":20},"Salaries and Wages",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T14/1000","v":0}]
[null,{"$f":"B48+1","v":21},"Supplies and Expenses",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T15/1000","v":0}]
[null,22,"Outside Services",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T16/1000","v":10567.418619999999}]
[null,23,"Operating Fuel and Power",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T17/1000","v":0}]
[null,24,"Oil Losses and Shortages",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T18/1000","v":0}]
[null,25,"Rentals",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!G19/1000","v":0}]
[null,26,"Other Expenses",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T20/1000","v":0}]
[]
[null,null,"General"]
[]
[null,{"$f":"B54+1","v":27},"Salaries and Wages",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T24/1000","v":0}]
[null,{"$f":"B58+1","v":28},"Supplies and Expenses",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T25/1000","v":0}]
[null,29,"Outside Services",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T26/1000","v":0}]
[null,30,"Rentals",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T27/1000","v":0}]
[null,31,"Depreciation and Amortization",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T28/1000","v":0}]
[null,32,"Pensions and Benefits",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T29/1000","v":0}]
[null,33,"Insurance",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T30/1000","v":0}]
[null,34,"Casualty and Other Losses",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T31/1000","v":0}]
[null,35,"Pipeline Taxes",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T32/1000","v":0}]
[null,36,"Other Expenses",{"$f":"'2017 project exp'!$U$2","v":"Workpaper 6"},null,{"$f":"'2017 project exp'!T33/1000","v":0}]
[null,37,"Total Project Expenses",null,null,{"$f":"SUM(F48:F67)","v":10567.418619999999}]

{"sheet":"TransitionCosts","index":21,"n_rows":12,"n_cols":21,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Monthly CWIP'!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!B13","v":"Workpaper 4"}]
["Transition Costs"]
["$ 000's"]
[]
[null,"Data Item",null,"Source",null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[]
[]
[]
[]
[]
[null,1,"Transition Cost - Rate Litigation","Company Records",null,2125.5451899999998,20.80003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B11+1","v":2},"Transition Cost - Bankruptcy","Company Records",null,1724.91535,1870.6936599999999,116.22069,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2017 opex","index":22,"n_rows":37,"n_cols":26,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"TransitionCosts!A1","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!B14","v":"Workpaper 5"}]
[null,{"$f":"'Index - Data'!C14","v":"Operating Expenses - 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[null," Excluding Project Expenses, Transition Costs, Bankruptcy Costs and Whatcom Creek"]
[]
[]
[null,"Operating Expenses by FERC Account",null,610]
[null," Excluding Transition Costs, Bankruptcy Costs and Whatcom Creek"]
[]
[null,null,null,null,null,"Ledger Balance December 31, 2017",null,"Adjustment - Environmental Provision (non-cash)",null,"Adjustment - Pension Funding (cash payments less non-cash SFAS 87)",null,"2017 Audit Adjustment ",null,"2016 Audit Adjustment - Reversal",null,"ROW Maintenance Costs From Projects",null,"Other",null,null,null,null,null,null,"Total"]
[null,null,"Operations",null,null,null,null,"# 1",null,"# 2",null,"# 3",null,"# 4",null,"# 5",null,"# 6",null,"# 7",null,"# 8"]
[]
[null,1,"Salaries and Wages",300]
[null,2,"Supplies and Expenses",310,null,794929.46999999951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F14+H14+J14+L14+N14+P14+R14+T14+V14)","v":794929.46999999951}]
[null,3,"Outside Services",320,null,8144620.5400000019,null,null,null,null,null,107633,null,-177359,null,1313553.1100000001,null,null,null,null,null,null,null,null,{"$f":"SUM(F15+H15+J15+L15+N15+P15+R15+T15+V15)","v":9388447.6500000022}]
[null,4,"Operating Fuel and Power",330,null,12478818.150000004,null,null,null,null,null,-60262,null,-195535,null,null,null,null,null,null,null,null,null,null,12223021.150000004]
[null,5,"Oil Losses and Shortages",340,null,108528.96999999996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-F17","v":-108528.96999999996},null,null,null,null,null,null,{"$f":"SUM(F17+H17+J17+L17+N17+P17+R17+T17+V17)","v":0}]
[null,6,"Rentals",350,null,92254.030000000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92254.030000000013]
[null,7,"Other Expenses",390,null,154968.05999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154968.05999999997]
[]
[null,null,"General"]
[]
[null,8,"Salaries and Wages",500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23+H23+J23+L23+N23+P23+R23+T23+V23)","v":0}]
[null,9,"Supplies and Expenses",510,null,624404.51000000234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F24+H24+J24+L24+N24+P24+R24+T24+V24)","v":624404.51000000234}]
[null,10,"Outside Services",520,null,7429676.3000000082,null,-606000,null,-15411,null,null,null,121000,null,null,null,null,null,null,null,null,null,null,6929265.3000000082]
[null,11,"Rentals",530,null,358241.08999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358241.08999999991]
[null,12,"Depreciation and Amortization",540,null,5969729.3799999971,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(F27:P27)","v":-5969729.3799999971},null,null,null,null,null,null,0]
[null,13,"Depreciation Asset Retirement Obligations",541,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,"Pensions and Benefits",550,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,"Insurance",560,null,2099068.9899999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2099068.9899999993]
[null,16,"Casualty and Other Losses",570,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,"Pipeline Taxes",580,null,1918832.5499999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1918832.5499999993]
[null,18,"Other Expenses",590,null,626047.39999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626047.39999999991]
[null,19,"Asset Retirement Obligation Accretion Expense",591,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,"Gain / Loss Asset Retirement Obligations",592,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,21,"Total Operating Expenses","Total",null,{"$f":"SUM(F13:F35)","v":40800119.440000005},null,{"$f":"SUM(H13:H35)","v":-606000},null,{"$f":"SUM(J13:J35)","v":-15411},null,{"$f":"SUM(L13:L35)","v":47371},null,{"$f":"SUM(N13:N35)","v":-251894},null,{"$f":"SUM(P13:P35)","v":1313553.1100000001},null,{"$f":"SUM(R13:R35)","v":-6078258.3499999968},null,{"$f":"SUM(T13:T35)","v":0},null,{"$f":"SUM(V13:V35)","v":0},null,null,{"$f":"SUM(Y13:Y35)","v":35209480.20000001}]

{"sheet":"2017 project exp","index":23,"n_rows":35,"n_cols":21,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'2017 opex'!B2","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!B15","v":"Workpaper 6"}]
[null,null,{"$f":"'Index - Data'!C15","v":"Project Expenses - 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 1"]
[null,null,"Excluding Transition Costs, Bankruptcy Costs and Whatcom Creek"]
[]
[]
[]
[null,null,"Project Expenses by FERC Account 610"]
[null,null," Excluding Transition Costs, Bankruptcy Costs and Whatcom Creek"]
[]
[null,null,null,null,null,null,null,null,"Adjustment 1",null,"Adjustment 2",null,"Adjustment 3",null,"Adjustment 4",null,"Adjustment 5"]
[null,null,null,"Operations",null,null,2016,null,"Bellingham (Whatcom Creek) Remediation",null,"ROW Maintenance (move to Op Ex)",null,"Reimbursed Projects",null,"Bayview Non Carrier",null,"2016 Audt Adjustments Reversal",null,null,"2016 Adjusted"]
[]
[null,null,1,"Salaries and Wages",300,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G14:R14)","v":0}]
[null,null,2,"Supplies and Expenses",310,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,"Outside Services",320,null,12324324.299999999,null,-49960.67,null,-1313553.1099999999,null,-201839.00999999902,null,-265102.89,null,73550,null,null,10567418.619999999]
[null,null,4,"Operating Fuel and Power",330,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,"Oil Losses and Shortages",340,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,"Rentals",350,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,7,"Other Expenses",390,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,"General"]
[]
[null,null,8,"Salaries and Wages",500,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G24:R24)","v":0}]
[null,null,9,"Supplies and Expenses",510,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,10,"Outside Services",520,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,11,"Rentals",530,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,12,"Depreciation and Amortization",540,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,13,"Pensions and Benefits",550,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,14,"Insurance",560,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,15,"Casualty and Other Losses",570,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,16,"Pipeline Taxes",580,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,17,"Other Expenses",590,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Total",null,{"$f":"SUM(G14:G33)","v":12324324.299999999},null,{"$f":"SUM(I14:I33)","v":-49960.67},null,{"$f":"SUM(K14:K33)","v":-1313553.1099999999},null,{"$f":"SUM(M14:M33)","v":-201839.00999999902},null,{"$f":"SUM(O14:O33)","v":-265102.89},null,{"$f":"SUM(Q14:Q33)","v":73550},null,null,{"$f":"SUM(T14:T33)","v":10567418.619999999}]

{"sheet":"Revenue","index":24,"n_rows":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'2017 project exp'!C2","v":"Olympic Pipe Line Company"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Index - Data'!B16","v":"Workpaper 7"}]
[{"$f":"'Index - Data'!C16","v":"Revenues "}]
[]
[]
[]
[null,"Data Item",null,"FERC Account",null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[]
[]
[]
[null,"Revenues",null,600]
[]
[null,1,"Gathering Revenues",200,null,0,0,0,0,0,0,{"$f":"K12","v":0},0,0,0,0,0]
[null,2,"Trunk Revenues",210,null,76760.804999999993,77072.05,62411.417000000001,57025.982000000004,62722.663,69930.357999999993,80215.417000000001,70551.974000000002,59743.675999999999,65831.202999999994,77974.061000000002,0]
[null,3,"Delivery Revenues",220,null,0,0,0,0,0,0,{"$f":"K14","v":0},0,0,0,0,0]
[null,4,"Allowance of Oil Revenue",230,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Storage and Demurage Revenue",240,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Rental Revenue",250,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Incidental Revenue",260,null,3608.645,1070.857,571.34500000000003,441.86900000000003,409.04599999999999,433.92599999999999,799.91399999999999,415.26900000000001,423.28500000000003,275.31200000000001,276.94499999999999,0]
[null,8,"Total",null,null,{"$f":"SUM(F12:F18)","v":80369.45},{"$f":"SUM(G12:G18)","v":78142.907000000007},62982.762000000002,57467.851000000002,63131.709000000003,70364.284,81015.331000000006,70967.243000000002,60166.961000000003,66106.514999999999,78251.006000000008,0]