{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["App.2-H_Other_Oper_Rev"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"App.2-H_Other_Oper_Rev","index":0,"n_rows":544,"n_cols":14,"rows_kept":544,"cut":false,"hidden":false,"merged":[[540,0,540,1],[541,0,541,1],[542,0,542,1],[543,0,543,1],[65,2,65,9],[534,0,534,1],[535,0,535,1],[536,0,536,1],[537,0,537,1],[538,0,538,1],[539,0,539,1],[525,0,525,1],[526,0,526,1],[527,0,527,1],[528,0,528,1],[529,0,529,1],[531,0,531,1],[517,0,517,1],[520,0,520,1],[521,0,521,1],[522,0,522,1],[523,0,523,1],[524,0,524,1],[510,0,510,1],[511,0,511,1],[512,0,512,1],[513,0,513,1],[514,0,514,1],[515,0,515,1],[501,0,501,1],[503,0,503,1],[506,0,506,1],[507,0,507,1],[508,0,508,1],[509,0,509,1],[495,0,495,1],[496,0,496,1],[497,0,497,1],[498,0,498,1],[499,0,499,1],[500,0,500,1],[486,0,486,1],[487,0,487,1],[489,0,489,1],[492,0,492,1],[493,0,493,1],[494,0,494,1],[480,0,480,1],[481,0,481,1],[482,0,482,1],[483,0,483,1],[484,0,484,1],[485,0,485,1],[471,0,471,1],[472,0,472,1],[473,0,473,1],[475,0,475,1],[478,0,478,1],[479,0,479,1],[465,0,465,1],[466,0,466,1],[467,0,467,1],[468,0,468,1],[469,0,469,1],[470,0,470,1],[456,0,456,1],[457,0,457,1],[458,0,458,1],[459,0,459,1],[461,0,461,1],[464,0,464,1],[450,0,450,1],[451,0,451,1],[452,0,452,1],[453,0,453,1],[454,0,454,1],[455,0,455,1],[441,0,441,1],[442,0,442,1],[443,0,443,1],[444,0,444,1],[445,0,445,1],[447,0,447,1],[433,0,433,1],[436,0,436,1],[437,0,437,1],[438,0,438,1],[439,0,439,1],[440,0,440,1],[426,0,426,1],[427,0,427,1],[428,0,428,1],[429,0,429,1],[430,0,430,1],[431,0,431,1],[417,0,417,1],[419,0,419,1],[422,0,422,1],[423,0,423,1],[424,0,424,1],[425,0,425,1],[411,0,411,1],[412,0,412,1],[413,0,413,1],[414,0,414,1],[415,0,415,1],[416,0,416,1],[402,0,402,1],[403,0,403,1],[405,0,405,1],[408,0,408,1],[409,0,409,1],[410,0,410,1],[396,0,396,1],[397,0,397,1],[398,0,398,1],[399,0,399,1],[400,0,400,1],[401,0,401,1],[387,0,387,1],[388,0,388,1],[389,0,389,1],[391,0,391,1],[394,0,394,1],[395,0,395,1],[381,0,381,1],[382,0,382,1],[383,0,383,1],[384,0,384,1],[385,0,385,1],[386,0,386,1],[372,0,372,1],[373,0,373,1],[374,0,374,1],[375,0,375,1],[377,0,377,1],[380,0,380,1],[366,0,366,1],[367,0,367,1],[368,0,368,1],[369,0,369,1],[370,0,370,1],[371,0,371,1],[357,0,357,1],[358,0,358,1],[359,0,359,1],[360,0,360,1],[361,0,361,1],[363,0,363,1],[349,0,349,1],[352,0,352,1],[353,0,353,1],[354,0,354,1],[355,0,355,1],[356,0,356,1],[342,0,342,1],[343,0,343,1],[344,0,344,1],[345,0,345,1],[346,0,346,1],[347,0,347,1],[333,0,333,1],[335,0,335,1],[338,0,338,1],[339,0,339,1],[340,0,340,1],[341,0,341,1],[327,0,327,1],[328,0,328,1],[329,0,329,1],[330,0,330,1],[331,0,331,1],[332,0,332,1],[318,0,318,1],[319,0,319,1],[321,0,321,1],[324,0,324,1],[325,0,325,1],[326,0,326,1],[312,0,312,1],[313,0,313,1],[314,0,314,1],[315,0,315,1],[316,0,316,1],[317,0,317,1],[303,0,303,1],[304,0,304,1],[305,0,305,1],[307,0,307,1],[310,0,310,1],[311,0,311,1],[297,0,297,1],[298,0,298,1],[299,0,299,1],[300,0,300,1],[301,0,301,1],[302,0,302,1],[288,0,288,1],[289,0,289,1],[290,0,290,1],[291,0,291,1],[293,0,293,1],[296,0,296,1],[282,0,282,1],[283,0,283,1],[284,0,284,1],[285,0,285,1],[286,0,286,1],[287,0,287,1],[273,0,273,1],[274,0,274,1],[275,0,275,1],[276,0,276,1],[277,0,277,1],[279,0,279,1],[265,0,265,1],[268,0,268,1],[269,0,269,1],[270,0,270,1],[271,0,271,1],[272,0,272,1],[258,0,258,1],[259,0,259,1],[260,0,260,1],[261,0,261,1],[262,0,262,1],[263,0,263,1],[249,0,249,1],[251,0,251,1],[254,0,254,1],[255,0,255,1],[256,0,256,1],[257,0,257,1],[243,0,243,1],[244,0,244,1],[245,0,245,1],[246,0,246,1],[247,0,247,1],[248,0,248,1],[234,0,234,1],[235,0,235,1],[237,0,237,1],[240,0,240,1],[241,0,241,1],[242,0,242,1],[228,0,228,1],[229,0,229,1],[230,0,230,1],[231,0,231,1],[232,0,232,1],[233,0,233,1],[219,0,219,1],[220,0,220,1],[221,0,221,1],[223,0,223,1],[226,0,226,1],[227,0,227,1],[213,0,213,1],[214,0,214,1],[215,0,215,1],[216,0,216,1],[217,0,217,1],[218,0,218,1],[204,0,204,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[209,0,209,1],[212,0,212,1],[198,0,198,1],[199,0,199,1],[200,0,200,1],[201,0,201,1],[202,0,202,1],[203,0,203,1],[189,0,189,1],[190,0,190,1],[191,0,191,1],[192,0,192,1],[193,0,193,1],[195,0,195,1],[181,0,181,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[187,0,187,1],[188,0,188,1],[174,0,174,1],[175,0,175,1],[176,0,176,1],[177,0,177,1],[178,0,178,1],[179,0,179,1],[165,0,165,1],[167,0,167,1],[170,0,170,1],[171,0,171,1],[172,0,172,1],[173,0,173,1],[159,0,159,1],[160,0,160,1],[161,0,161,1],[162,0,162,1],[163,0,163,1],[164,0,164,1],[150,0,150,1],[151,0,151,1],[153,0,153,1],[156,0,156,1],[157,0,157,1],[158,0,158,1],[144,0,144,1],[145,0,145,1],[146,0,146,1],[147,0,147,1],[148,0,148,1],[149,0,149,1],[135,0,135,1],[136,0,136,1],[137,0,137,1],[139,0,139,1],[142,0,142,1],[143,0,143,1],[129,0,129,1],[130,0,130,1],[131,0,131,1],[132,0,132,1],[133,0,133,1],[134,0,134,1],[120,0,120,1],[121,0,121,1],[122,0,122,1],[123,0,123,1],[125,0,125,1],[128,0,128,1],[114,0,114,1],[115,0,115,1],[116,0,116,1],[117,0,117,1],[118,0,118,1],[119,0,119,1],[105,0,105,1],[106,0,106,1],[107,0,107,1],[108,0,108,1],[109,0,109,1],[111,0,111,1],[97,0,97,1],[100,0,100,1],[101,0,101,1],[102,0,102,1],[103,0,103,1],[104,0,104,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1],[94,0,94,1],[95,0,95,1],[81,0,81,1],[83,0,83,1],[86,0,86,1],[87,0,87,1],[88,0,88,1],[89,0,89,1],[75,0,75,1],[76,0,76,1],[77,0,77,1],[78,0,78,1],[79,0,79,1],[80,0,80,1],[72,0,72,1],[73,0,73,1],[74,0,74,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[64,1,64,7],[54,0,54,1],[32,0,32,1],[33,0,33,1],[35,0,35,7],[36,0,36,7],[37,0,37,7],[38,0,38,7],[68,1,68,7],[69,0,69,1],[8,0,8,7],[9,0,9,7],[30,0,30,7],[31,0,31,1],[39,0,39,7],[43,0,43,7],[46,0,47,7],[52,0,52,1],[53,0,53,1],[19,0,19,1],[24,0,24,1]]}
[null,null,null,null,null,null,null,null,null,null,"File Number:","EB-2021-XXXX"]
[null,null,null,null,null,null,null,null,null,null,"Exhibit:"]
[null,null,null,null,null,null,null,null,null,null,"Tab:"]
["TO BE UPDATED AT THE DRAFT RATE ORDER STAGE",null,null,null,null,null,null,null,null,null,"Schedule:"]
[null,null,null,null,null,null,null,null,null,null,"Page:"]
[]
[null,null,null,null,null,null,null,null,null,null,"Date:"]
[]
["Appendix 2-H"]
["Other Operating Revenue ($M)"]
[]
["USoA #","USoA Description","2018 Actual²","2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year","Bridge Year","Bridge Year","Bridge Year","Bridge Year",null,"CGAAP"]
[null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,null,"Enter Transition Year"]
[null,"Reporting Basis",null,null,null,null,null,null,null,null,null,null,null,"CGAAP"]
["4225/4325","Retail Services Revenues - Regulated",15.3,14.7,5,14,15,15.1,15.1,15.1,14.5,14.6]
[4325,"Joint Use - Regulated",13,14.4,14.9,14.8,15.1,15.7,15.8,15.8,15.9,15.9]
[4325,"Sentinel Lights - Regulated",3,3,3,2.8,2.7,2.6,2.5,2.4,2.2999999999999998,2.2000000000000002]
[4325,"Other External Work - Regulated",2,3,2.7,2.4,2.4,3.5,3.6,3.6,3.7,3.7]
[4325,"Distributor Generator Studies - Regulated",2.8,0.8,0.3,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sub-total Regulated Revenues",null,{"$f":"SUM(C15:C19)","v":36.099999999999994},{"$f":"SUM(D15:D19)","v":35.9},25.9,34.5,35.700000000000003,37.4,37.5,37.4,36.9,36.900000000000006]
[]
[4325,"Joint Use - Unregulated",0.4,0.6,0.4,0,0,0,0,0,0,0]
[4325,"Other External Work - Unregulated",3.3,4.0999999999999996,2.9,3.6,3.8,3.8,3.8,3.8,3.8,3.8]
[4325,"Storm Revenue - Unregulated Work",6.3,1,0.1,"-","-","-","-","-","-","-"]
["Sub-total Unregulatd Revenues",null,{"$f":"SUM(C22:C24)","v":10},{"$f":"SUM(D22:D24)","v":5.6999999999999993},3.4,3.6,3.8,3.8,3.8,3.8,3.8,3.8]
[4086,"Standard Supply Service Charge",3.8,3.8,3.8,4.2,4.2,4.2,4.3,4.3,4.3,4.4000000000000004]
[4235,"MicroFIT Revenues",0,0,0,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[4220,"ST Local Transformation Charge",0,0,0,0,0,0.2,0.2,0.2,0.2,0.2]
[]
[]
[]
["Other Operating Revenues"]
["Other Income or Deductions"]
["Total",null,{"$f":"+C20+C25+C26+C27+C28","v":49.899999999999991},{"$f":"+D20+D25+D26+D27+D28","v":45.399999999999991},33.099999999999994,43.1,44.5,46.4,46.599999999999994,46.499999999999993,45.999999999999993,46.1,null,{"$f":"SUM(N32:N33)","v":0}]
[]
["Description                          Account(s)"]
["Specific Service Charges:       4235"]
["Late Payment Charges:          4225"]
["Other Distribution Revenues:   4082, 4084, 4090, 4205, 4210, 4215, 4220, 4230, 4240, 4245"]
["Other Income and Expenses:  4305, 4310, 4315, 4320, 4325, 4330, 4335, 4340, 4345, 4350, 4355, 4357, 4360, 4362, 4365, 4370, 4375, 4380, 4385, 4390, 4395, 4398, 4405, 4410, 4415, 4420"]
[]
[]
["Note: Add all applicable accounts listed above to the table and include all relevant information."]
[]
["Account Breakdown Details"]
[]
["For each \"Other Operating Revenue\" and \"Other Income or Deductions\" Account, a detailed breakdown of the account components is required.  See the example below for Account 4405, Interest and Dividend Income.  Tables for the detailed breakdowns will be generated after cell B89 is filled in."]
[]
[]
["Example: Account 4405 - Interest and Dividend Income"]
[null,null,{"$f":"C12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N12","v":"CGAAP"}]
[null,null,2018,2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C14=0, \"\", C14)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N14=0, \"\", N14)","v":"CGAAP"}]
["Short-term Investment Interest"]
["Bank Deposit Interest"]
["Miscellaneous Interest Revenue"]
["etc.1"]
[]
[]
["Total",null,{"$f":"SUM(C54:C59)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N54:N59)","v":0}]
[]
[]
["Notes:"]
[1,"List and specify any other interest revenue."]
[2,"For applicants rebasing under IFRS for the first time, in the transition year (2014) to IFRS, the applicant is to present information in both MIFRS and CGAAP. In column N, present CGAAP transition year information."]
[null,null,"Enter the number of \"Other Operating Revenue\" and \"Other Income or Deductions\" Accounts that require a detailed breakdown of the account components."]
[]
[]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C74:C81)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N74:N81)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},{"$f":" IF(#REF!=0, \"\",#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C88:C95)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N88:N95)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C39=0, \"\", C39)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C102:C109)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N102:N109)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C53=0, \"\", C53)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C116:C123)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N116:N123)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C67=0, \"\", C67)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C130:C137)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N130:N137)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C81=0, \"\", C81)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C144:C151)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N144:N151)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C95=0, \"\", C95)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C158:C165)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N158:N165)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C109=0, \"\", C109)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C172:C179)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N172:N179)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C123=0, \"\", C123)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C186:C193)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N186:N193)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C137=0, \"\", C137)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C200:C207)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N200:N207)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C151=0, \"\", C151)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C214:C221)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N214:N221)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C165=0, \"\", C165)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C228:C235)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N228:N235)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C179=0, \"\", C179)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C242:C249)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N242:N249)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C193=0, \"\", C193)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C256:C263)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N256:N263)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C207=0, \"\", C207)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C270:C277)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N270:N277)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C221=0, \"\", C221)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C284:C291)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N284:N291)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C235=0, \"\", C235)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C298:C305)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N298:N305)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C249=0, \"\", C249)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C312:C319)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N312:N319)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C263=0, \"\", C263)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C326:C333)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N326:N333)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C277=0, \"\", C277)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C340:C347)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N340:N347)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C291=0, \"\", C291)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C354:C361)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N354:N361)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C305=0, \"\", C305)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C368:C375)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N368:N375)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C319=0, \"\", C319)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C382:C389)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N382:N389)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C333=0, \"\", C333)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C396:C403)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N396:N403)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C347=0, \"\", C347)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C410:C417)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N410:N417)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C361=0, \"\", C361)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C424:C431)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N424:N431)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C375=0, \"\", C375)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C438:C445)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N438:N445)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C389=0, \"\", C389)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C452:C459)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N452:N459)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C403=0, \"\", C403)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C466:C473)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N466:N473)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C417=0, \"\", C417)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C480:C487)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N480:N487)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C431=0, \"\", C431)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C494:C501)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N494:N501)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C445=0, \"\", C445)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C508:C515)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N508:N515)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C459=0, \"\", C459)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C522:C529)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N522:N529)","v":0}]
[]
[]
[null,null,{"$f":"C$12","v":"2018 Actual²"},"2019 Actual²","2020 Actual²","2021 Actual","Bridge Year","Test Year",null,null,null,null,null,{"$f":"N$12","v":"CGAAP"}]
[null,null,{"$f":"C$13","v":2018},2019,2020,2021,2022,2023,null,null,null,null,null,{"$f":"N$13","v":"Enter Transition Year"}]
["Reporting Basis",null,{"$f":"IF(C473=0, \"\", C473)","v":""},"","","","","",null,null,null,null,null,{"$f":"IF(N$14=0, \"\", N$14)","v":"CGAAP"}]
[]
[]
[]
[]
[]
[]
[]
[]
["Total",null,{"$f":"SUM(C536:C543)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(N536:N543)","v":0}]