{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Instructions","(I) Cover","(I) Certificate of Oath","(I) Company Information","(I) Officers & Directors","(I) Changes During Year","(I) TOTAL Part 32","(I) TOTAL Assets","(I) TOTAL Depr & Amort","TOTAL Balance Sheet","TOTAL Income Statement","(I) UTAH Part 32","(I) UTAH Assets","(I) UTAH Depr & Amort","UTAH Balance Sheet","UTAH Income Statement","(I) Asset Additions","(I) Debt & Investments","(I) Exchange Details","(I) EDIT (ARAM)","(I) Programs","(I) NOL & Tax Credits","(D) Revenue Requirement","(D) Rate Base","(D) Working Cash","ROR","UTAH - TOTAL review","Connection Totals","LifeLine","(I) General Notes","Lookups"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":40,"comments":17,"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":"Instructions","index":0,"n_rows":163,"n_cols":11,"rows_kept":163,"cut":false,"hidden":false,"merged":[[1,1,1,6],[1,9,1,12],[2,1,2,6],[2,9,2,12],[23,1,23,12],[125,1,125,12],[3,1,3,12],[4,1,4,12],[153,2,153,12],[156,2,156,12],[24,1,24,12],[66,2,66,12],[81,2,81,12],[90,2,90,12],[123,2,123,12],[116,2,116,12],[126,1,126,12],[127,1,127,12],[18,1,18,12]]}
[null,"ILEC Form AR-26 v1"]
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[]
[null,"INPUT TAB INDEX"]
[null,"Linked to Tabs"]
[]
[null,null,"Cover",null,null,null,"Certificate of Oath",null,null,null,"Company Information"]
[]
[null,null,null,null,null,null,"Officers & Directors",null,null,null,"Changes During Year"]
[]
[null,null,"TOTAL Part 32",null,null,null,"TOTAL Assets",null,null,null,"TOTAL Depr & Amort"]
[]
[null,null,"UTAH Part 32",null,null,null,"UTAH Assets",null,null,null,"UTAH Depr & Amort"]
[]
[null,null,"Asset Additions",null,null,null,"Debt & Investments",null,null,null,"Exchange Details"]
[]
[null,null,"EDIT (ARAM)",null,null,null,"Programs",null,null,null,"NOL & Tax Credits"]
[]
[null,{"$f":"\"Form Revisions for Annual Report Year \"&'(I) Cover'!G26+1","v":"Form Revisions for Annual Report Year 2026"}]
[null,null,"Updated UT Tax Rate",null,null,null,null,null,"Updated questions on Changes During Year tab"]
[null,null,"Updated EDIT tab",null,null,null,null,null,"Updated Exchange Details tab"]
[]
[null,null,"Complete the acknowledgement box below "]
[null,"SUMMARY GUIDELINES AND INSTRUCTIONS"]
[null,"Respondent should consult and follow applicable Utah Code and Rules"]
[]
[null,null,"PURPOSE - This Annual Report form is a regulatory requirement designed to collect financial and other operating"]
[null,null,null,"data from Class B Telecommunications utilities operating in the State of Utah.  This report is"]
[null,null,null,"Mandatory under UCA § 54-3-22 & Rule R746-400."]
[]
[null,null,"DATE DUE - A completed electronic copy of the Annual Report, including required supporting documentation, is required "]
[null,null,null,"to be filed by April 15."]
[null,null,null,"Comments and suggestions regarding the form of Annual Report are due March 15 to be considered for the April report."]
[]
[null,null,"WHERE TO FILE - ",null,"dpudatarequest@utah.gov"]
[null,null,null,"Include your completed Annual Report, gross revenue report, signed signature page and other information required "]
[null,null,null,"for filing, including:"]
[null,null,null,null,"The Respondent's trial balance, reporting gross amounts and regulated amounts, matching the Annual Report."]
[null,null,null,null,"A reconciliation of the trial balance to the Annual Report."]
[null,null,null,null,"The Respondent's detailed list of costs excluded from FCC reports for the year best matching the Annual Report."]
[]
[null,null,null,"Signature page may be signed and filed electronically."]
[null,null,null,"Where possible, provide any supporting documentation in the document's native format (Excel, Word, etc.)."]
[]
[null,null,null,"The Annual Report should be completed fully and accurately according to PSC rule and in conformity "]
[null,null,null,"with the Uniform System of Accounts for Class B telecommunications utilities published by the "]
[null,null,null,"Federal Communication Commission (FCC) and augmented with the supplementary accounts"]
[null,null,null,"required by the Rural Electrification Administration. "]
[]
[null,null,null,"The Respondent's system of accounting should conform with Part 32 Federal Communications Commission"]
[null,null,null,"Uniform System of Accounts."]
[]
[null,null,null,"All accounting words and phrases used in the Annual Report should be interpreted in accordance"]
[null,null,null,"with the Uniform System of Accounts. "]
[]
[null,null,null,"The report period is January 01 to December 31.  "]
[]
[null,null,null,"Respondents should contact the Division with any questions prior to completing and filing its report."]
[]
[null,null,null,"General Contact Information:",null,null,"(801) 530-6653 or (800) 874-0904"]
[null,null,null,null,null,null,"dpudatarequest@utah.gov"]
[]
[null,null,"If you wish to view the Excel Tool Bar and Formula Bar for a sheet press the ESC key"]
[]
[null,null,"Exchange Details tab - If the automated calculations yields a text message in lieu of a number, evaluate and enter missing information"]
[]
[null,"1.","The Annual Form is formatted using Microsoft Excel to allow electronic preparation."]
[null,null,"The Annual Form has been programmed to perform necessary calculations."]
[]
[null,null,"SAVING YOUR ANNUAL REPORT"]
[]
[null,null,null,"Completed Annual Report must be saved and filed as an Excel Macro Enabled Workbook."]
[null,null,null,"Respondents will use the following file name format:"]
[]
[null,null,"FORMAT",null,"[Docket]  \"CONF Annual Report -\"  [Company Name]"]
[]
[null,null,"EXAMPLE",null,"26-000-01 CONF Annual Report - Utah Telecom Name"]
[]
[null,"2.","Only regulated activities are recorded in the Annual Report with the exception of Non-Regulated"]
[null,null,"Net Income requested and recorded at the bottom of the Part 32 input tabs."]
[]
[null,"3.","Respondent input tabs are noted with (I). Respondents are required to complete ALL input cells of ALL (I) input tabs."]
[null,null,null,"Input cells are noted as green colored areas:"]
[null,null,null,"Non-highlighted cells are locked from edits, excluding note sections."]
[]
[null,"4.","Division of Public Utility input tabs are noted with (D)."]
[]
[null,"5.","Enter all numbers as positive. Enter zero amounts as \"0.\" Do not enter a hyphen or space."]
[]
[null,"6.","The spreadsheet will use the \"Cover\" tab date as the Report Year in the remaining tabs. Respondents expected to use the correct form."]
[]
[null,"7.","Input tabs grouped and titled \"Total Company\" should be completed by all Respondents and"]
[null,null,"should record the entire regulated results of system operations regardless of state or jurisdiction."]
[]
[null,"8.","All Respondents must complete the \"Operations Outside of Utah?\" drop down box (Yes/No) located at the top "]
[null,null,"of the Total Part 32 tab."]
[]
[null,null,"Yes -","Respondents with regulated \"Total Company\" operations that include other states and Utah should"]
[null,null,null," select \"Yes.\""]
[null,null,null,"Selecting \"Yes\" on the \"Operations Outside of Utah?\" drop down box requires the completion of "]
[null,null,null,"all \"Utah\" input tabs with the Respondent's regulated results of operations allocated only to Utah."]
[]
[null,null,"No -","Respondents with regulated operations only in Utah should select \"No.\""]
[null,null,null,"Selecting \"No\" on the \"Operations Outside of Utah?\" drop down will auto fill all \"Utah\" input"]
[null,null,null,"tabs with the \"Total Respondent\" information."]
[]
[null,"9.","Respondents utilizing cost study to complete their Annual Report will complete the \"Year of Cost Study?\" drop down box (Year)"]
[null,null,"located at the top of the Total Part 32 tab. Provide any notes that will help explain."]
[]
[null,"10.","All Respondents should complete the \"Are Asset Entered Net of CIAC?\" drop down box (Yes/No) located at the top"]
[null,null,"of the Total Part 32 tab. Respondents with no Contributions In Aid of Construction should record \"No.\" and"]
[null,null,"record a corresponding note of explanation in the \"Notes\" section."]
[null,null,"This drop down box option is to accommodate Respondents who record and report results of operations on the \"Part 32\" tabs"]
[null,null," net of CIAC."]
[null,null,"Respondents should also record CIAC on the \"Asset Additions\" page. "]
[]
[null,"11.","Wherever the Annual Report requests information from a previous year, the figures reported must be based upon those shown"]
[null,null,"on the company's annual report from the previous year or a detailed explanation provided as to why different figures were used."]
[]
[null,"12.","Utah USF and Federal USF amounts received should be recorded on the \"Total Part 32\" tab in the account utilized"]
[null,null," below line 3 AND ALSO detailed in Lines 1 and 2 of the same \"Total Part 32\" tab. Respondents with operations "]
[null,null," outside Utah should also record USF on the corresponding cells of the \"Utah Part 32\" tab."]
[]
[null,"13.","Complete ALL sections and provide ALL requested information in the report form"]
[null,null,"If requested information is not provided, and there is a justifiable reason, fully account for its omission, explain in notes."]
[null," Annual Reports received with missing information and NO explanation are incomplete and invalid."]
[null," Annual Reports with missing information and notes (in the related note section) explaining the missing information"]
[null," are considered incomplete until reviewed and otherwise determined."]
[]
[null,"14.","Respondents are required to utilize the note section of each tab to provide additional necessary and helpful information."]
[]
[null,"15.","Respondents should avoid using accounts with \"Other\" or \"Miscellaneous\" in their title."]
[null,null,"If \"Other\" or \"Miscellaneous\" accounts are reported, respondents are required to provide further details in the \"Notes\" "]
[null,null,"section of the tab."]
[]
[null,"16.","Respondents are required to provide the rate charged for Voice and Broadband bundled on the Exchange Details tab."]
[null,null,"Respondents are required to explain and justify the Voice and Broadband bundled rate charged."]
[null,null,"Respondents are required to complete the questions on the Exchange Details tab including the Wholesale Questions at the bottom of the tab."]
[]
[null,"17.","Respondent are required to provide details on all changes in rates charged in the Report Year, any reported item or category"]
[null,null,"inconsistencies, and any other changes during the Report Year (i.e. debt paid off, part 32 accounts used, program and funding changes, etc...). "]
[]
[null,"18.","Respondents are required to accurately complete the EDIT tab. Respondents should enter the required information to calculate/confirm"]
[null,null,"their EDIT on the EDIT tab. Respondents should rely on their consultants or existing resources to provide the necessary information."]
[null,null,"CLARIFICATION - Respondents are required to use the year that EDIT is deducted from UUSF as the EDIT RETURNED year on the "]
[null,null,"EDIT tab (not the year of the Report review, and not the Report Year). The EDIT RETURNED year would be 2 years later than"]
[null,null," the amortization year due to the 2 year difference in the Annual Report year and the UUSF payment (and EDIT RETURN) year."]
[]
[null,"19.","Respondent should retain a copy of the completed report."]
[]
[]
[]
[null,null,"R746-400-7. CONFIDENTIALITY."]
[null,null,"A. Public Information    —  Reports and supporting information filed pursuant to this rule shall be considered public information"]
[null,null,null,null,null,"unless otherwise provided. "]
[]
[null,null,"B. Protected Documents —  If a Respondent desires that any report, copy or document, or any portion thereof, required by "]
[null,null,null,null,null,"this rule, be treated in any manner other than as public information, it shall comply with the"]
[null,null,null,null,null,"provisions of the Government Records Access and Management Act, Title 63G, Chapter 2."]
[]
[]
[]
[null,null,null,null,null,null,null,"The Company acknowledges and has read the above instructions","Select"]

{"sheet":"(I) Cover","index":1,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,1,39,10],[25,1,25,3],[25,4,25,5],[29,1,29,10],[31,1,31,10],[33,1,33,10],[15,3,15,10],[20,1,20,3],[22,1,22,3],[20,4,20,7],[22,4,22,7],[10,2,10,10],[12,2,12,10],[14,1,14,3],[14,4,14,10],[7,4,7,10],[1,4,1,10],[5,4,5,10],[4,4,4,10],[6,4,6,10],[2,4,2,10]]}
[null,{"$f":"Instructions!B1","v":"ILEC Form AR-26 v1"}]
[]
[null,null,null,null,"INCUMBENT LOCAL EXCHANGE CARRIER"]
[]
[null,null,null,null,"CLASS  B"]
[null,null,null,null,"TELECOMMUNICATIONS  UTILITIES"]
[null,null,"                                 ",null,"** GROSS  REVENUE  OF  LESS"]
[null,null,null,null,"THAN  $100,000,000 **"]
[]
[]
[null,null,"ANNUAL REPORT"]
[]
[null,null,"OF"]
[]
[null,"Company Name:"]
[null,null,null,"(Legal Name of Utility)"]
[]
[]
[]
[]
[null,"CPCN Number:"]
[]
[null,"Business Entity Number:"]
[]
[]
[null,"For the Year Ended:",null,null,"December 31, ",null,2025]
[]
[]
[]
[null,"TO"]
[]
[null,"PUBLIC SERVICE COMMISSION"]
[]
[null,"OF UTAH"]
[]
[]
[null,null,null,null,null,"Due April 15, "]
[]
[]
[null,"SUBMIT ELECTRONICALLY"]

{"sheet":"(I) Certificate of Oath","index":2,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[[50,2,50,3],[54,2,54,3],[18,2,18,6],[17,2,17,6],[16,3,16,6],[37,6,37,7],[1,6,1,7],[1,2,1,5],[15,3,15,6],[5,2,5,7],[10,3,10,5]]}
[null,null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[]
[]
[]
[]
[null,null,"CERTIFICATE OF OATH"]
[]
[]
[]
[null,null,"STATE OF  "]
[null,null,"COUNTY OF  ",null,null,null,")"]
[]
[]
[]
[]
[null,null,"We, the undersigned,",null,null,null,null,", and "]
[null,null,null,"Name and Title"]
[null,null,null,null,null,null,null," of"]
[null,null,"Name and Title"]
[]
[null,null,{"$f":"'(I) Cover'!E15&\" (the Company),  hereby certify on behalf of the Company that the foregoing report is complete\"","v":" (the Company),  hereby certify on behalf of the Company that the foregoing report is complete"}]
[null,null,"and accurate and has been prepared, under our direction, from the original books, papers"]
[null,null,"and records of the Company, that we have carefully examined the same, and declare the same to"]
[null,null,"be a complete and correct statement of the regulated business and affairs of the Company in"]
[null,null,"every respect to each and every matter and thing therein set forth, to the best of our knowledge,"]
[null,null,"information and belief; and we further certify that no deductions were made before stating"]
[null,null,"the gross earnings or receipts herein set forth, except those shown in the foregoing accounts;"]
[null,null,"and that the accounts and figures contained in the foregoing report encompass all the regulated"]
[null,null,"financial operations of said Company during the period for which said report is made."]
[null,null,"We certify that the expenses included in the foregoing report were reasonably incurred based on"]
[null,null,"what the Company knew, or reasonably should have known, at the time they were incurred."]
[null,null,"We further certify that, to the best of our knowledge, the Company is in compliance with"]
[null,null,"Commission orders and rules."]
[]
[]
[]
[null,null,"Date:",null,null,"Signature:"]
[]
[]
[]
[]
[null,null,"Date:",null,null,"Signature:"]

{"sheet":"(I) Company Information","index":3,"n_rows":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,1,0,6],[0,7,0,10],[1,7,1,10],[30,1,30,2],[30,3,30,4],[30,6,30,9],[27,1,27,5],[28,1,28,2],[29,1,29,2],[29,3,29,4],[29,6,29,7],[28,3,28,6],[1,1,1,6],[10,3,10,4],[12,2,12,9],[23,1,23,2],[33,1,33,5],[42,1,42,5],[48,1,48,2],[48,6,48,7],[37,3,37,5],[34,1,34,2],[34,3,34,6],[47,1,47,2],[47,6,47,7],[37,1,37,2],[39,1,39,2],[39,6,39,7],[43,1,43,2],[43,3,43,6],[43,8,43,10],[39,8,39,9],[39,3,39,4],[48,8,48,9],[44,1,44,2],[44,3,44,10],[45,1,45,2],[45,3,45,10],[46,1,46,2],[46,3,46,5],[46,9,46,10],[48,3,48,4],[47,8,47,9],[47,3,47,4],[37,9,37,10],[38,1,38,2],[38,6,38,7],[38,8,38,9],[38,3,38,4],[34,8,34,10],[35,1,35,2],[35,3,35,10],[36,1,36,2],[36,3,36,10],[24,1,24,2],[24,3,24,4],[24,6,24,9],[21,1,21,5],[22,1,22,2],[23,3,23,4],[23,6,23,7],[15,1,15,2],[15,3,15,4],[15,8,15,9],[22,3,22,6],[14,1,14,2],[14,3,14,10],[17,1,17,2],[17,3,17,10],[18,3,18,10],[10,1,10,2],[10,6,10,7],[10,8,10,9],[11,1,11,2],[11,3,11,4],[7,1,7,3],[9,1,9,2],[9,3,9,4],[9,8,9,9],[8,4,8,10],[8,1,8,3],[7,4,7,10],[3,1,3,9],[5,1,5,2],[6,1,6,3],[5,3,5,10],[6,4,6,10]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[]
[]
[null,"General Company & Contact Information"]
[]
[null,"Company Name:"]
[null,"   DBA Name (if different):"]
[null,"   FKA Name (if different):"]
[null,"Principle Business Address:"]
[null,"City:",null,null,null,"State:",null,"Zip:"]
[null,"Phone Number:",null,null,null,null,"Fax Number:"]
[null,"Toll Number:"]
[null,"Website:"]
[]
[null,"Mailing Address:"]
[null,"City:",null,null,null,"State:",null,"Zip:"]
[]
[null,"Company Type:"]
[]
[]
[]
[null,"Report Contact Person:"]
[null,"Name:",null,null,null,null,null,"Title:"]
[null,"Phone Number:",null,null,null,"Extension:"]
[null,"Fax Number:",null,null,null,"Email:"]
[]
[]
[null,"Corporate Book Custodian:"]
[null,"Name:",null,null,null,null,null,"Title:"]
[null,"Phone Number:",null,null,null,"Extension:"]
[null,"Fax Number:",null,null,null,"Email:"]
[]
[]
[null,"Attorney:"]
[null,"Name:",null,null,null,null,null,"Title:"]
[null,"Firm Name:"]
[null,"Address:"]
[null,"City:",null,null,null,null,"State:",null,"Zip:"]
[null,"Phone Number:",null,null,null,null,"Extension:"]
[null,"Toll Number:",null,null,null,null,"Fax Number:"]
[]
[]
[null,"Accountant:"]
[null,"Name:",null,null,null,null,null,"Title:"]
[null,"Firm Name:"]
[null,"Address:"]
[null,"City:",null,null,null,null,"State:",null,"Zip:"]
[null,"Phone Number:",null,null,null,null,"Extension:"]
[null,"Toll Number:",null,null,null,null,"Fax Number:"]

{"sheet":"(I) Officers & Directors","index":4,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,1,1,14],[4,1,4,14],[5,1,5,14],[16,4,16,8],[20,1,20,3],[21,1,21,3],[20,4,20,8],[21,4,21,8],[20,9,20,11],[21,9,21,11],[16,9,16,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[10,9,10,11],[11,9,11,11],[12,9,12,11],[13,9,13,11],[14,1,14,3],[14,4,14,8],[15,1,15,3],[15,4,15,8],[14,9,14,11],[15,9,15,11],[71,6,71,8],[72,6,72,8],[66,1,66,5],[36,9,36,10],[16,1,16,3],[67,6,67,8],[68,6,68,8],[69,6,69,8],[70,6,70,8],[68,9,68,10],[69,9,69,10],[70,9,70,10],[71,9,71,10],[72,9,72,10],[66,9,66,10],[66,6,66,8],[67,9,67,10],[63,9,63,10],[62,1,62,3],[62,4,62,8],[62,9,62,10],[60,1,60,3],[60,4,60,8],[60,9,60,10],[61,1,61,3],[61,4,61,8],[61,9,61,10],[58,1,58,3],[58,4,58,8],[58,9,58,10],[59,1,59,3],[59,4,59,8],[59,9,59,10],[56,1,56,3],[56,4,56,8],[56,9,56,10],[57,1,57,3],[57,4,57,8],[57,9,57,10],[54,1,54,3],[54,4,54,8],[54,9,54,10],[55,1,55,3],[55,4,55,8],[55,9,55,10],[52,1,52,3],[52,4,52,8],[52,9,52,10],[53,1,53,3],[53,4,53,8],[53,9,53,10],[50,1,50,3],[50,4,50,8],[50,9,50,10],[51,1,51,3],[51,4,51,8],[51,9,51,10],[48,1,48,3],[48,4,48,8],[48,9,48,10],[49,1,49,3],[49,4,49,8],[49,9,49,10],[46,1,46,3],[46,4,46,8],[46,9,46,10],[47,1,47,3],[47,4,47,8],[47,9,47,10],[44,1,44,3],[44,4,44,8],[44,9,44,10],[45,1,45,3],[45,4,45,8],[45,9,45,10],[36,2,36,8],[43,1,43,3],[43,4,43,8],[43,9,43,10],[32,1,32,3],[32,4,32,8],[34,2,34,8],[34,9,34,10],[35,2,35,8],[35,9,35,10],[32,9,32,11],[30,1,30,3],[30,4,30,8],[31,1,31,3],[31,4,31,8],[30,9,30,11],[31,9,31,11],[28,1,28,3],[28,4,28,8],[29,1,29,3],[29,4,29,8],[28,9,28,11],[29,9,29,11],[26,1,26,3],[26,4,26,8],[27,1,27,3],[27,4,27,8],[26,9,26,11],[27,9,27,11],[8,4,8,8],[9,1,9,3],[9,4,9,8],[24,1,24,3],[24,4,24,8],[25,1,25,3],[25,4,25,8],[24,9,24,11],[25,9,25,11],[22,1,22,3],[22,4,22,8],[23,1,23,3],[23,4,23,8],[22,9,22,11],[23,9,23,11],[12,1,12,3],[0,1,0,7],[7,1,7,3],[7,4,7,8],[3,1,3,14],[39,1,39,14],[40,1,40,14],[41,1,41,14],[17,1,17,3],[17,4,17,8],[17,9,17,11],[18,1,18,3],[18,4,18,8],[18,9,18,11],[19,1,19,3],[19,4,19,8],[19,9,19,11],[12,4,12,8],[13,1,13,3],[13,4,13,8],[10,1,10,3],[10,4,10,8],[11,1,11,3],[11,4,11,8],[8,1,8,3]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[null,"OFFICERS, EXECUTIVES, DIRECTORS AND STAKEHOLDERS"]
[null,"Report below the officers, executives, directors and stakeholders of respondent at the end of the year.  If there were any changes"]
[null,"during the year, show name, title, and address of previous officer or director and date of change. Include acting management company information."]
[]
[null,"Name",null,null,"Address",null,null,null,null,"Title or Relationship",null,null,"Appointment Date","Annual\nCompensation","Bonus and\nOther Compensation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL:",{"$f":"IF(SUM(N9:N33)=0,\"\", SUM(N9:N33))","v":""},{"$f":"IF(SUM(O9:O33)=0,\"\", SUM(O9:O33))","v":""}]
[null,null,"Number of board of directors meetings held during year :"]
[null,null,"Number of directors required to constitute a quorum :"]
[null,null,"Total directors' fees paid during year :"]
[]
[]
[null,"SHAREHOLDERS"]
[null,"Report below the names and addresses of the shareholders who, at the end of the year, owned or"]
[null,"held directly or indirectly 5 percent or more of the voting securities of the respondent."]
[]
[null,"Name",null,null,"Address",null,null,null,null,"Share Class",null,"No. of Shares","% of Outstanding","Annual Salary","Bonus and\nOther Compensation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"TOTAL:",null,{"$f":"IF(SUM(L45:L63)=0,\"\", SUM(L45:L63))","v":""},{"$f":"IF(SUM(M45:M63)=0,\"\", SUM(M45:M63))","v":""},{"$f":"IF(SUM(N45:N63)=0,\"\", SUM(N45:N63))","v":""},{"$f":"IF(SUM(O45:O63)=0,\"\", SUM(O45:O63))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Preferred Shares\nREPORT YEAR",null,null,"Common Shares\nREPORT YEAR",null,"TOTAL\nREPORT YEAR","Preferred Shares\nPRIOR YEAR","Common Shares\nPRIOR YEAR","TOTAL\nPRIOR YEAR"]
[null,"Number of shareholders",null,null,null,null,null,null,null,null,null,{"$f":"IF(G68+J68=0, \"\", G68+J68)","v":""},null,null,{"$f":"IF(M68+N68=0, \"\", M68+N68)","v":""}]
[null,"Shares authorized",null,null,null,null,null,null,null,null,null,{"$f":"IF(G69+J69=0, \"\", G69+J69)","v":""},null,null,{"$f":"IF(M69+N69=0, \"\", M69+N69)","v":""}]
[null,"Shares issued and outstanding",null,null,null,null,null,null,null,null,null,{"$f":"IF(G70+J70=0, \"\", G70+J70)","v":""},null,null,{"$f":"IF(M70+N70=0, \"\", M70+N70)","v":""}]
[null,"Total par value of issued and outstanding shares ",null,null,null,null,null,null,null,null,null,{"$f":"IF(G71+J71=0, \"\", G71+J71)","v":""},null,null,{"$f":"IF(M71+N71=0, \"\", M71+N71)","v":""}]
[null,"Par or stated value per share"]
[null,"Total dividends declared per share"]
[]
[null,"Input Cells"]

{"sheet":"(I) Changes During Year","index":5,"n_rows":217,"n_cols":13,"rows_kept":217,"cut":false,"hidden":false,"merged":[[56,2,56,12],[82,2,82,12],[85,2,85,12],[86,2,86,12],[87,2,87,12],[83,2,83,12],[84,2,84,12],[68,2,68,12],[69,2,69,12],[70,2,70,12],[71,2,71,12],[72,2,72,12],[73,2,73,12],[74,2,74,12],[75,2,75,12],[80,2,80,12],[57,2,57,12],[47,2,47,12],[48,2,48,12],[49,2,49,12],[50,2,50,12],[51,2,51,12],[52,2,52,12],[53,2,53,12],[54,2,54,12],[55,2,55,12],[97,2,97,12],[98,2,98,12],[92,2,92,12],[93,2,93,12],[94,2,94,12],[95,2,95,12],[96,2,96,12],[3,2,3,11],[23,2,23,12],[24,2,24,12],[28,2,28,12],[29,2,29,12],[30,2,30,12],[31,2,31,12],[36,2,36,12],[37,2,37,12],[38,2,38,12],[39,2,39,12],[81,2,81,12],[64,2,64,12],[65,2,65,12],[66,2,66,12],[67,2,67,12],[46,2,46,12],[1,1,1,12],[11,2,11,12],[12,2,12,12],[13,2,13,12],[9,1,10,1],[20,2,20,12],[21,2,21,12],[22,2,22,12],[17,2,17,12],[18,2,18,12],[19,2,19,12],[14,2,14,12],[15,2,15,12],[16,2,16,12],[108,2,108,12],[109,2,109,12],[103,2,103,12],[104,2,104,12],[105,2,105,12],[106,2,106,12],[107,2,107,12],[99,2,99,12],[100,2,100,12],[101,2,101,12],[102,2,102,12],[118,2,118,12],[123,2,123,12],[124,2,124,12],[125,2,125,12],[126,2,126,12],[113,2,113,12],[114,2,114,12],[115,2,115,12],[116,2,116,12],[117,2,117,12],[132,2,132,12],[133,2,133,12],[134,2,134,12],[159,2,159,12],[160,2,160,12],[153,2,153,12],[154,2,154,12],[155,2,155,12],[127,2,127,12],[128,2,128,12],[129,2,129,12],[130,2,130,12],[131,2,131,12],[167,2,167,12],[168,2,168,12],[169,2,169,12],[170,2,170,12],[161,2,161,12],[162,2,162,12],[163,2,163,12],[164,2,164,12],[165,2,165,12],[181,2,181,12],[182,2,182,12],[176,2,176,12],[138,2,138,12],[139,2,139,12],[140,2,140,12],[141,2,141,12],[142,2,142,12],[143,2,143,12],[144,2,144,12],[145,2,145,12],[146,2,146,12],[147,2,147,12],[148,2,148,12],[149,2,149,12],[150,2,150,12],[151,2,151,12],[152,2,152,12],[171,2,171,12],[172,2,172,12],[173,2,173,12],[174,2,174,12],[175,2,175,12],[166,2,166,12]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[null,null,"DETAILS, CHANGES, AND ADDITIONS"]
[]
[null,null,null,"Provide accurate and complete information on the following matters.  Make the statements explicit and precise."]
[null,null,null,"Each inquiry must be answered.  "]
[null,null,null,"ONLY use \"none\" or \"not applicable\" if it correctly, completely, and accurately represents the facts. Include additional details to explain. "]
[]
[null,"Line No.",1,"Detail any financial reporting developments and adjustments, include references to the affected account entries herein. "]
[]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16,2,"Detail changes in accounting, bookkeeping methods, internal controls, and financial management/reporting policies"]
[null,17,null,"(including any changes in asset retirement policy, retained earnings, etc.):"]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34,3,"Detail changes or modifications in ownership, management, partnerships, and affiliations, include debt "]
[null,35,null,"and investment information:"]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,51]
[null,52,4,"Provide details on additions or extensions of the utility system such as new structures, exchanges,"]
[null,53,null,"facilities, etc., include references to account entries recorded herein:"]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[null,70]
[null,71]
[null,72]
[null,73]
[null,74]
[null,75]
[null,76]
[null,77]
[null,78]
[null,79,5,"Describe the Company's network structure on  i) January 1st and on  ii) December 31st of the report year."]
[null,80,null,"Include the percent of fiber, copper, etc. comprising the company's network,"]
[null,81,null,"(detail the percentage of the network system and also the last mile to the premises):"]
[null,82]
[null,83]
[null,84]
[null,85]
[null,86]
[null,87]
[null,88]
[null,89]
[null,90]
[null,91]
[null,92]
[null,93]
[null,94]
[null,95]
[null,96]
[null,97]
[null,98]
[null,99]
[null,100]
[null,101,6,"Provide details and timing on projects funded by, grants, and program awards (excluding BEAD projects)"]
[null,102,null,"(include and indicate projects awarded but not commenced or completed):"]
[null,103]
[null,104]
[null,105]
[null,106]
[null,107]
[null,108]
[null,109]
[null,110]
[null,111]
[null,112]
[null,113]
[null,114]
[null,115]
[null,116]
[null,117]
[null,118]
[null,119]
[null,120]
[null,121]
[null,122]
[null,123]
[null,124]
[null,125]
[null,126,7,"Detail federal funding program participation and federal funding receipts, include details on"]
[null,127,null," any changes in federal funding (excluding BEAD funding): "]
[null,128]
[null,129]
[null,130]
[null,131]
[null,132]
[null,133]
[null,134]
[null,135]
[null,136]
[null,137]
[null,138]
[null,139]
[null,140]
[null,141]
[null,142]
[null,143]
[null,144]
[null,145]
[null,146]
[null,147,8,"Detail the utilization of third party contractors, requests for proposals, and cost efficiency"]
[null,148,null,"efforts in the construction, extension and maintenance of the utility's system during the report year:"]
[null,149]
[null,150]
[null,151]
[null,152]
[null,153]
[null,154]
[null,155]
[null,156]
[null,157]
[null,158]
[null,159]
[null,160]
[null,161]
[null,162]
[null,163]
[null,164]
[null,165]
[null,166]
[null,167]
[null,168,9,"Provide confirmed BEAD project details, the construction and financing status as of December 31 of the Report Year."]
[null,169,null,"Include location, description, funding awarded and funding received (report year and total YTD) for each project area."]
[null,170]
[null,171]
[null,172]
[null,173]
[null,174]
[null,175]
[null,176]
[null,177]
[null,178]
[null,179]
[null,180]
[null,181]
[null,182]
[null,183]
[null,184]
[null,185]
[null,186]
[null,187]
[null,188]
[null,189]
[null,190]
[null,191]
[null,192]
[null,193]
[null,194]
[null,195]
[null,196]
[null,197]
[null,198]
[null,199]
[null,200]
[null,201]
[null,202]
[null,203]
[null,204]
[null,205]
[null,206]

{"sheet":"(I) TOTAL Part 32","index":6,"n_rows":363,"n_cols":10,"rows_kept":363,"cut":false,"hidden":false,"merged":[[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,20],[10,9,10,20],[0,1,0,2],[4,4,5,6],[27,9,27,20],[28,9,28,20],[14,9,14,20],[11,9,11,20],[12,9,12,20],[1,1,1,6],[15,9,15,20],[16,9,16,20],[17,9,17,20],[19,9,19,20],[21,9,21,20],[18,9,18,20],[13,9,13,20],[20,9,20,20],[29,9,29,20],[30,9,30,20],[31,9,31,20],[32,9,32,20],[23,9,23,20],[24,9,24,20],[25,9,25,20],[26,9,26,20],[39,9,39,20],[40,9,40,20],[41,9,41,20],[42,9,42,20],[43,9,43,20],[44,9,44,20],[33,9,33,20],[34,9,34,20],[35,9,35,20],[36,9,36,20],[37,9,37,20],[38,9,38,20],[76,9,76,20],[51,9,51,20],[52,9,52,20],[53,9,53,20],[54,9,54,20],[55,9,55,20],[56,9,56,20],[45,9,45,20],[46,9,46,20],[47,9,47,20],[48,9,48,20],[49,9,49,20],[50,9,50,20],[139,9,139,20],[140,9,140,20],[141,9,141,20],[142,9,142,20],[143,9,143,20],[63,9,63,20],[64,9,64,20],[57,9,57,20],[58,9,58,20],[59,9,59,20],[60,9,60,20],[61,9,61,20],[62,9,62,20],[65,9,65,20],[66,9,66,20],[67,9,67,20],[68,9,68,20],[69,9,69,20],[70,9,70,20],[71,9,71,20],[72,9,72,20],[73,9,73,20],[74,9,74,20],[75,9,75,20],[150,9,150,20],[151,9,151,20],[152,9,152,20],[153,9,153,20],[154,9,154,20],[155,9,155,20],[144,9,144,20],[145,9,145,20],[146,9,146,20],[147,9,147,20],[148,9,148,20],[149,9,149,20],[162,9,162,20],[163,9,163,20],[164,9,164,20],[165,9,165,20],[166,9,166,20],[167,9,167,20],[156,9,156,20],[157,9,157,20],[158,9,158,20],[159,9,159,20],[160,9,160,20],[161,9,161,20],[174,9,174,20],[175,9,175,20],[176,9,176,20],[177,9,177,20],[178,9,178,20],[179,9,179,20],[168,9,168,20],[169,9,169,20],[170,9,170,20],[171,9,171,20],[172,9,172,20],[173,9,173,20],[186,9,186,20],[187,9,187,20],[188,9,188,20],[189,9,189,20],[190,9,190,20],[191,9,191,20],[180,9,180,20],[181,9,181,20],[182,9,182,20],[183,9,183,20],[184,9,184,20],[185,9,185,20],[198,9,198,20],[199,9,199,20],[200,9,200,20],[201,9,201,20],[202,9,202,20],[203,9,203,20],[192,9,192,20],[193,9,193,20],[194,9,194,20],[195,9,195,20],[196,9,196,20],[197,9,197,20],[210,9,210,20],[212,9,212,20],[213,9,213,20],[214,9,214,20],[215,9,215,20],[204,9,204,20],[205,9,205,20],[206,9,206,20],[207,9,207,20],[208,9,208,20],[209,9,209,20],[211,9,211,20],[222,9,222,20],[223,9,223,20],[224,9,224,20],[225,9,225,20],[226,9,226,20],[227,9,227,20],[216,9,216,20],[217,9,217,20],[218,9,218,20],[219,9,219,20],[220,9,220,20],[221,9,221,20],[234,9,234,20],[235,9,235,20],[236,9,236,20],[237,9,237,20],[238,9,238,20],[239,9,239,20],[228,9,228,20],[229,9,229,20],[230,9,230,20],[231,9,231,20],[232,9,232,20],[233,9,233,20],[246,9,246,20],[247,9,247,20],[248,9,248,20],[249,9,249,20],[250,9,250,20],[251,9,251,20],[240,9,240,20],[241,9,241,20],[242,9,242,20],[243,9,243,20],[244,9,244,20],[245,9,245,20],[258,9,258,20],[259,9,259,20],[260,9,260,20],[261,9,261,20],[262,9,262,20],[263,9,263,20],[252,9,252,20],[253,9,253,20],[254,9,254,20],[255,9,255,20],[256,9,256,20],[257,9,257,20],[270,9,270,20],[271,9,271,20],[272,9,272,20],[273,9,273,20],[274,9,274,20],[275,9,275,20],[264,9,264,20],[265,9,265,20],[266,9,266,20],[267,9,267,20],[268,9,268,20],[269,9,269,20],[282,9,282,20],[283,9,283,20],[284,9,284,20],[285,9,285,20],[286,9,286,20],[287,9,287,20],[276,9,276,20],[277,9,277,20],[278,9,278,20],[279,9,279,20],[280,9,280,20],[281,9,281,20],[294,9,294,20],[295,9,295,20],[296,9,296,20],[297,9,297,20],[298,9,298,20],[299,9,299,20],[288,9,288,20],[289,9,289,20],[290,9,290,20],[291,9,291,20],[292,9,292,20],[293,9,293,20],[306,9,306,20],[307,9,307,20],[308,9,308,20],[309,9,309,20],[310,9,310,20],[311,9,311,20],[300,9,300,20],[301,9,301,20],[302,9,302,20],[303,9,303,20],[304,9,304,20],[305,9,305,20],[318,9,318,20],[319,9,319,20],[320,9,320,20],[321,9,321,20],[322,9,322,20],[323,9,323,20],[312,9,312,20],[313,9,313,20],[314,9,314,20],[315,9,315,20],[316,9,316,20],[317,9,317,20],[330,9,330,20],[331,9,331,20],[332,9,332,20],[333,9,333,20],[334,9,334,20],[335,9,335,20],[324,9,324,20],[325,9,325,20],[326,9,326,20],[327,9,327,20],[328,9,328,20],[329,9,329,20],[342,9,342,20],[343,9,343,20],[344,9,344,20],[345,9,345,20],[346,9,346,20],[347,9,347,20],[336,9,336,20],[337,9,337,20],[338,9,338,20],[339,9,339,20],[340,9,340,20],[341,9,341,20],[354,9,354,20],[355,9,355,20],[356,9,356,20],[357,9,357,20],[358,9,358,20],[348,9,348,20],[349,9,349,20],[350,9,350,20],[351,9,351,20],[352,9,352,20],[353,9,353,20],[77,9,77,20],[78,9,78,20],[79,9,79,20],[80,9,80,20],[81,9,81,20],[82,9,82,20],[83,9,83,20],[84,9,84,20],[85,9,85,20],[86,9,86,20],[87,9,87,20],[88,9,88,20],[89,9,89,20],[90,9,90,20],[91,9,91,20],[92,9,92,20],[93,9,93,20],[94,9,94,20],[95,9,95,20],[96,9,96,20],[97,9,97,20],[98,9,98,20],[99,9,99,20],[100,9,100,20],[101,9,101,20],[102,9,102,20],[103,9,103,20],[118,9,118,20],[119,9,119,20],[120,9,120,20],[121,9,121,20],[104,9,104,20],[105,9,105,20],[106,9,106,20],[107,9,107,20],[108,9,108,20],[109,9,109,20],[110,9,110,20],[111,9,111,20],[112,9,112,20],[359,9,359,20],[22,9,22,20],[131,9,131,20],[132,9,132,20],[133,9,133,20],[134,9,134,20],[135,9,135,20],[136,9,136,20],[137,9,137,20],[138,9,138,20],[122,9,122,20],[123,9,123,20],[124,9,124,20],[125,9,125,20],[126,9,126,20],[127,9,127,20],[128,9,128,20],[129,9,129,20],[130,9,130,20],[113,9,113,20],[114,9,114,20],[115,9,115,20],[116,9,116,20],[117,9,117,20]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[null,null,"Does the Company have operations outside of Utah?","Select"]
[null,null,{"$f":"IF(D4=\"Select\", \"Select Answer from the Drop Down Box\", IF(D4=\"Yes\", \"Complete TOTAL Company tabs, also complete the UTAH tabs\", \"Enter information on the TOTAL tabs. The UTAH tabs will populate\"))","v":"Select Answer from the Drop Down Box"},null,"TOTAL COMPANY"]
[null,null,"YEAR of Cost Study Utilized?","Select"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Input Amounts for\nREPORT YEAR","Input Amounts for\nPRIOR YEAR","Increase or\n(Decrease)\n(c - d)",null,"Line\nNo.",{"$f":"E5&CHAR(10)&\"NOTES\"","v":"TOTAL COMPANY\nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover\",IF('(I) Cover'!$G$26=0,\"Enter on Cover Tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[null,null,null,null,"TOTAL ($)","TOTAL ($)"]
[null,1,"Utah Universal Service Fund Received - TOTAL ",null,{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0},null,{"$f":"B11","v":1},"Total from the numbers in italics, below"]
[null,"1a","High Cost Loop - Utah",null,null,null,{"$f":"IFERROR(IF(AND(E12=\"\", F12=\"\"),\" \",(E12-F12)), \"\")","v":" "},null,"1a"]
[null,"1b","Lifeline - Utah",null,null,null,{"$f":"IFERROR(IF(AND(E13=\"\", F13=\"\"),\" \",(E13-F13)), \"\")","v":" "},null,"1b"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(E14=\"\", F14=\"\"),\" \",(E14-F14)), \"\")","v":" "}]
[null,2,"Federal Universal Service Funds Received - TOTAL ",null,{"$f":"SUM(E16:E22)","v":0},{"$f":"SUM(F16:F22)","v":0},{"$f":"SUM(G16:G22)","v":0},null,2,"Total from the numbers in italics, below"]
[null,"2a","Alternative Connect America Cost Model (ACAM)",null,null,null,{"$f":"IFERROR(IF(AND(E16=\"\", F16=\"\"),\" \",(E16-F16)), \"\")","v":" "},null,"2a"]
[null,"2b","High Cost Loop - Federal",null,null,null,{"$f":"IFERROR(IF(AND(E17=\"\", F17=\"\"),\" \",(E17-F17)), \"\")","v":" "},null,"2b"]
[null,"2c","Lifeline - Federal",null,null,null,{"$f":"IFERROR(IF(AND(E18=\"\", F18=\"\"),\" \",(E18-F18)), \"\")","v":" "},null,"2c"]
[null,"2d","Emergency Broadband Benefit Program",null,null,null,null,null,"2d"]
[null,"2e","Schools and Libraries",null,null,null,{"$f":"IFERROR(IF(AND(E20=\"\", F20=\"\"),\" \",(E20-F20)), \"\")","v":" "},null,"2e"]
[null,"2f","Other - Federal  (enter details in Notes)",null,null,null,{"$f":"IFERROR(IF(AND(E21=\"\", F21=\"\"),\" \",(E21-F21)), \"\")","v":" "},null,"2f"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(E22=\"\", F22=\"\"),\" \",(E22-F22)), \"\")","v":" "}]
[]
[null,3,"Cash and Equivalents - TOTAL",1120,{"$f":"SUM(E25:E30)","v":0},{"$f":"SUM(F25:F30)","v":0},{"$f":"SUM(G25:G30)","v":0},null,{"$f":"B24","v":3},"Total from the numbers in italics, 1130, 1140, 1150, 1160, 1170, and 1171 "]
[null,"3a","Cash",1130,null,null,{"$f":"IFERROR(IF(AND(E25=\"\", F25=\"\"),\" \",(E25-F25)), \"\")","v":" "},null,"3a"]
[null,"3b","Special Cash Deposits",1140,null,null," ",null,"3b"]
[null,"3c","Working Cash Advances",1150,null,null," ",null,"3c"]
[null,"3d","Temporary Investments",1160,null,null," ",null,"3d"]
[null,"3e","Receivables",1170,null,null," ",null,"3e"]
[null,"3f","Allowance for Doubtful Accounts",1171,null,null," ",null,"3f"]
[null,4,"Telecommunications Accounts Receivable",1180,null,null," ",null,4]
[null,5,"Accounts Receivable Allowance - Telecommunications",1182,null,null," ",null,5]
[null,6,"Other Accounts Receivable ",1190,null,null," ",null,6]
[null,7,"Accounts Receivable Allowance - Other",1191,null,null," ",null,7]
[null,8,"Notes Receivable",1200,null,null," ",null,8]
[null,9,"Notes Receivable Allowance",1201,null,null," ",null,9]
[null,10,"Interest and Dividends Receivable",1210,null,null," ",null,10]
[null,11,"Inventories - TOTAL",1220,{"$f":"SUM(E39:E40)","v":0},{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},null,11,"Total from the numbers in italics, 1220 and 1220"]
[null,"11a","Material and Supplies.",1220,null,null,{"$f":"IFERROR(IF(AND(E39=\"\", F39=\"\"),\" \",(E39-F39)), \"\")","v":" "},null,"11a"]
[null,"11b","Property Held for Sale or Lease.",1220,null,null,{"$f":"IFERROR(IF(AND(E40=\"\", F40=\"\"),\" \",(E40-F40)), \"\")","v":" "},null,"11b"]
[null,12,"Prepayments - TOTAL",1280,{"$f":"SUM(E42:E46)","v":0},{"$f":"SUM(F42:F46)","v":0},{"$f":"SUM(G42:G46)","v":0},null,12,"Total from the numbers in italics, 1290, 1300, 1310, 1320, and 1330"]
[null,"12a","Prepaid Rents",1290,null,null,{"$f":"IFERROR(IF(AND(E42=\"\", F42=\"\"),\" \",(E42-F42)), \"\")","v":" "},null,"12a"]
[null,"12b","Prepaid Taxes",1300,null,null," ",null,"12b"]
[null,"12c","Prepaid Insurance",1310,null,null," ",null,"12c"]
[null,"12d","Prepaid Directory Expense",1320,null,null," ",null,"12d"]
[null,"12e","Other Prepayments",1330,null,null," ",null,"12e"]
[null,13,"Other Current Assets",1350,null,null," ",null,13]
[null,14,"Investment in Affiliated Companies",1401,null,null," ",null,14]
[null,15,"Investment in Non-Affiliated Companies",1402,null,null," ",null,15]
[null,16,"Non-Regulated Investments",1406,null,null," ",null,16]
[null,17,"Unamortized Debt Issuance Expense",1407,null,null," ",null,17]
[null,18,"Sinking Funds",1408,null,null," ",null,18]
[null,19,"Other Non-Current Assets",1410,null,null," ",null,19]
[null,20,"Deferred Tax Regulatory Assets",1437,null,null," ",null,20]
[null,21,"Deferred Maintenance, Retirements and Other Deferred Charges",1438,null,null," ",null,21]
[null,22,"Deferred Charges",1439,null,null," ",null,22]
[null,23,"Other Jurisdictional Assets - Net",1500,null,null," ",null,23]
[null,24,"Telecommunications Plant in Service",2001,null,null," ",null,24]
[null,25,"Property Held for Future Telecommunication Use",2002,null,null," ",null,25]
[null,26,"Telecommunications Plant Under Construction",2003,null,null," ",null,26]
[null,27,"Telecommunications Plant Under Construction - Long Term ",2004,null,null," ",null,27]
[null,28,"Telecommunications Plant Adjustment",2005,null,null," ",null,28]
[null,29,"Non-Operating Plant",2006,null,null," ",null,29]
[null,30,"Goodwill",2007,null,null," ",null,30]
[null,31,"COMPANY ASSETS",null,null,null,null,null,31]
[null,32,"Land and Support Assets ( Land Line Plant ) - TOTAL",2110,{"$f":"SUM(E67:E76)","v":0},{"$f":"SUM(F67:F76)","v":0},{"$f":"SUM(G67:G76)","v":0},null,32,"Total from the numbers in italics, 2111.a, 2112.a, 2113.a, 2114.a, 2115.a, 2116.a, 2121.a, 2122.a, 2123.a, and 2124.a"]
[null,"32a","Land ( Land Line Plant )","2111.a",null,null,{"$f":"IFERROR(IF(AND(E67=\"\", F67=\"\"),\" \",(E67-F67)), \"\")","v":" "},null,"32a"]
[null,"32b","Motor Vehicles ( Land Line Plant )","2112.a",null,null," ",null,"32b"]
[null,"32c","Aircraft ( Land Line Plant )","2113.a",null,null," ",null,"32c"]
[null,"32d","Tools and Other Work Equipment ( Land Line Plant )","2114.a",null,null," ",null,"32d"]
[null,"32e","Garage Work Equipment ( Land Line Plant )","2115.a",null,null," ",null,"32e"]
[null,"32f","Other Work Equipment ( Land Line Plant )","2116.a",null,null," ",null,"32f"]
[null,"32g","Buildings ( Land Line Plant )","2121.a",null,null," ",null,"32g"]
[null,"32h","Furniture ( Land Line Plant )","2122.a",null,null," ",null,"32h"]
[null,"32i","Office Equipment ( Land Line Plant )","2123.a",null,null," ",null,"32i"]
[null,"32j","General Purpose Computers ( Land Line Plant )","2124.a",null,null," ",null,"32j"]
[null,33,"Central Office - Switching ( Land Line Plant ) - TOTAL",2210,{"$f":"SUM(E78:E80)","v":0},{"$f":"SUM(F78:F80)","v":0},{"$f":"SUM(G78:G80)","v":0},null,33,"Total from the numbers in italics, 2211.a, 2212.a, and 2215.a"]
[null,"33a","Non-Digital Switching ( Land Line Plant )","2211.a",null,null,{"$f":"IFERROR(IF(AND(E78=\"\", F78=\"\"),\" \",(E78-F78)), \"\")","v":" "},null,"33a"]
[null,"33b","Digital Electronic Switching ( Land Line Plant )","2212.a",null,null," ",null,"33b"]
[null,"33c","Electro - Mechanical Switching ( Land Line Plant )","2215.a",null,null," ",null,"33c"]
[null,34,"Operator Systems  ( Land Line Plant )","2220.a",null,null," ",null,34]
[null,35,"Central Office – Transmission  ( Land Line Plant )","2230.a",null,null," ",null,35]
[null,36,"Radio Systems  ( Land Line Plant )","2231.a",null,null," ",null,36]
[null,37,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","2232.a",null,null," ",null,37]
[null,38,"Information Origination / Termination  ( Land Line Plant )","2310.a",null,null," ",null,38]
[null,39,"Station Apparatus  ( Land Line Plant )","2311.a",null,null," ",null,39]
[null,40,"Customer Premises Wiring  ( Land Line Plant )","2321.a",null,null," ",null,40]
[null,41,"Large Private Branch Exchanges  ( Land Line Plant )","2341.a",null,null," ",null,{"$f":"B88","v":41}]
[null,42,"Public Telephone Terminal Equipment  ( Land Line Plant )","2351.a",null,null," ",null,42]
[null,43,"Other Terminal Equipment  ( Land Line Plant )","2362.a",null,null," ",null,43]
[null,44,"Cable and Wire Facilities  ( Land Line Plant )","2410.a",null,null," ",null,44]
[null,45,"Poles  ( Land Line Plant )","2411.a",null,null," ",null,45]
[null,46,"Aerial Cable  ( Land Line Plant )","2421.a",null,null," ",null,46]
[null,47,"Underground Cable  ( Land Line Plant )","2422.a",null,null," ",null,47]
[null,48,"Buried Cable  ( Land Line Plant )","2423.a",null,null," ",null,48]
[null,49,"Intrabuilding Network Cable  ( Land Line Plant )","2426.a",null,null," ",null,49]
[null,50,"Aerial Wire  ( Land Line Plant )","2431.a",null,null," ",null,50]
[null,51,"Conduit Systems  ( Land Line Plant )","2441.a",null,null," ",null,51]
[null,52,"Amortizable Tangible Assets  ( Land Line Plant )","2680.a",null,null," ",null,52]
[null,53,"Capital Leases  ( Land Line Plant )","2681.a",null,null," ",null,53]
[null,54,"Leasehold Improvements  ( Land Line Plant )","2682.a",null,null," ",null,54]
[null,55,"Intangibles  ( Land Line Plant )","2690.a",null,null," ",null,55]
[null,56,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",2110,{"$f":"SUM(E104:E113)","v":0},{"$f":"SUM(F104:F113)","v":0},{"$f":"SUM(G104:G113)","v":0},null,56,"Total from the numbers in italics, 2111.b, 2112.b, 2113.b, 2114.b, 2115.b, 2116.b, 2121.b, 2122.b, 2123.b, and 2124.b"]
[null,"56a","Land ( Cellular & Mobile Radio Plant )","2111.b",null,null,{"$f":"IFERROR(IF(AND(E104=\"\", F104=\"\"),\" \",(E104-F104)), \"\")","v":" "},null,"56a"]
[null,"56b","Motor Vehicles ( Cellular & Mobile Radio Plant )","2112.b",null,null," ",null,"56b"]
[null,"56c","Aircraft ( Cellular & Mobile Radio Plant )","2113.b",null,null," ",null,"56c"]
[null,"56d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","2114.b",null,null," ",null,"56d"]
[null,"56e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","2115.b",null,null," ",null,"56e"]
[null,"56f","Other Work Equipment ( Cellular & Mobile Radio Plant )","2116.b",null,null," ",null,"56f"]
[null,"56g","Buildings ( Cellular & Mobile Radio Plant )","2121.b",null,null," ",null,"56g"]
[null,"56h","Furniture ( Cellular & Mobile Radio Plant )","2122.b",null,null," ",null,"56h"]
[null,"56i","Office Equipment ( Cellular & Mobile Radio Plant )","2123.b",null,null," ",null,"56i"]
[null,"56j","General Purpose Computers ( Cellular & Mobile Radio Plant )","2124.b",null,null," ",null,"56j"]
[null,57,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",2210,{"$f":"SUM(E115:E117)","v":0},{"$f":"SUM(F115:F117)","v":0},{"$f":"SUM(G115:G117)","v":0},null,57,"Total from the numbers in italics, 2211.b, 2212.b, and 2215.b"]
[null,"57a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","2211.b",null,null,{"$f":"IFERROR(IF(AND(E115=\"\", F115=\"\"),\" \",(E115-F115)), \"\")","v":" "},null,"57a"]
[null,"57b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","2212.b",null,null," ",null,"57b"]
[null,"57c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","2215.b",null,null," ",null,"57c"]
[null,58,"Operator Systems  ( Cellular & Mobile Radio Plant )","2220.b",null,null," ",null,58]
[null,59,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","2230.b",null,null," ",null,59]
[null,60,"Radio Systems  ( Cellular & Mobile Radio Plant )","2231.b",null,null," ",null,60]
[null,61,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","2232.b",null,null," ",null,61]
[null,62,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","2310.b",null,null," ",null,62]
[null,63,"Station Apparatus  ( Cellular & Mobile Radio Plant )","2311.b",null,null," ",null,63]
[null,64,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","2321.b",null,null," ",null,64]
[null,65,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","2341.b",null,null," ",null,65]
[null,66,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","2351.b",null,null," ",null,66]
[null,67,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","2362.b",null,null," ",null,67]
[null,68,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","2410.b",null,null," ",null,68]
[null,69,"Poles  ( Cellular & Mobile Radio Plant )","2411.b",null,null," ",null,69]
[null,70,"Aerial Cable  ( Cellular & Mobile Radio Plant )","2421.b",null,null," ",null,70]
[null,71,"Underground Cable  ( Cellular & Mobile Radio Plant )","2422.b",null,null," ",null,71]
[null,72,"Buried Cable  ( Cellular & Mobile Radio Plant )","2423.b",null,null," ",null,72]
[null,73,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","2426.b",null,null," ",null,73]
[null,74,"Aerial Wire  ( Cellular & Mobile Radio Plant )","2431.b",null,null," ",null,74]
[null,75,"Conduit Systems  ( Cellular & Mobile Radio Plant )","2441.b",null,null," ",null,75]
[null,76,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","2680.b",null,null," ",null,76]
[null,77,"Capital Leases  ( Cellular & Mobile Radio Plant )","2681.b",null,null," ",null,77]
[null,78,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","2682.b",null,null," ",null,78]
[null,79,"Intangibles  ( Cellular & Mobile Radio Plant )","2690.b",null,null," ",null,79]
[null,80,"Accumulated Depreciation",3100,null,null," ",null,80,"Current year Accumulated Depreciation also calculated on Depr & Amort Tab"]
[null,81,"Accumulated Depreciation - Property Held for Future Use",3200,null,null," ",null,81]
[null,82,"Accumulated Depreciation - Nonoperating",3300,null,null," ",null,82]
[null,83,"Accumulated Amortization - Tangible",3400,null,null," ",null,83]
[null,84,"Accumulated Amortization - Capitalized Leases",3410,null,null," ",null,84]
[null,85,"Accumulated Amortization - Intangible",3500,null,null," ",null,85]
[null,86,"Accumulated Amortization - Other",3600,null,null," ",null,86]
[null,87,"Current Accounts and Notes Payable - TOTAL",4000,{"$f":"SUM(E148:E159)","v":0},{"$f":"SUM(F148:F159)","v":0},{"$f":"SUM(G148:G159)","v":0},null,87,"Total from the numbers in italics, 4010, 4020, 4030, 4040, 4050, 4060, 4070, 4080, 4100, 4110, 4120, and 4130"]
[null,"87a","Accounts Payable",4010,null,null,{"$f":"IFERROR(IF(AND(E148=\"\", F148=\"\"),\" \",(E148-F148)), \"\")","v":" "},null,"87a"]
[null,"87b","Notes Payable",4020,null,null," ",null,"87b"]
[null,"87c","Advance Billing and Payments",4030,null,null," ",null,"87c"]
[null,"87d","Customers' Deposits",4040,null,null," ",null,"87d"]
[null,"87e","Current Maturities - Long-Term Debt",4050,null,null," ",null,{"$f":"B152","v":"87e"}]
[null,"87f","Current Maturities - Capital Leases",4060,null,null," ",null,"87f"]
[null,"87g","Income Taxes - Accrued",4070,null,null," ",null,"87g"]
[null,"87h","Other Taxes - Accrued",4080,null,null," ",null,"87h"]
[null,"87i","Net Current Deferred Operating Income Taxes",4100,null,null," ",null,"87i"]
[null,"87j","Net Current Deferred Non-Operating Income Taxes",4110,null,null," ",null,"87j"]
[null,"87k","Other Accrued Liabilities",4120,null,null," ",null,"87k"]
[null,"87l","Other Current Liabilities",4130,null,null," ",null,"87l"]
[null,88,"Long Term Debt and Funded Debt - TOTAL",4200,{"$f":"SUM(E161:E167)","v":0},{"$f":"SUM(F161:F167)","v":0},{"$f":"SUM(G161:G167)","v":0},null,88,"Total from the numbers in italics, 4210, 4220, 4230, 4240, 4250, 4260, and 4270"]
[null,"88a","Funded Debt",4210,null,null,{"$f":"IFERROR(IF(AND(E161=\"\", F161=\"\"),\" \",(E161-F161)), \"\")","v":" "},null,"88a"]
[null,"88b","Premium on Long-Term Debt",4220,null,null," ",null,"88b"]
[null,"88c","Discount on Long-Term Debt",4230,null,null," ",null,"88c"]
[null,"88d","Reacquired Debt",4240,null,null," ",null,"88d"]
[null,"88e","Obligations Under Capital Leases",4250,null,null," ",null,"88e"]
[null,"88f","Advances from Affiliated Companies",4260,null,null," ",null,"88f"]
[null,"88g","Other Long-Term Debt",4270,null,null," ",null,"88g"]
[null,89,"Other Long-Term Liabilities and Deferred Credits - TOTAL",4300,{"$f":"SUM(E169:E177)","v":0},{"$f":"SUM(F169:F177)","v":0},{"$f":"SUM(G169:G177)","v":0},null,89,"Total from the numbers in italics, 4310, 4320, 4330, 4340, 4341, 4350, 4360, 4361, and 4370"]
[null,"89a","Other Long-Term Liabilities",4310,null,null,{"$f":"IFERROR(IF(AND(E169=\"\", F169=\"\"),\" \",(E169-F169)), \"\")","v":" "},null,"89a"]
[null,"89b","Unamortized Operating Investment Tax Credits - Net",4320,null,null," ",null,"89b"]
[null,"89c","Unamortized Non-Operating Investment Tax Credits - Net",4330,null,null," ",null,"89c"]
[null,"89d","Net Non-Current Deferred Operating Income Taxes",4340,null,null," ",null,"89d"]
[null,"89e","Net Deferred Tax Liability Adjustments",4341,null,null," ",null,"89e"]
[null,"89f","Net Non-Current Deferred Non-Operating Income Taxes",4350,null,null," ",null,"89f"]
[null,"89g","Other Deferred Credits",4360,null,null," ",null,"89g"]
[null,"89h","Deferred Tax Regulatory Adjustments - Net",4361,null,null," ",null,"89h"]
[null,"89i","Other Jurisdictional Liabilities and Deferred Credits - Net",4370,null,null," ",null,"89i"]
[null,90,"Capital Stock",4510,null,null," ",null,90]
[null,91,"Additional Paid–In Capital",4520,null,null," ",null,91]
[null,92,"Treasury Stock",4530,null,null," ",null,92]
[null,92,"Other Capital - TOTAL",4540,{"$f":"SUM(E182:E190)","v":0},{"$f":"SUM(F182:F190)","v":0},{"$f":"SUM(G182:G190)","v":0},null,92,"Total from the numbers in italics, 4540.11, 4540.12, 4540.13, 4540.21. 4540.22, 4540.23, 4540.31, 4540.32, and 4540.33"]
[null,"92a","Capital Stock Subscribed",4540.1099999999997,null,null,{"$f":"IFERROR(IF(AND(E182=\"\", F182=\"\"),\" \",(E182-F182)), \"\")","v":" "},null,"92a"]
[null,"92b","Memberships Subscribed but Unissued",4540.12,null,null," ",null,"92b"]
[null,"92c","Members' Equity Certificates Subscribed but Unissued",4540.13,null,null," ",null,"92c"]
[null,"92d","Memberships Issued",4540.21,null,null," ",null,"92d"]
[null,"92e","Members' Equity Certificates Issued",4540.22,null,null," ",null,"92e"]
[null,"92f","Members' Equity - Other",4540.2299999999996,null,null," ",null,"92f"]
[null,"92g","Installments Paid on Capital Stock",4540.3100000000004,null,null," ",null,"92g"]
[null,"92h","Installments Paid on Memberships Subscribed",4540.32,null,null," ",null,"92h"]
[null,"92i","Installments Paid on Equity Certificates Subscribed",4540.33,null,null," ",null,"92i"]
[null,93,"Retained Earnings - TOTAL",4550,{"$f":"SUM(E192:E198)","v":0},{"$f":"SUM(F192:F198)","v":0},{"$f":"SUM(G192:G198)","v":0},null,93,"Total from the numbers in italics, 4550.1, 4550.2, 4550.3, 4550.4. 4550.41, 4550.5, and 4550.6"]
[null,"93a","Operating Margins",4550.1000000000004,null,null,{"$f":"IFERROR(IF(AND(E192=\"\", F192=\"\"),\" \",(E192-F192)), \"\")","v":" "},null,"93a"]
[null,"93b","Non-Operating Margins",4550.2,null,null," ",null,"93b"]
[null,"93c","Other Margins",4550.3,null,null," ",null,"93c"]
[null,"93d","Patronage Capital Assignable",4550.3999999999996,null,null," ",null,"93d"]
[null,"93e","Patronage Capital Un-Assignable",4550.41,null,null," ",null,"93e"]
[null,"93f","Patrons' Capital Credits Assigned",4550.5,null,null," ",null,"93f"]
[null,"93g","Gain on the Retirement of Capital Credits",4550.6000000000004,null,null," ",null,"93g"]
[null,94,"Basic Local Service Revenue - TOTAL",5000,{"$f":"SUM(E200:E208)","v":0},{"$f":"SUM(F200:F208)","v":0},{"$f":"SUM(G200:G208)","v":0},null,94,"Total from the numbers in italics, 5001, 5002, 5003, 5004, 5010, 5040, 5050, 5060, and 5069"]
[null,"94a","Basic Area Revenue",5001,null,null,{"$f":"IFERROR(IF(AND(E200=\"\", F200=\"\"),\" \",(E200-F200)), \"\")","v":" "},null,"94a"]
[null,"94b","Optional Extended Area Revenue",5002,null,null," ",null,"94b"]
[null,"94c","Cellular Mobile Revenue",5003,null,null," ",null,"94c"]
[null,"94d","Other Mobile Service Revenue",5004,null,null," ",null,"94d"]
[null,"94f","Public Telephone Revenue",5010,null,null," ",null,"94f"]
[null,"94g","Private Line Revenue",5040,null,null," ",null,"94g"]
[null,"94h","Customer Premises Revenue",5050,null,null," ",null,"94h"]
[null,"94i","Other Basic Area Revenue",5060,null,null," ",null,"94i"]
[null,"94j","Other Local Exchange Revenue Settlements",5069,null,null," ",null,"94j"]
[null,95,"Network Access Revenue - TOTAL",5080,{"$f":"SUM(E210:E214)","v":0},{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},null,95,"Total from the numbers in italics, 5081, 5082, 5083, and 5084"]
[null,"95a","End User Revenue",5081,null,null,{"$f":"IFERROR(IF(AND(E210=\"\", F210=\"\"),\" \",(E210-F210)), \"\")","v":" "},null,"95a"]
[null,"95b","Switched Access Revenue",5082,null,null,{"$f":"IFERROR(IF(AND(E211=\"\", F211=\"\"),\" \",(E211-F211)), \"\")","v":" "},null,"95b"]
[null,"95c","Special Access Revenue",5083,null,null,{"$f":"IFERROR(IF(AND(E212=\"\", F212=\"\"),\" \",(E212-F212)), \"\")","v":" "},null,"95c"]
[null,"95d","State Access Revenue",5084,null,null,{"$f":"IFERROR(IF(AND(E213=\"\", F213=\"\"),\" \",(E213-F213)), \"\")","v":" "},null,"95d"]
[null,"95e","Prior Period Settlements",null,null,null,{"$f":"IFERROR(IF(AND(E214=\"\", F214=\"\"),\" \",(E214-F214)), \"\")","v":" "},null,"95e"]
[null,96,"Long Distance Message Revenue - TOTAL",5100,{"$f":"SUM(E216:E229)","v":0},{"$f":"SUM(F216:F229)","v":0},{"$f":"SUM(G216:G229)","v":0},null,96,"Total from the numbers in italics, 5110, 5111, 5112, 5120, 5121, 5122, 5123, 5124, 5125, 5126, 5128, 5129, 5160,  and 5169"]
[null,"96a","Unidirectional Long Distance Revenue",5110,null,null,{"$f":"IFERROR(IF(AND(E216=\"\", F216=\"\"),\" \",(E216-F216)), \"\")","v":" "},null,{"$f":"B216","v":"96a"}]
[null,"96b","Long Distance Inward-Only Revenue",5111,null,null," ",null,"96b"]
[null,"96c","Long Distance Outward-Only Revenue",5112,null,null," ",null,"96c"]
[null,"96d","Long Distance Private Network Revenue",5120,null,null," ",null,"96d"]
[null,"96e","Sub-Voice Grade Long Distance Private Network Revenue",5121,null,null," ",null,"96e"]
[null,"96f","Voice Grade Long Distance Private Network Revenue",5122,null,null," ",null,"96f"]
[null,"96g","Audio Program Grade Long Distance Private Network Revenue",5123,null,null," ",null,"96g"]
[null,"96h","Video Program Grade Long Distance Private Network Revenue",5124,null,null," ",null,"96h"]
[null,"96i","Digital Transmission Grade Long Distance Private Network Revenue",5125,null,null," ",null,"96i"]
[null,"96j","Long Distance Private Network Switching Revenue",5126,null,null," ",null,"96j"]
[null,"96k","Other Long Distance Private Network Revenue",5128,null,null," ",null,"96k"]
[null,"96l","Other Long Distance Private Network Revenue Settlements",5129,null,null," ",null,"96l"]
[null,"96m","Other Long Distance Revenue",5160,null,null," ",null,"96m"]
[null,"96n","Other Long Distance Private Network Revenue Settlements",5169,null,null," ",null,"96n"]
[null,97,"Miscellaneous Revenue - TOTAL",5200,{"$f":"SUM(E231:E241)","v":0},{"$f":"SUM(F231:F241)","v":0},{"$f":"SUM(G231:G241)","v":0},null,97,"Total from the numbers in italics, 5230, 5240, 5250, 5260, 5261, 5262, 5623, 5264, 5269, 5270, and 5280"]
[null,"97a","Directory Revenue",5230,null,null,{"$f":"IFERROR(IF(AND(E231=\"\", F231=\"\"),\" \",(E231-F231)), \"\")","v":" "},null,"97a"]
[null,"97b","Rent Revenue",5240,null,null," ",null,"97b"]
[null,"97c","Corporate Operations Revenue",5250,null,null," ",null,"97c"]
[null,"97d","Miscellaneous Revenue",5260,null,null," ",null,"97d"]
[null,"97e","Special Billing Arrangements Revenue",5261,null,null," ",null,"97e"]
[null,"97f","Customer Operations Revenue",5262,null,null," ",null,"97f"]
[null,"97g","Plant Operations Revenue",5263,null,null," ",null,"97g"]
[null,"97h","Other Incidental Regulated Revenue",5264,null,null," ",null,"97h"]
[null,"97i","Other Revenue Settlements",5269,null,null," ",null,"97i"]
[null,"97j","Carrier Billing and Collection Revenue",5270,null,null," ",null,"97j"]
[null,"97k","Non-Regulated Operating Revenue",5280,null,null," ",null,"97k"]
[null,98,"Uncollectible Revenue - TOTAL",5300,{"$f":"SUM(E243:E244)","v":0},{"$f":"SUM(F243:F244)","v":0},{"$f":"SUM(G243:G244)","v":0},null,98,"Total from the numbers in italics, 5301 and 5302"]
[null,"98a","Uncollectible Revenue - Telecommunications",5301,null,null,{"$f":"IFERROR(IF(AND(E243=\"\", F243=\"\"),\" \",(E243-F243)), \"\")","v":" "},null,"98a"]
[null,"98b","Uncollectible Revenue - Other",5302,null,null,{"$f":"IFERROR(IF(AND(E244=\"\", F244=\"\"),\" \",(E244-F244)), \"\")","v":" "},null,"98b"]
[null,99," Expense Accounts -- NOT DEPRECIATION Expense",null,null,null,null,null,99]
[null,100,"Total Plant Specific Operations Expense - TOTAL","6100 - 6400",{"$f":"SUM(E247:E280)","v":0},{"$f":"SUM(F247:F280)","v":0},{"$f":"SUM(G247:G280)","v":0},null,100,"Total of Part 32 Accounts from 6100's through the 6400's"]
[null,"100a","Network Support Expense",6110,null,null,{"$f":"IFERROR(IF(AND(E247=\"\", F247=\"\"),\" \",(E247-F247)), \"\")","v":" "},null,"100a"]
[null,"100b","Motor Vehicle Expense",6112,null,null," ",null,"100b"]
[null,"100c","Aircraft Expense",6113,null,null," ",null,"100c"]
[null,"100d","Tools and Other Work Equipment Expense",6114,null,null," ",null,"100d"]
[null,"100e","Garage Work Equipment Expense",6115,null,null," ",null,"100e"]
[null,"100f","Other Work Equipment Expense",6116,null,null," ",null,"100f"]
[null,"100g","General Support Expense",6120,null,null," ",null,"100g"]
[null,"100h","Land and Building Expense",6121,null,null," ",null,"100h"]
[null,"100i","Furniture and Artworks Expense",6122,null,null," ",null,"100i"]
[null,"100j","Office Equipment Expense",6123,null,null," ",null,"100j"]
[null,"100k","General Purpose Computers Expense",6124,null,null," ",null,"100k"]
[null,"100l","Central Office Switching Expense",6210,null,null," ",null,"100l"]
[null,"100m","Non-Digital Switching Expense",6211,null,null," ",null,"100m"]
[null,"100n","Digital Electronic Expense (Circuit & Packet)",6212,null,null," ",null,"100n"]
[null,"100o","Electro-Mechanical Expense",6215,null,null," ",null,"100o"]
[null,"100p","Operator Systems Expense",6220,null,null," ",null,"100p"]
[null,"100q","Central Office Transmission Expense",6230,null,null," ",null,"100q"]
[null,"100r","Radio Systems Expense",6231,null,null," ",null,"100r"]
[null,"100s","Circuit Equipment Expense (Electronic & Optical)",6232,null,null," ",null,"100s"]
[null,"100t","Information Origination / Termination Expense",6310,null,null," ",null,"100t"]
[null,"100u","Station Apparatus Expense",6311,null,null," ",null,"100u"]
[null,"100v","Large Private Branch Exchange Expense",6341,null,null," ",null,"100v"]
[null,"100w","Public Telephone Terminal Equipment Expense",6351,null,null," ",null,"100w"]
[null,"100x","Other Terminal Equipment Expense",6362,null,null," ",null,"100x"]
[null,"100y","Cable and Wire Facilities Expense",6410,null,null," ",null,"100y"]
[null,"100z","Poles Expense",6411,null,null," ",null,"100z"]
[null,"100aa","Aerial Cable Expense",6421,null,null," ",null,"100aa"]
[null,"100bb","Underground Cable Expense",6422,null,null," ",null,"100bb"]
[null,"100cc","Buried Cable Expense",6423,null,null," ",null,"100cc"]
[null,"100dd","Submarine Cable Expense",6424,null,null," ",null,"100dd"]
[null,"100ee","Deep Sea Cable Expense",6425,null,null," ",null,"100ee"]
[null,"100ff","Intrabuilding Network Cable Expense",6426,null,null," ",null,"100ff"]
[null,"100gg","Aerial Wire Expense",6431,null,null," ",null,"100gg"]
[null,"100hh","Conduit Systems Expense",6441,null,null," ",null,{"$f":"B280","v":"100hh"}]
[null,101,"Total Plant Nonspecific Operation Expense - TOTAL","6500's",{"$f":"SUM(E282:E291)","v":0},{"$f":"SUM(F282:F291)","v":0},{"$f":"SUM(G282:G291)","v":0},null,101,"Total of Part 32 6500 Accounts"]
[null,"101a","Other Property, Plant and Equipment Expense",6510,null,null,{"$f":"IFERROR(IF(AND(E282=\"\", F282=\"\"),\" \",(E282-F282)), \"\")","v":" "},null,"101a"]
[null,"101b","Property Held for Future Telecommunications Use Expense",6511,null,null," ",null,"101b"]
[null,"101c","Provisioning Expense",6512,null,null," ",null,"101c"]
[null,"101d","Network Operations Expense",6530,null,null," ",null,"101d"]
[null,"101e","Power Expense",6531,null,null," ",null,"101e"]
[null,"101f","Network Administration Expense",6532,null,null," ",null,"101f"]
[null,"101g","Testing Expense",6533,null,null," ",null,"101g"]
[null,"101h","Plant Operations Administration Expense",6534,null,null," ",null,"101h"]
[null,"101i","Engineering Expense",6535,null,null," ",null,"101i"]
[null,"101j","Access Expense",6540,null,null," ",null,"101j"]
[null,"101k","Depreciation & Amortization Expense  (6561 ~ 6565)",6560,{"$f":"SUM(E293:E296)","v":0},{"$f":"SUM(F293:F296)","v":0},{"$f":"SUM(G293:G296)","v":0},null,"101k","Total from the numbers in italics, 6561 through 6565"]
[null,"101k1","Depreciation Expense – Telecommunications Plant in Service",6561,null,null,{"$f":"IFERROR(IF(AND(E293=\"\", F293=\"\"),\" \",(E293-F293)), \"\")","v":" "},null,"101k1"]
[null,"101k2","Amortization Expense – Tangible",6563,null,null,{"$f":"IFERROR(IF(AND(E294=\"\", F294=\"\"),\" \",(E294-F294)), \"\")","v":" "},null,"101k2"]
[null,"101k3","Amortization Expense – Intangible",6564,null,null,{"$f":"IFERROR(IF(AND(E295=\"\", F295=\"\"),\" \",(E295-F295)), \"\")","v":" "},null,"101k3"]
[null,"101k4","Amortization Expense – Other",6565,null,null,{"$f":"IFERROR(IF(AND(E296=\"\", F296=\"\"),\" \",(E296-F296)), \"\")","v":" "},null,"101k4"]
[null,102,"Total Customer Operation Expense - TOTAL","6600's",{"$f":"SUM(E298:E305)","v":0},{"$f":"SUM(F298:F305)","v":0},{"$f":"SUM(G298:G305)","v":0},null,102,"Total of Part 32 6600 Accounts"]
[null,"102a","Marketing",6610,null,null,{"$f":"IFERROR(IF(AND(E298=\"\", F298=\"\"),\" \",(E298-F298)), \"\")","v":" "},null,"102a"]
[null,"102b","Product Management and Sales",6611,null,null," ",null,"102b"]
[null,"102c","Sales",6612,null,null," ",null,"102c"]
[null,"102d","Product Advertising",6613,null,null," ",null,"102d"]
[null,"102e","Services",6620,null,null," ",null,"102e"]
[null,"102f","Call Completion Services",6621,null,null," ",null,"102f"]
[null,"102g","Number Services",6622,null,null," ",null,"102g"]
[null,"102h","Customer Services",6623,null,null," ",null,"102h"]
[null,103,"Total Corporate Operation Expense - TOTAL","6700's",{"$f":"SUM(E307:E319)","v":0},{"$f":"SUM(F307:F319)","v":0},{"$f":"SUM(G307:G319)","v":0},null,103,"Total of Part 32 6700 Accounts"]
[null,"103a","Executive and Planning",6710,null,null,{"$f":"IFERROR(IF(AND(E307=\"\", F307=\"\"),\" \",(E307-F307)), \"\")","v":" "},null,"103a"]
[null,"103b","Executive",6711,null,null," ",null,"103b"]
[null,"103c","Planning",6712,null,null," ",null,"103c"]
[null,"103d","General and Administrative",6720,null,null," ",null,"103d"]
[null,"103e","Accounting and Finance",6721,null,null," ",null,"103e"]
[null,"103f","External Relations",6722,null,null," ",null,"103f"]
[null,"103g","Human Resources",6723,null,null," ",null,"103g"]
[null,"103h","Information Management",6724,null,null," ",null,"103h"]
[null,"103i","Legal",6725,null,null," ",null,"103i"]
[null,"103j","Procurement",6726,null,null," ",null,"103j"]
[null,"103k","Research and Development",6727,null,null," ",null,"103k"]
[null,"103l","Other General and Administrative",6728,null,null," ",null,"103l"]
[null,"103m","Provision for Uncollectible Notes Receivable",6790,null,null," ",null,"103m"]
[null,104,"Other Operating Income and Expense - TOTAL",7100,{"$f":"SUM(E321:E325)","v":0},{"$f":"SUM(F321:F325)","v":0},{"$f":"SUM(G321:G325)","v":0},null,104,"Total from the numbers in italics, 7110, 7130. 7140, 7150, and 7160"]
[null,"104a","Income from Custom Work",7110,null,null,{"$f":"IFERROR(IF(AND(E321=\"\", F321=\"\"),\" \",(E321-F321)), \"\")","v":" "},null,"104a"]
[null,"104b","Return from Non-regulated use of Regulated Facilities",7130,null,null,{"$f":"IFERROR(IF(AND(E322=\"\", F322=\"\"),\" \",(E322-F322)), \"\")","v":" "},null,"104b"]
[null,"104c","Gains and Losses from Foreign Exchange",7140,null,null,{"$f":"IFERROR(IF(AND(E323=\"\", F323=\"\"),\" \",(E323-F323)), \"\")","v":" "},null,"104c"]
[null,"104d","Gains and Losses from the Disposition of Land and Artworks",7150,null,null,{"$f":"IFERROR(IF(AND(E324=\"\", F324=\"\"),\" \",(E324-F324)), \"\")","v":" "},null,"104d"]
[null,"104e","Other Operating Gains and Losses",7160,null,null,{"$f":"IFERROR(IF(AND(E325=\"\", F325=\"\"),\" \",(E325-F325)), \"\")","v":" "},null,"104e"]
[null,105,"Operating Taxes - TOTAL",7200,{"$f":"SUM(E327:E333)","v":0},{"$f":"SUM(F327:F333)","v":0},{"$f":"SUM(G327:G333)","v":0},null,105,"Total from the numbers in italics, 7210. 7220, 7230, 7240.a, 7240.b, 7250, and 7251"]
[null,"105a","Operating Investment Tax Credits - Net",7210,null,null,{"$f":"IFERROR(IF(AND(E327=\"\", F327=\"\"),\" \",(E327-F327)), \"\")","v":" "},null,"105a"]
[null,"105b","Operating Federal Income Taxes",7220,null,null," ",null,"105b"]
[null,"105c","Operating State and Local Income Taxes",7230,null,null," ",null,"105c"]
[null,"105d","Operating Taxes - Property","7240.a",null,null," ",null,"105d"]
[null,"105e","Operating Taxes - Other","7240.b",null,null," ",null,"105e"]
[null,"105f","Provision for Deferred Operating Federal Income Taxes - Net",7250,null,null," ",null,"105f"]
[null,"105g","Provision for Deferred Operating State & Local Income Taxes - Net",7251,null,null," ",null,"105g"]
[null,106,"Non-Operating Income and Expense - TOTAL",7300,{"$f":"SUM(E335:E341)","v":0},{"$f":"SUM(F335:F341)","v":0},{"$f":"SUM(G335:G341)","v":0},null,106,"Total from the numbers in italics, 7310, 7320, 7340, 7340, 7350, 7360, and 7370"]
[null,"106a","Dividend Income",7310,null,null,{"$f":"IFERROR(IF(AND(E335=\"\", F335=\"\"),\" \",(E335-F335)), \"\")","v":" "},null,"106a"]
[null,"106b","Interest Income",7320,null,null," ",null,"106b"]
[null,"106c","Income from Sinking and Other Funds",7330,null,null," ",null,"106c"]
[null,"106d","Allowance for Funds used During Construction",7340,null,null," ",null,"106d"]
[null,"106e","Gains or Losses from the Disposition of Certain Property",7350,null,null," ",null,"106e"]
[null,"106f","Other Non-Operating Income",7360,null,null," ",null,"106f"]
[null,"106g","Special Charges",7370,null,null," ",null,"106g"]
[null,107,"Non-Operating Taxes - TOTAL",7400,{"$f":"SUM(E343:E347)","v":0},{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},null,107,"Total from the numbers in italics, 7410, 7420, 7430, 7440, and 7450"]
[null,"107a","Non-Operating Investment Tax Credits - Net",7410,null,null,{"$f":"IFERROR(IF(AND(E343=\"\", F343=\"\"),\" \",(E343-F343)), \"\")","v":" "},null,"107a"]
[null,"107b","Non-Operating Federal Income Taxes",7420,null,null,{"$f":"IFERROR(IF(AND(E344=\"\", F344=\"\"),\" \",(E344-F344)), \"\")","v":" "},null,{"$f":"B344","v":"107b"}]
[null,"107c","Non-Operating State and Local Income Taxes",7430,null,null,{"$f":"IFERROR(IF(AND(E345=\"\", F345=\"\"),\" \",(E345-F345)), \"\")","v":" "},null,"107c"]
[null,"107d","Non-Operating Other Taxes",7440,null,null,{"$f":"IFERROR(IF(AND(E346=\"\", F346=\"\"),\" \",(E346-F346)), \"\")","v":" "},null,"107d"]
[null,"107e","Provision for Deferred Non-Operating Income Taxes - Net",7450,null,null,{"$f":"IFERROR(IF(AND(E347=\"\", F347=\"\"),\" \",(E347-F347)), \"\")","v":" "},null,"107e"]
[null,108,"Interest and Related Items - TOTAL",7500,{"$f":"SUM(E349:E352)","v":0},{"$f":"SUM(F349:F352)","v":0},{"$f":"SUM(G349:G352)","v":0},null,108,"Total from the numbers in italics, 7510, 7520, 7530 and 7540"]
[null,"108a","Interest on Funded Debt",7510,null,null,{"$f":"IFERROR(IF(AND(E349=\"\", F349=\"\"),\" \",(E349-F349)), \"\")","v":" "},null,"108a"]
[null,"108b","Interest Expense - Capital Leases",7520,null,null,{"$f":"IFERROR(IF(AND(E350=\"\", F350=\"\"),\" \",(E350-F350)), \"\")","v":" "},null,"108b"]
[null,"108c","Amortization of Debt Issuance Expense",7530,null,null,{"$f":"IFERROR(IF(AND(E351=\"\", F351=\"\"),\" \",(E351-F351)), \"\")","v":" "},null,"108c"]
[null,"108d","Other Interest Deductions",7540,null,null,{"$f":"IFERROR(IF(AND(E352=\"\", F352=\"\"),\" \",(E352-F352)), \"\")","v":" "},null,"108d"]
[null,109,"Extraordinary Items - TOTAL",7600,{"$f":"SUM(E354:E357)","v":0},{"$f":"SUM(F354:F357)","v":0},{"$f":"SUM(G354:G357)","v":0},null,109,"Total from the numbers in italics, 7610, 7620, 7630 and 7640"]
[null,"109a","Extraordinary Income Credits",7610,null,null,{"$f":"IFERROR(IF(AND(E354=\"\", F354=\"\"),\" \",(E354-F354)), \"\")","v":" "},null,"109a"]
[null,"109b","Extraordinary Income Charges",7620,null,null," ",null,"109b"]
[null,"109c","Current Income Tax Effect of Extraordinary Items - Net",7630,null,null," ",null,"109c"]
[null,"109d","Provision for deferred Income Tax Effect of Extraordinary Items - Net",7640,null,null," ",null,"109d"]
[null,110,"Income Effect of Jurisdictional Ratemaking Differences - Net",7910,null,null," ",null,110]
[null,111,"Non-Regulated Net Income",7990,null,null," ",null,111]
[]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) TOTAL Assets","index":7,"n_rows":99,"n_cols":21,"rows_kept":99,"cut":false,"hidden":false,"merged":[[9,0,11,0],[9,1,11,1],[9,2,11,2],[9,3,11,3],[9,4,9,6],[12,20,12,34],[13,20,13,34],[14,20,14,34],[15,20,15,34],[16,20,16,34],[9,20,10,34],[11,20,11,34],[10,15,10,17],[0,1,0,3],[1,1,1,19],[9,7,9,8],[9,9,9,10],[6,4,6,12],[7,4,7,12],[9,11,9,12],[9,13,9,14],[9,15,9,17],[9,18,11,18],[10,4,10,6],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[9,19,11,19],[22,20,22,34],[23,20,23,34],[24,20,24,34],[25,20,25,34],[26,20,26,34],[17,20,17,34],[18,20,18,34],[19,20,19,34],[20,20,20,34],[21,20,21,34],[32,20,32,34],[33,20,33,34],[34,20,34,34],[35,20,35,34],[36,20,36,34],[27,20,27,34],[28,20,28,34],[29,20,29,34],[30,20,30,34],[31,20,31,34],[42,20,42,34],[43,20,43,34],[44,20,44,34],[45,20,45,34],[46,20,46,34],[37,20,37,34],[38,20,38,34],[39,20,39,34],[40,20,40,34],[41,20,41,34],[52,20,52,34],[53,20,53,34],[54,20,54,34],[55,20,55,34],[56,20,56,34],[47,20,47,34],[48,20,48,34],[49,20,49,34],[50,20,50,34],[51,20,51,34],[62,20,62,34],[63,20,63,34],[64,20,64,34],[65,20,65,34],[66,20,66,34],[57,20,57,34],[58,20,58,34],[59,20,59,34],[60,20,60,34],[61,20,61,34],[72,20,72,34],[73,20,73,34],[74,20,74,34],[75,20,75,34],[76,20,76,34],[67,20,67,34],[68,20,68,34],[69,20,69,34],[70,20,70,34],[71,20,71,34],[82,20,82,34],[83,20,83,34],[84,20,84,34],[85,20,85,34],[86,20,86,34],[77,20,77,34],[78,20,78,34],[79,20,79,34],[80,20,80,34],[81,20,81,34],[92,20,92,34],[93,20,93,34],[94,20,94,34],[95,20,95,34],[87,20,87,34],[88,20,88,34],[89,20,89,34],[90,20,90,34],[91,20,91,34]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,null,"Are all Assets entered on Part 32 tabs net CIAC ?","Select"]
[null,null,{"$f":"IF(D5=\"select\", \"Select Answer from the Drop Down Box\", IF($D$5=\"yes\", \"Column ( e ) and Column ( p ) are not used if Yes is answered\", \"Report CIAC Information\"))","v":"Select Answer from the Drop Down Box"}]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"},"TOTAL Company"]
[null,null,{"$f":"IF(D7=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF(D7=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"},null,"Assets & Contributions in Aid of Construction (CIAC) - Plant in Service"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( k )","( l )","( m )","( n )","( o )","( p )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber"," Beginning Balance\nPRIOR YEAR",null,null,"Additions",null,"Retirements &Deletions",null,"Salvage Value \nRetirements & Deletions",null,"Other Adjustments to ASSETS\n(Explain in Notes)",null,"Ending Balance\nREPORT YEAR",null,null,null,"Line No.",{"$f":"E7&CHAR(10)&E8&CHAR(10)&\"NOTES\"","v":"TOTAL Company\nAssets & Contributions in Aid of Construction (CIAC) - Plant in Service\nNOTES"}]
[null,null,null,null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,"Enter as a positive number",null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025}]
[null,null,null,null,"Assets","CIAC",{"$f":"IF($D$5=\"yes\", \"Not Used\", \"Assets - CIAC\")","v":"Assets - CIAC"},"Assets","CIAC","Assets","CIAC","Assets","CIAC","Debit (+)","Credit (-)","Assets","CIAC",{"$f":"IF($D$5=\"yes\", \"Not Used\", \"Assets - CIAC\")","v":"Assets - CIAC"}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",2110,{"$f":"SUM(E14:E23)","v":0},{"$f":"SUM(F14:F23)","v":0},{"$f":"IF($D$5=\"yes\", \"\", E13-F13)","v":0},{"$f":"SUM(H14:H23)","v":0},0,0,0,0,0,{"$f":"SUM(N14:N23)","v":0},{"$f":"SUM(O14:O23)","v":0},{"$f":"SUM(P14:P23)","v":0},{"$f":"SUM(Q14:Q23)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P13-Q13)","v":0},null,{"$f":"B13","v":1},{"$f":"'(I) TOTAL Part 32'!J66","v":"Total from the numbers in italics, 2111.a, 2112.a, 2113.a, 2114.a, 2115.a, 2116.a, 2121.a, 2122.a, 2123.a, and 2124.a"}]
[null,"1a","Land ( Land Line Plant )","2111.a",{"$f":"'(I) TOTAL Part 32'!F67","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E14-F14)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E14+H14-J14+N14-O14,0)","v":0},{"$f":"IFERROR(F14+I14-K14, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P14-Q14)","v":0},null,"1a"]
[null,"1b","Motor Vehicles ( Land Line Plant )","2112.a",{"$f":"'(I) TOTAL Part 32'!F68","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E15-F15)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E15+H15-J15+N15-O15,0)","v":0},{"$f":"IFERROR(F15+I15-K15, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P15-Q15)","v":0},null,"1b"]
[null,"1c","Aircraft ( Land Line Plant )","2113.a",{"$f":"'(I) TOTAL Part 32'!F69","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E16-F16)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P16-Q16)","v":0},null,"1c"]
[null,"1d","Tools and Other Work Equipment ( Land Line Plant )","2114.a",{"$f":"'(I) TOTAL Part 32'!F70","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1d"]
[null,"1e","Garage Work Equipment ( Land Line Plant )","2115.a",{"$f":"'(I) TOTAL Part 32'!F71","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1e"]
[null,"1f","Other Work Equipment ( Land Line Plant )","2116.a",{"$f":"'(I) TOTAL Part 32'!F72","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1f"]
[null,"1g","Buildings ( Land Line Plant )","2121.a",{"$f":"'(I) TOTAL Part 32'!F73","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1g"]
[null,"1h","Furniture ( Land Line Plant )","2122.a",{"$f":"'(I) TOTAL Part 32'!F74","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1h"]
[null,"1i","Office Equipment ( Land Line Plant )","2123.a",{"$f":"'(I) TOTAL Part 32'!F75","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1i"]
[null,"1j","General Purpose Computers ( Land Line Plant )","2124.a",{"$f":"'(I) TOTAL Part 32'!F76","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"1j"]
[null,2,"Central Office - Switching ( Land Line Plant ) - TOTAL",2210,{"$f":"SUM(E25:E27)","v":0},{"$f":"SUM(F25:F27)","v":0},{"$f":"IF($D$5=\"yes\", \"\", E24-F24)","v":0},{"$f":"SUM(H25:H27)","v":0},0,0,0,0,0,0,{"$f":"SUM(O25:O34)","v":0},{"$f":"SUM(P25:P27)","v":0},{"$f":"SUM(Q25:Q27)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P24-Q24)","v":0},null,2,{"$f":"'(I) TOTAL Part 32'!J77","v":"Total from the numbers in italics, 2211.a, 2212.a, and 2215.a"}]
[null,"2a","Non-Digital Switching ( Land Line Plant )","2211.a",{"$f":"'(I) TOTAL Part 32'!F78","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E25-F25)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E25+H25-J25+N25-O25,0)","v":0},{"$f":"IFERROR(F25+I25-K25, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P25-Q25)","v":0},null,"2a"]
[null,"2b","Digital Electronic Switching ( Land Line Plant )","2212.a",{"$f":"'(I) TOTAL Part 32'!F79","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E26-F26)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P26-Q26)","v":0},null,"2b"]
[null,"2c","Electro - Mechanical Switching ( Land Line Plant )","2215.a",{"$f":"'(I) TOTAL Part 32'!F80","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E27-F27)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P27-Q27)","v":0},null,"2c"]
[null,3,"Operator Systems  ( Land Line Plant )","2220.a",{"$f":"'(I) TOTAL Part 32'!F81","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,3]
[null,4,"Central Office – Transmission  ( Land Line Plant )","2230.a",{"$f":"'(I) TOTAL Part 32'!F82","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,4]
[null,5,"Radio Systems  ( Land Line Plant )","2231.a",{"$f":"'(I) TOTAL Part 32'!F83","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,5]
[null,6,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","2232.a",{"$f":"'(I) TOTAL Part 32'!F84","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,6]
[null,7,"Information Origination / Termination  ( Land Line Plant )","2310.a",{"$f":"'(I) TOTAL Part 32'!F85","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,7]
[null,8,"Station Apparatus  ( Land Line Plant )","2311.a",{"$f":"'(I) TOTAL Part 32'!F86","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,8]
[null,9,"Customer Premises Wiring  ( Land Line Plant )","2321.a",{"$f":"'(I) TOTAL Part 32'!F87","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,9]
[null,10,"Large Private Branch Exchanges  ( Land Line Plant )","2341.a",{"$f":"'(I) TOTAL Part 32'!F88","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,10]
[null,11,"Public Telephone Terminal Equipment  ( Land Line Plant )","2351.a",{"$f":"'(I) TOTAL Part 32'!F89","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,11]
[null,12,"Other Terminal Equipment  ( Land Line Plant )","2362.a",{"$f":"'(I) TOTAL Part 32'!F90","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,12]
[null,13,"Cable and Wire Facilities  ( Land Line Plant )","2410.a",{"$f":"'(I) TOTAL Part 32'!F91","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,13]
[null,14,"Poles  ( Land Line Plant )","2411.a",{"$f":"'(I) TOTAL Part 32'!F92","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,14]
[null,15,"Aerial Cable  ( Land Line Plant )","2421.a",{"$f":"'(I) TOTAL Part 32'!F93","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,15]
[null,16,"Underground Cable  ( Land Line Plant )","2422.a",{"$f":"'(I) TOTAL Part 32'!F94","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,16]
[null,17,"Buried Cable  ( Land Line Plant )","2423.a",{"$f":"'(I) TOTAL Part 32'!F95","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,17]
[null,18,"Intrabuilding Network Cable  ( Land Line Plant )","2426.a",{"$f":"'(I) TOTAL Part 32'!F96","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,18]
[null,19,"Aerial Wire  ( Land Line Plant )","2431.a",{"$f":"'(I) TOTAL Part 32'!F97","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,19]
[null,20,"Conduit Systems  ( Land Line Plant )","2441.a",{"$f":"'(I) TOTAL Part 32'!F98","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,20]
[null,21,"Amortizable Tangible Assets  ( Land Line Plant )","2680.a",{"$f":"'(I) TOTAL Part 32'!F99","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,21]
[null,22,"Capital Leases  ( Land Line Plant )","2681.a",{"$f":"'(I) TOTAL Part 32'!F100","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,22]
[null,23,"Leasehold Improvements  ( Land Line Plant )","2682.a",{"$f":"'(I) TOTAL Part 32'!F101","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,23]
[null,24,"Intangibles  ( Land Line Plant )","2690.a",{"$f":"'(I) TOTAL Part 32'!F102","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,24]
[null,25,"TOTAL REGULATED  LAND LINE PLANT:",null,{"$f":"SUM(E28:E49)+E24+E13","v":0},{"$f":"SUM(F28:F49)+F24+F13","v":0},{"$f":"IFERROR(SUM(G28:G49)+G24+G13,\"\")","v":0},{"$f":"SUM(H28:H49)+H24+H13","v":0},{"$f":"SUM(I28:I49)+I24+I13","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(R28:R49)+R24+R13,\"\")","v":0},null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,29,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",2110,{"$f":"SUM(E55:E64)","v":0},{"$f":"SUM(F55:F64)","v":0},{"$f":"IF($D$5=\"yes\", \"\", E54-F54)","v":0},{"$f":"SUM(H55:H64)","v":0},0,0,0,0,0,{"$f":"SUM(N55:N64)","v":0},{"$f":"SUM(O55:O64)","v":0},{"$f":"SUM(P55:P64)","v":0},{"$f":"SUM(Q55:Q64)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P54-Q54)","v":0},null,29,{"$f":"'(I) TOTAL Part 32'!J103","v":"Total from the numbers in italics, 2111.b, 2112.b, 2113.b, 2114.b, 2115.b, 2116.b, 2121.b, 2122.b, 2123.b, and 2124.b"}]
[null,"29a","Land ( Cellular & Mobile Radio Plant )","2111.b",{"$f":"'(I) TOTAL Part 32'!F104","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E55-F55)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E55+H55-J55+N55-O55,0)","v":0},{"$f":"IFERROR(F55+I55-K55, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P55-Q55)","v":0},null,"29a"]
[null,"29b","Motor Vehicles ( Cellular & Mobile Radio Plant )","2112.b",{"$f":"'(I) TOTAL Part 32'!F105","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E56-F56)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E56+H56-J56+N56-O56,0)","v":0},{"$f":"IFERROR(F56+I56-K56, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P56-Q56)","v":0},null,"29b"]
[null,"29c","Aircraft ( Cellular & Mobile Radio Plant )","2113.b",{"$f":"'(I) TOTAL Part 32'!F106","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E57-F57)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P57-Q57)","v":0},null,"29c"]
[null,"29d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","2114.b",{"$f":"'(I) TOTAL Part 32'!F107","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29d"]
[null,"29e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","2115.b",{"$f":"'(I) TOTAL Part 32'!F108","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29e"]
[null,"29f","Other Work Equipment ( Cellular & Mobile Radio Plant )","2116.b",{"$f":"'(I) TOTAL Part 32'!F109","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29f"]
[null,"29f","Buildings ( Cellular & Mobile Radio Plant )","2121.b",{"$f":"'(I) TOTAL Part 32'!F110","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29f"]
[null,"29g","Furniture ( Cellular & Mobile Radio Plant )","2122.b",{"$f":"'(I) TOTAL Part 32'!F111","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29g"]
[null,"29h","Office Equipment ( Cellular & Mobile Radio Plant )","2123.b",{"$f":"'(I) TOTAL Part 32'!F112","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29h"]
[null,"29i","General Purpose Computers ( Cellular & Mobile Radio Plant )","2124.b",{"$f":"'(I) TOTAL Part 32'!F113","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,"29i"]
[null,30,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",2210,{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},{"$f":"IF($D$5=\"yes\", \"\", E65-F65)","v":0},{"$f":"SUM(H66:H68)","v":0},0,0,0,0,0,0,{"$f":"SUM(O66:O68)","v":0},{"$f":"SUM(P66:P68)","v":0},{"$f":"SUM(Q66:Q68)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P65-Q65)","v":0},null,30,{"$f":"'(I) TOTAL Part 32'!J114","v":"Total from the numbers in italics, 2211.b, 2212.b, and 2215.b"}]
[null,"30a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","2211.b",{"$f":"'(I) TOTAL Part 32'!F115","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E66-F66)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(E66+H66-J66+N66-O66,0)","v":0},{"$f":"IFERROR(F66+I66-K66, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P66-Q66)","v":0},null,"30a"]
[null,"30b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","2212.b",{"$f":"'(I) TOTAL Part 32'!F116","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E67-F67)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P67-Q67)","v":0},null,"30b"]
[null,"30c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","2215.b",{"$f":"'(I) TOTAL Part 32'!F117","v":0},null,{"$f":"IF($D$5=\"yes\", \"\", E68-F68)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"IF($D$5=\"yes\", \"\", P68-Q68)","v":0},null,"30c"]
[null,31,"Operator Systems  ( Cellular & Mobile Radio Plant )","2220.b",{"$f":"'(I) TOTAL Part 32'!F118","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,31]
[null,32,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","2230.b",{"$f":"'(I) TOTAL Part 32'!F119","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,32]
[null,33,"Radio Systems  ( Cellular & Mobile Radio Plant )","2231.b",{"$f":"'(I) TOTAL Part 32'!F120","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,33]
[null,34,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","2232.b",{"$f":"'(I) TOTAL Part 32'!F121","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,34]
[null,35,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","2310.b",{"$f":"'(I) TOTAL Part 32'!F122","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,35]
[null,36,"Station Apparatus  ( Cellular & Mobile Radio Plant )","2311.b",{"$f":"'(I) TOTAL Part 32'!F123","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,36]
[null,37,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","2321.b",{"$f":"'(I) TOTAL Part 32'!F124","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,37]
[null,38,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","2341.b",{"$f":"'(I) TOTAL Part 32'!F125","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,38]
[null,39,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","2351.b",{"$f":"'(I) TOTAL Part 32'!F126","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"B77","v":39}]
[null,40,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","2362.b",{"$f":"'(I) TOTAL Part 32'!F127","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,40]
[null,41,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","2410.b",{"$f":"'(I) TOTAL Part 32'!F128","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,41]
[null,42,"Poles  ( Cellular & Mobile Radio Plant )","2411.b",{"$f":"'(I) TOTAL Part 32'!F129","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,42]
[null,43,"Aerial Cable  ( Cellular & Mobile Radio Plant )","2421.b",{"$f":"'(I) TOTAL Part 32'!F130","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,43]
[null,44,"Underground Cable  ( Cellular & Mobile Radio Plant )","2422.b",{"$f":"'(I) TOTAL Part 32'!F131","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,44]
[null,45,"Buried Cable  ( Cellular & Mobile Radio Plant )","2423.b",{"$f":"'(I) TOTAL Part 32'!F132","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,45]
[null,46,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","2426.b",{"$f":"'(I) TOTAL Part 32'!F133","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,46]
[null,47,"Aerial Wire  ( Cellular & Mobile Radio Plant )","2431.b",{"$f":"'(I) TOTAL Part 32'!F134","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,47]
[null,48,"Conduit Systems  ( Cellular & Mobile Radio Plant )","2441.b",{"$f":"'(I) TOTAL Part 32'!F135","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,48]
[null,49,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","2680.b",{"$f":"'(I) TOTAL Part 32'!F136","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,49]
[null,50,"Capital Leases  ( Cellular & Mobile Radio Plant )","2681.b",{"$f":"'(I) TOTAL Part 32'!F137","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,50]
[null,51,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","2682.b",{"$f":"'(I) TOTAL Part 32'!F138","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,51]
[null,52,"Intangibles  ( Cellular & Mobile Radio Plant )","2690.b",{"$f":"'(I) TOTAL Part 32'!F139","v":0},null,0,null,null,null,null,null,null,null,null,0,0,0,null,52]
[null,53,"TOTAL REGULATED  CELLULAR & MOBILE RADIO PLANT:",null,{"$f":"SUM(E69:E90)+E65+E54","v":0},0,{"$f":"IFERROR(SUM(G69:G90)+G65+G54,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(R69:R90)+R65+R54,\"\")","v":0},null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,56,"TOTAL TELECOMMUNICATIONS PLANT IN SERVICE ACCOUNTS: ",null,{"$f":"E50+E91","v":0},{"$f":"F50+F91","v":0},{"$f":"IFERROR(G50+G91, \"\")","v":0},{"$f":"H50+H91","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(R50+R91,\"\")","v":0},null,56]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) TOTAL Depr & Amort","index":8,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":false,"merged":[[9,0,11,0],[9,1,11,1],[9,2,11,2],[9,3,11,3],[9,5,11,5],[14,15,14,26],[15,15,15,26],[0,1,0,6],[1,1,1,15],[9,10,9,11],[9,13,11,13],[9,14,11,14],[9,15,9,26],[11,15,11,26],[12,15,12,26],[13,15,13,26],[7,4,7,12],[6,4,6,12],[32,15,32,26],[21,15,21,26],[22,15,22,26],[23,15,23,26],[24,15,24,26],[25,15,25,26],[26,15,26,26],[27,15,27,26],[28,15,28,26],[29,15,29,26],[30,15,30,26],[31,15,31,26],[44,15,44,26],[33,15,33,26],[34,15,34,26],[35,15,35,26],[36,15,36,26],[37,15,37,26],[38,15,38,26],[39,15,39,26],[40,15,40,26],[41,15,41,26],[42,15,42,26],[43,15,43,26],[60,15,60,26],[45,15,45,26],[46,15,46,26],[47,15,47,26],[48,15,48,26],[53,15,53,26],[54,15,54,26],[55,15,55,26],[56,15,56,26],[57,15,57,26],[58,15,58,26],[59,15,59,26],[49,15,49,26],[50,15,50,26],[51,15,51,26],[52,15,52,26],[72,15,72,26],[61,15,61,26],[62,15,62,26],[63,15,63,26],[64,15,64,26],[65,15,65,26],[66,15,66,26],[67,15,67,26],[68,15,68,26],[69,15,69,26],[70,15,70,26],[71,15,71,26],[84,15,84,26],[73,15,73,26],[74,15,74,26],[75,15,75,26],[76,15,76,26],[77,15,77,26],[78,15,78,26],[79,15,79,26],[80,15,80,26],[81,15,81,26],[82,15,82,26],[83,15,83,26],[93,15,93,26],[94,15,94,26],[95,15,95,26],[96,15,96,26],[85,15,85,26],[86,15,86,26],[87,15,87,26],[88,15,88,26],[89,15,89,26],[90,15,90,26],[91,15,91,26],[92,15,92,26],[16,15,16,26],[17,15,17,26],[18,15,18,26],[19,15,19,26],[20,15,20,26]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,null,"Are all Assets entered on Part 32 tabs net CIAC ?",{"$f":"'(I) TOTAL Assets'!D5","v":"Select"}]
[null,null,{"$f":"IF($D$5=\"select\", \"Select Answer from the Drop Down Box on TOTAL Assets tab\", IF($D$5=\"yes\", \"Results Reported Do Not Include CIAC\", \"Report CIAC Information\"))","v":"Select Answer from the Drop Down Box on TOTAL Assets tab"}]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"},"TOTAL Company"]
[null,null,{"$f":"IF($D$7=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF($D$7=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"},null,"Accumulated Depreciation & Amortization - Regulated Plant in Service"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( k )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Asset Ending Balance\nNet CIAC\n(from Assets tab)","Rate Applied","Accumulated Depr/Amort\nPRIOR YEAR","Depreciation/Amort Expense\nREPORT YEAR","Retirements & Deletions\nREPORT YEAR","Salvage Value Received\nREPORT YEAR","Other Adjustments\n(Explain in Notes)\n\nEnter as a Positive Number",null,"Accumulated Depr/Amort\nREPORT YEAR",null,"Line No.",{"$f":"E7&CHAR(10)&E8&CHAR(10)&\"NOTES\"","v":"TOTAL Company\nAccumulated Depreciation & Amortization - Regulated Plant in Service\nNOTES"}]
[]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},"Debit (+)","Credit (-)",{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",3110,{"$f":"SUM(E14:E23)","v":0},null,{"$f":"SUM(G14:G23)","v":0},0,0,0,0,0,0,null,{"$f":"B13","v":1},"Total from the numbers in italics, 3111.a, 3112.a, 3113.a, 3114.a, 3115.a, 3116.a, 3121.a, 3122.a, 3123.a, and 3124.a"]
[null,"1a","Land ( Land Line Plant )","3111.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P14,'(I) TOTAL Assets'!R14)","v":0},null,null,null,null,null,null,null,{"$f":"G14+H14-I14+J14+K14-L14","v":0},null,"1a"]
[null,"1b","Motor Vehicles ( Land Line Plant )","3112.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P15,'(I) TOTAL Assets'!R15)","v":0},null,null,null,null,null,null,null,{"$f":"G15+H15-I15+J15+K15-L15","v":0},null,"1b"]
[null,"1c","Aircraft ( Land Line Plant )","3113.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P16,'(I) TOTAL Assets'!R16)","v":0},null,null,null,null,null,null,null,0,null,"1c"]
[null,"1d","Tools and Other Work Equipment ( Land Line Plant )","3114.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P17,'(I) TOTAL Assets'!R17)","v":0},null,null,null,null,null,null,null,0,null,"1d"]
[null,"1e","Garage Work Equipment ( Land Line Plant )","3115.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P18,'(I) TOTAL Assets'!R18)","v":0},null,null,null,null,null,null,null,0,null,"1e"]
[null,"1f","Other Work Equipment ( Land Line Plant )","3116.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P19,'(I) TOTAL Assets'!R19)","v":0},null,null,null,null,null,null,null,0,null,"1f"]
[null,"1g","Buildings ( Land Line Plant )","3121.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P20,'(I) TOTAL Assets'!R20)","v":0},null,null,null,null,null,null,null,0,null,"1g"]
[null,"1h","Furniture ( Land Line Plant )","3122.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P21,'(I) TOTAL Assets'!R21)","v":0},null,null,null,null,null,null,null,0,null,"1h"]
[null,"1i","Office Equipment ( Land Line Plant )","3123.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P22,'(I) TOTAL Assets'!R22)","v":0},null,null,null,null,null,null,null,0,null,"1i"]
[null,"1j","General Purpose Computers ( Land Line Plant )","3124.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P23,'(I) TOTAL Assets'!R23)","v":0},null,null,null,null,null,null,null,0,null,"1j"]
[null,2,"Central Office - Switching ( Land Line Plant ) - TOTAL",3210,{"$f":"SUM(E25:E27)","v":0},null,{"$f":"SUM(G25:G27)","v":0},0,0,0,0,0,0,null,2,"Total from the numbers in italics, 3211.a, 3212.a, and 3215.a"]
[null,"2a","Non-Digital Switching ( Land Line Plant )","3211.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P25,'(I) TOTAL Assets'!R25)","v":0},null,null,null,null,null,null,null,{"$f":"G25+H25-I25+J25+K25-L25","v":0},null,"2a"]
[null,"2b","Digital Electronic Switching ( Land Line Plant )","3212.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P26,'(I) TOTAL Assets'!R26)","v":0},null,null,null,null,null,null,null,0,null,"2b"]
[null,"2c","Electro - Mechanical Switching ( Land Line Plant )","3215.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P27,'(I) TOTAL Assets'!R27)","v":0},null,null,null,null,null,null,null,0,null,"2c"]
[null,3,"Operator Systems  ( Land Line Plant )","3220.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P28,'(I) TOTAL Assets'!R28)","v":0},null,null,null,null,null,null,null,0,null,3]
[null,4,"Central Office – Transmission  ( Land Line Plant )","3230.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P29,'(I) TOTAL Assets'!R29)","v":0},null,null,null,null,null,null,null,0,null,4]
[null,5,"Radio Systems  ( Land Line Plant )","3231.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P30,'(I) TOTAL Assets'!R30)","v":0},null,null,null,null,null,null,null,0,null,5]
[null,6,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","3232.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P31,'(I) TOTAL Assets'!R31)","v":0},null,null,null,null,null,null,null,0,null,6]
[null,7,"Information Origination / Termination  ( Land Line Plant )","3310.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P32,'(I) TOTAL Assets'!R32)","v":0},null,null,null,null,null,null,null,0,null,7]
[null,8,"Station Apparatus  ( Land Line Plant )","3311.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P33,'(I) TOTAL Assets'!R33)","v":0},null,null,null,null,null,null,null,0,null,8]
[null,9,"Customer Premises Wiring  ( Land Line Plant )","3321.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P34,'(I) TOTAL Assets'!R34)","v":0},null,null,null,null,null,null,null,0,null,9]
[null,10,"Large Private Branch Exchanges  ( Land Line Plant )","3341.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P35,'(I) TOTAL Assets'!R35)","v":0},null,null,null,null,null,null,null,0,null,10]
[null,11,"Public Telephone Terminal Equipment  ( Land Line Plant )","3351.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P36,'(I) TOTAL Assets'!R36)","v":0},null,null,null,null,null,null,null,0,null,11]
[null,12,"Other Terminal Equipment  ( Land Line Plant )","3362.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P37,'(I) TOTAL Assets'!R37)","v":0},null,null,null,null,null,null,null,0,null,12]
[null,13,"Cable and Wire Facilities  ( Land Line Plant )","3410.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P38,'(I) TOTAL Assets'!R38)","v":0},null,null,null,null,null,null,null,0,null,13]
[null,14,"Poles  ( Land Line Plant )","3411.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P39,'(I) TOTAL Assets'!R39)","v":0},null,null,null,null,null,null,null,0,null,14]
[null,15,"Aerial Cable  ( Land Line Plant )","3421.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P40,'(I) TOTAL Assets'!R40)","v":0},null,null,null,null,null,null,null,0,null,15]
[null,16,"Underground Cable  ( Land Line Plant )","3422.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P41,'(I) TOTAL Assets'!R41)","v":0},null,null,null,null,null,null,null,0,null,16]
[null,17,"Buried Cable  ( Land Line Plant )","3423.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P42,'(I) TOTAL Assets'!R42)","v":0},null,null,null,null,null,null,null,0,null,17]
[null,18,"Intrabuilding Network Cable  ( Land Line Plant )","3426.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P43,'(I) TOTAL Assets'!R43)","v":0},null,null,null,null,null,null,null,0,null,18]
[null,19,"Aerial Wire  ( Land Line Plant )","3431.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P44,'(I) TOTAL Assets'!R44)","v":0},null,null,null,null,null,null,null,0,null,19]
[null,20,"Conduit Systems  ( Land Line Plant )","3441.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P45,'(I) TOTAL Assets'!R45)","v":0},null,null,null,null,null,null,null,0,null,20]
[null,21,"Amortizable Tangible Assets  ( Land Line Plant )","3680.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P46,'(I) TOTAL Assets'!R46)","v":0},null,null,null,null,null,null,null,0,null,21]
[null,22,"Capital Leases  ( Land Line Plant )","3681.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P47,'(I) TOTAL Assets'!R47)","v":0},null,null,null,null,null,null,null,0,null,22]
[null,23,"Leasehold Improvements  ( Land Line Plant )","3682.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P48,'(I) TOTAL Assets'!R48)","v":0},null,null,null,null,null,null,null,0,null,23]
[null,24,"Intangibles  ( Land Line Plant )","3690.a",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P49,'(I) TOTAL Assets'!R49)","v":0},null,null,null,null,null,null,null,0,null,24]
[null,25,"TOTAL REGULATED  LAND LINE PLANT:",null,{"$f":"SUM(E13,E24,E28:E49)","v":0},null,{"$f":"SUM(G13,G24,G28:G49)","v":0},0,0,0,0,0,0,null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,29,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",3110,{"$f":"SUM(E55:E64)","v":0},null,{"$f":"SUM(G55:G64)","v":0},0,0,0,0,0,0,null,29,"Total from the numbers in italics, 3111.b, 3112.b, 3113.b, 3114.b, 3115.b, 3116.b, 3121.b, 3122.b, 3123.b, and 3124.b"]
[null,"29a","Land ( Cellular & Mobile Radio Plant )","3111.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P55,'(I) TOTAL Assets'!R55)","v":0},null,null,null,null,null,null,null,{"$f":"G55+H55-I55+J55+K55-L55","v":0},null,"29a"]
[null,"29b","Motor Vehicles ( Cellular & Mobile Radio Plant )","3112.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P56,'(I) TOTAL Assets'!R56)","v":0},null,null,null,null,null,null,null,0,null,"29b"]
[null,"29c","Aircraft ( Cellular & Mobile Radio Plant )","3113.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P57,'(I) TOTAL Assets'!R57)","v":0},null,null,null,null,null,null,null,0,null,"29c"]
[null,"29d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","3114.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P58,'(I) TOTAL Assets'!R58)","v":0},null,null,null,null,null,null,null,0,null,"29d"]
[null,"29e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","3115.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P59,'(I) TOTAL Assets'!R59)","v":0},null,null,null,null,null,null,null,0,null,"29e"]
[null,"29f","Other Work Equipment ( Cellular & Mobile Radio Plant )","3116.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P60,'(I) TOTAL Assets'!R60)","v":0},null,null,null,null,null,null,null,0,null,"29f"]
[null,"29f","Buildings ( Cellular & Mobile Radio Plant )","3121.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P61,'(I) TOTAL Assets'!R61)","v":0},null,null,null,null,null,null,null,0,null,"29f"]
[null,"29g","Furniture ( Cellular & Mobile Radio Plant )","3122.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P62,'(I) TOTAL Assets'!R62)","v":0},null,null,null,null,null,null,null,0,null,"29g"]
[null,"29h","Office Equipment ( Cellular & Mobile Radio Plant )","3123.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P63,'(I) TOTAL Assets'!R63)","v":0},null,null,null,null,null,null,null,0,null,"29h"]
[null,"29i","General Purpose Computers ( Cellular & Mobile Radio Plant )","3124.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P64,'(I) TOTAL Assets'!R64)","v":0},null,null,null,null,null,null,null,0,null,"29i"]
[null,30,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",3210,{"$f":"SUM(E66:E68)","v":0},null,{"$f":"SUM(G66:G68)","v":0},{"$f":"SUM(H66:H68)","v":0},0,0,0,0,0,null,30,"Total from the numbers in italics, 3211.b, 3212.b, and 3215.b"]
[null,"30a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","3211.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P66,'(I) TOTAL Assets'!R66)","v":0},null,null,null,null,null,null,null,{"$f":"G66+H66-I66+J66+K66-L66","v":0},null,"30a"]
[null,"30b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","3212.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P67,'(I) TOTAL Assets'!R67)","v":0},null,null,null,null,null,null,null,0,null,"30b"]
[null,"30c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","3215.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P68,'(I) TOTAL Assets'!R68)","v":0},null,null,null,null,null,null,null,0,null,"30c"]
[null,31,"Operator Systems  ( Cellular & Mobile Radio Plant )","3220.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P69,'(I) TOTAL Assets'!R69)","v":0},null,null,null,null,null,null,null,0,null,31]
[null,32,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","3230.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P70,'(I) TOTAL Assets'!R70)","v":0},null,null,null,null,null,null,null,0,null,32]
[null,33,"Radio Systems  ( Cellular & Mobile Radio Plant )","3231.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P71,'(I) TOTAL Assets'!R71)","v":0},null,null,null,null,null,null,null,0,null,33]
[null,34,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","3232.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P72,'(I) TOTAL Assets'!R72)","v":0},null,null,null,null,null,null,null,0,null,34]
[null,35,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","3310.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P73,'(I) TOTAL Assets'!R73)","v":0},null,null,null,null,null,null,null,0,null,35]
[null,36,"Station Apparatus  ( Cellular & Mobile Radio Plant )","3311.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P74,'(I) TOTAL Assets'!R74)","v":0},null,null,null,null,null,null,null,0,null,36]
[null,37,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","3321.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P75,'(I) TOTAL Assets'!R75)","v":0},null,null,null,null,null,null,null,0,null,37]
[null,38,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","3341.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P76,'(I) TOTAL Assets'!R76)","v":0},null,null,null,null,null,null,null,0,null,38]
[null,39,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","3351.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P77,'(I) TOTAL Assets'!R77)","v":0},null,null,null,null,null,null,null,0,null,{"$f":"B77","v":39}]
[null,40,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","3362.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P78,'(I) TOTAL Assets'!R78)","v":0},null,null,null,null,null,null,null,0,null,40]
[null,41,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","3410.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P79,'(I) TOTAL Assets'!R79)","v":0},null,null,null,null,null,null,null,0,null,41]
[null,42,"Poles  ( Cellular & Mobile Radio Plant )","3411.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P80,'(I) TOTAL Assets'!R80)","v":0},null,null,null,null,null,null,null,0,null,42]
[null,43,"Aerial Cable  ( Cellular & Mobile Radio Plant )","3421.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P81,'(I) TOTAL Assets'!R81)","v":0},null,null,null,null,null,null,null,0,null,43]
[null,44,"Underground Cable  ( Cellular & Mobile Radio Plant )","3422.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P82,'(I) TOTAL Assets'!R82)","v":0},null,null,null,null,null,null,null,0,null,44]
[null,45,"Buried Cable  ( Cellular & Mobile Radio Plant )","3423.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P83,'(I) TOTAL Assets'!R83)","v":0},null,null,null,null,null,null,null,0,null,45]
[null,46,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","3426.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P84,'(I) TOTAL Assets'!R84)","v":0},null,null,null,null,null,null,null,0,null,46]
[null,47,"Aerial Wire  ( Cellular & Mobile Radio Plant )","3431.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P85,'(I) TOTAL Assets'!R85)","v":0},null,null,null,null,null,null,null,0,null,47]
[null,48,"Conduit Systems  ( Cellular & Mobile Radio Plant )","3441.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P86,'(I) TOTAL Assets'!R86)","v":0},null,null,null,null,null,null,null,0,null,48]
[null,49,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","3680.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P87,'(I) TOTAL Assets'!R87)","v":0},null,null,null,null,null,null,null,0,null,49]
[null,50,"Capital Leases  ( Cellular & Mobile Radio Plant )","3681.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P88,'(I) TOTAL Assets'!R88)","v":0},null,null,null,null,null,null,null,0,null,50]
[null,51,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","3682.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P89,'(I) TOTAL Assets'!R89)","v":0},null,null,null,null,null,null,null,0,null,51]
[null,52,"Intangibles  ( Cellular & Mobile Radio Plant )","3690.b",{"$f":"IF($D$5=\"YES\",'(I) TOTAL Assets'!P90,'(I) TOTAL Assets'!R90)","v":0},null,null,null,null,null,null,null,0,null,52]
[null,53,"TOTAL REGULATED  CELLULAR & MOBILE RADIO PLANT:",null,{"$f":"SUM(E54,E65,E69:E90)","v":0},null,{"$f":"SUM(G54,G65,G69:G90)","v":0},0,0,0,0,0,0,null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B94","v":56}]
[null,57,"TOTAL REGULATED TELECOM PLANT IN SERVICE ACCOUNTS:",null,{"$f":"E50+E91","v":0},null,{"$f":"G50+G91","v":0},0,0,0,0,0,0,null,{"$f":"B95","v":57}]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B96","v":58}]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B97","v":59}]
[]
[]
[null,null,"Input Cells"]

{"sheet":"TOTAL Balance Sheet","index":9,"n_rows":246,"n_cols":11,"rows_kept":246,"cut":false,"hidden":false,"merged":[[7,9,8,9],[7,10,8,17],[10,10,10,17],[11,10,11,17],[12,10,12,17],[19,10,19,17],[0,1,0,2],[0,4,0,6],[5,1,5,6],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,6,8,7],[1,1,1,6],[4,1,4,7],[6,6,6,7],[9,10,9,17],[13,10,13,17],[14,10,14,17],[15,10,15,17],[16,10,16,17],[17,10,17,17],[18,10,18,17],[9,2,10,2],[26,10,26,17],[29,10,29,17],[35,10,35,17],[20,10,20,17],[21,10,21,17],[22,10,22,17],[23,10,23,17],[24,10,24,17],[25,10,25,17],[27,10,27,17],[28,10,28,17],[30,10,30,17],[31,10,31,17],[32,10,32,17],[33,10,33,17],[34,10,34,17],[43,10,43,17],[44,10,44,17],[45,10,45,17],[46,10,46,17],[47,10,47,17],[48,10,48,17],[36,10,36,17],[39,10,39,17],[40,10,40,17],[41,10,41,17],[42,10,42,17],[37,10,37,17],[38,10,38,17],[58,10,58,17],[59,10,59,17],[146,10,146,17],[147,10,147,17],[148,10,148,17],[149,10,149,17],[139,10,139,17],[143,10,143,17],[144,10,144,17],[145,10,145,17],[76,10,76,17],[77,10,77,17],[78,10,78,17],[79,10,79,17],[80,10,80,17],[81,10,81,17],[70,10,70,17],[71,10,71,17],[72,10,72,17],[73,10,73,17],[74,10,74,17],[75,10,75,17],[88,10,88,17],[98,10,98,17],[176,10,176,17],[174,10,174,17],[167,4,167,6],[167,10,167,17],[170,1,170,6],[170,10,170,17],[171,10,171,17],[161,10,161,17],[162,10,162,17],[163,10,163,17],[164,10,164,17],[165,10,165,17],[166,10,166,17],[167,1,167,2],[169,1,169,7],[223,10,223,17],[233,10,233,17],[245,10,245,17],[228,10,228,17],[172,1,173,1],[172,2,173,2],[172,3,173,3],[172,9,173,9],[172,10,173,17],[172,6,173,7],[194,10,194,17],[195,10,195,17],[196,10,196,17],[187,10,187,17],[188,10,188,17],[189,10,189,17],[191,10,191,17],[192,10,192,17],[193,10,193,17],[190,10,190,17],[181,10,181,17],[182,10,182,17],[174,2,175,2],[175,10,175,17],[177,10,177,17],[178,10,178,17],[179,10,179,17],[180,10,180,17],[246,10,246,17],[240,10,240,17],[241,10,241,17],[242,10,242,17],[239,10,239,17],[220,10,220,17],[221,10,221,17],[222,10,222,17],[231,10,231,17],[232,10,232,17],[234,10,234,17],[235,10,235,17],[236,10,236,17],[237,10,237,17],[238,10,238,17],[224,10,224,17],[225,10,225,17],[230,10,230,17],[244,10,244,17],[243,10,243,17],[50,10,50,17],[49,10,49,17],[64,10,64,17],[138,10,138,17],[51,10,51,17],[54,10,54,17],[55,10,55,17],[56,10,56,17],[57,10,57,17],[52,10,52,17],[53,10,53,17],[60,10,60,17],[63,10,63,17],[65,10,65,17],[66,10,66,17],[67,10,67,17],[68,10,68,17],[69,10,69,17],[82,10,82,17],[83,10,83,17],[84,10,84,17],[85,10,85,17],[86,10,86,17],[87,10,87,17],[219,10,219,17],[204,10,204,17],[205,10,205,17],[206,10,206,17],[207,10,207,17],[208,10,208,17],[209,10,209,17],[183,10,183,17],[184,10,184,17],[185,10,185,17],[186,10,186,17],[214,10,214,17],[215,10,215,17],[203,10,203,17],[216,10,216,17],[218,10,218,17],[200,10,200,17],[201,10,201,17],[202,10,202,17],[197,10,197,17],[198,10,198,17],[199,10,199,17],[100,10,100,17],[102,10,102,17],[103,10,103,17],[99,10,99,17],[89,10,89,17],[90,10,90,17],[91,10,91,17],[92,10,92,17],[93,10,93,17],[94,10,94,17],[95,10,95,17],[96,10,96,17],[97,10,97,17],[153,10,153,17],[156,10,156,17],[157,10,157,17],[158,10,158,17],[151,10,151,17],[152,10,152,17],[159,10,159,17],[136,10,136,17],[107,10,107,17],[108,10,108,17],[109,10,109,17],[110,10,110,17],[111,10,111,17],[112,10,112,17],[150,10,150,17],[9,1,10,1],[174,1,175,1],[174,9,175,9],[9,9,10,9],[122,10,122,17],[123,10,123,17],[124,10,124,17],[125,10,125,17],[126,10,126,17],[127,10,127,17],[113,10,113,17],[114,10,114,17],[115,10,115,17],[116,10,116,17],[117,10,117,17],[118,10,118,17],[119,10,119,17],[120,10,120,17],[121,10,121,17],[104,10,104,17],[105,10,105,17],[106,10,106,17],[137,10,137,17],[155,10,155,17],[229,10,229,17],[210,10,210,17],[211,10,211,17],[212,10,212,17],[213,10,213,17],[217,10,217,17],[226,10,226,17],[227,10,227,17],[61,10,61,17],[62,10,62,17],[101,10,101,17],[140,10,140,17],[141,10,141,17],[142,10,142,17],[154,10,154,17],[160,10,160,17],[128,10,128,17],[129,10,129,17],[130,10,130,17],[131,10,131,17],[132,10,132,17],[133,10,133,17],[134,10,134,17],[135,10,135,17]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"TOTAL COMPANY BALANCE SHEET "]
[null,"(Assets and Other Debits)"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nREPORT YEAR","Amounts ($)\nPRIOR YEAR","Increase or (Decrease)\n(c - d)",null,null,"Line No.",{"$f":"B5&CHAR(10)&\"NOTES\"","v":"TOTAL COMPANY BALANCE SHEET \nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover\",IF('(I) Cover'!$G$26=0,\"Enter on Cover Tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[null,1,"ASSETS",null,null,null,null,null,null,{"$f":"B10","v":1}]
[]
[null,2,"CURRENT ASSETS","1100-1399",null,null,null,null,null,{"$f":"B12","v":2}]
[null,"2a","Cash and Equivalents",{"$f":"'(I) TOTAL Part 32'!D24","v":1120},{"$f":"'(I) TOTAL Part 32'!E24","v":0},{"$f":"'(I) TOTAL Part 32'!F24","v":0},{"$f":"(E13-F13)","v":0},null,null,{"$f":"B13","v":"2a"}]
[null,"2a.1",{"$f":"'(I) TOTAL Part 32'!C25","v":"Cash"},{"$f":"'(I) TOTAL Part 32'!D25","v":1130},{"$f":"'(I) TOTAL Part 32'!E25","v":0},{"$f":"'(I) TOTAL Part 32'!F25","v":0},{"$f":"(E14-F14)","v":0},null,null,"2a.1"]
[null,"2a.2",{"$f":"'(I) TOTAL Part 32'!C26","v":"Special Cash Deposits"},{"$f":"'(I) TOTAL Part 32'!D26","v":1140},{"$f":"'(I) TOTAL Part 32'!E26","v":0},{"$f":"'(I) TOTAL Part 32'!F26","v":0},0,null,null,"2a.2"]
[null,"2a.3",{"$f":"'(I) TOTAL Part 32'!C27","v":"Working Cash Advances"},{"$f":"'(I) TOTAL Part 32'!D27","v":1150},{"$f":"'(I) TOTAL Part 32'!E27","v":0},{"$f":"'(I) TOTAL Part 32'!F27","v":0},0,null,null,"2a.3"]
[null,"2a.4",{"$f":"'(I) TOTAL Part 32'!C28","v":"Temporary Investments"},{"$f":"'(I) TOTAL Part 32'!D28","v":1160},{"$f":"'(I) TOTAL Part 32'!E28","v":0},{"$f":"'(I) TOTAL Part 32'!F28","v":0},0,null,null,"2a.4"]
[null,"2a.5",{"$f":"'(I) TOTAL Part 32'!C29","v":"Receivables"},{"$f":"'(I) TOTAL Part 32'!D29","v":1170},{"$f":"'(I) TOTAL Part 32'!E29","v":0},{"$f":"'(I) TOTAL Part 32'!F29","v":0},0,null,null,"2a.5"]
[null,"2a.6",{"$f":"'(I) TOTAL Part 32'!C30","v":"Allowance for Doubtful Accounts"},{"$f":"'(I) TOTAL Part 32'!D30","v":1171},{"$f":"'(I) TOTAL Part 32'!E30","v":0},{"$f":"'(I) TOTAL Part 32'!F30","v":0},0,null,null,"2a.6"]
[null,"2b",{"$f":"'(I) TOTAL Part 32'!C31","v":"Telecommunications Accounts Receivable"},{"$f":"'(I) TOTAL Part 32'!D31","v":1180},{"$f":"'(I) TOTAL Part 32'!E31","v":0},{"$f":"'(I) TOTAL Part 32'!F31","v":0},0,null,null,"2b"]
[null,"2c",{"$f":"'(I) TOTAL Part 32'!C32","v":"Accounts Receivable Allowance - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D32","v":1182},{"$f":"'(I) TOTAL Part 32'!E32","v":0},{"$f":"'(I) TOTAL Part 32'!F32","v":0},0,null,null,"2c"]
[null,"2d",{"$f":"'(I) TOTAL Part 32'!C33","v":"Other Accounts Receivable "},{"$f":"'(I) TOTAL Part 32'!D33","v":1190},{"$f":"'(I) TOTAL Part 32'!E33","v":0},{"$f":"'(I) TOTAL Part 32'!F33","v":0},0,null,null,"2d"]
[null,"2e",{"$f":"'(I) TOTAL Part 32'!C34","v":"Accounts Receivable Allowance - Other"},{"$f":"'(I) TOTAL Part 32'!D34","v":1191},{"$f":"'(I) TOTAL Part 32'!E34","v":0},{"$f":"'(I) TOTAL Part 32'!F34","v":0},0,null,null,"2e"]
[null,"2f",{"$f":"'(I) TOTAL Part 32'!C35","v":"Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D35","v":1200},{"$f":"'(I) TOTAL Part 32'!E35","v":0},{"$f":"'(I) TOTAL Part 32'!F35","v":0},0,null,null,"2f"]
[null,"2g",{"$f":"'(I) TOTAL Part 32'!C36","v":"Notes Receivable Allowance"},{"$f":"'(I) TOTAL Part 32'!D36","v":1201},{"$f":"'(I) TOTAL Part 32'!E36","v":0},{"$f":"'(I) TOTAL Part 32'!F36","v":0},0,null,null,"2g"]
[null,"2h",{"$f":"'(I) TOTAL Part 32'!C37","v":"Interest and Dividends Receivable"},{"$f":"'(I) TOTAL Part 32'!D37","v":1210},{"$f":"'(I) TOTAL Part 32'!E37","v":0},{"$f":"'(I) TOTAL Part 32'!F37","v":0},0,null,null,"2h"]
[null,"2i","Inventories",{"$f":"'(I) TOTAL Part 32'!D38","v":1220},{"$f":"'(I) TOTAL Part 32'!E38","v":0},{"$f":"'(I) TOTAL Part 32'!F38","v":0},0,null,null,"2i"]
[null,"2i.1",{"$f":"'(I) TOTAL Part 32'!C39","v":"Material and Supplies."},{"$f":"'(I) TOTAL Part 32'!D39","v":1220},{"$f":"'(I) TOTAL Part 32'!E39","v":0},{"$f":"'(I) TOTAL Part 32'!F39","v":0},0,null,null,"2i.1"]
[null,"2i.2",{"$f":"'(I) TOTAL Part 32'!C40","v":"Property Held for Sale or Lease."},{"$f":"'(I) TOTAL Part 32'!D40","v":1220},{"$f":"'(I) TOTAL Part 32'!E40","v":0},{"$f":"'(I) TOTAL Part 32'!F40","v":0},0,null,null,"2i.2"]
[null,"2j","Prepayments",{"$f":"'(I) TOTAL Part 32'!D41","v":1280},{"$f":"'(I) TOTAL Part 32'!E41","v":0},{"$f":"'(I) TOTAL Part 32'!F41","v":0},0,null,null,"2j"]
[null,"2j.1",{"$f":"'(I) TOTAL Part 32'!C42","v":"Prepaid Rents"},{"$f":"'(I) TOTAL Part 32'!D42","v":1290},{"$f":"'(I) TOTAL Part 32'!E42","v":0},{"$f":"'(I) TOTAL Part 32'!F42","v":0},0,null,null,"2j.1"]
[null,"2j.2",{"$f":"'(I) TOTAL Part 32'!C43","v":"Prepaid Taxes"},{"$f":"'(I) TOTAL Part 32'!D43","v":1300},{"$f":"'(I) TOTAL Part 32'!E43","v":0},{"$f":"'(I) TOTAL Part 32'!F43","v":0},0,null,null,"2j.2"]
[null,"2j.3",{"$f":"'(I) TOTAL Part 32'!C44","v":"Prepaid Insurance"},{"$f":"'(I) TOTAL Part 32'!D44","v":1310},{"$f":"'(I) TOTAL Part 32'!E44","v":0},{"$f":"'(I) TOTAL Part 32'!F44","v":0},0,null,null,"2j.3"]
[null,"2j.4",{"$f":"'(I) TOTAL Part 32'!C45","v":"Prepaid Directory Expense"},{"$f":"'(I) TOTAL Part 32'!D45","v":1320},{"$f":"'(I) TOTAL Part 32'!E45","v":0},{"$f":"'(I) TOTAL Part 32'!F45","v":0},0,null,null,"2j.4"]
[null,"2j.5",{"$f":"'(I) TOTAL Part 32'!C46","v":"Other Prepayments"},{"$f":"'(I) TOTAL Part 32'!D46","v":1330},{"$f":"'(I) TOTAL Part 32'!E46","v":0},{"$f":"'(I) TOTAL Part 32'!F46","v":0},0,null,null,"2j.5"]
[null,"2k","Other Current Assets",{"$f":"'(I) TOTAL Part 32'!D47","v":1350},{"$f":"'(I) TOTAL Part 32'!E47","v":0},{"$f":"'(I) TOTAL Part 32'!F47","v":0},0,null,null,"2k"]
[null,3,"TOTAL CURRENT ASSETS:",null,{"$f":"IFERROR(SUM(E13:E36)-E13-E27-E30, 0)","v":0},{"$f":"IFERROR(SUM(F13:F36)-F13-F27-F30, 0)","v":0},0,null,null,3]
[null,4,null,null,null,null,null,null,null,4]
[null,5,null,null,null,null,null,null,null,5]
[null,6,"NONCURRENT ASSETS","1400-1500",null,null,null,null,null,6]
[null,"6a",{"$f":"'(I) TOTAL Part 32'!C48","v":"Investment in Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D48","v":1401},{"$f":"'(I) TOTAL Part 32'!E48","v":0},{"$f":"'(I) TOTAL Part 32'!F48","v":0},{"$f":"(E41-F41)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) TOTAL Part 32'!C49","v":"Investment in Non-Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D49","v":1402},{"$f":"'(I) TOTAL Part 32'!E49","v":0},{"$f":"'(I) TOTAL Part 32'!F49","v":0},0,null,null,"6b"]
[null,"6c",{"$f":"'(I) TOTAL Part 32'!C50","v":"Non-Regulated Investments"},{"$f":"'(I) TOTAL Part 32'!D50","v":1406},{"$f":"'(I) TOTAL Part 32'!E50","v":0},{"$f":"'(I) TOTAL Part 32'!F50","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) TOTAL Part 32'!C51","v":"Unamortized Debt Issuance Expense"},{"$f":"'(I) TOTAL Part 32'!D51","v":1407},{"$f":"'(I) TOTAL Part 32'!E51","v":0},{"$f":"'(I) TOTAL Part 32'!F51","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) TOTAL Part 32'!C52","v":"Sinking Funds"},{"$f":"'(I) TOTAL Part 32'!D52","v":1408},{"$f":"'(I) TOTAL Part 32'!E52","v":0},{"$f":"'(I) TOTAL Part 32'!F52","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) TOTAL Part 32'!C53","v":"Other Non-Current Assets"},{"$f":"'(I) TOTAL Part 32'!D53","v":1410},{"$f":"'(I) TOTAL Part 32'!E53","v":0},{"$f":"'(I) TOTAL Part 32'!F53","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) TOTAL Part 32'!C54","v":"Deferred Tax Regulatory Assets"},{"$f":"'(I) TOTAL Part 32'!D54","v":1437},{"$f":"'(I) TOTAL Part 32'!E54","v":0},{"$f":"'(I) TOTAL Part 32'!F54","v":0},0,null,null,"6g"]
[null,"6h",{"$f":"'(I) TOTAL Part 32'!C55","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D55","v":1438},{"$f":"'(I) TOTAL Part 32'!E55","v":0},{"$f":"'(I) TOTAL Part 32'!F55","v":0},0,null,null,"6h"]
[null,"6i",{"$f":"'(I) TOTAL Part 32'!C56","v":"Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D56","v":1439},{"$f":"'(I) TOTAL Part 32'!E56","v":0},{"$f":"'(I) TOTAL Part 32'!F56","v":0},0,null,null,"6i"]
[null,"6j",{"$f":"'(I) TOTAL Part 32'!C57","v":"Other Jurisdictional Assets - Net"},{"$f":"'(I) TOTAL Part 32'!D57","v":1500},{"$f":"'(I) TOTAL Part 32'!E57","v":0},{"$f":"'(I) TOTAL Part 32'!F57","v":0},0,null,null,"6j"]
[null,7,"TOTAL NONCURRENT ASSETS:",null,{"$f":"IFERROR(SUM(E41:E50),0)","v":0},{"$f":"IFERROR(SUM(F41:F50),0)","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,null,null,null,null,null,null,null,9]
[null,10,"REGULATED TELECOMMUNICATIONS PLANT","2002-2007",null,null,null,null,null,10]
[null,"10a",{"$f":"'(I) TOTAL Part 32'!C59","v":"Property Held for Future Telecommunication Use"},{"$f":"'(I) TOTAL Part 32'!D59","v":2002},{"$f":"'(I) TOTAL Part 32'!E59","v":0},{"$f":"'(I) TOTAL Part 32'!F59","v":0},{"$f":"(E55-F55)","v":0},null,null,"10a"]
[null,"10b",{"$f":"'(I) TOTAL Part 32'!C60","v":"Telecommunications Plant Under Construction"},{"$f":"'(I) TOTAL Part 32'!D60","v":2003},{"$f":"'(I) TOTAL Part 32'!E60","v":0},{"$f":"'(I) TOTAL Part 32'!F60","v":0},0,null,null,"10b"]
[null,"10c",{"$f":"'(I) TOTAL Part 32'!C61","v":"Telecommunications Plant Under Construction - Long Term "},{"$f":"'(I) TOTAL Part 32'!D61","v":2004},{"$f":"'(I) TOTAL Part 32'!E61","v":0},{"$f":"'(I) TOTAL Part 32'!F61","v":0},0,null,null,"10c"]
[null,"10d",{"$f":"'(I) TOTAL Part 32'!C62","v":"Telecommunications Plant Adjustment"},{"$f":"'(I) TOTAL Part 32'!D62","v":2005},{"$f":"'(I) TOTAL Part 32'!E62","v":0},{"$f":"'(I) TOTAL Part 32'!F62","v":0},0,null,null,"10d"]
[null,"10e",{"$f":"'(I) TOTAL Part 32'!C63","v":"Non-Operating Plant"},{"$f":"'(I) TOTAL Part 32'!D63","v":2006},{"$f":"'(I) TOTAL Part 32'!E63","v":0},{"$f":"'(I) TOTAL Part 32'!F63","v":0},0,null,null,"10e"]
[null,"10f",{"$f":"'(I) TOTAL Part 32'!C64","v":"Goodwill"},{"$f":"'(I) TOTAL Part 32'!D64","v":2007},{"$f":"'(I) TOTAL Part 32'!E64","v":0},{"$f":"'(I) TOTAL Part 32'!F64","v":0},0,null,null,"10f"]
[null,11,"TOTAL REGULATED TELECOMMUNICIATIONS PLANT:",null,{"$f":"IFERROR(SUM(E55:E60),0)","v":0},{"$f":"IFERROR(SUM(F55:F60),0)","v":0},0,null,null,11]
[null,12,null,null,null,null,null,null,null,12]
[null,13,null,null,null,null,null,null,null,13]
[null,14,"TELECOMMUNICATIONS PLANT IN SERVICE","2110-2699",null,null,null,null,null,14]
[null,"14a","Land and Support Assets ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D66","v":2110},{"$f":"'(I) TOTAL Part 32'!E66","v":0},{"$f":"'(I) TOTAL Part 32'!F66","v":0},0,null,null,"14a"]
[null,"14a.1",{"$f":"'(I) TOTAL Part 32'!C67","v":"Land ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D67","v":"2111.a"},{"$f":"'(I) TOTAL Part 32'!E67","v":0},{"$f":"'(I) TOTAL Part 32'!F67","v":0},0,null,null,"14a.1"]
[null,"14a.2",{"$f":"'(I) TOTAL Part 32'!C68","v":"Motor Vehicles ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D68","v":"2112.a"},{"$f":"'(I) TOTAL Part 32'!E68","v":0},{"$f":"'(I) TOTAL Part 32'!F68","v":0},0,null,null,"14a.2"]
[null,"14a.3",{"$f":"'(I) TOTAL Part 32'!C69","v":"Aircraft ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D69","v":"2113.a"},{"$f":"'(I) TOTAL Part 32'!E69","v":0},{"$f":"'(I) TOTAL Part 32'!F69","v":0},0,null,null,"14a.3"]
[null,"14a.4",{"$f":"'(I) TOTAL Part 32'!C70","v":"Tools and Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D70","v":"2114.a"},{"$f":"'(I) TOTAL Part 32'!E70","v":0},{"$f":"'(I) TOTAL Part 32'!F70","v":0},0,null,null,"14a.4"]
[null,"14a.5",{"$f":"'(I) TOTAL Part 32'!C71","v":"Garage Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D71","v":"2115.a"},{"$f":"'(I) TOTAL Part 32'!E71","v":0},{"$f":"'(I) TOTAL Part 32'!F71","v":0},0,null,null,"14a.5"]
[null,"14a.6",{"$f":"'(I) TOTAL Part 32'!C72","v":"Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D72","v":"2116.a"},{"$f":"'(I) TOTAL Part 32'!E72","v":0},{"$f":"'(I) TOTAL Part 32'!F72","v":0},0,null,null,"14a.6"]
[null,"14a.7",{"$f":"'(I) TOTAL Part 32'!C73","v":"Buildings ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D73","v":"2121.a"},{"$f":"'(I) TOTAL Part 32'!E73","v":0},{"$f":"'(I) TOTAL Part 32'!F73","v":0},0,null,null,"14a.7"]
[null,"14a.8",{"$f":"'(I) TOTAL Part 32'!C74","v":"Furniture ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D74","v":"2122.a"},{"$f":"'(I) TOTAL Part 32'!E74","v":0},{"$f":"'(I) TOTAL Part 32'!F74","v":0},0,null,null,"14a.8"]
[null,"14a.9",{"$f":"'(I) TOTAL Part 32'!C75","v":"Office Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D75","v":"2123.a"},{"$f":"'(I) TOTAL Part 32'!E75","v":0},{"$f":"'(I) TOTAL Part 32'!F75","v":0},0,null,null,"14a.9"]
[null,"14a.10",{"$f":"'(I) TOTAL Part 32'!C76","v":"General Purpose Computers ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D76","v":"2124.a"},{"$f":"'(I) TOTAL Part 32'!E76","v":0},{"$f":"'(I) TOTAL Part 32'!F76","v":0},0,null,null,"14a.10"]
[null,"14b","Central Office - Switching ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D77","v":2210},{"$f":"'(I) TOTAL Part 32'!E77","v":0},{"$f":"'(I) TOTAL Part 32'!F77","v":0},0,null,null,"14b"]
[null,"14b.1",{"$f":"'(I) TOTAL Part 32'!C78","v":"Non-Digital Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D78","v":"2211.a"},{"$f":"'(I) TOTAL Part 32'!E78","v":0},{"$f":"'(I) TOTAL Part 32'!F78","v":0},0,null,null,"14b.1"]
[null,"14b.2",{"$f":"'(I) TOTAL Part 32'!C79","v":"Digital Electronic Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D79","v":"2212.a"},{"$f":"'(I) TOTAL Part 32'!E79","v":0},{"$f":"'(I) TOTAL Part 32'!F79","v":0},0,null,null,"14b.2"]
[null,"14b.3",{"$f":"'(I) TOTAL Part 32'!C80","v":"Electro - Mechanical Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D80","v":"2215.a"},{"$f":"'(I) TOTAL Part 32'!E80","v":0},{"$f":"'(I) TOTAL Part 32'!F80","v":0},0,null,null,"14b.3"]
[null,"14c",{"$f":"'(I) TOTAL Part 32'!C81","v":"Operator Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D81","v":"2220.a"},{"$f":"'(I) TOTAL Part 32'!E81","v":0},{"$f":"'(I) TOTAL Part 32'!F81","v":0},0,null,null,"14c"]
[null,"14d",{"$f":"'(I) TOTAL Part 32'!C82","v":"Central Office – Transmission  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D82","v":"2230.a"},{"$f":"'(I) TOTAL Part 32'!E82","v":0},{"$f":"'(I) TOTAL Part 32'!F82","v":0},0,null,null,"14d"]
[null,"14e",{"$f":"'(I) TOTAL Part 32'!C83","v":"Radio Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D83","v":"2231.a"},{"$f":"'(I) TOTAL Part 32'!E83","v":0},{"$f":"'(I) TOTAL Part 32'!F83","v":0},0,null,null,"14e"]
[null,"14f",{"$f":"'(I) TOTAL Part 32'!C84","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D84","v":"2232.a"},{"$f":"'(I) TOTAL Part 32'!E84","v":0},{"$f":"'(I) TOTAL Part 32'!F84","v":0},0,null,null,"14f"]
[null,"14g",{"$f":"'(I) TOTAL Part 32'!C85","v":"Information Origination / Termination  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D85","v":"2310.a"},{"$f":"'(I) TOTAL Part 32'!E85","v":0},{"$f":"'(I) TOTAL Part 32'!F85","v":0},0,null,null,"14g"]
[null,"14h",{"$f":"'(I) TOTAL Part 32'!C86","v":"Station Apparatus  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D86","v":"2311.a"},{"$f":"'(I) TOTAL Part 32'!E86","v":0},{"$f":"'(I) TOTAL Part 32'!F86","v":0},0,null,null,"14h"]
[null,"14i",{"$f":"'(I) TOTAL Part 32'!C87","v":"Customer Premises Wiring  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D87","v":"2321.a"},{"$f":"'(I) TOTAL Part 32'!E87","v":0},{"$f":"'(I) TOTAL Part 32'!F87","v":0},0,null,null,"14i"]
[null,"14j",{"$f":"'(I) TOTAL Part 32'!C88","v":"Large Private Branch Exchanges  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D88","v":"2341.a"},{"$f":"'(I) TOTAL Part 32'!E88","v":0},{"$f":"'(I) TOTAL Part 32'!F88","v":0},0,null,null,"14j"]
[null,"14k",{"$f":"'(I) TOTAL Part 32'!C89","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D89","v":"2351.a"},{"$f":"'(I) TOTAL Part 32'!E89","v":0},{"$f":"'(I) TOTAL Part 32'!F89","v":0},0,null,null,"14k"]
[null,"14l",{"$f":"'(I) TOTAL Part 32'!C90","v":"Other Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D90","v":"2362.a"},{"$f":"'(I) TOTAL Part 32'!E90","v":0},{"$f":"'(I) TOTAL Part 32'!F90","v":0},0,null,null,"14l"]
[null,"14m",{"$f":"'(I) TOTAL Part 32'!C91","v":"Cable and Wire Facilities  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D91","v":"2410.a"},{"$f":"'(I) TOTAL Part 32'!E91","v":0},{"$f":"'(I) TOTAL Part 32'!F91","v":0},0,null,null,"14m"]
[null,"14n",{"$f":"'(I) TOTAL Part 32'!C92","v":"Poles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D92","v":"2411.a"},{"$f":"'(I) TOTAL Part 32'!E92","v":0},{"$f":"'(I) TOTAL Part 32'!F92","v":0},0,null,null,"14n"]
[null,"14o",{"$f":"'(I) TOTAL Part 32'!C93","v":"Aerial Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D93","v":"2421.a"},{"$f":"'(I) TOTAL Part 32'!E93","v":0},{"$f":"'(I) TOTAL Part 32'!F93","v":0},0,null,null,"14o"]
[null,"14p",{"$f":"'(I) TOTAL Part 32'!C94","v":"Underground Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D94","v":"2422.a"},{"$f":"'(I) TOTAL Part 32'!E94","v":0},{"$f":"'(I) TOTAL Part 32'!F94","v":0},0,null,null,"14p"]
[null,"14q",{"$f":"'(I) TOTAL Part 32'!C95","v":"Buried Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D95","v":"2423.a"},{"$f":"'(I) TOTAL Part 32'!E95","v":0},{"$f":"'(I) TOTAL Part 32'!F95","v":0},0,null,null,"14q"]
[null,"14r",{"$f":"'(I) TOTAL Part 32'!C96","v":"Intrabuilding Network Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D96","v":"2426.a"},{"$f":"'(I) TOTAL Part 32'!E96","v":0},{"$f":"'(I) TOTAL Part 32'!F96","v":0},0,null,null,"14r"]
[null,"14s",{"$f":"'(I) TOTAL Part 32'!C97","v":"Aerial Wire  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D97","v":"2431.a"},{"$f":"'(I) TOTAL Part 32'!E97","v":0},{"$f":"'(I) TOTAL Part 32'!F97","v":0},0,null,null,"14s"]
[null,"14t",{"$f":"'(I) TOTAL Part 32'!C98","v":"Conduit Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D98","v":"2441.a"},{"$f":"'(I) TOTAL Part 32'!E98","v":0},{"$f":"'(I) TOTAL Part 32'!F98","v":0},0,null,null,"14t"]
[null,"14u",{"$f":"'(I) TOTAL Part 32'!C99","v":"Amortizable Tangible Assets  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D99","v":"2680.a"},{"$f":"'(I) TOTAL Part 32'!E99","v":0},{"$f":"'(I) TOTAL Part 32'!F99","v":0},0,null,null,"14u"]
[null,"14v",{"$f":"'(I) TOTAL Part 32'!C100","v":"Capital Leases  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D100","v":"2681.a"},{"$f":"'(I) TOTAL Part 32'!E100","v":0},{"$f":"'(I) TOTAL Part 32'!F100","v":0},0,null,null,"14v"]
[null,"14x",{"$f":"'(I) TOTAL Part 32'!C101","v":"Leasehold Improvements  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D101","v":"2682.a"},{"$f":"'(I) TOTAL Part 32'!E101","v":0},{"$f":"'(I) TOTAL Part 32'!F101","v":0},0,null,null,"14x"]
[null,"14y",{"$f":"'(I) TOTAL Part 32'!C102","v":"Intangibles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D102","v":"2690.a"},{"$f":"'(I) TOTAL Part 32'!E102","v":0},{"$f":"'(I) TOTAL Part 32'!F102","v":0},0,null,null,"14y"]
[null,"14z",null,null,null,null,null,null,null,"14z"]
[null,"14aa","Land and Support Assets ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D103","v":2110},{"$f":"'(I) TOTAL Part 32'!E103","v":0},{"$f":"'(I) TOTAL Part 32'!F103","v":0},0,null,null,"14aa"]
[null,"14aa.1",{"$f":"'(I) TOTAL Part 32'!C104","v":"Land ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D104","v":"2111.b"},{"$f":"'(I) TOTAL Part 32'!E104","v":0},{"$f":"'(I) TOTAL Part 32'!F104","v":0},0,null,null,"14aa.1"]
[null,"14aa.2",{"$f":"'(I) TOTAL Part 32'!C105","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D105","v":"2112.b"},{"$f":"'(I) TOTAL Part 32'!E105","v":0},{"$f":"'(I) TOTAL Part 32'!F105","v":0},0,null,null,"14aa.2"]
[null,"14aa.3",{"$f":"'(I) TOTAL Part 32'!C106","v":"Aircraft ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D106","v":"2113.b"},{"$f":"'(I) TOTAL Part 32'!E106","v":0},{"$f":"'(I) TOTAL Part 32'!F106","v":0},0,null,null,"14aa.3"]
[null,"14aa.4",{"$f":"'(I) TOTAL Part 32'!C107","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D107","v":"2114.b"},{"$f":"'(I) TOTAL Part 32'!E107","v":0},{"$f":"'(I) TOTAL Part 32'!F107","v":0},0,null,null,"14aa.4"]
[null,"14aa.5",{"$f":"'(I) TOTAL Part 32'!C108","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D108","v":"2115.b"},{"$f":"'(I) TOTAL Part 32'!E108","v":0},{"$f":"'(I) TOTAL Part 32'!F108","v":0},0,null,null,"14aa.5"]
[null,"14aa.6",{"$f":"'(I) TOTAL Part 32'!C109","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D109","v":"2116.b"},{"$f":"'(I) TOTAL Part 32'!E109","v":0},{"$f":"'(I) TOTAL Part 32'!F109","v":0},0,null,null,"14aa.6"]
[null,"14aa.7",{"$f":"'(I) TOTAL Part 32'!C110","v":"Buildings ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D110","v":"2121.b"},{"$f":"'(I) TOTAL Part 32'!E110","v":0},{"$f":"'(I) TOTAL Part 32'!F110","v":0},0,null,null,"14aa.7"]
[null,"14aa.8",{"$f":"'(I) TOTAL Part 32'!C111","v":"Furniture ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D111","v":"2122.b"},{"$f":"'(I) TOTAL Part 32'!E111","v":0},{"$f":"'(I) TOTAL Part 32'!F111","v":0},0,null,null,"14aa.8"]
[null,"14aa.9",{"$f":"'(I) TOTAL Part 32'!C112","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D112","v":"2123.b"},{"$f":"'(I) TOTAL Part 32'!E112","v":0},{"$f":"'(I) TOTAL Part 32'!F112","v":0},0,null,null,"14aa.9"]
[null,"14aa.10",{"$f":"'(I) TOTAL Part 32'!C113","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D113","v":"2124.b"},{"$f":"'(I) TOTAL Part 32'!E113","v":0},{"$f":"'(I) TOTAL Part 32'!F113","v":0},0,null,null,"14aa.10"]
[null,"14bb","Central Office - Switching ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D114","v":2210},{"$f":"'(I) TOTAL Part 32'!E114","v":0},{"$f":"'(I) TOTAL Part 32'!F114","v":0},0,null,null,"14bb"]
[null,"14bb.1",{"$f":"'(I) TOTAL Part 32'!C115","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D115","v":"2211.b"},{"$f":"'(I) TOTAL Part 32'!E115","v":0},{"$f":"'(I) TOTAL Part 32'!F115","v":0},0,null,null,"14bb.1"]
[null,"14bb.2",{"$f":"'(I) TOTAL Part 32'!C116","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D116","v":"2212.b"},{"$f":"'(I) TOTAL Part 32'!E116","v":0},{"$f":"'(I) TOTAL Part 32'!F116","v":0},0,null,null,"14bb.2"]
[null,"14bb.3",{"$f":"'(I) TOTAL Part 32'!C117","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D117","v":"2215.b"},{"$f":"'(I) TOTAL Part 32'!E117","v":0},{"$f":"'(I) TOTAL Part 32'!F117","v":0},0,null,null,"14bb.3"]
[null,"14cc",{"$f":"'(I) TOTAL Part 32'!C118","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D118","v":"2220.b"},{"$f":"'(I) TOTAL Part 32'!E118","v":0},{"$f":"'(I) TOTAL Part 32'!F118","v":0},0,null,null,"14cc"]
[null,"14dd",{"$f":"'(I) TOTAL Part 32'!C119","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D119","v":"2230.b"},{"$f":"'(I) TOTAL Part 32'!E119","v":0},{"$f":"'(I) TOTAL Part 32'!F119","v":0},0,null,null,"14dd"]
[null,"14ee",{"$f":"'(I) TOTAL Part 32'!C120","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D120","v":"2231.b"},{"$f":"'(I) TOTAL Part 32'!E120","v":0},{"$f":"'(I) TOTAL Part 32'!F120","v":0},0,null,null,"14ee"]
[null,"14ff",{"$f":"'(I) TOTAL Part 32'!C121","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D121","v":"2232.b"},{"$f":"'(I) TOTAL Part 32'!E121","v":0},{"$f":"'(I) TOTAL Part 32'!F121","v":0},0,null,null,"14ff"]
[null,"14gg",{"$f":"'(I) TOTAL Part 32'!C122","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D122","v":"2310.b"},{"$f":"'(I) TOTAL Part 32'!E122","v":0},{"$f":"'(I) TOTAL Part 32'!F122","v":0},0,null,null,"14gg"]
[null,"14hh",{"$f":"'(I) TOTAL Part 32'!C123","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D123","v":"2311.b"},{"$f":"'(I) TOTAL Part 32'!E123","v":0},{"$f":"'(I) TOTAL Part 32'!F123","v":0},0,null,null,"14hh"]
[null,"14ii",{"$f":"'(I) TOTAL Part 32'!C124","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D124","v":"2321.b"},{"$f":"'(I) TOTAL Part 32'!E124","v":0},{"$f":"'(I) TOTAL Part 32'!F124","v":0},0,null,null,"14ii"]
[null,"14jj",{"$f":"'(I) TOTAL Part 32'!C125","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D125","v":"2341.b"},{"$f":"'(I) TOTAL Part 32'!E125","v":0},{"$f":"'(I) TOTAL Part 32'!F125","v":0},0,null,null,"14jj"]
[null,"14kk",{"$f":"'(I) TOTAL Part 32'!C126","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D126","v":"2351.b"},{"$f":"'(I) TOTAL Part 32'!E126","v":0},{"$f":"'(I) TOTAL Part 32'!F126","v":0},0,null,null,"14kk"]
[null,"14ll",{"$f":"'(I) TOTAL Part 32'!C127","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D127","v":"2362.b"},{"$f":"'(I) TOTAL Part 32'!E127","v":0},{"$f":"'(I) TOTAL Part 32'!F127","v":0},0,null,null,"14ll"]
[null,"14mm",{"$f":"'(I) TOTAL Part 32'!C128","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D128","v":"2410.b"},{"$f":"'(I) TOTAL Part 32'!E128","v":0},{"$f":"'(I) TOTAL Part 32'!F128","v":0},0,null,null,"14mm"]
[null,"14nn",{"$f":"'(I) TOTAL Part 32'!C129","v":"Poles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D129","v":"2411.b"},{"$f":"'(I) TOTAL Part 32'!E129","v":0},{"$f":"'(I) TOTAL Part 32'!F129","v":0},0,null,null,"14nn"]
[null,"14oo",{"$f":"'(I) TOTAL Part 32'!C130","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D130","v":"2421.b"},{"$f":"'(I) TOTAL Part 32'!E130","v":0},{"$f":"'(I) TOTAL Part 32'!F130","v":0},0,null,null,"14oo"]
[null,"14pp",{"$f":"'(I) TOTAL Part 32'!C131","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D131","v":"2422.b"},{"$f":"'(I) TOTAL Part 32'!E131","v":0},{"$f":"'(I) TOTAL Part 32'!F131","v":0},0,null,null,"14pp"]
[null,"14qq",{"$f":"'(I) TOTAL Part 32'!C132","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D132","v":"2423.b"},{"$f":"'(I) TOTAL Part 32'!E132","v":0},{"$f":"'(I) TOTAL Part 32'!F132","v":0},0,null,null,"14qq"]
[null,"14rr",{"$f":"'(I) TOTAL Part 32'!C133","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D133","v":"2426.b"},{"$f":"'(I) TOTAL Part 32'!E133","v":0},{"$f":"'(I) TOTAL Part 32'!F133","v":0},0,null,null,"14rr"]
[null,"14ss",{"$f":"'(I) TOTAL Part 32'!C134","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D134","v":"2431.b"},{"$f":"'(I) TOTAL Part 32'!E134","v":0},{"$f":"'(I) TOTAL Part 32'!F134","v":0},0,null,null,"14ss"]
[null,"14tt",{"$f":"'(I) TOTAL Part 32'!C135","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D135","v":"2441.b"},{"$f":"'(I) TOTAL Part 32'!E135","v":0},{"$f":"'(I) TOTAL Part 32'!F135","v":0},0,null,null,"14tt"]
[null,"14uu",{"$f":"'(I) TOTAL Part 32'!C136","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D136","v":"2680.b"},{"$f":"'(I) TOTAL Part 32'!E136","v":0},{"$f":"'(I) TOTAL Part 32'!F136","v":0},0,null,null,"14uu"]
[null,"14vv",{"$f":"'(I) TOTAL Part 32'!C137","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D137","v":"2681.b"},{"$f":"'(I) TOTAL Part 32'!E137","v":0},{"$f":"'(I) TOTAL Part 32'!F137","v":0},0,null,null,"14vv"]
[null,"14xx",{"$f":"'(I) TOTAL Part 32'!C138","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D138","v":"2682.b"},{"$f":"'(I) TOTAL Part 32'!E138","v":0},{"$f":"'(I) TOTAL Part 32'!F138","v":0},0,null,null,"14xx"]
[null,"14yy",{"$f":"'(I) TOTAL Part 32'!C139","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D139","v":"2690.b"},{"$f":"'(I) TOTAL Part 32'!E139","v":0},{"$f":"'(I) TOTAL Part 32'!F139","v":0},0,null,null,"14yy"]
[null,15,"TOTAL TELECOMMUNICATIONS PLANT IN SERVICE:",2001,{"$f":"IFERROR(SUM(E65:E139)-E65-E76-E103-E114,0)","v":0},{"$f":"IFERROR(SUM(F65:F139)-F65-F76-F103-F114,0)","v":0},0,null,null,{"$f":"B140","v":15}]
[null,16,null,null,null,null,null,null,null,16]
[null,17,null,null,null,null,null,null,null,17]
[null,18,"TOTAL REGULATED PLANT:",null,{"$f":"E61+E140","v":0},{"$f":"F61+F140","v":0},0,null,null,18]
[null,19,null,null,null,null,null,null,null,19]
[null,20,null,null,null,null,null,null,null,20]
[null,21,"DEPRECIATION & AMORTIZATION","3100-3600",null,null,null,null,null,21]
[null,"21a",{"$f":"'(I) TOTAL Part 32'!C140","v":"Accumulated Depreciation"},{"$f":"'(I) TOTAL Part 32'!D140","v":3100},{"$f":"'(I) TOTAL Part 32'!E140","v":0},{"$f":"'(I) TOTAL Part 32'!F140","v":0},{"$f":"(E147-F147)","v":0},null,null,"21a"]
[null,"21b",{"$f":"'(I) TOTAL Part 32'!C141","v":"Accumulated Depreciation - Property Held for Future Use"},{"$f":"'(I) TOTAL Part 32'!D141","v":3200},{"$f":"'(I) TOTAL Part 32'!E141","v":0},{"$f":"'(I) TOTAL Part 32'!F141","v":0},0,null,null,"21b"]
[null,"21c",{"$f":"'(I) TOTAL Part 32'!C142","v":"Accumulated Depreciation - Nonoperating"},{"$f":"'(I) TOTAL Part 32'!D142","v":3300},{"$f":"'(I) TOTAL Part 32'!E142","v":0},{"$f":"'(I) TOTAL Part 32'!F142","v":0},0,null,null,"21c"]
[null,"21d",{"$f":"'(I) TOTAL Part 32'!C143","v":"Accumulated Amortization - Tangible"},{"$f":"'(I) TOTAL Part 32'!D143","v":3400},{"$f":"'(I) TOTAL Part 32'!E143","v":0},{"$f":"'(I) TOTAL Part 32'!F143","v":0},0,null,null,"21d"]
[null,"21e",{"$f":"'(I) TOTAL Part 32'!C144","v":"Accumulated Amortization - Capitalized Leases"},{"$f":"'(I) TOTAL Part 32'!D144","v":3410},{"$f":"'(I) TOTAL Part 32'!E144","v":0},{"$f":"'(I) TOTAL Part 32'!F144","v":0},0,null,null,"21e"]
[null,"21f",{"$f":"'(I) TOTAL Part 32'!C145","v":"Accumulated Amortization - Intangible"},{"$f":"'(I) TOTAL Part 32'!D145","v":3500},{"$f":"'(I) TOTAL Part 32'!E145","v":0},{"$f":"'(I) TOTAL Part 32'!F145","v":0},0,null,null,"21f"]
[null,"21g",{"$f":"'(I) TOTAL Part 32'!C146","v":"Accumulated Amortization - Other"},{"$f":"'(I) TOTAL Part 32'!D146","v":3600},{"$f":"'(I) TOTAL Part 32'!E146","v":0},{"$f":"'(I) TOTAL Part 32'!F146","v":0},0,null,null,"21g"]
[null,22,"TOTAL DEPRECIATION & AMORTIZATION:",null,{"$f":"IFERROR(SUM(E147:E153),0)","v":0},{"$f":"IFERROR(SUM(F147:F153),0)","v":0},0,null,null,22]
[null,23,null,null,null,null,null,null,null,23]
[null,24,null,null,null,null,null,null,null,24]
[null,25,"NET REGULATED PLANT:",null,{"$f":"E143-E154","v":0},{"$f":"F143-F154","v":0},0,null,null,25]
[null,26,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,27]
[null,28,"TOTAL ASSETS & OTHER DEBITS",null,{"$f":"E157+E51+E37","v":0},{"$f":"F157+F51+F37","v":0},{"$f":"G157+G51+G37","v":0},null,null,28]
[null,29,null,null,null,null,null,null,null,29]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"Report Year ending: \"&'(I) Cover'!$E$26, (\"Report Year ending: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"Report Year ending: December 31, 2025"}]
[]
[null,"TOTAL COMPANY BALANCE SHEET "]
[null,"(Liabilities and Other Credits)"]
[null,null,"( a )",null,"( b )","( c )","( d )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nReport Year","Amounts ($)\nPrior Year","Increase or (Decrease)\n(c - d)",null,null,"Line No.","Messages, Reminders, and Notes                                                                                                                                                  TOTAL COMPANY Operations ( Balance Sheet )"]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select a Year\", \" \", '(I) Cover'!$G$26)","v":2025},{"$f":"IF(E174=\" \", \" \",E174-1)","v":2024}]
[null,1,"LIABILITIES",null,null,null,null,null,null,{"$f":"B175","v":1}]
[]
[null,2,"CURRENT LIABILITIES:","4000-4199",null,null,null,null,null,{"$f":"B177","v":2}]
[null,"2a",{"$f":"'(I) TOTAL Part 32'!C148","v":"Accounts Payable"},{"$f":"'(I) TOTAL Part 32'!D148","v":4010},{"$f":"'(I) TOTAL Part 32'!E148","v":0},{"$f":"'(I) TOTAL Part 32'!F148","v":0},{"$f":"(E178-F178)","v":0},null,null,{"$f":"B178","v":"2a"}]
[null,"2b",{"$f":"'(I) TOTAL Part 32'!C149","v":"Notes Payable"},{"$f":"'(I) TOTAL Part 32'!D149","v":4020},{"$f":"'(I) TOTAL Part 32'!E149","v":0},{"$f":"'(I) TOTAL Part 32'!F149","v":0},{"$f":"(E179-F179)","v":0},null,null,"2b"]
[null,"2c",{"$f":"'(I) TOTAL Part 32'!C150","v":"Advance Billing and Payments"},{"$f":"'(I) TOTAL Part 32'!D150","v":4030},{"$f":"'(I) TOTAL Part 32'!E150","v":0},{"$f":"'(I) TOTAL Part 32'!F150","v":0},0,null,null,"2c"]
[null,"2d",{"$f":"'(I) TOTAL Part 32'!C151","v":"Customers' Deposits"},{"$f":"'(I) TOTAL Part 32'!D151","v":4040},{"$f":"'(I) TOTAL Part 32'!E151","v":0},{"$f":"'(I) TOTAL Part 32'!F151","v":0},0,null,null,"2d"]
[null,"2e",{"$f":"'(I) TOTAL Part 32'!C152","v":"Current Maturities - Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D152","v":4050},{"$f":"'(I) TOTAL Part 32'!E152","v":0},{"$f":"'(I) TOTAL Part 32'!F152","v":0},0,null,null,"2e"]
[null,"2f",{"$f":"'(I) TOTAL Part 32'!C153","v":"Current Maturities - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D153","v":4060},{"$f":"'(I) TOTAL Part 32'!E153","v":0},{"$f":"'(I) TOTAL Part 32'!F153","v":0},0,null,null,"2f"]
[null,"2g",{"$f":"'(I) TOTAL Part 32'!C154","v":"Income Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D154","v":4070},{"$f":"'(I) TOTAL Part 32'!E154","v":0},{"$f":"'(I) TOTAL Part 32'!F154","v":0},0,null,null,"2g"]
[null,"2h",{"$f":"'(I) TOTAL Part 32'!C155","v":"Other Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D155","v":4080},{"$f":"'(I) TOTAL Part 32'!E155","v":0},{"$f":"'(I) TOTAL Part 32'!F155","v":0},0,null,null,"2h"]
[null,"2i",{"$f":"'(I) TOTAL Part 32'!C156","v":"Net Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D156","v":4100},{"$f":"'(I) TOTAL Part 32'!E156","v":0},{"$f":"'(I) TOTAL Part 32'!F156","v":0},0,null,null,"2i"]
[null,"2j",{"$f":"'(I) TOTAL Part 32'!C157","v":"Net Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D157","v":4110},{"$f":"'(I) TOTAL Part 32'!E157","v":0},{"$f":"'(I) TOTAL Part 32'!F157","v":0},0,null,null,"2j"]
[null,"2k",{"$f":"'(I) TOTAL Part 32'!C158","v":"Other Accrued Liabilities"},{"$f":"'(I) TOTAL Part 32'!D158","v":4120},{"$f":"'(I) TOTAL Part 32'!E158","v":0},{"$f":"'(I) TOTAL Part 32'!F158","v":0},0,null,null,"2k"]
[null,"2l",{"$f":"'(I) TOTAL Part 32'!C159","v":"Other Current Liabilities"},{"$f":"'(I) TOTAL Part 32'!D159","v":4130},{"$f":"'(I) TOTAL Part 32'!E159","v":0},{"$f":"'(I) TOTAL Part 32'!F159","v":0},0,null,null,"2l"]
[null,3,"TOTAL CURRENT LIABILITIES:",null,{"$f":"IFERROR(SUM(E178:E189),0)","v":0},{"$f":"IFERROR(SUM(F178:F189),0)","v":0},0,null,null,3]
[null,4,null,null,null,null,null,null,null,4]
[null,5,null,null,null,null,null,null,null,5]
[null,6,"LONG-TERM LIABILITIES:","4200-4299",null,null,null,null,null,6]
[null,"6a",{"$f":"'(I) TOTAL Part 32'!C161","v":"Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D161","v":4210},{"$f":"'(I) TOTAL Part 32'!E161","v":0},{"$f":"'(I) TOTAL Part 32'!F161","v":0},{"$f":"(E194-F194)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) TOTAL Part 32'!C162","v":"Premium on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D162","v":4220},{"$f":"'(I) TOTAL Part 32'!E162","v":0},{"$f":"'(I) TOTAL Part 32'!F162","v":0},0,null,null,"6b"]
[null,"6c",{"$f":"'(I) TOTAL Part 32'!C163","v":"Discount on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D163","v":4230},{"$f":"'(I) TOTAL Part 32'!E163","v":0},{"$f":"'(I) TOTAL Part 32'!F163","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) TOTAL Part 32'!C164","v":"Reacquired Debt"},{"$f":"'(I) TOTAL Part 32'!D164","v":4240},{"$f":"'(I) TOTAL Part 32'!E164","v":0},{"$f":"'(I) TOTAL Part 32'!F164","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) TOTAL Part 32'!C165","v":"Obligations Under Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D165","v":4250},{"$f":"'(I) TOTAL Part 32'!E165","v":0},{"$f":"'(I) TOTAL Part 32'!F165","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) TOTAL Part 32'!C166","v":"Advances from Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D166","v":4260},{"$f":"'(I) TOTAL Part 32'!E166","v":0},{"$f":"'(I) TOTAL Part 32'!F166","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) TOTAL Part 32'!C167","v":"Other Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D167","v":4270},{"$f":"'(I) TOTAL Part 32'!E167","v":0},{"$f":"'(I) TOTAL Part 32'!F167","v":0},0,null,null,"6g"]
[null,7,"TOTAL LONG-TERM LIABILITIES:",null,{"$f":"IFERROR(SUM(E194:E200),0)","v":0},{"$f":"IFERROR(SUM(F194:F200),0)","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,null,null,null,null,null,null,null,9]
[null,10,"OTHER LIABILITIES & DEFERRED CREDITS:","4300-4399",null,null,null,null,null,10]
[null,"10a",{"$f":"'(I) TOTAL Part 32'!C169","v":"Other Long-Term Liabilities"},{"$f":"'(I) TOTAL Part 32'!D169","v":4310},{"$f":"'(I) TOTAL Part 32'!E169","v":0},{"$f":"'(I) TOTAL Part 32'!F169","v":0},{"$f":"(E205-F205)","v":0},null,null,"10a"]
[null,"10b",{"$f":"'(I) TOTAL Part 32'!C170","v":"Unamortized Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D170","v":4320},{"$f":"'(I) TOTAL Part 32'!E170","v":0},{"$f":"'(I) TOTAL Part 32'!F170","v":0},0,null,null,"10b"]
[null,"10c",{"$f":"'(I) TOTAL Part 32'!C171","v":"Unamortized Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D171","v":4330},{"$f":"'(I) TOTAL Part 32'!E171","v":0},{"$f":"'(I) TOTAL Part 32'!F171","v":0},0,null,null,"10c"]
[null,"10d",{"$f":"'(I) TOTAL Part 32'!C172","v":"Net Non-Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D172","v":4340},{"$f":"'(I) TOTAL Part 32'!E172","v":0},{"$f":"'(I) TOTAL Part 32'!F172","v":0},0,null,null,"10d"]
[null,"10e",{"$f":"'(I) TOTAL Part 32'!C173","v":"Net Deferred Tax Liability Adjustments"},{"$f":"'(I) TOTAL Part 32'!D173","v":4341},{"$f":"'(I) TOTAL Part 32'!E173","v":0},{"$f":"'(I) TOTAL Part 32'!F173","v":0},0,null,null,"10e"]
[null,"10f",{"$f":"'(I) TOTAL Part 32'!C174","v":"Net Non-Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D174","v":4350},{"$f":"'(I) TOTAL Part 32'!E174","v":0},{"$f":"'(I) TOTAL Part 32'!F174","v":0},0,null,null,"10f"]
[null,"10g",{"$f":"'(I) TOTAL Part 32'!C175","v":"Other Deferred Credits"},{"$f":"'(I) TOTAL Part 32'!D175","v":4360},{"$f":"'(I) TOTAL Part 32'!E175","v":0},{"$f":"'(I) TOTAL Part 32'!F175","v":0},0,null,null,"10g"]
[null,"10h",{"$f":"'(I) TOTAL Part 32'!C176","v":"Deferred Tax Regulatory Adjustments - Net"},{"$f":"'(I) TOTAL Part 32'!D176","v":4361},{"$f":"'(I) TOTAL Part 32'!E176","v":0},{"$f":"'(I) TOTAL Part 32'!F176","v":0},0,null,null,"10h"]
[null,"10i",{"$f":"'(I) TOTAL Part 32'!C177","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D177","v":4370},{"$f":"'(I) TOTAL Part 32'!E177","v":0},{"$f":"'(I) TOTAL Part 32'!F177","v":0},0,null,null,"10i"]
[null,11,"TOTAL OTHER LIABILITIES & DEFERRED CREDITS:",null,{"$f":"IFERROR(SUM(E205:E213),0)","v":0},{"$f":"IFERROR(SUM(F205:F213),0)","v":0},0,null,null,11]
[null,12,null,null,null,null,null,null,null,12]
[null,13,null,null,null,null,null,null,null,13]
[null,14,"TOTAL LIABILITIES:",null,{"$f":"E214+E201+E190","v":0},{"$f":"F214+F201+F190","v":0},{"$f":"G214+G201+G190","v":0},null,null,{"$f":"B217","v":14}]
[null,15,null,null,null,null,null,null,null,15]
[null,16,null,null,null,null,null,null,null,16]
[null,17,"STOCKHOLDERS' EQUITY","4500-4550",null,null,null,null,null,17]
[null,"17a",{"$f":"'(I) TOTAL Part 32'!C178","v":"Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D178","v":4510},{"$f":"'(I) TOTAL Part 32'!E178","v":0},{"$f":"'(I) TOTAL Part 32'!F178","v":0},{"$f":"(E221-F221)","v":0},null,null,"17a"]
[null,"17b",{"$f":"'(I) TOTAL Part 32'!C179","v":"Additional Paid–In Capital"},{"$f":"'(I) TOTAL Part 32'!D179","v":4520},{"$f":"'(I) TOTAL Part 32'!E179","v":0},{"$f":"'(I) TOTAL Part 32'!F179","v":0},0,null,null,"17b"]
[null,"17c",{"$f":"'(I) TOTAL Part 32'!C180","v":"Treasury Stock"},{"$f":"'(I) TOTAL Part 32'!D180","v":4530},{"$f":"'(I) TOTAL Part 32'!E180","v":0},{"$f":"'(I) TOTAL Part 32'!F180","v":0},0,null,null,"17c"]
[null,"17d","Other Capital",{"$f":"'(I) TOTAL Part 32'!D181","v":4540},{"$f":"'(I) TOTAL Part 32'!E181","v":0},{"$f":"'(I) TOTAL Part 32'!F181","v":0},0,null,null,"17d"]
[null,"17d.1",{"$f":"'(I) TOTAL Part 32'!C182","v":"Capital Stock Subscribed"},{"$f":"'(I) TOTAL Part 32'!D182","v":4540.1099999999997},{"$f":"'(I) TOTAL Part 32'!E182","v":0},{"$f":"'(I) TOTAL Part 32'!F182","v":0},0,null,null,"17d.1"]
[null,"17d.2",{"$f":"'(I) TOTAL Part 32'!C183","v":"Memberships Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D183","v":4540.12},{"$f":"'(I) TOTAL Part 32'!E183","v":0},{"$f":"'(I) TOTAL Part 32'!F183","v":0},0,null,null,"17d.2"]
[null,"17d.3",{"$f":"'(I) TOTAL Part 32'!C184","v":"Members' Equity Certificates Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D184","v":4540.13},{"$f":"'(I) TOTAL Part 32'!E184","v":0},{"$f":"'(I) TOTAL Part 32'!F184","v":0},0,null,null,"17d.3"]
[null,"17d.4",{"$f":"'(I) TOTAL Part 32'!C185","v":"Memberships Issued"},{"$f":"'(I) TOTAL Part 32'!D185","v":4540.21},{"$f":"'(I) TOTAL Part 32'!E185","v":0},{"$f":"'(I) TOTAL Part 32'!F185","v":0},0,null,null,"17d.4"]
[null,"17d.5",{"$f":"'(I) TOTAL Part 32'!C186","v":"Members' Equity Certificates Issued"},{"$f":"'(I) TOTAL Part 32'!D186","v":4540.22},{"$f":"'(I) TOTAL Part 32'!E186","v":0},{"$f":"'(I) TOTAL Part 32'!F186","v":0},0,null,null,"17d.5"]
[null,"17d.6",{"$f":"'(I) TOTAL Part 32'!C187","v":"Members' Equity - Other"},{"$f":"'(I) TOTAL Part 32'!D187","v":4540.2299999999996},{"$f":"'(I) TOTAL Part 32'!E187","v":0},{"$f":"'(I) TOTAL Part 32'!F187","v":0},0,null,null,"17d.6"]
[null,"17d.7",{"$f":"'(I) TOTAL Part 32'!C188","v":"Installments Paid on Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D188","v":4540.3100000000004},{"$f":"'(I) TOTAL Part 32'!E188","v":0},{"$f":"'(I) TOTAL Part 32'!F188","v":0},0,null,null,"17d.7"]
[null,"17d.8",{"$f":"'(I) TOTAL Part 32'!C189","v":"Installments Paid on Memberships Subscribed"},{"$f":"'(I) TOTAL Part 32'!D189","v":4540.32},{"$f":"'(I) TOTAL Part 32'!E189","v":0},{"$f":"'(I) TOTAL Part 32'!F189","v":0},0,null,null,"17d.8"]
[null,"17d.9",{"$f":"'(I) TOTAL Part 32'!C190","v":"Installments Paid on Equity Certificates Subscribed"},{"$f":"'(I) TOTAL Part 32'!D190","v":4540.33},{"$f":"'(I) TOTAL Part 32'!E190","v":0},{"$f":"'(I) TOTAL Part 32'!F190","v":0},0,null,null,"17d.9"]
[null,"17e","Retained Earnings",{"$f":"'(I) TOTAL Part 32'!D191","v":4550},{"$f":"'(I) TOTAL Part 32'!E191","v":0},{"$f":"'(I) TOTAL Part 32'!F191","v":0},0,null,null,"17e"]
[null,"17e.1",{"$f":"'(I) TOTAL Part 32'!C192","v":"Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D192","v":4550.1000000000004},{"$f":"'(I) TOTAL Part 32'!E192","v":0},{"$f":"'(I) TOTAL Part 32'!F192","v":0},0,null,null,"17e.1"]
[null,"17e.2",{"$f":"'(I) TOTAL Part 32'!C193","v":"Non-Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D193","v":4550.2},{"$f":"'(I) TOTAL Part 32'!E193","v":0},{"$f":"'(I) TOTAL Part 32'!F193","v":0},0,null,null,"17e.2"]
[null,"17e.3",{"$f":"'(I) TOTAL Part 32'!C194","v":"Other Margins"},{"$f":"'(I) TOTAL Part 32'!D194","v":4550.3},{"$f":"'(I) TOTAL Part 32'!E194","v":0},{"$f":"'(I) TOTAL Part 32'!F194","v":0},0,null,null,"17e.3"]
[null,"17e.4",{"$f":"'(I) TOTAL Part 32'!C195","v":"Patronage Capital Assignable"},{"$f":"'(I) TOTAL Part 32'!D195","v":4550.3999999999996},{"$f":"'(I) TOTAL Part 32'!E195","v":0},{"$f":"'(I) TOTAL Part 32'!F195","v":0},0,null,null,"17e.4"]
[null,"17e.5",{"$f":"'(I) TOTAL Part 32'!C196","v":"Patronage Capital Un-Assignable"},{"$f":"'(I) TOTAL Part 32'!D196","v":4550.41},{"$f":"'(I) TOTAL Part 32'!E196","v":0},{"$f":"'(I) TOTAL Part 32'!F196","v":0},0,null,null,"17e.5"]
[null,"17e.6",{"$f":"'(I) TOTAL Part 32'!C197","v":"Patrons' Capital Credits Assigned"},{"$f":"'(I) TOTAL Part 32'!D197","v":4550.5},{"$f":"'(I) TOTAL Part 32'!E197","v":0},{"$f":"'(I) TOTAL Part 32'!F197","v":0},0,null,null,"17e.6"]
[null,"17e.7",{"$f":"'(I) TOTAL Part 32'!C198","v":"Gain on the Retirement of Capital Credits"},{"$f":"'(I) TOTAL Part 32'!D198","v":4550.6000000000004},{"$f":"'(I) TOTAL Part 32'!E198","v":0},{"$f":"'(I) TOTAL Part 32'!F198","v":0},0,null,null,"17e.7"]
[null,18,"TOTAL STOCKHOLDERS' EQUITY:",null,{"$f":"IFERROR(SUM(E221:E241)-E224-E234,0)","v":0},{"$f":"IFERROR(SUM(F221:F241)-F224-F234,0)","v":0},0,null,null,18]
[null,19,null,null,null,null,null,null,null,19]
[null,20,null,null,null,null,null,null,null,{"$f":"B244","v":20}]
[null,21,"TOTAL LIABILITIES & STOCKHOLDERS' EQUITY:",null,{"$f":"E242+E217","v":0},{"$f":"F242+F217","v":0},{"$f":"G242+G217","v":0},null,null,{"$f":"B245","v":21}]
[null,22,null,null,null,null,null,null,null,{"$f":"B246","v":22}]

{"sheet":"TOTAL Income Statement","index":10,"n_rows":217,"n_cols":11,"rows_kept":217,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,4,0,6],[5,1,5,6],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,6,8,7],[1,1,1,6],[4,1,4,7],[6,6,6,7],[15,10,15,17],[16,10,16,17],[75,10,75,17],[152,10,152,17],[155,10,155,17],[174,10,174,17],[7,9,8,9],[7,10,8,17],[10,10,10,17],[12,10,12,17],[13,10,13,17],[14,10,14,17],[11,10,11,17],[17,10,17,17],[18,10,18,17],[19,10,19,17],[20,10,20,17],[21,10,21,17],[22,10,22,17],[23,10,23,17],[24,10,24,17],[25,10,25,17],[32,10,32,17],[33,10,33,17],[211,10,211,17],[213,10,213,17],[214,10,214,17],[215,10,215,17],[216,10,216,17],[210,10,210,17],[205,10,205,17],[199,10,199,17],[200,10,200,17],[201,10,201,17],[203,10,203,17],[204,10,204,17],[206,10,206,17],[208,10,208,17],[209,10,209,17],[202,10,202,17],[207,10,207,17],[212,10,212,17],[34,10,34,17],[35,10,35,17],[36,10,36,17],[37,10,37,17],[26,10,26,17],[27,10,27,17],[28,10,28,17],[29,10,29,17],[30,10,30,17],[31,10,31,17],[38,10,38,17],[39,10,39,17],[40,10,40,17],[41,10,41,17],[43,10,43,17],[44,10,44,17],[61,10,61,17],[65,10,65,17],[42,10,42,17],[59,10,59,17],[45,10,45,17],[46,10,46,17],[47,10,47,17],[48,10,48,17],[49,10,49,17],[50,10,50,17],[51,10,51,17],[70,10,70,17],[71,10,71,17],[73,10,73,17],[76,10,76,17],[77,10,77,17],[78,10,78,17],[72,10,72,17],[74,10,74,17],[60,10,60,17],[62,10,62,17],[63,10,63,17],[66,10,66,17],[67,10,67,17],[69,10,69,17],[68,10,68,17],[85,10,85,17],[86,10,86,17],[87,10,87,17],[88,10,88,17],[89,10,89,17],[90,10,90,17],[79,10,79,17],[80,10,80,17],[81,10,81,17],[82,10,82,17],[83,10,83,17],[84,10,84,17],[97,10,97,17],[98,10,98,17],[99,10,99,17],[100,10,100,17],[101,10,101,17],[102,10,102,17],[91,10,91,17],[92,10,92,17],[93,10,93,17],[94,10,94,17],[95,10,95,17],[96,10,96,17],[109,10,109,17],[110,10,110,17],[111,10,111,17],[112,10,112,17],[113,10,113,17],[114,10,114,17],[103,10,103,17],[104,10,104,17],[105,10,105,17],[106,10,106,17],[107,10,107,17],[108,10,108,17],[121,10,121,17],[122,10,122,17],[123,10,123,17],[124,10,124,17],[125,10,125,17],[126,10,126,17],[115,10,115,17],[116,10,116,17],[117,10,117,17],[118,10,118,17],[119,10,119,17],[120,10,120,17],[145,10,145,17],[146,10,146,17],[147,10,147,17],[148,10,148,17],[149,10,149,17],[150,10,150,17],[130,10,130,17],[131,10,131,17],[132,10,132,17],[138,10,138,17],[163,10,163,17],[164,10,164,17],[165,10,165,17],[173,10,173,17],[153,10,153,17],[154,10,154,17],[156,10,156,17],[157,10,157,17],[158,10,158,17],[159,10,159,17],[197,10,197,17],[198,10,198,17],[187,10,187,17],[188,10,188,17],[189,10,189,17],[190,10,190,17],[191,10,191,17],[192,10,192,17],[181,10,181,17],[182,10,182,17],[183,10,183,17],[184,10,184,17],[185,10,185,17],[186,10,186,17],[127,10,127,17],[128,10,128,17],[129,10,129,17],[9,10,9,17],[193,10,193,17],[194,10,194,17],[195,10,195,17],[196,10,196,17],[172,10,172,17],[175,10,175,17],[176,10,176,17],[178,10,178,17],[179,10,179,17],[180,10,180,17],[177,10,177,17],[166,10,166,17],[167,10,167,17],[168,10,168,17],[169,10,169,17],[170,10,170,17],[171,10,171,17],[160,10,160,17],[161,10,161,17],[162,10,162,17],[217,10,217,17],[218,10,218,17],[219,10,219,17],[220,10,220,17],[52,10,52,17],[53,10,53,17],[54,10,54,17],[55,10,55,17],[56,10,56,17],[57,10,57,17],[58,10,58,17],[64,10,64,17],[151,10,151,17],[139,10,139,17],[140,10,140,17],[141,10,141,17],[142,10,142,17],[143,10,143,17],[144,10,144,17],[133,10,133,17],[134,10,134,17],[135,10,135,17],[136,10,136,17],[137,10,137,17]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"TOTAL COMPANY INCOME STATEMENT"]
[null,"(Profit and Loss)"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nREPORT YEAR","Amounts ($)\nPRIOR YEAR","Increase or (Decrease)\n(c - d)",null,null,"Line No.",{"$f":"B5&CHAR(10)&\"NOTES\"","v":"TOTAL COMPANY INCOME STATEMENT\nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[]
[null,1,"UTILITY OPERATING REVENUE",null,null,null,null,null,null,{"$f":"B11","v":1}]
[null,2,null,null,null,null,null,null,null,{"$f":"B12","v":2}]
[null,3,"Basic Local Service Revenue","5000-5070",{"$f":"SUM(E14:E22)","v":0},{"$f":"SUM(F14:F22)","v":0},{"$f":"SUM(G14:G22)","v":0},null,null,{"$f":"B13","v":3}]
[null,"3a",{"$f":"'(I) TOTAL Part 32'!C200","v":"Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D200","v":5001},{"$f":"'(I) TOTAL Part 32'!E200","v":0},{"$f":"'(I) TOTAL Part 32'!F200","v":0},{"$f":"(E14-F14)","v":0},null,null,"3a"]
[null,"3b",{"$f":"'(I) TOTAL Part 32'!C201","v":"Optional Extended Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D201","v":5002},{"$f":"'(I) TOTAL Part 32'!E201","v":0},{"$f":"'(I) TOTAL Part 32'!F201","v":0},{"$f":"(E15-F15)","v":0},null,null,"3b"]
[null,"3c",{"$f":"'(I) TOTAL Part 32'!C202","v":"Cellular Mobile Revenue"},{"$f":"'(I) TOTAL Part 32'!D202","v":5003},{"$f":"'(I) TOTAL Part 32'!E202","v":0},{"$f":"'(I) TOTAL Part 32'!F202","v":0},0,null,null,"3c"]
[null,"3d",{"$f":"'(I) TOTAL Part 32'!C203","v":"Other Mobile Service Revenue"},{"$f":"'(I) TOTAL Part 32'!D203","v":5004},{"$f":"'(I) TOTAL Part 32'!E203","v":0},{"$f":"'(I) TOTAL Part 32'!F203","v":0},0,null,null,"3d"]
[null,"3e",{"$f":"'(I) TOTAL Part 32'!C204","v":"Public Telephone Revenue"},{"$f":"'(I) TOTAL Part 32'!D204","v":5010},{"$f":"'(I) TOTAL Part 32'!E204","v":0},{"$f":"'(I) TOTAL Part 32'!F204","v":0},0,null,null,"3e"]
[null,"3f",{"$f":"'(I) TOTAL Part 32'!C205","v":"Private Line Revenue"},{"$f":"'(I) TOTAL Part 32'!D205","v":5040},{"$f":"'(I) TOTAL Part 32'!E205","v":0},{"$f":"'(I) TOTAL Part 32'!F205","v":0},0,null,null,"3f"]
[null,"3g",{"$f":"'(I) TOTAL Part 32'!C206","v":"Customer Premises Revenue"},{"$f":"'(I) TOTAL Part 32'!D206","v":5050},{"$f":"'(I) TOTAL Part 32'!E206","v":0},{"$f":"'(I) TOTAL Part 32'!F206","v":0},0,null,null,"3g"]
[null,"3h",{"$f":"'(I) TOTAL Part 32'!C207","v":"Other Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D207","v":5060},{"$f":"'(I) TOTAL Part 32'!E207","v":0},{"$f":"'(I) TOTAL Part 32'!F207","v":0},0,null,null,"3h"]
[null,"3i",{"$f":"'(I) TOTAL Part 32'!C208","v":"Other Local Exchange Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D208","v":5069},{"$f":"'(I) TOTAL Part 32'!E208","v":0},{"$f":"'(I) TOTAL Part 32'!F208","v":0},0,null,null,"3i"]
[null,"3j",null,null,null,null,null,null,null,"3j"]
[null,4,"Network Access Revenue ","5080-5099",{"$f":"SUM(E25:E29)","v":0},{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},null,null,4]
[null,"4a",{"$f":"'(I) TOTAL Part 32'!C210","v":"End User Revenue"},{"$f":"'(I) TOTAL Part 32'!D210","v":5081},{"$f":"'(I) TOTAL Part 32'!E210","v":0},{"$f":"'(I) TOTAL Part 32'!F210","v":0},{"$f":"(E25-F25)","v":0},null,null,"4a"]
[null,"4b",{"$f":"'(I) TOTAL Part 32'!C211","v":"Switched Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D211","v":5082},{"$f":"'(I) TOTAL Part 32'!E211","v":0},{"$f":"'(I) TOTAL Part 32'!F211","v":0},{"$f":"(E26-F26)","v":0},null,null,"4b"]
[null,"4c",{"$f":"'(I) TOTAL Part 32'!C212","v":"Special Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D212","v":5083},{"$f":"'(I) TOTAL Part 32'!E212","v":0},{"$f":"'(I) TOTAL Part 32'!F212","v":0},0,null,null,"4c"]
[null,"4d",{"$f":"'(I) TOTAL Part 32'!C213","v":"State Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D213","v":5084},{"$f":"'(I) TOTAL Part 32'!E213","v":0},{"$f":"'(I) TOTAL Part 32'!F213","v":0},0,null,null,"4d"]
[null,"4e",{"$f":"'(I) TOTAL Part 32'!C214","v":"Prior Period Settlements"},null,{"$f":"'(I) TOTAL Part 32'!E214","v":0},{"$f":"'(I) TOTAL Part 32'!F214","v":0},0,null,null,"4e"]
[null,"4f",null,null,null,null,null,null,null,"4f"]
[null,5,"Long Distance Message Revenue","5100-5199",{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0},null,null,5]
[null,"5a",{"$f":"'(I) TOTAL Part 32'!C216","v":"Unidirectional Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D216","v":5110},{"$f":"'(I) TOTAL Part 32'!E216","v":0},{"$f":"'(I) TOTAL Part 32'!F216","v":0},{"$f":"(E32-F32)","v":0},null,null,"5a"]
[null,"5b",{"$f":"'(I) TOTAL Part 32'!C217","v":"Long Distance Inward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D217","v":5111},{"$f":"'(I) TOTAL Part 32'!E217","v":0},{"$f":"'(I) TOTAL Part 32'!F217","v":0},{"$f":"(E33-F33)","v":0},null,null,"5b"]
[null,"5c",{"$f":"'(I) TOTAL Part 32'!C218","v":"Long Distance Outward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D218","v":5112},{"$f":"'(I) TOTAL Part 32'!E218","v":0},{"$f":"'(I) TOTAL Part 32'!F218","v":0},0,null,null,"5c"]
[null,"5d",{"$f":"'(I) TOTAL Part 32'!C219","v":"Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D219","v":5120},{"$f":"'(I) TOTAL Part 32'!E219","v":0},{"$f":"'(I) TOTAL Part 32'!F219","v":0},0,null,null,"5d"]
[null,"5e",{"$f":"'(I) TOTAL Part 32'!C220","v":"Sub-Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D220","v":5121},{"$f":"'(I) TOTAL Part 32'!E220","v":0},{"$f":"'(I) TOTAL Part 32'!F220","v":0},0,null,null,"5e"]
[null,"5f",{"$f":"'(I) TOTAL Part 32'!C221","v":"Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D221","v":5122},{"$f":"'(I) TOTAL Part 32'!E221","v":0},{"$f":"'(I) TOTAL Part 32'!F221","v":0},0,null,null,"5f"]
[null,"5g",{"$f":"'(I) TOTAL Part 32'!C222","v":"Audio Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D222","v":5123},{"$f":"'(I) TOTAL Part 32'!E222","v":0},{"$f":"'(I) TOTAL Part 32'!F222","v":0},0,null,null,"5g"]
[null,"5h",{"$f":"'(I) TOTAL Part 32'!C223","v":"Video Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D223","v":5124},{"$f":"'(I) TOTAL Part 32'!E223","v":0},{"$f":"'(I) TOTAL Part 32'!F223","v":0},0,null,null,"5h"]
[null,"5i",{"$f":"'(I) TOTAL Part 32'!C224","v":"Digital Transmission Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D224","v":5125},{"$f":"'(I) TOTAL Part 32'!E224","v":0},{"$f":"'(I) TOTAL Part 32'!F224","v":0},0,null,null,"5i"]
[null,"5j",{"$f":"'(I) TOTAL Part 32'!C225","v":"Long Distance Private Network Switching Revenue"},{"$f":"'(I) TOTAL Part 32'!D225","v":5126},{"$f":"'(I) TOTAL Part 32'!E225","v":0},{"$f":"'(I) TOTAL Part 32'!F225","v":0},0,null,null,"5j"]
[null,"5k",{"$f":"'(I) TOTAL Part 32'!C226","v":"Other Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D226","v":5128},{"$f":"'(I) TOTAL Part 32'!E226","v":0},{"$f":"'(I) TOTAL Part 32'!F226","v":0},0,null,null,"5k"]
[null,"5l",{"$f":"'(I) TOTAL Part 32'!C227","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D227","v":5129},{"$f":"'(I) TOTAL Part 32'!E227","v":0},{"$f":"'(I) TOTAL Part 32'!F227","v":0},0,null,null,"5l"]
[null,"5m",{"$f":"'(I) TOTAL Part 32'!C228","v":"Other Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D228","v":5160},{"$f":"'(I) TOTAL Part 32'!E228","v":0},{"$f":"'(I) TOTAL Part 32'!F228","v":0},0,null,null,"5m"]
[null,"5n",{"$f":"'(I) TOTAL Part 32'!C229","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D229","v":5169},{"$f":"'(I) TOTAL Part 32'!E229","v":0},{"$f":"'(I) TOTAL Part 32'!F229","v":0},0,null,null,"5n"]
[null,"5o",null,null,null,null,null,null,null,"5o"]
[null,6,"Miscellaneous Revenue","5200-5299",{"$f":"SUM(E48:E58)","v":0},{"$f":"SUM(F48:F58)","v":0},{"$f":"SUM(G48:G58)","v":0},null,null,6]
[null,"6a",{"$f":"'(I) TOTAL Part 32'!C231","v":"Directory Revenue"},{"$f":"'(I) TOTAL Part 32'!D231","v":5230},{"$f":"'(I) TOTAL Part 32'!E231","v":0},{"$f":"'(I) TOTAL Part 32'!F231","v":0},{"$f":"(E48-F48)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) TOTAL Part 32'!C232","v":"Rent Revenue"},{"$f":"'(I) TOTAL Part 32'!D232","v":5240},{"$f":"'(I) TOTAL Part 32'!E232","v":0},{"$f":"'(I) TOTAL Part 32'!F232","v":0},{"$f":"(E49-F49)","v":0},null,null,"6b"]
[null,"6c",{"$f":"'(I) TOTAL Part 32'!C233","v":"Corporate Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D233","v":5250},{"$f":"'(I) TOTAL Part 32'!E233","v":0},{"$f":"'(I) TOTAL Part 32'!F233","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) TOTAL Part 32'!C234","v":"Miscellaneous Revenue"},{"$f":"'(I) TOTAL Part 32'!D234","v":5260},{"$f":"'(I) TOTAL Part 32'!E234","v":0},{"$f":"'(I) TOTAL Part 32'!F234","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) TOTAL Part 32'!C235","v":"Special Billing Arrangements Revenue"},{"$f":"'(I) TOTAL Part 32'!D235","v":5261},{"$f":"'(I) TOTAL Part 32'!E235","v":0},{"$f":"'(I) TOTAL Part 32'!F235","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) TOTAL Part 32'!C236","v":"Customer Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D236","v":5262},{"$f":"'(I) TOTAL Part 32'!E236","v":0},{"$f":"'(I) TOTAL Part 32'!F236","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) TOTAL Part 32'!C237","v":"Plant Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D237","v":5263},{"$f":"'(I) TOTAL Part 32'!E237","v":0},{"$f":"'(I) TOTAL Part 32'!F237","v":0},0,null,null,"6g"]
[null,"6h",{"$f":"'(I) TOTAL Part 32'!C238","v":"Other Incidental Regulated Revenue"},{"$f":"'(I) TOTAL Part 32'!D238","v":5264},{"$f":"'(I) TOTAL Part 32'!E238","v":0},{"$f":"'(I) TOTAL Part 32'!F238","v":0},0,null,null,"6h"]
[null,"6i",{"$f":"'(I) TOTAL Part 32'!C239","v":"Other Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D239","v":5269},{"$f":"'(I) TOTAL Part 32'!E239","v":0},{"$f":"'(I) TOTAL Part 32'!F239","v":0},0,null,null,"6i"]
[null,"6j",{"$f":"'(I) TOTAL Part 32'!C240","v":"Carrier Billing and Collection Revenue"},{"$f":"'(I) TOTAL Part 32'!D240","v":5270},{"$f":"'(I) TOTAL Part 32'!E240","v":0},{"$f":"'(I) TOTAL Part 32'!F240","v":0},0,null,null,"6j"]
[null,"6k",{"$f":"'(I) TOTAL Part 32'!C241","v":"Non-Regulated Operating Revenue"},{"$f":"'(I) TOTAL Part 32'!D241","v":5280},{"$f":"'(I) TOTAL Part 32'!E241","v":0},{"$f":"'(I) TOTAL Part 32'!F241","v":0},0,null,null,"6k"]
[null,"6l",null,null,null,null,null,null,null,"6l"]
[null,7,"TOTAL OPERATING REVENUE:",null,{"$f":"E13+E24+E31+E47","v":0},{"$f":"F13+F24+F31+F47","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,"Uncollected Revenue","5300-5400",{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},null,null,9]
[null,"9a",{"$f":"'(I) TOTAL Part 32'!C243","v":"Uncollectible Revenue - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D243","v":5301},{"$f":"'(I) TOTAL Part 32'!E243","v":0},{"$f":"'(I) TOTAL Part 32'!F243","v":0},{"$f":"(E63-F63)","v":0},null,null,"9a"]
[null,"9b",{"$f":"'(I) TOTAL Part 32'!C244","v":"Uncollectible Revenue - Other"},{"$f":"'(I) TOTAL Part 32'!D244","v":5302},{"$f":"'(I) TOTAL Part 32'!E244","v":0},{"$f":"'(I) TOTAL Part 32'!F244","v":0},{"$f":"(E64-F64)","v":0},null,null,"9b"]
[null,"9c",null,null,null,null,null,null,null,"9c"]
[null,10,"TOTAL UNCOLLECTED REVENUE:",null,{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},null,null,10]
[null,11,null,null,null,null,null,null,null,11]
[null,12,null,null,null,null,null,null,null,12]
[null,13,"NET OPERATING REVENUE:\n(Total Operating Revenue - Total Uncollected Revenue)",null,{"$f":"E60-E66","v":0},{"$f":"F60-F66","v":0},{"$f":"G60-G66","v":0},null,null,13]
[null,14,null,null,null,null,null,null,null,14]
[null,15,null,null,null,null,null,null,null,15]
[null,16,null,null,null,null,null,null,null,16]
[null,17,"UTILITY OPERATING EXPENSE",null,null,null,null,null,null,17]
[null,18,null,null,null,null,null,null,null,18]
[null,19,"Plant Specific Operation Expense","6100-6499",{"$f":"SUM(E76:E109)","v":0},{"$f":"SUM(F76:F109)","v":0},{"$f":"SUM(G76:G109)","v":0},null,null,19]
[null,"19a",{"$f":"'(I) TOTAL Part 32'!C247","v":"Network Support Expense"},{"$f":"'(I) TOTAL Part 32'!D247","v":6110},{"$f":"'(I) TOTAL Part 32'!E247","v":0},{"$f":"'(I) TOTAL Part 32'!F247","v":0},{"$f":"(E76-F76)","v":0},null,null,"19a"]
[null,"19b",{"$f":"'(I) TOTAL Part 32'!C248","v":"Motor Vehicle Expense"},{"$f":"'(I) TOTAL Part 32'!D248","v":6112},{"$f":"'(I) TOTAL Part 32'!E248","v":0},{"$f":"'(I) TOTAL Part 32'!F248","v":0},{"$f":"(E77-F77)","v":0},null,null,"19b"]
[null,"19c",{"$f":"'(I) TOTAL Part 32'!C249","v":"Aircraft Expense"},{"$f":"'(I) TOTAL Part 32'!D249","v":6113},{"$f":"'(I) TOTAL Part 32'!E249","v":0},{"$f":"'(I) TOTAL Part 32'!F249","v":0},0,null,null,"19c"]
[null,"19d",{"$f":"'(I) TOTAL Part 32'!C250","v":"Tools and Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D250","v":6114},{"$f":"'(I) TOTAL Part 32'!E250","v":0},{"$f":"'(I) TOTAL Part 32'!F250","v":0},0,null,null,"19d"]
[null,"19e",{"$f":"'(I) TOTAL Part 32'!C251","v":"Garage Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D251","v":6115},{"$f":"'(I) TOTAL Part 32'!E251","v":0},{"$f":"'(I) TOTAL Part 32'!F251","v":0},0,null,null,"19e"]
[null,"19f",{"$f":"'(I) TOTAL Part 32'!C252","v":"Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D252","v":6116},{"$f":"'(I) TOTAL Part 32'!E252","v":0},{"$f":"'(I) TOTAL Part 32'!F252","v":0},0,null,null,"19f"]
[null,"19g",{"$f":"'(I) TOTAL Part 32'!C253","v":"General Support Expense"},{"$f":"'(I) TOTAL Part 32'!D253","v":6120},{"$f":"'(I) TOTAL Part 32'!E253","v":0},{"$f":"'(I) TOTAL Part 32'!F253","v":0},0,null,null,"19g"]
[null,"19h",{"$f":"'(I) TOTAL Part 32'!C254","v":"Land and Building Expense"},{"$f":"'(I) TOTAL Part 32'!D254","v":6121},{"$f":"'(I) TOTAL Part 32'!E254","v":0},{"$f":"'(I) TOTAL Part 32'!F254","v":0},0,null,null,"19h"]
[null,"19i",{"$f":"'(I) TOTAL Part 32'!C255","v":"Furniture and Artworks Expense"},{"$f":"'(I) TOTAL Part 32'!D255","v":6122},{"$f":"'(I) TOTAL Part 32'!E255","v":0},{"$f":"'(I) TOTAL Part 32'!F255","v":0},0,null,null,"19i"]
[null,"19j",{"$f":"'(I) TOTAL Part 32'!C256","v":"Office Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D256","v":6123},{"$f":"'(I) TOTAL Part 32'!E256","v":0},{"$f":"'(I) TOTAL Part 32'!F256","v":0},0,null,null,"19j"]
[null,"19k",{"$f":"'(I) TOTAL Part 32'!C257","v":"General Purpose Computers Expense"},{"$f":"'(I) TOTAL Part 32'!D257","v":6124},{"$f":"'(I) TOTAL Part 32'!E257","v":0},{"$f":"'(I) TOTAL Part 32'!F257","v":0},0,null,null,"19k"]
[null,"19l",{"$f":"'(I) TOTAL Part 32'!C258","v":"Central Office Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D258","v":6210},{"$f":"'(I) TOTAL Part 32'!E258","v":0},{"$f":"'(I) TOTAL Part 32'!F258","v":0},0,null,null,"19l"]
[null,"19m",{"$f":"'(I) TOTAL Part 32'!C259","v":"Non-Digital Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D259","v":6211},{"$f":"'(I) TOTAL Part 32'!E259","v":0},{"$f":"'(I) TOTAL Part 32'!F259","v":0},0,null,null,"19m"]
[null,"19n",{"$f":"'(I) TOTAL Part 32'!C260","v":"Digital Electronic Expense (Circuit & Packet)"},{"$f":"'(I) TOTAL Part 32'!D260","v":6212},{"$f":"'(I) TOTAL Part 32'!E260","v":0},{"$f":"'(I) TOTAL Part 32'!F260","v":0},0,null,null,"19n"]
[null,"19o",{"$f":"'(I) TOTAL Part 32'!C261","v":"Electro-Mechanical Expense"},{"$f":"'(I) TOTAL Part 32'!D261","v":6215},{"$f":"'(I) TOTAL Part 32'!E261","v":0},{"$f":"'(I) TOTAL Part 32'!F261","v":0},0,null,null,{"$f":"B90","v":"19o"}]
[null,"19p",{"$f":"'(I) TOTAL Part 32'!C262","v":"Operator Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D262","v":6220},{"$f":"'(I) TOTAL Part 32'!E262","v":0},{"$f":"'(I) TOTAL Part 32'!F262","v":0},0,null,null,"19p"]
[null,"19q",{"$f":"'(I) TOTAL Part 32'!C263","v":"Central Office Transmission Expense"},{"$f":"'(I) TOTAL Part 32'!D263","v":6230},{"$f":"'(I) TOTAL Part 32'!E263","v":0},{"$f":"'(I) TOTAL Part 32'!F263","v":0},0,null,null,"19q"]
[null,"19r",{"$f":"'(I) TOTAL Part 32'!C264","v":"Radio Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D264","v":6231},{"$f":"'(I) TOTAL Part 32'!E264","v":0},{"$f":"'(I) TOTAL Part 32'!F264","v":0},0,null,null,"19r"]
[null,"19s",{"$f":"'(I) TOTAL Part 32'!C265","v":"Circuit Equipment Expense (Electronic & Optical)"},{"$f":"'(I) TOTAL Part 32'!D265","v":6232},{"$f":"'(I) TOTAL Part 32'!E265","v":0},{"$f":"'(I) TOTAL Part 32'!F265","v":0},0,null,null,"19s"]
[null,"19t",{"$f":"'(I) TOTAL Part 32'!C266","v":"Information Origination / Termination Expense"},{"$f":"'(I) TOTAL Part 32'!D266","v":6310},{"$f":"'(I) TOTAL Part 32'!E266","v":0},{"$f":"'(I) TOTAL Part 32'!F266","v":0},0,null,null,"19t"]
[null,"19u",{"$f":"'(I) TOTAL Part 32'!C267","v":"Station Apparatus Expense"},{"$f":"'(I) TOTAL Part 32'!D267","v":6311},{"$f":"'(I) TOTAL Part 32'!E267","v":0},{"$f":"'(I) TOTAL Part 32'!F267","v":0},0,null,null,"19u"]
[null,"19v",{"$f":"'(I) TOTAL Part 32'!C268","v":"Large Private Branch Exchange Expense"},{"$f":"'(I) TOTAL Part 32'!D268","v":6341},{"$f":"'(I) TOTAL Part 32'!E268","v":0},{"$f":"'(I) TOTAL Part 32'!F268","v":0},0,null,null,"19v"]
[null,"19w",{"$f":"'(I) TOTAL Part 32'!C269","v":"Public Telephone Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D269","v":6351},{"$f":"'(I) TOTAL Part 32'!E269","v":0},{"$f":"'(I) TOTAL Part 32'!F269","v":0},0,null,null,"19w"]
[null,"19x",{"$f":"'(I) TOTAL Part 32'!C270","v":"Other Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D270","v":6362},{"$f":"'(I) TOTAL Part 32'!E270","v":0},{"$f":"'(I) TOTAL Part 32'!F270","v":0},0,null,null,"19x"]
[null,"19y",{"$f":"'(I) TOTAL Part 32'!C271","v":"Cable and Wire Facilities Expense"},{"$f":"'(I) TOTAL Part 32'!D271","v":6410},{"$f":"'(I) TOTAL Part 32'!E271","v":0},{"$f":"'(I) TOTAL Part 32'!F271","v":0},0,null,null,"19y"]
[null,"19z",{"$f":"'(I) TOTAL Part 32'!C272","v":"Poles Expense"},{"$f":"'(I) TOTAL Part 32'!D272","v":6411},{"$f":"'(I) TOTAL Part 32'!E272","v":0},{"$f":"'(I) TOTAL Part 32'!F272","v":0},0,null,null,"19z"]
[null,"19aa",{"$f":"'(I) TOTAL Part 32'!C273","v":"Aerial Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D273","v":6421},{"$f":"'(I) TOTAL Part 32'!E273","v":0},{"$f":"'(I) TOTAL Part 32'!F273","v":0},0,null,null,"19aa"]
[null,"19bb",{"$f":"'(I) TOTAL Part 32'!C274","v":"Underground Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D274","v":6422},{"$f":"'(I) TOTAL Part 32'!E274","v":0},{"$f":"'(I) TOTAL Part 32'!F274","v":0},0,null,null,"19bb"]
[null,"19cc",{"$f":"'(I) TOTAL Part 32'!C275","v":"Buried Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D275","v":6423},{"$f":"'(I) TOTAL Part 32'!E275","v":0},{"$f":"'(I) TOTAL Part 32'!F275","v":0},0,null,null,"19cc"]
[null,"19dd",{"$f":"'(I) TOTAL Part 32'!C276","v":"Submarine Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D276","v":6424},{"$f":"'(I) TOTAL Part 32'!E276","v":0},{"$f":"'(I) TOTAL Part 32'!F276","v":0},0,null,null,"19dd"]
[null,"19ee",{"$f":"'(I) TOTAL Part 32'!C277","v":"Deep Sea Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D277","v":6425},{"$f":"'(I) TOTAL Part 32'!E277","v":0},{"$f":"'(I) TOTAL Part 32'!F277","v":0},0,null,null,"19ee"]
[null,"19ff",{"$f":"'(I) TOTAL Part 32'!C278","v":"Intrabuilding Network Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D278","v":6426},{"$f":"'(I) TOTAL Part 32'!E278","v":0},{"$f":"'(I) TOTAL Part 32'!F278","v":0},0,null,null,"19ff"]
[null,"19gg",{"$f":"'(I) TOTAL Part 32'!C279","v":"Aerial Wire Expense"},{"$f":"'(I) TOTAL Part 32'!D279","v":6431},{"$f":"'(I) TOTAL Part 32'!E279","v":0},{"$f":"'(I) TOTAL Part 32'!F279","v":0},0,null,null,"19gg"]
[null,"19hh",{"$f":"'(I) TOTAL Part 32'!C280","v":"Conduit Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D280","v":6441},{"$f":"'(I) TOTAL Part 32'!E280","v":0},{"$f":"'(I) TOTAL Part 32'!F280","v":0},0,null,null,"19hh"]
[null,"19ii",null,null,null,null,null,null,null,"19ii"]
[null,20,"Plant Nonspecific Operation Expense","6500-6599",{"$f":"SUM(E112:E122)","v":0},{"$f":"SUM(F112:F122)","v":0},0,null,null,20]
[null,"20a",{"$f":"'(I) TOTAL Part 32'!C282","v":"Other Property, Plant and Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D282","v":6510},{"$f":"'(I) TOTAL Part 32'!E282","v":0},{"$f":"'(I) TOTAL Part 32'!F282","v":0},{"$f":"(E112-F112)","v":0},null,null,"20a"]
[null,"20b",{"$f":"'(I) TOTAL Part 32'!C283","v":"Property Held for Future Telecommunications Use Expense"},{"$f":"'(I) TOTAL Part 32'!D283","v":6511},{"$f":"'(I) TOTAL Part 32'!E283","v":0},{"$f":"'(I) TOTAL Part 32'!F283","v":0},0,null,null,"20b"]
[null,"20c",{"$f":"'(I) TOTAL Part 32'!C284","v":"Provisioning Expense"},{"$f":"'(I) TOTAL Part 32'!D284","v":6512},{"$f":"'(I) TOTAL Part 32'!E284","v":0},{"$f":"'(I) TOTAL Part 32'!F284","v":0},0,null,null,"20c"]
[null,"20d",{"$f":"'(I) TOTAL Part 32'!C285","v":"Network Operations Expense"},{"$f":"'(I) TOTAL Part 32'!D285","v":6530},{"$f":"'(I) TOTAL Part 32'!E285","v":0},{"$f":"'(I) TOTAL Part 32'!F285","v":0},0,null,null,"20d"]
[null,"20e",{"$f":"'(I) TOTAL Part 32'!C286","v":"Power Expense"},{"$f":"'(I) TOTAL Part 32'!D286","v":6531},{"$f":"'(I) TOTAL Part 32'!E286","v":0},{"$f":"'(I) TOTAL Part 32'!F286","v":0},0,null,null,"20e"]
[null,"20f",{"$f":"'(I) TOTAL Part 32'!C287","v":"Network Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D287","v":6532},{"$f":"'(I) TOTAL Part 32'!E287","v":0},{"$f":"'(I) TOTAL Part 32'!F287","v":0},0,null,null,"20f"]
[null,"20g",{"$f":"'(I) TOTAL Part 32'!C288","v":"Testing Expense"},{"$f":"'(I) TOTAL Part 32'!D288","v":6533},{"$f":"'(I) TOTAL Part 32'!E288","v":0},{"$f":"'(I) TOTAL Part 32'!F288","v":0},0,null,null,"20g"]
[null,"20h",{"$f":"'(I) TOTAL Part 32'!C289","v":"Plant Operations Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D289","v":6534},{"$f":"'(I) TOTAL Part 32'!E289","v":0},{"$f":"'(I) TOTAL Part 32'!F289","v":0},0,null,null,"20h"]
[null,"20i",{"$f":"'(I) TOTAL Part 32'!C290","v":"Engineering Expense"},{"$f":"'(I) TOTAL Part 32'!D290","v":6535},{"$f":"'(I) TOTAL Part 32'!E290","v":0},{"$f":"'(I) TOTAL Part 32'!F290","v":0},0,null,null,"20i"]
[null,"20j",{"$f":"'(I) TOTAL Part 32'!C291","v":"Access Expense"},{"$f":"'(I) TOTAL Part 32'!D291","v":6540},{"$f":"'(I) TOTAL Part 32'!E291","v":0},{"$f":"'(I) TOTAL Part 32'!F291","v":0},0,null,null,"20j"]
[null,"20k",{"$f":"'(I) TOTAL Part 32'!C292","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},{"$f":"'(I) TOTAL Part 32'!D292","v":6560},{"$f":"'(I) TOTAL Part 32'!E292","v":0},{"$f":"'(I) TOTAL Part 32'!F292","v":0},0,null,null,"20k"]
[null,"20k1",{"$f":"'(I) TOTAL Part 32'!C293","v":"Depreciation Expense – Telecommunications Plant in Service"},{"$f":"'(I) TOTAL Part 32'!D293","v":6561},{"$f":"'(I) TOTAL Part 32'!E293","v":0},{"$f":"'(I) TOTAL Part 32'!F293","v":0},0,null,null,"20k1"]
[null,"20k2",{"$f":"'(I) TOTAL Part 32'!C294","v":"Amortization Expense – Tangible"},{"$f":"'(I) TOTAL Part 32'!D294","v":6563},{"$f":"'(I) TOTAL Part 32'!E294","v":0},{"$f":"'(I) TOTAL Part 32'!F294","v":0},0,null,null,"20k2"]
[null,"20k3",{"$f":"'(I) TOTAL Part 32'!C295","v":"Amortization Expense – Intangible"},{"$f":"'(I) TOTAL Part 32'!D295","v":6564},{"$f":"'(I) TOTAL Part 32'!E295","v":0},{"$f":"'(I) TOTAL Part 32'!F295","v":0},0,null,null,"20k3"]
[null,"20k4",{"$f":"'(I) TOTAL Part 32'!C296","v":"Amortization Expense – Other"},{"$f":"'(I) TOTAL Part 32'!D296","v":6565},{"$f":"'(I) TOTAL Part 32'!E296","v":0},{"$f":"'(I) TOTAL Part 32'!F296","v":0},0,null,null,"20k4"]
[null,"20l",null,null,null,null,null,null,null,"20l"]
[null,21,"Customer Operation Expense","6600-6699",{"$f":"SUM(E129:E136)","v":0},{"$f":"SUM(F129:F136)","v":0},{"$f":"SUM(G129:G136)","v":0},null,null,21]
[null,"21a",{"$f":"'(I) TOTAL Part 32'!C298","v":"Marketing"},{"$f":"'(I) TOTAL Part 32'!D298","v":6610},{"$f":"'(I) TOTAL Part 32'!E298","v":0},{"$f":"'(I) TOTAL Part 32'!F298","v":0},{"$f":"(E129-F129)","v":0},null,null,"21a"]
[null,"21b",{"$f":"'(I) TOTAL Part 32'!C299","v":"Product Management and Sales"},{"$f":"'(I) TOTAL Part 32'!D299","v":6611},{"$f":"'(I) TOTAL Part 32'!E299","v":0},{"$f":"'(I) TOTAL Part 32'!F299","v":0},0,null,null,"21b"]
[null,"21c",{"$f":"'(I) TOTAL Part 32'!C300","v":"Sales"},{"$f":"'(I) TOTAL Part 32'!D300","v":6612},{"$f":"'(I) TOTAL Part 32'!E300","v":0},{"$f":"'(I) TOTAL Part 32'!F300","v":0},0,null,null,"21c"]
[null,"21d",{"$f":"'(I) TOTAL Part 32'!C301","v":"Product Advertising"},{"$f":"'(I) TOTAL Part 32'!D301","v":6613},{"$f":"'(I) TOTAL Part 32'!E301","v":0},{"$f":"'(I) TOTAL Part 32'!F301","v":0},0,null,null,"21d"]
[null,"21e",{"$f":"'(I) TOTAL Part 32'!C302","v":"Services"},{"$f":"'(I) TOTAL Part 32'!D302","v":6620},{"$f":"'(I) TOTAL Part 32'!E302","v":0},{"$f":"'(I) TOTAL Part 32'!F302","v":0},0,null,null,"21e"]
[null,"21f",{"$f":"'(I) TOTAL Part 32'!C303","v":"Call Completion Services"},{"$f":"'(I) TOTAL Part 32'!D303","v":6621},{"$f":"'(I) TOTAL Part 32'!E303","v":0},{"$f":"'(I) TOTAL Part 32'!F303","v":0},0,null,null,"21f"]
[null,"21g",{"$f":"'(I) TOTAL Part 32'!C304","v":"Number Services"},{"$f":"'(I) TOTAL Part 32'!D304","v":6622},{"$f":"'(I) TOTAL Part 32'!E304","v":0},{"$f":"'(I) TOTAL Part 32'!F304","v":0},0,null,null,"21g"]
[null,"21h",{"$f":"'(I) TOTAL Part 32'!C305","v":"Customer Services"},{"$f":"'(I) TOTAL Part 32'!D305","v":6623},{"$f":"'(I) TOTAL Part 32'!E305","v":0},{"$f":"'(I) TOTAL Part 32'!F305","v":0},0,null,null,"21h"]
[null,"21i",null,null,null,null,null,null,null,"21i"]
[null,22,"Corporate Operation Expense","6700-6799",{"$f":"SUM(E139:E151)","v":0},{"$f":"SUM(F139:F151)","v":0},{"$f":"SUM(G139:G151)","v":0},null,null,22]
[null,"22a",{"$f":"'(I) TOTAL Part 32'!C307","v":"Executive and Planning"},{"$f":"'(I) TOTAL Part 32'!D307","v":6710},{"$f":"'(I) TOTAL Part 32'!E307","v":0},{"$f":"'(I) TOTAL Part 32'!F307","v":0},{"$f":"(E139-F139)","v":0},null,null,"22a"]
[null,"22b",{"$f":"'(I) TOTAL Part 32'!C308","v":"Executive"},{"$f":"'(I) TOTAL Part 32'!D308","v":6711},{"$f":"'(I) TOTAL Part 32'!E308","v":0},{"$f":"'(I) TOTAL Part 32'!F308","v":0},0,null,null,"22b"]
[null,"22c",{"$f":"'(I) TOTAL Part 32'!C309","v":"Planning"},{"$f":"'(I) TOTAL Part 32'!D309","v":6712},{"$f":"'(I) TOTAL Part 32'!E309","v":0},{"$f":"'(I) TOTAL Part 32'!F309","v":0},0,null,null,"22c"]
[null,"22d",{"$f":"'(I) TOTAL Part 32'!C310","v":"General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D310","v":6720},{"$f":"'(I) TOTAL Part 32'!E310","v":0},{"$f":"'(I) TOTAL Part 32'!F310","v":0},0,null,null,"22d"]
[null,"22e",{"$f":"'(I) TOTAL Part 32'!C311","v":"Accounting and Finance"},{"$f":"'(I) TOTAL Part 32'!D311","v":6721},{"$f":"'(I) TOTAL Part 32'!E311","v":0},{"$f":"'(I) TOTAL Part 32'!F311","v":0},0,null,null,"22e"]
[null,"22f",{"$f":"'(I) TOTAL Part 32'!C312","v":"External Relations"},{"$f":"'(I) TOTAL Part 32'!D312","v":6722},{"$f":"'(I) TOTAL Part 32'!E312","v":0},{"$f":"'(I) TOTAL Part 32'!F312","v":0},0,null,null,"22f"]
[null,"22g",{"$f":"'(I) TOTAL Part 32'!C313","v":"Human Resources"},{"$f":"'(I) TOTAL Part 32'!D313","v":6723},{"$f":"'(I) TOTAL Part 32'!E313","v":0},{"$f":"'(I) TOTAL Part 32'!F313","v":0},0,null,null,"22g"]
[null,"22h",{"$f":"'(I) TOTAL Part 32'!C314","v":"Information Management"},{"$f":"'(I) TOTAL Part 32'!D314","v":6724},{"$f":"'(I) TOTAL Part 32'!E314","v":0},{"$f":"'(I) TOTAL Part 32'!F314","v":0},0,null,null,"22h"]
[null,"22i",{"$f":"'(I) TOTAL Part 32'!C315","v":"Legal"},{"$f":"'(I) TOTAL Part 32'!D315","v":6725},{"$f":"'(I) TOTAL Part 32'!E315","v":0},{"$f":"'(I) TOTAL Part 32'!F315","v":0},0,null,null,"22i"]
[null,"22j",{"$f":"'(I) TOTAL Part 32'!C316","v":"Procurement"},{"$f":"'(I) TOTAL Part 32'!D316","v":6726},{"$f":"'(I) TOTAL Part 32'!E316","v":0},{"$f":"'(I) TOTAL Part 32'!F316","v":0},0,null,null,"22j"]
[null,"22k",{"$f":"'(I) TOTAL Part 32'!C317","v":"Research and Development"},{"$f":"'(I) TOTAL Part 32'!D317","v":6727},{"$f":"'(I) TOTAL Part 32'!E317","v":0},{"$f":"'(I) TOTAL Part 32'!F317","v":0},0,null,null,"22k"]
[null,"22l",{"$f":"'(I) TOTAL Part 32'!C318","v":"Other General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D318","v":6728},{"$f":"'(I) TOTAL Part 32'!E318","v":0},{"$f":"'(I) TOTAL Part 32'!F318","v":0},0,null,null,"22l"]
[null,"22m",{"$f":"'(I) TOTAL Part 32'!C319","v":"Provision for Uncollectible Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D319","v":6790},{"$f":"'(I) TOTAL Part 32'!E319","v":0},{"$f":"'(I) TOTAL Part 32'!F319","v":0},0,null,null,"22m"]
[null,"22n",null,null,null,null,null,null,null,"22n"]
[null,23,"TOTAL OPERATING EXPENSE:",null,{"$f":"E75+E111+E128+E138","v":0},{"$f":"F75+F111+F128+F138","v":0},{"$f":"G75+G111+G128+G138","v":0},null,null,23]
[null,24,null,null,null,null,null,null,null,{"$f":"B154","v":24}]
[null,25,null,null,null,null,null,null,null,25]
[null,26,"NET OPERATING REVENUE  \nless TOTAL OPERATING EXPENSE:",null,{"$f":"E69-E153","v":0},{"$f":"F69-F153","v":0},{"$f":"G69-G153","v":0},null,null,26]
[null,27,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,28]
[null,29,"Other Operating Expense","6700-6799",{"$f":"SUM(E160:E164)","v":0},{"$f":"SUM(F160:F164)","v":0},{"$f":"SUM(G160:G164)","v":0},null,null,29]
[null,"29a",{"$f":"'(I) TOTAL Part 32'!C321","v":"Income from Custom Work"},{"$f":"'(I) TOTAL Part 32'!D321","v":7110},{"$f":"'(I) TOTAL Part 32'!E321","v":0},{"$f":"'(I) TOTAL Part 32'!F321","v":0},{"$f":"(E160-F160)","v":0},null,null,"29a"]
[null,"29b",{"$f":"'(I) TOTAL Part 32'!C322","v":"Return from Non-regulated use of Regulated Facilities"},{"$f":"'(I) TOTAL Part 32'!D322","v":7130},{"$f":"'(I) TOTAL Part 32'!E322","v":0},{"$f":"'(I) TOTAL Part 32'!F322","v":0},0,null,null,"29b"]
[null,"29c",{"$f":"'(I) TOTAL Part 32'!C323","v":"Gains and Losses from Foreign Exchange"},{"$f":"'(I) TOTAL Part 32'!D323","v":7140},{"$f":"'(I) TOTAL Part 32'!E323","v":0},{"$f":"'(I) TOTAL Part 32'!F323","v":0},0,null,null,"29c"]
[null,"29d",{"$f":"'(I) TOTAL Part 32'!C324","v":"Gains and Losses from the Disposition of Land and Artworks"},{"$f":"'(I) TOTAL Part 32'!D324","v":7150},{"$f":"'(I) TOTAL Part 32'!E324","v":0},{"$f":"'(I) TOTAL Part 32'!F324","v":0},0,null,null,"29d"]
[null,"29e",{"$f":"'(I) TOTAL Part 32'!C325","v":"Other Operating Gains and Losses"},{"$f":"'(I) TOTAL Part 32'!D325","v":7160},{"$f":"'(I) TOTAL Part 32'!E325","v":0},{"$f":"'(I) TOTAL Part 32'!F325","v":0},0,null,null,"29e"]
[null,"29f",null,null,null,null,null,null,null,"29f"]
[null,30,"Operating Taxes","7200-7299",{"$f":"SUM(E167:E173)","v":0},{"$f":"SUM(F167:F173)","v":0},{"$f":"SUM(G167:G173)","v":0},null,null,30]
[null,"30a",{"$f":"'(I) TOTAL Part 32'!C327","v":"Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D327","v":7210},{"$f":"'(I) TOTAL Part 32'!E327","v":0},{"$f":"'(I) TOTAL Part 32'!F327","v":0},{"$f":"(E167-F167)","v":0},null,null,"30a"]
[null,"30b",{"$f":"'(I) TOTAL Part 32'!C328","v":"Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D328","v":7220},{"$f":"'(I) TOTAL Part 32'!E328","v":0},{"$f":"'(I) TOTAL Part 32'!F328","v":0},0,null,null,"30b"]
[null,"30c",{"$f":"'(I) TOTAL Part 32'!C329","v":"Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D329","v":7230},{"$f":"'(I) TOTAL Part 32'!E329","v":0},{"$f":"'(I) TOTAL Part 32'!F329","v":0},0,null,null,"30c"]
[null,"30d",{"$f":"'(I) TOTAL Part 32'!C330","v":"Operating Taxes - Property"},{"$f":"'(I) TOTAL Part 32'!D330","v":"7240.a"},{"$f":"'(I) TOTAL Part 32'!E330","v":0},{"$f":"'(I) TOTAL Part 32'!F330","v":0},0,null,null,"30d"]
[null,"30e",{"$f":"'(I) TOTAL Part 32'!C331","v":"Operating Taxes - Other"},{"$f":"'(I) TOTAL Part 32'!D331","v":"7240.b"},{"$f":"'(I) TOTAL Part 32'!E331","v":0},{"$f":"'(I) TOTAL Part 32'!F331","v":0},0,null,null,"30e"]
[null,"30f",{"$f":"'(I) TOTAL Part 32'!C332","v":"Provision for Deferred Operating Federal Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D332","v":7250},{"$f":"'(I) TOTAL Part 32'!E332","v":0},{"$f":"'(I) TOTAL Part 32'!F332","v":0},0,null,null,"30f"]
[null,"30g",{"$f":"'(I) TOTAL Part 32'!C333","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D333","v":7251},{"$f":"'(I) TOTAL Part 32'!E333","v":0},{"$f":"'(I) TOTAL Part 32'!F333","v":0},0,null,null,"30g"]
[null,"30h",null,null,null,null,null,null,null,"30h"]
[null,31,"TOTAL OTHER OPERATING EXPENSE & TAXES:",null,{"$f":"E159+E166","v":0},{"$f":"F159+F166","v":0},{"$f":"G159+G166","v":0},null,null,31]
[null,32,null,null,null,null,null,null,null,32]
[null,33,null,null,null,null,null,null,null,33]
[null,34,"NET UTILITY OPERATING INCOME (LOSS):",null,{"$f":"E156-E175","v":0},{"$f":"F156-F175","v":0},{"$f":"G156-G175","v":0},null,null,34]
[null,35,null,null,null,null,null,null,null,35]
[null,36,null,null,null,null,null,null,null,36]
[null,37,"Non-Operating (Income) & Expense","7300-7399",{"$f":"SUM(E182:E188)","v":0},{"$f":"SUM(F182:F188)","v":0},{"$f":"SUM(G182:G188)","v":0},null,null,37]
[null,"37a",{"$f":"'(I) TOTAL Part 32'!C335","v":"Dividend Income"},{"$f":"'(I) TOTAL Part 32'!D335","v":7310},{"$f":"'(I) TOTAL Part 32'!E335","v":0},{"$f":"'(I) TOTAL Part 32'!F335","v":0},{"$f":"(E182-F182)","v":0},null,null,"37a"]
[null,"37b",{"$f":"'(I) TOTAL Part 32'!C336","v":"Interest Income"},{"$f":"'(I) TOTAL Part 32'!D336","v":7320},{"$f":"'(I) TOTAL Part 32'!E336","v":0},{"$f":"'(I) TOTAL Part 32'!F336","v":0},0,null,null,"37b"]
[null,"37c",{"$f":"'(I) TOTAL Part 32'!C337","v":"Income from Sinking and Other Funds"},{"$f":"'(I) TOTAL Part 32'!D337","v":7330},{"$f":"'(I) TOTAL Part 32'!E337","v":0},{"$f":"'(I) TOTAL Part 32'!F337","v":0},0,null,null,"37c"]
[null,"37d",{"$f":"'(I) TOTAL Part 32'!C338","v":"Allowance for Funds used During Construction"},{"$f":"'(I) TOTAL Part 32'!D338","v":7340},{"$f":"'(I) TOTAL Part 32'!E338","v":0},{"$f":"'(I) TOTAL Part 32'!F338","v":0},0,null,null,"37d"]
[null,"37e",{"$f":"'(I) TOTAL Part 32'!C339","v":"Gains or Losses from the Disposition of Certain Property"},{"$f":"'(I) TOTAL Part 32'!D339","v":7350},{"$f":"'(I) TOTAL Part 32'!E339","v":0},{"$f":"'(I) TOTAL Part 32'!F339","v":0},0,null,null,"37e"]
[null,"37f",{"$f":"'(I) TOTAL Part 32'!C340","v":"Other Non-Operating Income"},{"$f":"'(I) TOTAL Part 32'!D340","v":7360},{"$f":"'(I) TOTAL Part 32'!E340","v":0},{"$f":"'(I) TOTAL Part 32'!F340","v":0},0,null,null,"37f"]
[null,"37g",{"$f":"'(I) TOTAL Part 32'!C341","v":"Special Charges"},{"$f":"'(I) TOTAL Part 32'!D341","v":7370},{"$f":"'(I) TOTAL Part 32'!E341","v":0},{"$f":"'(I) TOTAL Part 32'!F341","v":0},0,null,null,"37g"]
[null,"37h",null,null,null,null,null,null,null,"37h"]
[null,38,"Non-Operating Taxes","7400-7499",{"$f":"SUM(E191:E195)","v":0},{"$f":"SUM(F191:F195)","v":0},{"$f":"SUM(G191:G195)","v":0},null,null,38]
[null,"38a",{"$f":"'(I) TOTAL Part 32'!C343","v":"Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D343","v":7410},{"$f":"'(I) TOTAL Part 32'!E343","v":0},{"$f":"'(I) TOTAL Part 32'!F343","v":0},{"$f":"(E191-F191)","v":0},null,null,"38a"]
[null,"38b",{"$f":"'(I) TOTAL Part 32'!C344","v":"Non-Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D344","v":7420},{"$f":"'(I) TOTAL Part 32'!E344","v":0},{"$f":"'(I) TOTAL Part 32'!F344","v":0},0,null,null,"38b"]
[null,"38c",{"$f":"'(I) TOTAL Part 32'!C345","v":"Non-Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D345","v":7430},{"$f":"'(I) TOTAL Part 32'!E345","v":0},{"$f":"'(I) TOTAL Part 32'!F345","v":0},0,null,null,"38c"]
[null,"38d",{"$f":"'(I) TOTAL Part 32'!C346","v":"Non-Operating Other Taxes"},{"$f":"'(I) TOTAL Part 32'!D346","v":7440},{"$f":"'(I) TOTAL Part 32'!E346","v":0},{"$f":"'(I) TOTAL Part 32'!F346","v":0},0,null,null,"38d"]
[null,"38f",{"$f":"'(I) TOTAL Part 32'!C347","v":"Provision for Deferred Non-Operating Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D347","v":7450},{"$f":"'(I) TOTAL Part 32'!E347","v":0},{"$f":"'(I) TOTAL Part 32'!F347","v":0},0,null,null,"38f"]
[null,"38g",null,null,null,null,null,null,null,"38g"]
[null,39,"Interest & Related Items","7500-7599",{"$f":"SUM(E198:E201)","v":0},{"$f":"SUM(F198:F201)","v":0},{"$f":"SUM(G198:G201)","v":0},null,null,39]
[null,"39a",{"$f":"'(I) TOTAL Part 32'!C349","v":"Interest on Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D349","v":7510},{"$f":"'(I) TOTAL Part 32'!E349","v":0},{"$f":"'(I) TOTAL Part 32'!F349","v":0},{"$f":"(E198-F198)","v":0},null,null,"39a"]
[null,"39b",{"$f":"'(I) TOTAL Part 32'!C350","v":"Interest Expense - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D350","v":7520},{"$f":"'(I) TOTAL Part 32'!E350","v":0},{"$f":"'(I) TOTAL Part 32'!F350","v":0},0,null,null,"39b"]
[null,"39c",{"$f":"'(I) TOTAL Part 32'!C351","v":"Amortization of Debt Issuance Expense"},{"$f":"'(I) TOTAL Part 32'!D351","v":7530},{"$f":"'(I) TOTAL Part 32'!E351","v":0},{"$f":"'(I) TOTAL Part 32'!F351","v":0},0,null,null,"39c"]
[null,"39d",{"$f":"'(I) TOTAL Part 32'!C352","v":"Other Interest Deductions"},{"$f":"'(I) TOTAL Part 32'!D352","v":7540},{"$f":"'(I) TOTAL Part 32'!E352","v":0},{"$f":"'(I) TOTAL Part 32'!F352","v":0},0,null,null,"39d"]
[null,"39e",null,null,null,null,null,null,null,"39e"]
[null,40,"Extraordinary Items","7600-7699",{"$f":"SUM(E204:E207)","v":0},{"$f":"SUM(F204:F207)","v":0},{"$f":"SUM(G204:G207)","v":0},null,null,40]
[null,"40a",{"$f":"'(I) TOTAL Part 32'!C354","v":"Extraordinary Income Credits"},{"$f":"'(I) TOTAL Part 32'!D354","v":7610},{"$f":"'(I) TOTAL Part 32'!E354","v":0},{"$f":"'(I) TOTAL Part 32'!F354","v":0},{"$f":"(E204-F204)","v":0},null,null,"40a"]
[null,"40b",{"$f":"'(I) TOTAL Part 32'!C355","v":"Extraordinary Income Charges"},{"$f":"'(I) TOTAL Part 32'!D355","v":7620},{"$f":"'(I) TOTAL Part 32'!E355","v":0},{"$f":"'(I) TOTAL Part 32'!F355","v":0},0,null,null,"40b"]
[null,"40c",{"$f":"'(I) TOTAL Part 32'!C356","v":"Current Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) TOTAL Part 32'!D356","v":7630},{"$f":"'(I) TOTAL Part 32'!E356","v":0},{"$f":"'(I) TOTAL Part 32'!F356","v":0},0,null,null,"40c"]
[null,"40d",{"$f":"'(I) TOTAL Part 32'!C357","v":"Provision for deferred Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) TOTAL Part 32'!D357","v":7640},{"$f":"'(I) TOTAL Part 32'!E357","v":0},{"$f":"'(I) TOTAL Part 32'!F357","v":0},0,null,null,"40d"]
[null,"40e",null,null,null,null,null,null,null,"40e"]
[null,41,"Other Non-Operating - Net","7900-7999",{"$f":"SUM(E210:E211)","v":0},{"$f":"SUM(F210:F211)","v":0},{"$f":"SUM(G210:G211)","v":0},null,null,41]
[null,"41a",{"$f":"'(I) TOTAL Part 32'!C358","v":"Income Effect of Jurisdictional Ratemaking Differences - Net"},{"$f":"'(I) TOTAL Part 32'!D358","v":7910},{"$f":"'(I) TOTAL Part 32'!E358","v":0},{"$f":"'(I) TOTAL Part 32'!F358","v":0},{"$f":"(E210-F210)","v":0},null,null,"41a"]
[null,"41b",{"$f":"'(I) TOTAL Part 32'!C359","v":"Non-Regulated Net Income"},{"$f":"'(I) TOTAL Part 32'!D359","v":7990},{"$f":"'(I) TOTAL Part 32'!E359","v":0},{"$f":"'(I) TOTAL Part 32'!F359","v":0},0,null,null,"41b"]
[null,"41c",null,null,null,null,null,null,null,"41c"]
[null,42,"TOTAL NON-OPERATING & EXTRAORDINARY ITEMS:",null,{"$f":"E181+E190+E197+E203+E209","v":0},{"$f":"F181+F190+F197+F203+F209","v":0},{"$f":"G181+G190+G197+G203+G209","v":0},null,null,42]
[null,43,null,null,null,null,null,null,null,43]
[null,44,null,null,null,null,null,null,null,44]
[null,45,"NET INCOME (LOSS):",null,{"$f":"E178-E213","v":0},{"$f":"F178-F213","v":0},{"$f":"G178-G213","v":0},null,null,45]
[null,46,null,null,null,null,null,null,null,46]

{"sheet":"(I) UTAH Part 32","index":11,"n_rows":363,"n_cols":10,"rows_kept":363,"cut":false,"hidden":false,"merged":[[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[38,9,38,20],[39,9,39,20],[34,9,34,20],[35,9,35,20],[36,9,36,20],[37,9,37,20],[30,9,30,20],[31,9,31,20],[22,9,22,20],[23,9,23,20],[24,9,24,20],[25,9,25,20],[13,9,13,20],[20,9,20,20],[40,9,40,20],[26,9,26,20],[27,9,27,20],[28,9,28,20],[29,9,29,20],[0,1,0,2],[7,7,9,7],[7,8,9,8],[7,9,9,20],[10,9,10,20],[7,6,9,6],[4,4,5,6],[1,1,1,6],[16,9,16,20],[17,9,17,20],[19,9,19,20],[15,9,15,20],[21,9,21,20],[32,9,32,20],[33,9,33,20],[11,9,11,20],[12,9,12,20],[14,9,14,20],[18,9,18,20],[44,9,44,20],[45,9,45,20],[46,9,46,20],[47,9,47,20],[48,9,48,20],[49,9,49,20],[41,9,41,20],[42,9,42,20],[43,9,43,20],[76,9,76,20],[50,9,50,20],[51,9,51,20],[52,9,52,20],[53,9,53,20],[54,9,54,20],[55,9,55,20],[65,9,65,20],[66,9,66,20],[67,9,67,20],[68,9,68,20],[69,9,69,20],[70,9,70,20],[71,9,71,20],[72,9,72,20],[73,9,73,20],[62,9,62,20],[63,9,63,20],[56,9,56,20],[57,9,57,20],[58,9,58,20],[59,9,59,20],[60,9,60,20],[61,9,61,20],[151,9,151,20],[152,9,152,20],[145,9,145,20],[146,9,146,20],[138,9,138,20],[139,9,139,20],[140,9,140,20],[141,9,141,20],[143,9,143,20],[144,9,144,20],[142,9,142,20],[100,9,100,20],[102,9,102,20],[103,9,103,20],[104,9,104,20],[105,9,105,20],[74,9,74,20],[159,9,159,20],[160,9,160,20],[161,9,161,20],[121,9,121,20],[131,9,131,20],[132,9,132,20],[106,9,106,20],[107,9,107,20],[108,9,108,20],[109,9,109,20],[110,9,110,20],[111,9,111,20],[113,9,113,20],[114,9,114,20],[147,9,147,20],[148,9,148,20],[149,9,149,20],[150,9,150,20],[162,9,162,20],[163,9,163,20],[164,9,164,20],[153,9,153,20],[154,9,154,20],[155,9,155,20],[156,9,156,20],[157,9,157,20],[158,9,158,20],[171,9,171,20],[172,9,172,20],[173,9,173,20],[174,9,174,20],[175,9,175,20],[176,9,176,20],[165,9,165,20],[166,9,166,20],[167,9,167,20],[168,9,168,20],[169,9,169,20],[170,9,170,20],[183,9,183,20],[184,9,184,20],[185,9,185,20],[186,9,186,20],[187,9,187,20],[188,9,188,20],[177,9,177,20],[178,9,178,20],[179,9,179,20],[180,9,180,20],[181,9,181,20],[182,9,182,20],[195,9,195,20],[196,9,196,20],[197,9,197,20],[198,9,198,20],[199,9,199,20],[200,9,200,20],[189,9,189,20],[190,9,190,20],[191,9,191,20],[192,9,192,20],[193,9,193,20],[194,9,194,20],[207,9,207,20],[208,9,208,20],[209,9,209,20],[210,9,210,20],[211,9,211,20],[213,9,213,20],[201,9,201,20],[202,9,202,20],[203,9,203,20],[204,9,204,20],[205,9,205,20],[206,9,206,20],[212,9,212,20],[220,9,220,20],[221,9,221,20],[222,9,222,20],[223,9,223,20],[224,9,224,20],[225,9,225,20],[214,9,214,20],[215,9,215,20],[216,9,216,20],[217,9,217,20],[218,9,218,20],[219,9,219,20],[232,9,232,20],[233,9,233,20],[234,9,234,20],[235,9,235,20],[236,9,236,20],[237,9,237,20],[226,9,226,20],[227,9,227,20],[228,9,228,20],[229,9,229,20],[230,9,230,20],[231,9,231,20],[245,9,245,20],[246,9,246,20],[247,9,247,20],[248,9,248,20],[249,9,249,20],[250,9,250,20],[238,9,238,20],[239,9,239,20],[240,9,240,20],[241,9,241,20],[242,9,242,20],[243,9,243,20],[244,9,244,20],[257,9,257,20],[258,9,258,20],[259,9,259,20],[260,9,260,20],[251,9,251,20],[252,9,252,20],[253,9,253,20],[254,9,254,20],[255,9,255,20],[256,9,256,20],[265,9,265,20],[266,9,266,20],[267,9,267,20],[268,9,268,20],[269,9,269,20],[270,9,270,20],[261,9,261,20],[262,9,262,20],[263,9,263,20],[264,9,264,20],[277,9,277,20],[278,9,278,20],[280,9,280,20],[281,9,281,20],[282,9,282,20],[283,9,283,20],[271,9,271,20],[272,9,272,20],[273,9,273,20],[274,9,274,20],[275,9,275,20],[276,9,276,20],[279,9,279,20],[290,9,290,20],[291,9,291,20],[292,9,292,20],[293,9,293,20],[294,9,294,20],[296,9,296,20],[284,9,284,20],[285,9,285,20],[286,9,286,20],[287,9,287,20],[288,9,288,20],[289,9,289,20],[295,9,295,20],[303,9,303,20],[305,9,305,20],[306,9,306,20],[307,9,307,20],[308,9,308,20],[309,9,309,20],[297,9,297,20],[298,9,298,20],[299,9,299,20],[300,9,300,20],[301,9,301,20],[302,9,302,20],[304,9,304,20],[316,9,316,20],[317,9,317,20],[318,9,318,20],[319,9,319,20],[320,9,320,20],[321,9,321,20],[310,9,310,20],[311,9,311,20],[312,9,312,20],[313,9,313,20],[314,9,314,20],[315,9,315,20],[344,9,344,20],[328,9,328,20],[329,9,329,20],[330,9,330,20],[331,9,331,20],[332,9,332,20],[333,9,333,20],[322,9,322,20],[323,9,323,20],[324,9,324,20],[325,9,325,20],[326,9,326,20],[327,9,327,20],[99,9,99,20],[358,9,358,20],[352,9,352,20],[353,9,353,20],[354,9,354,20],[355,9,355,20],[356,9,356,20],[357,9,357,20],[334,9,334,20],[335,9,335,20],[336,9,336,20],[337,9,337,20],[338,9,338,20],[339,9,339,20],[346,9,346,20],[347,9,347,20],[348,9,348,20],[349,9,349,20],[350,9,350,20],[351,9,351,20],[340,9,340,20],[341,9,341,20],[342,9,342,20],[343,9,343,20],[120,9,120,20],[345,9,345,20],[77,9,77,20],[78,9,78,20],[79,9,79,20],[80,9,80,20],[81,9,81,20],[82,9,82,20],[83,9,83,20],[84,9,84,20],[85,9,85,20],[86,9,86,20],[87,9,87,20],[88,9,88,20],[89,9,89,20],[90,9,90,20],[91,9,91,20],[92,9,92,20],[93,9,93,20],[94,9,94,20],[95,9,95,20],[96,9,96,20],[97,9,97,20],[98,9,98,20],[359,9,359,20],[64,9,64,20],[101,9,101,20],[75,9,75,20],[112,9,112,20],[133,9,133,20],[134,9,134,20],[135,9,135,20],[136,9,136,20],[137,9,137,20],[122,9,122,20],[123,9,123,20],[124,9,124,20],[125,9,125,20],[126,9,126,20],[127,9,127,20],[128,9,128,20],[129,9,129,20],[130,9,130,20],[115,9,115,20],[116,9,116,20],[117,9,117,20],[118,9,118,20],[119,9,119,20]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"}]
[null,null,{"$f":"IF($D$4=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF($D$4=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"},null,"UTAH OPERATIONS"]
[null,null,{"$f":"'(I) TOTAL Part 32'!C6","v":"YEAR of Cost Study Utilized?"},{"$f":"'(I) TOTAL Part 32'!D6","v":"Select"}]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Input Amounts for\nREPORT YEAR","Input Amounts for\nPRIOR YEAR","Increase or\n(Decrease)\n(c - d)",null,"Line\nNo.",{"$f":"E5&CHAR(10)&\"NOTES\"","v":"UTAH OPERATIONS\nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[null,null,null,null,"TOTAL ($)","TOTAL ($)"]
[null,1,"Utah Universal Service Fund Received - TOTAL ",{"$f":"IF('(I) TOTAL Part 32'!D11<>0, '(I) TOTAL Part 32'!D11, \"\")","v":""},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":0},{"$f":"SUM(G12:G14)","v":0},null,{"$f":"B11","v":1},"Total from the numbers in italics, below"]
[null,"1a","High Cost Loop - Utah",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D12,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E12, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F12, 0)","v":0},{"$f":"IFERROR(IF(AND(E12=\"\", F12=\"\"),\" \",(E12-F12)), \"\")","v":0},null,"1a"]
[null,"1b","Lifeline - Utah",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D13,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E13, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F13, 0)","v":0},{"$f":"IFERROR(IF(AND(E13=\"\", F13=\"\"),\" \",(E13-F13)), \"\")","v":0},null,"1b"]
[null,null,null,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D14,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E14, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F14, 0)","v":0},{"$f":"IFERROR(IF(AND(E14=\"\", F14=\"\"),\" \",(E14-F14)), \"\")","v":0}]
[null,2,"Federal Universal Service Funds Received - TOTAL ",{"$f":"IF('(I) TOTAL Part 32'!D15<>0, '(I) TOTAL Part 32'!D15, \"\")","v":""},{"$f":"SUM(E16:E22)","v":0},{"$f":"SUM(F16:F22)","v":0},{"$f":"SUM(G16:G22)","v":0},null,2,"Total from the numbers in italics, below"]
[null,"2a","Alternative Connect America Cost Model (ACAM)",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D16,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E16, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F16, 0)","v":0},{"$f":"IFERROR(IF(AND(E16=\"\", F16=\"\"),\" \",(E16-F16)), \"\")","v":0},null,"2a"]
[null,"2b","High Cost Loop - Federal",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D17,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E17, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F17, 0)","v":0},0,null,"2b"]
[null,"2c","Lifeline - Federal",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D18,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E18, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F18, 0)","v":0},0,null,"2c"]
[null,"2d","Emergency Broadband Benefit Program",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D19,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E19, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F19, 0)","v":0},0,null,"2d"]
[null,"2e","Schools and Libraries",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D20,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E20, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F20, 0)","v":0},0,null,"2e"]
[null,"2f","Other - Federal  (enter details in Notes)",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D21,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E21, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F21, 0)","v":0},{"$f":"IFERROR(IF(AND(E21=\"\", F21=\"\"),\" \",(E21-F21)), \"\")","v":0},null,"2f"]
[null,null,null,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!D22,\"\" )","v":""},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E22, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F22, 0)","v":0},0]
[]
[null,3,"Cash and Equivalents - TOTAL",1120,{"$f":"SUM(E25:E30)","v":0},{"$f":"SUM(F25:F30)","v":0},{"$f":"SUM(G25:G30)","v":0},null,{"$f":"B24","v":3},"Total from the numbers in italics, 1130, 1140, 1150, 1160, 1170, and 1171 "]
[null,"3a","Cash",1130,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E25, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F25, 0)","v":0},{"$f":"IFERROR(IF(AND(E25=\"\", F25=\"\"),\" \",(E25-F25)), \"\")","v":0},null,"3a"]
[null,"3b","Special Cash Deposits",1140,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E26, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F26, 0)","v":0},0,null,"3b"]
[null,"3c","Working Cash Advances",1150,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E27, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F27, 0)","v":0},0,null,"3c"]
[null,"3d","Temporary Investments",1160,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E28, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F28, 0)","v":0},0,null,"3d"]
[null,"3e","Receivables",1170,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E29, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F29, 0)","v":0},0,null,"3e"]
[null,"3f","Allowance for Doubtful Accounts",1171,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E30, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F30, 0)","v":0},0,null,"3f"]
[null,4,"Telecommunications Accounts Receivable",1180,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E31, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F31, 0)","v":0},0,null,4]
[null,5,"Accounts Receivable Allowance - Telecommunications",1182,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E32, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F32, 0)","v":0},0,null,5]
[null,6,"Other Accounts Receivable ",1190,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E33, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F33, 0)","v":0},0,null,6]
[null,7,"Accounts Receivable Allowance - Other",1191,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E34, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F34, 0)","v":0},0,null,7]
[null,8,"Notes Receivable",1200,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E35, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F35, 0)","v":0},0,null,8]
[null,9,"Notes Receivable Allowance",1201,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E36, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F36, 0)","v":0},0,null,9]
[null,10,"Interest and Dividends Receivable",1210,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E37, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F37, 0)","v":0},0,null,10]
[null,11,"Inventories - TOTAL",1220,{"$f":"SUM(E39:E40)","v":0},{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},null,11,"Total from the numbers in italics, 1220.1 and 1220.2"]
[null,"11a","Material and Supplies.",1220,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E39, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F39, 0)","v":0},{"$f":"IFERROR(IF(AND(E39=\"\", F39=\"\"),\" \",(E39-F39)), \"\")","v":0},null,"11a"]
[null,"11b","Property Held for Sale or Lease.",1220,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E40, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F40, 0)","v":0},{"$f":"IFERROR(IF(AND(E40=\"\", F40=\"\"),\" \",(E40-F40)), \"\")","v":0},null,"11b"]
[null,12,"Prepayments - TOTAL",1280,{"$f":"SUM(E42:E46)","v":0},{"$f":"SUM(F42:F46)","v":0},{"$f":"SUM(G42:G46)","v":0},null,12,"Total from the numbers in italics, 1290, 1300, 1310, 1320, and 1330"]
[null,"12a","Prepaid Rents",1290,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E42, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F42, 0)","v":0},{"$f":"IFERROR(IF(AND(E42=\"\", F42=\"\"),\" \",(E42-F42)), \"\")","v":0},null,"12a"]
[null,"12b","Prepaid Taxes",1300,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E43, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F43, 0)","v":0},0,null,"12b"]
[null,"12c","Prepaid Insurance",1310,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E44, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F44, 0)","v":0},0,null,"12c"]
[null,"12d","Prepaid Directory Expense",1320,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E45, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F45, 0)","v":0},0,null,"12d"]
[null,"12e","Other Prepayments",1330,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E46, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F46, 0)","v":0},0,null,"12e"]
[null,13,"Other Current Assets",1350,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E47, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F47, 0)","v":0},0,null,13]
[null,14,"Investment in Affiliated Companies",1401,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E48, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F48, 0)","v":0},0,null,14]
[null,15,"Investment in Non-Affiliated Companies",1402,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E49, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F49, 0)","v":0},0,null,15]
[null,16,"Non-Regulated Investments",1406,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E50, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F50, 0)","v":0},0,null,16]
[null,17,"Unamortized Debt Issuance Expense",1407,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E51, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F51, 0)","v":0},0,null,17]
[null,18,"Sinking Funds",1408,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E52, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F52, 0)","v":0},0,null,18]
[null,19,"Other Non-Current Assets",1410,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E53, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F53, 0)","v":0},0,null,19]
[null,20,"Deferred Tax Regulatory Assets",1437,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E54, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F54, 0)","v":0},0,null,20]
[null,21,"Deferred Maintenance, Retirements and Other Deferred Charges",1438,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E55, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F55, 0)","v":0},0,null,21]
[null,22,"Deferred Charges",1439,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E56, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F56, 0)","v":0},0,null,22]
[null,23,"Other Jurisdictional Assets - Net",1500,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E57, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F57, 0)","v":0},0,null,23]
[null,24,"Telecommunications Plant in Service",2001,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E58, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F58, 0)","v":0},0,null,24]
[null,25,"Property Held for Future Telecommunication Use",2002,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E59, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F59, 0)","v":0},0,null,25]
[null,26,"Telecommunications Plant Under Construction",2003,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E60, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F60, 0)","v":0},0,null,26]
[null,27,"Telecommunications Plant Under Construction - Long Term ",2004,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E61, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F61, 0)","v":0},0,null,27]
[null,28,"Telecommunications Plant Adjustment",2005,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E62, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F62, 0)","v":0},0,null,28]
[null,29,"Non-Operating Plant",2006,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E63, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F63, 0)","v":0},0,null,29]
[null,30,"Goodwill",2007,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E64, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F64, 0)","v":0},0,null,30]
[null,31,"COMPANY ASSETS",null,null,null,null,null,31]
[null,32,"Land and Support Assets ( Land Line Plant ) - TOTAL",2110,{"$f":"SUM(E67:E76)","v":0},{"$f":"SUM(F67:F76)","v":0},{"$f":"SUM(G67:G76)","v":0},null,32,"Total from the numbers in italics, 2111.a, 2112.a, 2113.a, 2114.a, 2115.a, 2116.a, 2121.a, 2122.a, 2123.a, and 2124.a"]
[null,"32a","Land ( Land Line Plant )","2111.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E67, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F67, 0)","v":0},{"$f":"IFERROR(IF(AND(E67=\"\", F67=\"\"),\" \",(E67-F67)), \"\")","v":0},null,"32a"]
[null,"32b","Motor Vehicles ( Land Line Plant )","2112.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E68, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F68, 0)","v":0},0,null,"32b"]
[null,"32c","Aircraft ( Land Line Plant )","2113.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E69, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F69, 0)","v":0},0,null,"32c"]
[null,"32d","Tools and Other Work Equipment ( Land Line Plant )","2114.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E70, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F70, 0)","v":0},0,null,"32d"]
[null,"32e","Garage Work Equipment ( Land Line Plant )","2115.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E71, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F71, 0)","v":0},0,null,"32e"]
[null,"32f","Other Work Equipment ( Land Line Plant )","2116.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E72, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F72, 0)","v":0},0,null,"32f"]
[null,"32g","Buildings ( Land Line Plant )","2121.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E73, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F73, 0)","v":0},0,null,"32g"]
[null,"32h","Furniture ( Land Line Plant )","2122.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E74, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F74, 0)","v":0},0,null,"32h"]
[null,"32i","Office Equipment ( Land Line Plant )","2123.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E75, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F75, 0)","v":0},0,null,"32i"]
[null,"32j","General Purpose Computers ( Land Line Plant )","2124.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E76, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F76, 0)","v":0},0,null,"32j"]
[null,33,"Central Office - Switching ( Land Line Plant ) - TOTAL",2210,{"$f":"SUM(E78:E80)","v":0},{"$f":"SUM(F78:F80)","v":0},{"$f":"SUM(G78:G80)","v":0},null,33,"Total from the numbers in italics, 2211.a, 2212.a, and 2215.a"]
[null,"33a","Non-Digital Switching ( Land Line Plant )","2211.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E78, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F78, 0)","v":0},{"$f":"IFERROR(IF(AND(E78=\"\", F78=\"\"),\" \",(E78-F78)), \"\")","v":0},null,"33a"]
[null,"33b","Digital Electronic Switching ( Land Line Plant )","2212.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E79, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F79, 0)","v":0},0,null,"33b"]
[null,"33c","Electro - Mechanical Switching ( Land Line Plant )","2215.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E80, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F80, 0)","v":0},0,null,"33c"]
[null,34,"Operator Systems  ( Land Line Plant )","2220.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E81, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F81, 0)","v":0},0,null,34]
[null,35,"Central Office – Transmission  ( Land Line Plant )","2230.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E82, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F82, 0)","v":0},0,null,35]
[null,36,"Radio Systems  ( Land Line Plant )","2231.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E83, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F83, 0)","v":0},0,null,36]
[null,37,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","2232.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E84, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F84, 0)","v":0},0,null,37]
[null,38,"Information Origination / Termination  ( Land Line Plant )","2310.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E85, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F85, 0)","v":0},0,null,38]
[null,39,"Station Apparatus  ( Land Line Plant )","2311.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E86, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F86, 0)","v":0},0,null,39]
[null,40,"Customer Premises Wiring  ( Land Line Plant )","2321.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E87, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F87, 0)","v":0},0,null,40]
[null,41,"Large Private Branch Exchanges  ( Land Line Plant )","2341.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E88, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F88, 0)","v":0},0,null,{"$f":"B88","v":41}]
[null,42,"Public Telephone Terminal Equipment  ( Land Line Plant )","2351.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E89, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F89, 0)","v":0},0,null,42]
[null,43,"Other Terminal Equipment  ( Land Line Plant )","2362.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E90, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F90, 0)","v":0},0,null,43]
[null,44,"Cable and Wire Facilities  ( Land Line Plant )","2410.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E91, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F91, 0)","v":0},0,null,44]
[null,45,"Poles  ( Land Line Plant )","2411.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E92, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F92, 0)","v":0},0,null,45]
[null,46,"Aerial Cable  ( Land Line Plant )","2421.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E93, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F93, 0)","v":0},0,null,46]
[null,47,"Underground Cable  ( Land Line Plant )","2422.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E94, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F94, 0)","v":0},0,null,47]
[null,48,"Buried Cable  ( Land Line Plant )","2423.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E95, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F95, 0)","v":0},0,null,48]
[null,49,"Intrabuilding Network Cable  ( Land Line Plant )","2426.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E96, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F96, 0)","v":0},0,null,49]
[null,50,"Aerial Wire  ( Land Line Plant )","2431.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E97, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F97, 0)","v":0},0,null,50]
[null,51,"Conduit Systems  ( Land Line Plant )","2441.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E98, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F98, 0)","v":0},0,null,51]
[null,52,"Amortizable Tangible Assets  ( Land Line Plant )","2680.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E99, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F99, 0)","v":0},0,null,52]
[null,53,"Capital Leases  ( Land Line Plant )","2681.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E100, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F100, 0)","v":0},0,null,53]
[null,54,"Leasehold Improvements  ( Land Line Plant )","2682.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E101, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F101, 0)","v":0},0,null,54]
[null,55,"Intangibles  ( Land Line Plant )","2690.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E102, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F102, 0)","v":0},0,null,55]
[null,56,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",2110,{"$f":"SUM(E104:E113)","v":0},{"$f":"SUM(F104:F113)","v":0},{"$f":"SUM(G104:G113)","v":0},null,56,"Total from the numbers in italics, 2111.b, 2112.b, 2113.b, 2114.b, 2115.b, 2116.b, 2121.b, 2122.b, 2123.b, and 2124.b"]
[null,"56a","Land ( Cellular & Mobile Radio Plant )","2111.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E104, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F104, 0)","v":0},{"$f":"IFERROR(IF(AND(E104=\"\", F104=\"\"),\" \",(E104-F104)), \"\")","v":0},null,"56a"]
[null,"56b","Motor Vehicles ( Cellular & Mobile Radio Plant )","2112.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E105, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F105, 0)","v":0},0,null,"56b"]
[null,"56c","Aircraft ( Cellular & Mobile Radio Plant )","2113.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E106, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F106, 0)","v":0},0,null,"56c"]
[null,"56d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","2114.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E107, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F107, 0)","v":0},0,null,"56d"]
[null,"56e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","2115.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E108, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F108, 0)","v":0},0,null,"56e"]
[null,"56f","Other Work Equipment ( Cellular & Mobile Radio Plant )","2116.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E109, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F109, 0)","v":0},0,null,"56f"]
[null,"56g","Buildings ( Cellular & Mobile Radio Plant )","2121.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E110, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F110, 0)","v":0},0,null,"56g"]
[null,"56h","Furniture ( Cellular & Mobile Radio Plant )","2122.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E111, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F111, 0)","v":0},0,null,"56h"]
[null,"56i","Office Equipment ( Cellular & Mobile Radio Plant )","2123.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E112, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F112, 0)","v":0},0,null,"56i"]
[null,"56j","General Purpose Computers ( Cellular & Mobile Radio Plant )","2124.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E113, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F113, 0)","v":0},0,null,"56j"]
[null,57,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",2210,{"$f":"SUM(E115:E117)","v":0},{"$f":"SUM(F115:F117)","v":0},{"$f":"SUM(G115:G117)","v":0},null,57,"Total from the numbers in italics, 2211.b, 2212.b, and 2215.b"]
[null,"57a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","2211.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E115, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F115, 0)","v":0},{"$f":"IFERROR(IF(AND(E115=\"\", F115=\"\"),\" \",(E115-F115)), \"\")","v":0},null,"57a"]
[null,"57b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","2212.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E116, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F116, 0)","v":0},0,null,"57b"]
[null,"57c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","2215.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E117, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F117, 0)","v":0},0,null,"57c"]
[null,58,"Operator Systems  ( Cellular & Mobile Radio Plant )","2220.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E118, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F118, 0)","v":0},0,null,58]
[null,59,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","2230.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E119, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F119, 0)","v":0},0,null,59]
[null,60,"Radio Systems  ( Cellular & Mobile Radio Plant )","2231.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E120, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F120, 0)","v":0},0,null,60]
[null,61,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","2232.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E121, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F121, 0)","v":0},0,null,61]
[null,62,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","2310.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E122, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F122, 0)","v":0},0,null,62]
[null,63,"Station Apparatus  ( Cellular & Mobile Radio Plant )","2311.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E123, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F123, 0)","v":0},0,null,63]
[null,64,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","2321.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E124, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F124, 0)","v":0},0,null,64]
[null,65,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","2341.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E125, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F125, 0)","v":0},0,null,65]
[null,66,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","2351.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E126, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F126, 0)","v":0},0,null,66]
[null,67,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","2362.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E127, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F127, 0)","v":0},0,null,67]
[null,68,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","2410.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E128, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F128, 0)","v":0},0,null,68]
[null,69,"Poles  ( Cellular & Mobile Radio Plant )","2411.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E129, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F129, 0)","v":0},0,null,69]
[null,70,"Aerial Cable  ( Cellular & Mobile Radio Plant )","2421.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E130, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F130, 0)","v":0},0,null,70]
[null,71,"Underground Cable  ( Cellular & Mobile Radio Plant )","2422.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E131, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F131, 0)","v":0},0,null,71]
[null,72,"Buried Cable  ( Cellular & Mobile Radio Plant )","2423.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E132, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F132, 0)","v":0},0,null,72]
[null,73,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","2426.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E133, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F133, 0)","v":0},0,null,73]
[null,74,"Aerial Wire  ( Cellular & Mobile Radio Plant )","2431.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E134, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F134, 0)","v":0},0,null,74]
[null,75,"Conduit Systems  ( Cellular & Mobile Radio Plant )","2441.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E135, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F135, 0)","v":0},0,null,75]
[null,76,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","2680.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E136, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F136, 0)","v":0},0,null,76]
[null,77,"Capital Leases  ( Cellular & Mobile Radio Plant )","2681.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E137, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F137, 0)","v":0},0,null,77]
[null,78,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","2682.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E138, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F138, 0)","v":0},0,null,78]
[null,79,"Intangibles  ( Cellular & Mobile Radio Plant )","2690.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E139, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F139, 0)","v":0},0,null,79]
[null,80,"Accumulated Depreciation",3100,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E140, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F140, 0)","v":0},0,null,80,"Current year Accumulated Depreciation total calculated on Depr & Amort Tab"]
[null,81,"Accumulated Depreciation - Property Held for Future Use",3200,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E141, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F141, 0)","v":0},0,null,81]
[null,82,"Accumulated Depreciation - Nonoperating",3300,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E142, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F142, 0)","v":0},0,null,82]
[null,83,"Accumulated Amortization - Tangible",3400,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E143, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F143, 0)","v":0},0,null,83]
[null,84,"Accumulated Amortization - Capitalized Leases",3410,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E144, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F144, 0)","v":0},0,null,84]
[null,85,"Accumulated Amortization - Intangible",3500,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E145, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F145, 0)","v":0},0,null,85]
[null,86,"Accumulated Amortization - Other",3600,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E146, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F146, 0)","v":0},0,null,86]
[null,87,"Current Accounts and Notes Payable - TOTAL",4000,{"$f":"SUM(E148:E159)","v":0},{"$f":"SUM(F148:F159)","v":0},{"$f":"SUM(G148:G159)","v":0},null,87,"Total from the numbers in italics, 4010, 4020, 4030, 4040, 4050, 4060, 4070, 4080, 4100, 4110, 4120, and 4130"]
[null,"87a","Accounts Payable",4010,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E148, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F148, 0)","v":0},{"$f":"IFERROR(IF(AND(E148=\"\", F148=\"\"),\" \",(E148-F148)), \"\")","v":0},null,"87a"]
[null,"87b","Notes Payable",4020,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E149, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F149, 0)","v":0},0,null,"87b"]
[null,"87c","Advance Billing and Payments",4030,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E150, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F150, 0)","v":0},0,null,"87c"]
[null,"87d","Customers' Deposits",4040,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E151, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F151, 0)","v":0},0,null,"87d"]
[null,"87e","Current Maturities - Long-Term Debt",4050,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E152, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F152, 0)","v":0},0,null,{"$f":"B152","v":"87e"}]
[null,"87f","Current Maturities - Capital Leases",4060,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E153, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F153, 0)","v":0},0,null,"87f"]
[null,"87g","Income Taxes - Accrued",4070,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E154, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F154, 0)","v":0},0,null,"87g"]
[null,"87h","Other Taxes - Accrued",4080,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E155, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F155, 0)","v":0},0,null,"87h"]
[null,"87i","Net Current Deferred Operating Income Taxes",4100,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E156, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F156, 0)","v":0},0,null,"87i"]
[null,"87j","Net Current Deferred Non-Operating Income Taxes",4110,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E157, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F157, 0)","v":0},0,null,"87j"]
[null,"87k","Other Accrued Liabilities",4120,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E158, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F158, 0)","v":0},0,null,"87k"]
[null,"87l","Other Current Liabilities",4130,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E159, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F159, 0)","v":0},0,null,"87l"]
[null,88,"Long Term Debt and Funded Debt - TOTAL",4200,{"$f":"SUM(E161:E167)","v":0},{"$f":"SUM(F161:F167)","v":0},{"$f":"SUM(G161:G167)","v":0},null,88,"Total from the numbers in italics, 4210, 4220, 4230, 4240, 4250, 4260, and 4270"]
[null,"88a","Funded Debt",4210,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E161, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F161, 0)","v":0},{"$f":"IFERROR(IF(AND(E161=\"\", F161=\"\"),\" \",(E161-F161)), \"\")","v":0},null,"88a"]
[null,"88b","Premium on Long-Term Debt",4220,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E162, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F162, 0)","v":0},0,null,"88b"]
[null,"88c","Discount on Long-Term Debt",4230,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E163, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F163, 0)","v":0},0,null,"88c"]
[null,"88d","Reacquired Debt",4240,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E164, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F164, 0)","v":0},0,null,"88d"]
[null,"88e","Obligations Under Capital Leases",4250,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E165, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F165, 0)","v":0},0,null,"88e"]
[null,"88f","Advances from Affiliated Companies",4260,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E166, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F166, 0)","v":0},0,null,"88f"]
[null,"88g","Other Long-Term Debt",4270,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E167, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F167, 0)","v":0},0,null,"88g"]
[null,89,"Other Long-Term Liabilities and Deferred Credits - TOTAL",4300,{"$f":"SUM(E169:E177)","v":0},{"$f":"SUM(F169:F177)","v":0},{"$f":"SUM(G169:G177)","v":0},null,89,"Total from the numbers in italics, 4310, 4320, 4330, 4340, 4341, 4350, 4360, 4361, and 4370"]
[null,"89a","Other Long-Term Liabilities",4310,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E169, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F169, 0)","v":0},{"$f":"IFERROR(IF(AND(E169=\"\", F169=\"\"),\" \",(E169-F169)), \"\")","v":0},null,"89a"]
[null,"89b","Unamortized Operating Investment Tax Credits - Net",4320,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E170, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F170, 0)","v":0},0,null,"89b"]
[null,"89c","Unamortized Non-Operating Investment Tax Credits - Net",4330,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E171, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F171, 0)","v":0},0,null,"89c"]
[null,"89d","Net Non-Current Deferred Operating Income Taxes",4340,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E172, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F172, 0)","v":0},0,null,"89d"]
[null,"89e","Net Deferred Tax Liability Adjustments",4341,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E173, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F173, 0)","v":0},0,null,"89e"]
[null,"89f","Net Non-Current Deferred Non-Operating Income Taxes",4350,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E174, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F174, 0)","v":0},0,null,"89f"]
[null,"89g","Other Deferred Credits",4360,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E175, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F175, 0)","v":0},0,null,"89g"]
[null,"89h","Deferred Tax Regulatory Adjustments - Net",4361,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E176, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F176, 0)","v":0},0,null,"89h"]
[null,"89i","Other Jurisdictional Liabilities and Deferred Credits - Net",4370,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E177, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F177, 0)","v":0},0,null,"89i"]
[null,90,"Capital Stock",4510,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E178, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F178, 0)","v":0},0,null,90]
[null,91,"Additional Paid–In Capital",4520,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E179, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F179, 0)","v":0},0,null,91]
[null,92,"Treasury Stock",4530,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E180, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F180, 0)","v":0},0,null,92]
[null,92,"Other Capital - TOTAL",4540,{"$f":"SUM(E182:E190)","v":0},{"$f":"SUM(F182:F190)","v":0},{"$f":"SUM(G182:G190)","v":0},null,92,"Total from the numbers in italics, 4540.11, 4540.12, 4540.13, 4540.21. 4540.22, 4540.23, 4540.31, 4540.32, and 4540.33"]
[null,"92a","Capital Stock Subscribed",4540.1099999999997,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E182, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F182, 0)","v":0},{"$f":"IFERROR(IF(AND(E182=\"\", F182=\"\"),\" \",(E182-F182)), \"\")","v":0},null,"92a"]
[null,"92b","Memberships Subscribed but Unissued",4540.12,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E183, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F183, 0)","v":0},0,null,"92b"]
[null,"92c","Members' Equity Certificates Subscribed but Unissued",4540.13,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E184, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F184, 0)","v":0},0,null,"92c"]
[null,"92d","Memberships Issued",4540.21,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E185, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F185, 0)","v":0},0,null,"92d"]
[null,"92e","Members' Equity Certificates Issued",4540.22,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E186, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F186, 0)","v":0},0,null,"92e"]
[null,"92f","Members' Equity - Other",4540.2299999999996,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E187, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F187, 0)","v":0},0,null,"92f"]
[null,"92g","Installments Paid on Capital Stock",4540.3100000000004,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E188, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F188, 0)","v":0},0,null,"92g"]
[null,"92h","Installments Paid on Memberships Subscribed",4540.32,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E189, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F189, 0)","v":0},0,null,"92h"]
[null,"92i","Installments Paid on Equity Certificates Subscribed",4540.33,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E190, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F190, 0)","v":0},0,null,"92i"]
[null,93,"Retained Earnings - TOTAL",4550,{"$f":"SUM(E192:E198)","v":0},{"$f":"SUM(F192:F198)","v":0},{"$f":"SUM(G192:G198)","v":0},null,93,"Total from the numbers in italics, 4550.1, 4550.2, 4550.3, 4550.4. 4550.41, 4550.5, and 4550.6"]
[null,"93a","Operating Margins",4550.1000000000004,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E192, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F192, 0)","v":0},{"$f":"IFERROR(IF(AND(E192=\"\", F192=\"\"),\" \",(E192-F192)), \"\")","v":0},null,"93a"]
[null,"93b","Non-Operating Margins",4550.2,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E193, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F193, 0)","v":0},0,null,"93b"]
[null,"93c","Other Margins",4550.3,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E194, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F194, 0)","v":0},0,null,"93c"]
[null,"93d","Patronage Capital Assignable",4550.3999999999996,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E195, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F195, 0)","v":0},0,null,"93d"]
[null,"93e","Patronage Capital Un-Assignable",4550.41,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E196, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F196, 0)","v":0},0,null,"93e"]
[null,"93f","Patrons' Capital Credits Assigned",4550.5,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E197, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F197, 0)","v":0},0,null,"93f"]
[null,"93g","Gain on the Retirement of Capital Credits",4550.6000000000004,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E198, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F198, 0)","v":0},0,null,"93g"]
[null,94,"Basic Local Service Revenue - TOTAL",5000,{"$f":"SUM(E200:E208)","v":0},{"$f":"SUM(F200:F208)","v":0},{"$f":"SUM(G200:G208)","v":0},null,94,"Total from the numbers in italics, 5001, 5002, 5003, 5004, 5010, 5040, 5050, 5060, and 5069"]
[null,"94a","Basic Area Revenue",5001,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E200, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F200, 0)","v":0},{"$f":"IFERROR(IF(AND(E200=\"\", F200=\"\"),\" \",(E200-F200)), \"\")","v":0},null,"94a"]
[null,"94b","Optional Extended Area Revenue",5002,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E201, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F201, 0)","v":0},0,null,"94b"]
[null,"94c","Cellular Mobile Revenue",5003,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E202, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F202, 0)","v":0},0,null,"94c"]
[null,"94d","Other Mobile Service Revenue",5004,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E203, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F203, 0)","v":0},0,null,"94d"]
[null,"94f","Public Telephone Revenue",5010,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E204, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F204, 0)","v":0},0,null,"94f"]
[null,"94g","Private Line Revenue",5040,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E205, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F205, 0)","v":0},0,null,"94g"]
[null,"94h","Customer Premises Revenue",5050,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E206, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F206, 0)","v":0},0,null,"94h"]
[null,"94i","Other Basic Area Revenue",5060,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E207, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F207, 0)","v":0},0,null,"94i"]
[null,"94j","Other Local Exchange Revenue Settlements",5069,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E208, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F208, 0)","v":0},0,null,"94j"]
[null,95,"Network Access Revenue - TOTAL",5080,{"$f":"SUM(E210:E214)","v":0},{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},null,95,"Total from the numbers in italics, 5081, 5082, 5083, and 5084"]
[null,"95a","End User Revenue",5081,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E210, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F210, 0)","v":0},{"$f":"IFERROR(IF(AND(E210=\"\", F210=\"\"),\" \",(E210-F210)), \"\")","v":0},null,"95a"]
[null,"95b","Switched Access Revenue",5082,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E211, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F211, 0)","v":0},{"$f":"IFERROR(IF(AND(E211=\"\", F211=\"\"),\" \",(E211-F211)), \"\")","v":0},null,"95b"]
[null,"95c","Special Access Revenue",5083,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E212, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F212, 0)","v":0},{"$f":"IFERROR(IF(AND(E212=\"\", F212=\"\"),\" \",(E212-F212)), \"\")","v":0},null,"95c"]
[null,"95d","State Access Revenue",5084,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E213, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F213, 0)","v":0},{"$f":"IFERROR(IF(AND(E213=\"\", F213=\"\"),\" \",(E213-F213)), \"\")","v":0},null,"95d"]
[null,"95e","Prior Period Settlements",null,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E214, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F214, 0)","v":0},{"$f":"IFERROR(IF(AND(E214=\"\", F214=\"\"),\" \",(E214-F214)), \"\")","v":0},null,"95e"]
[null,96,"Long Distance Message Revenue - TOTAL",5100,{"$f":"SUM(E216:E229)","v":0},{"$f":"SUM(F216:F229)","v":0},{"$f":"SUM(G216:G229)","v":0},null,96,"Total from the numbers in italics, 5110, 5111, 5112, 5120, 5121, 5122, 5123, 5124, 5125, 5126, 5128, 5129, 5160,  and 5169"]
[null,"96a","Unidirectional Long Distance Revenue",5110,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E216, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F216, 0)","v":0},{"$f":"IFERROR(IF(AND(E216=\"\", F216=\"\"),\" \",(E216-F216)), \"\")","v":0},null,{"$f":"B216","v":"96a"}]
[null,"96b","Long Distance Inward-Only Revenue",5111,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E217, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F217, 0)","v":0},0,null,"96b"]
[null,"96c","Long Distance Outward-Only Revenue",5112,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E218, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F218, 0)","v":0},0,null,"96c"]
[null,"96d","Long Distance Private Network Revenue",5120,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E219, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F219, 0)","v":0},0,null,"96d"]
[null,"96e","Sub-Voice Grade Long Distance Private Network Revenue",5121,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E220, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F220, 0)","v":0},0,null,"96e"]
[null,"96f","Voice Grade Long Distance Private Network Revenue",5122,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E221, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F221, 0)","v":0},0,null,"96f"]
[null,"96g","Audio Program Grade Long Distance Private Network Revenue",5123,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E222, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F222, 0)","v":0},0,null,"96g"]
[null,"96h","Video Program Grade Long Distance Private Network Revenue",5124,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E223, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F223, 0)","v":0},0,null,"96h"]
[null,"96i","Digital Transmission Grade Long Distance Private Network Revenue",5125,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E224, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F224, 0)","v":0},0,null,"96i"]
[null,"96j","Long Distance Private Network Switching Revenue",5126,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E225, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F225, 0)","v":0},0,null,"96j"]
[null,"96k","Other Long Distance Private Network Revenue",5128,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E226, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F226, 0)","v":0},0,null,"96k"]
[null,"96l","Other Long Distance Private Network Revenue Settlements",5129,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E227, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F227, 0)","v":0},0,null,"96l"]
[null,"96m","Other Long Distance Revenue",5160,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E228, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F228, 0)","v":0},0,null,"96m"]
[null,"96n","Other Long Distance Private Network Revenue Settlements",5169,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E229, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F229, 0)","v":0},0,null,"96n"]
[null,97,"Miscellaneous Revenue - TOTAL",5200,{"$f":"SUM(E231:E241)","v":0},{"$f":"SUM(F231:F241)","v":0},{"$f":"SUM(G231:G241)","v":0},null,97,"Total from the numbers in italics, 5230, 5240, 5250, 5260, 5261, 5262, 5623, 5264, 5269, 5270, and 5280"]
[null,"97a","Directory Revenue",5230,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E231, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F231, 0)","v":0},{"$f":"IFERROR(IF(AND(E231=\"\", F231=\"\"),\" \",(E231-F231)), \"\")","v":0},null,"97a"]
[null,"97b","Rent Revenue",5240,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E232, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F232, 0)","v":0},0,null,"97b"]
[null,"97c","Corporate Operations Revenue",5250,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E233, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F233, 0)","v":0},0,null,"97c"]
[null,"97d","Miscellaneous Revenue",5260,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E234, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F234, 0)","v":0},0,null,"97d"]
[null,"97e","Special Billing Arrangements Revenue",5261,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E235, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F235, 0)","v":0},0,null,"97e"]
[null,"97f","Customer Operations Revenue",5262,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E236, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F236, 0)","v":0},0,null,"97f"]
[null,"97g","Plant Operations Revenue",5263,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E237, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F237, 0)","v":0},0,null,"97g"]
[null,"97h","Other Incidental Regulated Revenue",5264,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E238, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F238, 0)","v":0},0,null,"97h"]
[null,"97i","Other Revenue Settlements",5269,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E239, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F239, 0)","v":0},0,null,"97i"]
[null,"97j","Carrier Billing and Collection Revenue",5270,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E240, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F240, 0)","v":0},0,null,"97j"]
[null,"97k","Non-Regulated Operating Revenue",5280,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E241, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F241, 0)","v":0},0,null,"97k"]
[null,98,"Uncollectible Revenue - TOTAL",5300,{"$f":"SUM(E243:E244)","v":0},{"$f":"SUM(F243:F244)","v":0},{"$f":"SUM(G243:G244)","v":0},null,98,"Total from the numbers in italics, 5301 and 5302"]
[null,"98a","Uncollectible Revenue - Telecommunications",5301,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E243, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F243, 0)","v":0},{"$f":"IFERROR(IF(AND(E243=\"\", F243=\"\"),\" \",(E243-F243)), \"\")","v":0},null,"98a"]
[null,"98b","Uncollectible Revenue - Other",5302,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E244, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F244, 0)","v":0},{"$f":"IFERROR(IF(AND(E244=\"\", F244=\"\"),\" \",(E244-F244)), \"\")","v":0},null,"98b"]
[null,99," Expense Accounts -- NOT DEPRECIATION Expense",null,null,null,null,null,99]
[null,100,"Total Plant Specific Operations Expense - TOTAL","6100 - 6400",{"$f":"SUM(E247:E280)","v":0},{"$f":"SUM(F247:F280)","v":0},{"$f":"SUM(G247:G280)","v":0},null,100,"Total of Part 32 Accounts from 6100's through the 6400's"]
[null,"100a","Network Support Expense",6110,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E247, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F247, 0)","v":0},{"$f":"IFERROR(IF(AND(E247=\"\", F247=\"\"),\" \",(E247-F247)), \"\")","v":0},null,"100a"]
[null,"100b","Motor Vehicle Expense",6112,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E248, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F248, 0)","v":0},0,null,"100b"]
[null,"100c","Aircraft Expense",6113,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E249, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F249, 0)","v":0},0,null,"100c"]
[null,"100d","Tools and Other Work Equipment Expense",6114,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E250, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F250, 0)","v":0},0,null,"100d"]
[null,"100e","Garage Work Equipment Expense",6115,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E251, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F251, 0)","v":0},0,null,"100e"]
[null,"100f","Other Work Equipment Expense",6116,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E252, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F252, 0)","v":0},0,null,"100f"]
[null,"100g","General Support Expense",6120,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E253, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F253, 0)","v":0},0,null,"100g"]
[null,"100h","Land and Building Expense",6121,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E254, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F254, 0)","v":0},0,null,"100h"]
[null,"100i","Furniture and Artworks Expense",6122,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E255, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F255, 0)","v":0},0,null,"100i"]
[null,"100j","Office Equipment Expense",6123,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E256, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F256, 0)","v":0},0,null,"100j"]
[null,"100k","General Purpose Computers Expense",6124,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E257, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F257, 0)","v":0},0,null,"100k"]
[null,"100l","Central Office Switching Expense",6210,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E258, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F258, 0)","v":0},0,null,"100l"]
[null,"100m","Non-Digital Switching Expense",6211,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E259, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F259, 0)","v":0},0,null,"100m"]
[null,"100n","Digital Electronic Expense (Circuit & Packet)",6212,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E260, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F260, 0)","v":0},0,null,"100n"]
[null,"100o","Electro-Mechanical Expense",6215,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E261, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F261, 0)","v":0},0,null,"100o"]
[null,"100p","Operator Systems Expense",6220,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E262, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F262, 0)","v":0},0,null,"100p"]
[null,"100q","Central Office Transmission Expense",6230,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E263, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F263, 0)","v":0},0,null,"100q"]
[null,"100r","Radio Systems Expense",6231,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E264, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F264, 0)","v":0},0,null,"100r"]
[null,"100s","Circuit Equipment Expense (Electronic & Optical)",6232,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E265, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F265, 0)","v":0},0,null,"100s"]
[null,"100t","Information Origination / Termination Expense",6310,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E266, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F266, 0)","v":0},0,null,"100t"]
[null,"100u","Station Apparatus Expense",6311,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E267, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F267, 0)","v":0},0,null,"100u"]
[null,"100v","Large Private Branch Exchange Expense",6341,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E268, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F268, 0)","v":0},0,null,"100v"]
[null,"100w","Public Telephone Terminal Equipment Expense",6351,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E269, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F269, 0)","v":0},0,null,"100w"]
[null,"100x","Other Terminal Equipment Expense",6362,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E270, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F270, 0)","v":0},0,null,"100x"]
[null,"100y","Cable and Wire Facilities Expense",6410,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E271, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F271, 0)","v":0},0,null,"100y"]
[null,"100z","Poles Expense",6411,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E272, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F272, 0)","v":0},0,null,"100z"]
[null,"100aa","Aerial Cable Expense",6421,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E273, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F273, 0)","v":0},0,null,"100aa"]
[null,"100bb","Underground Cable Expense",6422,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E274, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F274, 0)","v":0},0,null,"100bb"]
[null,"100cc","Buried Cable Expense",6423,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E275, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F275, 0)","v":0},0,null,"100cc"]
[null,"100dd","Submarine Cable Expense",6424,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E276, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F276, 0)","v":0},0,null,"100dd"]
[null,"100ee","Deep Sea Cable Expense",6425,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E277, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F277, 0)","v":0},0,null,"100ee"]
[null,"100ff","Intrabuilding Network Cable Expense",6426,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E278, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F278, 0)","v":0},0,null,"100ff"]
[null,"100gg","Aerial Wire Expense",6431,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E279, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F279, 0)","v":0},0,null,"100gg"]
[null,"100hh","Conduit Systems Expense",6441,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E280, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F280, 0)","v":0},0,null,{"$f":"B280","v":"100hh"}]
[null,101,"Total Plant Nonspecific Operation Expense - TOTAL","6500's",{"$f":"SUM(E282:E291)","v":0},{"$f":"SUM(F282:F291)","v":0},{"$f":"SUM(G282:G291)","v":0},null,101,"Total of Part 32 6500 Accounts"]
[null,"101a","Other Property, Plant and Equipment Expense",6510,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E282, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F282, 0)","v":0},{"$f":"IFERROR(IF(AND(E282=\"\", F282=\"\"),\" \",(E282-F282)), \"\")","v":0},null,"101a"]
[null,"101b","Property Held for Future Telecommunications Use Expense",6511,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E283, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F283, 0)","v":0},0,null,"101b"]
[null,"101c","Provisioning Expense",6512,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E284, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F284, 0)","v":0},0,null,"101c"]
[null,"101d","Network Operations Expense",6530,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E285, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F285, 0)","v":0},0,null,"101d"]
[null,"101e","Power Expense",6531,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E286, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F286, 0)","v":0},0,null,"101e"]
[null,"101f","Network Administration Expense",6532,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E287, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F287, 0)","v":0},0,null,"101f"]
[null,"101g","Testing Expense",6533,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E288, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F288, 0)","v":0},0,null,"101g"]
[null,"101h","Plant Operations Administration Expense",6534,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E289, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F289, 0)","v":0},0,null,"101h"]
[null,"101i","Engineering Expense",6535,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E290, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F290, 0)","v":0},0,null,"101i"]
[null,"101j","Access Expense",6540,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E291, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F291, 0)","v":0},0,null,"101j"]
[null,"101k","Depreciation & Amortization Expense  (6561 ~ 6565)",6560,{"$f":"SUM(E293:E296)","v":0},{"$f":"SUM(F293:F296)","v":0},{"$f":"SUM(G293:G296)","v":0},null,"101k","Total from the numbers in italics, 6561 through 6565"]
[null,"101k1","Depreciation Expense – Telecommunications Plant in Service",6561,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E293, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F293, 0)","v":0},{"$f":"IFERROR(IF(AND(E293=\"\", F293=\"\"),\" \",(E293-F293)), \"\")","v":0},null,"101k1"]
[null,"101k2","Amortization Expense – Tangible",6563,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E294, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F294, 0)","v":0},{"$f":"IFERROR(IF(AND(E294=\"\", F294=\"\"),\" \",(E294-F294)), \"\")","v":0},null,"101k2"]
[null,"101k3","Amortization Expense – Intangible",6564,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E295, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F295, 0)","v":0},{"$f":"IFERROR(IF(AND(E295=\"\", F295=\"\"),\" \",(E295-F295)), \"\")","v":0},null,"101k3"]
[null,"101k4","Amortization Expense – Other",6565,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E296, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F296, 0)","v":0},{"$f":"IFERROR(IF(AND(E296=\"\", F296=\"\"),\" \",(E296-F296)), \"\")","v":0},null,"101k4"]
[null,102,"Total Customer Operation Expense - TOTAL","6600's",{"$f":"SUM(E298:E305)","v":0},{"$f":"SUM(F298:F305)","v":0},{"$f":"SUM(G298:G305)","v":0},null,102,"Total of Part 32 6600 Accounts"]
[null,"102a","Marketing",6610,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E298, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F298, 0)","v":0},{"$f":"IFERROR(IF(AND(E298=\"\", F298=\"\"),\" \",(E298-F298)), \"\")","v":0},null,"102a"]
[null,"102b","Product Management and Sales",6611,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E299, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F299, 0)","v":0},0,null,"102b"]
[null,"102c","Sales",6612,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E300, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F300, 0)","v":0},0,null,"102c"]
[null,"102d","Product Advertising",6613,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E301, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F301, 0)","v":0},0,null,"102d"]
[null,"102e","Services",6620,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E302, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F302, 0)","v":0},0,null,"102e"]
[null,"102f","Call Completion Services",6621,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E303, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F303, 0)","v":0},0,null,"102f"]
[null,"102g","Number Services",6622,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E304, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F304, 0)","v":0},0,null,"102g"]
[null,"102h","Customer Services",6623,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E305, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F305, 0)","v":0},0,null,"102h"]
[null,103,"Total Corporate Operation Expense - TOTAL","6700's",{"$f":"SUM(E307:E319)","v":0},{"$f":"SUM(F307:F319)","v":0},{"$f":"SUM(G307:G319)","v":0},null,103,"Total of Part 32 6700 Accounts"]
[null,"103a","Executive and Planning",6710,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E307, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F307, 0)","v":0},{"$f":"IFERROR(IF(AND(E307=\"\", F307=\"\"),\" \",(E307-F307)), \"\")","v":0},null,"103a"]
[null,"103b","Executive",6711,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E308, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F308, 0)","v":0},0,null,"103b"]
[null,"103c","Planning",6712,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E309, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F309, 0)","v":0},0,null,"103c"]
[null,"103d","General and Administrative",6720,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E310, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F310, 0)","v":0},0,null,"103d"]
[null,"103e","Accounting and Finance",6721,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E311, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F311, 0)","v":0},0,null,"103e"]
[null,"103f","External Relations",6722,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E312, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F312, 0)","v":0},0,null,"103f"]
[null,"103g","Human Resources",6723,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E313, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F313, 0)","v":0},0,null,"103g"]
[null,"103h","Information Management",6724,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E314, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F314, 0)","v":0},0,null,"103h"]
[null,"103i","Legal",6725,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E315, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F315, 0)","v":0},0,null,"103i"]
[null,"103j","Procurement",6726,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E316, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F316, 0)","v":0},0,null,"103j"]
[null,"103k","Research and Development",6727,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E317, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F317, 0)","v":0},0,null,"103k"]
[null,"103l","Other General and Administrative",6728,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E318, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F318, 0)","v":0},0,null,"103l"]
[null,"103m","Provision for Uncollectible Notes Receivable",6790,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E319, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F319, 0)","v":0},0,null,"103m"]
[null,104,"Other Operating Income and Expense - TOTAL",7100,{"$f":"SUM(E321:E325)","v":0},{"$f":"SUM(F321:F325)","v":0},{"$f":"SUM(G321:G325)","v":0},null,104,"Total from the numbers in italics, 7110, 7130. 7140, 7150, and 7160"]
[null,"104a","Income from Custom Work",7110,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E321, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F321, 0)","v":0},{"$f":"IFERROR(IF(AND(E321=\"\", F321=\"\"),\" \",(E321-F321)), \"\")","v":0},null,"104a"]
[null,"104b","Return from Non-regulated use of Regulated Facilities",7130,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E322, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F322, 0)","v":0},{"$f":"IFERROR(IF(AND(E322=\"\", F322=\"\"),\" \",(E322-F322)), \"\")","v":0},null,"104b"]
[null,"104c","Gains and Losses from Foreign Exchange",7140,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E323, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F323, 0)","v":0},{"$f":"IFERROR(IF(AND(E323=\"\", F323=\"\"),\" \",(E323-F323)), \"\")","v":0},null,"104c"]
[null,"104d","Gains and Losses from the Disposition of Land and Artworks",7150,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E324, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F324, 0)","v":0},{"$f":"IFERROR(IF(AND(E324=\"\", F324=\"\"),\" \",(E324-F324)), \"\")","v":0},null,"104d"]
[null,"104e","Other Operating Gains and Losses",7160,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E325, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F325, 0)","v":0},{"$f":"IFERROR(IF(AND(E325=\"\", F325=\"\"),\" \",(E325-F325)), \"\")","v":0},null,"104e"]
[null,105,"Operating Taxes - TOTAL",7200,{"$f":"SUM(E327:E333)","v":0},{"$f":"SUM(F327:F333)","v":0},{"$f":"SUM(G327:G333)","v":0},null,105,"Total from the numbers in italics, 7210. 7220, 7230, 7240.a, 7240.b, 7250, and 7251"]
[null,"105a","Operating Investment Tax Credits - Net",7210,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E327, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F327, 0)","v":0},{"$f":"IFERROR(IF(AND(E327=\"\", F327=\"\"),\" \",(E327-F327)), \"\")","v":0},null,"105a"]
[null,"105b","Operating Federal Income Taxes",7220,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E328, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F328, 0)","v":0},0,null,"105b"]
[null,"105c","Operating State and Local Income Taxes",7230,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E329, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F329, 0)","v":0},0,null,"105c"]
[null,"105d","Operating Taxes - Property","7240.a",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E330, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F330, 0)","v":0},0,null,"105d"]
[null,"105e","Operating Taxes - Other","7240.b",{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E331, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F331, 0)","v":0},0,null,"105e"]
[null,"105f","Provision for Deferred Operating Federal Income Taxes - Net",7250,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E332, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F332, 0)","v":0},0,null,"105f"]
[null,"105g","Provision for Deferred Operating State & Local Income Taxes - Net",7251,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E333, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F333, 0)","v":0},0,null,"105g"]
[null,106,"Non-Operating Income and Expense - TOTAL",7300,{"$f":"SUM(E335:E341)","v":0},{"$f":"SUM(F335:F341)","v":0},{"$f":"SUM(G335:G341)","v":0},null,106,"Total from the numbers in italics, 7310, 7320, 7340, 7340, 7350, 7360, and 7370"]
[null,"106a","Dividend Income",7310,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E335, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F335, 0)","v":0},{"$f":"IFERROR(IF(AND(E335=\"\", F335=\"\"),\" \",(E335-F335)), \"\")","v":0},null,"106a"]
[null,"106b","Interest Income",7320,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E336, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F336, 0)","v":0},0,null,"106b"]
[null,"106c","Income from Sinking and Other Funds",7330,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E337, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F337, 0)","v":0},0,null,"106c"]
[null,"106d","Allowance for Funds used During Construction",7340,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E338, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F338, 0)","v":0},0,null,"106d"]
[null,"106e","Gains or Losses from the Disposition of Certain Property",7350,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E339, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F339, 0)","v":0},0,null,"106e"]
[null,"106f","Other Non-Operating Income",7360,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E340, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F340, 0)","v":0},0,null,"106f"]
[null,"106g","Special Charges",7370,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E341, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F341, 0)","v":0},0,null,"106g"]
[null,107,"Non-Operating Taxes - TOTAL",7400,{"$f":"SUM(E343:E347)","v":0},{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},null,107,"Total from the numbers in italics, 7410, 7420, 7430, 7440, and 7450"]
[null,"107a","Non-Operating Investment Tax Credits - Net",7410,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E343, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F343, 0)","v":0},{"$f":"IFERROR(IF(AND(E343=\"\", F343=\"\"),\" \",(E343-F343)), \"\")","v":0},null,"107a"]
[null,"107b","Non-Operating Federal Income Taxes",7420,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E344, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F344, 0)","v":0},{"$f":"IFERROR(IF(AND(E344=\"\", F344=\"\"),\" \",(E344-F344)), \"\")","v":0},null,{"$f":"B344","v":"107b"}]
[null,"107c","Non-Operating State and Local Income Taxes",7430,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E345, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F345, 0)","v":0},{"$f":"IFERROR(IF(AND(E345=\"\", F345=\"\"),\" \",(E345-F345)), \"\")","v":0},null,"107c"]
[null,"107d","Non-Operating Other Taxes",7440,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E346, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F346, 0)","v":0},{"$f":"IFERROR(IF(AND(E346=\"\", F346=\"\"),\" \",(E346-F346)), \"\")","v":0},null,"107d"]
[null,"107e","Provision for Deferred Non-Operating Income Taxes - Net",7450,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E347, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F347, 0)","v":0},{"$f":"IFERROR(IF(AND(E347=\"\", F347=\"\"),\" \",(E347-F347)), \"\")","v":0},null,"107e"]
[null,108,"Interest and Related Items - TOTAL",7500,{"$f":"SUM(E349:E352)","v":0},{"$f":"SUM(F349:F352)","v":0},{"$f":"SUM(G349:G352)","v":0},null,108,"Total from the numbers in italics, 7510, 7520, 7530 and 7540"]
[null,"108a","Interest on Funded Debt",7510,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E349, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F349, 0)","v":0},{"$f":"IFERROR(IF(AND(E349=\"\", F349=\"\"),\" \",(E349-F349)), \"\")","v":0},null,"108a"]
[null,"108b","Interest Expense - Capital Leases",7520,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E350, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F350, 0)","v":0},{"$f":"IFERROR(IF(AND(E350=\"\", F350=\"\"),\" \",(E350-F350)), \"\")","v":0},null,"108b"]
[null,"108c","Amortization of Debt Issuance Expense",7530,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E351, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F351, 0)","v":0},{"$f":"IFERROR(IF(AND(E351=\"\", F351=\"\"),\" \",(E351-F351)), \"\")","v":0},null,"108c"]
[null,"108d","Other Interest Deductions",7540,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E352, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F352, 0)","v":0},{"$f":"IFERROR(IF(AND(E352=\"\", F352=\"\"),\" \",(E352-F352)), \"\")","v":0},null,"108d"]
[null,109,"Extraordinary Items - TOTAL",7600,{"$f":"SUM(E354:E357)","v":0},{"$f":"SUM(F354:F357)","v":0},{"$f":"SUM(G354:G357)","v":0},null,109,"Total from the numbers in italics, 7610, 7620, 7630 and 7640"]
[null,"109a","Extraordinary Income Credits",7610,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E354, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F354, 0)","v":0},{"$f":"IFERROR(IF(AND(E354=\"\", F354=\"\"),\" \",(E354-F354)), \"\")","v":0},null,"109a"]
[null,"109b","Extraordinary Income Charges",7620,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E355, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F355, 0)","v":0},0,null,"109b"]
[null,"109c","Current Income Tax Effect of Extraordinary Items - Net",7630,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E356, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F356, 0)","v":0},0,null,"109c"]
[null,"109d","Provision for deferred Income Tax Effect of Extraordinary Items - Net",7640,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E357, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F357, 0)","v":0},0,null,"109d"]
[null,110,"Income Effect of Jurisdictional Ratemaking Differences - Net",7910,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E358, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F358, 0)","v":0},0,null,110]
[null,111,"Non-Regulated Net Income",7990,{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!E359, 0)","v":0},{"$f":"IF($D$4=\"no\",'(I) TOTAL Part 32'!F359, 0)","v":0},0,null,111]
[]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) UTAH Assets","index":12,"n_rows":99,"n_cols":21,"rows_kept":99,"cut":false,"hidden":false,"merged":[[7,4,7,12],[0,1,0,3],[1,1,1,19],[9,0,11,0],[9,1,11,1],[9,2,11,2],[9,3,11,3],[9,4,9,6],[9,7,9,8],[9,9,9,10],[10,4,10,6],[10,13,10,14],[10,15,10,17],[6,4,6,12],[12,20,12,34],[13,20,13,34],[14,20,14,34],[15,20,15,34],[16,20,16,34],[11,20,11,34],[9,20,10,34],[10,7,10,8],[10,9,10,10],[10,11,10,12],[9,11,9,12],[9,13,9,14],[9,15,9,17],[9,18,11,18],[9,19,11,19],[22,20,22,34],[23,20,23,34],[24,20,24,34],[25,20,25,34],[26,20,26,34],[17,20,17,34],[18,20,18,34],[19,20,19,34],[20,20,20,34],[21,20,21,34],[32,20,32,34],[33,20,33,34],[34,20,34,34],[35,20,35,34],[36,20,36,34],[27,20,27,34],[28,20,28,34],[29,20,29,34],[30,20,30,34],[31,20,31,34],[42,20,42,34],[43,20,43,34],[44,20,44,34],[45,20,45,34],[46,20,46,34],[37,20,37,34],[38,20,38,34],[39,20,39,34],[40,20,40,34],[41,20,41,34],[52,20,52,34],[53,20,53,34],[54,20,54,34],[55,20,55,34],[56,20,56,34],[47,20,47,34],[48,20,48,34],[49,20,49,34],[50,20,50,34],[51,20,51,34],[62,20,62,34],[63,20,63,34],[64,20,64,34],[65,20,65,34],[66,20,66,34],[57,20,57,34],[58,20,58,34],[59,20,59,34],[60,20,60,34],[61,20,61,34],[72,20,72,34],[73,20,73,34],[74,20,74,34],[75,20,75,34],[76,20,76,34],[67,20,67,34],[68,20,68,34],[69,20,69,34],[70,20,70,34],[71,20,71,34],[82,20,82,34],[83,20,83,34],[84,20,84,34],[85,20,85,34],[86,20,86,34],[77,20,77,34],[78,20,78,34],[79,20,79,34],[80,20,80,34],[81,20,81,34],[92,20,92,34],[93,20,93,34],[94,20,94,34],[95,20,95,34],[87,20,87,34],[88,20,88,34],[89,20,89,34],[90,20,90,34],[91,20,91,34]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,null,"Are all Assets entered on Part 32 tabs net CIAC ?",{"$f":"'(I) TOTAL Assets'!D5","v":"Select"}]
[null,null,{"$f":"IF(D5=\"select\", \"Select Answer from the Drop Down Box on TOTAL Assets tab\", IF($D$5=\"yes\", \"Column ( e ) and Column ( p ) are not used if Yes is answered\", \"Report CIAC Information\"))","v":"Select Answer from the Drop Down Box on TOTAL Assets tab"}]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"},"UTAH Operations"]
[null,null,{"$f":"IF($D$5=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF($D$5=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"},null,"Assets & Contributions in Aid of Construction (CIAC) - Plant in Service"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( k )","( l )","( m )","( n )","( o )","( p )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber"," Beginning Balance\nPRIOR YEAR",null,null,"Additions",null,"Retirements &Deletions",null,"Salvage Value \nRetirements & Deletions",null,"Other Adjustments to ASSETS\n(Explain in Notes)",null,"Ending Balance\nREPORT YEAR",null,null,null,"Line No.",{"$f":"E7&CHAR(10)&E8&CHAR(10)&\"NOTES\"","v":"UTAH Operations\nAssets & Contributions in Aid of Construction (CIAC) - Plant in Service\nNOTES"}]
[null,null,null,null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,"Enter as a positive number",null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025}]
[null,null,null,null,"Assets","CIAC",{"$f":"IF($D$5=\"yes\", \"Not Used\", \"Assets - CIAC\")","v":"Assets - CIAC"},"Assets","CIAC","Assets","CIAC","Assets","CIAC","Debit (+)","Credit (-)","Assets","CIAC",{"$f":"IF($D$5=\"yes\", \"Not Used\", \"Assets - CIAC\")","v":"Assets - CIAC"}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",2110,{"$f":"SUM(E14:E23)","v":0},{"$f":"SUM(F14:F23)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E13-F13)), 0)","v":0},{"$f":"SUM(H14:H23)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P14:P23)","v":0},0,{"$f":"IF($D$5=\"yes\", \"\", P13-Q13)","v":0},null,{"$f":"B13","v":1},{"$f":"'(I) UTAH Part 32'!$J$66","v":"Total from the numbers in italics, 2111.a, 2112.a, 2113.a, 2114.a, 2115.a, 2116.a, 2121.a, 2122.a, 2123.a, and 2124.a"}]
[null,"1a","Land ( Land Line Plant )","2111.a",{"$f":"'(I) UTAH Part 32'!F67","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F14)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E14-F14)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N14)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O14)","v":0},{"$f":"IFERROR(E14+H14-J14+N14-O14, 0)","v":0},{"$f":"IFERROR(F14+I14-K14, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P14-Q14)","v":0},null,"1a"]
[null,"1b","Motor Vehicles ( Land Line Plant )","2112.a",{"$f":"'(I) UTAH Part 32'!F68","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F15)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E15-F15)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N15)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O15)","v":0},{"$f":"IFERROR(E15+H15-J15+N15-O15, 0)","v":0},{"$f":"IFERROR(F15+I15-K15, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P15-Q15)","v":0},null,"1b"]
[null,"1c","Aircraft ( Land Line Plant )","2113.a",{"$f":"'(I) UTAH Part 32'!F69","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F16)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N16)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O16)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P16-Q16)","v":0},null,"1c"]
[null,"1d","Tools and Other Work Equipment ( Land Line Plant )","2114.a",{"$f":"'(I) UTAH Part 32'!F70","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F17)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N17)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O17)","v":0},0,0,0,null,"1d"]
[null,"1e","Garage Work Equipment ( Land Line Plant )","2115.a",{"$f":"'(I) UTAH Part 32'!F71","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F18)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N18)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O18)","v":0},0,0,0,null,"1e"]
[null,"1f","Other Work Equipment ( Land Line Plant )","2116.a",{"$f":"'(I) UTAH Part 32'!F72","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F19)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N19)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O19)","v":0},0,0,0,null,"1f"]
[null,"1g","Buildings ( Land Line Plant )","2121.a",{"$f":"'(I) UTAH Part 32'!F73","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F20)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N20)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O20)","v":0},0,0,0,null,"1g"]
[null,"1h","Furniture ( Land Line Plant )","2122.a",{"$f":"'(I) UTAH Part 32'!F74","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F21)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N21)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O21)","v":0},0,0,0,null,"1h"]
[null,"1i","Office Equipment ( Land Line Plant )","2123.a",{"$f":"'(I) UTAH Part 32'!F75","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F22)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N22)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O22)","v":0},0,0,0,null,"1i"]
[null,"1j","General Purpose Computers ( Land Line Plant )","2124.a",{"$f":"'(I) UTAH Part 32'!F76","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F23)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N23)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O23)","v":0},0,0,0,null,"1j"]
[null,2,"Central Office - Switching ( Land Line Plant ) - TOTAL",2210,{"$f":"SUM(E25:E27)","v":0},{"$f":"SUM(F25:F27)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E24-F24)), 0)","v":0},{"$f":"SUM(H25:H27)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P25:P27)","v":0},{"$f":"SUM(Q25:Q27)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P24-Q24)","v":0},null,2,{"$f":"'(I) UTAH Part 32'!$J$77","v":"Total from the numbers in italics, 2211.a, 2212.a, and 2215.a"}]
[null,"2a","Non-Digital Switching ( Land Line Plant )","2211.a",{"$f":"'(I) UTAH Part 32'!F78","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F25)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E25-F25)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N25)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O25)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P25-Q25)","v":0},null,"2a"]
[null,"2b","Digital Electronic Switching ( Land Line Plant )","2212.a",{"$f":"'(I) UTAH Part 32'!F79","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F26)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E26-F26)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N26)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O26)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P26-Q26)","v":0},null,"2b"]
[null,"2c","Electro - Mechanical Switching ( Land Line Plant )","2215.a",{"$f":"'(I) UTAH Part 32'!F80","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F27)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N27)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O27)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P27-Q27)","v":0},null,"2c"]
[null,3,"Operator Systems  ( Land Line Plant )","2220.a",{"$f":"'(I) UTAH Part 32'!F81","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F28)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N28)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O28)","v":0},0,0,0,null,3]
[null,4,"Central Office – Transmission  ( Land Line Plant )","2230.a",{"$f":"'(I) UTAH Part 32'!F82","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F29)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N29)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O29)","v":0},0,0,0,null,4]
[null,5,"Radio Systems  ( Land Line Plant )","2231.a",{"$f":"'(I) UTAH Part 32'!F83","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F30)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N30)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O30)","v":0},0,0,0,null,5]
[null,6,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","2232.a",{"$f":"'(I) UTAH Part 32'!F84","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F31)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N31)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O31)","v":0},0,0,0,null,6]
[null,7,"Information Origination / Termination  ( Land Line Plant )","2310.a",{"$f":"'(I) UTAH Part 32'!F85","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F32)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N32)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O32)","v":0},0,0,0,null,7]
[null,8,"Station Apparatus  ( Land Line Plant )","2311.a",{"$f":"'(I) UTAH Part 32'!F86","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F33)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N33)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O33)","v":0},0,0,0,null,8]
[null,9,"Customer Premises Wiring  ( Land Line Plant )","2321.a",{"$f":"'(I) UTAH Part 32'!F87","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F34)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N34)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O34)","v":0},0,0,0,null,9]
[null,10,"Large Private Branch Exchanges  ( Land Line Plant )","2341.a",{"$f":"'(I) UTAH Part 32'!F88","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F35)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N35)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O35)","v":0},0,0,0,null,10]
[null,11,"Public Telephone Terminal Equipment  ( Land Line Plant )","2351.a",{"$f":"'(I) UTAH Part 32'!F89","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F36)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N36)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O36)","v":0},0,0,0,null,11]
[null,12,"Other Terminal Equipment  ( Land Line Plant )","2362.a",{"$f":"'(I) UTAH Part 32'!F90","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F37)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N37)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O37)","v":0},0,0,0,null,12]
[null,13,"Cable and Wire Facilities  ( Land Line Plant )","2410.a",{"$f":"'(I) UTAH Part 32'!F91","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F38)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N38)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O38)","v":0},0,0,0,null,13]
[null,14,"Poles  ( Land Line Plant )","2411.a",{"$f":"'(I) UTAH Part 32'!F92","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F39)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N39)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O39)","v":0},0,0,0,null,14]
[null,15,"Aerial Cable  ( Land Line Plant )","2421.a",{"$f":"'(I) UTAH Part 32'!F93","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F40)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N40)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O40)","v":0},0,0,0,null,15]
[null,16,"Underground Cable  ( Land Line Plant )","2422.a",{"$f":"'(I) UTAH Part 32'!F94","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F41)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N41)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O41)","v":0},0,0,0,null,16]
[null,17,"Buried Cable  ( Land Line Plant )","2423.a",{"$f":"'(I) UTAH Part 32'!F95","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F42)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N42)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O42)","v":0},0,0,0,null,17]
[null,18,"Intrabuilding Network Cable  ( Land Line Plant )","2426.a",{"$f":"'(I) UTAH Part 32'!F96","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F43)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N43)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O43)","v":0},0,0,0,null,18]
[null,19,"Aerial Wire  ( Land Line Plant )","2431.a",{"$f":"'(I) UTAH Part 32'!F97","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F44)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N44)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O44)","v":0},0,0,0,null,19]
[null,20,"Conduit Systems  ( Land Line Plant )","2441.a",{"$f":"'(I) UTAH Part 32'!F98","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F45)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N45)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O45)","v":0},0,0,0,null,20]
[null,21,"Amortizable Tangible Assets  ( Land Line Plant )","2680.a",{"$f":"'(I) UTAH Part 32'!F99","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F46)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N46)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O46)","v":0},0,0,0,null,21]
[null,22,"Capital Leases  ( Land Line Plant )","2681.a",{"$f":"'(I) UTAH Part 32'!F100","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F47)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N47)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O47)","v":0},0,0,0,null,22]
[null,23,"Leasehold Improvements  ( Land Line Plant )","2682.a",{"$f":"'(I) UTAH Part 32'!F101","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F48)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N48)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O48)","v":0},0,0,0,null,23]
[null,24,"Intangibles  ( Land Line Plant )","2690.a",{"$f":"'(I) UTAH Part 32'!F102","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F49)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N49)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O49)","v":0},0,0,0,null,24]
[null,25,"TOTAL REGULATED  LAND LINE PLANT:",null,{"$f":"IFERROR(SUM(E28:E49)+E24+E13, 0)","v":0},{"$f":"IFERROR(SUM(F28:F49)+F24+F13, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,29,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",2110,{"$f":"SUM(E55:E64)","v":0},{"$f":"SUM(F55:F64)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E54-F54)), 0)","v":0},{"$f":"SUM(H55:H64)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P55:P64)","v":0},{"$f":"SUM(Q55:Q64)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P54-Q54)","v":0},null,29,{"$f":"'(I) UTAH Part 32'!$J$103","v":"Total from the numbers in italics, 2111.b, 2112.b, 2113.b, 2114.b, 2115.b, 2116.b, 2121.b, 2122.b, 2123.b, and 2124.b"}]
[null,"29a","Land ( Cellular & Mobile Radio Plant )","2111.b",{"$f":"'(I) UTAH Part 32'!F104","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F55)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E55-F55)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N55)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O55)","v":0},{"$f":"IFERROR(E55+H55-J55+N55-O55, 0)","v":0},{"$f":"IFERROR(F55+I55-K55, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P55-Q55)","v":0},null,"29a"]
[null,"29b","Motor Vehicles ( Cellular & Mobile Radio Plant )","2112.b",{"$f":"'(I) UTAH Part 32'!F105","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F56)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E56-F56)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N56)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O56)","v":0},{"$f":"IFERROR(E56+H56-J56+N56-O56, 0)","v":0},{"$f":"IFERROR(F56+I56-K56, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P56-Q56)","v":0},null,"29b"]
[null,"29c","Aircraft ( Cellular & Mobile Radio Plant )","2113.b",{"$f":"'(I) UTAH Part 32'!F106","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F57)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N57)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O57)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P57-Q57)","v":0},null,"29c"]
[null,"29d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","2114.b",{"$f":"'(I) UTAH Part 32'!F107","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F58)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N58)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O58)","v":0},0,0,0,null,"29d"]
[null,"29e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","2115.b",{"$f":"'(I) UTAH Part 32'!F108","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F59)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N59)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O59)","v":0},0,0,0,null,"29e"]
[null,"29f","Other Work Equipment ( Cellular & Mobile Radio Plant )","2116.b",{"$f":"'(I) UTAH Part 32'!F109","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F60)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N60)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O60)","v":0},0,0,0,null,"29f"]
[null,"29f","Buildings ( Cellular & Mobile Radio Plant )","2121.b",{"$f":"'(I) UTAH Part 32'!F110","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F61)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N61)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O61)","v":0},0,0,0,null,"29f"]
[null,"29g","Furniture ( Cellular & Mobile Radio Plant )","2122.b",{"$f":"'(I) UTAH Part 32'!F111","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F62)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N62)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O62)","v":0},0,0,0,null,"29g"]
[null,"29h","Office Equipment ( Cellular & Mobile Radio Plant )","2123.b",{"$f":"'(I) UTAH Part 32'!F112","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F63)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N63)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O63)","v":0},0,0,0,null,"29h"]
[null,"29i","General Purpose Computers ( Cellular & Mobile Radio Plant )","2124.b",{"$f":"'(I) UTAH Part 32'!F113","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F64)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N64)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O64)","v":0},0,0,0,null,"29i"]
[null,30,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",2210,{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E65-F65)), 0)","v":0},{"$f":"SUM(H66:H68)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(P66:P68)","v":0},{"$f":"SUM(Q66:Q68)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P65-Q65)","v":0},null,30,{"$f":"'(I) UTAH Part 32'!$J$114","v":"Total from the numbers in italics, 2211.b, 2212.b, and 2215.b"}]
[null,"30a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","2211.b",{"$f":"'(I) UTAH Part 32'!F114","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F66)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E66-F66)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N66)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O66)","v":0},{"$f":"IFERROR(E66+H66-J66+N66-O66, 0)","v":0},{"$f":"IFERROR(F66+I66-K66, 0)","v":0},{"$f":"IF($D$5=\"yes\", \"\", P66-Q66)","v":0},null,"30a"]
[null,"30b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","2212.b",{"$f":"'(I) UTAH Part 32'!F115","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F67)","v":0},{"$f":"IFERROR((IF($D$5=\"yes\", \"\", E67-F67)), 0)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N67)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O67)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P67-Q67)","v":0},null,"30b"]
[null,"30c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","2215.b",{"$f":"'(I) UTAH Part 32'!F116","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F68)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N68)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O68)","v":0},0,0,{"$f":"IF($D$5=\"yes\", \"\", P68-Q68)","v":0},null,"30c"]
[null,31,"Operator Systems  ( Cellular & Mobile Radio Plant )","2220.b",{"$f":"'(I) UTAH Part 32'!F117","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F69)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N69)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O69)","v":0},0,0,0,null,31]
[null,32,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","2230.b",{"$f":"'(I) UTAH Part 32'!F118","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F70)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N70)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O70)","v":0},0,0,0,null,32]
[null,33,"Radio Systems  ( Cellular & Mobile Radio Plant )","2231.b",{"$f":"'(I) UTAH Part 32'!F119","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F71)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N71)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O71)","v":0},0,0,0,null,33]
[null,34,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","2232.b",{"$f":"'(I) UTAH Part 32'!F120","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F72)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N72)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O72)","v":0},0,0,0,null,34]
[null,35,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","2310.b",{"$f":"'(I) UTAH Part 32'!F121","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F73)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N73)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O73)","v":0},0,0,0,null,35]
[null,36,"Station Apparatus  ( Cellular & Mobile Radio Plant )","2311.b",{"$f":"'(I) UTAH Part 32'!F122","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F74)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N74)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O74)","v":0},0,0,0,null,36]
[null,37,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","2321.b",{"$f":"'(I) UTAH Part 32'!F123","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F75)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N75)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O75)","v":0},0,0,0,null,37]
[null,38,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","2341.b",{"$f":"'(I) UTAH Part 32'!F124","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F76)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N76)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O76)","v":0},0,0,0,null,38]
[null,39,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","2351.b",{"$f":"'(I) UTAH Part 32'!F125","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F77)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N77)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O77)","v":0},0,0,0,null,{"$f":"B77","v":39}]
[null,40,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","2362.b",{"$f":"'(I) UTAH Part 32'!F126","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F78)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N78)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O78)","v":0},0,0,0,null,40]
[null,41,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","2410.b",{"$f":"'(I) UTAH Part 32'!F127","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F79)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N79)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O79)","v":0},0,0,0,null,41]
[null,42,"Poles  ( Cellular & Mobile Radio Plant )","2411.b",{"$f":"'(I) UTAH Part 32'!F128","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F80)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N80)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O80)","v":0},0,0,0,null,42]
[null,43,"Aerial Cable  ( Cellular & Mobile Radio Plant )","2421.b",{"$f":"'(I) UTAH Part 32'!F129","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F81)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N81)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O81)","v":0},0,0,0,null,43]
[null,44,"Underground Cable  ( Cellular & Mobile Radio Plant )","2422.b",{"$f":"'(I) UTAH Part 32'!F130","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F82)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N82)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O82)","v":0},0,0,0,null,44]
[null,45,"Buried Cable  ( Cellular & Mobile Radio Plant )","2423.b",{"$f":"'(I) UTAH Part 32'!F131","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F83)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N83)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O83)","v":0},0,0,0,null,45]
[null,46,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","2426.b",{"$f":"'(I) UTAH Part 32'!F132","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F84)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N84)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O84)","v":0},0,0,0,null,46]
[null,47,"Aerial Wire  ( Cellular & Mobile Radio Plant )","2431.b",{"$f":"'(I) UTAH Part 32'!F133","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F85)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N85)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O85)","v":0},0,0,0,null,47]
[null,48,"Conduit Systems  ( Cellular & Mobile Radio Plant )","2441.b",{"$f":"'(I) UTAH Part 32'!F134","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F86)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N86)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O86)","v":0},0,0,0,null,48]
[null,49,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","2680.b",{"$f":"'(I) UTAH Part 32'!F135","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F87)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N87)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O87)","v":0},0,0,0,null,49]
[null,50,"Capital Leases  ( Cellular & Mobile Radio Plant )","2681.b",{"$f":"'(I) UTAH Part 32'!F136","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F88)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N88)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O88)","v":0},0,0,0,null,50]
[null,51,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","2682.b",{"$f":"'(I) UTAH Part 32'!F137","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F89)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N89)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O89)","v":0},0,0,0,null,51]
[null,52,"Intangibles  ( Cellular & Mobile Radio Plant )","2690.b",{"$f":"'(I) UTAH Part 32'!F138","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!F90)","v":0},0,{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!H90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!I90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!J90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!K90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!L90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!M90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!N90)","v":0},{"$f":"IF($D$7=\"yes\", 0, '(I) TOTAL Assets'!O90)","v":0},0,0,0,null,52]
[null,53,"TOTAL REGULATED  CELLULAR & MOBILE RADIO PLANT:",null,{"$f":"IFERROR(SUM(E69:E90)+E65+E54, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,28,"TOTAL TELECOMMUNICATIONS PLANT IN SERVICE ACCOUNTS: ",null,{"$f":"IFERROR(E50+E91, 0)","v":0},{"$f":"IFERROR(F50+F91, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,28]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) UTAH Depr & Amort","index":13,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":false,"merged":[[9,0,11,0],[81,15,81,26],[71,15,71,26],[72,15,72,26],[73,15,73,26],[74,15,74,26],[75,15,75,26],[76,15,76,26],[77,15,77,26],[78,15,78,26],[79,15,79,26],[80,15,80,26],[67,15,67,26],[68,15,68,26],[69,15,69,26],[48,15,48,26],[95,15,95,26],[96,15,96,26],[83,15,83,26],[84,15,84,26],[85,15,85,26],[86,15,86,26],[87,15,87,26],[88,15,88,26],[89,15,89,26],[90,15,90,26],[93,15,93,26],[94,15,94,26],[92,15,92,26],[61,15,61,26],[62,15,62,26],[63,15,63,26],[65,15,65,26],[66,15,66,26],[45,15,45,26],[46,15,46,26],[37,15,37,26],[38,15,38,26],[39,15,39,26],[40,15,40,26],[41,15,41,26],[47,15,47,26],[36,15,36,26],[25,15,25,26],[26,15,26,26],[27,15,27,26],[28,15,28,26],[29,15,29,26],[30,15,30,26],[31,15,31,26],[32,15,32,26],[33,15,33,26],[34,15,34,26],[35,15,35,26],[42,15,42,26],[43,15,43,26],[44,15,44,26],[12,15,12,26],[24,15,24,26],[13,15,13,26],[14,15,14,26],[15,15,15,26],[16,15,16,26],[17,15,17,26],[18,15,18,26],[19,15,19,26],[20,15,20,26],[21,15,21,26],[22,15,22,26],[23,15,23,26],[0,1,0,6],[1,1,1,15],[9,1,11,1],[9,2,11,2],[9,3,11,3],[9,5,11,5],[9,13,11,13],[9,14,11,14],[9,15,9,26],[11,15,11,26],[9,10,9,11],[7,4,7,12],[6,4,6,12],[49,15,49,26],[50,15,50,26],[51,15,51,26],[52,15,52,26],[91,15,91,26],[70,15,70,26],[64,15,64,26],[53,15,53,26],[54,15,54,26],[55,15,55,26],[56,15,56,26],[57,15,57,26],[58,15,58,26],[59,15,59,26],[60,15,60,26],[82,15,82,26]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,null,"Are all Assets entered on Part 32 tabs net CIAC ?",{"$f":"'(I) TOTAL Assets'!D5","v":"Select"}]
[null,null,{"$f":"IF(D5=\"select\", \"Select Answer from the Drop Down Box on TOTAL Assets tab\", IF($D$5=\"yes\", \"Results Reported Do Not Include CIAC\", \"Report CIAC Information\"))","v":"Select Answer from the Drop Down Box on TOTAL Assets tab"}]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"},"UTAH Operations"]
[null,null,{"$f":"IF($D$7=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF($D$7=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"},null,"Accumulated Depreciation & Amortization - Regulated Plant in Service"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( k )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Asset Ending Balance\nNet CIAC\n(from Assets tab)","Rate Applied","Accumulated Depr/Amort\nPRIOR YEAR","Depreciation/Amort Expense\nREPORT YEAR","Retirements & Deletions\nREPORT YEAR","Salvage Value Received\nREPORT YEAR","Other Adjustments\n(Explain in Notes)\n\nEnter as a Positive Number",null,"Accumulated Depr/Amort\nREPORT YEAR",null,"Line No.",{"$f":"E7&CHAR(10)&E8&CHAR(10)&\"NOTES\"","v":"UTAH Operations\nAccumulated Depreciation & Amortization - Regulated Plant in Service\nNOTES"}]
[]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},"Debit (+)","Credit (-)",{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",3110,{"$f":"SUM(E14:E23)","v":0},null,{"$f":"SUM(G14:G23)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUM(M14:M23),0)","v":0},null,{"$f":"B13","v":1},"Total from the numbers in italics, 3111.a, 3112.a, 3113.a, 3114.a, 3115.a, 3116.a, 3121.a, 3122.a, 3123.a, and 3124.a"]
[null,"1a","Land ( Land Line Plant )","3111.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P14,'(I) UTAH Assets'!R14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K14)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L14)","v":0},{"$f":"IFERROR(G14+H14-I14+J14+K14-L14,0)","v":0},null,"1a"]
[null,"1b","Motor Vehicles ( Land Line Plant )","3112.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P15,'(I) UTAH Assets'!R15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K15)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L15)","v":0},{"$f":"IFERROR(G15+H15-I15+J15+K15-L15,0)","v":0},null,"1b"]
[null,"1c","Aircraft ( Land Line Plant )","3113.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P16,'(I) UTAH Assets'!R16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K16)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L16)","v":0},0,null,"1c"]
[null,"1d","Tools and Other Work Equipment ( Land Line Plant )","3114.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P17,'(I) UTAH Assets'!R17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K17)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L17)","v":0},0,null,"1d"]
[null,"1e","Garage Work Equipment ( Land Line Plant )","3115.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P18,'(I) UTAH Assets'!R18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K18)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L18)","v":0},0,null,"1e"]
[null,"1f","Other Work Equipment ( Land Line Plant )","3116.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P19,'(I) UTAH Assets'!R19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K19)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L19)","v":0},0,null,"1f"]
[null,"1g","Buildings ( Land Line Plant )","3121.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P20,'(I) UTAH Assets'!R20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K20)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L20)","v":0},0,null,"1g"]
[null,"1h","Furniture ( Land Line Plant )","3122.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P21,'(I) UTAH Assets'!R21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K21)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L21)","v":0},0,null,"1h"]
[null,"1i","Office Equipment ( Land Line Plant )","3123.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P22,'(I) UTAH Assets'!R22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K22)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L22)","v":0},0,null,"1i"]
[null,"1j","General Purpose Computers ( Land Line Plant )","3124.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P23,'(I) UTAH Assets'!R23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K23)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L23)","v":0},0,null,"1j"]
[null,2,"Central Office - Switching ( Land Line Plant ) - TOTAL",3210,{"$f":"SUM(E25:E27)","v":0},null,{"$f":"SUM(G25:G27)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUM(M25:M27),0)","v":0},null,2,"Total from the numbers in italics, 3211.a, 3212.a, and 3215.a"]
[null,"2a","Non-Digital Switching ( Land Line Plant )","3211.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P25,'(I) UTAH Assets'!R25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K25)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L25)","v":0},{"$f":"IFERROR(G25+H25-I25+J25+K25-L25,0)","v":0},null,"2a"]
[null,"2b","Digital Electronic Switching ( Land Line Plant )","3212.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P26,'(I) UTAH Assets'!R26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K26)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L26)","v":0},0,null,"2b"]
[null,"2c","Electro - Mechanical Switching ( Land Line Plant )","3215.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P27,'(I) UTAH Assets'!R27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K27)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L27)","v":0},0,null,"2c"]
[null,3,"Operator Systems  ( Land Line Plant )","3220.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P28,'(I) UTAH Assets'!R28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K28)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L28)","v":0},0,null,3]
[null,4,"Central Office – Transmission  ( Land Line Plant )","3230.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P29,'(I) UTAH Assets'!R29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K29)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L29)","v":0},0,null,4]
[null,5,"Radio Systems  ( Land Line Plant )","3231.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P30,'(I) UTAH Assets'!R30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K30)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L30)","v":0},0,null,5]
[null,6,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","3232.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P31,'(I) UTAH Assets'!R31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K31)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L31)","v":0},0,null,6]
[null,7,"Information Origination / Termination  ( Land Line Plant )","3310.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P32,'(I) UTAH Assets'!R32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K32)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L32)","v":0},0,null,7]
[null,8,"Station Apparatus  ( Land Line Plant )","3311.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P33,'(I) UTAH Assets'!R33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K33)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L33)","v":0},0,null,8]
[null,9,"Customer Premises Wiring  ( Land Line Plant )","3321.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P34,'(I) UTAH Assets'!R34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K34)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L34)","v":0},0,null,9]
[null,10,"Large Private Branch Exchanges  ( Land Line Plant )","3341.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P35,'(I) UTAH Assets'!R35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K35)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L35)","v":0},0,null,10]
[null,11,"Public Telephone Terminal Equipment  ( Land Line Plant )","3351.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P36,'(I) UTAH Assets'!R36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K36)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L36)","v":0},0,null,11]
[null,12,"Other Terminal Equipment  ( Land Line Plant )","3362.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P37,'(I) UTAH Assets'!R37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K37)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L37)","v":0},0,null,12]
[null,13,"Cable and Wire Facilities  ( Land Line Plant )","3410.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P38,'(I) UTAH Assets'!R38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K38)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L38)","v":0},0,null,13]
[null,14,"Poles  ( Land Line Plant )","3411.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P39,'(I) UTAH Assets'!R39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K39)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L39)","v":0},0,null,14]
[null,15,"Aerial Cable  ( Land Line Plant )","3421.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P40,'(I) UTAH Assets'!R40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K40)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L40)","v":0},0,null,15]
[null,16,"Underground Cable  ( Land Line Plant )","3422.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P41,'(I) UTAH Assets'!R41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K41)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L41)","v":0},0,null,16]
[null,17,"Buried Cable  ( Land Line Plant )","3423.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P42,'(I) UTAH Assets'!R42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K42)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L42)","v":0},0,null,17]
[null,18,"Intrabuilding Network Cable  ( Land Line Plant )","3426.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P43,'(I) UTAH Assets'!R43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K43)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L43)","v":0},0,null,18]
[null,19,"Aerial Wire  ( Land Line Plant )","3431.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P44,'(I) UTAH Assets'!R44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K44)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L44)","v":0},0,null,19]
[null,20,"Conduit Systems  ( Land Line Plant )","3441.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P45,'(I) UTAH Assets'!R45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K45)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L45)","v":0},0,null,{"$f":"B45","v":20}]
[null,21,"Amortizable Tangible Assets  ( Land Line Plant )","3680.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P46,'(I) UTAH Assets'!R46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K46)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L46)","v":0},0,null,21]
[null,22,"Capital Leases  ( Land Line Plant )","3681.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P47,'(I) UTAH Assets'!R47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K47)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L47)","v":0},0,null,22]
[null,23,"Leasehold Improvements  ( Land Line Plant )","3682.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P48,'(I) UTAH Assets'!R48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K48)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L48)","v":0},0,null,23]
[null,24,"Intangibles  ( Land Line Plant )","3690.a",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P49,'(I) UTAH Assets'!R49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K49)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L49)","v":0},0,null,24]
[null,25,"TOTAL REGULATED  LAND LINE PLANT:",null,{"$f":"IFERROR(SUM(E13,E24,E28:E49),0)","v":0},null,{"$f":"IFERROR(SUM(G13,G24,G28:G49),0)","v":0},{"$f":"IFERROR(SUM(H13,H24,H28:H49),0)","v":0},0,0,0,0,0,null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,29,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",3110,{"$f":"SUM(E55:E64)","v":0},null,{"$f":"SUM(G55:G64)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUM(M55:M64),0)","v":0},null,29,"Total from the numbers in italics, 3111.b, 3112.b, 3113.b, 3114.b, 3115.b, 3116.b, 3121.b, 3122.b, 3123.b, and 3124.b"]
[null,"29a","Land ( Cellular & Mobile Radio Plant )","3111.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P55,'(I) UTAH Assets'!R55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K55)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L55)","v":0},{"$f":"IFERROR(G55+H55-I55+J55+K55-L55,0)","v":0},null,"29a"]
[null,"29b","Motor Vehicles ( Cellular & Mobile Radio Plant )","3112.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P56,'(I) UTAH Assets'!R56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K56)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L56)","v":0},0,null,"29b"]
[null,"29c","Aircraft ( Cellular & Mobile Radio Plant )","3113.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P57,'(I) UTAH Assets'!R57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K57)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L57)","v":0},0,null,"29c"]
[null,"29d","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","3114.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P58,'(I) UTAH Assets'!R58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K58)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L58)","v":0},0,null,"29d"]
[null,"29e","Garage Work Equipment ( Cellular & Mobile Radio Plant )","3115.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P59,'(I) UTAH Assets'!R59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K59)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L59)","v":0},0,null,"29e"]
[null,"29f","Other Work Equipment ( Cellular & Mobile Radio Plant )","3116.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P60,'(I) UTAH Assets'!R60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K60)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L60)","v":0},0,null,"29f"]
[null,"29f","Buildings ( Cellular & Mobile Radio Plant )","3121.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P61,'(I) UTAH Assets'!R61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K61)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L61)","v":0},0,null,"29f"]
[null,"29g","Furniture ( Cellular & Mobile Radio Plant )","3122.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P62,'(I) UTAH Assets'!R62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K62)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L62)","v":0},0,null,"29g"]
[null,"29h","Office Equipment ( Cellular & Mobile Radio Plant )","3123.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P63,'(I) UTAH Assets'!R63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K63)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L63)","v":0},0,null,"29h"]
[null,"29i","General Purpose Computers ( Cellular & Mobile Radio Plant )","3124.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P64,'(I) UTAH Assets'!R64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K64)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L64)","v":0},0,null,"29i"]
[null,30,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",3210,{"$f":"SUM(E66:E71)","v":0},null,{"$f":"SUM(G66:G68)","v":0},0,0,0,0,0,{"$f":"IFERROR(SUM(M66:M68),0)","v":0},null,30,"Total from the numbers in italics, 3211.b, 3212.b, and 3215.b"]
[null,"30a","Non-Digital Switching ( Cellular & Mobile Radio Plant )","3211.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P66,'(I) UTAH Assets'!R66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K66)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L66)","v":0},{"$f":"IFERROR(G66+H66-I66+J66+K66-L66,0)","v":0},null,"30a"]
[null,"30b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )","3212.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P67,'(I) UTAH Assets'!R67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K67)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L67)","v":0},0,null,"30b"]
[null,"30c","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","3215.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P68,'(I) UTAH Assets'!R68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K68)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L68)","v":0},0,null,"30c"]
[null,31,"Operator Systems  ( Cellular & Mobile Radio Plant )","3220.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P69,'(I) UTAH Assets'!R69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K69)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L69)","v":0},0,null,31]
[null,32,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","3230.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P70,'(I) UTAH Assets'!R70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K70)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L70)","v":0},0,null,32]
[null,33,"Radio Systems  ( Cellular & Mobile Radio Plant )","3231.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P71,'(I) UTAH Assets'!R71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K71)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L71)","v":0},0,null,33]
[null,34,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","3232.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P72,'(I) UTAH Assets'!R72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K72)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L72)","v":0},0,null,34]
[null,35,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","3310.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P73,'(I) UTAH Assets'!R73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K73)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L73)","v":0},0,null,35]
[null,36,"Station Apparatus  ( Cellular & Mobile Radio Plant )","3311.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P74,'(I) UTAH Assets'!R74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K74)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L74)","v":0},0,null,36]
[null,37,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","3321.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P75,'(I) UTAH Assets'!R75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K75)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L75)","v":0},0,null,37]
[null,38,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","3341.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P76,'(I) UTAH Assets'!R76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K76)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L76)","v":0},0,null,38]
[null,39,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","3351.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P77,'(I) UTAH Assets'!R77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K77)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L77)","v":0},0,null,{"$f":"B77","v":39}]
[null,40,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","3362.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P78,'(I) UTAH Assets'!R78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K78)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L78)","v":0},0,null,40]
[null,41,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","3410.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P79,'(I) UTAH Assets'!R79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K79)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L79)","v":0},0,null,41]
[null,42,"Poles  ( Cellular & Mobile Radio Plant )","3411.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P80,'(I) UTAH Assets'!R80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K80)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L80)","v":0},0,null,42]
[null,43,"Aerial Cable  ( Cellular & Mobile Radio Plant )","3421.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P81,'(I) UTAH Assets'!R81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K81)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L81)","v":0},0,null,43]
[null,44,"Underground Cable  ( Cellular & Mobile Radio Plant )","3422.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P82,'(I) UTAH Assets'!R82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K82)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L82)","v":0},0,null,44]
[null,45,"Buried Cable  ( Cellular & Mobile Radio Plant )","3423.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P83,'(I) UTAH Assets'!R83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K83)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L83)","v":0},0,null,45]
[null,46,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","3426.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P84,'(I) UTAH Assets'!R84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K84)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L84)","v":0},0,null,46]
[null,47,"Aerial Wire  ( Cellular & Mobile Radio Plant )","3431.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P85,'(I) UTAH Assets'!R85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K85)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L85)","v":0},0,null,47]
[null,48,"Conduit Systems  ( Cellular & Mobile Radio Plant )","3441.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P86,'(I) UTAH Assets'!R86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K86)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L86)","v":0},0,null,48]
[null,49,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","3680.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P87,'(I) UTAH Assets'!R87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K87)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L87)","v":0},0,null,49]
[null,50,"Capital Leases  ( Cellular & Mobile Radio Plant )","3681.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P88,'(I) UTAH Assets'!R88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K88)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L88)","v":0},0,null,50]
[null,51,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","3682.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P89,'(I) UTAH Assets'!R89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K89)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L89)","v":0},0,null,51]
[null,52,"Intangibles  ( Cellular & Mobile Radio Plant )","3690.b",{"$f":"IF($D$5=\"YES\",'(I) UTAH Assets'!P90,'(I) UTAH Assets'!R90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!F90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!G90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!H90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!I90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!J90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!K90)","v":0},{"$f":"IF($D$7=\"Yes\", 0, '(I) TOTAL Depr & Amort'!L90)","v":0},0,null,52]
[null,53,"TOTAL REGULATED  CELLULAR & MOBILE RADIO PLANT:",null,{"$f":"IFERROR(SUM(E54,E65,E69:E90),0)","v":0},null,{"$f":"IFERROR(SUM(G54,G65,G69:G90),0)","v":0},0,0,0,0,0,0,null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,57,"TOTAL REGULATED TELECOM PLANT IN SERVICE ACCOUNTS:",null,{"$f":"E50+E91","v":0},null,{"$f":"G50+G91","v":0},0,0,0,0,0,0,null,57]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,59]
[]
[]
[null,null,"Input Cells"]

{"sheet":"UTAH Balance Sheet","index":14,"n_rows":246,"n_cols":11,"rows_kept":246,"cut":false,"hidden":false,"merged":[[194,10,194,17],[195,10,195,17],[196,10,196,17],[197,10,197,17],[198,10,198,17],[220,10,220,17],[211,10,211,17],[212,10,212,17],[213,10,213,17],[217,10,217,17],[218,10,218,17],[219,10,219,17],[205,10,205,17],[206,10,206,17],[207,10,207,17],[208,10,208,17],[209,10,209,17],[210,10,210,17],[216,10,216,17],[171,10,171,17],[187,10,187,17],[188,10,188,17],[189,10,189,17],[190,10,190,17],[191,10,191,17],[192,10,192,17],[181,10,181,17],[182,10,182,17],[183,10,183,17],[184,10,184,17],[185,10,185,17],[186,10,186,17],[94,10,94,17],[167,10,167,17],[170,10,170,17],[164,10,164,17],[165,10,165,17],[166,10,166,17],[95,10,95,17],[96,10,96,17],[97,10,97,17],[98,10,98,17],[99,10,99,17],[100,10,100,17],[102,10,102,17],[103,10,103,17],[104,10,104,17],[101,10,101,17],[105,10,105,17],[106,10,106,17],[107,10,107,17],[108,10,108,17],[109,10,109,17],[110,10,110,17],[111,10,111,17],[112,10,112,17],[71,10,71,17],[146,10,146,17],[147,10,147,17],[148,10,148,17],[149,10,149,17],[151,10,151,17],[76,10,76,17],[77,10,77,17],[78,10,78,17],[79,10,79,17],[80,10,80,17],[81,10,81,17],[82,10,82,17],[83,10,83,17],[84,10,84,17],[85,10,85,17],[86,10,86,17],[87,10,87,17],[88,10,88,17],[89,10,89,17],[90,10,90,17],[91,10,91,17],[92,10,92,17],[93,10,93,17],[72,10,72,17],[73,10,73,17],[74,10,74,17],[75,10,75,17],[57,10,57,17],[58,10,58,17],[59,10,59,17],[60,10,60,17],[51,10,51,17],[52,10,52,17],[53,10,53,17],[54,10,54,17],[55,10,55,17],[56,10,56,17],[61,10,61,17],[62,10,62,17],[63,10,63,17],[64,10,64,17],[65,10,65,17],[66,10,66,17],[67,10,67,17],[68,10,68,17],[69,10,69,17],[70,10,70,17],[45,10,45,17],[46,10,46,17],[47,10,47,17],[48,10,48,17],[49,10,49,17],[50,10,50,17],[39,10,39,17],[40,10,40,17],[41,10,41,17],[42,10,42,17],[43,10,43,17],[44,10,44,17],[35,10,35,17],[36,10,36,17],[37,10,37,17],[38,10,38,17],[20,10,20,17],[21,10,21,17],[22,10,22,17],[23,10,23,17],[24,10,24,17],[25,10,25,17],[27,10,27,17],[28,10,28,17],[30,10,30,17],[31,10,31,17],[32,10,32,17],[33,10,33,17],[34,10,34,17],[26,10,26,17],[29,10,29,17],[7,9,8,9],[7,10,8,17],[10,10,10,17],[11,10,11,17],[12,10,12,17],[19,10,19,17],[0,1,0,2],[0,4,0,6],[5,1,5,6],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,6,8,7],[1,1,1,6],[4,1,4,7],[6,6,6,7],[9,10,9,17],[13,10,13,17],[14,10,14,17],[15,10,15,17],[16,10,16,17],[17,10,17,17],[18,10,18,17],[9,1,10,1],[122,10,122,17],[123,10,123,17],[124,10,124,17],[125,10,125,17],[126,10,126,17],[127,10,127,17],[113,10,113,17],[114,10,114,17],[115,10,115,17],[116,10,116,17],[117,10,117,17],[118,10,118,17],[119,10,119,17],[120,10,120,17],[121,10,121,17],[128,10,128,17],[129,10,129,17],[130,10,130,17],[131,10,131,17],[132,10,132,17],[133,10,133,17],[134,10,134,17],[135,10,135,17],[136,10,136,17],[150,10,150,17],[140,10,140,17],[141,10,141,17],[142,10,142,17],[154,10,154,17],[160,10,160,17],[172,10,173,17],[137,10,137,17],[174,10,174,17],[161,10,161,17],[162,10,162,17],[163,10,163,17],[143,10,143,17],[159,10,159,17],[138,10,138,17],[152,10,152,17],[139,10,139,17],[144,10,144,17],[145,10,145,17],[153,10,153,17],[155,10,155,17],[156,10,156,17],[157,10,157,17],[158,10,158,17],[9,2,10,2],[9,9,10,9],[167,1,167,2],[167,4,167,6],[169,1,169,7],[170,1,170,6],[172,1,173,1],[172,2,173,2],[172,3,173,3],[172,6,173,7],[172,9,173,9],[174,1,175,1],[174,2,175,2],[174,9,175,9],[221,10,221,17],[222,10,222,17],[223,10,223,17],[224,10,224,17],[225,10,225,17],[226,10,226,17],[214,10,214,17],[215,10,215,17],[175,10,175,17],[176,10,176,17],[177,10,177,17],[178,10,178,17],[179,10,179,17],[180,10,180,17],[199,10,199,17],[200,10,200,17],[201,10,201,17],[202,10,202,17],[203,10,203,17],[204,10,204,17],[193,10,193,17],[227,10,227,17],[228,10,228,17],[229,10,229,17],[230,10,230,17],[231,10,231,17],[232,10,232,17],[233,10,233,17],[234,10,234,17],[235,10,235,17],[236,10,236,17],[237,10,237,17],[238,10,238,17],[239,10,239,17],[240,10,240,17],[241,10,241,17],[242,10,242,17],[243,10,243,17],[244,10,244,17],[245,10,245,17],[246,10,246,17],[247,10,247,17],[248,10,248,17],[249,10,249,17],[250,10,250,17],[251,10,251,17],[252,10,252,17],[253,10,253,17],[254,10,254,17],[255,10,255,17],[256,10,256,17],[257,10,257,17],[258,10,258,17],[259,10,259,17],[260,10,260,17],[261,10,261,17],[262,10,262,17],[263,10,263,17],[264,10,264,17],[265,10,265,17],[267,10,267,17],[268,10,268,17],[269,10,269,17],[270,10,270,17],[271,10,271,17],[272,10,272,17],[273,10,273,17],[274,10,274,17],[275,10,275,17],[276,10,276,17],[277,10,277,17],[278,10,278,17],[279,10,279,17],[280,10,280,17],[281,10,281,17],[282,10,282,17],[283,10,283,17],[284,10,284,17],[285,10,285,17],[286,10,286,17],[287,10,287,17],[288,10,288,17],[289,10,289,17],[290,10,290,17],[291,10,291,17],[292,10,292,17],[293,10,293,17],[294,10,294,17],[295,10,295,17],[296,10,296,17],[297,10,297,17],[298,10,298,17],[299,10,299,17],[300,10,300,17],[301,10,301,17],[302,10,302,17],[303,10,303,17],[304,10,304,17],[308,10,308,17],[309,10,309,17],[310,10,310,17],[311,10,311,17],[322,10,322,17],[323,10,323,17],[312,10,312,17],[313,10,313,17],[314,10,314,17],[315,10,315,17],[316,10,316,17],[317,10,317,17],[319,10,319,17],[320,10,320,17],[321,10,321,17]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"UTAH OPERATIONS BALANCE SHEET "]
[null,"(Assets and Other Debits)"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nREPORT YEAR","Amounts ($)\nPRIOR YEAR","Increase or (Decrease)\n(c - d)",null,null,"Line No.",{"$f":"B5&CHAR(10)&\"NOTES\"","v":"UTAH OPERATIONS BALANCE SHEET \nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[null,1,"ASSETS",null,null,null,null,null,null,{"$f":"B10","v":1}]
[]
[null,2,"CURRENT ASSETS","1100-1399",null,null,null,null,null,{"$f":"B12","v":2}]
[null,"2a","Cash and Equivalents",{"$f":"'(I) UTAH Part 32'!D24","v":1120},{"$f":"'(I) UTAH Part 32'!E24","v":0},{"$f":"'(I) UTAH Part 32'!F24","v":0},{"$f":"(E13-F13)","v":0},null,null,{"$f":"B13","v":"2a"}]
[null,"2a.1",{"$f":"'(I) UTAH Part 32'!C25","v":"Cash"},{"$f":"'(I) UTAH Part 32'!D25","v":1130},{"$f":"'(I) UTAH Part 32'!E25","v":0},{"$f":"'(I) UTAH Part 32'!F25","v":0},{"$f":"(E14-F14)","v":0},null,null,"2a.1"]
[null,"2a.2",{"$f":"'(I) UTAH Part 32'!C26","v":"Special Cash Deposits"},{"$f":"'(I) UTAH Part 32'!D26","v":1140},{"$f":"'(I) UTAH Part 32'!E26","v":0},{"$f":"'(I) UTAH Part 32'!F26","v":0},0,null,null,"2a.2"]
[null,"2a.3",{"$f":"'(I) UTAH Part 32'!C27","v":"Working Cash Advances"},{"$f":"'(I) UTAH Part 32'!D27","v":1150},{"$f":"'(I) UTAH Part 32'!E27","v":0},{"$f":"'(I) UTAH Part 32'!F27","v":0},0,null,null,"2a.3"]
[null,"2a.4",{"$f":"'(I) UTAH Part 32'!C28","v":"Temporary Investments"},{"$f":"'(I) UTAH Part 32'!D28","v":1160},{"$f":"'(I) UTAH Part 32'!E28","v":0},{"$f":"'(I) UTAH Part 32'!F28","v":0},0,null,null,"2a.4"]
[null,"2a.5",{"$f":"'(I) UTAH Part 32'!C29","v":"Receivables"},{"$f":"'(I) UTAH Part 32'!D29","v":1170},{"$f":"'(I) UTAH Part 32'!E29","v":0},{"$f":"'(I) UTAH Part 32'!F29","v":0},0,null,null,"2a.5"]
[null,"2a.6",{"$f":"'(I) UTAH Part 32'!C30","v":"Allowance for Doubtful Accounts"},{"$f":"'(I) UTAH Part 32'!D30","v":1171},{"$f":"'(I) UTAH Part 32'!E30","v":0},{"$f":"'(I) UTAH Part 32'!F30","v":0},0,null,null,"2a.6"]
[null,"2b",{"$f":"'(I) UTAH Part 32'!C31","v":"Telecommunications Accounts Receivable"},{"$f":"'(I) UTAH Part 32'!D31","v":1180},{"$f":"'(I) UTAH Part 32'!E31","v":0},{"$f":"'(I) UTAH Part 32'!F31","v":0},0,null,null,"2b"]
[null,"2c",{"$f":"'(I) UTAH Part 32'!C32","v":"Accounts Receivable Allowance - Telecommunications"},{"$f":"'(I) UTAH Part 32'!D32","v":1182},{"$f":"'(I) UTAH Part 32'!E32","v":0},{"$f":"'(I) UTAH Part 32'!F32","v":0},0,null,null,"2c"]
[null,"2d",{"$f":"'(I) UTAH Part 32'!C33","v":"Other Accounts Receivable "},{"$f":"'(I) UTAH Part 32'!D33","v":1190},{"$f":"'(I) UTAH Part 32'!E33","v":0},{"$f":"'(I) UTAH Part 32'!F33","v":0},0,null,null,"2d"]
[null,"2e",{"$f":"'(I) UTAH Part 32'!C34","v":"Accounts Receivable Allowance - Other"},{"$f":"'(I) UTAH Part 32'!D34","v":1191},{"$f":"'(I) UTAH Part 32'!E34","v":0},{"$f":"'(I) UTAH Part 32'!F34","v":0},0,null,null,"2e"]
[null,"2f",{"$f":"'(I) UTAH Part 32'!C35","v":"Notes Receivable"},{"$f":"'(I) UTAH Part 32'!D35","v":1200},{"$f":"'(I) UTAH Part 32'!E35","v":0},{"$f":"'(I) UTAH Part 32'!F35","v":0},0,null,null,"2f"]
[null,"2g",{"$f":"'(I) UTAH Part 32'!C36","v":"Notes Receivable Allowance"},{"$f":"'(I) UTAH Part 32'!D36","v":1201},{"$f":"'(I) UTAH Part 32'!E36","v":0},{"$f":"'(I) UTAH Part 32'!F36","v":0},0,null,null,"2g"]
[null,"2h",{"$f":"'(I) UTAH Part 32'!C37","v":"Interest and Dividends Receivable"},{"$f":"'(I) UTAH Part 32'!D37","v":1210},{"$f":"'(I) UTAH Part 32'!E37","v":0},{"$f":"'(I) UTAH Part 32'!F37","v":0},0,null,null,"2h"]
[null,"2i","Inventories",{"$f":"'(I) UTAH Part 32'!D38","v":1220},{"$f":"'(I) UTAH Part 32'!E38","v":0},{"$f":"'(I) UTAH Part 32'!F38","v":0},0,null,null,"2i"]
[null,"2i.1",{"$f":"'(I) UTAH Part 32'!C39","v":"Material and Supplies."},{"$f":"'(I) UTAH Part 32'!D39","v":1220},{"$f":"'(I) UTAH Part 32'!E39","v":0},{"$f":"'(I) UTAH Part 32'!F39","v":0},0,null,null,"2i.1"]
[null,"2i.2",{"$f":"'(I) UTAH Part 32'!C40","v":"Property Held for Sale or Lease."},{"$f":"'(I) UTAH Part 32'!D40","v":1220},{"$f":"'(I) UTAH Part 32'!E40","v":0},{"$f":"'(I) UTAH Part 32'!F40","v":0},0,null,null,"2i.2"]
[null,"2j","Prepayments",{"$f":"'(I) UTAH Part 32'!D41","v":1280},{"$f":"'(I) UTAH Part 32'!E41","v":0},{"$f":"'(I) UTAH Part 32'!F41","v":0},0,null,null,"2j"]
[null,"2j.1",{"$f":"'(I) UTAH Part 32'!C42","v":"Prepaid Rents"},{"$f":"'(I) UTAH Part 32'!D42","v":1290},{"$f":"'(I) UTAH Part 32'!E42","v":0},{"$f":"'(I) UTAH Part 32'!F42","v":0},0,null,null,"2j.1"]
[null,"2j.2",{"$f":"'(I) UTAH Part 32'!C43","v":"Prepaid Taxes"},{"$f":"'(I) UTAH Part 32'!D43","v":1300},{"$f":"'(I) UTAH Part 32'!E43","v":0},{"$f":"'(I) UTAH Part 32'!F43","v":0},0,null,null,"2j.2"]
[null,"2j.3",{"$f":"'(I) UTAH Part 32'!C44","v":"Prepaid Insurance"},{"$f":"'(I) UTAH Part 32'!D44","v":1310},{"$f":"'(I) UTAH Part 32'!E44","v":0},{"$f":"'(I) UTAH Part 32'!F44","v":0},0,null,null,"2j.3"]
[null,"2j.4",{"$f":"'(I) UTAH Part 32'!C45","v":"Prepaid Directory Expense"},{"$f":"'(I) UTAH Part 32'!D45","v":1320},{"$f":"'(I) UTAH Part 32'!E45","v":0},{"$f":"'(I) UTAH Part 32'!F45","v":0},0,null,null,"2j.4"]
[null,"2j.5",{"$f":"'(I) UTAH Part 32'!C46","v":"Other Prepayments"},{"$f":"'(I) UTAH Part 32'!D46","v":1330},{"$f":"'(I) UTAH Part 32'!E46","v":0},{"$f":"'(I) UTAH Part 32'!F46","v":0},0,null,null,"2j.5"]
[null,"2k","Other Current Assets",{"$f":"'(I) UTAH Part 32'!D47","v":1350},{"$f":"'(I) UTAH Part 32'!E47","v":0},{"$f":"'(I) UTAH Part 32'!F47","v":0},0,null,null,"2k"]
[null,3,"TOTAL CURRENT ASSETS:",null,{"$f":"IFERROR(SUM(E13:E36)-E13-E27-E30, 0)","v":0},{"$f":"IFERROR(SUM(F13:F36)-F13-F27-F30, 0)","v":0},0,null,null,3]
[null,4,null,null,null,null,null,null,null,4]
[null,5,null,null,null,null,null,null,null,5]
[null,6,"NONCURRENT ASSETS","1400-1500",null,null,null,null,null,6]
[null,"6a",{"$f":"'(I) UTAH Part 32'!C48","v":"Investment in Affiliated Companies"},{"$f":"'(I) UTAH Part 32'!D48","v":1401},{"$f":"'(I) UTAH Part 32'!E48","v":0},{"$f":"'(I) UTAH Part 32'!F48","v":0},{"$f":"(E41-F41)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) UTAH Part 32'!C49","v":"Investment in Non-Affiliated Companies"},{"$f":"'(I) UTAH Part 32'!D49","v":1402},{"$f":"'(I) UTAH Part 32'!E49","v":0},{"$f":"'(I) UTAH Part 32'!F49","v":0},0,null,null,"6b"]
[null,"6c",{"$f":"'(I) UTAH Part 32'!C50","v":"Non-Regulated Investments"},{"$f":"'(I) UTAH Part 32'!D50","v":1406},{"$f":"'(I) UTAH Part 32'!E50","v":0},{"$f":"'(I) UTAH Part 32'!F50","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) UTAH Part 32'!C51","v":"Unamortized Debt Issuance Expense"},{"$f":"'(I) UTAH Part 32'!D51","v":1407},{"$f":"'(I) UTAH Part 32'!E51","v":0},{"$f":"'(I) UTAH Part 32'!F51","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) UTAH Part 32'!C52","v":"Sinking Funds"},{"$f":"'(I) UTAH Part 32'!D52","v":1408},{"$f":"'(I) UTAH Part 32'!E52","v":0},{"$f":"'(I) UTAH Part 32'!F52","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) UTAH Part 32'!C53","v":"Other Non-Current Assets"},{"$f":"'(I) UTAH Part 32'!D53","v":1410},{"$f":"'(I) UTAH Part 32'!E53","v":0},{"$f":"'(I) UTAH Part 32'!F53","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) UTAH Part 32'!C54","v":"Deferred Tax Regulatory Assets"},{"$f":"'(I) UTAH Part 32'!D54","v":1437},{"$f":"'(I) UTAH Part 32'!E54","v":0},{"$f":"'(I) UTAH Part 32'!F54","v":0},0,null,null,"6g"]
[null,"6h",{"$f":"'(I) UTAH Part 32'!C55","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},{"$f":"'(I) UTAH Part 32'!D55","v":1438},{"$f":"'(I) UTAH Part 32'!E55","v":0},{"$f":"'(I) UTAH Part 32'!F55","v":0},0,null,null,"6h"]
[null,"6i",{"$f":"'(I) UTAH Part 32'!C56","v":"Deferred Charges"},{"$f":"'(I) UTAH Part 32'!D56","v":1439},{"$f":"'(I) UTAH Part 32'!E56","v":0},{"$f":"'(I) UTAH Part 32'!F56","v":0},0,null,null,"6i"]
[null,"6j",{"$f":"'(I) UTAH Part 32'!C57","v":"Other Jurisdictional Assets - Net"},{"$f":"'(I) UTAH Part 32'!D57","v":1500},{"$f":"'(I) UTAH Part 32'!E57","v":0},{"$f":"'(I) UTAH Part 32'!F57","v":0},0,null,null,"6j"]
[null,7,"TOTAL NONCURRENT ASSETS:",null,{"$f":"IFERROR(SUM(E41:E50),0)","v":0},{"$f":"IFERROR(SUM(F41:F50),0)","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,null,null,null,null,null,null,null,9]
[null,10,"REGULATED TELECOMMUNICATIONS PLANT","2002-2007",null,null,null,null,null,10]
[null,"10a","Property Held for Future Telecommunication Use",{"$f":"'(I) UTAH Part 32'!D59","v":2002},{"$f":"'(I) UTAH Part 32'!E59","v":0},{"$f":"'(I) UTAH Part 32'!F59","v":0},{"$f":"(E55-F55)","v":0},null,null,"10a"]
[null,"10b","Telecommunications Plant Under Construction",{"$f":"'(I) UTAH Part 32'!D60","v":2003},{"$f":"'(I) UTAH Part 32'!E60","v":0},{"$f":"'(I) UTAH Part 32'!F60","v":0},0,null,null,"10b"]
[null,"10c","Telecommunications Plant Under Construction - Long Term ",{"$f":"'(I) UTAH Part 32'!D61","v":2004},{"$f":"'(I) UTAH Part 32'!E61","v":0},{"$f":"'(I) UTAH Part 32'!F61","v":0},0,null,null,"10c"]
[null,"10d","Telecommunications Plant Adjustment",{"$f":"'(I) UTAH Part 32'!D62","v":2005},{"$f":"'(I) UTAH Part 32'!E62","v":0},{"$f":"'(I) UTAH Part 32'!F62","v":0},0,null,null,"10d"]
[null,"10e","Non-Operating Plant",{"$f":"'(I) UTAH Part 32'!D63","v":2006},{"$f":"'(I) UTAH Part 32'!E63","v":0},{"$f":"'(I) UTAH Part 32'!F63","v":0},0,null,null,"10e"]
[null,"10f","Goodwill",{"$f":"'(I) UTAH Part 32'!D64","v":2007},{"$f":"'(I) UTAH Part 32'!E64","v":0},{"$f":"'(I) UTAH Part 32'!F64","v":0},0,null,null,"10f"]
[null,11,"TOTAL REGULATED TELECOMMUNICIATIONS PLANT:",null,{"$f":"IFERROR(SUM(E55:E60),0)","v":0},{"$f":"IFERROR(SUM(F55:F60),0)","v":0},0,null,null,11]
[null,12,null,null,null,null,null,null,null,12]
[null,13,null,null,null,null,null,null,null,13]
[null,14,"TELECOMMUNICATIONS PLANT IN SERVICE","2110-2699",null,null,null,null,null,14]
[null,"14a","Land and Support Assets ( Land Line Plant )",{"$f":"'(I) UTAH Part 32'!D66","v":2110},{"$f":"'(I) UTAH Part 32'!E66","v":0},{"$f":"'(I) UTAH Part 32'!F66","v":0},{"$f":"(E65-F65)","v":0},null,null,"14a"]
[null,"14a.1",{"$f":"'TOTAL Balance Sheet'!C66","v":"Land ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D67","v":"2111.a"},{"$f":"'(I) UTAH Part 32'!E67","v":0},{"$f":"'(I) UTAH Part 32'!F67","v":0},0,null,null,"14a.1"]
[null,"14a.2",{"$f":"'TOTAL Balance Sheet'!C67","v":"Motor Vehicles ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D68","v":"2112.a"},{"$f":"'(I) UTAH Part 32'!E68","v":0},{"$f":"'(I) UTAH Part 32'!F68","v":0},0,null,null,"14a.2"]
[null,"14a.3",{"$f":"'TOTAL Balance Sheet'!C68","v":"Aircraft ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D69","v":"2113.a"},{"$f":"'(I) UTAH Part 32'!E69","v":0},{"$f":"'(I) UTAH Part 32'!F69","v":0},0,null,null,"14a.3"]
[null,"14a.4",{"$f":"'TOTAL Balance Sheet'!C69","v":"Tools and Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D70","v":"2114.a"},{"$f":"'(I) UTAH Part 32'!E70","v":0},{"$f":"'(I) UTAH Part 32'!F70","v":0},0,null,null,"14a.4"]
[null,"14a.5",{"$f":"'TOTAL Balance Sheet'!C70","v":"Garage Work Equipment ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D71","v":"2115.a"},{"$f":"'(I) UTAH Part 32'!E71","v":0},{"$f":"'(I) UTAH Part 32'!F71","v":0},0,null,null,"14a.5"]
[null,"14a.6",{"$f":"'TOTAL Balance Sheet'!C71","v":"Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D72","v":"2116.a"},{"$f":"'(I) UTAH Part 32'!E72","v":0},{"$f":"'(I) UTAH Part 32'!F72","v":0},0,null,null,"14a.6"]
[null,"14a.7",{"$f":"'TOTAL Balance Sheet'!C72","v":"Buildings ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D73","v":"2121.a"},{"$f":"'(I) UTAH Part 32'!E73","v":0},{"$f":"'(I) UTAH Part 32'!F73","v":0},0,null,null,"14a.7"]
[null,"14a.8",{"$f":"'TOTAL Balance Sheet'!C73","v":"Furniture ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D74","v":"2122.a"},{"$f":"'(I) UTAH Part 32'!E74","v":0},{"$f":"'(I) UTAH Part 32'!F74","v":0},0,null,null,"14a.8"]
[null,"14a.9",{"$f":"'TOTAL Balance Sheet'!C74","v":"Office Equipment ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D75","v":"2123.a"},{"$f":"'(I) UTAH Part 32'!E75","v":0},{"$f":"'(I) UTAH Part 32'!F75","v":0},0,null,null,"14a.9"]
[null,"14a.10",{"$f":"'TOTAL Balance Sheet'!C75","v":"General Purpose Computers ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D76","v":"2124.a"},{"$f":"'(I) UTAH Part 32'!E76","v":0},{"$f":"'(I) UTAH Part 32'!F76","v":0},0,null,null,"14a.10"]
[null,"14b","Central Office - Switching ( Land Line Plant )",{"$f":"'(I) UTAH Part 32'!D77","v":2210},{"$f":"'(I) UTAH Part 32'!E77","v":0},{"$f":"'(I) UTAH Part 32'!F77","v":0},0,null,null,"14b"]
[null,"14b.1",{"$f":"'(I) UTAH Part 32'!C78","v":"Non-Digital Switching ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D78","v":"2211.a"},{"$f":"'(I) UTAH Part 32'!E78","v":0},{"$f":"'(I) UTAH Part 32'!F78","v":0},0,null,null,"14b.1"]
[null,"14b.2",{"$f":"'(I) UTAH Part 32'!C79","v":"Digital Electronic Switching ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D79","v":"2212.a"},{"$f":"'(I) UTAH Part 32'!E79","v":0},{"$f":"'(I) UTAH Part 32'!F79","v":0},0,null,null,"14b.2"]
[null,"14b.3",{"$f":"'(I) UTAH Part 32'!C80","v":"Electro - Mechanical Switching ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D80","v":"2215.a"},{"$f":"'(I) UTAH Part 32'!E80","v":0},{"$f":"'(I) UTAH Part 32'!F80","v":0},0,null,null,"14b.3"]
[null,"14c",{"$f":"'(I) UTAH Part 32'!C81","v":"Operator Systems  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D81","v":"2220.a"},{"$f":"'(I) UTAH Part 32'!E81","v":0},{"$f":"'(I) UTAH Part 32'!F81","v":0},0,null,null,"14c"]
[null,"14d",{"$f":"'(I) UTAH Part 32'!C82","v":"Central Office – Transmission  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D82","v":"2230.a"},{"$f":"'(I) UTAH Part 32'!E82","v":0},{"$f":"'(I) UTAH Part 32'!F82","v":0},0,null,null,"14d"]
[null,"14e",{"$f":"'(I) UTAH Part 32'!C83","v":"Radio Systems  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D83","v":"2231.a"},{"$f":"'(I) UTAH Part 32'!E83","v":0},{"$f":"'(I) UTAH Part 32'!F83","v":0},0,null,null,"14e"]
[null,"14f",{"$f":"'(I) UTAH Part 32'!C84","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D84","v":"2232.a"},{"$f":"'(I) UTAH Part 32'!E84","v":0},{"$f":"'(I) UTAH Part 32'!F84","v":0},0,null,null,"14f"]
[null,"14g",{"$f":"'(I) UTAH Part 32'!C85","v":"Information Origination / Termination  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D85","v":"2310.a"},{"$f":"'(I) UTAH Part 32'!E85","v":0},{"$f":"'(I) UTAH Part 32'!F85","v":0},0,null,null,"14g"]
[null,"14h",{"$f":"'(I) UTAH Part 32'!C86","v":"Station Apparatus  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D86","v":"2311.a"},{"$f":"'(I) UTAH Part 32'!E86","v":0},{"$f":"'(I) UTAH Part 32'!F86","v":0},0,null,null,"14h"]
[null,"14i",{"$f":"'(I) UTAH Part 32'!C87","v":"Customer Premises Wiring  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D87","v":"2321.a"},{"$f":"'(I) UTAH Part 32'!E87","v":0},{"$f":"'(I) UTAH Part 32'!F87","v":0},0,null,null,"14i"]
[null,"14j",{"$f":"'(I) UTAH Part 32'!C88","v":"Large Private Branch Exchanges  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D88","v":"2341.a"},{"$f":"'(I) UTAH Part 32'!E88","v":0},{"$f":"'(I) UTAH Part 32'!F88","v":0},0,null,null,"14j"]
[null,"14k",{"$f":"'(I) UTAH Part 32'!C89","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D89","v":"2351.a"},{"$f":"'(I) UTAH Part 32'!E89","v":0},{"$f":"'(I) UTAH Part 32'!F89","v":0},0,null,null,"14k"]
[null,"14l",{"$f":"'(I) UTAH Part 32'!C90","v":"Other Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D90","v":"2362.a"},{"$f":"'(I) UTAH Part 32'!E90","v":0},{"$f":"'(I) UTAH Part 32'!F90","v":0},0,null,null,"14l"]
[null,"14m",{"$f":"'(I) UTAH Part 32'!C91","v":"Cable and Wire Facilities  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D91","v":"2410.a"},{"$f":"'(I) UTAH Part 32'!E91","v":0},{"$f":"'(I) UTAH Part 32'!F91","v":0},0,null,null,"14m"]
[null,"14n",{"$f":"'(I) UTAH Part 32'!C92","v":"Poles  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D92","v":"2411.a"},{"$f":"'(I) UTAH Part 32'!E92","v":0},{"$f":"'(I) UTAH Part 32'!F92","v":0},0,null,null,"14n"]
[null,"14o",{"$f":"'(I) UTAH Part 32'!C93","v":"Aerial Cable  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D93","v":"2421.a"},{"$f":"'(I) UTAH Part 32'!E93","v":0},{"$f":"'(I) UTAH Part 32'!F93","v":0},0,null,null,"14o"]
[null,"14p",{"$f":"'(I) UTAH Part 32'!C94","v":"Underground Cable  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D94","v":"2422.a"},{"$f":"'(I) UTAH Part 32'!E94","v":0},{"$f":"'(I) UTAH Part 32'!F94","v":0},0,null,null,"14p"]
[null,"14q",{"$f":"'(I) UTAH Part 32'!C95","v":"Buried Cable  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D95","v":"2423.a"},{"$f":"'(I) UTAH Part 32'!E95","v":0},{"$f":"'(I) UTAH Part 32'!F95","v":0},0,null,null,"14q"]
[null,"14r",{"$f":"'(I) UTAH Part 32'!C96","v":"Intrabuilding Network Cable  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D96","v":"2426.a"},{"$f":"'(I) UTAH Part 32'!E96","v":0},{"$f":"'(I) UTAH Part 32'!F96","v":0},0,null,null,"14r"]
[null,"14s",{"$f":"'(I) UTAH Part 32'!C97","v":"Aerial Wire  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D97","v":"2431.a"},{"$f":"'(I) UTAH Part 32'!E97","v":0},{"$f":"'(I) UTAH Part 32'!F97","v":0},0,null,null,"14s"]
[null,"14t",{"$f":"'(I) UTAH Part 32'!C98","v":"Conduit Systems  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D98","v":"2441.a"},{"$f":"'(I) UTAH Part 32'!E98","v":0},{"$f":"'(I) UTAH Part 32'!F98","v":0},0,null,null,"14t"]
[null,"14u",{"$f":"'(I) UTAH Part 32'!C99","v":"Amortizable Tangible Assets  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D99","v":"2680.a"},{"$f":"'(I) UTAH Part 32'!E99","v":0},{"$f":"'(I) UTAH Part 32'!F99","v":0},0,null,null,"14u"]
[null,"14v",{"$f":"'(I) UTAH Part 32'!C100","v":"Capital Leases  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D100","v":"2681.a"},{"$f":"'(I) UTAH Part 32'!E100","v":0},{"$f":"'(I) UTAH Part 32'!F100","v":0},0,null,null,"14v"]
[null,"14x",{"$f":"'(I) UTAH Part 32'!C101","v":"Leasehold Improvements  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D101","v":"2682.a"},{"$f":"'(I) UTAH Part 32'!E101","v":0},{"$f":"'(I) UTAH Part 32'!F101","v":0},0,null,null,"14x"]
[null,"14y",{"$f":"'(I) UTAH Part 32'!C102","v":"Intangibles  ( Land Line Plant )"},{"$f":"'(I) UTAH Part 32'!D102","v":"2690.a"},{"$f":"'(I) UTAH Part 32'!E102","v":0},{"$f":"'(I) UTAH Part 32'!F102","v":0},0,null,null,"14y"]
[null,"14z",null,null,null,null,null,null,null,"14z"]
[null,"14aa","Land and Support Assets ( Cellular & Mobile Radio Plant )",{"$f":"'(I) UTAH Part 32'!D103","v":2110},{"$f":"'(I) UTAH Part 32'!E103","v":0},{"$f":"'(I) UTAH Part 32'!F103","v":0},0,null,null,"14aa"]
[null,"14aa.1",{"$f":"'(I) UTAH Part 32'!C104","v":"Land ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D104","v":"2111.b"},{"$f":"'(I) UTAH Part 32'!E104","v":0},{"$f":"'(I) UTAH Part 32'!F104","v":0},0,null,null,"14aa.1"]
[null,"14aa.2",{"$f":"'(I) UTAH Part 32'!C105","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D105","v":"2112.b"},{"$f":"'(I) UTAH Part 32'!E105","v":0},{"$f":"'(I) UTAH Part 32'!F105","v":0},0,null,null,"14aa.2"]
[null,"14aa.3",{"$f":"'(I) UTAH Part 32'!C106","v":"Aircraft ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D106","v":"2113.b"},{"$f":"'(I) UTAH Part 32'!E106","v":0},{"$f":"'(I) UTAH Part 32'!F106","v":0},0,null,null,"14aa.3"]
[null,"14aa.4",{"$f":"'(I) UTAH Part 32'!C107","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D107","v":"2114.b"},{"$f":"'(I) UTAH Part 32'!E107","v":0},{"$f":"'(I) UTAH Part 32'!F107","v":0},0,null,null,"14aa.4"]
[null,"14aa.5",{"$f":"'(I) UTAH Part 32'!C108","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D108","v":"2115.b"},{"$f":"'(I) UTAH Part 32'!E108","v":0},{"$f":"'(I) UTAH Part 32'!F108","v":0},0,null,null,"14aa.5"]
[null,"14aa.6",{"$f":"'(I) UTAH Part 32'!C109","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D109","v":"2116.b"},{"$f":"'(I) UTAH Part 32'!E109","v":0},{"$f":"'(I) UTAH Part 32'!F109","v":0},0,null,null,"14aa.6"]
[null,"14aa.7",{"$f":"'(I) UTAH Part 32'!C110","v":"Buildings ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D110","v":"2121.b"},{"$f":"'(I) UTAH Part 32'!E110","v":0},{"$f":"'(I) UTAH Part 32'!F110","v":0},0,null,null,"14aa.7"]
[null,"14aa.8",{"$f":"'(I) UTAH Part 32'!C111","v":"Furniture ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D111","v":"2122.b"},{"$f":"'(I) UTAH Part 32'!E111","v":0},{"$f":"'(I) UTAH Part 32'!F111","v":0},0,null,null,"14aa.8"]
[null,"14aa.9",{"$f":"'(I) UTAH Part 32'!C112","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D112","v":"2123.b"},{"$f":"'(I) UTAH Part 32'!E112","v":0},{"$f":"'(I) UTAH Part 32'!F112","v":0},0,null,null,"14aa.9"]
[null,"14aa.10",{"$f":"'(I) UTAH Part 32'!C113","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D113","v":"2124.b"},{"$f":"'(I) UTAH Part 32'!E113","v":0},{"$f":"'(I) UTAH Part 32'!F113","v":0},0,null,null,"14aa.10"]
[null,"14bb","Central Office - Switching ( Cellular & Mobile Radio Plant )",{"$f":"'(I) UTAH Part 32'!D114","v":2210},{"$f":"'(I) UTAH Part 32'!E114","v":0},{"$f":"'(I) UTAH Part 32'!F114","v":0},0,null,null,"14bb"]
[null,"14bb.1",{"$f":"'(I) UTAH Part 32'!C115","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D115","v":"2211.b"},{"$f":"'(I) UTAH Part 32'!E115","v":0},{"$f":"'(I) UTAH Part 32'!F115","v":0},0,null,null,"14bb.1"]
[null,"14bb.2",{"$f":"'(I) UTAH Part 32'!C116","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D116","v":"2212.b"},{"$f":"'(I) UTAH Part 32'!E116","v":0},{"$f":"'(I) UTAH Part 32'!F116","v":0},0,null,null,"14bb.2"]
[null,"14bb.3",{"$f":"'(I) UTAH Part 32'!C117","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D117","v":"2215.b"},{"$f":"'(I) UTAH Part 32'!E117","v":0},{"$f":"'(I) UTAH Part 32'!F117","v":0},0,null,null,"14bb.3"]
[null,"14cc",{"$f":"'(I) UTAH Part 32'!C118","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D118","v":"2220.b"},{"$f":"'(I) UTAH Part 32'!E118","v":0},{"$f":"'(I) UTAH Part 32'!F118","v":0},0,null,null,"14cc"]
[null,"14dd",{"$f":"'(I) UTAH Part 32'!C119","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D119","v":"2230.b"},{"$f":"'(I) UTAH Part 32'!E119","v":0},{"$f":"'(I) UTAH Part 32'!F119","v":0},0,null,null,"14dd"]
[null,"14ee",{"$f":"'(I) UTAH Part 32'!C120","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D120","v":"2231.b"},{"$f":"'(I) UTAH Part 32'!E120","v":0},{"$f":"'(I) UTAH Part 32'!F120","v":0},0,null,null,"14ee"]
[null,"14ff",{"$f":"'(I) UTAH Part 32'!C121","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D121","v":"2232.b"},{"$f":"'(I) UTAH Part 32'!E121","v":0},{"$f":"'(I) UTAH Part 32'!F121","v":0},0,null,null,"14ff"]
[null,"14gg",{"$f":"'(I) UTAH Part 32'!C122","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D122","v":"2310.b"},{"$f":"'(I) UTAH Part 32'!E122","v":0},{"$f":"'(I) UTAH Part 32'!F122","v":0},0,null,null,"14gg"]
[null,"14hh",{"$f":"'(I) UTAH Part 32'!C123","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D123","v":"2311.b"},{"$f":"'(I) UTAH Part 32'!E123","v":0},{"$f":"'(I) UTAH Part 32'!F123","v":0},0,null,null,"14hh"]
[null,"14ii",{"$f":"'(I) UTAH Part 32'!C124","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D124","v":"2321.b"},{"$f":"'(I) UTAH Part 32'!E124","v":0},{"$f":"'(I) UTAH Part 32'!F124","v":0},0,null,null,"14ii"]
[null,"14jj",{"$f":"'(I) UTAH Part 32'!C125","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D125","v":"2341.b"},{"$f":"'(I) UTAH Part 32'!E125","v":0},{"$f":"'(I) UTAH Part 32'!F125","v":0},0,null,null,"14jj"]
[null,"14kk",{"$f":"'(I) UTAH Part 32'!C126","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D126","v":"2351.b"},{"$f":"'(I) UTAH Part 32'!E126","v":0},{"$f":"'(I) UTAH Part 32'!F126","v":0},0,null,null,"14kk"]
[null,"14ll",{"$f":"'(I) UTAH Part 32'!C127","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D127","v":"2362.b"},{"$f":"'(I) UTAH Part 32'!E127","v":0},{"$f":"'(I) UTAH Part 32'!F127","v":0},0,null,null,"14ll"]
[null,"14mm",{"$f":"'(I) UTAH Part 32'!C128","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D128","v":"2410.b"},{"$f":"'(I) UTAH Part 32'!E128","v":0},{"$f":"'(I) UTAH Part 32'!F128","v":0},0,null,null,"14mm"]
[null,"14nn",{"$f":"'(I) UTAH Part 32'!C129","v":"Poles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D129","v":"2411.b"},{"$f":"'(I) UTAH Part 32'!E129","v":0},{"$f":"'(I) UTAH Part 32'!F129","v":0},0,null,null,"14nn"]
[null,"14oo",{"$f":"'(I) UTAH Part 32'!C130","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D130","v":"2421.b"},{"$f":"'(I) UTAH Part 32'!E130","v":0},{"$f":"'(I) UTAH Part 32'!F130","v":0},0,null,null,"14oo"]
[null,"14pp",{"$f":"'(I) UTAH Part 32'!C131","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D131","v":"2422.b"},{"$f":"'(I) UTAH Part 32'!E131","v":0},{"$f":"'(I) UTAH Part 32'!F131","v":0},0,null,null,"14pp"]
[null,"14qq",{"$f":"'(I) UTAH Part 32'!C132","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D132","v":"2423.b"},{"$f":"'(I) UTAH Part 32'!E132","v":0},{"$f":"'(I) UTAH Part 32'!F132","v":0},0,null,null,"14qq"]
[null,"14rr",{"$f":"'(I) UTAH Part 32'!C133","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D133","v":"2426.b"},{"$f":"'(I) UTAH Part 32'!E133","v":0},{"$f":"'(I) UTAH Part 32'!F133","v":0},0,null,null,"14rr"]
[null,"14ss",{"$f":"'(I) UTAH Part 32'!C134","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D134","v":"2431.b"},{"$f":"'(I) UTAH Part 32'!E134","v":0},{"$f":"'(I) UTAH Part 32'!F134","v":0},0,null,null,"14ss"]
[null,"14tt",{"$f":"'(I) UTAH Part 32'!C135","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D135","v":"2441.b"},{"$f":"'(I) UTAH Part 32'!E135","v":0},{"$f":"'(I) UTAH Part 32'!F135","v":0},0,null,null,"14tt"]
[null,"14uu",{"$f":"'(I) UTAH Part 32'!C136","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D136","v":"2680.b"},{"$f":"'(I) UTAH Part 32'!E136","v":0},{"$f":"'(I) UTAH Part 32'!F136","v":0},0,null,null,"14uu"]
[null,"14vv",{"$f":"'(I) UTAH Part 32'!C137","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D137","v":"2681.b"},{"$f":"'(I) UTAH Part 32'!E137","v":0},{"$f":"'(I) UTAH Part 32'!F137","v":0},0,null,null,"14vv"]
[null,"14xx",{"$f":"'(I) UTAH Part 32'!C138","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D138","v":"2682.b"},{"$f":"'(I) UTAH Part 32'!E138","v":0},{"$f":"'(I) UTAH Part 32'!F138","v":0},0,null,null,"14xx"]
[null,"14yy",{"$f":"'(I) UTAH Part 32'!C139","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) UTAH Part 32'!D139","v":"2690.b"},{"$f":"'(I) UTAH Part 32'!E139","v":0},{"$f":"'(I) UTAH Part 32'!F139","v":0},0,null,null,"14yy"]
[null,15,"TELECOMMUNICATIONS PLANT IN SERVICE:",2001,{"$f":"IFERROR(SUM(E65:E139)-E65-E76-E103-E114,0)","v":0},{"$f":"IFERROR(SUM(F65:F139)-F65-F76-F103-F114,0)","v":0},0,null,null,{"$f":"B140","v":15}]
[null,16,null,null,null,null,null,null,null,16]
[null,17,null,null,null,null,null,null,null,17]
[null,18,"TOTAL REGULATED PLANT:",null,{"$f":"E61+E140","v":0},{"$f":"F61+F140","v":0},0,null,null,18]
[null,19,null,null,null,null,null,null,null,19]
[null,20,null,null,null,null,null,null,null,20]
[null,21,"DEPRECIATION & AMORTIZATION","3100-3600",null,null,null,null,null,21]
[null,"21a",{"$f":"'(I) UTAH Part 32'!C140","v":"Accumulated Depreciation"},{"$f":"'(I) UTAH Part 32'!D140","v":3100},{"$f":"'(I) UTAH Part 32'!E140","v":0},{"$f":"'(I) UTAH Part 32'!F140","v":0},{"$f":"(E147-F147)","v":0},null,null,"21a"]
[null,"21b",{"$f":"'(I) UTAH Part 32'!C141","v":"Accumulated Depreciation - Property Held for Future Use"},{"$f":"'(I) UTAH Part 32'!D141","v":3200},{"$f":"'(I) UTAH Part 32'!E141","v":0},{"$f":"'(I) UTAH Part 32'!F141","v":0},0,null,null,"21b"]
[null,"21c",{"$f":"'(I) UTAH Part 32'!C142","v":"Accumulated Depreciation - Nonoperating"},{"$f":"'(I) UTAH Part 32'!D142","v":3300},{"$f":"'(I) UTAH Part 32'!E142","v":0},{"$f":"'(I) UTAH Part 32'!F142","v":0},0,null,null,"21c"]
[null,"21d",{"$f":"'(I) UTAH Part 32'!C143","v":"Accumulated Amortization - Tangible"},{"$f":"'(I) UTAH Part 32'!D143","v":3400},{"$f":"'(I) UTAH Part 32'!E143","v":0},{"$f":"'(I) UTAH Part 32'!F143","v":0},0,null,null,"21d"]
[null,"21e",{"$f":"'(I) UTAH Part 32'!C144","v":"Accumulated Amortization - Capitalized Leases"},{"$f":"'(I) UTAH Part 32'!D144","v":3410},{"$f":"'(I) UTAH Part 32'!E144","v":0},{"$f":"'(I) UTAH Part 32'!F144","v":0},0,null,null,"21e"]
[null,"21f",{"$f":"'(I) UTAH Part 32'!C145","v":"Accumulated Amortization - Intangible"},{"$f":"'(I) UTAH Part 32'!D145","v":3500},{"$f":"'(I) UTAH Part 32'!E145","v":0},{"$f":"'(I) UTAH Part 32'!F145","v":0},0,null,null,"21f"]
[null,"21g",{"$f":"'(I) UTAH Part 32'!C146","v":"Accumulated Amortization - Other"},{"$f":"'(I) UTAH Part 32'!D146","v":3600},{"$f":"'(I) UTAH Part 32'!E146","v":0},{"$f":"'(I) UTAH Part 32'!F146","v":0},0,null,null,"21g"]
[null,22,"TOTAL DEPRECIATION & AMORTIZATION:",null,{"$f":"IFERROR(SUM(E147:E153),0)","v":0},{"$f":"IFERROR(SUM(F147:F153),0)","v":0},0,null,null,22]
[null,23,null,null,null,null,null,null,null,23]
[null,24,null,null,null,null,null,null,null,24]
[null,25,"NET REGULATED PLANT:",null,{"$f":"E143-E154","v":0},{"$f":"F143-F154","v":0},0,null,null,25]
[null,26,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,27]
[null,28,"TOTAL ASSETS & OTHER DEBITS",null,{"$f":"E157+E51+E37","v":0},{"$f":"F157+F51+F37","v":0},{"$f":"G157+G51+G37","v":0},null,null,28]
[null,29,null,null,null,null,null,null,null,29]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"Report Year ending: \"&'(I) Cover'!$E$26, (\"Report Year ending: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"Report Year ending: December 31, 2025"}]
[]
[null,"UTAH OPERATIONS BALANCE SHEET "]
[null,"(Liabilities and Other Credits)"]
[null,null,"( a )",null,"( b )","( c )","( d )"]
[null,"Line No.",null,"Part 32\nAccount\nNumber","Amounts ($)\nReport Year","Amounts ($)\nPrior Year","Increase or (Decrease)\n(c - d)",null,null,"Line No.","Messages, Reminders, and Notes                                                                                                                                                  UTAH Operations ( Balance Sheet )"]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select a Year\", \" \", '(I) Cover'!$G$26)","v":2025},{"$f":"IF(E174=\" \", \" \",E174-1)","v":2024}]
[null,1,"LIABILITIES",null,null,null,null,null,null,{"$f":"B175","v":1}]
[]
[null,2,"CURRENT LIABILITIES:","4000-4199",null,null,null,null,null,{"$f":"B177","v":2}]
[null,"2a",{"$f":"'(I) UTAH Part 32'!C148","v":"Accounts Payable"},{"$f":"'(I) UTAH Part 32'!D148","v":4010},{"$f":"'(I) UTAH Part 32'!E148","v":0},{"$f":"'(I) UTAH Part 32'!F148","v":0},{"$f":"(E178-F178)","v":0},null,null,{"$f":"B178","v":"2a"}]
[null,"2b",{"$f":"'(I) UTAH Part 32'!C149","v":"Notes Payable"},{"$f":"'(I) UTAH Part 32'!D149","v":4020},{"$f":"'(I) UTAH Part 32'!E149","v":0},{"$f":"'(I) UTAH Part 32'!F149","v":0},{"$f":"(E179-F179)","v":0},null,null,"2b"]
[null,"2c",{"$f":"'(I) UTAH Part 32'!C150","v":"Advance Billing and Payments"},{"$f":"'(I) UTAH Part 32'!D150","v":4030},{"$f":"'(I) UTAH Part 32'!E150","v":0},{"$f":"'(I) UTAH Part 32'!F150","v":0},0,null,null,"2c"]
[null,"2d",{"$f":"'(I) UTAH Part 32'!C151","v":"Customers' Deposits"},{"$f":"'(I) UTAH Part 32'!D151","v":4040},{"$f":"'(I) UTAH Part 32'!E151","v":0},{"$f":"'(I) UTAH Part 32'!F151","v":0},0,null,null,"2d"]
[null,"2e",{"$f":"'(I) UTAH Part 32'!C152","v":"Current Maturities - Long-Term Debt"},{"$f":"'(I) UTAH Part 32'!D152","v":4050},{"$f":"'(I) UTAH Part 32'!E152","v":0},{"$f":"'(I) UTAH Part 32'!F152","v":0},0,null,null,"2e"]
[null,"2f",{"$f":"'(I) UTAH Part 32'!C153","v":"Current Maturities - Capital Leases"},{"$f":"'(I) UTAH Part 32'!D153","v":4060},{"$f":"'(I) UTAH Part 32'!E153","v":0},{"$f":"'(I) UTAH Part 32'!F153","v":0},0,null,null,"2f"]
[null,"2g",{"$f":"'(I) UTAH Part 32'!C154","v":"Income Taxes - Accrued"},{"$f":"'(I) UTAH Part 32'!D154","v":4070},{"$f":"'(I) UTAH Part 32'!E154","v":0},{"$f":"'(I) UTAH Part 32'!F154","v":0},0,null,null,"2g"]
[null,"2h",{"$f":"'(I) UTAH Part 32'!C155","v":"Other Taxes - Accrued"},{"$f":"'(I) UTAH Part 32'!D155","v":4080},{"$f":"'(I) UTAH Part 32'!E155","v":0},{"$f":"'(I) UTAH Part 32'!F155","v":0},0,null,null,"2h"]
[null,"2i",{"$f":"'(I) UTAH Part 32'!C156","v":"Net Current Deferred Operating Income Taxes"},{"$f":"'(I) UTAH Part 32'!D156","v":4100},{"$f":"'(I) UTAH Part 32'!E156","v":0},{"$f":"'(I) UTAH Part 32'!F156","v":0},0,null,null,"2i"]
[null,"2j",{"$f":"'(I) UTAH Part 32'!C157","v":"Net Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) UTAH Part 32'!D157","v":4110},{"$f":"'(I) UTAH Part 32'!E157","v":0},{"$f":"'(I) UTAH Part 32'!F157","v":0},0,null,null,"2j"]
[null,"2k",{"$f":"'(I) UTAH Part 32'!C158","v":"Other Accrued Liabilities"},{"$f":"'(I) UTAH Part 32'!D158","v":4120},{"$f":"'(I) UTAH Part 32'!E158","v":0},{"$f":"'(I) UTAH Part 32'!F158","v":0},0,null,null,"2k"]
[null,"2l",{"$f":"'(I) UTAH Part 32'!C159","v":"Other Current Liabilities"},{"$f":"'(I) UTAH Part 32'!D159","v":4130},{"$f":"'(I) UTAH Part 32'!E159","v":0},{"$f":"'(I) UTAH Part 32'!F159","v":0},0,null,null,"2l"]
[null,3,"TOTAL CURRENT LIABILITIES:",null,{"$f":"IFERROR(SUM(E178:E189),0)","v":0},{"$f":"IFERROR(SUM(F178:F189),0)","v":0},0,null,null,3]
[null,4,null,null,null,null,null,null,null,4]
[null,5,null,null,null,null,null,null,null,5]
[null,6,"LONG-TERM LIABILITIES:","4200-4299",null,null,null,null,null,6]
[null,"6a",{"$f":"'(I) UTAH Part 32'!C161","v":"Funded Debt"},{"$f":"'(I) UTAH Part 32'!D161","v":4210},{"$f":"'(I) UTAH Part 32'!E161","v":0},{"$f":"'(I) UTAH Part 32'!F161","v":0},{"$f":"(E194-F194)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) UTAH Part 32'!C162","v":"Premium on Long-Term Debt"},{"$f":"'(I) UTAH Part 32'!D162","v":4220},{"$f":"'(I) UTAH Part 32'!E162","v":0},{"$f":"'(I) UTAH Part 32'!F162","v":0},0,null,null,"6b"]
[null,"6c",{"$f":"'(I) UTAH Part 32'!C163","v":"Discount on Long-Term Debt"},{"$f":"'(I) UTAH Part 32'!D163","v":4230},{"$f":"'(I) UTAH Part 32'!E163","v":0},{"$f":"'(I) UTAH Part 32'!F163","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) UTAH Part 32'!C164","v":"Reacquired Debt"},{"$f":"'(I) UTAH Part 32'!D164","v":4240},{"$f":"'(I) UTAH Part 32'!E164","v":0},{"$f":"'(I) UTAH Part 32'!F164","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) UTAH Part 32'!C165","v":"Obligations Under Capital Leases"},{"$f":"'(I) UTAH Part 32'!D165","v":4250},{"$f":"'(I) UTAH Part 32'!E165","v":0},{"$f":"'(I) UTAH Part 32'!F165","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) UTAH Part 32'!C166","v":"Advances from Affiliated Companies"},{"$f":"'(I) UTAH Part 32'!D166","v":4260},{"$f":"'(I) UTAH Part 32'!E166","v":0},{"$f":"'(I) UTAH Part 32'!F166","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) UTAH Part 32'!C167","v":"Other Long-Term Debt"},{"$f":"'(I) UTAH Part 32'!D167","v":4270},{"$f":"'(I) UTAH Part 32'!E167","v":0},{"$f":"'(I) UTAH Part 32'!F167","v":0},0,null,null,"6g"]
[null,7,"TOTAL LONG-TERM LIABILITIES:",null,{"$f":"IFERROR(SUM(E194:E200),0)","v":0},{"$f":"IFERROR(SUM(F194:F200),0)","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,null,null,null,null,null,null,null,9]
[null,10,"OTHER LIABILITIES & DEFERRED CREDITS:","4300-4399",null,null,null,null,null,10]
[null,"10a",{"$f":"'(I) UTAH Part 32'!C169","v":"Other Long-Term Liabilities"},{"$f":"'(I) UTAH Part 32'!D169","v":4310},{"$f":"'(I) UTAH Part 32'!E169","v":0},{"$f":"'(I) UTAH Part 32'!F169","v":0},{"$f":"(E205-F205)","v":0},null,null,"10a"]
[null,"10b",{"$f":"'(I) UTAH Part 32'!C170","v":"Unamortized Operating Investment Tax Credits - Net"},{"$f":"'(I) UTAH Part 32'!D170","v":4320},{"$f":"'(I) UTAH Part 32'!E170","v":0},{"$f":"'(I) UTAH Part 32'!F170","v":0},0,null,null,"10b"]
[null,"10c",{"$f":"'(I) UTAH Part 32'!C171","v":"Unamortized Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) UTAH Part 32'!D171","v":4330},{"$f":"'(I) UTAH Part 32'!E171","v":0},{"$f":"'(I) UTAH Part 32'!F171","v":0},0,null,null,"10c"]
[null,"10d",{"$f":"'(I) UTAH Part 32'!C172","v":"Net Non-Current Deferred Operating Income Taxes"},{"$f":"'(I) UTAH Part 32'!D172","v":4340},{"$f":"'(I) UTAH Part 32'!E172","v":0},{"$f":"'(I) UTAH Part 32'!F172","v":0},0,null,null,"10d"]
[null,"10e",{"$f":"'(I) UTAH Part 32'!C173","v":"Net Deferred Tax Liability Adjustments"},{"$f":"'(I) UTAH Part 32'!D173","v":4341},{"$f":"'(I) UTAH Part 32'!E173","v":0},{"$f":"'(I) UTAH Part 32'!F173","v":0},0,null,null,"10e"]
[null,"10f",{"$f":"'(I) UTAH Part 32'!C174","v":"Net Non-Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) UTAH Part 32'!D174","v":4350},{"$f":"'(I) UTAH Part 32'!E174","v":0},{"$f":"'(I) UTAH Part 32'!F174","v":0},0,null,null,"10f"]
[null,"10g",{"$f":"'(I) UTAH Part 32'!C175","v":"Other Deferred Credits"},{"$f":"'(I) UTAH Part 32'!D175","v":4360},{"$f":"'(I) UTAH Part 32'!E175","v":0},{"$f":"'(I) UTAH Part 32'!F175","v":0},0,null,null,"10g"]
[null,"10h",{"$f":"'(I) UTAH Part 32'!C176","v":"Deferred Tax Regulatory Adjustments - Net"},{"$f":"'(I) UTAH Part 32'!D176","v":4361},{"$f":"'(I) UTAH Part 32'!E176","v":0},{"$f":"'(I) UTAH Part 32'!F176","v":0},0,null,null,"10h"]
[null,"10i",{"$f":"'(I) UTAH Part 32'!C177","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"},{"$f":"'(I) UTAH Part 32'!D177","v":4370},{"$f":"'(I) UTAH Part 32'!E177","v":0},{"$f":"'(I) UTAH Part 32'!F177","v":0},0,null,null,"10i"]
[null,11,"TOTAL OTHER LIABILITIES & DEFERRED CREDITS:",null,{"$f":"IFERROR(SUM(E205:E213),0)","v":0},{"$f":"IFERROR(SUM(F205:F213),0)","v":0},0,null,null,11]
[]
[null,13,null,null,null,null,null,null,null,{"$f":"B216","v":13}]
[null,14,"TOTAL LIABILITIES:",null,{"$f":"E214+E201+E190","v":0},{"$f":"F214+F201+F190","v":0},{"$f":"G214+G201+G190","v":0},null,null,{"$f":"B217","v":14}]
[null,12,null,null,null,null,null,null,null,12]
[null,13,null,null,null,null,null,null,null,13]
[null,14,"STOCKHOLDERS' EQUITY","4500-4550",null,null,null,null,null,14]
[null,"14a",{"$f":"'(I) UTAH Part 32'!C178","v":"Capital Stock"},{"$f":"'(I) UTAH Part 32'!D178","v":4510},{"$f":"'(I) UTAH Part 32'!E178","v":0},{"$f":"'(I) UTAH Part 32'!F178","v":0},{"$f":"(E221-F221)","v":0},null,null,"14a"]
[null,"14b",{"$f":"'(I) UTAH Part 32'!C179","v":"Additional Paid–In Capital"},{"$f":"'(I) UTAH Part 32'!D179","v":4520},{"$f":"'(I) UTAH Part 32'!E179","v":0},{"$f":"'(I) UTAH Part 32'!F179","v":0},0,null,null,"14b"]
[null,"14c",{"$f":"'(I) UTAH Part 32'!C180","v":"Treasury Stock"},{"$f":"'(I) UTAH Part 32'!D180","v":4530},{"$f":"'(I) UTAH Part 32'!E180","v":0},{"$f":"'(I) UTAH Part 32'!F180","v":0},0,null,null,"14c"]
[null,"14d","Other Capital",{"$f":"'(I) TOTAL Part 32'!D181","v":4540},{"$f":"'(I) TOTAL Part 32'!E181","v":0},{"$f":"'(I) UTAH Part 32'!F181","v":0},0,null,null,"14d"]
[null,"14d.1",{"$f":"'(I) UTAH Part 32'!C182","v":"Capital Stock Subscribed"},{"$f":"'(I) UTAH Part 32'!D182","v":4540.1099999999997},{"$f":"'(I) UTAH Part 32'!E182","v":0},{"$f":"'(I) UTAH Part 32'!F182","v":0},0,null,null,"14d.1"]
[null,"14d.2",{"$f":"'(I) UTAH Part 32'!C183","v":"Memberships Subscribed but Unissued"},{"$f":"'(I) UTAH Part 32'!D183","v":4540.12},{"$f":"'(I) UTAH Part 32'!E183","v":0},{"$f":"'(I) UTAH Part 32'!F183","v":0},0,null,null,"14d.2"]
[null,"14d.3",{"$f":"'(I) UTAH Part 32'!C184","v":"Members' Equity Certificates Subscribed but Unissued"},{"$f":"'(I) UTAH Part 32'!D184","v":4540.13},{"$f":"'(I) UTAH Part 32'!E184","v":0},{"$f":"'(I) UTAH Part 32'!F184","v":0},0,null,null,"14d.3"]
[null,"14d.4",{"$f":"'(I) UTAH Part 32'!C185","v":"Memberships Issued"},{"$f":"'(I) UTAH Part 32'!D185","v":4540.21},{"$f":"'(I) UTAH Part 32'!E185","v":0},{"$f":"'(I) UTAH Part 32'!F185","v":0},0,null,null,"14d.4"]
[null,"14d.5",{"$f":"'(I) UTAH Part 32'!C186","v":"Members' Equity Certificates Issued"},{"$f":"'(I) UTAH Part 32'!D186","v":4540.22},{"$f":"'(I) UTAH Part 32'!E186","v":0},{"$f":"'(I) UTAH Part 32'!F186","v":0},0,null,null,"14d.5"]
[null,"14d.6",{"$f":"'(I) UTAH Part 32'!C187","v":"Members' Equity - Other"},{"$f":"'(I) UTAH Part 32'!D187","v":4540.2299999999996},{"$f":"'(I) UTAH Part 32'!E187","v":0},{"$f":"'(I) UTAH Part 32'!F187","v":0},0,null,null,"14d.6"]
[null,"14d.7",{"$f":"'(I) UTAH Part 32'!C188","v":"Installments Paid on Capital Stock"},{"$f":"'(I) UTAH Part 32'!D188","v":4540.3100000000004},{"$f":"'(I) UTAH Part 32'!E188","v":0},{"$f":"'(I) UTAH Part 32'!F188","v":0},0,null,null,"14d.7"]
[null,"14d.8",{"$f":"'(I) UTAH Part 32'!C189","v":"Installments Paid on Memberships Subscribed"},{"$f":"'(I) UTAH Part 32'!D189","v":4540.32},{"$f":"'(I) UTAH Part 32'!E189","v":0},{"$f":"'(I) UTAH Part 32'!F189","v":0},0,null,null,"14d.8"]
[null,"14d.9",{"$f":"'(I) UTAH Part 32'!C190","v":"Installments Paid on Equity Certificates Subscribed"},{"$f":"'(I) UTAH Part 32'!D190","v":4540.33},{"$f":"'(I) UTAH Part 32'!E190","v":0},{"$f":"'(I) UTAH Part 32'!F190","v":0},0,null,null,"14d.9"]
[null,"14e","Retained Earnings",{"$f":"'(I) UTAH Part 32'!D191","v":4550},{"$f":"'(I) UTAH Part 32'!E191","v":0},{"$f":"'(I) UTAH Part 32'!F191","v":0},{"$f":"(E234-F234)","v":0},null,null,{"$f":"B234","v":"14e"}]
[null,"14e.1",{"$f":"'(I) UTAH Part 32'!C192","v":"Operating Margins"},{"$f":"'(I) UTAH Part 32'!D192","v":4550.1000000000004},{"$f":"'(I) UTAH Part 32'!E192","v":0},{"$f":"'(I) UTAH Part 32'!F192","v":0},0,null,null,"14e.1"]
[null,"14e.2",{"$f":"'(I) UTAH Part 32'!C193","v":"Non-Operating Margins"},{"$f":"'(I) UTAH Part 32'!D193","v":4550.2},{"$f":"'(I) UTAH Part 32'!E193","v":0},{"$f":"'(I) UTAH Part 32'!F193","v":0},0,null,null,"14e.2"]
[null,"14e.3",{"$f":"'(I) UTAH Part 32'!C194","v":"Other Margins"},{"$f":"'(I) UTAH Part 32'!D194","v":4550.3},{"$f":"'(I) UTAH Part 32'!E194","v":0},{"$f":"'(I) UTAH Part 32'!F194","v":0},0,null,null,"14e.3"]
[null,"14e.4",{"$f":"'(I) UTAH Part 32'!C195","v":"Patronage Capital Assignable"},{"$f":"'(I) UTAH Part 32'!D195","v":4550.3999999999996},{"$f":"'(I) UTAH Part 32'!E195","v":0},{"$f":"'(I) UTAH Part 32'!F195","v":0},0,null,null,"14e.4"]
[null,"14e.5",{"$f":"'(I) UTAH Part 32'!C196","v":"Patronage Capital Un-Assignable"},{"$f":"'(I) UTAH Part 32'!D196","v":4550.41},{"$f":"'(I) UTAH Part 32'!E196","v":0},{"$f":"'(I) UTAH Part 32'!F196","v":0},0,null,null,"14e.5"]
[null,"14e.6",{"$f":"'(I) UTAH Part 32'!C197","v":"Patrons' Capital Credits Assigned"},{"$f":"'(I) UTAH Part 32'!D197","v":4550.5},{"$f":"'(I) UTAH Part 32'!E197","v":0},{"$f":"'(I) UTAH Part 32'!F197","v":0},0,null,null,"14e.6"]
[null,"14e.7",{"$f":"'(I) UTAH Part 32'!C198","v":"Gain on the Retirement of Capital Credits"},{"$f":"'(I) UTAH Part 32'!D198","v":4550.6000000000004},{"$f":"'(I) UTAH Part 32'!E198","v":0},{"$f":"'(I) UTAH Part 32'!F198","v":0},0,null,null,"14e.7"]
[null,15,"TOTAL STOCKHOLDERS' EQUITY:",null,{"$f":"IFERROR(SUM(E221:E241)-E224-E234,0)","v":0},{"$f":"IFERROR(SUM(F221:F241)-F224-F234,0)","v":0},0,null,null,15]
[null,16,null,null,null,null,null,null,null,16]
[null,20,null,null,null,null,null,null,null,{"$f":"B244","v":20}]
[null,21,"TOTAL LIABILITIES & STOCKHOLDERS' EQUITY:",null,{"$f":"E242+E217","v":0},{"$f":"F242+F217","v":0},{"$f":"G242+G217","v":0},null,null,{"$f":"B245","v":21}]
[null,22,null,null,null,null,null,null,null,{"$f":"B246","v":22}]

{"sheet":"UTAH Income Statement","index":15,"n_rows":213,"n_cols":11,"rows_kept":213,"cut":false,"hidden":false,"merged":[[216,10,216,17],[210,10,210,17],[211,10,211,17],[213,10,213,17],[214,10,214,17],[215,10,215,17],[205,10,205,17],[206,10,206,17],[208,10,208,17],[209,10,209,17],[199,10,199,17],[200,10,200,17],[201,10,201,17],[202,10,202,17],[203,10,203,17],[204,10,204,17],[193,10,193,17],[194,10,194,17],[195,10,195,17],[196,10,196,17],[197,10,197,17],[198,10,198,17],[187,10,187,17],[188,10,188,17],[189,10,189,17],[190,10,190,17],[191,10,191,17],[192,10,192,17],[181,10,181,17],[182,10,182,17],[183,10,183,17],[184,10,184,17],[185,10,185,17],[186,10,186,17],[175,10,175,17],[176,10,176,17],[177,10,177,17],[178,10,178,17],[179,10,179,17],[180,10,180,17],[168,10,168,17],[169,10,169,17],[170,10,170,17],[171,10,171,17],[172,10,172,17],[174,10,174,17],[162,10,162,17],[163,10,163,17],[164,10,164,17],[165,10,165,17],[166,10,166,17],[167,10,167,17],[156,10,156,17],[157,10,157,17],[158,10,158,17],[159,10,159,17],[160,10,160,17],[161,10,161,17],[149,10,149,17],[150,10,150,17],[152,10,152,17],[153,10,153,17],[154,10,154,17],[155,10,155,17],[143,10,143,17],[144,10,144,17],[145,10,145,17],[146,10,146,17],[147,10,147,17],[148,10,148,17],[137,10,137,17],[138,10,138,17],[139,10,139,17],[140,10,140,17],[141,10,141,17],[142,10,142,17],[131,10,131,17],[132,10,132,17],[133,10,133,17],[134,10,134,17],[135,10,135,17],[136,10,136,17],[125,10,125,17],[126,10,126,17],[127,10,127,17],[128,10,128,17],[129,10,129,17],[130,10,130,17],[119,10,119,17],[120,10,120,17],[121,10,121,17],[122,10,122,17],[123,10,123,17],[124,10,124,17],[113,10,113,17],[114,10,114,17],[115,10,115,17],[116,10,116,17],[117,10,117,17],[118,10,118,17],[107,10,107,17],[108,10,108,17],[109,10,109,17],[110,10,110,17],[111,10,111,17],[112,10,112,17],[101,10,101,17],[102,10,102,17],[103,10,103,17],[104,10,104,17],[105,10,105,17],[106,10,106,17],[95,10,95,17],[96,10,96,17],[97,10,97,17],[98,10,98,17],[99,10,99,17],[100,10,100,17],[89,10,89,17],[90,10,90,17],[91,10,91,17],[92,10,92,17],[93,10,93,17],[94,10,94,17],[83,10,83,17],[84,10,84,17],[85,10,85,17],[86,10,86,17],[87,10,87,17],[88,10,88,17],[77,10,77,17],[78,10,78,17],[79,10,79,17],[80,10,80,17],[81,10,81,17],[82,10,82,17],[71,10,71,17],[72,10,72,17],[73,10,73,17],[74,10,74,17],[75,10,75,17],[76,10,76,17],[65,10,65,17],[66,10,66,17],[67,10,67,17],[68,10,68,17],[69,10,69,17],[70,10,70,17],[44,10,44,17],[59,10,59,17],[60,10,60,17],[61,10,61,17],[62,10,62,17],[63,10,63,17],[45,10,45,17],[46,10,46,17],[47,10,47,17],[48,10,48,17],[49,10,49,17],[50,10,50,17],[51,10,51,17],[52,10,52,17],[53,10,53,17],[54,10,54,17],[55,10,55,17],[56,10,56,17],[38,10,38,17],[39,10,39,17],[40,10,40,17],[41,10,41,17],[42,10,42,17],[43,10,43,17],[32,10,32,17],[33,10,33,17],[34,10,34,17],[35,10,35,17],[36,10,36,17],[37,10,37,17],[29,10,29,17],[30,10,30,17],[31,10,31,17],[20,10,20,17],[21,10,21,17],[22,10,22,17],[23,10,23,17],[24,10,24,17],[25,10,25,17],[7,10,8,17],[10,10,10,17],[11,10,11,17],[12,10,12,17],[13,10,13,17],[9,10,9,17],[26,10,26,17],[27,10,27,17],[28,10,28,17],[57,10,57,17],[58,10,58,17],[64,10,64,17],[151,10,151,17],[173,10,173,17],[207,10,207,17],[212,10,212,17],[0,1,0,2],[0,4,0,6],[5,1,5,6],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,6,8,7],[1,1,1,6],[4,1,4,7],[6,6,6,7],[14,10,14,17],[15,10,15,17],[16,10,16,17],[17,10,17,17],[18,10,18,17],[19,10,19,17],[7,9,8,9]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"UTAH OPERATIONS INCOME STATEMENT"]
[null,"(Profit and Loss)"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nREPORT YEAR","Amounts ($)\nPRIOR YEAR","Increase or (Decrease)\n(c - d)",null,null,"Line No.",{"$f":"B5&CHAR(10)&\"NOTES\"","v":"UTAH OPERATIONS INCOME STATEMENT\nNOTES"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[]
[null,1,"UTILITY OPERATING REVENUE",null,null,null,null,null,null,{"$f":"B11","v":1}]
[null,2,null,null,null,null,null,null,null,2]
[null,3,"Basic Local Service Revenue","5000-5070",{"$f":"SUM(E14:E22)","v":0},{"$f":"SUM(F14:F22)","v":0},{"$f":"SUM(G14:G22)","v":0},null,null,3]
[null,"3a",{"$f":"'(I) UTAH Part 32'!C200","v":"Basic Area Revenue"},{"$f":"'(I) UTAH Part 32'!D200","v":5001},{"$f":"'(I) UTAH Part 32'!E200","v":0},{"$f":"'(I) UTAH Part 32'!F200","v":0},{"$f":"(E14-F14)","v":0},null,null,"3a"]
[null,"3b",{"$f":"'(I) UTAH Part 32'!C201","v":"Optional Extended Area Revenue"},{"$f":"'(I) UTAH Part 32'!D201","v":5002},{"$f":"'(I) UTAH Part 32'!E201","v":0},{"$f":"'(I) UTAH Part 32'!F201","v":0},{"$f":"(E15-F15)","v":0},null,null,"3b"]
[null,"3c",{"$f":"'(I) UTAH Part 32'!C202","v":"Cellular Mobile Revenue"},{"$f":"'(I) UTAH Part 32'!D202","v":5003},{"$f":"'(I) UTAH Part 32'!E202","v":0},{"$f":"'(I) UTAH Part 32'!F202","v":0},0,null,null,"3c"]
[null,"3d",{"$f":"'(I) UTAH Part 32'!C203","v":"Other Mobile Service Revenue"},{"$f":"'(I) UTAH Part 32'!D203","v":5004},{"$f":"'(I) UTAH Part 32'!E203","v":0},{"$f":"'(I) UTAH Part 32'!F203","v":0},0,null,null,"3d"]
[null,"3e",{"$f":"'(I) UTAH Part 32'!C204","v":"Public Telephone Revenue"},{"$f":"'(I) UTAH Part 32'!D204","v":5010},{"$f":"'(I) UTAH Part 32'!E204","v":0},{"$f":"'(I) UTAH Part 32'!F204","v":0},0,null,null,"3e"]
[null,"3f",{"$f":"'(I) UTAH Part 32'!C205","v":"Private Line Revenue"},{"$f":"'(I) UTAH Part 32'!D205","v":5040},{"$f":"'(I) UTAH Part 32'!E205","v":0},{"$f":"'(I) UTAH Part 32'!F205","v":0},0,null,null,"3f"]
[null,"3g",{"$f":"'(I) UTAH Part 32'!C206","v":"Customer Premises Revenue"},{"$f":"'(I) UTAH Part 32'!D206","v":5050},{"$f":"'(I) UTAH Part 32'!E206","v":0},{"$f":"'(I) UTAH Part 32'!F206","v":0},0,null,null,"3g"]
[null,"3h",{"$f":"'(I) UTAH Part 32'!C207","v":"Other Basic Area Revenue"},{"$f":"'(I) UTAH Part 32'!D207","v":5060},{"$f":"'(I) UTAH Part 32'!E207","v":0},{"$f":"'(I) UTAH Part 32'!F207","v":0},0,null,null,"3h"]
[null,"3i",{"$f":"'(I) UTAH Part 32'!C208","v":"Other Local Exchange Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D208","v":5069},{"$f":"'(I) UTAH Part 32'!E208","v":0},{"$f":"'(I) UTAH Part 32'!F208","v":0},0,null,null,"3i"]
[null,"3j",null,null,null,null,null,null,null,"3j"]
[null,4,"Network Access Revenue ","5080-5099",{"$f":"SUM(E25:E29)","v":0},{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},null,null,4]
[null,"4a",{"$f":"'(I) UTAH Part 32'!C210","v":"End User Revenue"},{"$f":"'(I) UTAH Part 32'!D210","v":5081},{"$f":"'(I) UTAH Part 32'!E210","v":0},{"$f":"'(I) UTAH Part 32'!F210","v":0},{"$f":"(E25-F25)","v":0},null,null,"4a"]
[null,"4b",{"$f":"'(I) UTAH Part 32'!C211","v":"Switched Access Revenue"},{"$f":"'(I) UTAH Part 32'!D211","v":5082},{"$f":"'(I) UTAH Part 32'!E211","v":0},{"$f":"'(I) UTAH Part 32'!F211","v":0},0,null,null,"4b"]
[null,"4c",{"$f":"'(I) UTAH Part 32'!C212","v":"Special Access Revenue"},{"$f":"'(I) UTAH Part 32'!D212","v":5083},{"$f":"'(I) UTAH Part 32'!E212","v":0},{"$f":"'(I) UTAH Part 32'!F212","v":0},0,null,null,"4c"]
[null,"4d",{"$f":"'(I) UTAH Part 32'!C213","v":"State Access Revenue"},{"$f":"'(I) UTAH Part 32'!D213","v":5084},{"$f":"'(I) UTAH Part 32'!E213","v":0},{"$f":"'(I) UTAH Part 32'!F213","v":0},0,null,null,"4d"]
[null,"4e",{"$f":"'(I) UTAH Part 32'!C214","v":"Prior Period Settlements"},null,{"$f":"'(I) UTAH Part 32'!E214","v":0},{"$f":"'(I) UTAH Part 32'!F214","v":0},0,null,null,"4e"]
[null,"4f",null,null,null,null,null,null,null,"4f"]
[null,5,"Long Distance Message Revenue","5080-5099",{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0},null,null,5]
[null,"5a",{"$f":"'(I) UTAH Part 32'!C216","v":"Unidirectional Long Distance Revenue"},{"$f":"'(I) UTAH Part 32'!D216","v":5110},{"$f":"'(I) UTAH Part 32'!E216","v":0},{"$f":"'(I) UTAH Part 32'!F216","v":0},{"$f":"(E32-F32)","v":0},null,null,"5a"]
[null,"5b",{"$f":"'(I) UTAH Part 32'!C217","v":"Long Distance Inward-Only Revenue"},{"$f":"'(I) UTAH Part 32'!D217","v":5111},{"$f":"'(I) UTAH Part 32'!E217","v":0},{"$f":"'(I) UTAH Part 32'!F217","v":0},0,null,null,"5b"]
[null,"5c",{"$f":"'(I) UTAH Part 32'!C218","v":"Long Distance Outward-Only Revenue"},{"$f":"'(I) UTAH Part 32'!D218","v":5112},{"$f":"'(I) UTAH Part 32'!E218","v":0},{"$f":"'(I) UTAH Part 32'!F218","v":0},0,null,null,"5c"]
[null,"5d",{"$f":"'(I) UTAH Part 32'!C219","v":"Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D219","v":5120},{"$f":"'(I) UTAH Part 32'!E219","v":0},{"$f":"'(I) UTAH Part 32'!F219","v":0},0,null,null,"5d"]
[null,"5e",{"$f":"'(I) UTAH Part 32'!C220","v":"Sub-Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D220","v":5121},{"$f":"'(I) UTAH Part 32'!E220","v":0},{"$f":"'(I) UTAH Part 32'!F220","v":0},0,null,null,"5e"]
[null,"5f",{"$f":"'(I) UTAH Part 32'!C221","v":"Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D221","v":5122},{"$f":"'(I) UTAH Part 32'!E221","v":0},{"$f":"'(I) UTAH Part 32'!F221","v":0},0,null,null,"5f"]
[null,"5g",{"$f":"'(I) UTAH Part 32'!C222","v":"Audio Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D222","v":5123},{"$f":"'(I) UTAH Part 32'!E222","v":0},{"$f":"'(I) UTAH Part 32'!F222","v":0},0,null,null,"5g"]
[null,"5h",{"$f":"'(I) UTAH Part 32'!C223","v":"Video Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D223","v":5124},{"$f":"'(I) UTAH Part 32'!E223","v":0},{"$f":"'(I) UTAH Part 32'!F223","v":0},0,null,null,"5h"]
[null,"5i",{"$f":"'(I) UTAH Part 32'!C224","v":"Digital Transmission Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D224","v":5125},{"$f":"'(I) UTAH Part 32'!E224","v":0},{"$f":"'(I) UTAH Part 32'!F224","v":0},0,null,null,"5i"]
[null,"5j",{"$f":"'(I) UTAH Part 32'!C225","v":"Long Distance Private Network Switching Revenue"},{"$f":"'(I) UTAH Part 32'!D225","v":5126},{"$f":"'(I) UTAH Part 32'!E225","v":0},{"$f":"'(I) UTAH Part 32'!F225","v":0},0,null,null,"5j"]
[null,"5k",{"$f":"'(I) UTAH Part 32'!C226","v":"Other Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D226","v":5128},{"$f":"'(I) UTAH Part 32'!E226","v":0},{"$f":"'(I) UTAH Part 32'!F226","v":0},0,null,null,"5k"]
[null,"5l",{"$f":"'(I) UTAH Part 32'!C227","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D227","v":5129},{"$f":"'(I) UTAH Part 32'!E227","v":0},{"$f":"'(I) UTAH Part 32'!F227","v":0},0,null,null,"5l"]
[null,"5m",{"$f":"'(I) UTAH Part 32'!C228","v":"Other Long Distance Revenue"},{"$f":"'(I) UTAH Part 32'!D228","v":5160},{"$f":"'(I) UTAH Part 32'!E228","v":0},{"$f":"'(I) UTAH Part 32'!F228","v":0},0,null,null,"5m"]
[null,"5n",{"$f":"'(I) UTAH Part 32'!C229","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D229","v":5169},{"$f":"'(I) UTAH Part 32'!E229","v":0},{"$f":"'(I) UTAH Part 32'!F229","v":0},0,null,null,"5n"]
[null,"5o",null,null,null,null,null,null,null,"5o"]
[null,6,"Miscellaneous Revenue","5200-5299",{"$f":"SUM(E48:E58)","v":0},{"$f":"SUM(F48:F58)","v":0},{"$f":"SUM(G48:G58)","v":0},null,null,6]
[null,"6a",{"$f":"'(I) UTAH Part 32'!C231","v":"Directory Revenue"},{"$f":"'(I) UTAH Part 32'!D231","v":5230},{"$f":"'(I) UTAH Part 32'!E231","v":0},{"$f":"'(I) UTAH Part 32'!F231","v":0},{"$f":"(E48-F48)","v":0},null,null,"6a"]
[null,"6b",{"$f":"'(I) UTAH Part 32'!C232","v":"Rent Revenue"},{"$f":"'(I) UTAH Part 32'!D232","v":5240},{"$f":"'(I) UTAH Part 32'!E232","v":0},{"$f":"'(I) UTAH Part 32'!F232","v":0},0,null,null,"6b"]
[null,"6c",{"$f":"'(I) UTAH Part 32'!C233","v":"Corporate Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D233","v":5250},{"$f":"'(I) UTAH Part 32'!E233","v":0},{"$f":"'(I) UTAH Part 32'!F233","v":0},0,null,null,"6c"]
[null,"6d",{"$f":"'(I) UTAH Part 32'!C234","v":"Miscellaneous Revenue"},{"$f":"'(I) UTAH Part 32'!D234","v":5260},{"$f":"'(I) UTAH Part 32'!E234","v":0},{"$f":"'(I) UTAH Part 32'!F234","v":0},0,null,null,"6d"]
[null,"6e",{"$f":"'(I) UTAH Part 32'!C235","v":"Special Billing Arrangements Revenue"},{"$f":"'(I) UTAH Part 32'!D235","v":5261},{"$f":"'(I) UTAH Part 32'!E235","v":0},{"$f":"'(I) UTAH Part 32'!F235","v":0},0,null,null,"6e"]
[null,"6f",{"$f":"'(I) UTAH Part 32'!C236","v":"Customer Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D236","v":5262},{"$f":"'(I) UTAH Part 32'!E236","v":0},{"$f":"'(I) UTAH Part 32'!F236","v":0},0,null,null,"6f"]
[null,"6g",{"$f":"'(I) UTAH Part 32'!C237","v":"Plant Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D237","v":5263},{"$f":"'(I) UTAH Part 32'!E237","v":0},{"$f":"'(I) UTAH Part 32'!F237","v":0},0,null,null,"6g"]
[null,"6h",{"$f":"'(I) UTAH Part 32'!C238","v":"Other Incidental Regulated Revenue"},{"$f":"'(I) UTAH Part 32'!D238","v":5264},{"$f":"'(I) UTAH Part 32'!E238","v":0},{"$f":"'(I) UTAH Part 32'!F238","v":0},0,null,null,"6h"]
[null,"6i",{"$f":"'(I) UTAH Part 32'!C239","v":"Other Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D239","v":5269},{"$f":"'(I) UTAH Part 32'!E239","v":0},{"$f":"'(I) UTAH Part 32'!F239","v":0},0,null,null,"6i"]
[null,"6j",{"$f":"'(I) UTAH Part 32'!C240","v":"Carrier Billing and Collection Revenue"},{"$f":"'(I) UTAH Part 32'!D240","v":5270},{"$f":"'(I) UTAH Part 32'!E240","v":0},{"$f":"'(I) UTAH Part 32'!F240","v":0},0,null,null,"6j"]
[null,"6k",{"$f":"'(I) UTAH Part 32'!C241","v":"Non-Regulated Operating Revenue"},{"$f":"'(I) UTAH Part 32'!D241","v":5280},{"$f":"'(I) UTAH Part 32'!E241","v":0},{"$f":"'(I) UTAH Part 32'!F241","v":0},0,null,null,"6k"]
[null,"6l",null,null,null,null,null,null,null,"6l"]
[null,7,null,null,{"$f":"E13+E24+E31+E47","v":0},{"$f":"F13+F24+F31+F47","v":0},0,null,null,7]
[null,8,null,null,null,null,null,null,null,8]
[null,9,"Uncollected Revenue","5300-5400",{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},null,null,9]
[null,"9a",{"$f":"'(I) UTAH Part 32'!C243","v":"Uncollectible Revenue - Telecommunications"},{"$f":"'(I) UTAH Part 32'!D243","v":5301},{"$f":"'(I) UTAH Part 32'!E243","v":0},{"$f":"'(I) UTAH Part 32'!F243","v":0},{"$f":"(E63-F63)","v":0},null,null,"9a"]
[null,"9b",{"$f":"'(I) UTAH Part 32'!C244","v":"Uncollectible Revenue - Other"},{"$f":"'(I) UTAH Part 32'!D244","v":5302},{"$f":"'(I) UTAH Part 32'!E244","v":0},{"$f":"'(I) UTAH Part 32'!F244","v":0},0,null,null,"9b"]
[null,"9c",null,null,null,null,null,null,null,"9c"]
[null,10,"TOTAL UNCOLLECTED REVENUE:",null,{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},null,null,10]
[null,11,null,null,null,null,null,null,null,11]
[null,12,null,null,null,null,null,null,null,12]
[null,13,"NET OPERATING REVENUE:\n(Total Operating Revenue - Total Uncollected Revenue)",null,{"$f":"E60-E66","v":0},{"$f":"F60-F66","v":0},{"$f":"G60-G66","v":0},null,null,13]
[null,14,null,null,null,null,null,null,null,14]
[null,15,null,null,null,null,null,null,null,15]
[null,16,null,null,null,null,null,null,null,16]
[null,17,"UTILITY OPERATING EXPENSE",null,null,null,null,null,null,17]
[null,18,null,null,null,null,null,null,null,18]
[null,19,"Plant Specific Operation Expense","6100-6499",{"$f":"SUM(E76:E109)","v":0},{"$f":"SUM(F76:F109)","v":0},{"$f":"SUM(G76:G109)","v":0},null,null,{"$f":"B75","v":19}]
[null,"19a",{"$f":"'(I) UTAH Part 32'!C247","v":"Network Support Expense"},{"$f":"'(I) UTAH Part 32'!D247","v":6110},{"$f":"'(I) UTAH Part 32'!E247","v":0},{"$f":"'(I) UTAH Part 32'!F247","v":0},{"$f":"(E76-F76)","v":0},null,null,"19a"]
[null,"19b",{"$f":"'(I) UTAH Part 32'!C248","v":"Motor Vehicle Expense"},{"$f":"'(I) UTAH Part 32'!D248","v":6112},{"$f":"'(I) UTAH Part 32'!E248","v":0},{"$f":"'(I) UTAH Part 32'!F248","v":0},0,null,null,"19b"]
[null,"19c",{"$f":"'(I) UTAH Part 32'!C249","v":"Aircraft Expense"},{"$f":"'(I) UTAH Part 32'!D249","v":6113},{"$f":"'(I) UTAH Part 32'!E249","v":0},{"$f":"'(I) UTAH Part 32'!F249","v":0},0,null,null,"19c"]
[null,"19d",{"$f":"'(I) UTAH Part 32'!C250","v":"Tools and Other Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D250","v":6114},{"$f":"'(I) UTAH Part 32'!E250","v":0},{"$f":"'(I) UTAH Part 32'!F250","v":0},0,null,null,"19d"]
[null,"19e",{"$f":"'(I) UTAH Part 32'!C251","v":"Garage Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D251","v":6115},{"$f":"'(I) UTAH Part 32'!E251","v":0},{"$f":"'(I) UTAH Part 32'!F251","v":0},0,null,null,"19e"]
[null,"19f",{"$f":"'(I) UTAH Part 32'!C252","v":"Other Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D252","v":6116},{"$f":"'(I) UTAH Part 32'!E252","v":0},{"$f":"'(I) UTAH Part 32'!F252","v":0},0,null,null,"19f"]
[null,"19g",{"$f":"'(I) UTAH Part 32'!C253","v":"General Support Expense"},{"$f":"'(I) UTAH Part 32'!D253","v":6120},{"$f":"'(I) UTAH Part 32'!E253","v":0},{"$f":"'(I) UTAH Part 32'!F253","v":0},0,null,null,"19g"]
[null,"19h",{"$f":"'(I) UTAH Part 32'!C254","v":"Land and Building Expense"},{"$f":"'(I) UTAH Part 32'!D254","v":6121},{"$f":"'(I) UTAH Part 32'!E254","v":0},{"$f":"'(I) UTAH Part 32'!F254","v":0},0,null,null,"19h"]
[null,"19i",{"$f":"'(I) UTAH Part 32'!C255","v":"Furniture and Artworks Expense"},{"$f":"'(I) UTAH Part 32'!D255","v":6122},{"$f":"'(I) UTAH Part 32'!E255","v":0},{"$f":"'(I) UTAH Part 32'!F255","v":0},0,null,null,"19i"]
[null,"19j",{"$f":"'(I) UTAH Part 32'!C256","v":"Office Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D256","v":6123},{"$f":"'(I) UTAH Part 32'!E256","v":0},{"$f":"'(I) UTAH Part 32'!F256","v":0},0,null,null,"19j"]
[null,"19k",{"$f":"'(I) UTAH Part 32'!C257","v":"General Purpose Computers Expense"},{"$f":"'(I) UTAH Part 32'!D257","v":6124},{"$f":"'(I) UTAH Part 32'!E257","v":0},{"$f":"'(I) UTAH Part 32'!F257","v":0},0,null,null,"19k"]
[null,"19l",{"$f":"'(I) UTAH Part 32'!C258","v":"Central Office Switching Expense"},{"$f":"'(I) UTAH Part 32'!D258","v":6210},{"$f":"'(I) UTAH Part 32'!E258","v":0},{"$f":"'(I) UTAH Part 32'!F258","v":0},0,null,null,"19l"]
[null,"19m",{"$f":"'(I) UTAH Part 32'!C259","v":"Non-Digital Switching Expense"},{"$f":"'(I) UTAH Part 32'!D259","v":6211},{"$f":"'(I) UTAH Part 32'!E259","v":0},{"$f":"'(I) UTAH Part 32'!F259","v":0},0,null,null,"19m"]
[null,"19n",{"$f":"'(I) UTAH Part 32'!C260","v":"Digital Electronic Expense (Circuit & Packet)"},{"$f":"'(I) UTAH Part 32'!D260","v":6212},{"$f":"'(I) UTAH Part 32'!E260","v":0},{"$f":"'(I) UTAH Part 32'!F260","v":0},0,null,null,"19n"]
[null,"19o",{"$f":"'(I) UTAH Part 32'!C261","v":"Electro-Mechanical Expense"},{"$f":"'(I) UTAH Part 32'!D261","v":6215},{"$f":"'(I) UTAH Part 32'!E261","v":0},{"$f":"'(I) UTAH Part 32'!F261","v":0},0,null,null,"19o"]
[null,"19p",{"$f":"'(I) UTAH Part 32'!C262","v":"Operator Systems Expense"},{"$f":"'(I) UTAH Part 32'!D262","v":6220},{"$f":"'(I) UTAH Part 32'!E262","v":0},{"$f":"'(I) UTAH Part 32'!F262","v":0},0,null,null,"19p"]
[null,"19q",{"$f":"'(I) UTAH Part 32'!C263","v":"Central Office Transmission Expense"},{"$f":"'(I) UTAH Part 32'!D263","v":6230},{"$f":"'(I) UTAH Part 32'!E263","v":0},{"$f":"'(I) UTAH Part 32'!F263","v":0},0,null,null,"19q"]
[null,"19r",{"$f":"'(I) UTAH Part 32'!C264","v":"Radio Systems Expense"},{"$f":"'(I) UTAH Part 32'!D264","v":6231},{"$f":"'(I) UTAH Part 32'!E264","v":0},{"$f":"'(I) UTAH Part 32'!F264","v":0},0,null,null,"19r"]
[null,"19s",{"$f":"'(I) UTAH Part 32'!C265","v":"Circuit Equipment Expense (Electronic & Optical)"},{"$f":"'(I) UTAH Part 32'!D265","v":6232},{"$f":"'(I) UTAH Part 32'!E265","v":0},{"$f":"'(I) UTAH Part 32'!F265","v":0},0,null,null,"19s"]
[null,"19t",{"$f":"'(I) UTAH Part 32'!C266","v":"Information Origination / Termination Expense"},{"$f":"'(I) UTAH Part 32'!D266","v":6310},{"$f":"'(I) UTAH Part 32'!E266","v":0},{"$f":"'(I) UTAH Part 32'!F266","v":0},0,null,null,"19t"]
[null,"19u",{"$f":"'(I) UTAH Part 32'!C267","v":"Station Apparatus Expense"},{"$f":"'(I) UTAH Part 32'!D267","v":6311},{"$f":"'(I) UTAH Part 32'!E267","v":0},{"$f":"'(I) UTAH Part 32'!F267","v":0},0,null,null,"19u"]
[null,"19v",{"$f":"'(I) UTAH Part 32'!C268","v":"Large Private Branch Exchange Expense"},{"$f":"'(I) UTAH Part 32'!D268","v":6341},{"$f":"'(I) UTAH Part 32'!E268","v":0},{"$f":"'(I) UTAH Part 32'!F268","v":0},0,null,null,"19v"]
[null,"19w",{"$f":"'(I) UTAH Part 32'!C269","v":"Public Telephone Terminal Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D269","v":6351},{"$f":"'(I) UTAH Part 32'!E269","v":0},{"$f":"'(I) UTAH Part 32'!F269","v":0},0,null,null,"19w"]
[null,"19x",{"$f":"'(I) UTAH Part 32'!C270","v":"Other Terminal Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D270","v":6362},{"$f":"'(I) UTAH Part 32'!E270","v":0},{"$f":"'(I) UTAH Part 32'!F270","v":0},0,null,null,"19x"]
[null,"19y",{"$f":"'(I) UTAH Part 32'!C271","v":"Cable and Wire Facilities Expense"},{"$f":"'(I) UTAH Part 32'!D271","v":6410},{"$f":"'(I) UTAH Part 32'!E271","v":0},{"$f":"'(I) UTAH Part 32'!F271","v":0},0,null,null,"19y"]
[null,"19z",{"$f":"'(I) UTAH Part 32'!C272","v":"Poles Expense"},{"$f":"'(I) UTAH Part 32'!D272","v":6411},{"$f":"'(I) UTAH Part 32'!E272","v":0},{"$f":"'(I) UTAH Part 32'!F272","v":0},0,null,null,"19z"]
[null,"19aa",{"$f":"'(I) UTAH Part 32'!C273","v":"Aerial Cable Expense"},{"$f":"'(I) UTAH Part 32'!D273","v":6421},{"$f":"'(I) UTAH Part 32'!E273","v":0},{"$f":"'(I) UTAH Part 32'!F273","v":0},0,null,null,"19aa"]
[null,"19bb",{"$f":"'(I) UTAH Part 32'!C274","v":"Underground Cable Expense"},{"$f":"'(I) UTAH Part 32'!D274","v":6422},{"$f":"'(I) UTAH Part 32'!E274","v":0},{"$f":"'(I) UTAH Part 32'!F274","v":0},0,null,null,"19bb"]
[null,"19cc",{"$f":"'(I) UTAH Part 32'!C275","v":"Buried Cable Expense"},{"$f":"'(I) UTAH Part 32'!D275","v":6423},{"$f":"'(I) UTAH Part 32'!E275","v":0},{"$f":"'(I) UTAH Part 32'!F275","v":0},0,null,null,"19cc"]
[null,"19dd",{"$f":"'(I) UTAH Part 32'!C276","v":"Submarine Cable Expense"},{"$f":"'(I) UTAH Part 32'!D276","v":6424},{"$f":"'(I) UTAH Part 32'!E276","v":0},{"$f":"'(I) UTAH Part 32'!F276","v":0},0,null,null,"19dd"]
[null,"19ee",{"$f":"'(I) UTAH Part 32'!C277","v":"Deep Sea Cable Expense"},{"$f":"'(I) UTAH Part 32'!D277","v":6425},{"$f":"'(I) UTAH Part 32'!E277","v":0},{"$f":"'(I) UTAH Part 32'!F277","v":0},0,null,null,"19ee"]
[null,"19ff",{"$f":"'(I) UTAH Part 32'!C278","v":"Intrabuilding Network Cable Expense"},{"$f":"'(I) UTAH Part 32'!D278","v":6426},{"$f":"'(I) UTAH Part 32'!E278","v":0},{"$f":"'(I) UTAH Part 32'!F278","v":0},0,null,null,"19ff"]
[null,"19gg",{"$f":"'(I) UTAH Part 32'!C279","v":"Aerial Wire Expense"},{"$f":"'(I) UTAH Part 32'!D279","v":6431},{"$f":"'(I) UTAH Part 32'!E279","v":0},{"$f":"'(I) UTAH Part 32'!F279","v":0},0,null,null,"19gg"]
[null,"19hh",{"$f":"'(I) UTAH Part 32'!C280","v":"Conduit Systems Expense"},{"$f":"'(I) UTAH Part 32'!D280","v":6441},{"$f":"'(I) UTAH Part 32'!E280","v":0},{"$f":"'(I) UTAH Part 32'!F280","v":0},0,null,null,"19hh"]
[null,"19ii",null,null,null,null,null,null,null,"19ii"]
[null,20,"Plant Nonspecific Operation Expense","6500-6599",{"$f":"SUM(E112:E122)","v":0},{"$f":"SUM(F112:F122)","v":0},0,null,null,20]
[null,"20a",{"$f":"'(I) UTAH Part 32'!C282","v":"Other Property, Plant and Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D282","v":6510},{"$f":"'(I) UTAH Part 32'!E282","v":0},{"$f":"'(I) UTAH Part 32'!F282","v":0},{"$f":"(E112-F112)","v":0},null,null,"20a"]
[null,"20b",{"$f":"'(I) UTAH Part 32'!C283","v":"Property Held for Future Telecommunications Use Expense"},{"$f":"'(I) UTAH Part 32'!D283","v":6511},{"$f":"'(I) UTAH Part 32'!E283","v":0},{"$f":"'(I) UTAH Part 32'!F283","v":0},0,null,null,"20b"]
[null,"20c",{"$f":"'(I) UTAH Part 32'!C284","v":"Provisioning Expense"},{"$f":"'(I) UTAH Part 32'!D284","v":6512},{"$f":"'(I) UTAH Part 32'!E284","v":0},{"$f":"'(I) UTAH Part 32'!F284","v":0},0,null,null,"20c"]
[null,"20d",{"$f":"'(I) UTAH Part 32'!C285","v":"Network Operations Expense"},{"$f":"'(I) UTAH Part 32'!D285","v":6530},{"$f":"'(I) UTAH Part 32'!E285","v":0},{"$f":"'(I) UTAH Part 32'!F285","v":0},0,null,null,"20d"]
[null,"20e",{"$f":"'(I) UTAH Part 32'!C286","v":"Power Expense"},{"$f":"'(I) UTAH Part 32'!D286","v":6531},{"$f":"'(I) UTAH Part 32'!E286","v":0},{"$f":"'(I) UTAH Part 32'!F286","v":0},0,null,null,"20e"]
[null,"20f",{"$f":"'(I) UTAH Part 32'!C287","v":"Network Administration Expense"},{"$f":"'(I) UTAH Part 32'!D287","v":6532},{"$f":"'(I) UTAH Part 32'!E287","v":0},{"$f":"'(I) UTAH Part 32'!F287","v":0},0,null,null,"20f"]
[null,"20g",{"$f":"'(I) UTAH Part 32'!C288","v":"Testing Expense"},{"$f":"'(I) UTAH Part 32'!D288","v":6533},{"$f":"'(I) UTAH Part 32'!E288","v":0},{"$f":"'(I) UTAH Part 32'!F288","v":0},0,null,null,"20g"]
[null,"20h",{"$f":"'(I) UTAH Part 32'!C289","v":"Plant Operations Administration Expense"},{"$f":"'(I) UTAH Part 32'!D289","v":6534},{"$f":"'(I) UTAH Part 32'!E289","v":0},{"$f":"'(I) UTAH Part 32'!F289","v":0},0,null,null,"20h"]
[null,"20i",{"$f":"'(I) UTAH Part 32'!C290","v":"Engineering Expense"},{"$f":"'(I) UTAH Part 32'!D290","v":6535},{"$f":"'(I) UTAH Part 32'!E290","v":0},{"$f":"'(I) UTAH Part 32'!F290","v":0},0,null,null,"20i"]
[null,"20j",{"$f":"'(I) UTAH Part 32'!C291","v":"Access Expense"},{"$f":"'(I) UTAH Part 32'!D291","v":6540},{"$f":"'(I) UTAH Part 32'!E291","v":0},{"$f":"'(I) UTAH Part 32'!F291","v":0},0,null,null,"20j"]
[null,"20k",{"$f":"'(I) UTAH Part 32'!C292","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},{"$f":"'(I) UTAH Part 32'!D292","v":6560},{"$f":"'(I) UTAH Part 32'!E292","v":0},{"$f":"'(I) UTAH Part 32'!F292","v":0},0,null,null,"20k"]
[null,"20k1",{"$f":"'(I) UTAH Part 32'!C293","v":"Depreciation Expense – Telecommunications Plant in Service"},{"$f":"'(I) UTAH Part 32'!D293","v":6561},{"$f":"'(I) UTAH Part 32'!E293","v":0},{"$f":"'(I) UTAH Part 32'!F293","v":0},0,null,null,"20k1"]
[null,"20k2",{"$f":"'(I) UTAH Part 32'!C294","v":"Amortization Expense – Tangible"},{"$f":"'(I) UTAH Part 32'!D294","v":6563},{"$f":"'(I) UTAH Part 32'!E294","v":0},{"$f":"'(I) UTAH Part 32'!F294","v":0},0,null,null,"20k2"]
[null,"20k3",{"$f":"'(I) UTAH Part 32'!C295","v":"Amortization Expense – Intangible"},{"$f":"'(I) UTAH Part 32'!D295","v":6564},{"$f":"'(I) UTAH Part 32'!E295","v":0},{"$f":"'(I) UTAH Part 32'!F295","v":0},0,null,null,"20k3"]
[null,"20k4",{"$f":"'(I) UTAH Part 32'!C296","v":"Amortization Expense – Other"},{"$f":"'(I) UTAH Part 32'!D296","v":6565},{"$f":"'(I) UTAH Part 32'!E296","v":0},{"$f":"'(I) UTAH Part 32'!F296","v":0},0,null,null,"20k4"]
[null,"20p",null,null,null,null,null,null,null,"20p"]
[null,21,"Customer Operation Expense","6600-6699",{"$f":"SUM(E129:E136)","v":0},{"$f":"SUM(F129:F136)","v":0},{"$f":"SUM(G129:G136)","v":0},null,null,21]
[null,"21a",{"$f":"'(I) UTAH Part 32'!C298","v":"Marketing"},{"$f":"'(I) UTAH Part 32'!D298","v":6610},{"$f":"'(I) UTAH Part 32'!E298","v":0},{"$f":"'(I) UTAH Part 32'!F298","v":0},{"$f":"(E129-F129)","v":0},null,null,"21a"]
[null,"21b",{"$f":"'(I) UTAH Part 32'!C299","v":"Product Management and Sales"},{"$f":"'(I) UTAH Part 32'!D299","v":6611},{"$f":"'(I) UTAH Part 32'!E299","v":0},{"$f":"'(I) UTAH Part 32'!F299","v":0},0,null,null,"21b"]
[null,"21c",{"$f":"'(I) UTAH Part 32'!C300","v":"Sales"},{"$f":"'(I) UTAH Part 32'!D300","v":6612},{"$f":"'(I) UTAH Part 32'!E300","v":0},{"$f":"'(I) UTAH Part 32'!F300","v":0},0,null,null,"21c"]
[null,"21d",{"$f":"'(I) UTAH Part 32'!C301","v":"Product Advertising"},{"$f":"'(I) UTAH Part 32'!D301","v":6613},{"$f":"'(I) UTAH Part 32'!E301","v":0},{"$f":"'(I) UTAH Part 32'!F301","v":0},0,null,null,"21d"]
[null,"21e",{"$f":"'(I) UTAH Part 32'!C302","v":"Services"},{"$f":"'(I) UTAH Part 32'!D302","v":6620},{"$f":"'(I) UTAH Part 32'!E302","v":0},{"$f":"'(I) UTAH Part 32'!F302","v":0},0,null,null,"21e"]
[null,"21f",{"$f":"'(I) UTAH Part 32'!C303","v":"Call Completion Services"},{"$f":"'(I) UTAH Part 32'!D303","v":6621},{"$f":"'(I) UTAH Part 32'!E303","v":0},{"$f":"'(I) UTAH Part 32'!F303","v":0},0,null,null,"21f"]
[null,"21g",{"$f":"'(I) UTAH Part 32'!C304","v":"Number Services"},{"$f":"'(I) UTAH Part 32'!D304","v":6622},{"$f":"'(I) UTAH Part 32'!E304","v":0},{"$f":"'(I) UTAH Part 32'!F304","v":0},0,null,null,"21g"]
[null,"21h",{"$f":"'(I) UTAH Part 32'!C305","v":"Customer Services"},{"$f":"'(I) UTAH Part 32'!D305","v":6623},{"$f":"'(I) UTAH Part 32'!E305","v":0},{"$f":"'(I) UTAH Part 32'!F305","v":0},0,null,null,"21h"]
[null,"21i",null,null,null,null,null,null,null,"21i"]
[null,22,"Corporate Operation Expense","6700-6799",{"$f":"SUM(E139:E151)","v":0},{"$f":"SUM(F139:F151)","v":0},{"$f":"SUM(G139:G151)","v":0},null,null,22]
[null,"22a",{"$f":"'(I) UTAH Part 32'!C307","v":"Executive and Planning"},{"$f":"'(I) UTAH Part 32'!D307","v":6710},{"$f":"'(I) UTAH Part 32'!E307","v":0},{"$f":"'(I) UTAH Part 32'!F307","v":0},{"$f":"(E139-F139)","v":0},null,null,{"$f":"B139","v":"22a"}]
[null,"22b",{"$f":"'(I) UTAH Part 32'!C308","v":"Executive"},{"$f":"'(I) UTAH Part 32'!D308","v":6711},{"$f":"'(I) UTAH Part 32'!E308","v":0},{"$f":"'(I) UTAH Part 32'!F308","v":0},0,null,null,"22b"]
[null,"22c",{"$f":"'(I) UTAH Part 32'!C309","v":"Planning"},{"$f":"'(I) UTAH Part 32'!D309","v":6712},{"$f":"'(I) UTAH Part 32'!E309","v":0},{"$f":"'(I) UTAH Part 32'!F309","v":0},0,null,null,"22c"]
[null,"22d",{"$f":"'(I) UTAH Part 32'!C310","v":"General and Administrative"},{"$f":"'(I) UTAH Part 32'!D310","v":6720},{"$f":"'(I) UTAH Part 32'!E310","v":0},{"$f":"'(I) UTAH Part 32'!F310","v":0},0,null,null,"22d"]
[null,"22e",{"$f":"'(I) UTAH Part 32'!C311","v":"Accounting and Finance"},{"$f":"'(I) UTAH Part 32'!D311","v":6721},{"$f":"'(I) UTAH Part 32'!E311","v":0},{"$f":"'(I) UTAH Part 32'!F311","v":0},0,null,null,"22e"]
[null,"22f",{"$f":"'(I) UTAH Part 32'!C312","v":"External Relations"},{"$f":"'(I) UTAH Part 32'!D312","v":6722},{"$f":"'(I) UTAH Part 32'!E312","v":0},{"$f":"'(I) UTAH Part 32'!F312","v":0},0,null,null,"22f"]
[null,"22g",{"$f":"'(I) UTAH Part 32'!C313","v":"Human Resources"},{"$f":"'(I) UTAH Part 32'!D313","v":6723},{"$f":"'(I) UTAH Part 32'!E313","v":0},{"$f":"'(I) UTAH Part 32'!F313","v":0},0,null,null,"22g"]
[null,"22h",{"$f":"'(I) UTAH Part 32'!C314","v":"Information Management"},{"$f":"'(I) UTAH Part 32'!D314","v":6724},{"$f":"'(I) UTAH Part 32'!E314","v":0},{"$f":"'(I) UTAH Part 32'!F314","v":0},0,null,null,"22h"]
[null,"22i",{"$f":"'(I) UTAH Part 32'!C315","v":"Legal"},{"$f":"'(I) UTAH Part 32'!D315","v":6725},{"$f":"'(I) UTAH Part 32'!E315","v":0},{"$f":"'(I) UTAH Part 32'!F315","v":0},0,null,null,"22i"]
[null,"22j",{"$f":"'(I) UTAH Part 32'!C316","v":"Procurement"},{"$f":"'(I) UTAH Part 32'!D316","v":6726},{"$f":"'(I) UTAH Part 32'!E316","v":0},{"$f":"'(I) UTAH Part 32'!F316","v":0},0,null,null,"22j"]
[null,"22k",{"$f":"'(I) UTAH Part 32'!C317","v":"Research and Development"},{"$f":"'(I) UTAH Part 32'!D317","v":6727},{"$f":"'(I) UTAH Part 32'!E317","v":0},{"$f":"'(I) UTAH Part 32'!F317","v":0},0,null,null,"22k"]
[null,"22l",{"$f":"'(I) UTAH Part 32'!C318","v":"Other General and Administrative"},{"$f":"'(I) UTAH Part 32'!D318","v":6728},{"$f":"'(I) UTAH Part 32'!E318","v":0},{"$f":"'(I) UTAH Part 32'!F318","v":0},0,null,null,"22l"]
[null,"22m",{"$f":"'(I) UTAH Part 32'!C319","v":"Provision for Uncollectible Notes Receivable"},{"$f":"'(I) UTAH Part 32'!D319","v":6790},{"$f":"'(I) UTAH Part 32'!E319","v":0},{"$f":"'(I) UTAH Part 32'!F319","v":0},0,null,null,"22m"]
[null,"22n",null,null,null,null,null,null,null,"22n"]
[null,23,"TOTAL OPERATING EXPENSE:",null,{"$f":"E75+E111+E128+E138","v":0},{"$f":"F75+F111+F128+F138","v":0},{"$f":"G75+G111+G128+G138","v":0},null,null,23]
[null,24,null,null,null,null,null,null,null,24]
[null,25,null,null,null,null,null,null,null,25]
[null,26,"NET OPERATING REVENUE  \nless TOTAL OPERATING EXPENSE:",null,{"$f":"E69-E153","v":0},{"$f":"F69-F153","v":0},{"$f":"G69-G153","v":0},null,null,26]
[null,27,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,28]
[null,29,"Other Operating Expense","7100-7199",{"$f":"SUM(E160:E164)","v":0},{"$f":"SUM(F160:F164)","v":0},{"$f":"SUM(G160:G164)","v":0},null,null,29]
[null,"29a",{"$f":"'(I) UTAH Part 32'!C321","v":"Income from Custom Work"},{"$f":"'(I) UTAH Part 32'!D321","v":7110},{"$f":"'(I) UTAH Part 32'!E321","v":0},{"$f":"'(I) UTAH Part 32'!F321","v":0},{"$f":"(E160-F160)","v":0},null,null,"29a"]
[null,"29b",{"$f":"'(I) UTAH Part 32'!C322","v":"Return from Non-regulated use of Regulated Facilities"},{"$f":"'(I) UTAH Part 32'!D322","v":7130},{"$f":"'(I) UTAH Part 32'!E322","v":0},{"$f":"'(I) UTAH Part 32'!F322","v":0},0,null,null,"29b"]
[null,"29c",{"$f":"'(I) UTAH Part 32'!C323","v":"Gains and Losses from Foreign Exchange"},{"$f":"'(I) UTAH Part 32'!D323","v":7140},{"$f":"'(I) UTAH Part 32'!E323","v":0},{"$f":"'(I) UTAH Part 32'!F323","v":0},0,null,null,"29c"]
[null,"29d",{"$f":"'(I) UTAH Part 32'!C324","v":"Gains and Losses from the Disposition of Land and Artworks"},{"$f":"'(I) UTAH Part 32'!D324","v":7150},{"$f":"'(I) UTAH Part 32'!E324","v":0},{"$f":"'(I) UTAH Part 32'!F324","v":0},0,null,null,"29d"]
[null,"29e",{"$f":"'(I) UTAH Part 32'!C325","v":"Other Operating Gains and Losses"},{"$f":"'(I) UTAH Part 32'!D325","v":7160},{"$f":"'(I) UTAH Part 32'!E325","v":0},{"$f":"'(I) UTAH Part 32'!F325","v":0},0,null,null,"29e"]
[null,"29f",null,null,null,null,null,null,null,"29f"]
[null,30,"Operating Taxes","7200-7299",{"$f":"SUM(E167:E173)","v":0},{"$f":"SUM(F167:F173)","v":0},{"$f":"SUM(G167:G173)","v":0},null,null,30]
[null,"30a",{"$f":"'(I) UTAH Part 32'!C327","v":"Operating Investment Tax Credits - Net"},{"$f":"'(I) UTAH Part 32'!D327","v":7210},{"$f":"'(I) UTAH Part 32'!E327","v":0},{"$f":"'(I) UTAH Part 32'!F327","v":0},{"$f":"(E167-F167)","v":0},null,null,"30a"]
[null,"30b",{"$f":"'(I) UTAH Part 32'!C328","v":"Operating Federal Income Taxes"},{"$f":"'(I) UTAH Part 32'!D328","v":7220},{"$f":"'(I) UTAH Part 32'!E328","v":0},{"$f":"'(I) UTAH Part 32'!F328","v":0},0,null,null,"30b"]
[null,"30c",{"$f":"'(I) UTAH Part 32'!C329","v":"Operating State and Local Income Taxes"},{"$f":"'(I) UTAH Part 32'!D329","v":7230},{"$f":"'(I) UTAH Part 32'!E329","v":0},{"$f":"'(I) UTAH Part 32'!F329","v":0},0,null,null,"30c"]
[null,"30d",{"$f":"'(I) UTAH Part 32'!C330","v":"Operating Taxes - Property"},{"$f":"'(I) UTAH Part 32'!D330","v":"7240.a"},{"$f":"'(I) UTAH Part 32'!E330","v":0},{"$f":"'(I) UTAH Part 32'!F330","v":0},0,null,null,"30d"]
[null,"30e",{"$f":"'(I) UTAH Part 32'!C331","v":"Operating Taxes - Other"},{"$f":"'(I) UTAH Part 32'!D331","v":"7240.b"},{"$f":"'(I) UTAH Part 32'!E331","v":0},{"$f":"'(I) UTAH Part 32'!F331","v":0},0,null,null,"30e"]
[null,"30f",{"$f":"'(I) UTAH Part 32'!C332","v":"Provision for Deferred Operating Federal Income Taxes - Net"},{"$f":"'(I) UTAH Part 32'!D332","v":7250},{"$f":"'(I) UTAH Part 32'!E332","v":0},{"$f":"'(I) UTAH Part 32'!F332","v":0},0,null,null,"30f"]
[null,"30g",{"$f":"'(I) UTAH Part 32'!C333","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},{"$f":"'(I) UTAH Part 32'!D333","v":7251},{"$f":"'(I) UTAH Part 32'!E333","v":0},{"$f":"'(I) UTAH Part 32'!F333","v":0},0,null,null,"30g"]
[null,"30h",null,null,null,null,null,null,null,"30h"]
[null,31,"TOTAL OTHER OPERATING EXPENSE & TAXES:",null,{"$f":"E159+E166","v":0},{"$f":"F159+F166","v":0},{"$f":"G159+G166","v":0},null,null,31]
[null,32,null,null,null,null,null,null,null,32]
[null,33,null,null,null,null,null,null,null,33]
[null,34,"NET UTILITY OPERATING INCOME (LOSS):",null,{"$f":"E156-E175","v":0},{"$f":"F156-F175","v":0},{"$f":"G156-G175","v":0},null,null,34]
[null,35,null,null,null,null,null,null,null,35]
[null,36,null,null,null,null,null,null,null,36]
[null,37,"Non-Operating Income & Expense","7300-7399",{"$f":"SUM(E182:E188)","v":0},{"$f":"SUM(F182:F188)","v":0},{"$f":"SUM(G182:G188)","v":0},null,null,37]
[null,"37a",{"$f":"'(I) UTAH Part 32'!C335","v":"Dividend Income"},{"$f":"'(I) UTAH Part 32'!D335","v":7310},{"$f":"'(I) UTAH Part 32'!E335","v":0},{"$f":"'(I) UTAH Part 32'!F335","v":0},{"$f":"(E182-F182)","v":0},null,null,"37a"]
[null,"37b",{"$f":"'(I) UTAH Part 32'!C336","v":"Interest Income"},{"$f":"'(I) UTAH Part 32'!D336","v":7320},{"$f":"'(I) UTAH Part 32'!E336","v":0},{"$f":"'(I) UTAH Part 32'!F336","v":0},0,null,null,"37b"]
[null,"37c",{"$f":"'(I) UTAH Part 32'!C337","v":"Income from Sinking and Other Funds"},{"$f":"'(I) UTAH Part 32'!D337","v":7330},{"$f":"'(I) UTAH Part 32'!E337","v":0},{"$f":"'(I) UTAH Part 32'!F337","v":0},0,null,null,"37c"]
[null,"37d",{"$f":"'(I) UTAH Part 32'!C338","v":"Allowance for Funds used During Construction"},{"$f":"'(I) UTAH Part 32'!D338","v":7340},{"$f":"'(I) UTAH Part 32'!E338","v":0},{"$f":"'(I) UTAH Part 32'!F338","v":0},0,null,null,"37d"]
[null,"37e",{"$f":"'(I) UTAH Part 32'!C339","v":"Gains or Losses from the Disposition of Certain Property"},{"$f":"'(I) UTAH Part 32'!D339","v":7350},{"$f":"'(I) UTAH Part 32'!E339","v":0},{"$f":"'(I) UTAH Part 32'!F339","v":0},0,null,null,"37e"]
[null,"37f",{"$f":"'(I) UTAH Part 32'!C340","v":"Other Non-Operating Income"},{"$f":"'(I) UTAH Part 32'!D340","v":7360},{"$f":"'(I) UTAH Part 32'!E340","v":0},{"$f":"'(I) UTAH Part 32'!F340","v":0},0,null,null,"37f"]
[null,"37g",{"$f":"'(I) UTAH Part 32'!C341","v":"Special Charges"},{"$f":"'(I) UTAH Part 32'!D341","v":7370},{"$f":"'(I) UTAH Part 32'!E341","v":0},{"$f":"'(I) UTAH Part 32'!F341","v":0},0,null,null,"37g"]
[null,"37h",null,null,null,null,null,null,null,"37h"]
[null,38,"Non-Operating Taxes","7400-7499",{"$f":"SUM(E191:E195)","v":0},{"$f":"SUM(F191:F195)","v":0},{"$f":"SUM(G191:G195)","v":0},null,null,38]
[null,"38a",{"$f":"'(I) UTAH Part 32'!C343","v":"Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) UTAH Part 32'!D343","v":7410},{"$f":"'(I) UTAH Part 32'!E343","v":0},{"$f":"'(I) UTAH Part 32'!F343","v":0},{"$f":"(E191-F191)","v":0},null,null,"38a"]
[null,"38b",{"$f":"'(I) UTAH Part 32'!C344","v":"Non-Operating Federal Income Taxes"},{"$f":"'(I) UTAH Part 32'!D344","v":7420},{"$f":"'(I) UTAH Part 32'!E344","v":0},{"$f":"'(I) UTAH Part 32'!F344","v":0},0,null,null,"38b"]
[null,"38c",{"$f":"'(I) UTAH Part 32'!C345","v":"Non-Operating State and Local Income Taxes"},{"$f":"'(I) UTAH Part 32'!D345","v":7430},{"$f":"'(I) UTAH Part 32'!E345","v":0},{"$f":"'(I) UTAH Part 32'!F345","v":0},0,null,null,"38c"]
[null,"38d",{"$f":"'(I) UTAH Part 32'!C346","v":"Non-Operating Other Taxes"},{"$f":"'(I) UTAH Part 32'!D346","v":7440},{"$f":"'(I) UTAH Part 32'!E346","v":0},{"$f":"'(I) UTAH Part 32'!F346","v":0},0,null,null,"38d"]
[null,"38f",{"$f":"'(I) UTAH Part 32'!C347","v":"Provision for Deferred Non-Operating Income Taxes - Net"},{"$f":"'(I) UTAH Part 32'!D347","v":7450},{"$f":"'(I) UTAH Part 32'!E347","v":0},{"$f":"'(I) UTAH Part 32'!F347","v":0},0,null,null,"38f"]
[null,"38g",null,null,null,null,null,null,null,"38g"]
[null,39,"Interest & Related Items","7500-7599",{"$f":"SUM(E198:E201)","v":0},{"$f":"SUM(F198:F201)","v":0},{"$f":"SUM(G198:G201)","v":0},null,null,39]
[null,"39a",{"$f":"'(I) UTAH Part 32'!C349","v":"Interest on Funded Debt"},{"$f":"'(I) UTAH Part 32'!D349","v":7510},{"$f":"'(I) UTAH Part 32'!E349","v":0},{"$f":"'(I) UTAH Part 32'!F349","v":0},{"$f":"(E198-F198)","v":0},null,null,"39a"]
[null,"39b",{"$f":"'(I) UTAH Part 32'!C350","v":"Interest Expense - Capital Leases"},{"$f":"'(I) UTAH Part 32'!D350","v":7520},{"$f":"'(I) UTAH Part 32'!E350","v":0},{"$f":"'(I) UTAH Part 32'!F350","v":0},0,null,null,"39b"]
[null,"39c",{"$f":"'(I) UTAH Part 32'!C351","v":"Amortization of Debt Issuance Expense"},{"$f":"'(I) UTAH Part 32'!D351","v":7530},{"$f":"'(I) UTAH Part 32'!E351","v":0},{"$f":"'(I) UTAH Part 32'!F351","v":0},0,null,null,"39c"]
[null,"39d",{"$f":"'(I) UTAH Part 32'!C352","v":"Other Interest Deductions"},{"$f":"'(I) UTAH Part 32'!D352","v":7540},{"$f":"'(I) UTAH Part 32'!E352","v":0},{"$f":"'(I) UTAH Part 32'!F352","v":0},0,null,null,"39d"]
[null,"39e",null,null,null,null,null,null,null,"39e"]
[null,40,"Extraordinary Items","7600-7699",{"$f":"SUM(E204:E207)","v":0},{"$f":"SUM(F204:F207)","v":0},{"$f":"SUM(G204:G207)","v":0},null,null,{"$f":"B203","v":40}]
[null,"40a",{"$f":"'(I) UTAH Part 32'!C354","v":"Extraordinary Income Credits"},{"$f":"'(I) UTAH Part 32'!D354","v":7610},{"$f":"'(I) UTAH Part 32'!E354","v":0},{"$f":"'(I) UTAH Part 32'!F354","v":0},{"$f":"(E204-F204)","v":0},null,null,"40a"]
[null,"40b",{"$f":"'(I) UTAH Part 32'!C355","v":"Extraordinary Income Charges"},{"$f":"'(I) UTAH Part 32'!D355","v":7620},{"$f":"'(I) UTAH Part 32'!E355","v":0},{"$f":"'(I) UTAH Part 32'!F355","v":0},0,null,null,"40b"]
[null,"40c",{"$f":"'(I) UTAH Part 32'!C356","v":"Current Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) UTAH Part 32'!D356","v":7630},{"$f":"'(I) UTAH Part 32'!E356","v":0},{"$f":"'(I) UTAH Part 32'!F356","v":0},0,null,null,"40c"]
[null,"40d",{"$f":"'(I) UTAH Part 32'!C357","v":"Provision for deferred Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) UTAH Part 32'!D357","v":7640},{"$f":"'(I) UTAH Part 32'!E357","v":0},{"$f":"'(I) UTAH Part 32'!F357","v":0},0,null,null,"40d"]
[null,"40e",null,null,null,null,null,null,null,"40e"]
[null,41,"TOTAL NON-OPERATING & EXTRAORDINARY ITEMS:",null,{"$f":"E181+E190+E197+E203","v":0},{"$f":"F181+F190+F197+F203","v":0},{"$f":"G181+G190+G197+G203","v":0},null,null,41]
[null,42,null,null,null,null,null,null,null,42]
[null,43,null,null,null,null,null,null,null,43]
[null,44,"NET INCOME (LOSS):",null,{"$f":"E178-E209","v":0},{"$f":"F178-F209","v":0},{"$f":"G178-G209","v":0},null,null,44]
[null,45,null,null,null,null,null,null,null,45]

{"sheet":"(I) Asset Additions","index":16,"n_rows":1054,"n_cols":12,"rows_kept":1054,"cut":false,"hidden":false,"merged":[[996,11,996,18],[997,11,997,18],[998,11,998,18],[1040,11,1040,18],[887,11,887,18],[888,11,888,18],[930,11,930,18],[931,11,931,18],[932,11,932,18],[830,11,830,18],[831,11,831,18],[832,11,832,18],[833,11,833,18],[875,11,875,18],[825,11,825,18],[826,11,826,18],[827,11,827,18],[828,11,828,18],[829,11,829,18],[1027,11,1027,18],[1028,11,1028,18],[1029,11,1029,18],[1030,11,1030,18],[1021,11,1021,18],[1022,11,1022,18],[1023,11,1023,18],[1024,11,1024,18],[1025,11,1025,18],[1016,11,1016,18],[1017,11,1017,18],[1018,11,1018,18],[1019,11,1019,18],[820,11,820,18],[821,11,821,18],[822,11,822,18],[823,11,823,18],[824,11,824,18],[723,11,723,18],[765,11,765,18],[766,11,766,18],[767,11,767,18],[768,11,768,18],[666,11,666,18],[667,11,667,18],[668,11,668,18],[710,11,710,18],[711,11,711,18],[557,11,557,18],[558,11,558,18],[600,11,600,18],[601,11,601,18],[602,11,602,18],[815,11,815,18],[816,11,816,18],[817,11,817,18],[818,11,818,18],[819,11,819,18],[810,11,810,18],[811,11,811,18],[812,11,812,18],[813,11,813,18],[814,11,814,18],[805,11,805,18],[806,11,806,18],[552,11,552,18],[553,11,553,18],[554,11,554,18],[555,11,555,18],[556,11,556,18],[547,11,547,18],[548,11,548,18],[549,11,549,18],[550,11,550,18],[551,11,551,18],[501,11,501,18],[502,11,502,18],[503,11,503,18],[545,11,545,18],[546,11,546,18],[393,11,393,18],[435,11,435,18],[436,11,436,18],[437,11,437,18],[438,11,438,18],[540,11,540,18],[541,11,541,18],[542,11,542,18],[543,11,543,18],[544,11,544,18],[535,11,535,18],[536,11,536,18],[537,11,537,18],[538,11,538,18],[539,11,539,18],[530,11,530,18],[531,11,531,18],[282,11,282,18],[283,11,283,18],[274,11,274,18],[275,11,275,18],[276,11,276,18],[277,11,277,18],[278,11,278,18],[228,11,228,18],[270,11,270,18],[271,11,271,18],[272,11,272,18],[273,11,273,18],[373,11,373,18],[374,11,374,18],[375,11,375,18],[376,11,376,18],[377,11,377,18],[368,11,368,18],[369,11,369,18],[370,11,370,18],[371,11,371,18],[372,11,372,18],[363,11,363,18],[364,11,364,18],[365,11,365,18],[366,11,366,18],[367,11,367,18],[358,11,358,18],[359,11,359,18],[360,11,360,18],[361,11,361,18],[362,11,362,18],[106,11,106,18],[107,11,107,18],[1036,11,1036,18],[1037,11,1037,18],[1038,11,1038,18],[1039,11,1039,18],[50,11,50,18],[51,11,51,18],[52,11,52,18],[53,11,53,18],[54,11,54,18],[55,11,55,18],[56,11,56,18],[57,11,57,18],[58,11,58,18],[59,11,59,18],[60,11,60,18],[61,11,61,18],[1031,11,1031,18],[1032,11,1032,18],[1033,11,1033,18],[1034,11,1034,18],[1035,11,1035,18],[1026,11,1026,18],[336,11,336,18],[337,11,337,18],[338,11,338,18],[380,11,380,18],[381,11,381,18],[279,11,279,18],[280,11,280,18],[281,11,281,18],[1020,11,1020,18],[1011,11,1011,18],[1012,11,1012,18],[1013,11,1013,18],[1014,11,1014,18],[1015,11,1015,18],[1006,11,1006,18],[1007,11,1007,18],[1008,11,1008,18],[1009,11,1009,18],[1010,11,1010,18],[1001,11,1001,18],[1002,11,1002,18],[1003,11,1003,18],[1004,11,1004,18],[1005,11,1005,18],[982,11,982,18],[983,11,983,18],[984,11,984,18],[999,11,999,18],[1000,11,1000,18],[985,11,985,18],[986,11,986,18],[987,11,987,18],[988,11,988,18],[989,11,989,18],[990,11,990,18],[991,11,991,18],[992,11,992,18],[993,11,993,18],[994,11,994,18],[995,11,995,18],[977,11,977,18],[978,11,978,18],[979,11,979,18],[980,11,980,18],[981,11,981,18],[972,11,972,18],[973,11,973,18],[974,11,974,18],[975,11,975,18],[976,11,976,18],[967,11,967,18],[968,11,968,18],[969,11,969,18],[970,11,970,18],[971,11,971,18],[962,11,962,18],[963,11,963,18],[964,11,964,18],[965,11,965,18],[966,11,966,18],[957,11,957,18],[958,11,958,18],[959,11,959,18],[960,11,960,18],[961,11,961,18],[952,11,952,18],[953,11,953,18],[954,11,954,18],[955,11,955,18],[956,11,956,18],[947,11,947,18],[948,11,948,18],[949,11,949,18],[950,11,950,18],[951,11,951,18],[928,11,928,18],[929,11,929,18],[944,11,944,18],[945,11,945,18],[946,11,946,18],[933,11,933,18],[934,11,934,18],[935,11,935,18],[936,11,936,18],[937,11,937,18],[938,11,938,18],[939,11,939,18],[940,11,940,18],[941,11,941,18],[942,11,942,18],[943,11,943,18],[923,11,923,18],[924,11,924,18],[925,11,925,18],[926,11,926,18],[927,11,927,18],[918,11,918,18],[919,11,919,18],[920,11,920,18],[921,11,921,18],[922,11,922,18],[913,11,913,18],[914,11,914,18],[915,11,915,18],[916,11,916,18],[917,11,917,18],[908,11,908,18],[909,11,909,18],[910,11,910,18],[911,11,911,18],[912,11,912,18],[903,11,903,18],[904,11,904,18],[905,11,905,18],[906,11,906,18],[907,11,907,18],[898,11,898,18],[899,11,899,18],[900,11,900,18],[901,11,901,18],[902,11,902,18],[893,11,893,18],[894,11,894,18],[895,11,895,18],[896,11,896,18],[897,11,897,18],[874,11,874,18],[889,11,889,18],[890,11,890,18],[891,11,891,18],[892,11,892,18],[876,11,876,18],[877,11,877,18],[878,11,878,18],[879,11,879,18],[880,11,880,18],[881,11,881,18],[882,11,882,18],[883,11,883,18],[884,11,884,18],[885,11,885,18],[886,11,886,18],[869,11,869,18],[870,11,870,18],[871,11,871,18],[872,11,872,18],[873,11,873,18],[864,11,864,18],[865,11,865,18],[866,11,866,18],[867,11,867,18],[868,11,868,18],[859,11,859,18],[860,11,860,18],[861,11,861,18],[862,11,862,18],[863,11,863,18],[854,11,854,18],[855,11,855,18],[856,11,856,18],[857,11,857,18],[858,11,858,18],[849,11,849,18],[850,11,850,18],[851,11,851,18],[852,11,852,18],[853,11,853,18],[844,11,844,18],[845,11,845,18],[846,11,846,18],[847,11,847,18],[848,11,848,18],[839,11,839,18],[840,11,840,18],[841,11,841,18],[842,11,842,18],[843,11,843,18],[834,11,834,18],[835,11,835,18],[836,11,836,18],[837,11,837,18],[838,11,838,18],[807,11,807,18],[808,11,808,18],[809,11,809,18],[800,11,800,18],[801,11,801,18],[802,11,802,18],[803,11,803,18],[804,11,804,18],[795,11,795,18],[796,11,796,18],[797,11,797,18],[798,11,798,18],[799,11,799,18],[790,11,790,18],[791,11,791,18],[792,11,792,18],[793,11,793,18],[794,11,794,18],[785,11,785,18],[786,11,786,18],[787,11,787,18],[788,11,788,18],[789,11,789,18],[780,11,780,18],[781,11,781,18],[782,11,782,18],[783,11,783,18],[784,11,784,18],[761,11,761,18],[762,11,762,18],[763,11,763,18],[764,11,764,18],[779,11,779,18],[769,11,769,18],[770,11,770,18],[771,11,771,18],[772,11,772,18],[773,11,773,18],[774,11,774,18],[775,11,775,18],[776,11,776,18],[777,11,777,18],[778,11,778,18],[756,11,756,18],[757,11,757,18],[758,11,758,18],[759,11,759,18],[760,11,760,18],[751,11,751,18],[752,11,752,18],[753,11,753,18],[754,11,754,18],[755,11,755,18],[746,11,746,18],[747,11,747,18],[748,11,748,18],[749,11,749,18],[750,11,750,18],[741,11,741,18],[742,11,742,18],[743,11,743,18],[744,11,744,18],[745,11,745,18],[736,11,736,18],[737,11,737,18],[738,11,738,18],[739,11,739,18],[740,11,740,18],[731,11,731,18],[732,11,732,18],[733,11,733,18],[734,11,734,18],[735,11,735,18],[726,11,726,18],[727,11,727,18],[728,11,728,18],[729,11,729,18],[730,11,730,18],[707,11,707,18],[708,11,708,18],[709,11,709,18],[724,11,724,18],[725,11,725,18],[712,11,712,18],[713,11,713,18],[714,11,714,18],[715,11,715,18],[716,11,716,18],[717,11,717,18],[718,11,718,18],[719,11,719,18],[720,11,720,18],[721,11,721,18],[722,11,722,18],[702,11,702,18],[703,11,703,18],[704,11,704,18],[705,11,705,18],[706,11,706,18],[697,11,697,18],[698,11,698,18],[699,11,699,18],[700,11,700,18],[701,11,701,18],[692,11,692,18],[693,11,693,18],[694,11,694,18],[695,11,695,18],[696,11,696,18],[687,11,687,18],[688,11,688,18],[689,11,689,18],[690,11,690,18],[691,11,691,18],[682,11,682,18],[683,11,683,18],[684,11,684,18],[685,11,685,18],[686,11,686,18],[677,11,677,18],[678,11,678,18],[679,11,679,18],[680,11,680,18],[681,11,681,18],[672,11,672,18],[673,11,673,18],[674,11,674,18],[675,11,675,18],[676,11,676,18],[653,11,653,18],[654,11,654,18],[669,11,669,18],[670,11,670,18],[671,11,671,18],[655,11,655,18],[656,11,656,18],[657,11,657,18],[658,11,658,18],[659,11,659,18],[660,11,660,18],[661,11,661,18],[662,11,662,18],[663,11,663,18],[664,11,664,18],[665,11,665,18],[648,11,648,18],[649,11,649,18],[650,11,650,18],[651,11,651,18],[652,11,652,18],[643,11,643,18],[644,11,644,18],[645,11,645,18],[646,11,646,18],[647,11,647,18],[638,11,638,18],[639,11,639,18],[640,11,640,18],[641,11,641,18],[642,11,642,18],[633,11,633,18],[634,11,634,18],[635,11,635,18],[636,11,636,18],[637,11,637,18],[628,11,628,18],[629,11,629,18],[630,11,630,18],[631,11,631,18],[632,11,632,18],[623,11,623,18],[624,11,624,18],[625,11,625,18],[626,11,626,18],[627,11,627,18],[618,11,618,18],[619,11,619,18],[620,11,620,18],[621,11,621,18],[622,11,622,18],[599,11,599,18],[614,11,614,18],[615,11,615,18],[616,11,616,18],[617,11,617,18],[603,11,603,18],[604,11,604,18],[605,11,605,18],[606,11,606,18],[607,11,607,18],[608,11,608,18],[609,11,609,18],[610,11,610,18],[611,11,611,18],[612,11,612,18],[613,11,613,18],[594,11,594,18],[595,11,595,18],[596,11,596,18],[597,11,597,18],[598,11,598,18],[589,11,589,18],[590,11,590,18],[591,11,591,18],[592,11,592,18],[593,11,593,18],[584,11,584,18],[585,11,585,18],[586,11,586,18],[587,11,587,18],[588,11,588,18],[579,11,579,18],[580,11,580,18],[581,11,581,18],[582,11,582,18],[583,11,583,18],[574,11,574,18],[575,11,575,18],[576,11,576,18],[577,11,577,18],[578,11,578,18],[569,11,569,18],[570,11,570,18],[571,11,571,18],[572,11,572,18],[573,11,573,18],[564,11,564,18],[565,11,565,18],[566,11,566,18],[567,11,567,18],[568,11,568,18],[559,11,559,18],[560,11,560,18],[561,11,561,18],[562,11,562,18],[563,11,563,18],[532,11,532,18],[533,11,533,18],[534,11,534,18],[525,11,525,18],[526,11,526,18],[527,11,527,18],[528,11,528,18],[529,11,529,18],[520,11,520,18],[521,11,521,18],[522,11,522,18],[523,11,523,18],[524,11,524,18],[515,11,515,18],[516,11,516,18],[517,11,517,18],[518,11,518,18],[519,11,519,18],[510,11,510,18],[511,11,511,18],[512,11,512,18],[513,11,513,18],[514,11,514,18],[505,11,505,18],[506,11,506,18],[507,11,507,18],[508,11,508,18],[509,11,509,18],[486,11,486,18],[487,11,487,18],[488,11,488,18],[489,11,489,18],[504,11,504,18],[490,11,490,18],[491,11,491,18],[492,11,492,18],[493,11,493,18],[494,11,494,18],[495,11,495,18],[496,11,496,18],[497,11,497,18],[498,11,498,18],[499,11,499,18],[500,11,500,18],[481,11,481,18],[482,11,482,18],[483,11,483,18],[484,11,484,18],[485,11,485,18],[476,11,476,18],[477,11,477,18],[478,11,478,18],[479,11,479,18],[480,11,480,18],[471,11,471,18],[472,11,472,18],[473,11,473,18],[474,11,474,18],[475,11,475,18],[466,11,466,18],[467,11,467,18],[468,11,468,18],[469,11,469,18],[470,11,470,18],[461,11,461,18],[462,11,462,18],[463,11,463,18],[464,11,464,18],[465,11,465,18],[456,11,456,18],[457,11,457,18],[458,11,458,18],[459,11,459,18],[460,11,460,18],[451,11,451,18],[452,11,452,18],[453,11,453,18],[454,11,454,18],[455,11,455,18],[432,11,432,18],[433,11,433,18],[434,11,434,18],[449,11,449,18],[450,11,450,18],[439,11,439,18],[440,11,440,18],[441,11,441,18],[442,11,442,18],[443,11,443,18],[444,11,444,18],[445,11,445,18],[446,11,446,18],[447,11,447,18],[448,11,448,18],[427,11,427,18],[428,11,428,18],[429,11,429,18],[430,11,430,18],[431,11,431,18],[422,11,422,18],[423,11,423,18],[424,11,424,18],[425,11,425,18],[426,11,426,18],[417,11,417,18],[418,11,418,18],[419,11,419,18],[420,11,420,18],[421,11,421,18],[412,11,412,18],[413,11,413,18],[414,11,414,18],[415,11,415,18],[416,11,416,18],[407,11,407,18],[408,11,408,18],[409,11,409,18],[410,11,410,18],[411,11,411,18],[402,11,402,18],[403,11,403,18],[404,11,404,18],[405,11,405,18],[406,11,406,18],[397,11,397,18],[398,11,398,18],[399,11,399,18],[400,11,400,18],[401,11,401,18],[378,11,378,18],[379,11,379,18],[394,11,394,18],[395,11,395,18],[396,11,396,18],[382,11,382,18],[383,11,383,18],[384,11,384,18],[385,11,385,18],[386,11,386,18],[387,11,387,18],[388,11,388,18],[389,11,389,18],[390,11,390,18],[391,11,391,18],[392,11,392,18],[353,11,353,18],[354,11,354,18],[355,11,355,18],[356,11,356,18],[357,11,357,18],[348,11,348,18],[349,11,349,18],[350,11,350,18],[351,11,351,18],[352,11,352,18],[343,11,343,18],[344,11,344,18],[345,11,345,18],[346,11,346,18],[347,11,347,18],[324,11,324,18],[339,11,339,18],[340,11,340,18],[341,11,341,18],[342,11,342,18],[325,11,325,18],[326,11,326,18],[327,11,327,18],[328,11,328,18],[329,11,329,18],[330,11,330,18],[331,11,331,18],[332,11,332,18],[333,11,333,18],[334,11,334,18],[335,11,335,18],[319,11,319,18],[320,11,320,18],[321,11,321,18],[322,11,322,18],[323,11,323,18],[314,11,314,18],[315,11,315,18],[316,11,316,18],[317,11,317,18],[318,11,318,18],[309,11,309,18],[310,11,310,18],[311,11,311,18],[312,11,312,18],[313,11,313,18],[304,11,304,18],[305,11,305,18],[306,11,306,18],[307,11,307,18],[308,11,308,18],[299,11,299,18],[300,11,300,18],[301,11,301,18],[302,11,302,18],[303,11,303,18],[294,11,294,18],[295,11,295,18],[296,11,296,18],[297,11,297,18],[298,11,298,18],[289,11,289,18],[290,11,290,18],[291,11,291,18],[292,11,292,18],[293,11,293,18],[284,11,284,18],[285,11,285,18],[286,11,286,18],[287,11,287,18],[288,11,288,18],[265,11,265,18],[266,11,266,18],[267,11,267,18],[268,11,268,18],[269,11,269,18],[260,11,260,18],[261,11,261,18],[262,11,262,18],[263,11,263,18],[264,11,264,18],[255,11,255,18],[256,11,256,18],[257,11,257,18],[258,11,258,18],[259,11,259,18],[250,11,250,18],[251,11,251,18],[252,11,252,18],[253,11,253,18],[254,11,254,18],[245,11,245,18],[246,11,246,18],[247,11,247,18],[248,11,248,18],[249,11,249,18],[240,11,240,18],[241,11,241,18],[242,11,242,18],[243,11,243,18],[244,11,244,18],[235,11,235,18],[236,11,236,18],[237,11,237,18],[238,11,238,18],[239,11,239,18],[230,11,230,18],[231,11,231,18],[232,11,232,18],[233,11,233,18],[234,11,234,18],[211,11,211,18],[212,11,212,18],[213,11,213,18],[214,11,214,18],[229,11,229,18],[217,11,217,18],[218,11,218,18],[219,11,219,18],[220,11,220,18],[221,11,221,18],[222,11,222,18],[223,11,223,18],[224,11,224,18],[225,11,225,18],[226,11,226,18],[227,11,227,18],[206,11,206,18],[207,11,207,18],[208,11,208,18],[209,11,209,18],[210,11,210,18],[215,11,215,18],[216,11,216,18],[201,11,201,18],[202,11,202,18],[203,11,203,18],[204,11,204,18],[205,11,205,18],[196,11,196,18],[197,11,197,18],[198,11,198,18],[199,11,199,18],[200,11,200,18],[191,11,191,18],[192,11,192,18],[193,11,193,18],[194,11,194,18],[195,11,195,18],[186,11,186,18],[187,11,187,18],[188,11,188,18],[189,11,189,18],[190,11,190,18],[181,11,181,18],[182,11,182,18],[183,11,183,18],[184,11,184,18],[185,11,185,18],[176,11,176,18],[177,11,177,18],[178,11,178,18],[179,11,179,18],[180,11,180,18],[157,11,157,18],[158,11,158,18],[159,11,159,18],[174,11,174,18],[175,11,175,18],[160,11,160,18],[161,11,161,18],[162,11,162,18],[163,11,163,18],[164,11,164,18],[165,11,165,18],[166,11,166,18],[167,11,167,18],[168,11,168,18],[169,11,169,18],[170,11,170,18],[171,11,171,18],[172,11,172,18],[173,11,173,18],[108,11,108,18],[109,11,109,18],[110,11,110,18],[111,11,111,18],[112,11,112,18],[113,11,113,18],[114,11,114,18],[115,11,115,18],[116,11,116,18],[117,11,117,18],[118,11,118,18],[105,11,105,18],[152,11,152,18],[153,11,153,18],[154,11,154,18],[155,11,155,18],[156,11,156,18],[147,11,147,18],[148,11,148,18],[149,11,149,18],[150,11,150,18],[151,11,151,18],[142,11,142,18],[143,11,143,18],[144,11,144,18],[145,11,145,18],[146,11,146,18],[137,11,137,18],[138,11,138,18],[139,11,139,18],[140,11,140,18],[141,11,141,18],[96,11,96,18],[97,11,97,18],[88,11,88,18],[89,11,89,18],[90,11,90,18],[91,11,91,18],[92,11,92,18],[83,11,83,18],[84,11,84,18],[85,11,85,18],[86,11,86,18],[87,11,87,18],[132,11,132,18],[133,11,133,18],[134,11,134,18],[135,11,135,18],[136,11,136,18],[127,11,127,18],[128,11,128,18],[129,11,129,18],[130,11,130,18],[131,11,131,18],[122,11,122,18],[123,11,123,18],[124,11,124,18],[125,11,125,18],[126,11,126,18],[103,11,103,18],[104,11,104,18],[119,11,119,18],[120,11,120,18],[121,11,121,18],[14,11,14,18],[0,1,0,4],[1,1,1,8],[4,1,4,8],[5,1,5,5],[7,11,7,18],[8,11,8,18],[9,11,9,18],[10,11,10,18],[11,11,11,18],[12,11,12,18],[13,11,13,18],[26,11,26,18],[15,11,15,18],[16,11,16,18],[17,11,17,18],[18,11,18,18],[19,11,19,18],[20,11,20,18],[21,11,21,18],[22,11,22,18],[23,11,23,18],[1049,11,1049,18],[1050,11,1050,18],[1042,11,1042,18],[1043,11,1043,18],[1044,11,1044,18],[1045,11,1045,18],[1046,11,1046,18],[1047,11,1047,18],[1041,11,1041,18],[39,11,39,18],[40,11,40,18],[41,11,41,18],[42,11,42,18],[43,11,43,18],[44,11,44,18],[45,11,45,18]],"merged_total":1048,"flags":["merged_cut"]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"Asset Details - Additions"]
[]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )"]
[null,"Line No.","Job Number","Date\nCapitalized","Job Description","Addition to Assets","CIAC","(Optional)\nAdditional Asset Identification","(Optional)\nAdditional Asset Grouping",null,"Line No.",{"$f":"B5&CHAR(10)&\"NOTES\"","v":"Asset Details - Additions\nNOTES"}]
[null,null,null,null,null,{"$f":"SUM(F10:F1051)","v":0},{"$f":"SUM(G10:G1051)","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"B10","v":1}]
[null,2,null,null,null,null,null,null,null,null,2]
[null,3,null,null,null,null,null,null,null,null,3]
[null,4,null,null,null,null,null,null,null,null,4]
[null,5,null,null,null,null,null,null,null,null,5]
[null,6,null,null,null,null,null,null,null,null,6]
[null,7,null,null,null,null,null,null,null,null,7]
[null,8,null,null,null,null,null,null,null,null,8]
[null,9,null,null,null,null,null,null,null,null,9]
[null,10,null,null,null,null,null,null,null,null,10]
[null,11,null,null,null,null,null,null,null,null,11]
[null,12,null,null,null,null,null,null,null,null,12]
[null,13,null,null,null,null,null,null,null,null,13]
[null,14,null,null,null,null,null,null,null,null,14]
[null,15,null,null,null,null,null,null,null,null,15]
[null,16,null,null,null,null,null,null,null,null,16]
[null,17,null,null,null,null,null,null,null,null,17]
[null,18,null,null,null,null,null,null,null,null,18]
[null,19,null,null,null,null,null,null,null,null,19]
[null,20,null,null,null,null,null,null,null,null,20]
[null,21,null,null,null,null,null,null,null,null,21]
[null,22,null,null,null,null,null,null,null,null,22]
[null,23,null,null,null,null,null,null,null,null,23]
[null,24,null,null,null,null,null,null,null,null,24]
[null,25,null,null,null,null,null,null,null,null,25]
[null,26,null,null,null,null,null,null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,27]
[null,28,null,null,null,null,null,null,null,null,28]
[null,29,null,null,null,null,null,null,null,null,29]
[null,30,null,null,null,null,null,null,null,null,30]
[null,31,null,null,null,null,null,null,null,null,31]
[null,32,null,null,null,null,null,null,null,null,32]
[null,33,null,null,null,null,null,null,null,null,33]
[null,34,null,null,null,null,null,null,null,null,34]
[null,35,null,null,null,null,null,null,null,null,35]
[null,36,null,null,null,null,null,null,null,null,36]
[null,37,null,null,null,null,null,null,null,null,37]
[null,38,null,null,null,null,null,null,null,null,38]
[null,39,null,null,null,null,null,null,null,null,39]
[null,40,null,null,null,null,null,null,null,null,40]
[null,41,null,null,null,null,null,null,null,null,41]
[null,42,null,null,null,null,null,null,null,null,42]
[null,43,null,null,null,null,null,null,null,null,43]
[null,44,null,null,null,null,null,null,null,null,44]
[null,45,null,null,null,null,null,null,null,null,45]
[null,46,null,null,null,null,null,null,null,null,46]
[null,47,null,null,null,null,null,null,null,null,47]
[null,48,null,null,null,null,null,null,null,null,48]
[null,49,null,null,null,null,null,null,null,null,49]
[null,50,null,null,null,null,null,null,null,null,50]
[null,51,null,null,null,null,null,null,null,null,51]
[null,52,null,null,null,null,null,null,null,null,52]
[null,53,null,null,null,null,null,null,null,null,53]
[null,54,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,null,null,null,null,null,55]
[null,56,null,null,null,null,null,null,null,null,56]
[null,57,null,null,null,null,null,null,null,null,57]
[null,58,null,null,null,null,null,null,null,null,58]
[null,59,null,null,null,null,null,null,null,null,59]
[null,60,null,null,null,null,null,null,null,null,60]
[null,61,null,null,null,null,null,null,null,null,61]
[null,62,null,null,null,null,null,null,null,null,62]
[null,63,null,null,null,null,null,null,null,null,63]
[null,64,null,null,null,null,null,null,null,null,{"$f":"B73","v":64}]
[null,65,null,null,null,null,null,null,null,null,65]
[null,66,null,null,null,null,null,null,null,null,66]
[null,67,null,null,null,null,null,null,null,null,67]
[null,68,null,null,null,null,null,null,null,null,68]
[null,69,null,null,null,null,null,null,null,null,69]
[null,70,null,null,null,null,null,null,null,null,70]
[null,71,null,null,null,null,null,null,null,null,71]
[null,72,null,null,null,null,null,null,null,null,72]
[null,73,null,null,null,null,null,null,null,null,73]
[null,74,null,null,null,null,null,null,null,null,74]
[null,75,null,null,null,null,null,null,null,null,75]
[null,76,null,null,null,null,null,null,null,null,76]
[null,77,null,null,null,null,null,null,null,null,77]
[null,78,null,null,null,null,null,null,null,null,78]
[null,79,null,null,null,null,null,null,null,null,79]
[null,80,null,null,null,null,null,null,null,null,80]
[null,81,null,null,null,null,null,null,null,null,81]
[null,82,null,null,null,null,null,null,null,null,82]
[null,83,null,null,null,null,null,null,null,null,83]
[null,84,null,null,null,null,null,null,null,null,84]
[null,85,null,null,null,null,null,null,null,null,85]
[null,86,null,null,null,null,null,null,null,null,86]
[null,87,null,null,null,null,null,null,null,null,87]
[null,88,null,null,null,null,null,null,null,null,88]
[null,89,null,null,null,null,null,null,null,null,89]
[null,90,null,null,null,null,null,null,null,null,90]
[null,91,null,null,null,null,null,null,null,null,91]
[null,92,null,null,null,null,null,null,null,null,92]
[null,93,null,null,null,null,null,null,null,null,93]
[null,94,null,null,null,null,null,null,null,null,94]
[null,95,null,null,null,null,null,null,null,null,95]
[null,96,null,null,null,null,null,null,null,null,96]
[null,97,null,null,null,null,null,null,null,null,97]
[null,98,null,null,null,null,null,null,null,null,98]
[null,99,null,null,null,null,null,null,null,null,99]
[null,100,null,null,null,null,null,null,null,null,100]
[null,101,null,null,null,null,null,null,null,null,101]
[null,102,null,null,null,null,null,null,null,null,102]
[null,103,null,null,null,null,null,null,null,null,103]
[null,104,null,null,null,null,null,null,null,null,104]
[null,105,null,null,null,null,null,null,null,null,105]
[null,106,null,null,null,null,null,null,null,null,106]
[null,107,null,null,null,null,null,null,null,null,107]
[null,108,null,null,null,null,null,null,null,null,108]
[null,109,null,null,null,null,null,null,null,null,109]
[null,110,null,null,null,null,null,null,null,null,110]
[null,111,null,null,null,null,null,null,null,null,111]
[null,112,null,null,null,null,null,null,null,null,112]
[null,113,null,null,null,null,null,null,null,null,113]
[null,114,null,null,null,null,null,null,null,null,114]
[null,115,null,null,null,null,null,null,null,null,115]
[null,116,null,null,null,null,null,null,null,null,116]
[null,117,null,null,null,null,null,null,null,null,117]
[null,118,null,null,null,null,null,null,null,null,118]
[null,119,null,null,null,null,null,null,null,null,119]
[null,120,null,null,null,null,null,null,null,null,120]
[null,121,null,null,null,null,null,null,null,null,121]
[null,122,null,null,null,null,null,null,null,null,122]
[null,123,null,null,null,null,null,null,null,null,123]
[null,124,null,null,null,null,null,null,null,null,124]
[null,125,null,null,null,null,null,null,null,null,125]
[null,126,null,null,null,null,null,null,null,null,126]
[null,127,null,null,null,null,null,null,null,null,127]
[null,128,null,null,null,null,null,null,null,null,{"$f":"B137","v":128}]
[null,129,null,null,null,null,null,null,null,null,129]
[null,130,null,null,null,null,null,null,null,null,130]
[null,131,null,null,null,null,null,null,null,null,131]
[null,132,null,null,null,null,null,null,null,null,132]
[null,133,null,null,null,null,null,null,null,null,133]
[null,134,null,null,null,null,null,null,null,null,134]
[null,135,null,null,null,null,null,null,null,null,135]
[null,136,null,null,null,null,null,null,null,null,136]
[null,137,null,null,null,null,null,null,null,null,137]
[null,138,null,null,null,null,null,null,null,null,138]
[null,139,null,null,null,null,null,null,null,null,139]
[null,140,null,null,null,null,null,null,null,null,140]
[null,141,null,null,null,null,null,null,null,null,141]
[null,142,null,null,null,null,null,null,null,null,142]
[null,143,null,null,null,null,null,null,null,null,143]
[null,144,null,null,null,null,null,null,null,null,144]
[null,145,null,null,null,null,null,null,null,null,145]
[null,146,null,null,null,null,null,null,null,null,146]
[null,147,null,null,null,null,null,null,null,null,147]
[null,148,null,null,null,null,null,null,null,null,148]
[null,149,null,null,null,null,null,null,null,null,149]
[null,150,null,null,null,null,null,null,null,null,150]
[null,151,null,null,null,null,null,null,null,null,151]
[null,152,null,null,null,null,null,null,null,null,152]
[null,153,null,null,null,null,null,null,null,null,153]
[null,154,null,null,null,null,null,null,null,null,154]
[null,155,null,null,null,null,null,null,null,null,155]
[null,156,null,null,null,null,null,null,null,null,156]
[null,157,null,null,null,null,null,null,null,null,157]
[null,158,null,null,null,null,null,null,null,null,158]
[null,159,null,null,null,null,null,null,null,null,159]
[null,160,null,null,null,null,null,null,null,null,160]
[null,161,null,null,null,null,null,null,null,null,161]
[null,162,null,null,null,null,null,null,null,null,162]
[null,163,null,null,null,null,null,null,null,null,163]
[null,164,null,null,null,null,null,null,null,null,164]
[null,165,null,null,null,null,null,null,null,null,165]
[null,166,null,null,null,null,null,null,null,null,166]
[null,167,null,null,null,null,null,null,null,null,167]
[null,168,null,null,null,null,null,null,null,null,168]
[null,169,null,null,null,null,null,null,null,null,169]
[null,170,null,null,null,null,null,null,null,null,170]
[null,171,null,null,null,null,null,null,null,null,171]
[null,172,null,null,null,null,null,null,null,null,172]
[null,173,null,null,null,null,null,null,null,null,173]
[null,174,null,null,null,null,null,null,null,null,174]
[null,175,null,null,null,null,null,null,null,null,175]
[null,176,null,null,null,null,null,null,null,null,176]
[null,177,null,null,null,null,null,null,null,null,177]
[null,178,null,null,null,null,null,null,null,null,178]
[null,179,null,null,null,null,null,null,null,null,179]
[null,180,null,null,null,null,null,null,null,null,180]
[null,181,null,null,null,null,null,null,null,null,181]
[null,182,null,null,null,null,null,null,null,null,182]
[null,183,null,null,null,null,null,null,null,null,183]
[null,184,null,null,null,null,null,null,null,null,184]
[null,185,null,null,null,null,null,null,null,null,185]
[null,186,null,null,null,null,null,null,null,null,186]
[null,187,null,null,null,null,null,null,null,null,187]
[null,188,null,null,null,null,null,null,null,null,188]
[null,189,null,null,null,null,null,null,null,null,189]
[null,190,null,null,null,null,null,null,null,null,190]
[null,191,null,null,null,null,null,null,null,null,191]
[null,192,null,null,null,null,null,null,null,null,{"$f":"B201","v":192}]
[null,193,null,null,null,null,null,null,null,null,193]
[null,194,null,null,null,null,null,null,null,null,194]
[null,195,null,null,null,null,null,null,null,null,195]
[null,196,null,null,null,null,null,null,null,null,196]
[null,197,null,null,null,null,null,null,null,null,197]
[null,198,null,null,null,null,null,null,null,null,198]
[null,199,null,null,null,null,null,null,null,null,199]
[null,200,null,null,null,null,null,null,null,null,200]
[null,201,null,null,null,null,null,null,null,null,201]
[null,202,null,null,null,null,null,null,null,null,202]
[null,203,null,null,null,null,null,null,null,null,203]
[null,204,null,null,null,null,null,null,null,null,204]
[null,205,null,null,null,null,null,null,null,null,205]
[null,206,null,null,null,null,null,null,null,null,206]
[null,207,null,null,null,null,null,null,null,null,207]
[null,208,null,null,null,null,null,null,null,null,208]
[null,209,null,null,null,null,null,null,null,null,209]
[null,210,null,null,null,null,null,null,null,null,210]
[null,211,null,null,null,null,null,null,null,null,211]
[null,212,null,null,null,null,null,null,null,null,212]
[null,213,null,null,null,null,null,null,null,null,213]
[null,214,null,null,null,null,null,null,null,null,214]
[null,215,null,null,null,null,null,null,null,null,215]
[null,216,null,null,null,null,null,null,null,null,216]
[null,217,null,null,null,null,null,null,null,null,217]
[null,218,null,null,null,null,null,null,null,null,218]
[null,219,null,null,null,null,null,null,null,null,219]
[null,220,null,null,null,null,null,null,null,null,220]
[null,221,null,null,null,null,null,null,null,null,221]
[null,222,null,null,null,null,null,null,null,null,222]
[null,223,null,null,null,null,null,null,null,null,223]
[null,224,null,null,null,null,null,null,null,null,224]
[null,225,null,null,null,null,null,null,null,null,225]
[null,226,null,null,null,null,null,null,null,null,226]
[null,227,null,null,null,null,null,null,null,null,227]
[null,228,null,null,null,null,null,null,null,null,228]
[null,229,null,null,null,null,null,null,null,null,229]
[null,230,null,null,null,null,null,null,null,null,230]
[null,231,null,null,null,null,null,null,null,null,231]
[null,232,null,null,null,null,null,null,null,null,232]
[null,233,null,null,null,null,null,null,null,null,233]
[null,234,null,null,null,null,null,null,null,null,234]
[null,235,null,null,null,null,null,null,null,null,235]
[null,236,null,null,null,null,null,null,null,null,236]
[null,237,null,null,null,null,null,null,null,null,237]
[null,238,null,null,null,null,null,null,null,null,238]
[null,239,null,null,null,null,null,null,null,null,239]
[null,240,null,null,null,null,null,null,null,null,240]
[null,241,null,null,null,null,null,null,null,null,241]
[null,242,null,null,null,null,null,null,null,null,242]
[null,243,null,null,null,null,null,null,null,null,243]
[null,244,null,null,null,null,null,null,null,null,244]
[null,245,null,null,null,null,null,null,null,null,245]
[null,246,null,null,null,null,null,null,null,null,246]
[null,247,null,null,null,null,null,null,null,null,247]
[null,248,null,null,null,null,null,null,null,null,248]
[null,249,null,null,null,null,null,null,null,null,249]
[null,250,null,null,null,null,null,null,null,null,250]
[null,251,null,null,null,null,null,null,null,null,251]
[null,252,null,null,null,null,null,null,null,null,252]
[null,253,null,null,null,null,null,null,null,null,253]
[null,254,null,null,null,null,null,null,null,null,254]
[null,255,null,null,null,null,null,null,null,null,255]
[null,256,null,null,null,null,null,null,null,null,{"$f":"B265","v":256}]
[null,257,null,null,null,null,null,null,null,null,257]
[null,258,null,null,null,null,null,null,null,null,258]
[null,259,null,null,null,null,null,null,null,null,259]
[null,260,null,null,null,null,null,null,null,null,260]
[null,261,null,null,null,null,null,null,null,null,261]
[null,262,null,null,null,null,null,null,null,null,262]
[null,263,null,null,null,null,null,null,null,null,263]
[null,264,null,null,null,null,null,null,null,null,264]
[null,265,null,null,null,null,null,null,null,null,265]
[null,266,null,null,null,null,null,null,null,null,266]
[null,267,null,null,null,null,null,null,null,null,267]
[null,268,null,null,null,null,null,null,null,null,268]
[null,269,null,null,null,null,null,null,null,null,269]
[null,270,null,null,null,null,null,null,null,null,270]
[null,271,null,null,null,null,null,null,null,null,271]
[null,272,null,null,null,null,null,null,null,null,272]
[null,273,null,null,null,null,null,null,null,null,273]
[null,274,null,null,null,null,null,null,null,null,274]
[null,275,null,null,null,null,null,null,null,null,275]
[null,276,null,null,null,null,null,null,null,null,276]
[null,277,null,null,null,null,null,null,null,null,277]
[null,278,null,null,null,null,null,null,null,null,278]
[null,279,null,null,null,null,null,null,null,null,279]
[null,280,null,null,null,null,null,null,null,null,280]
[null,281,null,null,null,null,null,null,null,null,281]
[null,282,null,null,null,null,null,null,null,null,282]
[null,283,null,null,null,null,null,null,null,null,283]
[null,284,null,null,null,null,null,null,null,null,284]
[null,285,null,null,null,null,null,null,null,null,285]
[null,286,null,null,null,null,null,null,null,null,286]
[null,287,null,null,null,null,null,null,null,null,287]
[null,288,null,null,null,null,null,null,null,null,288]
[null,289,null,null,null,null,null,null,null,null,289]
[null,290,null,null,null,null,null,null,null,null,290]
[null,291,null,null,null,null,null,null,null,null,291]
[null,292,null,null,null,null,null,null,null,null,292]
[null,293,null,null,null,null,null,null,null,null,293]
[null,294,null,null,null,null,null,null,null,null,294]
[null,295,null,null,null,null,null,null,null,null,295]
[null,296,null,null,null,null,null,null,null,null,296]
[null,297,null,null,null,null,null,null,null,null,297]
[null,298,null,null,null,null,null,null,null,null,298]
[null,299,null,null,null,null,null,null,null,null,299]
[null,300,null,null,null,null,null,null,null,null,300]
[null,301,null,null,null,null,null,null,null,null,301]
[null,302,null,null,null,null,null,null,null,null,302]
[null,303,null,null,null,null,null,null,null,null,303]
[null,304,null,null,null,null,null,null,null,null,304]
[null,305,null,null,null,null,null,null,null,null,305]
[null,306,null,null,null,null,null,null,null,null,306]
[null,307,null,null,null,null,null,null,null,null,307]
[null,308,null,null,null,null,null,null,null,null,308]
[null,309,null,null,null,null,null,null,null,null,309]
[null,310,null,null,null,null,null,null,null,null,310]
[null,311,null,null,null,null,null,null,null,null,311]
[null,312,null,null,null,null,null,null,null,null,312]
[null,313,null,null,null,null,null,null,null,null,313]
[null,314,null,null,null,null,null,null,null,null,314]
[null,315,null,null,null,null,null,null,null,null,315]
[null,316,null,null,null,null,null,null,null,null,316]
[null,317,null,null,null,null,null,null,null,null,317]
[null,318,null,null,null,null,null,null,null,null,318]
[null,319,null,null,null,null,null,null,null,null,319]
[null,320,null,null,null,null,null,null,null,null,{"$f":"B329","v":320}]
[null,321,null,null,null,null,null,null,null,null,321]
[null,322,null,null,null,null,null,null,null,null,322]
[null,323,null,null,null,null,null,null,null,null,323]
[null,324,null,null,null,null,null,null,null,null,324]
[null,325,null,null,null,null,null,null,null,null,325]
[null,326,null,null,null,null,null,null,null,null,326]
[null,327,null,null,null,null,null,null,null,null,327]
[null,328,null,null,null,null,null,null,null,null,328]
[null,329,null,null,null,null,null,null,null,null,329]
[null,330,null,null,null,null,null,null,null,null,330]
[null,331,null,null,null,null,null,null,null,null,331]
[null,332,null,null,null,null,null,null,null,null,332]
[null,333,null,null,null,null,null,null,null,null,333]
[null,334,null,null,null,null,null,null,null,null,334]
[null,335,null,null,null,null,null,null,null,null,335]
[null,336,null,null,null,null,null,null,null,null,336]
[null,337,null,null,null,null,null,null,null,null,337]
[null,338,null,null,null,null,null,null,null,null,338]
[null,339,null,null,null,null,null,null,null,null,339]
[null,340,null,null,null,null,null,null,null,null,340]
[null,341,null,null,null,null,null,null,null,null,341]
[null,342,null,null,null,null,null,null,null,null,342]
[null,343,null,null,null,null,null,null,null,null,343]
[null,344,null,null,null,null,null,null,null,null,344]
[null,345,null,null,null,null,null,null,null,null,345]
[null,346,null,null,null,null,null,null,null,null,346]
[null,347,null,null,null,null,null,null,null,null,347]
[null,348,null,null,null,null,null,null,null,null,348]
[null,349,null,null,null,null,null,null,null,null,349]
[null,350,null,null,null,null,null,null,null,null,350]
[null,351,null,null,null,null,null,null,null,null,351]
[null,352,null,null,null,null,null,null,null,null,352]
[null,353,null,null,null,null,null,null,null,null,353]
[null,354,null,null,null,null,null,null,null,null,354]
[null,355,null,null,null,null,null,null,null,null,355]
[null,356,null,null,null,null,null,null,null,null,356]
[null,357,null,null,null,null,null,null,null,null,357]
[null,358,null,null,null,null,null,null,null,null,358]
[null,359,null,null,null,null,null,null,null,null,359]
[null,360,null,null,null,null,null,null,null,null,360]
[null,361,null,null,null,null,null,null,null,null,361]
[null,362,null,null,null,null,null,null,null,null,362]
[null,363,null,null,null,null,null,null,null,null,363]
[null,364,null,null,null,null,null,null,null,null,364]
[null,365,null,null,null,null,null,null,null,null,365]
[null,366,null,null,null,null,null,null,null,null,366]
[null,367,null,null,null,null,null,null,null,null,367]
[null,368,null,null,null,null,null,null,null,null,368]
[null,369,null,null,null,null,null,null,null,null,369]
[null,370,null,null,null,null,null,null,null,null,370]
[null,371,null,null,null,null,null,null,null,null,371]
[null,372,null,null,null,null,null,null,null,null,372]
[null,373,null,null,null,null,null,null,null,null,373]
[null,374,null,null,null,null,null,null,null,null,374]
[null,375,null,null,null,null,null,null,null,null,375]
[null,376,null,null,null,null,null,null,null,null,376]
[null,377,null,null,null,null,null,null,null,null,377]
[null,378,null,null,null,null,null,null,null,null,378]
[null,379,null,null,null,null,null,null,null,null,379]
[null,380,null,null,null,null,null,null,null,null,380]
[null,381,null,null,null,null,null,null,null,null,381]
[null,382,null,null,null,null,null,null,null,null,382]
[null,383,null,null,null,null,null,null,null,null,383]
[null,384,null,null,null,null,null,null,null,null,{"$f":"B393","v":384}]
[null,385,null,null,null,null,null,null,null,null,385]
[null,386,null,null,null,null,null,null,null,null,386]
[null,387,null,null,null,null,null,null,null,null,387]
[null,388,null,null,null,null,null,null,null,null,388]
[null,389,null,null,null,null,null,null,null,null,389]
[null,390,null,null,null,null,null,null,null,null,390]
[null,391,null,null,null,null,null,null,null,null,391]
[null,392,null,null,null,null,null,null,null,null,392]
[null,393,null,null,null,null,null,null,null,null,393]
[null,394,null,null,null,null,null,null,null,null,394]
[null,395,null,null,null,null,null,null,null,null,395]
[null,396,null,null,null,null,null,null,null,null,396]
[null,397,null,null,null,null,null,null,null,null,397]
[null,398,null,null,null,null,null,null,null,null,398]
[null,399,null,null,null,null,null,null,null,null,399]
[null,400,null,null,null,null,null,null,null,null,400]
[null,401,null,null,null,null,null,null,null,null,401]
[null,402,null,null,null,null,null,null,null,null,402]
[null,403,null,null,null,null,null,null,null,null,403]
[null,404,null,null,null,null,null,null,null,null,404]
[null,405,null,null,null,null,null,null,null,null,405]
[null,406,null,null,null,null,null,null,null,null,406]
[null,407,null,null,null,null,null,null,null,null,407]
[null,408,null,null,null,null,null,null,null,null,408]
[null,409,null,null,null,null,null,null,null,null,409]
[null,410,null,null,null,null,null,null,null,null,410]
[null,411,null,null,null,null,null,null,null,null,411]
[null,412,null,null,null,null,null,null,null,null,412]
[null,413,null,null,null,null,null,null,null,null,413]
[null,414,null,null,null,null,null,null,null,null,414]
[null,415,null,null,null,null,null,null,null,null,415]
[null,416,null,null,null,null,null,null,null,null,416]
[null,417,null,null,null,null,null,null,null,null,417]
[null,418,null,null,null,null,null,null,null,null,418]
[null,419,null,null,null,null,null,null,null,null,419]
[null,420,null,null,null,null,null,null,null,null,420]
[null,421,null,null,null,null,null,null,null,null,421]
[null,422,null,null,null,null,null,null,null,null,422]
[null,423,null,null,null,null,null,null,null,null,423]
[null,424,null,null,null,null,null,null,null,null,424]
[null,425,null,null,null,null,null,null,null,null,425]
[null,426,null,null,null,null,null,null,null,null,426]
[null,427,null,null,null,null,null,null,null,null,427]
[null,428,null,null,null,null,null,null,null,null,428]
[null,429,null,null,null,null,null,null,null,null,429]
[null,430,null,null,null,null,null,null,null,null,430]
[null,431,null,null,null,null,null,null,null,null,431]
[null,432,null,null,null,null,null,null,null,null,432]
[null,433,null,null,null,null,null,null,null,null,433]
[null,434,null,null,null,null,null,null,null,null,434]
[null,435,null,null,null,null,null,null,null,null,435]
[null,436,null,null,null,null,null,null,null,null,436]
[null,437,null,null,null,null,null,null,null,null,437]
[null,438,null,null,null,null,null,null,null,null,438]
[null,439,null,null,null,null,null,null,null,null,439]
[null,440,null,null,null,null,null,null,null,null,440]
[null,441,null,null,null,null,null,null,null,null,441]
[null,442,null,null,null,null,null,null,null,null,442]
[null,443,null,null,null,null,null,null,null,null,443]
[null,444,null,null,null,null,null,null,null,null,444]
[null,445,null,null,null,null,null,null,null,null,445]
[null,446,null,null,null,null,null,null,null,null,446]
[null,447,null,null,null,null,null,null,null,null,447]
[null,448,null,null,null,null,null,null,null,null,{"$f":"B457","v":448}]
[null,449,null,null,null,null,null,null,null,null,449]
[null,450,null,null,null,null,null,null,null,null,450]
[null,451,null,null,null,null,null,null,null,null,451]
[null,452,null,null,null,null,null,null,null,null,452]
[null,453,null,null,null,null,null,null,null,null,453]
[null,454,null,null,null,null,null,null,null,null,454]
[null,455,null,null,null,null,null,null,null,null,455]
[null,456,null,null,null,null,null,null,null,null,456]
[null,457,null,null,null,null,null,null,null,null,457]
[null,458,null,null,null,null,null,null,null,null,458]
[null,459,null,null,null,null,null,null,null,null,459]
[null,460,null,null,null,null,null,null,null,null,460]
[null,461,null,null,null,null,null,null,null,null,461]
[null,462,null,null,null,null,null,null,null,null,462]
[null,463,null,null,null,null,null,null,null,null,463]
[null,464,null,null,null,null,null,null,null,null,464]
[null,465,null,null,null,null,null,null,null,null,465]
[null,466,null,null,null,null,null,null,null,null,466]
[null,467,null,null,null,null,null,null,null,null,467]
[null,468,null,null,null,null,null,null,null,null,468]
[null,469,null,null,null,null,null,null,null,null,469]
[null,470,null,null,null,null,null,null,null,null,470]
[null,471,null,null,null,null,null,null,null,null,471]
[null,472,null,null,null,null,null,null,null,null,472]
[null,473,null,null,null,null,null,null,null,null,473]
[null,474,null,null,null,null,null,null,null,null,474]
[null,475,null,null,null,null,null,null,null,null,475]
[null,476,null,null,null,null,null,null,null,null,476]
[null,477,null,null,null,null,null,null,null,null,477]
[null,478,null,null,null,null,null,null,null,null,478]
[null,479,null,null,null,null,null,null,null,null,479]
[null,480,null,null,null,null,null,null,null,null,480]
[null,481,null,null,null,null,null,null,null,null,481]
[null,482,null,null,null,null,null,null,null,null,482]
[null,483,null,null,null,null,null,null,null,null,483]
[null,484,null,null,null,null,null,null,null,null,484]
[null,485,null,null,null,null,null,null,null,null,485]
[null,486,null,null,null,null,null,null,null,null,486]
[null,487,null,null,null,null,null,null,null,null,487]
[null,488,null,null,null,null,null,null,null,null,488]
[null,489,null,null,null,null,null,null,null,null,489]
[null,490,null,null,null,null,null,null,null,null,490]
[null,491,null,null,null,null,null,null,null,null,491]
[null,492,null,null,null,null,null,null,null,null,492]
[null,493,null,null,null,null,null,null,null,null,493]
[null,494,null,null,null,null,null,null,null,null,494]
[null,495,null,null,null,null,null,null,null,null,495]
[null,496,null,null,null,null,null,null,null,null,496]
[null,497,null,null,null,null,null,null,null,null,497]
[null,498,null,null,null,null,null,null,null,null,498]
[null,499,null,null,null,null,null,null,null,null,499]
[null,500,null,null,null,null,null,null,null,null,500]
[null,501,null,null,null,null,null,null,null,null,501]
[null,502,null,null,null,null,null,null,null,null,502]
[null,503,null,null,null,null,null,null,null,null,503]
[null,504,null,null,null,null,null,null,null,null,504]
[null,505,null,null,null,null,null,null,null,null,505]
[null,506,null,null,null,null,null,null,null,null,506]
[null,507,null,null,null,null,null,null,null,null,507]
[null,508,null,null,null,null,null,null,null,null,508]
[null,509,null,null,null,null,null,null,null,null,509]
[null,510,null,null,null,null,null,null,null,null,510]
[null,511,null,null,null,null,null,null,null,null,511]
[null,512,null,null,null,null,null,null,null,null,{"$f":"B521","v":512}]
[null,513,null,null,null,null,null,null,null,null,513]
[null,514,null,null,null,null,null,null,null,null,514]
[null,515,null,null,null,null,null,null,null,null,515]
[null,516,null,null,null,null,null,null,null,null,516]
[null,517,null,null,null,null,null,null,null,null,517]
[null,518,null,null,null,null,null,null,null,null,518]
[null,519,null,null,null,null,null,null,null,null,519]
[null,520,null,null,null,null,null,null,null,null,520]
[null,521,null,null,null,null,null,null,null,null,521]
[null,522,null,null,null,null,null,null,null,null,522]
[null,523,null,null,null,null,null,null,null,null,523]
[null,524,null,null,null,null,null,null,null,null,524]
[null,525,null,null,null,null,null,null,null,null,525]
[null,526,null,null,null,null,null,null,null,null,526]
[null,527,null,null,null,null,null,null,null,null,527]
[null,528,null,null,null,null,null,null,null,null,528]
[null,529,null,null,null,null,null,null,null,null,529]
[null,530,null,null,null,null,null,null,null,null,530]
[null,531,null,null,null,null,null,null,null,null,531]
[null,532,null,null,null,null,null,null,null,null,532]
[null,533,null,null,null,null,null,null,null,null,533]
[null,534,null,null,null,null,null,null,null,null,534]
[null,535,null,null,null,null,null,null,null,null,535]
[null,536,null,null,null,null,null,null,null,null,536]
[null,537,null,null,null,null,null,null,null,null,537]
[null,538,null,null,null,null,null,null,null,null,538]
[null,539,null,null,null,null,null,null,null,null,539]
[null,540,null,null,null,null,null,null,null,null,540]
[null,541,null,null,null,null,null,null,null,null,541]
[null,542,null,null,null,null,null,null,null,null,542]
[null,543,null,null,null,null,null,null,null,null,543]
[null,544,null,null,null,null,null,null,null,null,544]
[null,545,null,null,null,null,null,null,null,null,545]
[null,546,null,null,null,null,null,null,null,null,546]
[null,547,null,null,null,null,null,null,null,null,547]
[null,548,null,null,null,null,null,null,null,null,548]
[null,549,null,null,null,null,null,null,null,null,549]
[null,550,null,null,null,null,null,null,null,null,550]
[null,551,null,null,null,null,null,null,null,null,551]
[null,552,null,null,null,null,null,null,null,null,552]
[null,553,null,null,null,null,null,null,null,null,553]
[null,554,null,null,null,null,null,null,null,null,554]
[null,555,null,null,null,null,null,null,null,null,555]
[null,556,null,null,null,null,null,null,null,null,556]
[null,557,null,null,null,null,null,null,null,null,557]
[null,558,null,null,null,null,null,null,null,null,558]
[null,559,null,null,null,null,null,null,null,null,559]
[null,560,null,null,null,null,null,null,null,null,560]
[null,561,null,null,null,null,null,null,null,null,561]
[null,562,null,null,null,null,null,null,null,null,562]
[null,563,null,null,null,null,null,null,null,null,563]
[null,564,null,null,null,null,null,null,null,null,564]
[null,565,null,null,null,null,null,null,null,null,565]
[null,566,null,null,null,null,null,null,null,null,566]
[null,567,null,null,null,null,null,null,null,null,567]
[null,568,null,null,null,null,null,null,null,null,568]
[null,569,null,null,null,null,null,null,null,null,569]
[null,570,null,null,null,null,null,null,null,null,570]
[null,571,null,null,null,null,null,null,null,null,571]
[null,572,null,null,null,null,null,null,null,null,572]
[null,573,null,null,null,null,null,null,null,null,573]
[null,574,null,null,null,null,null,null,null,null,574]
[null,575,null,null,null,null,null,null,null,null,575]
[null,576,null,null,null,null,null,null,null,null,{"$f":"B585","v":576}]
[null,577,null,null,null,null,null,null,null,null,577]
[null,578,null,null,null,null,null,null,null,null,578]
[null,579,null,null,null,null,null,null,null,null,579]
[null,580,null,null,null,null,null,null,null,null,580]
[null,581,null,null,null,null,null,null,null,null,581]
[null,582,null,null,null,null,null,null,null,null,582]
[null,583,null,null,null,null,null,null,null,null,583]
[null,584,null,null,null,null,null,null,null,null,584]
[null,585,null,null,null,null,null,null,null,null,585]
[null,586,null,null,null,null,null,null,null,null,586]
[null,587,null,null,null,null,null,null,null,null,587]
[null,588,null,null,null,null,null,null,null,null,588]
[null,589,null,null,null,null,null,null,null,null,589]
[null,590,null,null,null,null,null,null,null,null,590]
[null,591,null,null,null,null,null,null,null,null,591]
[null,592,null,null,null,null,null,null,null,null,592]
[null,593,null,null,null,null,null,null,null,null,593]
[null,594,null,null,null,null,null,null,null,null,594]
[null,595,null,null,null,null,null,null,null,null,595]
[null,596,null,null,null,null,null,null,null,null,596]
[null,597,null,null,null,null,null,null,null,null,597]
[null,598,null,null,null,null,null,null,null,null,598]
[null,599,null,null,null,null,null,null,null,null,599]
[null,600,null,null,null,null,null,null,null,null,600]
[null,601,null,null,null,null,null,null,null,null,601]
[null,602,null,null,null,null,null,null,null,null,602]
[null,603,null,null,null,null,null,null,null,null,603]
[null,604,null,null,null,null,null,null,null,null,604]
[null,605,null,null,null,null,null,null,null,null,605]
[null,606,null,null,null,null,null,null,null,null,606]
[null,607,null,null,null,null,null,null,null,null,607]
[null,608,null,null,null,null,null,null,null,null,608]
[null,609,null,null,null,null,null,null,null,null,609]
[null,610,null,null,null,null,null,null,null,null,610]
[null,611,null,null,null,null,null,null,null,null,611]
[null,612,null,null,null,null,null,null,null,null,612]
[null,613,null,null,null,null,null,null,null,null,613]
[null,614,null,null,null,null,null,null,null,null,614]
[null,615,null,null,null,null,null,null,null,null,615]
[null,616,null,null,null,null,null,null,null,null,616]
[null,617,null,null,null,null,null,null,null,null,617]
[null,618,null,null,null,null,null,null,null,null,618]
[null,619,null,null,null,null,null,null,null,null,619]
[null,620,null,null,null,null,null,null,null,null,620]
[null,621,null,null,null,null,null,null,null,null,621]
[null,622,null,null,null,null,null,null,null,null,622]
[null,623,null,null,null,null,null,null,null,null,623]
[null,624,null,null,null,null,null,null,null,null,624]
[null,625,null,null,null,null,null,null,null,null,625]
[null,626,null,null,null,null,null,null,null,null,626]
[null,627,null,null,null,null,null,null,null,null,627]
[null,628,null,null,null,null,null,null,null,null,628]
[null,629,null,null,null,null,null,null,null,null,629]
[null,630,null,null,null,null,null,null,null,null,630]
[null,631,null,null,null,null,null,null,null,null,631]
[null,632,null,null,null,null,null,null,null,null,632]
[null,633,null,null,null,null,null,null,null,null,633]
[null,634,null,null,null,null,null,null,null,null,634]
[null,635,null,null,null,null,null,null,null,null,635]
[null,636,null,null,null,null,null,null,null,null,636]
[null,637,null,null,null,null,null,null,null,null,637]
[null,638,null,null,null,null,null,null,null,null,638]
[null,639,null,null,null,null,null,null,null,null,639]
[null,640,null,null,null,null,null,null,null,null,{"$f":"B649","v":640}]
[null,641,null,null,null,null,null,null,null,null,641]
[null,642,null,null,null,null,null,null,null,null,642]
[null,643,null,null,null,null,null,null,null,null,643]
[null,644,null,null,null,null,null,null,null,null,644]
[null,645,null,null,null,null,null,null,null,null,645]
[null,646,null,null,null,null,null,null,null,null,646]
[null,647,null,null,null,null,null,null,null,null,647]
[null,648,null,null,null,null,null,null,null,null,648]
[null,649,null,null,null,null,null,null,null,null,649]
[null,650,null,null,null,null,null,null,null,null,650]
[null,651,null,null,null,null,null,null,null,null,651]
[null,652,null,null,null,null,null,null,null,null,652]
[null,653,null,null,null,null,null,null,null,null,653]
[null,654,null,null,null,null,null,null,null,null,654]
[null,655,null,null,null,null,null,null,null,null,655]
[null,656,null,null,null,null,null,null,null,null,656]
[null,657,null,null,null,null,null,null,null,null,657]
[null,658,null,null,null,null,null,null,null,null,658]
[null,659,null,null,null,null,null,null,null,null,659]
[null,660,null,null,null,null,null,null,null,null,660]
[null,661,null,null,null,null,null,null,null,null,661]
[null,662,null,null,null,null,null,null,null,null,662]
[null,663,null,null,null,null,null,null,null,null,663]
[null,664,null,null,null,null,null,null,null,null,664]
[null,665,null,null,null,null,null,null,null,null,665]
[null,666,null,null,null,null,null,null,null,null,666]
[null,667,null,null,null,null,null,null,null,null,667]
[null,668,null,null,null,null,null,null,null,null,668]
[null,669,null,null,null,null,null,null,null,null,669]
[null,670,null,null,null,null,null,null,null,null,670]
[null,671,null,null,null,null,null,null,null,null,671]
[null,672,null,null,null,null,null,null,null,null,672]
[null,673,null,null,null,null,null,null,null,null,673]
[null,674,null,null,null,null,null,null,null,null,674]
[null,675,null,null,null,null,null,null,null,null,675]
[null,676,null,null,null,null,null,null,null,null,676]
[null,677,null,null,null,null,null,null,null,null,677]
[null,678,null,null,null,null,null,null,null,null,678]
[null,679,null,null,null,null,null,null,null,null,679]
[null,680,null,null,null,null,null,null,null,null,680]
[null,681,null,null,null,null,null,null,null,null,681]
[null,682,null,null,null,null,null,null,null,null,682]
[null,683,null,null,null,null,null,null,null,null,683]
[null,684,null,null,null,null,null,null,null,null,684]
[null,685,null,null,null,null,null,null,null,null,685]
[null,686,null,null,null,null,null,null,null,null,686]
[null,687,null,null,null,null,null,null,null,null,687]
[null,688,null,null,null,null,null,null,null,null,688]
[null,689,null,null,null,null,null,null,null,null,689]
[null,690,null,null,null,null,null,null,null,null,690]
[null,691,null,null,null,null,null,null,null,null,691]
[null,692,null,null,null,null,null,null,null,null,692]
[null,693,null,null,null,null,null,null,null,null,693]
[null,694,null,null,null,null,null,null,null,null,694]
[null,695,null,null,null,null,null,null,null,null,695]
[null,696,null,null,null,null,null,null,null,null,696]
[null,697,null,null,null,null,null,null,null,null,697]
[null,698,null,null,null,null,null,null,null,null,698]
[null,699,null,null,null,null,null,null,null,null,699]
[null,700,null,null,null,null,null,null,null,null,700]
[null,701,null,null,null,null,null,null,null,null,701]
[null,702,null,null,null,null,null,null,null,null,702]
[null,703,null,null,null,null,null,null,null,null,703]
[null,704,null,null,null,null,null,null,null,null,{"$f":"B713","v":704}]
[null,705,null,null,null,null,null,null,null,null,705]
[null,706,null,null,null,null,null,null,null,null,706]
[null,707,null,null,null,null,null,null,null,null,707]
[null,708,null,null,null,null,null,null,null,null,708]
[null,709,null,null,null,null,null,null,null,null,709]
[null,710,null,null,null,null,null,null,null,null,710]
[null,711,null,null,null,null,null,null,null,null,711]
[null,712,null,null,null,null,null,null,null,null,712]
[null,713,null,null,null,null,null,null,null,null,713]
[null,714,null,null,null,null,null,null,null,null,714]
[null,715,null,null,null,null,null,null,null,null,715]
[null,716,null,null,null,null,null,null,null,null,716]
[null,717,null,null,null,null,null,null,null,null,717]
[null,718,null,null,null,null,null,null,null,null,718]
[null,719,null,null,null,null,null,null,null,null,719]
[null,720,null,null,null,null,null,null,null,null,720]
[null,721,null,null,null,null,null,null,null,null,721]
[null,722,null,null,null,null,null,null,null,null,722]
[null,723,null,null,null,null,null,null,null,null,723]
[null,724,null,null,null,null,null,null,null,null,724]
[null,725,null,null,null,null,null,null,null,null,725]
[null,726,null,null,null,null,null,null,null,null,726]
[null,727,null,null,null,null,null,null,null,null,727]
[null,728,null,null,null,null,null,null,null,null,728]
[null,729,null,null,null,null,null,null,null,null,729]
[null,730,null,null,null,null,null,null,null,null,730]
[null,731,null,null,null,null,null,null,null,null,731]
[null,732,null,null,null,null,null,null,null,null,732]
[null,733,null,null,null,null,null,null,null,null,733]
[null,734,null,null,null,null,null,null,null,null,734]
[null,735,null,null,null,null,null,null,null,null,735]
[null,736,null,null,null,null,null,null,null,null,736]
[null,737,null,null,null,null,null,null,null,null,737]
[null,738,null,null,null,null,null,null,null,null,738]
[null,739,null,null,null,null,null,null,null,null,739]
[null,740,null,null,null,null,null,null,null,null,740]
[null,741,null,null,null,null,null,null,null,null,741]
[null,742,null,null,null,null,null,null,null,null,742]
[null,743,null,null,null,null,null,null,null,null,743]
[null,744,null,null,null,null,null,null,null,null,744]
[null,745,null,null,null,null,null,null,null,null,745]
[null,746,null,null,null,null,null,null,null,null,746]
[null,747,null,null,null,null,null,null,null,null,747]
[null,748,null,null,null,null,null,null,null,null,748]
[null,749,null,null,null,null,null,null,null,null,749]
[null,750,null,null,null,null,null,null,null,null,750]
[null,751,null,null,null,null,null,null,null,null,751]
[null,752,null,null,null,null,null,null,null,null,752]
[null,753,null,null,null,null,null,null,null,null,753]
[null,754,null,null,null,null,null,null,null,null,754]
[null,755,null,null,null,null,null,null,null,null,755]
[null,756,null,null,null,null,null,null,null,null,756]
[null,757,null,null,null,null,null,null,null,null,757]
[null,758,null,null,null,null,null,null,null,null,758]
[null,759,null,null,null,null,null,null,null,null,759]
[null,760,null,null,null,null,null,null,null,null,760]
[null,761,null,null,null,null,null,null,null,null,761]
[null,762,null,null,null,null,null,null,null,null,762]
[null,763,null,null,null,null,null,null,null,null,763]
[null,764,null,null,null,null,null,null,null,null,764]
[null,765,null,null,null,null,null,null,null,null,765]
[null,766,null,null,null,null,null,null,null,null,766]
[null,767,null,null,null,null,null,null,null,null,767]
[null,768,null,null,null,null,null,null,null,null,{"$f":"B777","v":768}]
[null,769,null,null,null,null,null,null,null,null,769]
[null,770,null,null,null,null,null,null,null,null,770]
[null,771,null,null,null,null,null,null,null,null,771]
[null,772,null,null,null,null,null,null,null,null,772]
[null,773,null,null,null,null,null,null,null,null,773]
[null,774,null,null,null,null,null,null,null,null,774]
[null,775,null,null,null,null,null,null,null,null,775]
[null,776,null,null,null,null,null,null,null,null,776]
[null,777,null,null,null,null,null,null,null,null,777]
[null,778,null,null,null,null,null,null,null,null,778]
[null,779,null,null,null,null,null,null,null,null,779]
[null,780,null,null,null,null,null,null,null,null,780]
[null,781,null,null,null,null,null,null,null,null,781]
[null,782,null,null,null,null,null,null,null,null,782]
[null,783,null,null,null,null,null,null,null,null,783]
[null,784,null,null,null,null,null,null,null,null,784]
[null,785,null,null,null,null,null,null,null,null,785]
[null,786,null,null,null,null,null,null,null,null,786]
[null,787,null,null,null,null,null,null,null,null,787]
[null,788,null,null,null,null,null,null,null,null,788]
[null,789,null,null,null,null,null,null,null,null,789]
[null,790,null,null,null,null,null,null,null,null,790]
[null,791,null,null,null,null,null,null,null,null,791]
[null,792,null,null,null,null,null,null,null,null,792]
[null,793,null,null,null,null,null,null,null,null,793]
[null,794,null,null,null,null,null,null,null,null,794]
[null,795,null,null,null,null,null,null,null,null,795]
[null,796,null,null,null,null,null,null,null,null,796]
[null,797,null,null,null,null,null,null,null,null,797]
[null,798,null,null,null,null,null,null,null,null,798]
[null,799,null,null,null,null,null,null,null,null,799]
[null,800,null,null,null,null,null,null,null,null,800]
[null,801,null,null,null,null,null,null,null,null,801]
[null,802,null,null,null,null,null,null,null,null,802]
[null,803,null,null,null,null,null,null,null,null,803]
[null,804,null,null,null,null,null,null,null,null,804]
[null,805,null,null,null,null,null,null,null,null,805]
[null,806,null,null,null,null,null,null,null,null,806]
[null,807,null,null,null,null,null,null,null,null,807]
[null,808,null,null,null,null,null,null,null,null,808]
[null,809,null,null,null,null,null,null,null,null,809]
[null,810,null,null,null,null,null,null,null,null,810]
[null,811,null,null,null,null,null,null,null,null,811]
[null,812,null,null,null,null,null,null,null,null,812]
[null,813,null,null,null,null,null,null,null,null,813]
[null,814,null,null,null,null,null,null,null,null,814]
[null,815,null,null,null,null,null,null,null,null,815]
[null,816,null,null,null,null,null,null,null,null,816]
[null,817,null,null,null,null,null,null,null,null,817]
[null,818,null,null,null,null,null,null,null,null,818]
[null,819,null,null,null,null,null,null,null,null,819]
[null,820,null,null,null,null,null,null,null,null,820]
[null,821,null,null,null,null,null,null,null,null,821]
[null,822,null,null,null,null,null,null,null,null,822]
[null,823,null,null,null,null,null,null,null,null,823]
[null,824,null,null,null,null,null,null,null,null,824]
[null,825,null,null,null,null,null,null,null,null,825]
[null,826,null,null,null,null,null,null,null,null,826]
[null,827,null,null,null,null,null,null,null,null,827]
[null,828,null,null,null,null,null,null,null,null,828]
[null,829,null,null,null,null,null,null,null,null,829]
[null,830,null,null,null,null,null,null,null,null,830]
[null,831,null,null,null,null,null,null,null,null,831]
[null,832,null,null,null,null,null,null,null,null,{"$f":"B841","v":832}]
[null,833,null,null,null,null,null,null,null,null,833]
[null,834,null,null,null,null,null,null,null,null,834]
[null,835,null,null,null,null,null,null,null,null,835]
[null,836,null,null,null,null,null,null,null,null,836]
[null,837,null,null,null,null,null,null,null,null,837]
[null,838,null,null,null,null,null,null,null,null,838]
[null,839,null,null,null,null,null,null,null,null,839]
[null,840,null,null,null,null,null,null,null,null,840]
[null,841,null,null,null,null,null,null,null,null,841]
[null,842,null,null,null,null,null,null,null,null,842]
[null,843,null,null,null,null,null,null,null,null,843]
[null,844,null,null,null,null,null,null,null,null,844]
[null,845,null,null,null,null,null,null,null,null,845]
[null,846,null,null,null,null,null,null,null,null,846]
[null,847,null,null,null,null,null,null,null,null,847]
[null,848,null,null,null,null,null,null,null,null,848]
[null,849,null,null,null,null,null,null,null,null,849]
[null,850,null,null,null,null,null,null,null,null,850]
[null,851,null,null,null,null,null,null,null,null,851]
[null,852,null,null,null,null,null,null,null,null,852]
[null,853,null,null,null,null,null,null,null,null,853]
[null,854,null,null,null,null,null,null,null,null,854]
[null,855,null,null,null,null,null,null,null,null,855]
[null,856,null,null,null,null,null,null,null,null,856]
[null,857,null,null,null,null,null,null,null,null,857]
[null,858,null,null,null,null,null,null,null,null,858]
[null,859,null,null,null,null,null,null,null,null,859]
[null,860,null,null,null,null,null,null,null,null,860]
[null,861,null,null,null,null,null,null,null,null,861]
[null,862,null,null,null,null,null,null,null,null,862]
[null,863,null,null,null,null,null,null,null,null,863]
[null,864,null,null,null,null,null,null,null,null,864]
[null,865,null,null,null,null,null,null,null,null,865]
[null,866,null,null,null,null,null,null,null,null,866]
[null,867,null,null,null,null,null,null,null,null,867]
[null,868,null,null,null,null,null,null,null,null,868]
[null,869,null,null,null,null,null,null,null,null,869]
[null,870,null,null,null,null,null,null,null,null,870]
[null,871,null,null,null,null,null,null,null,null,871]
[null,872,null,null,null,null,null,null,null,null,872]
[null,873,null,null,null,null,null,null,null,null,873]
[null,874,null,null,null,null,null,null,null,null,874]
[null,875,null,null,null,null,null,null,null,null,875]
[null,876,null,null,null,null,null,null,null,null,876]
[null,877,null,null,null,null,null,null,null,null,877]
[null,878,null,null,null,null,null,null,null,null,878]
[null,879,null,null,null,null,null,null,null,null,879]
[null,880,null,null,null,null,null,null,null,null,880]
[null,881,null,null,null,null,null,null,null,null,881]
[null,882,null,null,null,null,null,null,null,null,882]
[null,883,null,null,null,null,null,null,null,null,883]
[null,884,null,null,null,null,null,null,null,null,884]
[null,885,null,null,null,null,null,null,null,null,885]
[null,886,null,null,null,null,null,null,null,null,886]
[null,887,null,null,null,null,null,null,null,null,887]
[null,888,null,null,null,null,null,null,null,null,888]
[null,889,null,null,null,null,null,null,null,null,889]
[null,890,null,null,null,null,null,null,null,null,890]
[null,891,null,null,null,null,null,null,null,null,891]
[null,892,null,null,null,null,null,null,null,null,892]
[null,893,null,null,null,null,null,null,null,null,893]
[null,894,null,null,null,null,null,null,null,null,894]
[null,895,null,null,null,null,null,null,null,null,895]
[null,896,null,null,null,null,null,null,null,null,{"$f":"B905","v":896}]
[null,897,null,null,null,null,null,null,null,null,897]
[null,898,null,null,null,null,null,null,null,null,898]
[null,899,null,null,null,null,null,null,null,null,899]
[null,900,null,null,null,null,null,null,null,null,900]
[null,901,null,null,null,null,null,null,null,null,901]
[null,902,null,null,null,null,null,null,null,null,902]
[null,903,null,null,null,null,null,null,null,null,903]
[null,904,null,null,null,null,null,null,null,null,904]
[null,905,null,null,null,null,null,null,null,null,905]
[null,906,null,null,null,null,null,null,null,null,906]
[null,907,null,null,null,null,null,null,null,null,907]
[null,908,null,null,null,null,null,null,null,null,908]
[null,909,null,null,null,null,null,null,null,null,909]
[null,910,null,null,null,null,null,null,null,null,910]
[null,911,null,null,null,null,null,null,null,null,911]
[null,912,null,null,null,null,null,null,null,null,912]
[null,913,null,null,null,null,null,null,null,null,913]
[null,914,null,null,null,null,null,null,null,null,914]
[null,915,null,null,null,null,null,null,null,null,915]
[null,916,null,null,null,null,null,null,null,null,916]
[null,917,null,null,null,null,null,null,null,null,917]
[null,918,null,null,null,null,null,null,null,null,918]
[null,919,null,null,null,null,null,null,null,null,919]
[null,920,null,null,null,null,null,null,null,null,920]
[null,921,null,null,null,null,null,null,null,null,921]
[null,922,null,null,null,null,null,null,null,null,922]
[null,923,null,null,null,null,null,null,null,null,923]
[null,924,null,null,null,null,null,null,null,null,924]
[null,925,null,null,null,null,null,null,null,null,925]
[null,926,null,null,null,null,null,null,null,null,926]
[null,927,null,null,null,null,null,null,null,null,927]
[null,928,null,null,null,null,null,null,null,null,928]
[null,929,null,null,null,null,null,null,null,null,929]
[null,930,null,null,null,null,null,null,null,null,930]
[null,931,null,null,null,null,null,null,null,null,931]
[null,932,null,null,null,null,null,null,null,null,932]
[null,933,null,null,null,null,null,null,null,null,933]
[null,934,null,null,null,null,null,null,null,null,934]
[null,935,null,null,null,null,null,null,null,null,935]
[null,936,null,null,null,null,null,null,null,null,936]
[null,937,null,null,null,null,null,null,null,null,937]
[null,938,null,null,null,null,null,null,null,null,938]
[null,939,null,null,null,null,null,null,null,null,939]
[null,940,null,null,null,null,null,null,null,null,940]
[null,941,null,null,null,null,null,null,null,null,941]
[null,942,null,null,null,null,null,null,null,null,942]
[null,943,null,null,null,null,null,null,null,null,943]
[null,944,null,null,null,null,null,null,null,null,944]
[null,945,null,null,null,null,null,null,null,null,945]
[null,946,null,null,null,null,null,null,null,null,946]
[null,947,null,null,null,null,null,null,null,null,947]
[null,948,null,null,null,null,null,null,null,null,948]
[null,949,null,null,null,null,null,null,null,null,949]
[null,950,null,null,null,null,null,null,null,null,950]
[null,951,null,null,null,null,null,null,null,null,951]
[null,952,null,null,null,null,null,null,null,null,952]
[null,953,null,null,null,null,null,null,null,null,953]
[null,954,null,null,null,null,null,null,null,null,954]
[null,955,null,null,null,null,null,null,null,null,955]
[null,956,null,null,null,null,null,null,null,null,956]
[null,957,null,null,null,null,null,null,null,null,957]
[null,958,null,null,null,null,null,null,null,null,958]
[null,959,null,null,null,null,null,null,null,null,959]
[null,960,null,null,null,null,null,null,null,null,{"$f":"B969","v":960}]
[null,961,null,null,null,null,null,null,null,null,961]
[null,962,null,null,null,null,null,null,null,null,962]
[null,963,null,null,null,null,null,null,null,null,963]
[null,964,null,null,null,null,null,null,null,null,964]
[null,965,null,null,null,null,null,null,null,null,965]
[null,966,null,null,null,null,null,null,null,null,966]
[null,967,null,null,null,null,null,null,null,null,967]
[null,968,null,null,null,null,null,null,null,null,968]
[null,969,null,null,null,null,null,null,null,null,969]
[null,970,null,null,null,null,null,null,null,null,970]
[null,971,null,null,null,null,null,null,null,null,971]
[null,972,null,null,null,null,null,null,null,null,972]
[null,973,null,null,null,null,null,null,null,null,973]
[null,974,null,null,null,null,null,null,null,null,974]
[null,975,null,null,null,null,null,null,null,null,975]
[null,976,null,null,null,null,null,null,null,null,976]
[null,977,null,null,null,null,null,null,null,null,977]
[null,978,null,null,null,null,null,null,null,null,978]
[null,979,null,null,null,null,null,null,null,null,979]
[null,980,null,null,null,null,null,null,null,null,980]
[null,981,null,null,null,null,null,null,null,null,981]
[null,982,null,null,null,null,null,null,null,null,982]
[null,983,null,null,null,null,null,null,null,null,983]
[null,984,null,null,null,null,null,null,null,null,984]
[null,985,null,null,null,null,null,null,null,null,985]
[null,986,null,null,null,null,null,null,null,null,986]
[null,987,null,null,null,null,null,null,null,null,987]
[null,988,null,null,null,null,null,null,null,null,988]
[null,989,null,null,null,null,null,null,null,null,989]
[null,990,null,null,null,null,null,null,null,null,990]
[null,991,null,null,null,null,null,null,null,null,991]
[null,992,null,null,null,null,null,null,null,null,992]
[null,993,null,null,null,null,null,null,null,null,993]
[null,994,null,null,null,null,null,null,null,null,994]
[null,995,null,null,null,null,null,null,null,null,995]
[null,996,null,null,null,null,null,null,null,null,996]
[null,997,null,null,null,null,null,null,null,null,997]
[null,998,null,null,null,null,null,null,null,null,998]
[null,999,null,null,null,null,null,null,null,null,999]
[null,1000,null,null,null,null,null,null,null,null,1000]
[null,1001,null,null,null,null,null,null,null,null,1001]
[null,1002,null,null,null,null,null,null,null,null,1002]
[null,1003,null,null,null,null,null,null,null,null,1003]
[null,1004,null,null,null,null,null,null,null,null,1004]
[null,1005,null,null,null,null,null,null,null,null,1005]
[null,1006,null,null,null,null,null,null,null,null,1006]
[null,1007,null,null,null,null,null,null,null,null,1007]
[null,1008,null,null,null,null,null,null,null,null,1008]
[null,1009,null,null,null,null,null,null,null,null,1009]
[null,1010,null,null,null,null,null,null,null,null,1010]
[null,1011,null,null,null,null,null,null,null,null,1011]
[null,1012,null,null,null,null,null,null,null,null,1012]
[null,1013,null,null,null,null,null,null,null,null,1013]
[null,1014,null,null,null,null,null,null,null,null,1014]
[null,1015,null,null,null,null,null,null,null,null,1015]
[null,1016,null,null,null,null,null,null,null,null,1016]
[null,1017,null,null,null,null,null,null,null,null,1017]
[null,1018,null,null,null,null,null,null,null,null,1018]
[null,1019,null,null,null,null,null,null,null,null,1019]
[null,1020,null,null,null,null,null,null,null,null,1020]
[null,1021,null,null,null,null,null,null,null,null,1021]
[null,1022,null,null,null,null,null,null,null,null,1022]
[null,1023,null,null,null,null,null,null,null,null,1023]
[null,1024,null,null,null,null,null,null,null,null,{"$f":"B1033","v":1024}]
[null,1025,null,null,null,null,null,null,null,null,1025]
[null,1026,null,null,null,null,null,null,null,null,1026]
[null,1027,null,null,null,null,null,null,null,null,1027]
[null,1028,null,null,null,null,null,null,null,null,1028]
[null,1029,null,null,null,null,null,null,null,null,1029]
[null,1030,null,null,null,null,null,null,null,null,1030]
[null,1031,null,null,null,null,null,null,null,null,1031]
[null,1032,null,null,null,null,null,null,null,null,1032]
[null,1033,null,null,null,null,null,null,null,null,1033]
[null,1034,null,null,null,null,null,null,null,null,1034]
[null,1035,null,null,null,null,null,null,null,null,1035]
[null,1036,null,null,null,null,null,null,null,null,1036]
[null,1037,null,null,null,null,null,null,null,null,1037]
[null,1038,null,null,null,null,null,null,null,null,1038]
[null,1039,null,null,null,null,null,null,null,null,1039]
[null,1040,null,null,null,null,null,null,null,null,1040]
[null,1041,null,null,null,null,null,null,null,null,1041]
[null,1042,null,null,null,null,null,null,null,null,1042]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) Debt & Investments","index":17,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":false,"merged":[[55,16,55,29],[12,5,12,9],[13,5,13,9],[14,5,14,9],[15,5,15,9],[12,10,12,11],[13,10,13,11],[14,10,14,11],[15,10,15,11],[51,16,51,29],[52,16,52,29],[53,2,53,5],[53,16,53,29],[54,16,54,29],[45,16,45,29],[46,16,46,29],[47,16,47,29],[48,16,48,29],[49,16,49,29],[50,16,50,29],[35,16,35,29],[36,16,36,29],[37,16,37,29],[42,16,42,29],[43,16,43,29],[44,16,44,29],[28,16,29,29],[30,16,30,29],[31,16,31,29],[32,16,32,29],[33,16,33,29],[34,16,34,29],[28,6,29,6],[28,7,29,7],[28,8,29,8],[28,9,29,9],[28,10,29,10],[28,14,29,14],[25,16,25,29],[26,2,26,13],[26,16,26,29],[27,16,27,29],[28,0,29,0],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[22,3,22,5],[22,10,22,11],[22,12,22,13],[22,16,22,29],[23,16,23,29],[24,16,24,29],[20,5,20,9],[20,10,20,11],[20,12,20,13],[20,16,20,29],[21,5,21,9],[21,10,21,11],[21,12,21,13],[21,16,21,29],[18,10,18,11],[18,12,18,13],[18,16,18,29],[19,5,19,9],[19,10,19,11],[19,12,19,13],[19,16,19,29],[16,5,16,9],[16,10,16,11],[16,16,16,29],[17,5,17,9],[17,10,17,11],[17,12,17,13],[17,16,17,29],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,9],[10,10,10,11],[10,12,10,13],[12,16,12,29],[11,12,11,13],[11,16,11,29],[8,10,8,11],[8,12,8,13],[8,16,8,29],[9,10,9,11],[9,12,9,13],[9,16,9,29],[8,5,8,9],[9,5,9,9],[10,5,10,9],[13,16,13,29],[14,16,14,29],[15,16,15,29],[38,16,38,29],[39,16,39,29],[40,16,40,29],[41,16,41,29],[0,1,0,5],[1,1,1,15],[4,1,4,13],[5,5,5,9],[5,10,5,11],[5,12,5,13],[6,10,6,11],[6,12,6,13],[6,14,7,14],[6,15,7,15],[6,16,7,29],[7,10,7,11],[7,12,7,13],[10,16,10,29],[11,5,11,9],[11,10,11,11],[18,5,18,9]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
[null,"Investments"]
[null,null,"( a )","( b )","( c )","( d )",null,null,null,null,"( e )",null,"( f )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Designation","Description",null,null,null,null,"Ending Balance\nREPORT YEAR",null,"Ending Balance\nPRIOR YEAR",null,null,"Line No.",{"$f":"B5&CHAR(10)&C27&CHAR(10)&\"NOTES\"","v":"Investments\nDebt & Liabilities\nNOTES"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2025},null,{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26-1)","v":2024}]
[null,1,null,{"$f":"IFERROR(VLOOKUP(C9,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B9","v":1}]
[null,2,null,{"$f":"IFERROR(VLOOKUP(C10,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":2}]
[null,3,null,{"$f":"IFERROR(VLOOKUP(C11,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":3}]
[null,4,null,{"$f":"IFERROR(VLOOKUP(C12,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,4]
[null,5,null,{"$f":"IFERROR(VLOOKUP(C13,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,5]
[null,6,null,{"$f":"IFERROR(VLOOKUP(C14,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,6]
[null,7,null,{"$f":"IFERROR(VLOOKUP(C15,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,7]
[null,8,null,{"$f":"IFERROR(VLOOKUP(C16,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,8]
[null,9,null,{"$f":"IFERROR(VLOOKUP(C17,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,9]
[null,10,null,{"$f":"IFERROR(VLOOKUP(C18,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,10]
[null,11,null,{"$f":"IFERROR(VLOOKUP(C19,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,11]
[null,12,null,{"$f":"IFERROR(VLOOKUP(C20,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,12]
[null,13,null,{"$f":"IFERROR(VLOOKUP(C21,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,13]
[null,14,null,{"$f":"IFERROR(VLOOKUP(C22,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,14]
[null,15,null,"TOTAL INVESTMENTS:",null,null,null,null,null,null,{"$f":"SUM(K9:K22)","v":0},null,{"$f":"SUM(M9:M22)","v":0},null,null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,19,"Debt & Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,20,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( k )","( l )",null,20]
[null,21,"Part 32 Account Name","Part 32\nAccount\nNumber","Designation","Description","Issue Date","Maturity Date","Interest Rate","Fixed or Variable","Original Issued Principal Balance","Interest\nREPORT YEAR","Principal\nREPORT YEAR","Ending Principal Balance\nREPORT YEAR",null,21]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2025},{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2025},{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2025}]
[null,22,null,{"$f":"IFERROR(VLOOKUP(C31,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,22]
[null,23,null,{"$f":"IFERROR(VLOOKUP(C32,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,23]
[null,24,null,{"$f":"IFERROR(VLOOKUP(C33,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,24]
[null,25,null,{"$f":"IFERROR(VLOOKUP(C34,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,25]
[null,26,null,{"$f":"IFERROR(VLOOKUP(C35,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,26]
[null,27,null,{"$f":"IFERROR(VLOOKUP(C36,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,{"$f":"IFERROR(VLOOKUP(C37,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,28]
[null,29,null,{"$f":"IFERROR(VLOOKUP(C38,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,29]
[null,30,null,{"$f":"IFERROR(VLOOKUP(C39,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,30]
[null,31,null,{"$f":"IFERROR(VLOOKUP(C40,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,31]
[null,32,null,{"$f":"IFERROR(VLOOKUP(C41,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,32]
[null,33,null,{"$f":"IFERROR(VLOOKUP(C42,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,33]
[null,34,null,{"$f":"IFERROR(VLOOKUP(C43,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,34]
[null,35,null,{"$f":"IFERROR(VLOOKUP(C44,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,35]
[null,36,null,{"$f":"IFERROR(VLOOKUP(C45,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,36]
[null,37,null,{"$f":"IFERROR(VLOOKUP(C46,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,37]
[null,38,null,{"$f":"IFERROR(VLOOKUP(C47,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,38]
[null,39,null,{"$f":"IFERROR(VLOOKUP(C48,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,39]
[null,40,null,{"$f":"IFERROR(VLOOKUP(C49,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D49,'(I) TOTAL Part 32'!$C$11:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,40]
[null,41,null,{"$f":"IFERROR(VLOOKUP(C50,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D50,'(I) TOTAL Part 32'!$C$11:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,41]
[null,42,null,{"$f":"IFERROR(VLOOKUP(C51,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D51,'(I) TOTAL Part 32'!$C$11:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,42]
[null,43,null,{"$f":"IFERROR(VLOOKUP(C52,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D52,'(I) TOTAL Part 32'!$C$11:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,43]
[null,44,null,{"$f":"IFERROR(VLOOKUP(C53,'(I) TOTAL Part 32'!$C$24:$D$359,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(D53,'(I) TOTAL Part 32'!$C$11:$D$359,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,44]
[null,45,"TOTAL DEBT & LIABILITIES:",null,null,null,null,null,null,null,null,{"$f":"SUM(L31:L53)","v":0},{"$f":"SUM(M31:M53)","v":0},{"$f":"SUM(N31:N53)","v":0},null,45]
[null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(I) Exchange Details","index":18,"n_rows":247,"n_cols":20,"rows_kept":247,"cut":false,"hidden":false,"merged":[[7,13,7,16],[7,1,7,9],[6,18,6,19],[0,1,0,11],[1,1,1,17]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Imputed Rates for UUSF",null,null,"FCC Access Recovery Charge Limits"]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""},"Total Number of Exchanges","Company Type",null,null,null,null,null,{"$f":"'(I) Cover'!$G$26 & \" Utah USF Surcharge\"","v":"2025 Utah USF Surcharge"},null,"Voice",null,18,"Residential Rate Ceiling",null,30]
[null,null,null,{"$f":"IF('(I) Company Information'!D18=\"\", \"Select Company Type on the Company Information tab\", '(I) Company Information'!D18)","v":"Select Company Type on the Company Information tab"},null,null,null,null,null,{"$f":"D241","v":0.98},null,"Broadband only  (exclusive of ARC)",null,25,"Multi-Line Business + ARC",null,12.2]
[null,null,null,null,null,null,null,null,null,null,null,"Lifeline",null,18]
[null,null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I221","v":0},null,null,"Voice & Broadband Wholesale* (Add Note)",null,null,null,"Rate Changes during Report Yr.?","Select",null,"If column o & p generate a message in lieu of a number, enter missing information - refer to cell comments"]
[null,"Wholesale & Retail REGULATED COMPANY Connections by Exchange",null,null,null,null,null,null,null,null,"*Justify Voice & Broadband Basis Rate Here ->"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( l )",null,"( n )","( o )","( p )"]
[null,"Line No.","Exchange","Residential\nor Business Type","Service Type","Wholesale\nor Retail\nComplete the Wholesale Questions Below","Lifeline Wholesale Reduction Passed on to Customer",{"$f":"\"Total Connections December 31, \"&'(I) Cover'!$G$26","v":"Total Connections December 31, 2025"},{"$f":"\"Total Monthly Connections in \"\n& '(I) Cover'!$G$26","v":"Total Monthly Connections in 2025"},"Base Charge/Line Exclude ARC, etc.","ARC Charge/Line","ARC Charge\nFCC MAX LIMIT","Residential Rate Ceiling Component Charge Total/Line","Multi-Line Business End User Common Line Charge","Multi-Line Business Calculated ARC Limit/Line","Imputed Base Revenue","Imputed ARC Charge",null,"Line No.",{"$f":"B8&CHAR(10)&\"NOTES\"","v":"Wholesale & Retail REGULATED COMPANY Connections by Exchange\nNOTES"}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D11=\"Multi-Line Business\",E11=\"Voice\",L11>K11,N11<$Q$5),MIN(L11,($Q$5-N11)),0)","v":0},{"$f":"_xlfn.IFS(OR(AND(I11<=0, C11>0, E11>0, D11>0, F11>0), AND(C11=\"\", D11<>\"\"), AND(F11=\"\", E11<>\"\"), AND(D11=\"\", E11<>\"\"), AND(E11=\"\", C11<>\"\")), \"!!Need Input!!\", AND(D11=\"Residential - LIFELINE\", G11=\"yes\", J11<=$N$6, I11>0), ($N$6-J11)*I11,   AND(E11=\"Voice\", J11<$N$4, I11>0), ($N$4-J11)*I11, AND(E11=\"Broadband only\", J11<$N$5, I11>0), ($N$5-J11)*I11, AND(E11=\"Voice & Broadband\", $N$7<$N$5, M11<$N$5, I11>0), ($N$5-M11)*I11, AND(E11=\"Voice & Broadband\", $N$7=0, M11>$N$5), \"!! Input Rate !!\", AND(E11=\"Voice & Broadband\", J11<$N$7, I11>0), ($N$7-J11)*I11, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D11=\"\", 0, AND(D11=\"Residential\", L11>K11, (M11-K11)<$Q$4), (L11-K11)*I11,   AND(D11=\"Single-Line Business\", L11>K11), (L11-K11)*I11, AND(D11=\"Multi-Line Business\", E11=\"Voice\", N11=\"\"), \"Column (n)?\", AND(D11=\"Multi-Line Business\", E11=\"Voice\", L11>K11, N11<$Q$5, (O11-K11)>0), (O11-K11)*I11, AND(D11=\"Multi-Line Business\", E11<>\"Voice\"), (L11-K11)*I11, AND(L11=\"\", D11<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,{"$f":"B11","v":1}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D12=\"Multi-Line Business\",E12=\"Voice\",L12>K12,N12<$Q$5),MIN(L12,($Q$5-N12)),0)","v":0},{"$f":"_xlfn.IFS(OR(AND(I12<=0, C12>0, E12>0, D12>0, F12>0), AND(C12=\"\", D12<>\"\"), AND(F12=\"\", E12<>\"\"), AND(D12=\"\", E12<>\"\"), AND(E12=\"\", C12<>\"\")), \"!!Need Input!!\", AND(D12=\"Residential - LIFELINE\", G12=\"yes\", J12<=$N$6, I12>0), ($N$6-J12)*I12,   AND(E12=\"Voice\", J12<$N$4, I12>0), ($N$4-J12)*I12, AND(E12=\"Broadband only\", J12<$N$5, I12>0), ($N$5-J12)*I12, AND(E12=\"Voice & Broadband\", $N$7<$N$5, M12<$N$5, I12>0), ($N$5-M12)*I12, AND(E12=\"Voice & Broadband\", $N$7=0, M12>$N$5), \"!! Input Rate !!\", AND(E12=\"Voice & Broadband\", J12<$N$7, I12>0), ($N$7-J12)*I12, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D12=\"\", 0, AND(D12=\"Residential\", L12>K12, (M12-K12)<$Q$4), (L12-K12)*I12,   AND(D12=\"Single-Line Business\", L12>K12), (L12-K12)*I12, AND(D12=\"Multi-Line Business\", E12=\"Voice\", N12=\"\"), \"Column (n)?\", AND(D12=\"Multi-Line Business\", E12=\"Voice\", L12>K12, N12<$Q$5, (O12-K12)>0), (O12-K12)*I12, AND(D12=\"Multi-Line Business\", E12<>\"Voice\"), (L12-K12)*I12, AND(L12=\"\", D12<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,2]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I13<=0, C13>0, E13>0, D13>0, F13>0), AND(C13=\"\", D13<>\"\"), AND(F13=\"\", E13<>\"\"), AND(D13=\"\", E13<>\"\"), AND(E13=\"\", C13<>\"\")), \"!!Need Input!!\", AND(D13=\"Residential - LIFELINE\", G13=\"yes\", J13<=$N$6, I13>0), ($N$6-J13)*I13,   AND(E13=\"Voice\", J13<$N$4, I13>0), ($N$4-J13)*I13, AND(E13=\"Broadband only\", J13<$N$5, I13>0), ($N$5-J13)*I13, AND(E13=\"Voice & Broadband\", $N$7<$N$5, M13<$N$5, I13>0), ($N$5-M13)*I13, AND(E13=\"Voice & Broadband\", $N$7=0, M13>$N$5), \"!! Input Rate !!\", AND(E13=\"Voice & Broadband\", J13<$N$7, I13>0), ($N$7-J13)*I13, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D13=\"\", 0, AND(D13=\"Residential\", L13>K13, (M13-K13)<$Q$4), (L13-K13)*I13,   AND(D13=\"Single-Line Business\", L13>K13), (L13-K13)*I13, AND(D13=\"Multi-Line Business\", E13=\"Voice\", N13=\"\"), \"Column (n)?\", AND(D13=\"Multi-Line Business\", E13=\"Voice\", L13>K13, N13<$Q$5, (O13-K13)>0), (O13-K13)*I13, AND(D13=\"Multi-Line Business\", E13<>\"Voice\"), (L13-K13)*I13, AND(L13=\"\", D13<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,3]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I14<=0, C14>0, E14>0, D14>0, F14>0), AND(C14=\"\", D14<>\"\"), AND(F14=\"\", E14<>\"\"), AND(D14=\"\", E14<>\"\"), AND(E14=\"\", C14<>\"\")), \"!!Need Input!!\", AND(D14=\"Residential - LIFELINE\", G14=\"yes\", J14<=$N$6, I14>0), ($N$6-J14)*I14,   AND(E14=\"Voice\", J14<$N$4, I14>0), ($N$4-J14)*I14, AND(E14=\"Broadband only\", J14<$N$5, I14>0), ($N$5-J14)*I14, AND(E14=\"Voice & Broadband\", $N$7<$N$5, M14<$N$5, I14>0), ($N$5-M14)*I14, AND(E14=\"Voice & Broadband\", $N$7=0, M14>$N$5), \"!! Input Rate !!\", AND(E14=\"Voice & Broadband\", J14<$N$7, I14>0), ($N$7-J14)*I14, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D14=\"\", 0, AND(D14=\"Residential\", L14>K14, (M14-K14)<$Q$4), (L14-K14)*I14,   AND(D14=\"Single-Line Business\", L14>K14), (L14-K14)*I14, AND(D14=\"Multi-Line Business\", E14=\"Voice\", N14=\"\"), \"Column (n)?\", AND(D14=\"Multi-Line Business\", E14=\"Voice\", L14>K14, N14<$Q$5, (O14-K14)>0), (O14-K14)*I14, AND(D14=\"Multi-Line Business\", E14<>\"Voice\"), (L14-K14)*I14, AND(L14=\"\", D14<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,4]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I15<=0, C15>0, E15>0, D15>0, F15>0), AND(C15=\"\", D15<>\"\"), AND(F15=\"\", E15<>\"\"), AND(D15=\"\", E15<>\"\"), AND(E15=\"\", C15<>\"\")), \"!!Need Input!!\", AND(D15=\"Residential - LIFELINE\", G15=\"yes\", J15<=$N$6, I15>0), ($N$6-J15)*I15,   AND(E15=\"Voice\", J15<$N$4, I15>0), ($N$4-J15)*I15, AND(E15=\"Broadband only\", J15<$N$5, I15>0), ($N$5-J15)*I15, AND(E15=\"Voice & Broadband\", $N$7<$N$5, M15<$N$5, I15>0), ($N$5-M15)*I15, AND(E15=\"Voice & Broadband\", $N$7=0, M15>$N$5), \"!! Input Rate !!\", AND(E15=\"Voice & Broadband\", J15<$N$7, I15>0), ($N$7-J15)*I15, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D15=\"\", 0, AND(D15=\"Residential\", L15>K15, (M15-K15)<$Q$4), (L15-K15)*I15,   AND(D15=\"Single-Line Business\", L15>K15), (L15-K15)*I15, AND(D15=\"Multi-Line Business\", E15=\"Voice\", N15=\"\"), \"Column (n)?\", AND(D15=\"Multi-Line Business\", E15=\"Voice\", L15>K15, N15<$Q$5, (O15-K15)>0), (O15-K15)*I15, AND(D15=\"Multi-Line Business\", E15<>\"Voice\"), (L15-K15)*I15, AND(L15=\"\", D15<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,5]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I16<=0, C16>0, E16>0, D16>0, F16>0), AND(C16=\"\", D16<>\"\"), AND(F16=\"\", E16<>\"\"), AND(D16=\"\", E16<>\"\"), AND(E16=\"\", C16<>\"\")), \"!!Need Input!!\", AND(D16=\"Residential - LIFELINE\", G16=\"yes\", J16<=$N$6, I16>0), ($N$6-J16)*I16,   AND(E16=\"Voice\", J16<$N$4, I16>0), ($N$4-J16)*I16, AND(E16=\"Broadband only\", J16<$N$5, I16>0), ($N$5-J16)*I16, AND(E16=\"Voice & Broadband\", $N$7<$N$5, M16<$N$5, I16>0), ($N$5-M16)*I16, AND(E16=\"Voice & Broadband\", $N$7=0, M16>$N$5), \"!! Input Rate !!\", AND(E16=\"Voice & Broadband\", J16<$N$7, I16>0), ($N$7-J16)*I16, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D16=\"\", 0, AND(D16=\"Residential\", L16>K16, (M16-K16)<$Q$4), (L16-K16)*I16,   AND(D16=\"Single-Line Business\", L16>K16), (L16-K16)*I16, AND(D16=\"Multi-Line Business\", E16=\"Voice\", N16=\"\"), \"Column (n)?\", AND(D16=\"Multi-Line Business\", E16=\"Voice\", L16>K16, N16<$Q$5, (O16-K16)>0), (O16-K16)*I16, AND(D16=\"Multi-Line Business\", E16<>\"Voice\"), (L16-K16)*I16, AND(L16=\"\", D16<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,6]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I17<=0, C17>0, E17>0, D17>0, F17>0), AND(C17=\"\", D17<>\"\"), AND(F17=\"\", E17<>\"\"), AND(D17=\"\", E17<>\"\"), AND(E17=\"\", C17<>\"\")), \"!!Need Input!!\", AND(D17=\"Residential - LIFELINE\", G17=\"yes\", J17<=$N$6, I17>0), ($N$6-J17)*I17,   AND(E17=\"Voice\", J17<$N$4, I17>0), ($N$4-J17)*I17, AND(E17=\"Broadband only\", J17<$N$5, I17>0), ($N$5-J17)*I17, AND(E17=\"Voice & Broadband\", $N$7<$N$5, M17<$N$5, I17>0), ($N$5-M17)*I17, AND(E17=\"Voice & Broadband\", $N$7=0, M17>$N$5), \"!! Input Rate !!\", AND(E17=\"Voice & Broadband\", J17<$N$7, I17>0), ($N$7-J17)*I17, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D17=\"\", 0, AND(D17=\"Residential\", L17>K17, (M17-K17)<$Q$4), (L17-K17)*I17,   AND(D17=\"Single-Line Business\", L17>K17), (L17-K17)*I17, AND(D17=\"Multi-Line Business\", E17=\"Voice\", N17=\"\"), \"Column (n)?\", AND(D17=\"Multi-Line Business\", E17=\"Voice\", L17>K17, N17<$Q$5, (O17-K17)>0), (O17-K17)*I17, AND(D17=\"Multi-Line Business\", E17<>\"Voice\"), (L17-K17)*I17, AND(L17=\"\", D17<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,7]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I18<=0, C18>0, E18>0, D18>0, F18>0), AND(C18=\"\", D18<>\"\"), AND(F18=\"\", E18<>\"\"), AND(D18=\"\", E18<>\"\"), AND(E18=\"\", C18<>\"\")), \"!!Need Input!!\", AND(D18=\"Residential - LIFELINE\", G18=\"yes\", J18<=$N$6, I18>0), ($N$6-J18)*I18,   AND(E18=\"Voice\", J18<$N$4, I18>0), ($N$4-J18)*I18, AND(E18=\"Broadband only\", J18<$N$5, I18>0), ($N$5-J18)*I18, AND(E18=\"Voice & Broadband\", $N$7<$N$5, M18<$N$5, I18>0), ($N$5-M18)*I18, AND(E18=\"Voice & Broadband\", $N$7=0, M18>$N$5), \"!! Input Rate !!\", AND(E18=\"Voice & Broadband\", J18<$N$7, I18>0), ($N$7-J18)*I18, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D18=\"\", 0, AND(D18=\"Residential\", L18>K18, (M18-K18)<$Q$4), (L18-K18)*I18,   AND(D18=\"Single-Line Business\", L18>K18), (L18-K18)*I18, AND(D18=\"Multi-Line Business\", E18=\"Voice\", N18=\"\"), \"Column (n)?\", AND(D18=\"Multi-Line Business\", E18=\"Voice\", L18>K18, N18<$Q$5, (O18-K18)>0), (O18-K18)*I18, AND(D18=\"Multi-Line Business\", E18<>\"Voice\"), (L18-K18)*I18, AND(L18=\"\", D18<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,8]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I19<=0, C19>0, E19>0, D19>0, F19>0), AND(C19=\"\", D19<>\"\"), AND(F19=\"\", E19<>\"\"), AND(D19=\"\", E19<>\"\"), AND(E19=\"\", C19<>\"\")), \"!!Need Input!!\", AND(D19=\"Residential - LIFELINE\", G19=\"yes\", J19<=$N$6, I19>0), ($N$6-J19)*I19,   AND(E19=\"Voice\", J19<$N$4, I19>0), ($N$4-J19)*I19, AND(E19=\"Broadband only\", J19<$N$5, I19>0), ($N$5-J19)*I19, AND(E19=\"Voice & Broadband\", $N$7<$N$5, M19<$N$5, I19>0), ($N$5-M19)*I19, AND(E19=\"Voice & Broadband\", $N$7=0, M19>$N$5), \"!! Input Rate !!\", AND(E19=\"Voice & Broadband\", J19<$N$7, I19>0), ($N$7-J19)*I19, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D19=\"\", 0, AND(D19=\"Residential\", L19>K19, (M19-K19)<$Q$4), (L19-K19)*I19,   AND(D19=\"Single-Line Business\", L19>K19), (L19-K19)*I19, AND(D19=\"Multi-Line Business\", E19=\"Voice\", N19=\"\"), \"Column (n)?\", AND(D19=\"Multi-Line Business\", E19=\"Voice\", L19>K19, N19<$Q$5, (O19-K19)>0), (O19-K19)*I19, AND(D19=\"Multi-Line Business\", E19<>\"Voice\"), (L19-K19)*I19, AND(L19=\"\", D19<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,9]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I20<=0, C20>0, E20>0, D20>0, F20>0), AND(C20=\"\", D20<>\"\"), AND(F20=\"\", E20<>\"\"), AND(D20=\"\", E20<>\"\"), AND(E20=\"\", C20<>\"\")), \"!!Need Input!!\", AND(D20=\"Residential - LIFELINE\", G20=\"yes\", J20<=$N$6, I20>0), ($N$6-J20)*I20,   AND(E20=\"Voice\", J20<$N$4, I20>0), ($N$4-J20)*I20, AND(E20=\"Broadband only\", J20<$N$5, I20>0), ($N$5-J20)*I20, AND(E20=\"Voice & Broadband\", $N$7<$N$5, M20<$N$5, I20>0), ($N$5-M20)*I20, AND(E20=\"Voice & Broadband\", $N$7=0, M20>$N$5), \"!! Input Rate !!\", AND(E20=\"Voice & Broadband\", J20<$N$7, I20>0), ($N$7-J20)*I20, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D20=\"\", 0, AND(D20=\"Residential\", L20>K20, (M20-K20)<$Q$4), (L20-K20)*I20,   AND(D20=\"Single-Line Business\", L20>K20), (L20-K20)*I20, AND(D20=\"Multi-Line Business\", E20=\"Voice\", N20=\"\"), \"Column (n)?\", AND(D20=\"Multi-Line Business\", E20=\"Voice\", L20>K20, N20<$Q$5, (O20-K20)>0), (O20-K20)*I20, AND(D20=\"Multi-Line Business\", E20<>\"Voice\"), (L20-K20)*I20, AND(L20=\"\", D20<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,10]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I21<=0, C21>0, E21>0, D21>0, F21>0), AND(C21=\"\", D21<>\"\"), AND(F21=\"\", E21<>\"\"), AND(D21=\"\", E21<>\"\"), AND(E21=\"\", C21<>\"\")), \"!!Need Input!!\", AND(D21=\"Residential - LIFELINE\", G21=\"yes\", J21<=$N$6, I21>0), ($N$6-J21)*I21,   AND(E21=\"Voice\", J21<$N$4, I21>0), ($N$4-J21)*I21, AND(E21=\"Broadband only\", J21<$N$5, I21>0), ($N$5-J21)*I21, AND(E21=\"Voice & Broadband\", $N$7<$N$5, M21<$N$5, I21>0), ($N$5-M21)*I21, AND(E21=\"Voice & Broadband\", $N$7=0, M21>$N$5), \"!! Input Rate !!\", AND(E21=\"Voice & Broadband\", J21<$N$7, I21>0), ($N$7-J21)*I21, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D21=\"\", 0, AND(D21=\"Residential\", L21>K21, (M21-K21)<$Q$4), (L21-K21)*I21,   AND(D21=\"Single-Line Business\", L21>K21), (L21-K21)*I21, AND(D21=\"Multi-Line Business\", E21=\"Voice\", N21=\"\"), \"Column (n)?\", AND(D21=\"Multi-Line Business\", E21=\"Voice\", L21>K21, N21<$Q$5, (O21-K21)>0), (O21-K21)*I21, AND(D21=\"Multi-Line Business\", E21<>\"Voice\"), (L21-K21)*I21, AND(L21=\"\", D21<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,11]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I22<=0, C22>0, E22>0, D22>0, F22>0), AND(C22=\"\", D22<>\"\"), AND(F22=\"\", E22<>\"\"), AND(D22=\"\", E22<>\"\"), AND(E22=\"\", C22<>\"\")), \"!!Need Input!!\", AND(D22=\"Residential - LIFELINE\", G22=\"yes\", J22<=$N$6, I22>0), ($N$6-J22)*I22,   AND(E22=\"Voice\", J22<$N$4, I22>0), ($N$4-J22)*I22, AND(E22=\"Broadband only\", J22<$N$5, I22>0), ($N$5-J22)*I22, AND(E22=\"Voice & Broadband\", $N$7<$N$5, M22<$N$5, I22>0), ($N$5-M22)*I22, AND(E22=\"Voice & Broadband\", $N$7=0, M22>$N$5), \"!! Input Rate !!\", AND(E22=\"Voice & Broadband\", J22<$N$7, I22>0), ($N$7-J22)*I22, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D22=\"\", 0, AND(D22=\"Residential\", L22>K22, (M22-K22)<$Q$4), (L22-K22)*I22,   AND(D22=\"Single-Line Business\", L22>K22), (L22-K22)*I22, AND(D22=\"Multi-Line Business\", E22=\"Voice\", N22=\"\"), \"Column (n)?\", AND(D22=\"Multi-Line Business\", E22=\"Voice\", L22>K22, N22<$Q$5, (O22-K22)>0), (O22-K22)*I22, AND(D22=\"Multi-Line Business\", E22<>\"Voice\"), (L22-K22)*I22, AND(L22=\"\", D22<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,12]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I23<=0, C23>0, E23>0, D23>0, F23>0), AND(C23=\"\", D23<>\"\"), AND(F23=\"\", E23<>\"\"), AND(D23=\"\", E23<>\"\"), AND(E23=\"\", C23<>\"\")), \"!!Need Input!!\", AND(D23=\"Residential - LIFELINE\", G23=\"yes\", J23<=$N$6, I23>0), ($N$6-J23)*I23,   AND(E23=\"Voice\", J23<$N$4, I23>0), ($N$4-J23)*I23, AND(E23=\"Broadband only\", J23<$N$5, I23>0), ($N$5-J23)*I23, AND(E23=\"Voice & Broadband\", $N$7<$N$5, M23<$N$5, I23>0), ($N$5-M23)*I23, AND(E23=\"Voice & Broadband\", $N$7=0, M23>$N$5), \"!! Input Rate !!\", AND(E23=\"Voice & Broadband\", J23<$N$7, I23>0), ($N$7-J23)*I23, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D23=\"\", 0, AND(D23=\"Residential\", L23>K23, (M23-K23)<$Q$4), (L23-K23)*I23,   AND(D23=\"Single-Line Business\", L23>K23), (L23-K23)*I23, AND(D23=\"Multi-Line Business\", E23=\"Voice\", N23=\"\"), \"Column (n)?\", AND(D23=\"Multi-Line Business\", E23=\"Voice\", L23>K23, N23<$Q$5, (O23-K23)>0), (O23-K23)*I23, AND(D23=\"Multi-Line Business\", E23<>\"Voice\"), (L23-K23)*I23, AND(L23=\"\", D23<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,13]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I24<=0, C24>0, E24>0, D24>0, F24>0), AND(C24=\"\", D24<>\"\"), AND(F24=\"\", E24<>\"\"), AND(D24=\"\", E24<>\"\"), AND(E24=\"\", C24<>\"\")), \"!!Need Input!!\", AND(D24=\"Residential - LIFELINE\", G24=\"yes\", J24<=$N$6, I24>0), ($N$6-J24)*I24,   AND(E24=\"Voice\", J24<$N$4, I24>0), ($N$4-J24)*I24, AND(E24=\"Broadband only\", J24<$N$5, I24>0), ($N$5-J24)*I24, AND(E24=\"Voice & Broadband\", $N$7<$N$5, M24<$N$5, I24>0), ($N$5-M24)*I24, AND(E24=\"Voice & Broadband\", $N$7=0, M24>$N$5), \"!! Input Rate !!\", AND(E24=\"Voice & Broadband\", J24<$N$7, I24>0), ($N$7-J24)*I24, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D24=\"\", 0, AND(D24=\"Residential\", L24>K24, (M24-K24)<$Q$4), (L24-K24)*I24,   AND(D24=\"Single-Line Business\", L24>K24), (L24-K24)*I24, AND(D24=\"Multi-Line Business\", E24=\"Voice\", N24=\"\"), \"Column (n)?\", AND(D24=\"Multi-Line Business\", E24=\"Voice\", L24>K24, N24<$Q$5, (O24-K24)>0), (O24-K24)*I24, AND(D24=\"Multi-Line Business\", E24<>\"Voice\"), (L24-K24)*I24, AND(L24=\"\", D24<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,14]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I25<=0, C25>0, E25>0, D25>0, F25>0), AND(C25=\"\", D25<>\"\"), AND(F25=\"\", E25<>\"\"), AND(D25=\"\", E25<>\"\"), AND(E25=\"\", C25<>\"\")), \"!!Need Input!!\", AND(D25=\"Residential - LIFELINE\", G25=\"yes\", J25<=$N$6, I25>0), ($N$6-J25)*I25,   AND(E25=\"Voice\", J25<$N$4, I25>0), ($N$4-J25)*I25, AND(E25=\"Broadband only\", J25<$N$5, I25>0), ($N$5-J25)*I25, AND(E25=\"Voice & Broadband\", $N$7<$N$5, M25<$N$5, I25>0), ($N$5-M25)*I25, AND(E25=\"Voice & Broadband\", $N$7=0, M25>$N$5), \"!! Input Rate !!\", AND(E25=\"Voice & Broadband\", J25<$N$7, I25>0), ($N$7-J25)*I25, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D25=\"\", 0, AND(D25=\"Residential\", L25>K25, (M25-K25)<$Q$4), (L25-K25)*I25,   AND(D25=\"Single-Line Business\", L25>K25), (L25-K25)*I25, AND(D25=\"Multi-Line Business\", E25=\"Voice\", N25=\"\"), \"Column (n)?\", AND(D25=\"Multi-Line Business\", E25=\"Voice\", L25>K25, N25<$Q$5, (O25-K25)>0), (O25-K25)*I25, AND(D25=\"Multi-Line Business\", E25<>\"Voice\"), (L25-K25)*I25, AND(L25=\"\", D25<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I26<=0, C26>0, E26>0, D26>0, F26>0), AND(C26=\"\", D26<>\"\"), AND(F26=\"\", E26<>\"\"), AND(D26=\"\", E26<>\"\"), AND(E26=\"\", C26<>\"\")), \"!!Need Input!!\", AND(D26=\"Residential - LIFELINE\", G26=\"yes\", J26<=$N$6, I26>0), ($N$6-J26)*I26,   AND(E26=\"Voice\", J26<$N$4, I26>0), ($N$4-J26)*I26, AND(E26=\"Broadband only\", J26<$N$5, I26>0), ($N$5-J26)*I26, AND(E26=\"Voice & Broadband\", $N$7<$N$5, M26<$N$5, I26>0), ($N$5-M26)*I26, AND(E26=\"Voice & Broadband\", $N$7=0, M26>$N$5), \"!! Input Rate !!\", AND(E26=\"Voice & Broadband\", J26<$N$7, I26>0), ($N$7-J26)*I26, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D26=\"\", 0, AND(D26=\"Residential\", L26>K26, (M26-K26)<$Q$4), (L26-K26)*I26,   AND(D26=\"Single-Line Business\", L26>K26), (L26-K26)*I26, AND(D26=\"Multi-Line Business\", E26=\"Voice\", N26=\"\"), \"Column (n)?\", AND(D26=\"Multi-Line Business\", E26=\"Voice\", L26>K26, N26<$Q$5, (O26-K26)>0), (O26-K26)*I26, AND(D26=\"Multi-Line Business\", E26<>\"Voice\"), (L26-K26)*I26, AND(L26=\"\", D26<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,16]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I27<=0, C27>0, E27>0, D27>0, F27>0), AND(C27=\"\", D27<>\"\"), AND(F27=\"\", E27<>\"\"), AND(D27=\"\", E27<>\"\"), AND(E27=\"\", C27<>\"\")), \"!!Need Input!!\", AND(D27=\"Residential - LIFELINE\", G27=\"yes\", J27<=$N$6, I27>0), ($N$6-J27)*I27,   AND(E27=\"Voice\", J27<$N$4, I27>0), ($N$4-J27)*I27, AND(E27=\"Broadband only\", J27<$N$5, I27>0), ($N$5-J27)*I27, AND(E27=\"Voice & Broadband\", $N$7<$N$5, M27<$N$5, I27>0), ($N$5-M27)*I27, AND(E27=\"Voice & Broadband\", $N$7=0, M27>$N$5), \"!! Input Rate !!\", AND(E27=\"Voice & Broadband\", J27<$N$7, I27>0), ($N$7-J27)*I27, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D27=\"\", 0, AND(D27=\"Residential\", L27>K27, (M27-K27)<$Q$4), (L27-K27)*I27,   AND(D27=\"Single-Line Business\", L27>K27), (L27-K27)*I27, AND(D27=\"Multi-Line Business\", E27=\"Voice\", N27=\"\"), \"Column (n)?\", AND(D27=\"Multi-Line Business\", E27=\"Voice\", L27>K27, N27<$Q$5, (O27-K27)>0), (O27-K27)*I27, AND(D27=\"Multi-Line Business\", E27<>\"Voice\"), (L27-K27)*I27, AND(L27=\"\", D27<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,17]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I28<=0, C28>0, E28>0, D28>0, F28>0), AND(C28=\"\", D28<>\"\"), AND(F28=\"\", E28<>\"\"), AND(D28=\"\", E28<>\"\"), AND(E28=\"\", C28<>\"\")), \"!!Need Input!!\", AND(D28=\"Residential - LIFELINE\", G28=\"yes\", J28<=$N$6, I28>0), ($N$6-J28)*I28,   AND(E28=\"Voice\", J28<$N$4, I28>0), ($N$4-J28)*I28, AND(E28=\"Broadband only\", J28<$N$5, I28>0), ($N$5-J28)*I28, AND(E28=\"Voice & Broadband\", $N$7<$N$5, M28<$N$5, I28>0), ($N$5-M28)*I28, AND(E28=\"Voice & Broadband\", $N$7=0, M28>$N$5), \"!! Input Rate !!\", AND(E28=\"Voice & Broadband\", J28<$N$7, I28>0), ($N$7-J28)*I28, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D28=\"\", 0, AND(D28=\"Residential\", L28>K28, (M28-K28)<$Q$4), (L28-K28)*I28,   AND(D28=\"Single-Line Business\", L28>K28), (L28-K28)*I28, AND(D28=\"Multi-Line Business\", E28=\"Voice\", N28=\"\"), \"Column (n)?\", AND(D28=\"Multi-Line Business\", E28=\"Voice\", L28>K28, N28<$Q$5, (O28-K28)>0), (O28-K28)*I28, AND(D28=\"Multi-Line Business\", E28<>\"Voice\"), (L28-K28)*I28, AND(L28=\"\", D28<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,18]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I29<=0, C29>0, E29>0, D29>0, F29>0), AND(C29=\"\", D29<>\"\"), AND(F29=\"\", E29<>\"\"), AND(D29=\"\", E29<>\"\"), AND(E29=\"\", C29<>\"\")), \"!!Need Input!!\", AND(D29=\"Residential - LIFELINE\", G29=\"yes\", J29<=$N$6, I29>0), ($N$6-J29)*I29,   AND(E29=\"Voice\", J29<$N$4, I29>0), ($N$4-J29)*I29, AND(E29=\"Broadband only\", J29<$N$5, I29>0), ($N$5-J29)*I29, AND(E29=\"Voice & Broadband\", $N$7<$N$5, M29<$N$5, I29>0), ($N$5-M29)*I29, AND(E29=\"Voice & Broadband\", $N$7=0, M29>$N$5), \"!! Input Rate !!\", AND(E29=\"Voice & Broadband\", J29<$N$7, I29>0), ($N$7-J29)*I29, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D29=\"\", 0, AND(D29=\"Residential\", L29>K29, (M29-K29)<$Q$4), (L29-K29)*I29,   AND(D29=\"Single-Line Business\", L29>K29), (L29-K29)*I29, AND(D29=\"Multi-Line Business\", E29=\"Voice\", N29=\"\"), \"Column (n)?\", AND(D29=\"Multi-Line Business\", E29=\"Voice\", L29>K29, N29<$Q$5, (O29-K29)>0), (O29-K29)*I29, AND(D29=\"Multi-Line Business\", E29<>\"Voice\"), (L29-K29)*I29, AND(L29=\"\", D29<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,19]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I30<=0, C30>0, E30>0, D30>0, F30>0), AND(C30=\"\", D30<>\"\"), AND(F30=\"\", E30<>\"\"), AND(D30=\"\", E30<>\"\"), AND(E30=\"\", C30<>\"\")), \"!!Need Input!!\", AND(D30=\"Residential - LIFELINE\", G30=\"yes\", J30<=$N$6, I30>0), ($N$6-J30)*I30,   AND(E30=\"Voice\", J30<$N$4, I30>0), ($N$4-J30)*I30, AND(E30=\"Broadband only\", J30<$N$5, I30>0), ($N$5-J30)*I30, AND(E30=\"Voice & Broadband\", $N$7<$N$5, M30<$N$5, I30>0), ($N$5-M30)*I30, AND(E30=\"Voice & Broadband\", $N$7=0, M30>$N$5), \"!! Input Rate !!\", AND(E30=\"Voice & Broadband\", J30<$N$7, I30>0), ($N$7-J30)*I30, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D30=\"\", 0, AND(D30=\"Residential\", L30>K30, (M30-K30)<$Q$4), (L30-K30)*I30,   AND(D30=\"Single-Line Business\", L30>K30), (L30-K30)*I30, AND(D30=\"Multi-Line Business\", E30=\"Voice\", N30=\"\"), \"Column (n)?\", AND(D30=\"Multi-Line Business\", E30=\"Voice\", L30>K30, N30<$Q$5, (O30-K30)>0), (O30-K30)*I30, AND(D30=\"Multi-Line Business\", E30<>\"Voice\"), (L30-K30)*I30, AND(L30=\"\", D30<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,20]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I31<=0, C31>0, E31>0, D31>0, F31>0), AND(C31=\"\", D31<>\"\"), AND(F31=\"\", E31<>\"\"), AND(D31=\"\", E31<>\"\"), AND(E31=\"\", C31<>\"\")), \"!!Need Input!!\", AND(D31=\"Residential - LIFELINE\", G31=\"yes\", J31<=$N$6, I31>0), ($N$6-J31)*I31,   AND(E31=\"Voice\", J31<$N$4, I31>0), ($N$4-J31)*I31, AND(E31=\"Broadband only\", J31<$N$5, I31>0), ($N$5-J31)*I31, AND(E31=\"Voice & Broadband\", $N$7<$N$5, M31<$N$5, I31>0), ($N$5-M31)*I31, AND(E31=\"Voice & Broadband\", $N$7=0, M31>$N$5), \"!! Input Rate !!\", AND(E31=\"Voice & Broadband\", J31<$N$7, I31>0), ($N$7-J31)*I31, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D31=\"\", 0, AND(D31=\"Residential\", L31>K31, (M31-K31)<$Q$4), (L31-K31)*I31,   AND(D31=\"Single-Line Business\", L31>K31), (L31-K31)*I31, AND(D31=\"Multi-Line Business\", E31=\"Voice\", N31=\"\"), \"Column (n)?\", AND(D31=\"Multi-Line Business\", E31=\"Voice\", L31>K31, N31<$Q$5, (O31-K31)>0), (O31-K31)*I31, AND(D31=\"Multi-Line Business\", E31<>\"Voice\"), (L31-K31)*I31, AND(L31=\"\", D31<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,21]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I32<=0, C32>0, E32>0, D32>0, F32>0), AND(C32=\"\", D32<>\"\"), AND(F32=\"\", E32<>\"\"), AND(D32=\"\", E32<>\"\"), AND(E32=\"\", C32<>\"\")), \"!!Need Input!!\", AND(D32=\"Residential - LIFELINE\", G32=\"yes\", J32<=$N$6, I32>0), ($N$6-J32)*I32,   AND(E32=\"Voice\", J32<$N$4, I32>0), ($N$4-J32)*I32, AND(E32=\"Broadband only\", J32<$N$5, I32>0), ($N$5-J32)*I32, AND(E32=\"Voice & Broadband\", $N$7<$N$5, M32<$N$5, I32>0), ($N$5-M32)*I32, AND(E32=\"Voice & Broadband\", $N$7=0, M32>$N$5), \"!! Input Rate !!\", AND(E32=\"Voice & Broadband\", J32<$N$7, I32>0), ($N$7-J32)*I32, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D32=\"\", 0, AND(D32=\"Residential\", L32>K32, (M32-K32)<$Q$4), (L32-K32)*I32,   AND(D32=\"Single-Line Business\", L32>K32), (L32-K32)*I32, AND(D32=\"Multi-Line Business\", E32=\"Voice\", N32=\"\"), \"Column (n)?\", AND(D32=\"Multi-Line Business\", E32=\"Voice\", L32>K32, N32<$Q$5, (O32-K32)>0), (O32-K32)*I32, AND(D32=\"Multi-Line Business\", E32<>\"Voice\"), (L32-K32)*I32, AND(L32=\"\", D32<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,22]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I33<=0, C33>0, E33>0, D33>0, F33>0), AND(C33=\"\", D33<>\"\"), AND(F33=\"\", E33<>\"\"), AND(D33=\"\", E33<>\"\"), AND(E33=\"\", C33<>\"\")), \"!!Need Input!!\", AND(D33=\"Residential - LIFELINE\", G33=\"yes\", J33<=$N$6, I33>0), ($N$6-J33)*I33,   AND(E33=\"Voice\", J33<$N$4, I33>0), ($N$4-J33)*I33, AND(E33=\"Broadband only\", J33<$N$5, I33>0), ($N$5-J33)*I33, AND(E33=\"Voice & Broadband\", $N$7<$N$5, M33<$N$5, I33>0), ($N$5-M33)*I33, AND(E33=\"Voice & Broadband\", $N$7=0, M33>$N$5), \"!! Input Rate !!\", AND(E33=\"Voice & Broadband\", J33<$N$7, I33>0), ($N$7-J33)*I33, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D33=\"\", 0, AND(D33=\"Residential\", L33>K33, (M33-K33)<$Q$4), (L33-K33)*I33,   AND(D33=\"Single-Line Business\", L33>K33), (L33-K33)*I33, AND(D33=\"Multi-Line Business\", E33=\"Voice\", N33=\"\"), \"Column (n)?\", AND(D33=\"Multi-Line Business\", E33=\"Voice\", L33>K33, N33<$Q$5, (O33-K33)>0), (O33-K33)*I33, AND(D33=\"Multi-Line Business\", E33<>\"Voice\"), (L33-K33)*I33, AND(L33=\"\", D33<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,23]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I34<=0, C34>0, E34>0, D34>0, F34>0), AND(C34=\"\", D34<>\"\"), AND(F34=\"\", E34<>\"\"), AND(D34=\"\", E34<>\"\"), AND(E34=\"\", C34<>\"\")), \"!!Need Input!!\", AND(D34=\"Residential - LIFELINE\", G34=\"yes\", J34<=$N$6, I34>0), ($N$6-J34)*I34,   AND(E34=\"Voice\", J34<$N$4, I34>0), ($N$4-J34)*I34, AND(E34=\"Broadband only\", J34<$N$5, I34>0), ($N$5-J34)*I34, AND(E34=\"Voice & Broadband\", $N$7<$N$5, M34<$N$5, I34>0), ($N$5-M34)*I34, AND(E34=\"Voice & Broadband\", $N$7=0, M34>$N$5), \"!! Input Rate !!\", AND(E34=\"Voice & Broadband\", J34<$N$7, I34>0), ($N$7-J34)*I34, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D34=\"\", 0, AND(D34=\"Residential\", L34>K34, (M34-K34)<$Q$4), (L34-K34)*I34,   AND(D34=\"Single-Line Business\", L34>K34), (L34-K34)*I34, AND(D34=\"Multi-Line Business\", E34=\"Voice\", N34=\"\"), \"Column (n)?\", AND(D34=\"Multi-Line Business\", E34=\"Voice\", L34>K34, N34<$Q$5, (O34-K34)>0), (O34-K34)*I34, AND(D34=\"Multi-Line Business\", E34<>\"Voice\"), (L34-K34)*I34, AND(L34=\"\", D34<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,24]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I35<=0, C35>0, E35>0, D35>0, F35>0), AND(C35=\"\", D35<>\"\"), AND(F35=\"\", E35<>\"\"), AND(D35=\"\", E35<>\"\"), AND(E35=\"\", C35<>\"\")), \"!!Need Input!!\", AND(D35=\"Residential - LIFELINE\", G35=\"yes\", J35<=$N$6, I35>0), ($N$6-J35)*I35,   AND(E35=\"Voice\", J35<$N$4, I35>0), ($N$4-J35)*I35, AND(E35=\"Broadband only\", J35<$N$5, I35>0), ($N$5-J35)*I35, AND(E35=\"Voice & Broadband\", $N$7<$N$5, M35<$N$5, I35>0), ($N$5-M35)*I35, AND(E35=\"Voice & Broadband\", $N$7=0, M35>$N$5), \"!! Input Rate !!\", AND(E35=\"Voice & Broadband\", J35<$N$7, I35>0), ($N$7-J35)*I35, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D35=\"\", 0, AND(D35=\"Residential\", L35>K35, (M35-K35)<$Q$4), (L35-K35)*I35,   AND(D35=\"Single-Line Business\", L35>K35), (L35-K35)*I35, AND(D35=\"Multi-Line Business\", E35=\"Voice\", N35=\"\"), \"Column (n)?\", AND(D35=\"Multi-Line Business\", E35=\"Voice\", L35>K35, N35<$Q$5, (O35-K35)>0), (O35-K35)*I35, AND(D35=\"Multi-Line Business\", E35<>\"Voice\"), (L35-K35)*I35, AND(L35=\"\", D35<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I36<=0, C36>0, E36>0, D36>0, F36>0), AND(C36=\"\", D36<>\"\"), AND(F36=\"\", E36<>\"\"), AND(D36=\"\", E36<>\"\"), AND(E36=\"\", C36<>\"\")), \"!!Need Input!!\", AND(D36=\"Residential - LIFELINE\", G36=\"yes\", J36<=$N$6, I36>0), ($N$6-J36)*I36,   AND(E36=\"Voice\", J36<$N$4, I36>0), ($N$4-J36)*I36, AND(E36=\"Broadband only\", J36<$N$5, I36>0), ($N$5-J36)*I36, AND(E36=\"Voice & Broadband\", $N$7<$N$5, M36<$N$5, I36>0), ($N$5-M36)*I36, AND(E36=\"Voice & Broadband\", $N$7=0, M36>$N$5), \"!! Input Rate !!\", AND(E36=\"Voice & Broadband\", J36<$N$7, I36>0), ($N$7-J36)*I36, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D36=\"\", 0, AND(D36=\"Residential\", L36>K36, (M36-K36)<$Q$4), (L36-K36)*I36,   AND(D36=\"Single-Line Business\", L36>K36), (L36-K36)*I36, AND(D36=\"Multi-Line Business\", E36=\"Voice\", N36=\"\"), \"Column (n)?\", AND(D36=\"Multi-Line Business\", E36=\"Voice\", L36>K36, N36<$Q$5, (O36-K36)>0), (O36-K36)*I36, AND(D36=\"Multi-Line Business\", E36<>\"Voice\"), (L36-K36)*I36, AND(L36=\"\", D36<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I37<=0, C37>0, E37>0, D37>0, F37>0), AND(C37=\"\", D37<>\"\"), AND(F37=\"\", E37<>\"\"), AND(D37=\"\", E37<>\"\"), AND(E37=\"\", C37<>\"\")), \"!!Need Input!!\", AND(D37=\"Residential - LIFELINE\", G37=\"yes\", J37<=$N$6, I37>0), ($N$6-J37)*I37,   AND(E37=\"Voice\", J37<$N$4, I37>0), ($N$4-J37)*I37, AND(E37=\"Broadband only\", J37<$N$5, I37>0), ($N$5-J37)*I37, AND(E37=\"Voice & Broadband\", $N$7<$N$5, M37<$N$5, I37>0), ($N$5-M37)*I37, AND(E37=\"Voice & Broadband\", $N$7=0, M37>$N$5), \"!! Input Rate !!\", AND(E37=\"Voice & Broadband\", J37<$N$7, I37>0), ($N$7-J37)*I37, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D37=\"\", 0, AND(D37=\"Residential\", L37>K37, (M37-K37)<$Q$4), (L37-K37)*I37,   AND(D37=\"Single-Line Business\", L37>K37), (L37-K37)*I37, AND(D37=\"Multi-Line Business\", E37=\"Voice\", N37=\"\"), \"Column (n)?\", AND(D37=\"Multi-Line Business\", E37=\"Voice\", L37>K37, N37<$Q$5, (O37-K37)>0), (O37-K37)*I37, AND(D37=\"Multi-Line Business\", E37<>\"Voice\"), (L37-K37)*I37, AND(L37=\"\", D37<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I38<=0, C38>0, E38>0, D38>0, F38>0), AND(C38=\"\", D38<>\"\"), AND(F38=\"\", E38<>\"\"), AND(D38=\"\", E38<>\"\"), AND(E38=\"\", C38<>\"\")), \"!!Need Input!!\", AND(D38=\"Residential - LIFELINE\", G38=\"yes\", J38<=$N$6, I38>0), ($N$6-J38)*I38,   AND(E38=\"Voice\", J38<$N$4, I38>0), ($N$4-J38)*I38, AND(E38=\"Broadband only\", J38<$N$5, I38>0), ($N$5-J38)*I38, AND(E38=\"Voice & Broadband\", $N$7<$N$5, M38<$N$5, I38>0), ($N$5-M38)*I38, AND(E38=\"Voice & Broadband\", $N$7=0, M38>$N$5), \"!! Input Rate !!\", AND(E38=\"Voice & Broadband\", J38<$N$7, I38>0), ($N$7-J38)*I38, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D38=\"\", 0, AND(D38=\"Residential\", L38>K38, (M38-K38)<$Q$4), (L38-K38)*I38,   AND(D38=\"Single-Line Business\", L38>K38), (L38-K38)*I38, AND(D38=\"Multi-Line Business\", E38=\"Voice\", N38=\"\"), \"Column (n)?\", AND(D38=\"Multi-Line Business\", E38=\"Voice\", L38>K38, N38<$Q$5, (O38-K38)>0), (O38-K38)*I38, AND(D38=\"Multi-Line Business\", E38<>\"Voice\"), (L38-K38)*I38, AND(L38=\"\", D38<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,28]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I39<=0, C39>0, E39>0, D39>0, F39>0), AND(C39=\"\", D39<>\"\"), AND(F39=\"\", E39<>\"\"), AND(D39=\"\", E39<>\"\"), AND(E39=\"\", C39<>\"\")), \"!!Need Input!!\", AND(D39=\"Residential - LIFELINE\", G39=\"yes\", J39<=$N$6, I39>0), ($N$6-J39)*I39,   AND(E39=\"Voice\", J39<$N$4, I39>0), ($N$4-J39)*I39, AND(E39=\"Broadband only\", J39<$N$5, I39>0), ($N$5-J39)*I39, AND(E39=\"Voice & Broadband\", $N$7<$N$5, M39<$N$5, I39>0), ($N$5-M39)*I39, AND(E39=\"Voice & Broadband\", $N$7=0, M39>$N$5), \"!! Input Rate !!\", AND(E39=\"Voice & Broadband\", J39<$N$7, I39>0), ($N$7-J39)*I39, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D39=\"\", 0, AND(D39=\"Residential\", L39>K39, (M39-K39)<$Q$4), (L39-K39)*I39,   AND(D39=\"Single-Line Business\", L39>K39), (L39-K39)*I39, AND(D39=\"Multi-Line Business\", E39=\"Voice\", N39=\"\"), \"Column (n)?\", AND(D39=\"Multi-Line Business\", E39=\"Voice\", L39>K39, N39<$Q$5, (O39-K39)>0), (O39-K39)*I39, AND(D39=\"Multi-Line Business\", E39<>\"Voice\"), (L39-K39)*I39, AND(L39=\"\", D39<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,29]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I40<=0, C40>0, E40>0, D40>0, F40>0), AND(C40=\"\", D40<>\"\"), AND(F40=\"\", E40<>\"\"), AND(D40=\"\", E40<>\"\"), AND(E40=\"\", C40<>\"\")), \"!!Need Input!!\", AND(D40=\"Residential - LIFELINE\", G40=\"yes\", J40<=$N$6, I40>0), ($N$6-J40)*I40,   AND(E40=\"Voice\", J40<$N$4, I40>0), ($N$4-J40)*I40, AND(E40=\"Broadband only\", J40<$N$5, I40>0), ($N$5-J40)*I40, AND(E40=\"Voice & Broadband\", $N$7<$N$5, M40<$N$5, I40>0), ($N$5-M40)*I40, AND(E40=\"Voice & Broadband\", $N$7=0, M40>$N$5), \"!! Input Rate !!\", AND(E40=\"Voice & Broadband\", J40<$N$7, I40>0), ($N$7-J40)*I40, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D40=\"\", 0, AND(D40=\"Residential\", L40>K40, (M40-K40)<$Q$4), (L40-K40)*I40,   AND(D40=\"Single-Line Business\", L40>K40), (L40-K40)*I40, AND(D40=\"Multi-Line Business\", E40=\"Voice\", N40=\"\"), \"Column (n)?\", AND(D40=\"Multi-Line Business\", E40=\"Voice\", L40>K40, N40<$Q$5, (O40-K40)>0), (O40-K40)*I40, AND(D40=\"Multi-Line Business\", E40<>\"Voice\"), (L40-K40)*I40, AND(L40=\"\", D40<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,30]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I41<=0, C41>0, E41>0, D41>0, F41>0), AND(C41=\"\", D41<>\"\"), AND(F41=\"\", E41<>\"\"), AND(D41=\"\", E41<>\"\"), AND(E41=\"\", C41<>\"\")), \"!!Need Input!!\", AND(D41=\"Residential - LIFELINE\", G41=\"yes\", J41<=$N$6, I41>0), ($N$6-J41)*I41,   AND(E41=\"Voice\", J41<$N$4, I41>0), ($N$4-J41)*I41, AND(E41=\"Broadband only\", J41<$N$5, I41>0), ($N$5-J41)*I41, AND(E41=\"Voice & Broadband\", $N$7<$N$5, M41<$N$5, I41>0), ($N$5-M41)*I41, AND(E41=\"Voice & Broadband\", $N$7=0, M41>$N$5), \"!! Input Rate !!\", AND(E41=\"Voice & Broadband\", J41<$N$7, I41>0), ($N$7-J41)*I41, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D41=\"\", 0, AND(D41=\"Residential\", L41>K41, (M41-K41)<$Q$4), (L41-K41)*I41,   AND(D41=\"Single-Line Business\", L41>K41), (L41-K41)*I41, AND(D41=\"Multi-Line Business\", E41=\"Voice\", N41=\"\"), \"Column (n)?\", AND(D41=\"Multi-Line Business\", E41=\"Voice\", L41>K41, N41<$Q$5, (O41-K41)>0), (O41-K41)*I41, AND(D41=\"Multi-Line Business\", E41<>\"Voice\"), (L41-K41)*I41, AND(L41=\"\", D41<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,31]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I42<=0, C42>0, E42>0, D42>0, F42>0), AND(C42=\"\", D42<>\"\"), AND(F42=\"\", E42<>\"\"), AND(D42=\"\", E42<>\"\"), AND(E42=\"\", C42<>\"\")), \"!!Need Input!!\", AND(D42=\"Residential - LIFELINE\", G42=\"yes\", J42<=$N$6, I42>0), ($N$6-J42)*I42,   AND(E42=\"Voice\", J42<$N$4, I42>0), ($N$4-J42)*I42, AND(E42=\"Broadband only\", J42<$N$5, I42>0), ($N$5-J42)*I42, AND(E42=\"Voice & Broadband\", $N$7<$N$5, M42<$N$5, I42>0), ($N$5-M42)*I42, AND(E42=\"Voice & Broadband\", $N$7=0, M42>$N$5), \"!! Input Rate !!\", AND(E42=\"Voice & Broadband\", J42<$N$7, I42>0), ($N$7-J42)*I42, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D42=\"\", 0, AND(D42=\"Residential\", L42>K42, (M42-K42)<$Q$4), (L42-K42)*I42,   AND(D42=\"Single-Line Business\", L42>K42), (L42-K42)*I42, AND(D42=\"Multi-Line Business\", E42=\"Voice\", N42=\"\"), \"Column (n)?\", AND(D42=\"Multi-Line Business\", E42=\"Voice\", L42>K42, N42<$Q$5, (O42-K42)>0), (O42-K42)*I42, AND(D42=\"Multi-Line Business\", E42<>\"Voice\"), (L42-K42)*I42, AND(L42=\"\", D42<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,32]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I43<=0, C43>0, E43>0, D43>0, F43>0), AND(C43=\"\", D43<>\"\"), AND(F43=\"\", E43<>\"\"), AND(D43=\"\", E43<>\"\"), AND(E43=\"\", C43<>\"\")), \"!!Need Input!!\", AND(D43=\"Residential - LIFELINE\", G43=\"yes\", J43<=$N$6, I43>0), ($N$6-J43)*I43,   AND(E43=\"Voice\", J43<$N$4, I43>0), ($N$4-J43)*I43, AND(E43=\"Broadband only\", J43<$N$5, I43>0), ($N$5-J43)*I43, AND(E43=\"Voice & Broadband\", $N$7<$N$5, M43<$N$5, I43>0), ($N$5-M43)*I43, AND(E43=\"Voice & Broadband\", $N$7=0, M43>$N$5), \"!! Input Rate !!\", AND(E43=\"Voice & Broadband\", J43<$N$7, I43>0), ($N$7-J43)*I43, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D43=\"\", 0, AND(D43=\"Residential\", L43>K43, (M43-K43)<$Q$4), (L43-K43)*I43,   AND(D43=\"Single-Line Business\", L43>K43), (L43-K43)*I43, AND(D43=\"Multi-Line Business\", E43=\"Voice\", N43=\"\"), \"Column (n)?\", AND(D43=\"Multi-Line Business\", E43=\"Voice\", L43>K43, N43<$Q$5, (O43-K43)>0), (O43-K43)*I43, AND(D43=\"Multi-Line Business\", E43<>\"Voice\"), (L43-K43)*I43, AND(L43=\"\", D43<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,{"$f":"B43","v":33}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I44<=0, C44>0, E44>0, D44>0, F44>0), AND(C44=\"\", D44<>\"\"), AND(F44=\"\", E44<>\"\"), AND(D44=\"\", E44<>\"\"), AND(E44=\"\", C44<>\"\")), \"!!Need Input!!\", AND(D44=\"Residential - LIFELINE\", G44=\"yes\", J44<=$N$6, I44>0), ($N$6-J44)*I44,   AND(E44=\"Voice\", J44<$N$4, I44>0), ($N$4-J44)*I44, AND(E44=\"Broadband only\", J44<$N$5, I44>0), ($N$5-J44)*I44, AND(E44=\"Voice & Broadband\", $N$7<$N$5, M44<$N$5, I44>0), ($N$5-M44)*I44, AND(E44=\"Voice & Broadband\", $N$7=0, M44>$N$5), \"!! Input Rate !!\", AND(E44=\"Voice & Broadband\", J44<$N$7, I44>0), ($N$7-J44)*I44, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D44=\"\", 0, AND(D44=\"Residential\", L44>K44, (M44-K44)<$Q$4), (L44-K44)*I44,   AND(D44=\"Single-Line Business\", L44>K44), (L44-K44)*I44, AND(D44=\"Multi-Line Business\", E44=\"Voice\", N44=\"\"), \"Column (n)?\", AND(D44=\"Multi-Line Business\", E44=\"Voice\", L44>K44, N44<$Q$5, (O44-K44)>0), (O44-K44)*I44, AND(D44=\"Multi-Line Business\", E44<>\"Voice\"), (L44-K44)*I44, AND(L44=\"\", D44<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,34]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I45<=0, C45>0, E45>0, D45>0, F45>0), AND(C45=\"\", D45<>\"\"), AND(F45=\"\", E45<>\"\"), AND(D45=\"\", E45<>\"\"), AND(E45=\"\", C45<>\"\")), \"!!Need Input!!\", AND(D45=\"Residential - LIFELINE\", G45=\"yes\", J45<=$N$6, I45>0), ($N$6-J45)*I45,   AND(E45=\"Voice\", J45<$N$4, I45>0), ($N$4-J45)*I45, AND(E45=\"Broadband only\", J45<$N$5, I45>0), ($N$5-J45)*I45, AND(E45=\"Voice & Broadband\", $N$7<$N$5, M45<$N$5, I45>0), ($N$5-M45)*I45, AND(E45=\"Voice & Broadband\", $N$7=0, M45>$N$5), \"!! Input Rate !!\", AND(E45=\"Voice & Broadband\", J45<$N$7, I45>0), ($N$7-J45)*I45, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D45=\"\", 0, AND(D45=\"Residential\", L45>K45, (M45-K45)<$Q$4), (L45-K45)*I45,   AND(D45=\"Single-Line Business\", L45>K45), (L45-K45)*I45, AND(D45=\"Multi-Line Business\", E45=\"Voice\", N45=\"\"), \"Column (n)?\", AND(D45=\"Multi-Line Business\", E45=\"Voice\", L45>K45, N45<$Q$5, (O45-K45)>0), (O45-K45)*I45, AND(D45=\"Multi-Line Business\", E45<>\"Voice\"), (L45-K45)*I45, AND(L45=\"\", D45<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,35]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I46<=0, C46>0, E46>0, D46>0, F46>0), AND(C46=\"\", D46<>\"\"), AND(F46=\"\", E46<>\"\"), AND(D46=\"\", E46<>\"\"), AND(E46=\"\", C46<>\"\")), \"!!Need Input!!\", AND(D46=\"Residential - LIFELINE\", G46=\"yes\", J46<=$N$6, I46>0), ($N$6-J46)*I46,   AND(E46=\"Voice\", J46<$N$4, I46>0), ($N$4-J46)*I46, AND(E46=\"Broadband only\", J46<$N$5, I46>0), ($N$5-J46)*I46, AND(E46=\"Voice & Broadband\", $N$7<$N$5, M46<$N$5, I46>0), ($N$5-M46)*I46, AND(E46=\"Voice & Broadband\", $N$7=0, M46>$N$5), \"!! Input Rate !!\", AND(E46=\"Voice & Broadband\", J46<$N$7, I46>0), ($N$7-J46)*I46, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D46=\"\", 0, AND(D46=\"Residential\", L46>K46, (M46-K46)<$Q$4), (L46-K46)*I46,   AND(D46=\"Single-Line Business\", L46>K46), (L46-K46)*I46, AND(D46=\"Multi-Line Business\", E46=\"Voice\", N46=\"\"), \"Column (n)?\", AND(D46=\"Multi-Line Business\", E46=\"Voice\", L46>K46, N46<$Q$5, (O46-K46)>0), (O46-K46)*I46, AND(D46=\"Multi-Line Business\", E46<>\"Voice\"), (L46-K46)*I46, AND(L46=\"\", D46<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,36]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I47<=0, C47>0, E47>0, D47>0, F47>0), AND(C47=\"\", D47<>\"\"), AND(F47=\"\", E47<>\"\"), AND(D47=\"\", E47<>\"\"), AND(E47=\"\", C47<>\"\")), \"!!Need Input!!\", AND(D47=\"Residential - LIFELINE\", G47=\"yes\", J47<=$N$6, I47>0), ($N$6-J47)*I47,   AND(E47=\"Voice\", J47<$N$4, I47>0), ($N$4-J47)*I47, AND(E47=\"Broadband only\", J47<$N$5, I47>0), ($N$5-J47)*I47, AND(E47=\"Voice & Broadband\", $N$7<$N$5, M47<$N$5, I47>0), ($N$5-M47)*I47, AND(E47=\"Voice & Broadband\", $N$7=0, M47>$N$5), \"!! Input Rate !!\", AND(E47=\"Voice & Broadband\", J47<$N$7, I47>0), ($N$7-J47)*I47, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D47=\"\", 0, AND(D47=\"Residential\", L47>K47, (M47-K47)<$Q$4), (L47-K47)*I47,   AND(D47=\"Single-Line Business\", L47>K47), (L47-K47)*I47, AND(D47=\"Multi-Line Business\", E47=\"Voice\", N47=\"\"), \"Column (n)?\", AND(D47=\"Multi-Line Business\", E47=\"Voice\", L47>K47, N47<$Q$5, (O47-K47)>0), (O47-K47)*I47, AND(D47=\"Multi-Line Business\", E47<>\"Voice\"), (L47-K47)*I47, AND(L47=\"\", D47<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,37]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I48<=0, C48>0, E48>0, D48>0, F48>0), AND(C48=\"\", D48<>\"\"), AND(F48=\"\", E48<>\"\"), AND(D48=\"\", E48<>\"\"), AND(E48=\"\", C48<>\"\")), \"!!Need Input!!\", AND(D48=\"Residential - LIFELINE\", G48=\"yes\", J48<=$N$6, I48>0), ($N$6-J48)*I48,   AND(E48=\"Voice\", J48<$N$4, I48>0), ($N$4-J48)*I48, AND(E48=\"Broadband only\", J48<$N$5, I48>0), ($N$5-J48)*I48, AND(E48=\"Voice & Broadband\", $N$7<$N$5, M48<$N$5, I48>0), ($N$5-M48)*I48, AND(E48=\"Voice & Broadband\", $N$7=0, M48>$N$5), \"!! Input Rate !!\", AND(E48=\"Voice & Broadband\", J48<$N$7, I48>0), ($N$7-J48)*I48, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D48=\"\", 0, AND(D48=\"Residential\", L48>K48, (M48-K48)<$Q$4), (L48-K48)*I48,   AND(D48=\"Single-Line Business\", L48>K48), (L48-K48)*I48, AND(D48=\"Multi-Line Business\", E48=\"Voice\", N48=\"\"), \"Column (n)?\", AND(D48=\"Multi-Line Business\", E48=\"Voice\", L48>K48, N48<$Q$5, (O48-K48)>0), (O48-K48)*I48, AND(D48=\"Multi-Line Business\", E48<>\"Voice\"), (L48-K48)*I48, AND(L48=\"\", D48<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,38]
[null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I49<=0, C49>0, E49>0, D49>0, F49>0), AND(C49=\"\", D49<>\"\"), AND(F49=\"\", E49<>\"\"), AND(D49=\"\", E49<>\"\"), AND(E49=\"\", C49<>\"\")), \"!!Need Input!!\", AND(D49=\"Residential - LIFELINE\", G49=\"yes\", J49<=$N$6, I49>0), ($N$6-J49)*I49,   AND(E49=\"Voice\", J49<$N$4, I49>0), ($N$4-J49)*I49, AND(E49=\"Broadband only\", J49<$N$5, I49>0), ($N$5-J49)*I49, AND(E49=\"Voice & Broadband\", $N$7<$N$5, M49<$N$5, I49>0), ($N$5-M49)*I49, AND(E49=\"Voice & Broadband\", $N$7=0, M49>$N$5), \"!! Input Rate !!\", AND(E49=\"Voice & Broadband\", J49<$N$7, I49>0), ($N$7-J49)*I49, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D49=\"\", 0, AND(D49=\"Residential\", L49>K49, (M49-K49)<$Q$4), (L49-K49)*I49,   AND(D49=\"Single-Line Business\", L49>K49), (L49-K49)*I49, AND(D49=\"Multi-Line Business\", E49=\"Voice\", N49=\"\"), \"Column (n)?\", AND(D49=\"Multi-Line Business\", E49=\"Voice\", L49>K49, N49<$Q$5, (O49-K49)>0), (O49-K49)*I49, AND(D49=\"Multi-Line Business\", E49<>\"Voice\"), (L49-K49)*I49, AND(L49=\"\", D49<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,39]
[null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I50<=0, C50>0, E50>0, D50>0, F50>0), AND(C50=\"\", D50<>\"\"), AND(F50=\"\", E50<>\"\"), AND(D50=\"\", E50<>\"\"), AND(E50=\"\", C50<>\"\")), \"!!Need Input!!\", AND(D50=\"Residential - LIFELINE\", G50=\"yes\", J50<=$N$6, I50>0), ($N$6-J50)*I50,   AND(E50=\"Voice\", J50<$N$4, I50>0), ($N$4-J50)*I50, AND(E50=\"Broadband only\", J50<$N$5, I50>0), ($N$5-J50)*I50, AND(E50=\"Voice & Broadband\", $N$7<$N$5, M50<$N$5, I50>0), ($N$5-M50)*I50, AND(E50=\"Voice & Broadband\", $N$7=0, M50>$N$5), \"!! Input Rate !!\", AND(E50=\"Voice & Broadband\", J50<$N$7, I50>0), ($N$7-J50)*I50, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D50=\"\", 0, AND(D50=\"Residential\", L50>K50, (M50-K50)<$Q$4), (L50-K50)*I50,   AND(D50=\"Single-Line Business\", L50>K50), (L50-K50)*I50, AND(D50=\"Multi-Line Business\", E50=\"Voice\", N50=\"\"), \"Column (n)?\", AND(D50=\"Multi-Line Business\", E50=\"Voice\", L50>K50, N50<$Q$5, (O50-K50)>0), (O50-K50)*I50, AND(D50=\"Multi-Line Business\", E50<>\"Voice\"), (L50-K50)*I50, AND(L50=\"\", D50<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,40]
[null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I51<=0, C51>0, E51>0, D51>0, F51>0), AND(C51=\"\", D51<>\"\"), AND(F51=\"\", E51<>\"\"), AND(D51=\"\", E51<>\"\"), AND(E51=\"\", C51<>\"\")), \"!!Need Input!!\", AND(D51=\"Residential - LIFELINE\", G51=\"yes\", J51<=$N$6, I51>0), ($N$6-J51)*I51,   AND(E51=\"Voice\", J51<$N$4, I51>0), ($N$4-J51)*I51, AND(E51=\"Broadband only\", J51<$N$5, I51>0), ($N$5-J51)*I51, AND(E51=\"Voice & Broadband\", $N$7<$N$5, M51<$N$5, I51>0), ($N$5-M51)*I51, AND(E51=\"Voice & Broadband\", $N$7=0, M51>$N$5), \"!! Input Rate !!\", AND(E51=\"Voice & Broadband\", J51<$N$7, I51>0), ($N$7-J51)*I51, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D51=\"\", 0, AND(D51=\"Residential\", L51>K51, (M51-K51)<$Q$4), (L51-K51)*I51,   AND(D51=\"Single-Line Business\", L51>K51), (L51-K51)*I51, AND(D51=\"Multi-Line Business\", E51=\"Voice\", N51=\"\"), \"Column (n)?\", AND(D51=\"Multi-Line Business\", E51=\"Voice\", L51>K51, N51<$Q$5, (O51-K51)>0), (O51-K51)*I51, AND(D51=\"Multi-Line Business\", E51<>\"Voice\"), (L51-K51)*I51, AND(L51=\"\", D51<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,41]
[null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I52<=0, C52>0, E52>0, D52>0, F52>0), AND(C52=\"\", D52<>\"\"), AND(F52=\"\", E52<>\"\"), AND(D52=\"\", E52<>\"\"), AND(E52=\"\", C52<>\"\")), \"!!Need Input!!\", AND(D52=\"Residential - LIFELINE\", G52=\"yes\", J52<=$N$6, I52>0), ($N$6-J52)*I52,   AND(E52=\"Voice\", J52<$N$4, I52>0), ($N$4-J52)*I52, AND(E52=\"Broadband only\", J52<$N$5, I52>0), ($N$5-J52)*I52, AND(E52=\"Voice & Broadband\", $N$7<$N$5, M52<$N$5, I52>0), ($N$5-M52)*I52, AND(E52=\"Voice & Broadband\", $N$7=0, M52>$N$5), \"!! Input Rate !!\", AND(E52=\"Voice & Broadband\", J52<$N$7, I52>0), ($N$7-J52)*I52, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D52=\"\", 0, AND(D52=\"Residential\", L52>K52, (M52-K52)<$Q$4), (L52-K52)*I52,   AND(D52=\"Single-Line Business\", L52>K52), (L52-K52)*I52, AND(D52=\"Multi-Line Business\", E52=\"Voice\", N52=\"\"), \"Column (n)?\", AND(D52=\"Multi-Line Business\", E52=\"Voice\", L52>K52, N52<$Q$5, (O52-K52)>0), (O52-K52)*I52, AND(D52=\"Multi-Line Business\", E52<>\"Voice\"), (L52-K52)*I52, AND(L52=\"\", D52<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,42]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I53<=0, C53>0, E53>0, D53>0, F53>0), AND(C53=\"\", D53<>\"\"), AND(F53=\"\", E53<>\"\"), AND(D53=\"\", E53<>\"\"), AND(E53=\"\", C53<>\"\")), \"!!Need Input!!\", AND(D53=\"Residential - LIFELINE\", G53=\"yes\", J53<=$N$6, I53>0), ($N$6-J53)*I53,   AND(E53=\"Voice\", J53<$N$4, I53>0), ($N$4-J53)*I53, AND(E53=\"Broadband only\", J53<$N$5, I53>0), ($N$5-J53)*I53, AND(E53=\"Voice & Broadband\", $N$7<$N$5, M53<$N$5, I53>0), ($N$5-M53)*I53, AND(E53=\"Voice & Broadband\", $N$7=0, M53>$N$5), \"!! Input Rate !!\", AND(E53=\"Voice & Broadband\", J53<$N$7, I53>0), ($N$7-J53)*I53, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D53=\"\", 0, AND(D53=\"Residential\", L53>K53, (M53-K53)<$Q$4), (L53-K53)*I53,   AND(D53=\"Single-Line Business\", L53>K53), (L53-K53)*I53, AND(D53=\"Multi-Line Business\", E53=\"Voice\", N53=\"\"), \"Column (n)?\", AND(D53=\"Multi-Line Business\", E53=\"Voice\", L53>K53, N53<$Q$5, (O53-K53)>0), (O53-K53)*I53, AND(D53=\"Multi-Line Business\", E53<>\"Voice\"), (L53-K53)*I53, AND(L53=\"\", D53<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,43]
[null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I54<=0, C54>0, E54>0, D54>0, F54>0), AND(C54=\"\", D54<>\"\"), AND(F54=\"\", E54<>\"\"), AND(D54=\"\", E54<>\"\"), AND(E54=\"\", C54<>\"\")), \"!!Need Input!!\", AND(D54=\"Residential - LIFELINE\", G54=\"yes\", J54<=$N$6, I54>0), ($N$6-J54)*I54,   AND(E54=\"Voice\", J54<$N$4, I54>0), ($N$4-J54)*I54, AND(E54=\"Broadband only\", J54<$N$5, I54>0), ($N$5-J54)*I54, AND(E54=\"Voice & Broadband\", $N$7<$N$5, M54<$N$5, I54>0), ($N$5-M54)*I54, AND(E54=\"Voice & Broadband\", $N$7=0, M54>$N$5), \"!! Input Rate !!\", AND(E54=\"Voice & Broadband\", J54<$N$7, I54>0), ($N$7-J54)*I54, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D54=\"\", 0, AND(D54=\"Residential\", L54>K54, (M54-K54)<$Q$4), (L54-K54)*I54,   AND(D54=\"Single-Line Business\", L54>K54), (L54-K54)*I54, AND(D54=\"Multi-Line Business\", E54=\"Voice\", N54=\"\"), \"Column (n)?\", AND(D54=\"Multi-Line Business\", E54=\"Voice\", L54>K54, N54<$Q$5, (O54-K54)>0), (O54-K54)*I54, AND(D54=\"Multi-Line Business\", E54<>\"Voice\"), (L54-K54)*I54, AND(L54=\"\", D54<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,44]
[null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I55<=0, C55>0, E55>0, D55>0, F55>0), AND(C55=\"\", D55<>\"\"), AND(F55=\"\", E55<>\"\"), AND(D55=\"\", E55<>\"\"), AND(E55=\"\", C55<>\"\")), \"!!Need Input!!\", AND(D55=\"Residential - LIFELINE\", G55=\"yes\", J55<=$N$6, I55>0), ($N$6-J55)*I55,   AND(E55=\"Voice\", J55<$N$4, I55>0), ($N$4-J55)*I55, AND(E55=\"Broadband only\", J55<$N$5, I55>0), ($N$5-J55)*I55, AND(E55=\"Voice & Broadband\", $N$7<$N$5, M55<$N$5, I55>0), ($N$5-M55)*I55, AND(E55=\"Voice & Broadband\", $N$7=0, M55>$N$5), \"!! Input Rate !!\", AND(E55=\"Voice & Broadband\", J55<$N$7, I55>0), ($N$7-J55)*I55, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D55=\"\", 0, AND(D55=\"Residential\", L55>K55, (M55-K55)<$Q$4), (L55-K55)*I55,   AND(D55=\"Single-Line Business\", L55>K55), (L55-K55)*I55, AND(D55=\"Multi-Line Business\", E55=\"Voice\", N55=\"\"), \"Column (n)?\", AND(D55=\"Multi-Line Business\", E55=\"Voice\", L55>K55, N55<$Q$5, (O55-K55)>0), (O55-K55)*I55, AND(D55=\"Multi-Line Business\", E55<>\"Voice\"), (L55-K55)*I55, AND(L55=\"\", D55<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,45]
[null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I56<=0, C56>0, E56>0, D56>0, F56>0), AND(C56=\"\", D56<>\"\"), AND(F56=\"\", E56<>\"\"), AND(D56=\"\", E56<>\"\"), AND(E56=\"\", C56<>\"\")), \"!!Need Input!!\", AND(D56=\"Residential - LIFELINE\", G56=\"yes\", J56<=$N$6, I56>0), ($N$6-J56)*I56,   AND(E56=\"Voice\", J56<$N$4, I56>0), ($N$4-J56)*I56, AND(E56=\"Broadband only\", J56<$N$5, I56>0), ($N$5-J56)*I56, AND(E56=\"Voice & Broadband\", $N$7<$N$5, M56<$N$5, I56>0), ($N$5-M56)*I56, AND(E56=\"Voice & Broadband\", $N$7=0, M56>$N$5), \"!! Input Rate !!\", AND(E56=\"Voice & Broadband\", J56<$N$7, I56>0), ($N$7-J56)*I56, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D56=\"\", 0, AND(D56=\"Residential\", L56>K56, (M56-K56)<$Q$4), (L56-K56)*I56,   AND(D56=\"Single-Line Business\", L56>K56), (L56-K56)*I56, AND(D56=\"Multi-Line Business\", E56=\"Voice\", N56=\"\"), \"Column (n)?\", AND(D56=\"Multi-Line Business\", E56=\"Voice\", L56>K56, N56<$Q$5, (O56-K56)>0), (O56-K56)*I56, AND(D56=\"Multi-Line Business\", E56<>\"Voice\"), (L56-K56)*I56, AND(L56=\"\", D56<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,46]
[null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I57<=0, C57>0, E57>0, D57>0, F57>0), AND(C57=\"\", D57<>\"\"), AND(F57=\"\", E57<>\"\"), AND(D57=\"\", E57<>\"\"), AND(E57=\"\", C57<>\"\")), \"!!Need Input!!\", AND(D57=\"Residential - LIFELINE\", G57=\"yes\", J57<=$N$6, I57>0), ($N$6-J57)*I57,   AND(E57=\"Voice\", J57<$N$4, I57>0), ($N$4-J57)*I57, AND(E57=\"Broadband only\", J57<$N$5, I57>0), ($N$5-J57)*I57, AND(E57=\"Voice & Broadband\", $N$7<$N$5, M57<$N$5, I57>0), ($N$5-M57)*I57, AND(E57=\"Voice & Broadband\", $N$7=0, M57>$N$5), \"!! Input Rate !!\", AND(E57=\"Voice & Broadband\", J57<$N$7, I57>0), ($N$7-J57)*I57, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D57=\"\", 0, AND(D57=\"Residential\", L57>K57, (M57-K57)<$Q$4), (L57-K57)*I57,   AND(D57=\"Single-Line Business\", L57>K57), (L57-K57)*I57, AND(D57=\"Multi-Line Business\", E57=\"Voice\", N57=\"\"), \"Column (n)?\", AND(D57=\"Multi-Line Business\", E57=\"Voice\", L57>K57, N57<$Q$5, (O57-K57)>0), (O57-K57)*I57, AND(D57=\"Multi-Line Business\", E57<>\"Voice\"), (L57-K57)*I57, AND(L57=\"\", D57<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,47]
[null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I58<=0, C58>0, E58>0, D58>0, F58>0), AND(C58=\"\", D58<>\"\"), AND(F58=\"\", E58<>\"\"), AND(D58=\"\", E58<>\"\"), AND(E58=\"\", C58<>\"\")), \"!!Need Input!!\", AND(D58=\"Residential - LIFELINE\", G58=\"yes\", J58<=$N$6, I58>0), ($N$6-J58)*I58,   AND(E58=\"Voice\", J58<$N$4, I58>0), ($N$4-J58)*I58, AND(E58=\"Broadband only\", J58<$N$5, I58>0), ($N$5-J58)*I58, AND(E58=\"Voice & Broadband\", $N$7<$N$5, M58<$N$5, I58>0), ($N$5-M58)*I58, AND(E58=\"Voice & Broadband\", $N$7=0, M58>$N$5), \"!! Input Rate !!\", AND(E58=\"Voice & Broadband\", J58<$N$7, I58>0), ($N$7-J58)*I58, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D58=\"\", 0, AND(D58=\"Residential\", L58>K58, (M58-K58)<$Q$4), (L58-K58)*I58,   AND(D58=\"Single-Line Business\", L58>K58), (L58-K58)*I58, AND(D58=\"Multi-Line Business\", E58=\"Voice\", N58=\"\"), \"Column (n)?\", AND(D58=\"Multi-Line Business\", E58=\"Voice\", L58>K58, N58<$Q$5, (O58-K58)>0), (O58-K58)*I58, AND(D58=\"Multi-Line Business\", E58<>\"Voice\"), (L58-K58)*I58, AND(L58=\"\", D58<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,48]
[null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I59<=0, C59>0, E59>0, D59>0, F59>0), AND(C59=\"\", D59<>\"\"), AND(F59=\"\", E59<>\"\"), AND(D59=\"\", E59<>\"\"), AND(E59=\"\", C59<>\"\")), \"!!Need Input!!\", AND(D59=\"Residential - LIFELINE\", G59=\"yes\", J59<=$N$6, I59>0), ($N$6-J59)*I59,   AND(E59=\"Voice\", J59<$N$4, I59>0), ($N$4-J59)*I59, AND(E59=\"Broadband only\", J59<$N$5, I59>0), ($N$5-J59)*I59, AND(E59=\"Voice & Broadband\", $N$7<$N$5, M59<$N$5, I59>0), ($N$5-M59)*I59, AND(E59=\"Voice & Broadband\", $N$7=0, M59>$N$5), \"!! Input Rate !!\", AND(E59=\"Voice & Broadband\", J59<$N$7, I59>0), ($N$7-J59)*I59, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D59=\"\", 0, AND(D59=\"Residential\", L59>K59, (M59-K59)<$Q$4), (L59-K59)*I59,   AND(D59=\"Single-Line Business\", L59>K59), (L59-K59)*I59, AND(D59=\"Multi-Line Business\", E59=\"Voice\", N59=\"\"), \"Column (n)?\", AND(D59=\"Multi-Line Business\", E59=\"Voice\", L59>K59, N59<$Q$5, (O59-K59)>0), (O59-K59)*I59, AND(D59=\"Multi-Line Business\", E59<>\"Voice\"), (L59-K59)*I59, AND(L59=\"\", D59<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,49]
[null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I60<=0, C60>0, E60>0, D60>0, F60>0), AND(C60=\"\", D60<>\"\"), AND(F60=\"\", E60<>\"\"), AND(D60=\"\", E60<>\"\"), AND(E60=\"\", C60<>\"\")), \"!!Need Input!!\", AND(D60=\"Residential - LIFELINE\", G60=\"yes\", J60<=$N$6, I60>0), ($N$6-J60)*I60,   AND(E60=\"Voice\", J60<$N$4, I60>0), ($N$4-J60)*I60, AND(E60=\"Broadband only\", J60<$N$5, I60>0), ($N$5-J60)*I60, AND(E60=\"Voice & Broadband\", $N$7<$N$5, M60<$N$5, I60>0), ($N$5-M60)*I60, AND(E60=\"Voice & Broadband\", $N$7=0, M60>$N$5), \"!! Input Rate !!\", AND(E60=\"Voice & Broadband\", J60<$N$7, I60>0), ($N$7-J60)*I60, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D60=\"\", 0, AND(D60=\"Residential\", L60>K60, (M60-K60)<$Q$4), (L60-K60)*I60,   AND(D60=\"Single-Line Business\", L60>K60), (L60-K60)*I60, AND(D60=\"Multi-Line Business\", E60=\"Voice\", N60=\"\"), \"Column (n)?\", AND(D60=\"Multi-Line Business\", E60=\"Voice\", L60>K60, N60<$Q$5, (O60-K60)>0), (O60-K60)*I60, AND(D60=\"Multi-Line Business\", E60<>\"Voice\"), (L60-K60)*I60, AND(L60=\"\", D60<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,50]
[null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I61<=0, C61>0, E61>0, D61>0, F61>0), AND(C61=\"\", D61<>\"\"), AND(F61=\"\", E61<>\"\"), AND(D61=\"\", E61<>\"\"), AND(E61=\"\", C61<>\"\")), \"!!Need Input!!\", AND(D61=\"Residential - LIFELINE\", G61=\"yes\", J61<=$N$6, I61>0), ($N$6-J61)*I61,   AND(E61=\"Voice\", J61<$N$4, I61>0), ($N$4-J61)*I61, AND(E61=\"Broadband only\", J61<$N$5, I61>0), ($N$5-J61)*I61, AND(E61=\"Voice & Broadband\", $N$7<$N$5, M61<$N$5, I61>0), ($N$5-M61)*I61, AND(E61=\"Voice & Broadband\", $N$7=0, M61>$N$5), \"!! Input Rate !!\", AND(E61=\"Voice & Broadband\", J61<$N$7, I61>0), ($N$7-J61)*I61, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D61=\"\", 0, AND(D61=\"Residential\", L61>K61, (M61-K61)<$Q$4), (L61-K61)*I61,   AND(D61=\"Single-Line Business\", L61>K61), (L61-K61)*I61, AND(D61=\"Multi-Line Business\", E61=\"Voice\", N61=\"\"), \"Column (n)?\", AND(D61=\"Multi-Line Business\", E61=\"Voice\", L61>K61, N61<$Q$5, (O61-K61)>0), (O61-K61)*I61, AND(D61=\"Multi-Line Business\", E61<>\"Voice\"), (L61-K61)*I61, AND(L61=\"\", D61<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,51]
[null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I62<=0, C62>0, E62>0, D62>0, F62>0), AND(C62=\"\", D62<>\"\"), AND(F62=\"\", E62<>\"\"), AND(D62=\"\", E62<>\"\"), AND(E62=\"\", C62<>\"\")), \"!!Need Input!!\", AND(D62=\"Residential - LIFELINE\", G62=\"yes\", J62<=$N$6, I62>0), ($N$6-J62)*I62,   AND(E62=\"Voice\", J62<$N$4, I62>0), ($N$4-J62)*I62, AND(E62=\"Broadband only\", J62<$N$5, I62>0), ($N$5-J62)*I62, AND(E62=\"Voice & Broadband\", $N$7<$N$5, M62<$N$5, I62>0), ($N$5-M62)*I62, AND(E62=\"Voice & Broadband\", $N$7=0, M62>$N$5), \"!! Input Rate !!\", AND(E62=\"Voice & Broadband\", J62<$N$7, I62>0), ($N$7-J62)*I62, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D62=\"\", 0, AND(D62=\"Residential\", L62>K62, (M62-K62)<$Q$4), (L62-K62)*I62,   AND(D62=\"Single-Line Business\", L62>K62), (L62-K62)*I62, AND(D62=\"Multi-Line Business\", E62=\"Voice\", N62=\"\"), \"Column (n)?\", AND(D62=\"Multi-Line Business\", E62=\"Voice\", L62>K62, N62<$Q$5, (O62-K62)>0), (O62-K62)*I62, AND(D62=\"Multi-Line Business\", E62<>\"Voice\"), (L62-K62)*I62, AND(L62=\"\", D62<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,52]
[null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I63<=0, C63>0, E63>0, D63>0, F63>0), AND(C63=\"\", D63<>\"\"), AND(F63=\"\", E63<>\"\"), AND(D63=\"\", E63<>\"\"), AND(E63=\"\", C63<>\"\")), \"!!Need Input!!\", AND(D63=\"Residential - LIFELINE\", G63=\"yes\", J63<=$N$6, I63>0), ($N$6-J63)*I63,   AND(E63=\"Voice\", J63<$N$4, I63>0), ($N$4-J63)*I63, AND(E63=\"Broadband only\", J63<$N$5, I63>0), ($N$5-J63)*I63, AND(E63=\"Voice & Broadband\", $N$7<$N$5, M63<$N$5, I63>0), ($N$5-M63)*I63, AND(E63=\"Voice & Broadband\", $N$7=0, M63>$N$5), \"!! Input Rate !!\", AND(E63=\"Voice & Broadband\", J63<$N$7, I63>0), ($N$7-J63)*I63, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D63=\"\", 0, AND(D63=\"Residential\", L63>K63, (M63-K63)<$Q$4), (L63-K63)*I63,   AND(D63=\"Single-Line Business\", L63>K63), (L63-K63)*I63, AND(D63=\"Multi-Line Business\", E63=\"Voice\", N63=\"\"), \"Column (n)?\", AND(D63=\"Multi-Line Business\", E63=\"Voice\", L63>K63, N63<$Q$5, (O63-K63)>0), (O63-K63)*I63, AND(D63=\"Multi-Line Business\", E63<>\"Voice\"), (L63-K63)*I63, AND(L63=\"\", D63<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I64<=0, C64>0, E64>0, D64>0, F64>0), AND(C64=\"\", D64<>\"\"), AND(F64=\"\", E64<>\"\"), AND(D64=\"\", E64<>\"\"), AND(E64=\"\", C64<>\"\")), \"!!Need Input!!\", AND(D64=\"Residential - LIFELINE\", G64=\"yes\", J64<=$N$6, I64>0), ($N$6-J64)*I64,   AND(E64=\"Voice\", J64<$N$4, I64>0), ($N$4-J64)*I64, AND(E64=\"Broadband only\", J64<$N$5, I64>0), ($N$5-J64)*I64, AND(E64=\"Voice & Broadband\", $N$7<$N$5, M64<$N$5, I64>0), ($N$5-M64)*I64, AND(E64=\"Voice & Broadband\", $N$7=0, M64>$N$5), \"!! Input Rate !!\", AND(E64=\"Voice & Broadband\", J64<$N$7, I64>0), ($N$7-J64)*I64, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D64=\"\", 0, AND(D64=\"Residential\", L64>K64, (M64-K64)<$Q$4), (L64-K64)*I64,   AND(D64=\"Single-Line Business\", L64>K64), (L64-K64)*I64, AND(D64=\"Multi-Line Business\", E64=\"Voice\", N64=\"\"), \"Column (n)?\", AND(D64=\"Multi-Line Business\", E64=\"Voice\", L64>K64, N64<$Q$5, (O64-K64)>0), (O64-K64)*I64, AND(D64=\"Multi-Line Business\", E64<>\"Voice\"), (L64-K64)*I64, AND(L64=\"\", D64<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I65<=0, C65>0, E65>0, D65>0, F65>0), AND(C65=\"\", D65<>\"\"), AND(F65=\"\", E65<>\"\"), AND(D65=\"\", E65<>\"\"), AND(E65=\"\", C65<>\"\")), \"!!Need Input!!\", AND(D65=\"Residential - LIFELINE\", G65=\"yes\", J65<=$N$6, I65>0), ($N$6-J65)*I65,   AND(E65=\"Voice\", J65<$N$4, I65>0), ($N$4-J65)*I65, AND(E65=\"Broadband only\", J65<$N$5, I65>0), ($N$5-J65)*I65, AND(E65=\"Voice & Broadband\", $N$7<$N$5, M65<$N$5, I65>0), ($N$5-M65)*I65, AND(E65=\"Voice & Broadband\", $N$7=0, M65>$N$5), \"!! Input Rate !!\", AND(E65=\"Voice & Broadband\", J65<$N$7, I65>0), ($N$7-J65)*I65, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D65=\"\", 0, AND(D65=\"Residential\", L65>K65, (M65-K65)<$Q$4), (L65-K65)*I65,   AND(D65=\"Single-Line Business\", L65>K65), (L65-K65)*I65, AND(D65=\"Multi-Line Business\", E65=\"Voice\", N65=\"\"), \"Column (n)?\", AND(D65=\"Multi-Line Business\", E65=\"Voice\", L65>K65, N65<$Q$5, (O65-K65)>0), (O65-K65)*I65, AND(D65=\"Multi-Line Business\", E65<>\"Voice\"), (L65-K65)*I65, AND(L65=\"\", D65<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,55]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I66<=0, C66>0, E66>0, D66>0, F66>0), AND(C66=\"\", D66<>\"\"), AND(F66=\"\", E66<>\"\"), AND(D66=\"\", E66<>\"\"), AND(E66=\"\", C66<>\"\")), \"!!Need Input!!\", AND(D66=\"Residential - LIFELINE\", G66=\"yes\", J66<=$N$6, I66>0), ($N$6-J66)*I66,   AND(E66=\"Voice\", J66<$N$4, I66>0), ($N$4-J66)*I66, AND(E66=\"Broadband only\", J66<$N$5, I66>0), ($N$5-J66)*I66, AND(E66=\"Voice & Broadband\", $N$7<$N$5, M66<$N$5, I66>0), ($N$5-M66)*I66, AND(E66=\"Voice & Broadband\", $N$7=0, M66>$N$5), \"!! Input Rate !!\", AND(E66=\"Voice & Broadband\", J66<$N$7, I66>0), ($N$7-J66)*I66, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D66=\"\", 0, AND(D66=\"Residential\", L66>K66, (M66-K66)<$Q$4), (L66-K66)*I66,   AND(D66=\"Single-Line Business\", L66>K66), (L66-K66)*I66, AND(D66=\"Multi-Line Business\", E66=\"Voice\", N66=\"\"), \"Column (n)?\", AND(D66=\"Multi-Line Business\", E66=\"Voice\", L66>K66, N66<$Q$5, (O66-K66)>0), (O66-K66)*I66, AND(D66=\"Multi-Line Business\", E66<>\"Voice\"), (L66-K66)*I66, AND(L66=\"\", D66<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,56]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I67<=0, C67>0, E67>0, D67>0, F67>0), AND(C67=\"\", D67<>\"\"), AND(F67=\"\", E67<>\"\"), AND(D67=\"\", E67<>\"\"), AND(E67=\"\", C67<>\"\")), \"!!Need Input!!\", AND(D67=\"Residential - LIFELINE\", G67=\"yes\", J67<=$N$6, I67>0), ($N$6-J67)*I67,   AND(E67=\"Voice\", J67<$N$4, I67>0), ($N$4-J67)*I67, AND(E67=\"Broadband only\", J67<$N$5, I67>0), ($N$5-J67)*I67, AND(E67=\"Voice & Broadband\", $N$7<$N$5, M67<$N$5, I67>0), ($N$5-M67)*I67, AND(E67=\"Voice & Broadband\", $N$7=0, M67>$N$5), \"!! Input Rate !!\", AND(E67=\"Voice & Broadband\", J67<$N$7, I67>0), ($N$7-J67)*I67, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D67=\"\", 0, AND(D67=\"Residential\", L67>K67, (M67-K67)<$Q$4), (L67-K67)*I67,   AND(D67=\"Single-Line Business\", L67>K67), (L67-K67)*I67, AND(D67=\"Multi-Line Business\", E67=\"Voice\", N67=\"\"), \"Column (n)?\", AND(D67=\"Multi-Line Business\", E67=\"Voice\", L67>K67, N67<$Q$5, (O67-K67)>0), (O67-K67)*I67, AND(D67=\"Multi-Line Business\", E67<>\"Voice\"), (L67-K67)*I67, AND(L67=\"\", D67<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,57]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I68<=0, C68>0, E68>0, D68>0, F68>0), AND(C68=\"\", D68<>\"\"), AND(F68=\"\", E68<>\"\"), AND(D68=\"\", E68<>\"\"), AND(E68=\"\", C68<>\"\")), \"!!Need Input!!\", AND(D68=\"Residential - LIFELINE\", G68=\"yes\", J68<=$N$6, I68>0), ($N$6-J68)*I68,   AND(E68=\"Voice\", J68<$N$4, I68>0), ($N$4-J68)*I68, AND(E68=\"Broadband only\", J68<$N$5, I68>0), ($N$5-J68)*I68, AND(E68=\"Voice & Broadband\", $N$7<$N$5, M68<$N$5, I68>0), ($N$5-M68)*I68, AND(E68=\"Voice & Broadband\", $N$7=0, M68>$N$5), \"!! Input Rate !!\", AND(E68=\"Voice & Broadband\", J68<$N$7, I68>0), ($N$7-J68)*I68, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D68=\"\", 0, AND(D68=\"Residential\", L68>K68, (M68-K68)<$Q$4), (L68-K68)*I68,   AND(D68=\"Single-Line Business\", L68>K68), (L68-K68)*I68, AND(D68=\"Multi-Line Business\", E68=\"Voice\", N68=\"\"), \"Column (n)?\", AND(D68=\"Multi-Line Business\", E68=\"Voice\", L68>K68, N68<$Q$5, (O68-K68)>0), (O68-K68)*I68, AND(D68=\"Multi-Line Business\", E68<>\"Voice\"), (L68-K68)*I68, AND(L68=\"\", D68<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,58]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I69<=0, C69>0, E69>0, D69>0, F69>0), AND(C69=\"\", D69<>\"\"), AND(F69=\"\", E69<>\"\"), AND(D69=\"\", E69<>\"\"), AND(E69=\"\", C69<>\"\")), \"!!Need Input!!\", AND(D69=\"Residential - LIFELINE\", G69=\"yes\", J69<=$N$6, I69>0), ($N$6-J69)*I69,   AND(E69=\"Voice\", J69<$N$4, I69>0), ($N$4-J69)*I69, AND(E69=\"Broadband only\", J69<$N$5, I69>0), ($N$5-J69)*I69, AND(E69=\"Voice & Broadband\", $N$7<$N$5, M69<$N$5, I69>0), ($N$5-M69)*I69, AND(E69=\"Voice & Broadband\", $N$7=0, M69>$N$5), \"!! Input Rate !!\", AND(E69=\"Voice & Broadband\", J69<$N$7, I69>0), ($N$7-J69)*I69, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D69=\"\", 0, AND(D69=\"Residential\", L69>K69, (M69-K69)<$Q$4), (L69-K69)*I69,   AND(D69=\"Single-Line Business\", L69>K69), (L69-K69)*I69, AND(D69=\"Multi-Line Business\", E69=\"Voice\", N69=\"\"), \"Column (n)?\", AND(D69=\"Multi-Line Business\", E69=\"Voice\", L69>K69, N69<$Q$5, (O69-K69)>0), (O69-K69)*I69, AND(D69=\"Multi-Line Business\", E69<>\"Voice\"), (L69-K69)*I69, AND(L69=\"\", D69<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,59]
[null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I70<=0, C70>0, E70>0, D70>0, F70>0), AND(C70=\"\", D70<>\"\"), AND(F70=\"\", E70<>\"\"), AND(D70=\"\", E70<>\"\"), AND(E70=\"\", C70<>\"\")), \"!!Need Input!!\", AND(D70=\"Residential - LIFELINE\", G70=\"yes\", J70<=$N$6, I70>0), ($N$6-J70)*I70,   AND(E70=\"Voice\", J70<$N$4, I70>0), ($N$4-J70)*I70, AND(E70=\"Broadband only\", J70<$N$5, I70>0), ($N$5-J70)*I70, AND(E70=\"Voice & Broadband\", $N$7<$N$5, M70<$N$5, I70>0), ($N$5-M70)*I70, AND(E70=\"Voice & Broadband\", $N$7=0, M70>$N$5), \"!! Input Rate !!\", AND(E70=\"Voice & Broadband\", J70<$N$7, I70>0), ($N$7-J70)*I70, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D70=\"\", 0, AND(D70=\"Residential\", L70>K70, (M70-K70)<$Q$4), (L70-K70)*I70,   AND(D70=\"Single-Line Business\", L70>K70), (L70-K70)*I70, AND(D70=\"Multi-Line Business\", E70=\"Voice\", N70=\"\"), \"Column (n)?\", AND(D70=\"Multi-Line Business\", E70=\"Voice\", L70>K70, N70<$Q$5, (O70-K70)>0), (O70-K70)*I70, AND(D70=\"Multi-Line Business\", E70<>\"Voice\"), (L70-K70)*I70, AND(L70=\"\", D70<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,60]
[null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I71<=0, C71>0, E71>0, D71>0, F71>0), AND(C71=\"\", D71<>\"\"), AND(F71=\"\", E71<>\"\"), AND(D71=\"\", E71<>\"\"), AND(E71=\"\", C71<>\"\")), \"!!Need Input!!\", AND(D71=\"Residential - LIFELINE\", G71=\"yes\", J71<=$N$6, I71>0), ($N$6-J71)*I71,   AND(E71=\"Voice\", J71<$N$4, I71>0), ($N$4-J71)*I71, AND(E71=\"Broadband only\", J71<$N$5, I71>0), ($N$5-J71)*I71, AND(E71=\"Voice & Broadband\", $N$7<$N$5, M71<$N$5, I71>0), ($N$5-M71)*I71, AND(E71=\"Voice & Broadband\", $N$7=0, M71>$N$5), \"!! Input Rate !!\", AND(E71=\"Voice & Broadband\", J71<$N$7, I71>0), ($N$7-J71)*I71, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D71=\"\", 0, AND(D71=\"Residential\", L71>K71, (M71-K71)<$Q$4), (L71-K71)*I71,   AND(D71=\"Single-Line Business\", L71>K71), (L71-K71)*I71, AND(D71=\"Multi-Line Business\", E71=\"Voice\", N71=\"\"), \"Column (n)?\", AND(D71=\"Multi-Line Business\", E71=\"Voice\", L71>K71, N71<$Q$5, (O71-K71)>0), (O71-K71)*I71, AND(D71=\"Multi-Line Business\", E71<>\"Voice\"), (L71-K71)*I71, AND(L71=\"\", D71<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,61]
[null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I72<=0, C72>0, E72>0, D72>0, F72>0), AND(C72=\"\", D72<>\"\"), AND(F72=\"\", E72<>\"\"), AND(D72=\"\", E72<>\"\"), AND(E72=\"\", C72<>\"\")), \"!!Need Input!!\", AND(D72=\"Residential - LIFELINE\", G72=\"yes\", J72<=$N$6, I72>0), ($N$6-J72)*I72,   AND(E72=\"Voice\", J72<$N$4, I72>0), ($N$4-J72)*I72, AND(E72=\"Broadband only\", J72<$N$5, I72>0), ($N$5-J72)*I72, AND(E72=\"Voice & Broadband\", $N$7<$N$5, M72<$N$5, I72>0), ($N$5-M72)*I72, AND(E72=\"Voice & Broadband\", $N$7=0, M72>$N$5), \"!! Input Rate !!\", AND(E72=\"Voice & Broadband\", J72<$N$7, I72>0), ($N$7-J72)*I72, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D72=\"\", 0, AND(D72=\"Residential\", L72>K72, (M72-K72)<$Q$4), (L72-K72)*I72,   AND(D72=\"Single-Line Business\", L72>K72), (L72-K72)*I72, AND(D72=\"Multi-Line Business\", E72=\"Voice\", N72=\"\"), \"Column (n)?\", AND(D72=\"Multi-Line Business\", E72=\"Voice\", L72>K72, N72<$Q$5, (O72-K72)>0), (O72-K72)*I72, AND(D72=\"Multi-Line Business\", E72<>\"Voice\"), (L72-K72)*I72, AND(L72=\"\", D72<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,62]
[null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I73<=0, C73>0, E73>0, D73>0, F73>0), AND(C73=\"\", D73<>\"\"), AND(F73=\"\", E73<>\"\"), AND(D73=\"\", E73<>\"\"), AND(E73=\"\", C73<>\"\")), \"!!Need Input!!\", AND(D73=\"Residential - LIFELINE\", G73=\"yes\", J73<=$N$6, I73>0), ($N$6-J73)*I73,   AND(E73=\"Voice\", J73<$N$4, I73>0), ($N$4-J73)*I73, AND(E73=\"Broadband only\", J73<$N$5, I73>0), ($N$5-J73)*I73, AND(E73=\"Voice & Broadband\", $N$7<$N$5, M73<$N$5, I73>0), ($N$5-M73)*I73, AND(E73=\"Voice & Broadband\", $N$7=0, M73>$N$5), \"!! Input Rate !!\", AND(E73=\"Voice & Broadband\", J73<$N$7, I73>0), ($N$7-J73)*I73, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D73=\"\", 0, AND(D73=\"Residential\", L73>K73, (M73-K73)<$Q$4), (L73-K73)*I73,   AND(D73=\"Single-Line Business\", L73>K73), (L73-K73)*I73, AND(D73=\"Multi-Line Business\", E73=\"Voice\", N73=\"\"), \"Column (n)?\", AND(D73=\"Multi-Line Business\", E73=\"Voice\", L73>K73, N73<$Q$5, (O73-K73)>0), (O73-K73)*I73, AND(D73=\"Multi-Line Business\", E73<>\"Voice\"), (L73-K73)*I73, AND(L73=\"\", D73<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,63]
[null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I74<=0, C74>0, E74>0, D74>0, F74>0), AND(C74=\"\", D74<>\"\"), AND(F74=\"\", E74<>\"\"), AND(D74=\"\", E74<>\"\"), AND(E74=\"\", C74<>\"\")), \"!!Need Input!!\", AND(D74=\"Residential - LIFELINE\", G74=\"yes\", J74<=$N$6, I74>0), ($N$6-J74)*I74,   AND(E74=\"Voice\", J74<$N$4, I74>0), ($N$4-J74)*I74, AND(E74=\"Broadband only\", J74<$N$5, I74>0), ($N$5-J74)*I74, AND(E74=\"Voice & Broadband\", $N$7<$N$5, M74<$N$5, I74>0), ($N$5-M74)*I74, AND(E74=\"Voice & Broadband\", $N$7=0, M74>$N$5), \"!! Input Rate !!\", AND(E74=\"Voice & Broadband\", J74<$N$7, I74>0), ($N$7-J74)*I74, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D74=\"\", 0, AND(D74=\"Residential\", L74>K74, (M74-K74)<$Q$4), (L74-K74)*I74,   AND(D74=\"Single-Line Business\", L74>K74), (L74-K74)*I74, AND(D74=\"Multi-Line Business\", E74=\"Voice\", N74=\"\"), \"Column (n)?\", AND(D74=\"Multi-Line Business\", E74=\"Voice\", L74>K74, N74<$Q$5, (O74-K74)>0), (O74-K74)*I74, AND(D74=\"Multi-Line Business\", E74<>\"Voice\"), (L74-K74)*I74, AND(L74=\"\", D74<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,64]
[null,65,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I75<=0, C75>0, E75>0, D75>0, F75>0), AND(C75=\"\", D75<>\"\"), AND(F75=\"\", E75<>\"\"), AND(D75=\"\", E75<>\"\"), AND(E75=\"\", C75<>\"\")), \"!!Need Input!!\", AND(D75=\"Residential - LIFELINE\", G75=\"yes\", J75<=$N$6, I75>0), ($N$6-J75)*I75,   AND(E75=\"Voice\", J75<$N$4, I75>0), ($N$4-J75)*I75, AND(E75=\"Broadband only\", J75<$N$5, I75>0), ($N$5-J75)*I75, AND(E75=\"Voice & Broadband\", $N$7<$N$5, M75<$N$5, I75>0), ($N$5-M75)*I75, AND(E75=\"Voice & Broadband\", $N$7=0, M75>$N$5), \"!! Input Rate !!\", AND(E75=\"Voice & Broadband\", J75<$N$7, I75>0), ($N$7-J75)*I75, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D75=\"\", 0, AND(D75=\"Residential\", L75>K75, (M75-K75)<$Q$4), (L75-K75)*I75,   AND(D75=\"Single-Line Business\", L75>K75), (L75-K75)*I75, AND(D75=\"Multi-Line Business\", E75=\"Voice\", N75=\"\"), \"Column (n)?\", AND(D75=\"Multi-Line Business\", E75=\"Voice\", L75>K75, N75<$Q$5, (O75-K75)>0), (O75-K75)*I75, AND(D75=\"Multi-Line Business\", E75<>\"Voice\"), (L75-K75)*I75, AND(L75=\"\", D75<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,65]
[null,66,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D76=\"Multi-Line Business\",E76=\"Voice\",L76>K76,N76<$Q$5),MIN(L76,($Q$5-N76)),0)","v":0},{"$f":"_xlfn.IFS(OR(AND(I76<=0, C76>0, E76>0, D76>0, F76>0), AND(C76=\"\", D76<>\"\"), AND(F76=\"\", E76<>\"\"), AND(D76=\"\", E76<>\"\"), AND(E76=\"\", C76<>\"\")), \"!!Need Input!!\", AND(D76=\"Residential - LIFELINE\", G76=\"yes\", J76<=$N$6, I76>0), ($N$6-J76)*I76,   AND(E76=\"Voice\", J76<$N$4, I76>0), ($N$4-J76)*I76, AND(E76=\"Broadband only\", J76<$N$5, I76>0), ($N$5-J76)*I76, AND(E76=\"Voice & Broadband\", $N$7<$N$5, M76<$N$5, I76>0), ($N$5-M76)*I76, AND(E76=\"Voice & Broadband\", $N$7=0, M76>$N$5), \"!! Input Rate !!\", AND(E76=\"Voice & Broadband\", J76<$N$7, I76>0), ($N$7-J76)*I76, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D76=\"\", 0, AND(D76=\"Residential\", L76>K76, (M76-K76)<$Q$4), (L76-K76)*I76,   AND(D76=\"Single-Line Business\", L76>K76), (L76-K76)*I76, AND(D76=\"Multi-Line Business\", E76=\"Voice\", N76=\"\"), \"Column (n)?\", AND(D76=\"Multi-Line Business\", E76=\"Voice\", L76>K76, N76<$Q$5, (O76-K76)>0), (O76-K76)*I76, AND(D76=\"Multi-Line Business\", E76<>\"Voice\"), (L76-K76)*I76, AND(L76=\"\", D76<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,66]
[null,67,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I77<=0, C77>0, E77>0, D77>0, F77>0), AND(C77=\"\", D77<>\"\"), AND(F77=\"\", E77<>\"\"), AND(D77=\"\", E77<>\"\"), AND(E77=\"\", C77<>\"\")), \"!!Need Input!!\", AND(D77=\"Residential - LIFELINE\", G77=\"yes\", J77<=$N$6, I77>0), ($N$6-J77)*I77,   AND(E77=\"Voice\", J77<$N$4, I77>0), ($N$4-J77)*I77, AND(E77=\"Broadband only\", J77<$N$5, I77>0), ($N$5-J77)*I77, AND(E77=\"Voice & Broadband\", $N$7<$N$5, M77<$N$5, I77>0), ($N$5-M77)*I77, AND(E77=\"Voice & Broadband\", $N$7=0, M77>$N$5), \"!! Input Rate !!\", AND(E77=\"Voice & Broadband\", J77<$N$7, I77>0), ($N$7-J77)*I77, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D77=\"\", 0, AND(D77=\"Residential\", L77>K77, (M77-K77)<$Q$4), (L77-K77)*I77,   AND(D77=\"Single-Line Business\", L77>K77), (L77-K77)*I77, AND(D77=\"Multi-Line Business\", E77=\"Voice\", N77=\"\"), \"Column (n)?\", AND(D77=\"Multi-Line Business\", E77=\"Voice\", L77>K77, N77<$Q$5, (O77-K77)>0), (O77-K77)*I77, AND(D77=\"Multi-Line Business\", E77<>\"Voice\"), (L77-K77)*I77, AND(L77=\"\", D77<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,67]
[null,68,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I78<=0, C78>0, E78>0, D78>0, F78>0), AND(C78=\"\", D78<>\"\"), AND(F78=\"\", E78<>\"\"), AND(D78=\"\", E78<>\"\"), AND(E78=\"\", C78<>\"\")), \"!!Need Input!!\", AND(D78=\"Residential - LIFELINE\", G78=\"yes\", J78<=$N$6, I78>0), ($N$6-J78)*I78,   AND(E78=\"Voice\", J78<$N$4, I78>0), ($N$4-J78)*I78, AND(E78=\"Broadband only\", J78<$N$5, I78>0), ($N$5-J78)*I78, AND(E78=\"Voice & Broadband\", $N$7<$N$5, M78<$N$5, I78>0), ($N$5-M78)*I78, AND(E78=\"Voice & Broadband\", $N$7=0, M78>$N$5), \"!! Input Rate !!\", AND(E78=\"Voice & Broadband\", J78<$N$7, I78>0), ($N$7-J78)*I78, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D78=\"\", 0, AND(D78=\"Residential\", L78>K78, (M78-K78)<$Q$4), (L78-K78)*I78,   AND(D78=\"Single-Line Business\", L78>K78), (L78-K78)*I78, AND(D78=\"Multi-Line Business\", E78=\"Voice\", N78=\"\"), \"Column (n)?\", AND(D78=\"Multi-Line Business\", E78=\"Voice\", L78>K78, N78<$Q$5, (O78-K78)>0), (O78-K78)*I78, AND(D78=\"Multi-Line Business\", E78<>\"Voice\"), (L78-K78)*I78, AND(L78=\"\", D78<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,68]
[null,69,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I79<=0, C79>0, E79>0, D79>0, F79>0), AND(C79=\"\", D79<>\"\"), AND(F79=\"\", E79<>\"\"), AND(D79=\"\", E79<>\"\"), AND(E79=\"\", C79<>\"\")), \"!!Need Input!!\", AND(D79=\"Residential - LIFELINE\", G79=\"yes\", J79<=$N$6, I79>0), ($N$6-J79)*I79,   AND(E79=\"Voice\", J79<$N$4, I79>0), ($N$4-J79)*I79, AND(E79=\"Broadband only\", J79<$N$5, I79>0), ($N$5-J79)*I79, AND(E79=\"Voice & Broadband\", $N$7<$N$5, M79<$N$5, I79>0), ($N$5-M79)*I79, AND(E79=\"Voice & Broadband\", $N$7=0, M79>$N$5), \"!! Input Rate !!\", AND(E79=\"Voice & Broadband\", J79<$N$7, I79>0), ($N$7-J79)*I79, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D79=\"\", 0, AND(D79=\"Residential\", L79>K79, (M79-K79)<$Q$4), (L79-K79)*I79,   AND(D79=\"Single-Line Business\", L79>K79), (L79-K79)*I79, AND(D79=\"Multi-Line Business\", E79=\"Voice\", N79=\"\"), \"Column (n)?\", AND(D79=\"Multi-Line Business\", E79=\"Voice\", L79>K79, N79<$Q$5, (O79-K79)>0), (O79-K79)*I79, AND(D79=\"Multi-Line Business\", E79<>\"Voice\"), (L79-K79)*I79, AND(L79=\"\", D79<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,69]
[null,70,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I80<=0, C80>0, E80>0, D80>0, F80>0), AND(C80=\"\", D80<>\"\"), AND(F80=\"\", E80<>\"\"), AND(D80=\"\", E80<>\"\"), AND(E80=\"\", C80<>\"\")), \"!!Need Input!!\", AND(D80=\"Residential - LIFELINE\", G80=\"yes\", J80<=$N$6, I80>0), ($N$6-J80)*I80,   AND(E80=\"Voice\", J80<$N$4, I80>0), ($N$4-J80)*I80, AND(E80=\"Broadband only\", J80<$N$5, I80>0), ($N$5-J80)*I80, AND(E80=\"Voice & Broadband\", $N$7<$N$5, M80<$N$5, I80>0), ($N$5-M80)*I80, AND(E80=\"Voice & Broadband\", $N$7=0, M80>$N$5), \"!! Input Rate !!\", AND(E80=\"Voice & Broadband\", J80<$N$7, I80>0), ($N$7-J80)*I80, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D80=\"\", 0, AND(D80=\"Residential\", L80>K80, (M80-K80)<$Q$4), (L80-K80)*I80,   AND(D80=\"Single-Line Business\", L80>K80), (L80-K80)*I80, AND(D80=\"Multi-Line Business\", E80=\"Voice\", N80=\"\"), \"Column (n)?\", AND(D80=\"Multi-Line Business\", E80=\"Voice\", L80>K80, N80<$Q$5, (O80-K80)>0), (O80-K80)*I80, AND(D80=\"Multi-Line Business\", E80<>\"Voice\"), (L80-K80)*I80, AND(L80=\"\", D80<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,70]
[null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I81<=0, C81>0, E81>0, D81>0, F81>0), AND(C81=\"\", D81<>\"\"), AND(F81=\"\", E81<>\"\"), AND(D81=\"\", E81<>\"\"), AND(E81=\"\", C81<>\"\")), \"!!Need Input!!\", AND(D81=\"Residential - LIFELINE\", G81=\"yes\", J81<=$N$6, I81>0), ($N$6-J81)*I81,   AND(E81=\"Voice\", J81<$N$4, I81>0), ($N$4-J81)*I81, AND(E81=\"Broadband only\", J81<$N$5, I81>0), ($N$5-J81)*I81, AND(E81=\"Voice & Broadband\", $N$7<$N$5, M81<$N$5, I81>0), ($N$5-M81)*I81, AND(E81=\"Voice & Broadband\", $N$7=0, M81>$N$5), \"!! Input Rate !!\", AND(E81=\"Voice & Broadband\", J81<$N$7, I81>0), ($N$7-J81)*I81, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D81=\"\", 0, AND(D81=\"Residential\", L81>K81, (M81-K81)<$Q$4), (L81-K81)*I81,   AND(D81=\"Single-Line Business\", L81>K81), (L81-K81)*I81, AND(D81=\"Multi-Line Business\", E81=\"Voice\", N81=\"\"), \"Column (n)?\", AND(D81=\"Multi-Line Business\", E81=\"Voice\", L81>K81, N81<$Q$5, (O81-K81)>0), (O81-K81)*I81, AND(D81=\"Multi-Line Business\", E81<>\"Voice\"), (L81-K81)*I81, AND(L81=\"\", D81<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,71]
[null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I82<=0, C82>0, E82>0, D82>0, F82>0), AND(C82=\"\", D82<>\"\"), AND(F82=\"\", E82<>\"\"), AND(D82=\"\", E82<>\"\"), AND(E82=\"\", C82<>\"\")), \"!!Need Input!!\", AND(D82=\"Residential - LIFELINE\", G82=\"yes\", J82<=$N$6, I82>0), ($N$6-J82)*I82,   AND(E82=\"Voice\", J82<$N$4, I82>0), ($N$4-J82)*I82, AND(E82=\"Broadband only\", J82<$N$5, I82>0), ($N$5-J82)*I82, AND(E82=\"Voice & Broadband\", $N$7<$N$5, M82<$N$5, I82>0), ($N$5-M82)*I82, AND(E82=\"Voice & Broadband\", $N$7=0, M82>$N$5), \"!! Input Rate !!\", AND(E82=\"Voice & Broadband\", J82<$N$7, I82>0), ($N$7-J82)*I82, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D82=\"\", 0, AND(D82=\"Residential\", L82>K82, (M82-K82)<$Q$4), (L82-K82)*I82,   AND(D82=\"Single-Line Business\", L82>K82), (L82-K82)*I82, AND(D82=\"Multi-Line Business\", E82=\"Voice\", N82=\"\"), \"Column (n)?\", AND(D82=\"Multi-Line Business\", E82=\"Voice\", L82>K82, N82<$Q$5, (O82-K82)>0), (O82-K82)*I82, AND(D82=\"Multi-Line Business\", E82<>\"Voice\"), (L82-K82)*I82, AND(L82=\"\", D82<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,72]
[null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I83<=0, C83>0, E83>0, D83>0, F83>0), AND(C83=\"\", D83<>\"\"), AND(F83=\"\", E83<>\"\"), AND(D83=\"\", E83<>\"\"), AND(E83=\"\", C83<>\"\")), \"!!Need Input!!\", AND(D83=\"Residential - LIFELINE\", G83=\"yes\", J83<=$N$6, I83>0), ($N$6-J83)*I83,   AND(E83=\"Voice\", J83<$N$4, I83>0), ($N$4-J83)*I83, AND(E83=\"Broadband only\", J83<$N$5, I83>0), ($N$5-J83)*I83, AND(E83=\"Voice & Broadband\", $N$7<$N$5, M83<$N$5, I83>0), ($N$5-M83)*I83, AND(E83=\"Voice & Broadband\", $N$7=0, M83>$N$5), \"!! Input Rate !!\", AND(E83=\"Voice & Broadband\", J83<$N$7, I83>0), ($N$7-J83)*I83, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D83=\"\", 0, AND(D83=\"Residential\", L83>K83, (M83-K83)<$Q$4), (L83-K83)*I83,   AND(D83=\"Single-Line Business\", L83>K83), (L83-K83)*I83, AND(D83=\"Multi-Line Business\", E83=\"Voice\", N83=\"\"), \"Column (n)?\", AND(D83=\"Multi-Line Business\", E83=\"Voice\", L83>K83, N83<$Q$5, (O83-K83)>0), (O83-K83)*I83, AND(D83=\"Multi-Line Business\", E83<>\"Voice\"), (L83-K83)*I83, AND(L83=\"\", D83<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,73]
[null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I84<=0, C84>0, E84>0, D84>0, F84>0), AND(C84=\"\", D84<>\"\"), AND(F84=\"\", E84<>\"\"), AND(D84=\"\", E84<>\"\"), AND(E84=\"\", C84<>\"\")), \"!!Need Input!!\", AND(D84=\"Residential - LIFELINE\", G84=\"yes\", J84<=$N$6, I84>0), ($N$6-J84)*I84,   AND(E84=\"Voice\", J84<$N$4, I84>0), ($N$4-J84)*I84, AND(E84=\"Broadband only\", J84<$N$5, I84>0), ($N$5-J84)*I84, AND(E84=\"Voice & Broadband\", $N$7<$N$5, M84<$N$5, I84>0), ($N$5-M84)*I84, AND(E84=\"Voice & Broadband\", $N$7=0, M84>$N$5), \"!! Input Rate !!\", AND(E84=\"Voice & Broadband\", J84<$N$7, I84>0), ($N$7-J84)*I84, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D84=\"\", 0, AND(D84=\"Residential\", L84>K84, (M84-K84)<$Q$4), (L84-K84)*I84,   AND(D84=\"Single-Line Business\", L84>K84), (L84-K84)*I84, AND(D84=\"Multi-Line Business\", E84=\"Voice\", N84=\"\"), \"Column (n)?\", AND(D84=\"Multi-Line Business\", E84=\"Voice\", L84>K84, N84<$Q$5, (O84-K84)>0), (O84-K84)*I84, AND(D84=\"Multi-Line Business\", E84<>\"Voice\"), (L84-K84)*I84, AND(L84=\"\", D84<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,74]
[null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I85<=0, C85>0, E85>0, D85>0, F85>0), AND(C85=\"\", D85<>\"\"), AND(F85=\"\", E85<>\"\"), AND(D85=\"\", E85<>\"\"), AND(E85=\"\", C85<>\"\")), \"!!Need Input!!\", AND(D85=\"Residential - LIFELINE\", G85=\"yes\", J85<=$N$6, I85>0), ($N$6-J85)*I85,   AND(E85=\"Voice\", J85<$N$4, I85>0), ($N$4-J85)*I85, AND(E85=\"Broadband only\", J85<$N$5, I85>0), ($N$5-J85)*I85, AND(E85=\"Voice & Broadband\", $N$7<$N$5, M85<$N$5, I85>0), ($N$5-M85)*I85, AND(E85=\"Voice & Broadband\", $N$7=0, M85>$N$5), \"!! Input Rate !!\", AND(E85=\"Voice & Broadband\", J85<$N$7, I85>0), ($N$7-J85)*I85, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D85=\"\", 0, AND(D85=\"Residential\", L85>K85, (M85-K85)<$Q$4), (L85-K85)*I85,   AND(D85=\"Single-Line Business\", L85>K85), (L85-K85)*I85, AND(D85=\"Multi-Line Business\", E85=\"Voice\", N85=\"\"), \"Column (n)?\", AND(D85=\"Multi-Line Business\", E85=\"Voice\", L85>K85, N85<$Q$5, (O85-K85)>0), (O85-K85)*I85, AND(D85=\"Multi-Line Business\", E85<>\"Voice\"), (L85-K85)*I85, AND(L85=\"\", D85<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,75]
[null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I86<=0, C86>0, E86>0, D86>0, F86>0), AND(C86=\"\", D86<>\"\"), AND(F86=\"\", E86<>\"\"), AND(D86=\"\", E86<>\"\"), AND(E86=\"\", C86<>\"\")), \"!!Need Input!!\", AND(D86=\"Residential - LIFELINE\", G86=\"yes\", J86<=$N$6, I86>0), ($N$6-J86)*I86,   AND(E86=\"Voice\", J86<$N$4, I86>0), ($N$4-J86)*I86, AND(E86=\"Broadband only\", J86<$N$5, I86>0), ($N$5-J86)*I86, AND(E86=\"Voice & Broadband\", $N$7<$N$5, M86<$N$5, I86>0), ($N$5-M86)*I86, AND(E86=\"Voice & Broadband\", $N$7=0, M86>$N$5), \"!! Input Rate !!\", AND(E86=\"Voice & Broadband\", J86<$N$7, I86>0), ($N$7-J86)*I86, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D86=\"\", 0, AND(D86=\"Residential\", L86>K86, (M86-K86)<$Q$4), (L86-K86)*I86,   AND(D86=\"Single-Line Business\", L86>K86), (L86-K86)*I86, AND(D86=\"Multi-Line Business\", E86=\"Voice\", N86=\"\"), \"Column (n)?\", AND(D86=\"Multi-Line Business\", E86=\"Voice\", L86>K86, N86<$Q$5, (O86-K86)>0), (O86-K86)*I86, AND(D86=\"Multi-Line Business\", E86<>\"Voice\"), (L86-K86)*I86, AND(L86=\"\", D86<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,76]
[null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I87<=0, C87>0, E87>0, D87>0, F87>0), AND(C87=\"\", D87<>\"\"), AND(F87=\"\", E87<>\"\"), AND(D87=\"\", E87<>\"\"), AND(E87=\"\", C87<>\"\")), \"!!Need Input!!\", AND(D87=\"Residential - LIFELINE\", G87=\"yes\", J87<=$N$6, I87>0), ($N$6-J87)*I87,   AND(E87=\"Voice\", J87<$N$4, I87>0), ($N$4-J87)*I87, AND(E87=\"Broadband only\", J87<$N$5, I87>0), ($N$5-J87)*I87, AND(E87=\"Voice & Broadband\", $N$7<$N$5, M87<$N$5, I87>0), ($N$5-M87)*I87, AND(E87=\"Voice & Broadband\", $N$7=0, M87>$N$5), \"!! Input Rate !!\", AND(E87=\"Voice & Broadband\", J87<$N$7, I87>0), ($N$7-J87)*I87, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D87=\"\", 0, AND(D87=\"Residential\", L87>K87, (M87-K87)<$Q$4), (L87-K87)*I87,   AND(D87=\"Single-Line Business\", L87>K87), (L87-K87)*I87, AND(D87=\"Multi-Line Business\", E87=\"Voice\", N87=\"\"), \"Column (n)?\", AND(D87=\"Multi-Line Business\", E87=\"Voice\", L87>K87, N87<$Q$5, (O87-K87)>0), (O87-K87)*I87, AND(D87=\"Multi-Line Business\", E87<>\"Voice\"), (L87-K87)*I87, AND(L87=\"\", D87<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,77]
[null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I88<=0, C88>0, E88>0, D88>0, F88>0), AND(C88=\"\", D88<>\"\"), AND(F88=\"\", E88<>\"\"), AND(D88=\"\", E88<>\"\"), AND(E88=\"\", C88<>\"\")), \"!!Need Input!!\", AND(D88=\"Residential - LIFELINE\", G88=\"yes\", J88<=$N$6, I88>0), ($N$6-J88)*I88,   AND(E88=\"Voice\", J88<$N$4, I88>0), ($N$4-J88)*I88, AND(E88=\"Broadband only\", J88<$N$5, I88>0), ($N$5-J88)*I88, AND(E88=\"Voice & Broadband\", $N$7<$N$5, M88<$N$5, I88>0), ($N$5-M88)*I88, AND(E88=\"Voice & Broadband\", $N$7=0, M88>$N$5), \"!! Input Rate !!\", AND(E88=\"Voice & Broadband\", J88<$N$7, I88>0), ($N$7-J88)*I88, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D88=\"\", 0, AND(D88=\"Residential\", L88>K88, (M88-K88)<$Q$4), (L88-K88)*I88,   AND(D88=\"Single-Line Business\", L88>K88), (L88-K88)*I88, AND(D88=\"Multi-Line Business\", E88=\"Voice\", N88=\"\"), \"Column (n)?\", AND(D88=\"Multi-Line Business\", E88=\"Voice\", L88>K88, N88<$Q$5, (O88-K88)>0), (O88-K88)*I88, AND(D88=\"Multi-Line Business\", E88<>\"Voice\"), (L88-K88)*I88, AND(L88=\"\", D88<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,78]
[null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I89<=0, C89>0, E89>0, D89>0, F89>0), AND(C89=\"\", D89<>\"\"), AND(F89=\"\", E89<>\"\"), AND(D89=\"\", E89<>\"\"), AND(E89=\"\", C89<>\"\")), \"!!Need Input!!\", AND(D89=\"Residential - LIFELINE\", G89=\"yes\", J89<=$N$6, I89>0), ($N$6-J89)*I89,   AND(E89=\"Voice\", J89<$N$4, I89>0), ($N$4-J89)*I89, AND(E89=\"Broadband only\", J89<$N$5, I89>0), ($N$5-J89)*I89, AND(E89=\"Voice & Broadband\", $N$7<$N$5, M89<$N$5, I89>0), ($N$5-M89)*I89, AND(E89=\"Voice & Broadband\", $N$7=0, M89>$N$5), \"!! Input Rate !!\", AND(E89=\"Voice & Broadband\", J89<$N$7, I89>0), ($N$7-J89)*I89, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D89=\"\", 0, AND(D89=\"Residential\", L89>K89, (M89-K89)<$Q$4), (L89-K89)*I89,   AND(D89=\"Single-Line Business\", L89>K89), (L89-K89)*I89, AND(D89=\"Multi-Line Business\", E89=\"Voice\", N89=\"\"), \"Column (n)?\", AND(D89=\"Multi-Line Business\", E89=\"Voice\", L89>K89, N89<$Q$5, (O89-K89)>0), (O89-K89)*I89, AND(D89=\"Multi-Line Business\", E89<>\"Voice\"), (L89-K89)*I89, AND(L89=\"\", D89<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,79]
[null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I90<=0, C90>0, E90>0, D90>0, F90>0), AND(C90=\"\", D90<>\"\"), AND(F90=\"\", E90<>\"\"), AND(D90=\"\", E90<>\"\"), AND(E90=\"\", C90<>\"\")), \"!!Need Input!!\", AND(D90=\"Residential - LIFELINE\", G90=\"yes\", J90<=$N$6, I90>0), ($N$6-J90)*I90,   AND(E90=\"Voice\", J90<$N$4, I90>0), ($N$4-J90)*I90, AND(E90=\"Broadband only\", J90<$N$5, I90>0), ($N$5-J90)*I90, AND(E90=\"Voice & Broadband\", $N$7<$N$5, M90<$N$5, I90>0), ($N$5-M90)*I90, AND(E90=\"Voice & Broadband\", $N$7=0, M90>$N$5), \"!! Input Rate !!\", AND(E90=\"Voice & Broadband\", J90<$N$7, I90>0), ($N$7-J90)*I90, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D90=\"\", 0, AND(D90=\"Residential\", L90>K90, (M90-K90)<$Q$4), (L90-K90)*I90,   AND(D90=\"Single-Line Business\", L90>K90), (L90-K90)*I90, AND(D90=\"Multi-Line Business\", E90=\"Voice\", N90=\"\"), \"Column (n)?\", AND(D90=\"Multi-Line Business\", E90=\"Voice\", L90>K90, N90<$Q$5, (O90-K90)>0), (O90-K90)*I90, AND(D90=\"Multi-Line Business\", E90<>\"Voice\"), (L90-K90)*I90, AND(L90=\"\", D90<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,80]
[null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I91<=0, C91>0, E91>0, D91>0, F91>0), AND(C91=\"\", D91<>\"\"), AND(F91=\"\", E91<>\"\"), AND(D91=\"\", E91<>\"\"), AND(E91=\"\", C91<>\"\")), \"!!Need Input!!\", AND(D91=\"Residential - LIFELINE\", G91=\"yes\", J91<=$N$6, I91>0), ($N$6-J91)*I91,   AND(E91=\"Voice\", J91<$N$4, I91>0), ($N$4-J91)*I91, AND(E91=\"Broadband only\", J91<$N$5, I91>0), ($N$5-J91)*I91, AND(E91=\"Voice & Broadband\", $N$7<$N$5, M91<$N$5, I91>0), ($N$5-M91)*I91, AND(E91=\"Voice & Broadband\", $N$7=0, M91>$N$5), \"!! Input Rate !!\", AND(E91=\"Voice & Broadband\", J91<$N$7, I91>0), ($N$7-J91)*I91, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D91=\"\", 0, AND(D91=\"Residential\", L91>K91, (M91-K91)<$Q$4), (L91-K91)*I91,   AND(D91=\"Single-Line Business\", L91>K91), (L91-K91)*I91, AND(D91=\"Multi-Line Business\", E91=\"Voice\", N91=\"\"), \"Column (n)?\", AND(D91=\"Multi-Line Business\", E91=\"Voice\", L91>K91, N91<$Q$5, (O91-K91)>0), (O91-K91)*I91, AND(D91=\"Multi-Line Business\", E91<>\"Voice\"), (L91-K91)*I91, AND(L91=\"\", D91<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,81]
[null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I92<=0, C92>0, E92>0, D92>0, F92>0), AND(C92=\"\", D92<>\"\"), AND(F92=\"\", E92<>\"\"), AND(D92=\"\", E92<>\"\"), AND(E92=\"\", C92<>\"\")), \"!!Need Input!!\", AND(D92=\"Residential - LIFELINE\", G92=\"yes\", J92<=$N$6, I92>0), ($N$6-J92)*I92,   AND(E92=\"Voice\", J92<$N$4, I92>0), ($N$4-J92)*I92, AND(E92=\"Broadband only\", J92<$N$5, I92>0), ($N$5-J92)*I92, AND(E92=\"Voice & Broadband\", $N$7<$N$5, M92<$N$5, I92>0), ($N$5-M92)*I92, AND(E92=\"Voice & Broadband\", $N$7=0, M92>$N$5), \"!! Input Rate !!\", AND(E92=\"Voice & Broadband\", J92<$N$7, I92>0), ($N$7-J92)*I92, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D92=\"\", 0, AND(D92=\"Residential\", L92>K92, (M92-K92)<$Q$4), (L92-K92)*I92,   AND(D92=\"Single-Line Business\", L92>K92), (L92-K92)*I92, AND(D92=\"Multi-Line Business\", E92=\"Voice\", N92=\"\"), \"Column (n)?\", AND(D92=\"Multi-Line Business\", E92=\"Voice\", L92>K92, N92<$Q$5, (O92-K92)>0), (O92-K92)*I92, AND(D92=\"Multi-Line Business\", E92<>\"Voice\"), (L92-K92)*I92, AND(L92=\"\", D92<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,82]
[null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I93<=0, C93>0, E93>0, D93>0, F93>0), AND(C93=\"\", D93<>\"\"), AND(F93=\"\", E93<>\"\"), AND(D93=\"\", E93<>\"\"), AND(E93=\"\", C93<>\"\")), \"!!Need Input!!\", AND(D93=\"Residential - LIFELINE\", G93=\"yes\", J93<=$N$6, I93>0), ($N$6-J93)*I93,   AND(E93=\"Voice\", J93<$N$4, I93>0), ($N$4-J93)*I93, AND(E93=\"Broadband only\", J93<$N$5, I93>0), ($N$5-J93)*I93, AND(E93=\"Voice & Broadband\", $N$7<$N$5, M93<$N$5, I93>0), ($N$5-M93)*I93, AND(E93=\"Voice & Broadband\", $N$7=0, M93>$N$5), \"!! Input Rate !!\", AND(E93=\"Voice & Broadband\", J93<$N$7, I93>0), ($N$7-J93)*I93, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D93=\"\", 0, AND(D93=\"Residential\", L93>K93, (M93-K93)<$Q$4), (L93-K93)*I93,   AND(D93=\"Single-Line Business\", L93>K93), (L93-K93)*I93, AND(D93=\"Multi-Line Business\", E93=\"Voice\", N93=\"\"), \"Column (n)?\", AND(D93=\"Multi-Line Business\", E93=\"Voice\", L93>K93, N93<$Q$5, (O93-K93)>0), (O93-K93)*I93, AND(D93=\"Multi-Line Business\", E93<>\"Voice\"), (L93-K93)*I93, AND(L93=\"\", D93<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,83]
[null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I94<=0, C94>0, E94>0, D94>0, F94>0), AND(C94=\"\", D94<>\"\"), AND(F94=\"\", E94<>\"\"), AND(D94=\"\", E94<>\"\"), AND(E94=\"\", C94<>\"\")), \"!!Need Input!!\", AND(D94=\"Residential - LIFELINE\", G94=\"yes\", J94<=$N$6, I94>0), ($N$6-J94)*I94,   AND(E94=\"Voice\", J94<$N$4, I94>0), ($N$4-J94)*I94, AND(E94=\"Broadband only\", J94<$N$5, I94>0), ($N$5-J94)*I94, AND(E94=\"Voice & Broadband\", $N$7<$N$5, M94<$N$5, I94>0), ($N$5-M94)*I94, AND(E94=\"Voice & Broadband\", $N$7=0, M94>$N$5), \"!! Input Rate !!\", AND(E94=\"Voice & Broadband\", J94<$N$7, I94>0), ($N$7-J94)*I94, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D94=\"\", 0, AND(D94=\"Residential\", L94>K94, (M94-K94)<$Q$4), (L94-K94)*I94,   AND(D94=\"Single-Line Business\", L94>K94), (L94-K94)*I94, AND(D94=\"Multi-Line Business\", E94=\"Voice\", N94=\"\"), \"Column (n)?\", AND(D94=\"Multi-Line Business\", E94=\"Voice\", L94>K94, N94<$Q$5, (O94-K94)>0), (O94-K94)*I94, AND(D94=\"Multi-Line Business\", E94<>\"Voice\"), (L94-K94)*I94, AND(L94=\"\", D94<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,84]
[null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I95<=0, C95>0, E95>0, D95>0, F95>0), AND(C95=\"\", D95<>\"\"), AND(F95=\"\", E95<>\"\"), AND(D95=\"\", E95<>\"\"), AND(E95=\"\", C95<>\"\")), \"!!Need Input!!\", AND(D95=\"Residential - LIFELINE\", G95=\"yes\", J95<=$N$6, I95>0), ($N$6-J95)*I95,   AND(E95=\"Voice\", J95<$N$4, I95>0), ($N$4-J95)*I95, AND(E95=\"Broadband only\", J95<$N$5, I95>0), ($N$5-J95)*I95, AND(E95=\"Voice & Broadband\", $N$7<$N$5, M95<$N$5, I95>0), ($N$5-M95)*I95, AND(E95=\"Voice & Broadband\", $N$7=0, M95>$N$5), \"!! Input Rate !!\", AND(E95=\"Voice & Broadband\", J95<$N$7, I95>0), ($N$7-J95)*I95, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D95=\"\", 0, AND(D95=\"Residential\", L95>K95, (M95-K95)<$Q$4), (L95-K95)*I95,   AND(D95=\"Single-Line Business\", L95>K95), (L95-K95)*I95, AND(D95=\"Multi-Line Business\", E95=\"Voice\", N95=\"\"), \"Column (n)?\", AND(D95=\"Multi-Line Business\", E95=\"Voice\", L95>K95, N95<$Q$5, (O95-K95)>0), (O95-K95)*I95, AND(D95=\"Multi-Line Business\", E95<>\"Voice\"), (L95-K95)*I95, AND(L95=\"\", D95<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,85]
[null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I96<=0, C96>0, E96>0, D96>0, F96>0), AND(C96=\"\", D96<>\"\"), AND(F96=\"\", E96<>\"\"), AND(D96=\"\", E96<>\"\"), AND(E96=\"\", C96<>\"\")), \"!!Need Input!!\", AND(D96=\"Residential - LIFELINE\", G96=\"yes\", J96<=$N$6, I96>0), ($N$6-J96)*I96,   AND(E96=\"Voice\", J96<$N$4, I96>0), ($N$4-J96)*I96, AND(E96=\"Broadband only\", J96<$N$5, I96>0), ($N$5-J96)*I96, AND(E96=\"Voice & Broadband\", $N$7<$N$5, M96<$N$5, I96>0), ($N$5-M96)*I96, AND(E96=\"Voice & Broadband\", $N$7=0, M96>$N$5), \"!! Input Rate !!\", AND(E96=\"Voice & Broadband\", J96<$N$7, I96>0), ($N$7-J96)*I96, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D96=\"\", 0, AND(D96=\"Residential\", L96>K96, (M96-K96)<$Q$4), (L96-K96)*I96,   AND(D96=\"Single-Line Business\", L96>K96), (L96-K96)*I96, AND(D96=\"Multi-Line Business\", E96=\"Voice\", N96=\"\"), \"Column (n)?\", AND(D96=\"Multi-Line Business\", E96=\"Voice\", L96>K96, N96<$Q$5, (O96-K96)>0), (O96-K96)*I96, AND(D96=\"Multi-Line Business\", E96<>\"Voice\"), (L96-K96)*I96, AND(L96=\"\", D96<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,86]
[null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I97<=0, C97>0, E97>0, D97>0, F97>0), AND(C97=\"\", D97<>\"\"), AND(F97=\"\", E97<>\"\"), AND(D97=\"\", E97<>\"\"), AND(E97=\"\", C97<>\"\")), \"!!Need Input!!\", AND(D97=\"Residential - LIFELINE\", G97=\"yes\", J97<=$N$6, I97>0), ($N$6-J97)*I97,   AND(E97=\"Voice\", J97<$N$4, I97>0), ($N$4-J97)*I97, AND(E97=\"Broadband only\", J97<$N$5, I97>0), ($N$5-J97)*I97, AND(E97=\"Voice & Broadband\", $N$7<$N$5, M97<$N$5, I97>0), ($N$5-M97)*I97, AND(E97=\"Voice & Broadband\", $N$7=0, M97>$N$5), \"!! Input Rate !!\", AND(E97=\"Voice & Broadband\", J97<$N$7, I97>0), ($N$7-J97)*I97, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D97=\"\", 0, AND(D97=\"Residential\", L97>K97, (M97-K97)<$Q$4), (L97-K97)*I97,   AND(D97=\"Single-Line Business\", L97>K97), (L97-K97)*I97, AND(D97=\"Multi-Line Business\", E97=\"Voice\", N97=\"\"), \"Column (n)?\", AND(D97=\"Multi-Line Business\", E97=\"Voice\", L97>K97, N97<$Q$5, (O97-K97)>0), (O97-K97)*I97, AND(D97=\"Multi-Line Business\", E97<>\"Voice\"), (L97-K97)*I97, AND(L97=\"\", D97<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,87]
[null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I98<=0, C98>0, E98>0, D98>0, F98>0), AND(C98=\"\", D98<>\"\"), AND(F98=\"\", E98<>\"\"), AND(D98=\"\", E98<>\"\"), AND(E98=\"\", C98<>\"\")), \"!!Need Input!!\", AND(D98=\"Residential - LIFELINE\", G98=\"yes\", J98<=$N$6, I98>0), ($N$6-J98)*I98,   AND(E98=\"Voice\", J98<$N$4, I98>0), ($N$4-J98)*I98, AND(E98=\"Broadband only\", J98<$N$5, I98>0), ($N$5-J98)*I98, AND(E98=\"Voice & Broadband\", $N$7<$N$5, M98<$N$5, I98>0), ($N$5-M98)*I98, AND(E98=\"Voice & Broadband\", $N$7=0, M98>$N$5), \"!! Input Rate !!\", AND(E98=\"Voice & Broadband\", J98<$N$7, I98>0), ($N$7-J98)*I98, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D98=\"\", 0, AND(D98=\"Residential\", L98>K98, (M98-K98)<$Q$4), (L98-K98)*I98,   AND(D98=\"Single-Line Business\", L98>K98), (L98-K98)*I98, AND(D98=\"Multi-Line Business\", E98=\"Voice\", N98=\"\"), \"Column (n)?\", AND(D98=\"Multi-Line Business\", E98=\"Voice\", L98>K98, N98<$Q$5, (O98-K98)>0), (O98-K98)*I98, AND(D98=\"Multi-Line Business\", E98<>\"Voice\"), (L98-K98)*I98, AND(L98=\"\", D98<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,88]
[null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I99<=0, C99>0, E99>0, D99>0, F99>0), AND(C99=\"\", D99<>\"\"), AND(F99=\"\", E99<>\"\"), AND(D99=\"\", E99<>\"\"), AND(E99=\"\", C99<>\"\")), \"!!Need Input!!\", AND(D99=\"Residential - LIFELINE\", G99=\"yes\", J99<=$N$6, I99>0), ($N$6-J99)*I99,   AND(E99=\"Voice\", J99<$N$4, I99>0), ($N$4-J99)*I99, AND(E99=\"Broadband only\", J99<$N$5, I99>0), ($N$5-J99)*I99, AND(E99=\"Voice & Broadband\", $N$7<$N$5, M99<$N$5, I99>0), ($N$5-M99)*I99, AND(E99=\"Voice & Broadband\", $N$7=0, M99>$N$5), \"!! Input Rate !!\", AND(E99=\"Voice & Broadband\", J99<$N$7, I99>0), ($N$7-J99)*I99, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D99=\"\", 0, AND(D99=\"Residential\", L99>K99, (M99-K99)<$Q$4), (L99-K99)*I99,   AND(D99=\"Single-Line Business\", L99>K99), (L99-K99)*I99, AND(D99=\"Multi-Line Business\", E99=\"Voice\", N99=\"\"), \"Column (n)?\", AND(D99=\"Multi-Line Business\", E99=\"Voice\", L99>K99, N99<$Q$5, (O99-K99)>0), (O99-K99)*I99, AND(D99=\"Multi-Line Business\", E99<>\"Voice\"), (L99-K99)*I99, AND(L99=\"\", D99<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,89]
[null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I100<=0, C100>0, E100>0, D100>0, F100>0), AND(C100=\"\", D100<>\"\"), AND(F100=\"\", E100<>\"\"), AND(D100=\"\", E100<>\"\"), AND(E100=\"\", C100<>\"\")), \"!!Need Input!!\", AND(D100=\"Residential - LIFELINE\", G100=\"yes\", J100<=$N$6, I100>0), ($N$6-J100)*I100,   AND(E100=\"Voice\", J100<$N$4, I100>0), ($N$4-J100)*I100, AND(E100=\"Broadband only\", J100<$N$5, I100>0), ($N$5-J100)*I100, AND(E100=\"Voice & Broadband\", $N$7<$N$5, M100<$N$5, I100>0), ($N$5-M100)*I100, AND(E100=\"Voice & Broadband\", $N$7=0, M100>$N$5), \"!! Input Rate !!\", AND(E100=\"Voice & Broadband\", J100<$N$7, I100>0), ($N$7-J100)*I100, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D100=\"\", 0, AND(D100=\"Residential\", L100>K100, (M100-K100)<$Q$4), (L100-K100)*I100,   AND(D100=\"Single-Line Business\", L100>K100), (L100-K100)*I100, AND(D100=\"Multi-Line Business\", E100=\"Voice\", N100=\"\"), \"Column (n)?\", AND(D100=\"Multi-Line Business\", E100=\"Voice\", L100>K100, N100<$Q$5, (O100-K100)>0), (O100-K100)*I100, AND(D100=\"Multi-Line Business\", E100<>\"Voice\"), (L100-K100)*I100, AND(L100=\"\", D100<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,90]
[null,91,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I101<=0, C101>0, E101>0, D101>0, F101>0), AND(C101=\"\", D101<>\"\"), AND(F101=\"\", E101<>\"\"), AND(D101=\"\", E101<>\"\"), AND(E101=\"\", C101<>\"\")), \"!!Need Input!!\", AND(D101=\"Residential - LIFELINE\", G101=\"yes\", J101<=$N$6, I101>0), ($N$6-J101)*I101,   AND(E101=\"Voice\", J101<$N$4, I101>0), ($N$4-J101)*I101, AND(E101=\"Broadband only\", J101<$N$5, I101>0), ($N$5-J101)*I101, AND(E101=\"Voice & Broadband\", $N$7<$N$5, M101<$N$5, I101>0), ($N$5-M101)*I101, AND(E101=\"Voice & Broadband\", $N$7=0, M101>$N$5), \"!! Input Rate !!\", AND(E101=\"Voice & Broadband\", J101<$N$7, I101>0), ($N$7-J101)*I101, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D101=\"\", 0, AND(D101=\"Residential\", L101>K101, (M101-K101)<$Q$4), (L101-K101)*I101,   AND(D101=\"Single-Line Business\", L101>K101), (L101-K101)*I101, AND(D101=\"Multi-Line Business\", E101=\"Voice\", N101=\"\"), \"Column (n)?\", AND(D101=\"Multi-Line Business\", E101=\"Voice\", L101>K101, N101<$Q$5, (O101-K101)>0), (O101-K101)*I101, AND(D101=\"Multi-Line Business\", E101<>\"Voice\"), (L101-K101)*I101, AND(L101=\"\", D101<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,91]
[null,92,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I102<=0, C102>0, E102>0, D102>0, F102>0), AND(C102=\"\", D102<>\"\"), AND(F102=\"\", E102<>\"\"), AND(D102=\"\", E102<>\"\"), AND(E102=\"\", C102<>\"\")), \"!!Need Input!!\", AND(D102=\"Residential - LIFELINE\", G102=\"yes\", J102<=$N$6, I102>0), ($N$6-J102)*I102,   AND(E102=\"Voice\", J102<$N$4, I102>0), ($N$4-J102)*I102, AND(E102=\"Broadband only\", J102<$N$5, I102>0), ($N$5-J102)*I102, AND(E102=\"Voice & Broadband\", $N$7<$N$5, M102<$N$5, I102>0), ($N$5-M102)*I102, AND(E102=\"Voice & Broadband\", $N$7=0, M102>$N$5), \"!! Input Rate !!\", AND(E102=\"Voice & Broadband\", J102<$N$7, I102>0), ($N$7-J102)*I102, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D102=\"\", 0, AND(D102=\"Residential\", L102>K102, (M102-K102)<$Q$4), (L102-K102)*I102,   AND(D102=\"Single-Line Business\", L102>K102), (L102-K102)*I102, AND(D102=\"Multi-Line Business\", E102=\"Voice\", N102=\"\"), \"Column (n)?\", AND(D102=\"Multi-Line Business\", E102=\"Voice\", L102>K102, N102<$Q$5, (O102-K102)>0), (O102-K102)*I102, AND(D102=\"Multi-Line Business\", E102<>\"Voice\"), (L102-K102)*I102, AND(L102=\"\", D102<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,92]
[null,93,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I103<=0, C103>0, E103>0, D103>0, F103>0), AND(C103=\"\", D103<>\"\"), AND(F103=\"\", E103<>\"\"), AND(D103=\"\", E103<>\"\"), AND(E103=\"\", C103<>\"\")), \"!!Need Input!!\", AND(D103=\"Residential - LIFELINE\", G103=\"yes\", J103<=$N$6, I103>0), ($N$6-J103)*I103,   AND(E103=\"Voice\", J103<$N$4, I103>0), ($N$4-J103)*I103, AND(E103=\"Broadband only\", J103<$N$5, I103>0), ($N$5-J103)*I103, AND(E103=\"Voice & Broadband\", $N$7<$N$5, M103<$N$5, I103>0), ($N$5-M103)*I103, AND(E103=\"Voice & Broadband\", $N$7=0, M103>$N$5), \"!! Input Rate !!\", AND(E103=\"Voice & Broadband\", J103<$N$7, I103>0), ($N$7-J103)*I103, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D103=\"\", 0, AND(D103=\"Residential\", L103>K103, (M103-K103)<$Q$4), (L103-K103)*I103,   AND(D103=\"Single-Line Business\", L103>K103), (L103-K103)*I103, AND(D103=\"Multi-Line Business\", E103=\"Voice\", N103=\"\"), \"Column (n)?\", AND(D103=\"Multi-Line Business\", E103=\"Voice\", L103>K103, N103<$Q$5, (O103-K103)>0), (O103-K103)*I103, AND(D103=\"Multi-Line Business\", E103<>\"Voice\"), (L103-K103)*I103, AND(L103=\"\", D103<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,93]
[null,94,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I104<=0, C104>0, E104>0, D104>0, F104>0), AND(C104=\"\", D104<>\"\"), AND(F104=\"\", E104<>\"\"), AND(D104=\"\", E104<>\"\"), AND(E104=\"\", C104<>\"\")), \"!!Need Input!!\", AND(D104=\"Residential - LIFELINE\", G104=\"yes\", J104<=$N$6, I104>0), ($N$6-J104)*I104,   AND(E104=\"Voice\", J104<$N$4, I104>0), ($N$4-J104)*I104, AND(E104=\"Broadband only\", J104<$N$5, I104>0), ($N$5-J104)*I104, AND(E104=\"Voice & Broadband\", $N$7<$N$5, M104<$N$5, I104>0), ($N$5-M104)*I104, AND(E104=\"Voice & Broadband\", $N$7=0, M104>$N$5), \"!! Input Rate !!\", AND(E104=\"Voice & Broadband\", J104<$N$7, I104>0), ($N$7-J104)*I104, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D104=\"\", 0, AND(D104=\"Residential\", L104>K104, (M104-K104)<$Q$4), (L104-K104)*I104,   AND(D104=\"Single-Line Business\", L104>K104), (L104-K104)*I104, AND(D104=\"Multi-Line Business\", E104=\"Voice\", N104=\"\"), \"Column (n)?\", AND(D104=\"Multi-Line Business\", E104=\"Voice\", L104>K104, N104<$Q$5, (O104-K104)>0), (O104-K104)*I104, AND(D104=\"Multi-Line Business\", E104<>\"Voice\"), (L104-K104)*I104, AND(L104=\"\", D104<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,94]
[null,95,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I105<=0, C105>0, E105>0, D105>0, F105>0), AND(C105=\"\", D105<>\"\"), AND(F105=\"\", E105<>\"\"), AND(D105=\"\", E105<>\"\"), AND(E105=\"\", C105<>\"\")), \"!!Need Input!!\", AND(D105=\"Residential - LIFELINE\", G105=\"yes\", J105<=$N$6, I105>0), ($N$6-J105)*I105,   AND(E105=\"Voice\", J105<$N$4, I105>0), ($N$4-J105)*I105, AND(E105=\"Broadband only\", J105<$N$5, I105>0), ($N$5-J105)*I105, AND(E105=\"Voice & Broadband\", $N$7<$N$5, M105<$N$5, I105>0), ($N$5-M105)*I105, AND(E105=\"Voice & Broadband\", $N$7=0, M105>$N$5), \"!! Input Rate !!\", AND(E105=\"Voice & Broadband\", J105<$N$7, I105>0), ($N$7-J105)*I105, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D105=\"\", 0, AND(D105=\"Residential\", L105>K105, (M105-K105)<$Q$4), (L105-K105)*I105,   AND(D105=\"Single-Line Business\", L105>K105), (L105-K105)*I105, AND(D105=\"Multi-Line Business\", E105=\"Voice\", N105=\"\"), \"Column (n)?\", AND(D105=\"Multi-Line Business\", E105=\"Voice\", L105>K105, N105<$Q$5, (O105-K105)>0), (O105-K105)*I105, AND(D105=\"Multi-Line Business\", E105<>\"Voice\"), (L105-K105)*I105, AND(L105=\"\", D105<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,95]
[null,96,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I106<=0, C106>0, E106>0, D106>0, F106>0), AND(C106=\"\", D106<>\"\"), AND(F106=\"\", E106<>\"\"), AND(D106=\"\", E106<>\"\"), AND(E106=\"\", C106<>\"\")), \"!!Need Input!!\", AND(D106=\"Residential - LIFELINE\", G106=\"yes\", J106<=$N$6, I106>0), ($N$6-J106)*I106,   AND(E106=\"Voice\", J106<$N$4, I106>0), ($N$4-J106)*I106, AND(E106=\"Broadband only\", J106<$N$5, I106>0), ($N$5-J106)*I106, AND(E106=\"Voice & Broadband\", $N$7<$N$5, M106<$N$5, I106>0), ($N$5-M106)*I106, AND(E106=\"Voice & Broadband\", $N$7=0, M106>$N$5), \"!! Input Rate !!\", AND(E106=\"Voice & Broadband\", J106<$N$7, I106>0), ($N$7-J106)*I106, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D106=\"\", 0, AND(D106=\"Residential\", L106>K106, (M106-K106)<$Q$4), (L106-K106)*I106,   AND(D106=\"Single-Line Business\", L106>K106), (L106-K106)*I106, AND(D106=\"Multi-Line Business\", E106=\"Voice\", N106=\"\"), \"Column (n)?\", AND(D106=\"Multi-Line Business\", E106=\"Voice\", L106>K106, N106<$Q$5, (O106-K106)>0), (O106-K106)*I106, AND(D106=\"Multi-Line Business\", E106<>\"Voice\"), (L106-K106)*I106, AND(L106=\"\", D106<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,96]
[null,97,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I107<=0, C107>0, E107>0, D107>0, F107>0), AND(C107=\"\", D107<>\"\"), AND(F107=\"\", E107<>\"\"), AND(D107=\"\", E107<>\"\"), AND(E107=\"\", C107<>\"\")), \"!!Need Input!!\", AND(D107=\"Residential - LIFELINE\", G107=\"yes\", J107<=$N$6, I107>0), ($N$6-J107)*I107,   AND(E107=\"Voice\", J107<$N$4, I107>0), ($N$4-J107)*I107, AND(E107=\"Broadband only\", J107<$N$5, I107>0), ($N$5-J107)*I107, AND(E107=\"Voice & Broadband\", $N$7<$N$5, M107<$N$5, I107>0), ($N$5-M107)*I107, AND(E107=\"Voice & Broadband\", $N$7=0, M107>$N$5), \"!! Input Rate !!\", AND(E107=\"Voice & Broadband\", J107<$N$7, I107>0), ($N$7-J107)*I107, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D107=\"\", 0, AND(D107=\"Residential\", L107>K107, (M107-K107)<$Q$4), (L107-K107)*I107,   AND(D107=\"Single-Line Business\", L107>K107), (L107-K107)*I107, AND(D107=\"Multi-Line Business\", E107=\"Voice\", N107=\"\"), \"Column (n)?\", AND(D107=\"Multi-Line Business\", E107=\"Voice\", L107>K107, N107<$Q$5, (O107-K107)>0), (O107-K107)*I107, AND(D107=\"Multi-Line Business\", E107<>\"Voice\"), (L107-K107)*I107, AND(L107=\"\", D107<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,97]
[null,98,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I108<=0, C108>0, E108>0, D108>0, F108>0), AND(C108=\"\", D108<>\"\"), AND(F108=\"\", E108<>\"\"), AND(D108=\"\", E108<>\"\"), AND(E108=\"\", C108<>\"\")), \"!!Need Input!!\", AND(D108=\"Residential - LIFELINE\", G108=\"yes\", J108<=$N$6, I108>0), ($N$6-J108)*I108,   AND(E108=\"Voice\", J108<$N$4, I108>0), ($N$4-J108)*I108, AND(E108=\"Broadband only\", J108<$N$5, I108>0), ($N$5-J108)*I108, AND(E108=\"Voice & Broadband\", $N$7<$N$5, M108<$N$5, I108>0), ($N$5-M108)*I108, AND(E108=\"Voice & Broadband\", $N$7=0, M108>$N$5), \"!! Input Rate !!\", AND(E108=\"Voice & Broadband\", J108<$N$7, I108>0), ($N$7-J108)*I108, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D108=\"\", 0, AND(D108=\"Residential\", L108>K108, (M108-K108)<$Q$4), (L108-K108)*I108,   AND(D108=\"Single-Line Business\", L108>K108), (L108-K108)*I108, AND(D108=\"Multi-Line Business\", E108=\"Voice\", N108=\"\"), \"Column (n)?\", AND(D108=\"Multi-Line Business\", E108=\"Voice\", L108>K108, N108<$Q$5, (O108-K108)>0), (O108-K108)*I108, AND(D108=\"Multi-Line Business\", E108<>\"Voice\"), (L108-K108)*I108, AND(L108=\"\", D108<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,98]
[null,99,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I109<=0, C109>0, E109>0, D109>0, F109>0), AND(C109=\"\", D109<>\"\"), AND(F109=\"\", E109<>\"\"), AND(D109=\"\", E109<>\"\"), AND(E109=\"\", C109<>\"\")), \"!!Need Input!!\", AND(D109=\"Residential - LIFELINE\", G109=\"yes\", J109<=$N$6, I109>0), ($N$6-J109)*I109,   AND(E109=\"Voice\", J109<$N$4, I109>0), ($N$4-J109)*I109, AND(E109=\"Broadband only\", J109<$N$5, I109>0), ($N$5-J109)*I109, AND(E109=\"Voice & Broadband\", $N$7<$N$5, M109<$N$5, I109>0), ($N$5-M109)*I109, AND(E109=\"Voice & Broadband\", $N$7=0, M109>$N$5), \"!! Input Rate !!\", AND(E109=\"Voice & Broadband\", J109<$N$7, I109>0), ($N$7-J109)*I109, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D109=\"\", 0, AND(D109=\"Residential\", L109>K109, (M109-K109)<$Q$4), (L109-K109)*I109,   AND(D109=\"Single-Line Business\", L109>K109), (L109-K109)*I109, AND(D109=\"Multi-Line Business\", E109=\"Voice\", N109=\"\"), \"Column (n)?\", AND(D109=\"Multi-Line Business\", E109=\"Voice\", L109>K109, N109<$Q$5, (O109-K109)>0), (O109-K109)*I109, AND(D109=\"Multi-Line Business\", E109<>\"Voice\"), (L109-K109)*I109, AND(L109=\"\", D109<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,99]
[null,100,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I110<=0, C110>0, E110>0, D110>0, F110>0), AND(C110=\"\", D110<>\"\"), AND(F110=\"\", E110<>\"\"), AND(D110=\"\", E110<>\"\"), AND(E110=\"\", C110<>\"\")), \"!!Need Input!!\", AND(D110=\"Residential - LIFELINE\", G110=\"yes\", J110<=$N$6, I110>0), ($N$6-J110)*I110,   AND(E110=\"Voice\", J110<$N$4, I110>0), ($N$4-J110)*I110, AND(E110=\"Broadband only\", J110<$N$5, I110>0), ($N$5-J110)*I110, AND(E110=\"Voice & Broadband\", $N$7<$N$5, M110<$N$5, I110>0), ($N$5-M110)*I110, AND(E110=\"Voice & Broadband\", $N$7=0, M110>$N$5), \"!! Input Rate !!\", AND(E110=\"Voice & Broadband\", J110<$N$7, I110>0), ($N$7-J110)*I110, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D110=\"\", 0, AND(D110=\"Residential\", L110>K110, (M110-K110)<$Q$4), (L110-K110)*I110,   AND(D110=\"Single-Line Business\", L110>K110), (L110-K110)*I110, AND(D110=\"Multi-Line Business\", E110=\"Voice\", N110=\"\"), \"Column (n)?\", AND(D110=\"Multi-Line Business\", E110=\"Voice\", L110>K110, N110<$Q$5, (O110-K110)>0), (O110-K110)*I110, AND(D110=\"Multi-Line Business\", E110<>\"Voice\"), (L110-K110)*I110, AND(L110=\"\", D110<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,100]
[null,101,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I111<=0, C111>0, E111>0, D111>0, F111>0), AND(C111=\"\", D111<>\"\"), AND(F111=\"\", E111<>\"\"), AND(D111=\"\", E111<>\"\"), AND(E111=\"\", C111<>\"\")), \"!!Need Input!!\", AND(D111=\"Residential - LIFELINE\", G111=\"yes\", J111<=$N$6, I111>0), ($N$6-J111)*I111,   AND(E111=\"Voice\", J111<$N$4, I111>0), ($N$4-J111)*I111, AND(E111=\"Broadband only\", J111<$N$5, I111>0), ($N$5-J111)*I111, AND(E111=\"Voice & Broadband\", $N$7<$N$5, M111<$N$5, I111>0), ($N$5-M111)*I111, AND(E111=\"Voice & Broadband\", $N$7=0, M111>$N$5), \"!! Input Rate !!\", AND(E111=\"Voice & Broadband\", J111<$N$7, I111>0), ($N$7-J111)*I111, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D111=\"\", 0, AND(D111=\"Residential\", L111>K111, (M111-K111)<$Q$4), (L111-K111)*I111,   AND(D111=\"Single-Line Business\", L111>K111), (L111-K111)*I111, AND(D111=\"Multi-Line Business\", E111=\"Voice\", N111=\"\"), \"Column (n)?\", AND(D111=\"Multi-Line Business\", E111=\"Voice\", L111>K111, N111<$Q$5, (O111-K111)>0), (O111-K111)*I111, AND(D111=\"Multi-Line Business\", E111<>\"Voice\"), (L111-K111)*I111, AND(L111=\"\", D111<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,101]
[null,102,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I112<=0, C112>0, E112>0, D112>0, F112>0), AND(C112=\"\", D112<>\"\"), AND(F112=\"\", E112<>\"\"), AND(D112=\"\", E112<>\"\"), AND(E112=\"\", C112<>\"\")), \"!!Need Input!!\", AND(D112=\"Residential - LIFELINE\", G112=\"yes\", J112<=$N$6, I112>0), ($N$6-J112)*I112,   AND(E112=\"Voice\", J112<$N$4, I112>0), ($N$4-J112)*I112, AND(E112=\"Broadband only\", J112<$N$5, I112>0), ($N$5-J112)*I112, AND(E112=\"Voice & Broadband\", $N$7<$N$5, M112<$N$5, I112>0), ($N$5-M112)*I112, AND(E112=\"Voice & Broadband\", $N$7=0, M112>$N$5), \"!! Input Rate !!\", AND(E112=\"Voice & Broadband\", J112<$N$7, I112>0), ($N$7-J112)*I112, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D112=\"\", 0, AND(D112=\"Residential\", L112>K112, (M112-K112)<$Q$4), (L112-K112)*I112,   AND(D112=\"Single-Line Business\", L112>K112), (L112-K112)*I112, AND(D112=\"Multi-Line Business\", E112=\"Voice\", N112=\"\"), \"Column (n)?\", AND(D112=\"Multi-Line Business\", E112=\"Voice\", L112>K112, N112<$Q$5, (O112-K112)>0), (O112-K112)*I112, AND(D112=\"Multi-Line Business\", E112<>\"Voice\"), (L112-K112)*I112, AND(L112=\"\", D112<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,102]
[null,103,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I113<=0, C113>0, E113>0, D113>0, F113>0), AND(C113=\"\", D113<>\"\"), AND(F113=\"\", E113<>\"\"), AND(D113=\"\", E113<>\"\"), AND(E113=\"\", C113<>\"\")), \"!!Need Input!!\", AND(D113=\"Residential - LIFELINE\", G113=\"yes\", J113<=$N$6, I113>0), ($N$6-J113)*I113,   AND(E113=\"Voice\", J113<$N$4, I113>0), ($N$4-J113)*I113, AND(E113=\"Broadband only\", J113<$N$5, I113>0), ($N$5-J113)*I113, AND(E113=\"Voice & Broadband\", $N$7<$N$5, M113<$N$5, I113>0), ($N$5-M113)*I113, AND(E113=\"Voice & Broadband\", $N$7=0, M113>$N$5), \"!! Input Rate !!\", AND(E113=\"Voice & Broadband\", J113<$N$7, I113>0), ($N$7-J113)*I113, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D113=\"\", 0, AND(D113=\"Residential\", L113>K113, (M113-K113)<$Q$4), (L113-K113)*I113,   AND(D113=\"Single-Line Business\", L113>K113), (L113-K113)*I113, AND(D113=\"Multi-Line Business\", E113=\"Voice\", N113=\"\"), \"Column (n)?\", AND(D113=\"Multi-Line Business\", E113=\"Voice\", L113>K113, N113<$Q$5, (O113-K113)>0), (O113-K113)*I113, AND(D113=\"Multi-Line Business\", E113<>\"Voice\"), (L113-K113)*I113, AND(L113=\"\", D113<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,103]
[null,104,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I114<=0, C114>0, E114>0, D114>0, F114>0), AND(C114=\"\", D114<>\"\"), AND(F114=\"\", E114<>\"\"), AND(D114=\"\", E114<>\"\"), AND(E114=\"\", C114<>\"\")), \"!!Need Input!!\", AND(D114=\"Residential - LIFELINE\", G114=\"yes\", J114<=$N$6, I114>0), ($N$6-J114)*I114,   AND(E114=\"Voice\", J114<$N$4, I114>0), ($N$4-J114)*I114, AND(E114=\"Broadband only\", J114<$N$5, I114>0), ($N$5-J114)*I114, AND(E114=\"Voice & Broadband\", $N$7<$N$5, M114<$N$5, I114>0), ($N$5-M114)*I114, AND(E114=\"Voice & Broadband\", $N$7=0, M114>$N$5), \"!! Input Rate !!\", AND(E114=\"Voice & Broadband\", J114<$N$7, I114>0), ($N$7-J114)*I114, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D114=\"\", 0, AND(D114=\"Residential\", L114>K114, (M114-K114)<$Q$4), (L114-K114)*I114,   AND(D114=\"Single-Line Business\", L114>K114), (L114-K114)*I114, AND(D114=\"Multi-Line Business\", E114=\"Voice\", N114=\"\"), \"Column (n)?\", AND(D114=\"Multi-Line Business\", E114=\"Voice\", L114>K114, N114<$Q$5, (O114-K114)>0), (O114-K114)*I114, AND(D114=\"Multi-Line Business\", E114<>\"Voice\"), (L114-K114)*I114, AND(L114=\"\", D114<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,104]
[null,105,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I115<=0, C115>0, E115>0, D115>0, F115>0), AND(C115=\"\", D115<>\"\"), AND(F115=\"\", E115<>\"\"), AND(D115=\"\", E115<>\"\"), AND(E115=\"\", C115<>\"\")), \"!!Need Input!!\", AND(D115=\"Residential - LIFELINE\", G115=\"yes\", J115<=$N$6, I115>0), ($N$6-J115)*I115,   AND(E115=\"Voice\", J115<$N$4, I115>0), ($N$4-J115)*I115, AND(E115=\"Broadband only\", J115<$N$5, I115>0), ($N$5-J115)*I115, AND(E115=\"Voice & Broadband\", $N$7<$N$5, M115<$N$5, I115>0), ($N$5-M115)*I115, AND(E115=\"Voice & Broadband\", $N$7=0, M115>$N$5), \"!! Input Rate !!\", AND(E115=\"Voice & Broadband\", J115<$N$7, I115>0), ($N$7-J115)*I115, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D115=\"\", 0, AND(D115=\"Residential\", L115>K115, (M115-K115)<$Q$4), (L115-K115)*I115,   AND(D115=\"Single-Line Business\", L115>K115), (L115-K115)*I115, AND(D115=\"Multi-Line Business\", E115=\"Voice\", N115=\"\"), \"Column (n)?\", AND(D115=\"Multi-Line Business\", E115=\"Voice\", L115>K115, N115<$Q$5, (O115-K115)>0), (O115-K115)*I115, AND(D115=\"Multi-Line Business\", E115<>\"Voice\"), (L115-K115)*I115, AND(L115=\"\", D115<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,105]
[null,106,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I116<=0, C116>0, E116>0, D116>0, F116>0), AND(C116=\"\", D116<>\"\"), AND(F116=\"\", E116<>\"\"), AND(D116=\"\", E116<>\"\"), AND(E116=\"\", C116<>\"\")), \"!!Need Input!!\", AND(D116=\"Residential - LIFELINE\", G116=\"yes\", J116<=$N$6, I116>0), ($N$6-J116)*I116,   AND(E116=\"Voice\", J116<$N$4, I116>0), ($N$4-J116)*I116, AND(E116=\"Broadband only\", J116<$N$5, I116>0), ($N$5-J116)*I116, AND(E116=\"Voice & Broadband\", $N$7<$N$5, M116<$N$5, I116>0), ($N$5-M116)*I116, AND(E116=\"Voice & Broadband\", $N$7=0, M116>$N$5), \"!! Input Rate !!\", AND(E116=\"Voice & Broadband\", J116<$N$7, I116>0), ($N$7-J116)*I116, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D116=\"\", 0, AND(D116=\"Residential\", L116>K116, (M116-K116)<$Q$4), (L116-K116)*I116,   AND(D116=\"Single-Line Business\", L116>K116), (L116-K116)*I116, AND(D116=\"Multi-Line Business\", E116=\"Voice\", N116=\"\"), \"Column (n)?\", AND(D116=\"Multi-Line Business\", E116=\"Voice\", L116>K116, N116<$Q$5, (O116-K116)>0), (O116-K116)*I116, AND(D116=\"Multi-Line Business\", E116<>\"Voice\"), (L116-K116)*I116, AND(L116=\"\", D116<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,106]
[null,107,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I117<=0, C117>0, E117>0, D117>0, F117>0), AND(C117=\"\", D117<>\"\"), AND(F117=\"\", E117<>\"\"), AND(D117=\"\", E117<>\"\"), AND(E117=\"\", C117<>\"\")), \"!!Need Input!!\", AND(D117=\"Residential - LIFELINE\", G117=\"yes\", J117<=$N$6, I117>0), ($N$6-J117)*I117,   AND(E117=\"Voice\", J117<$N$4, I117>0), ($N$4-J117)*I117, AND(E117=\"Broadband only\", J117<$N$5, I117>0), ($N$5-J117)*I117, AND(E117=\"Voice & Broadband\", $N$7<$N$5, M117<$N$5, I117>0), ($N$5-M117)*I117, AND(E117=\"Voice & Broadband\", $N$7=0, M117>$N$5), \"!! Input Rate !!\", AND(E117=\"Voice & Broadband\", J117<$N$7, I117>0), ($N$7-J117)*I117, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D117=\"\", 0, AND(D117=\"Residential\", L117>K117, (M117-K117)<$Q$4), (L117-K117)*I117,   AND(D117=\"Single-Line Business\", L117>K117), (L117-K117)*I117, AND(D117=\"Multi-Line Business\", E117=\"Voice\", N117=\"\"), \"Column (n)?\", AND(D117=\"Multi-Line Business\", E117=\"Voice\", L117>K117, N117<$Q$5, (O117-K117)>0), (O117-K117)*I117, AND(D117=\"Multi-Line Business\", E117<>\"Voice\"), (L117-K117)*I117, AND(L117=\"\", D117<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,107]
[null,108,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I118<=0, C118>0, E118>0, D118>0, F118>0), AND(C118=\"\", D118<>\"\"), AND(F118=\"\", E118<>\"\"), AND(D118=\"\", E118<>\"\"), AND(E118=\"\", C118<>\"\")), \"!!Need Input!!\", AND(D118=\"Residential - LIFELINE\", G118=\"yes\", J118<=$N$6, I118>0), ($N$6-J118)*I118,   AND(E118=\"Voice\", J118<$N$4, I118>0), ($N$4-J118)*I118, AND(E118=\"Broadband only\", J118<$N$5, I118>0), ($N$5-J118)*I118, AND(E118=\"Voice & Broadband\", $N$7<$N$5, M118<$N$5, I118>0), ($N$5-M118)*I118, AND(E118=\"Voice & Broadband\", $N$7=0, M118>$N$5), \"!! Input Rate !!\", AND(E118=\"Voice & Broadband\", J118<$N$7, I118>0), ($N$7-J118)*I118, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D118=\"\", 0, AND(D118=\"Residential\", L118>K118, (M118-K118)<$Q$4), (L118-K118)*I118,   AND(D118=\"Single-Line Business\", L118>K118), (L118-K118)*I118, AND(D118=\"Multi-Line Business\", E118=\"Voice\", N118=\"\"), \"Column (n)?\", AND(D118=\"Multi-Line Business\", E118=\"Voice\", L118>K118, N118<$Q$5, (O118-K118)>0), (O118-K118)*I118, AND(D118=\"Multi-Line Business\", E118<>\"Voice\"), (L118-K118)*I118, AND(L118=\"\", D118<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,108]
[null,109,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I119<=0, C119>0, E119>0, D119>0, F119>0), AND(C119=\"\", D119<>\"\"), AND(F119=\"\", E119<>\"\"), AND(D119=\"\", E119<>\"\"), AND(E119=\"\", C119<>\"\")), \"!!Need Input!!\", AND(D119=\"Residential - LIFELINE\", G119=\"yes\", J119<=$N$6, I119>0), ($N$6-J119)*I119,   AND(E119=\"Voice\", J119<$N$4, I119>0), ($N$4-J119)*I119, AND(E119=\"Broadband only\", J119<$N$5, I119>0), ($N$5-J119)*I119, AND(E119=\"Voice & Broadband\", $N$7<$N$5, M119<$N$5, I119>0), ($N$5-M119)*I119, AND(E119=\"Voice & Broadband\", $N$7=0, M119>$N$5), \"!! Input Rate !!\", AND(E119=\"Voice & Broadband\", J119<$N$7, I119>0), ($N$7-J119)*I119, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D119=\"\", 0, AND(D119=\"Residential\", L119>K119, (M119-K119)<$Q$4), (L119-K119)*I119,   AND(D119=\"Single-Line Business\", L119>K119), (L119-K119)*I119, AND(D119=\"Multi-Line Business\", E119=\"Voice\", N119=\"\"), \"Column (n)?\", AND(D119=\"Multi-Line Business\", E119=\"Voice\", L119>K119, N119<$Q$5, (O119-K119)>0), (O119-K119)*I119, AND(D119=\"Multi-Line Business\", E119<>\"Voice\"), (L119-K119)*I119, AND(L119=\"\", D119<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,109]
[null,110,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I120<=0, C120>0, E120>0, D120>0, F120>0), AND(C120=\"\", D120<>\"\"), AND(F120=\"\", E120<>\"\"), AND(D120=\"\", E120<>\"\"), AND(E120=\"\", C120<>\"\")), \"!!Need Input!!\", AND(D120=\"Residential - LIFELINE\", G120=\"yes\", J120<=$N$6, I120>0), ($N$6-J120)*I120,   AND(E120=\"Voice\", J120<$N$4, I120>0), ($N$4-J120)*I120, AND(E120=\"Broadband only\", J120<$N$5, I120>0), ($N$5-J120)*I120, AND(E120=\"Voice & Broadband\", $N$7<$N$5, M120<$N$5, I120>0), ($N$5-M120)*I120, AND(E120=\"Voice & Broadband\", $N$7=0, M120>$N$5), \"!! Input Rate !!\", AND(E120=\"Voice & Broadband\", J120<$N$7, I120>0), ($N$7-J120)*I120, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D120=\"\", 0, AND(D120=\"Residential\", L120>K120, (M120-K120)<$Q$4), (L120-K120)*I120,   AND(D120=\"Single-Line Business\", L120>K120), (L120-K120)*I120, AND(D120=\"Multi-Line Business\", E120=\"Voice\", N120=\"\"), \"Column (n)?\", AND(D120=\"Multi-Line Business\", E120=\"Voice\", L120>K120, N120<$Q$5, (O120-K120)>0), (O120-K120)*I120, AND(D120=\"Multi-Line Business\", E120<>\"Voice\"), (L120-K120)*I120, AND(L120=\"\", D120<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,110]
[null,111,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I121<=0, C121>0, E121>0, D121>0, F121>0), AND(C121=\"\", D121<>\"\"), AND(F121=\"\", E121<>\"\"), AND(D121=\"\", E121<>\"\"), AND(E121=\"\", C121<>\"\")), \"!!Need Input!!\", AND(D121=\"Residential - LIFELINE\", G121=\"yes\", J121<=$N$6, I121>0), ($N$6-J121)*I121,   AND(E121=\"Voice\", J121<$N$4, I121>0), ($N$4-J121)*I121, AND(E121=\"Broadband only\", J121<$N$5, I121>0), ($N$5-J121)*I121, AND(E121=\"Voice & Broadband\", $N$7<$N$5, M121<$N$5, I121>0), ($N$5-M121)*I121, AND(E121=\"Voice & Broadband\", $N$7=0, M121>$N$5), \"!! Input Rate !!\", AND(E121=\"Voice & Broadband\", J121<$N$7, I121>0), ($N$7-J121)*I121, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D121=\"\", 0, AND(D121=\"Residential\", L121>K121, (M121-K121)<$Q$4), (L121-K121)*I121,   AND(D121=\"Single-Line Business\", L121>K121), (L121-K121)*I121, AND(D121=\"Multi-Line Business\", E121=\"Voice\", N121=\"\"), \"Column (n)?\", AND(D121=\"Multi-Line Business\", E121=\"Voice\", L121>K121, N121<$Q$5, (O121-K121)>0), (O121-K121)*I121, AND(D121=\"Multi-Line Business\", E121<>\"Voice\"), (L121-K121)*I121, AND(L121=\"\", D121<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,111]
[null,112,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I122<=0, C122>0, E122>0, D122>0, F122>0), AND(C122=\"\", D122<>\"\"), AND(F122=\"\", E122<>\"\"), AND(D122=\"\", E122<>\"\"), AND(E122=\"\", C122<>\"\")), \"!!Need Input!!\", AND(D122=\"Residential - LIFELINE\", G122=\"yes\", J122<=$N$6, I122>0), ($N$6-J122)*I122,   AND(E122=\"Voice\", J122<$N$4, I122>0), ($N$4-J122)*I122, AND(E122=\"Broadband only\", J122<$N$5, I122>0), ($N$5-J122)*I122, AND(E122=\"Voice & Broadband\", $N$7<$N$5, M122<$N$5, I122>0), ($N$5-M122)*I122, AND(E122=\"Voice & Broadband\", $N$7=0, M122>$N$5), \"!! Input Rate !!\", AND(E122=\"Voice & Broadband\", J122<$N$7, I122>0), ($N$7-J122)*I122, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D122=\"\", 0, AND(D122=\"Residential\", L122>K122, (M122-K122)<$Q$4), (L122-K122)*I122,   AND(D122=\"Single-Line Business\", L122>K122), (L122-K122)*I122, AND(D122=\"Multi-Line Business\", E122=\"Voice\", N122=\"\"), \"Column (n)?\", AND(D122=\"Multi-Line Business\", E122=\"Voice\", L122>K122, N122<$Q$5, (O122-K122)>0), (O122-K122)*I122, AND(D122=\"Multi-Line Business\", E122<>\"Voice\"), (L122-K122)*I122, AND(L122=\"\", D122<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,112]
[null,113,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I123<=0, C123>0, E123>0, D123>0, F123>0), AND(C123=\"\", D123<>\"\"), AND(F123=\"\", E123<>\"\"), AND(D123=\"\", E123<>\"\"), AND(E123=\"\", C123<>\"\")), \"!!Need Input!!\", AND(D123=\"Residential - LIFELINE\", G123=\"yes\", J123<=$N$6, I123>0), ($N$6-J123)*I123,   AND(E123=\"Voice\", J123<$N$4, I123>0), ($N$4-J123)*I123, AND(E123=\"Broadband only\", J123<$N$5, I123>0), ($N$5-J123)*I123, AND(E123=\"Voice & Broadband\", $N$7<$N$5, M123<$N$5, I123>0), ($N$5-M123)*I123, AND(E123=\"Voice & Broadband\", $N$7=0, M123>$N$5), \"!! Input Rate !!\", AND(E123=\"Voice & Broadband\", J123<$N$7, I123>0), ($N$7-J123)*I123, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D123=\"\", 0, AND(D123=\"Residential\", L123>K123, (M123-K123)<$Q$4), (L123-K123)*I123,   AND(D123=\"Single-Line Business\", L123>K123), (L123-K123)*I123, AND(D123=\"Multi-Line Business\", E123=\"Voice\", N123=\"\"), \"Column (n)?\", AND(D123=\"Multi-Line Business\", E123=\"Voice\", L123>K123, N123<$Q$5, (O123-K123)>0), (O123-K123)*I123, AND(D123=\"Multi-Line Business\", E123<>\"Voice\"), (L123-K123)*I123, AND(L123=\"\", D123<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,113]
[null,114,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I124<=0, C124>0, E124>0, D124>0, F124>0), AND(C124=\"\", D124<>\"\"), AND(F124=\"\", E124<>\"\"), AND(D124=\"\", E124<>\"\"), AND(E124=\"\", C124<>\"\")), \"!!Need Input!!\", AND(D124=\"Residential - LIFELINE\", G124=\"yes\", J124<=$N$6, I124>0), ($N$6-J124)*I124,   AND(E124=\"Voice\", J124<$N$4, I124>0), ($N$4-J124)*I124, AND(E124=\"Broadband only\", J124<$N$5, I124>0), ($N$5-J124)*I124, AND(E124=\"Voice & Broadband\", $N$7<$N$5, M124<$N$5, I124>0), ($N$5-M124)*I124, AND(E124=\"Voice & Broadband\", $N$7=0, M124>$N$5), \"!! Input Rate !!\", AND(E124=\"Voice & Broadband\", J124<$N$7, I124>0), ($N$7-J124)*I124, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D124=\"\", 0, AND(D124=\"Residential\", L124>K124, (M124-K124)<$Q$4), (L124-K124)*I124,   AND(D124=\"Single-Line Business\", L124>K124), (L124-K124)*I124, AND(D124=\"Multi-Line Business\", E124=\"Voice\", N124=\"\"), \"Column (n)?\", AND(D124=\"Multi-Line Business\", E124=\"Voice\", L124>K124, N124<$Q$5, (O124-K124)>0), (O124-K124)*I124, AND(D124=\"Multi-Line Business\", E124<>\"Voice\"), (L124-K124)*I124, AND(L124=\"\", D124<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,114]
[null,115,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I125<=0, C125>0, E125>0, D125>0, F125>0), AND(C125=\"\", D125<>\"\"), AND(F125=\"\", E125<>\"\"), AND(D125=\"\", E125<>\"\"), AND(E125=\"\", C125<>\"\")), \"!!Need Input!!\", AND(D125=\"Residential - LIFELINE\", G125=\"yes\", J125<=$N$6, I125>0), ($N$6-J125)*I125,   AND(E125=\"Voice\", J125<$N$4, I125>0), ($N$4-J125)*I125, AND(E125=\"Broadband only\", J125<$N$5, I125>0), ($N$5-J125)*I125, AND(E125=\"Voice & Broadband\", $N$7<$N$5, M125<$N$5, I125>0), ($N$5-M125)*I125, AND(E125=\"Voice & Broadband\", $N$7=0, M125>$N$5), \"!! Input Rate !!\", AND(E125=\"Voice & Broadband\", J125<$N$7, I125>0), ($N$7-J125)*I125, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D125=\"\", 0, AND(D125=\"Residential\", L125>K125, (M125-K125)<$Q$4), (L125-K125)*I125,   AND(D125=\"Single-Line Business\", L125>K125), (L125-K125)*I125, AND(D125=\"Multi-Line Business\", E125=\"Voice\", N125=\"\"), \"Column (n)?\", AND(D125=\"Multi-Line Business\", E125=\"Voice\", L125>K125, N125<$Q$5, (O125-K125)>0), (O125-K125)*I125, AND(D125=\"Multi-Line Business\", E125<>\"Voice\"), (L125-K125)*I125, AND(L125=\"\", D125<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,115]
[null,116,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I126<=0, C126>0, E126>0, D126>0, F126>0), AND(C126=\"\", D126<>\"\"), AND(F126=\"\", E126<>\"\"), AND(D126=\"\", E126<>\"\"), AND(E126=\"\", C126<>\"\")), \"!!Need Input!!\", AND(D126=\"Residential - LIFELINE\", G126=\"yes\", J126<=$N$6, I126>0), ($N$6-J126)*I126,   AND(E126=\"Voice\", J126<$N$4, I126>0), ($N$4-J126)*I126, AND(E126=\"Broadband only\", J126<$N$5, I126>0), ($N$5-J126)*I126, AND(E126=\"Voice & Broadband\", $N$7<$N$5, M126<$N$5, I126>0), ($N$5-M126)*I126, AND(E126=\"Voice & Broadband\", $N$7=0, M126>$N$5), \"!! Input Rate !!\", AND(E126=\"Voice & Broadband\", J126<$N$7, I126>0), ($N$7-J126)*I126, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D126=\"\", 0, AND(D126=\"Residential\", L126>K126, (M126-K126)<$Q$4), (L126-K126)*I126,   AND(D126=\"Single-Line Business\", L126>K126), (L126-K126)*I126, AND(D126=\"Multi-Line Business\", E126=\"Voice\", N126=\"\"), \"Column (n)?\", AND(D126=\"Multi-Line Business\", E126=\"Voice\", L126>K126, N126<$Q$5, (O126-K126)>0), (O126-K126)*I126, AND(D126=\"Multi-Line Business\", E126<>\"Voice\"), (L126-K126)*I126, AND(L126=\"\", D126<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,116]
[null,117,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I127<=0, C127>0, E127>0, D127>0, F127>0), AND(C127=\"\", D127<>\"\"), AND(F127=\"\", E127<>\"\"), AND(D127=\"\", E127<>\"\"), AND(E127=\"\", C127<>\"\")), \"!!Need Input!!\", AND(D127=\"Residential - LIFELINE\", G127=\"yes\", J127<=$N$6, I127>0), ($N$6-J127)*I127,   AND(E127=\"Voice\", J127<$N$4, I127>0), ($N$4-J127)*I127, AND(E127=\"Broadband only\", J127<$N$5, I127>0), ($N$5-J127)*I127, AND(E127=\"Voice & Broadband\", $N$7<$N$5, M127<$N$5, I127>0), ($N$5-M127)*I127, AND(E127=\"Voice & Broadband\", $N$7=0, M127>$N$5), \"!! Input Rate !!\", AND(E127=\"Voice & Broadband\", J127<$N$7, I127>0), ($N$7-J127)*I127, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D127=\"\", 0, AND(D127=\"Residential\", L127>K127, (M127-K127)<$Q$4), (L127-K127)*I127,   AND(D127=\"Single-Line Business\", L127>K127), (L127-K127)*I127, AND(D127=\"Multi-Line Business\", E127=\"Voice\", N127=\"\"), \"Column (n)?\", AND(D127=\"Multi-Line Business\", E127=\"Voice\", L127>K127, N127<$Q$5, (O127-K127)>0), (O127-K127)*I127, AND(D127=\"Multi-Line Business\", E127<>\"Voice\"), (L127-K127)*I127, AND(L127=\"\", D127<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,117]
[null,118,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I128<=0, C128>0, E128>0, D128>0, F128>0), AND(C128=\"\", D128<>\"\"), AND(F128=\"\", E128<>\"\"), AND(D128=\"\", E128<>\"\"), AND(E128=\"\", C128<>\"\")), \"!!Need Input!!\", AND(D128=\"Residential - LIFELINE\", G128=\"yes\", J128<=$N$6, I128>0), ($N$6-J128)*I128,   AND(E128=\"Voice\", J128<$N$4, I128>0), ($N$4-J128)*I128, AND(E128=\"Broadband only\", J128<$N$5, I128>0), ($N$5-J128)*I128, AND(E128=\"Voice & Broadband\", $N$7<$N$5, M128<$N$5, I128>0), ($N$5-M128)*I128, AND(E128=\"Voice & Broadband\", $N$7=0, M128>$N$5), \"!! Input Rate !!\", AND(E128=\"Voice & Broadband\", J128<$N$7, I128>0), ($N$7-J128)*I128, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D128=\"\", 0, AND(D128=\"Residential\", L128>K128, (M128-K128)<$Q$4), (L128-K128)*I128,   AND(D128=\"Single-Line Business\", L128>K128), (L128-K128)*I128, AND(D128=\"Multi-Line Business\", E128=\"Voice\", N128=\"\"), \"Column (n)?\", AND(D128=\"Multi-Line Business\", E128=\"Voice\", L128>K128, N128<$Q$5, (O128-K128)>0), (O128-K128)*I128, AND(D128=\"Multi-Line Business\", E128<>\"Voice\"), (L128-K128)*I128, AND(L128=\"\", D128<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,118]
[null,119,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I129<=0, C129>0, E129>0, D129>0, F129>0), AND(C129=\"\", D129<>\"\"), AND(F129=\"\", E129<>\"\"), AND(D129=\"\", E129<>\"\"), AND(E129=\"\", C129<>\"\")), \"!!Need Input!!\", AND(D129=\"Residential - LIFELINE\", G129=\"yes\", J129<=$N$6, I129>0), ($N$6-J129)*I129,   AND(E129=\"Voice\", J129<$N$4, I129>0), ($N$4-J129)*I129, AND(E129=\"Broadband only\", J129<$N$5, I129>0), ($N$5-J129)*I129, AND(E129=\"Voice & Broadband\", $N$7<$N$5, M129<$N$5, I129>0), ($N$5-M129)*I129, AND(E129=\"Voice & Broadband\", $N$7=0, M129>$N$5), \"!! Input Rate !!\", AND(E129=\"Voice & Broadband\", J129<$N$7, I129>0), ($N$7-J129)*I129, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D129=\"\", 0, AND(D129=\"Residential\", L129>K129, (M129-K129)<$Q$4), (L129-K129)*I129,   AND(D129=\"Single-Line Business\", L129>K129), (L129-K129)*I129, AND(D129=\"Multi-Line Business\", E129=\"Voice\", N129=\"\"), \"Column (n)?\", AND(D129=\"Multi-Line Business\", E129=\"Voice\", L129>K129, N129<$Q$5, (O129-K129)>0), (O129-K129)*I129, AND(D129=\"Multi-Line Business\", E129<>\"Voice\"), (L129-K129)*I129, AND(L129=\"\", D129<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,119]
[null,120,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I130<=0, C130>0, E130>0, D130>0, F130>0), AND(C130=\"\", D130<>\"\"), AND(F130=\"\", E130<>\"\"), AND(D130=\"\", E130<>\"\"), AND(E130=\"\", C130<>\"\")), \"!!Need Input!!\", AND(D130=\"Residential - LIFELINE\", G130=\"yes\", J130<=$N$6, I130>0), ($N$6-J130)*I130,   AND(E130=\"Voice\", J130<$N$4, I130>0), ($N$4-J130)*I130, AND(E130=\"Broadband only\", J130<$N$5, I130>0), ($N$5-J130)*I130, AND(E130=\"Voice & Broadband\", $N$7<$N$5, M130<$N$5, I130>0), ($N$5-M130)*I130, AND(E130=\"Voice & Broadband\", $N$7=0, M130>$N$5), \"!! Input Rate !!\", AND(E130=\"Voice & Broadband\", J130<$N$7, I130>0), ($N$7-J130)*I130, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D130=\"\", 0, AND(D130=\"Residential\", L130>K130, (M130-K130)<$Q$4), (L130-K130)*I130,   AND(D130=\"Single-Line Business\", L130>K130), (L130-K130)*I130, AND(D130=\"Multi-Line Business\", E130=\"Voice\", N130=\"\"), \"Column (n)?\", AND(D130=\"Multi-Line Business\", E130=\"Voice\", L130>K130, N130<$Q$5, (O130-K130)>0), (O130-K130)*I130, AND(D130=\"Multi-Line Business\", E130<>\"Voice\"), (L130-K130)*I130, AND(L130=\"\", D130<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,120]
[null,121,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I131<=0, C131>0, E131>0, D131>0, F131>0), AND(C131=\"\", D131<>\"\"), AND(F131=\"\", E131<>\"\"), AND(D131=\"\", E131<>\"\"), AND(E131=\"\", C131<>\"\")), \"!!Need Input!!\", AND(D131=\"Residential - LIFELINE\", G131=\"yes\", J131<=$N$6, I131>0), ($N$6-J131)*I131,   AND(E131=\"Voice\", J131<$N$4, I131>0), ($N$4-J131)*I131, AND(E131=\"Broadband only\", J131<$N$5, I131>0), ($N$5-J131)*I131, AND(E131=\"Voice & Broadband\", $N$7<$N$5, M131<$N$5, I131>0), ($N$5-M131)*I131, AND(E131=\"Voice & Broadband\", $N$7=0, M131>$N$5), \"!! Input Rate !!\", AND(E131=\"Voice & Broadband\", J131<$N$7, I131>0), ($N$7-J131)*I131, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D131=\"\", 0, AND(D131=\"Residential\", L131>K131, (M131-K131)<$Q$4), (L131-K131)*I131,   AND(D131=\"Single-Line Business\", L131>K131), (L131-K131)*I131, AND(D131=\"Multi-Line Business\", E131=\"Voice\", N131=\"\"), \"Column (n)?\", AND(D131=\"Multi-Line Business\", E131=\"Voice\", L131>K131, N131<$Q$5, (O131-K131)>0), (O131-K131)*I131, AND(D131=\"Multi-Line Business\", E131<>\"Voice\"), (L131-K131)*I131, AND(L131=\"\", D131<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,121]
[null,122,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I132<=0, C132>0, E132>0, D132>0, F132>0), AND(C132=\"\", D132<>\"\"), AND(F132=\"\", E132<>\"\"), AND(D132=\"\", E132<>\"\"), AND(E132=\"\", C132<>\"\")), \"!!Need Input!!\", AND(D132=\"Residential - LIFELINE\", G132=\"yes\", J132<=$N$6, I132>0), ($N$6-J132)*I132,   AND(E132=\"Voice\", J132<$N$4, I132>0), ($N$4-J132)*I132, AND(E132=\"Broadband only\", J132<$N$5, I132>0), ($N$5-J132)*I132, AND(E132=\"Voice & Broadband\", $N$7<$N$5, M132<$N$5, I132>0), ($N$5-M132)*I132, AND(E132=\"Voice & Broadband\", $N$7=0, M132>$N$5), \"!! Input Rate !!\", AND(E132=\"Voice & Broadband\", J132<$N$7, I132>0), ($N$7-J132)*I132, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D132=\"\", 0, AND(D132=\"Residential\", L132>K132, (M132-K132)<$Q$4), (L132-K132)*I132,   AND(D132=\"Single-Line Business\", L132>K132), (L132-K132)*I132, AND(D132=\"Multi-Line Business\", E132=\"Voice\", N132=\"\"), \"Column (n)?\", AND(D132=\"Multi-Line Business\", E132=\"Voice\", L132>K132, N132<$Q$5, (O132-K132)>0), (O132-K132)*I132, AND(D132=\"Multi-Line Business\", E132<>\"Voice\"), (L132-K132)*I132, AND(L132=\"\", D132<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,122]
[null,123,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I133<=0, C133>0, E133>0, D133>0, F133>0), AND(C133=\"\", D133<>\"\"), AND(F133=\"\", E133<>\"\"), AND(D133=\"\", E133<>\"\"), AND(E133=\"\", C133<>\"\")), \"!!Need Input!!\", AND(D133=\"Residential - LIFELINE\", G133=\"yes\", J133<=$N$6, I133>0), ($N$6-J133)*I133,   AND(E133=\"Voice\", J133<$N$4, I133>0), ($N$4-J133)*I133, AND(E133=\"Broadband only\", J133<$N$5, I133>0), ($N$5-J133)*I133, AND(E133=\"Voice & Broadband\", $N$7<$N$5, M133<$N$5, I133>0), ($N$5-M133)*I133, AND(E133=\"Voice & Broadband\", $N$7=0, M133>$N$5), \"!! Input Rate !!\", AND(E133=\"Voice & Broadband\", J133<$N$7, I133>0), ($N$7-J133)*I133, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D133=\"\", 0, AND(D133=\"Residential\", L133>K133, (M133-K133)<$Q$4), (L133-K133)*I133,   AND(D133=\"Single-Line Business\", L133>K133), (L133-K133)*I133, AND(D133=\"Multi-Line Business\", E133=\"Voice\", N133=\"\"), \"Column (n)?\", AND(D133=\"Multi-Line Business\", E133=\"Voice\", L133>K133, N133<$Q$5, (O133-K133)>0), (O133-K133)*I133, AND(D133=\"Multi-Line Business\", E133<>\"Voice\"), (L133-K133)*I133, AND(L133=\"\", D133<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,123]
[null,124,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I134<=0, C134>0, E134>0, D134>0, F134>0), AND(C134=\"\", D134<>\"\"), AND(F134=\"\", E134<>\"\"), AND(D134=\"\", E134<>\"\"), AND(E134=\"\", C134<>\"\")), \"!!Need Input!!\", AND(D134=\"Residential - LIFELINE\", G134=\"yes\", J134<=$N$6, I134>0), ($N$6-J134)*I134,   AND(E134=\"Voice\", J134<$N$4, I134>0), ($N$4-J134)*I134, AND(E134=\"Broadband only\", J134<$N$5, I134>0), ($N$5-J134)*I134, AND(E134=\"Voice & Broadband\", $N$7<$N$5, M134<$N$5, I134>0), ($N$5-M134)*I134, AND(E134=\"Voice & Broadband\", $N$7=0, M134>$N$5), \"!! Input Rate !!\", AND(E134=\"Voice & Broadband\", J134<$N$7, I134>0), ($N$7-J134)*I134, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D134=\"\", 0, AND(D134=\"Residential\", L134>K134, (M134-K134)<$Q$4), (L134-K134)*I134,   AND(D134=\"Single-Line Business\", L134>K134), (L134-K134)*I134, AND(D134=\"Multi-Line Business\", E134=\"Voice\", N134=\"\"), \"Column (n)?\", AND(D134=\"Multi-Line Business\", E134=\"Voice\", L134>K134, N134<$Q$5, (O134-K134)>0), (O134-K134)*I134, AND(D134=\"Multi-Line Business\", E134<>\"Voice\"), (L134-K134)*I134, AND(L134=\"\", D134<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,124]
[null,125,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I135<=0, C135>0, E135>0, D135>0, F135>0), AND(C135=\"\", D135<>\"\"), AND(F135=\"\", E135<>\"\"), AND(D135=\"\", E135<>\"\"), AND(E135=\"\", C135<>\"\")), \"!!Need Input!!\", AND(D135=\"Residential - LIFELINE\", G135=\"yes\", J135<=$N$6, I135>0), ($N$6-J135)*I135,   AND(E135=\"Voice\", J135<$N$4, I135>0), ($N$4-J135)*I135, AND(E135=\"Broadband only\", J135<$N$5, I135>0), ($N$5-J135)*I135, AND(E135=\"Voice & Broadband\", $N$7<$N$5, M135<$N$5, I135>0), ($N$5-M135)*I135, AND(E135=\"Voice & Broadband\", $N$7=0, M135>$N$5), \"!! Input Rate !!\", AND(E135=\"Voice & Broadband\", J135<$N$7, I135>0), ($N$7-J135)*I135, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D135=\"\", 0, AND(D135=\"Residential\", L135>K135, (M135-K135)<$Q$4), (L135-K135)*I135,   AND(D135=\"Single-Line Business\", L135>K135), (L135-K135)*I135, AND(D135=\"Multi-Line Business\", E135=\"Voice\", N135=\"\"), \"Column (n)?\", AND(D135=\"Multi-Line Business\", E135=\"Voice\", L135>K135, N135<$Q$5, (O135-K135)>0), (O135-K135)*I135, AND(D135=\"Multi-Line Business\", E135<>\"Voice\"), (L135-K135)*I135, AND(L135=\"\", D135<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,125]
[null,126,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I136<=0, C136>0, E136>0, D136>0, F136>0), AND(C136=\"\", D136<>\"\"), AND(F136=\"\", E136<>\"\"), AND(D136=\"\", E136<>\"\"), AND(E136=\"\", C136<>\"\")), \"!!Need Input!!\", AND(D136=\"Residential - LIFELINE\", G136=\"yes\", J136<=$N$6, I136>0), ($N$6-J136)*I136,   AND(E136=\"Voice\", J136<$N$4, I136>0), ($N$4-J136)*I136, AND(E136=\"Broadband only\", J136<$N$5, I136>0), ($N$5-J136)*I136, AND(E136=\"Voice & Broadband\", $N$7<$N$5, M136<$N$5, I136>0), ($N$5-M136)*I136, AND(E136=\"Voice & Broadband\", $N$7=0, M136>$N$5), \"!! Input Rate !!\", AND(E136=\"Voice & Broadband\", J136<$N$7, I136>0), ($N$7-J136)*I136, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D136=\"\", 0, AND(D136=\"Residential\", L136>K136, (M136-K136)<$Q$4), (L136-K136)*I136,   AND(D136=\"Single-Line Business\", L136>K136), (L136-K136)*I136, AND(D136=\"Multi-Line Business\", E136=\"Voice\", N136=\"\"), \"Column (n)?\", AND(D136=\"Multi-Line Business\", E136=\"Voice\", L136>K136, N136<$Q$5, (O136-K136)>0), (O136-K136)*I136, AND(D136=\"Multi-Line Business\", E136<>\"Voice\"), (L136-K136)*I136, AND(L136=\"\", D136<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,126]
[null,127,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I137<=0, C137>0, E137>0, D137>0, F137>0), AND(C137=\"\", D137<>\"\"), AND(F137=\"\", E137<>\"\"), AND(D137=\"\", E137<>\"\"), AND(E137=\"\", C137<>\"\")), \"!!Need Input!!\", AND(D137=\"Residential - LIFELINE\", G137=\"yes\", J137<=$N$6, I137>0), ($N$6-J137)*I137,   AND(E137=\"Voice\", J137<$N$4, I137>0), ($N$4-J137)*I137, AND(E137=\"Broadband only\", J137<$N$5, I137>0), ($N$5-J137)*I137, AND(E137=\"Voice & Broadband\", $N$7<$N$5, M137<$N$5, I137>0), ($N$5-M137)*I137, AND(E137=\"Voice & Broadband\", $N$7=0, M137>$N$5), \"!! Input Rate !!\", AND(E137=\"Voice & Broadband\", J137<$N$7, I137>0), ($N$7-J137)*I137, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D137=\"\", 0, AND(D137=\"Residential\", L137>K137, (M137-K137)<$Q$4), (L137-K137)*I137,   AND(D137=\"Single-Line Business\", L137>K137), (L137-K137)*I137, AND(D137=\"Multi-Line Business\", E137=\"Voice\", N137=\"\"), \"Column (n)?\", AND(D137=\"Multi-Line Business\", E137=\"Voice\", L137>K137, N137<$Q$5, (O137-K137)>0), (O137-K137)*I137, AND(D137=\"Multi-Line Business\", E137<>\"Voice\"), (L137-K137)*I137, AND(L137=\"\", D137<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,127]
[null,128,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I138<=0, C138>0, E138>0, D138>0, F138>0), AND(C138=\"\", D138<>\"\"), AND(F138=\"\", E138<>\"\"), AND(D138=\"\", E138<>\"\"), AND(E138=\"\", C138<>\"\")), \"!!Need Input!!\", AND(D138=\"Residential - LIFELINE\", G138=\"yes\", J138<=$N$6, I138>0), ($N$6-J138)*I138,   AND(E138=\"Voice\", J138<$N$4, I138>0), ($N$4-J138)*I138, AND(E138=\"Broadband only\", J138<$N$5, I138>0), ($N$5-J138)*I138, AND(E138=\"Voice & Broadband\", $N$7<$N$5, M138<$N$5, I138>0), ($N$5-M138)*I138, AND(E138=\"Voice & Broadband\", $N$7=0, M138>$N$5), \"!! Input Rate !!\", AND(E138=\"Voice & Broadband\", J138<$N$7, I138>0), ($N$7-J138)*I138, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D138=\"\", 0, AND(D138=\"Residential\", L138>K138, (M138-K138)<$Q$4), (L138-K138)*I138,   AND(D138=\"Single-Line Business\", L138>K138), (L138-K138)*I138, AND(D138=\"Multi-Line Business\", E138=\"Voice\", N138=\"\"), \"Column (n)?\", AND(D138=\"Multi-Line Business\", E138=\"Voice\", L138>K138, N138<$Q$5, (O138-K138)>0), (O138-K138)*I138, AND(D138=\"Multi-Line Business\", E138<>\"Voice\"), (L138-K138)*I138, AND(L138=\"\", D138<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,128]
[null,129,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I139<=0, C139>0, E139>0, D139>0, F139>0), AND(C139=\"\", D139<>\"\"), AND(F139=\"\", E139<>\"\"), AND(D139=\"\", E139<>\"\"), AND(E139=\"\", C139<>\"\")), \"!!Need Input!!\", AND(D139=\"Residential - LIFELINE\", G139=\"yes\", J139<=$N$6, I139>0), ($N$6-J139)*I139,   AND(E139=\"Voice\", J139<$N$4, I139>0), ($N$4-J139)*I139, AND(E139=\"Broadband only\", J139<$N$5, I139>0), ($N$5-J139)*I139, AND(E139=\"Voice & Broadband\", $N$7<$N$5, M139<$N$5, I139>0), ($N$5-M139)*I139, AND(E139=\"Voice & Broadband\", $N$7=0, M139>$N$5), \"!! Input Rate !!\", AND(E139=\"Voice & Broadband\", J139<$N$7, I139>0), ($N$7-J139)*I139, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D139=\"\", 0, AND(D139=\"Residential\", L139>K139, (M139-K139)<$Q$4), (L139-K139)*I139,   AND(D139=\"Single-Line Business\", L139>K139), (L139-K139)*I139, AND(D139=\"Multi-Line Business\", E139=\"Voice\", N139=\"\"), \"Column (n)?\", AND(D139=\"Multi-Line Business\", E139=\"Voice\", L139>K139, N139<$Q$5, (O139-K139)>0), (O139-K139)*I139, AND(D139=\"Multi-Line Business\", E139<>\"Voice\"), (L139-K139)*I139, AND(L139=\"\", D139<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,129]
[null,130,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D140=\"Multi-Line Business\",E140=\"Voice\",L140>K140,N140<$Q$5),MIN(L140,($Q$5-N140)),0)","v":0},{"$f":"_xlfn.IFS(OR(AND(I140<=0, C140>0, E140>0, D140>0, F140>0), AND(C140=\"\", D140<>\"\"), AND(F140=\"\", E140<>\"\"), AND(D140=\"\", E140<>\"\"), AND(E140=\"\", C140<>\"\")), \"!!Need Input!!\", AND(D140=\"Residential - LIFELINE\", G140=\"yes\", J140<=$N$6, I140>0), ($N$6-J140)*I140,   AND(E140=\"Voice\", J140<$N$4, I140>0), ($N$4-J140)*I140, AND(E140=\"Broadband only\", J140<$N$5, I140>0), ($N$5-J140)*I140, AND(E140=\"Voice & Broadband\", $N$7<$N$5, M140<$N$5, I140>0), ($N$5-M140)*I140, AND(E140=\"Voice & Broadband\", $N$7=0, M140>$N$5), \"!! Input Rate !!\", AND(E140=\"Voice & Broadband\", J140<$N$7, I140>0), ($N$7-J140)*I140, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D140=\"\", 0, AND(D140=\"Residential\", L140>K140, (M140-K140)<$Q$4), (L140-K140)*I140,   AND(D140=\"Single-Line Business\", L140>K140), (L140-K140)*I140, AND(D140=\"Multi-Line Business\", E140=\"Voice\", N140=\"\"), \"Column (n)?\", AND(D140=\"Multi-Line Business\", E140=\"Voice\", L140>K140, N140<$Q$5, (O140-K140)>0), (O140-K140)*I140, AND(D140=\"Multi-Line Business\", E140<>\"Voice\"), (L140-K140)*I140, AND(L140=\"\", D140<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,130]
[null,131,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I141<=0, C141>0, E141>0, D141>0, F141>0), AND(C141=\"\", D141<>\"\"), AND(F141=\"\", E141<>\"\"), AND(D141=\"\", E141<>\"\"), AND(E141=\"\", C141<>\"\")), \"!!Need Input!!\", AND(D141=\"Residential - LIFELINE\", G141=\"yes\", J141<=$N$6, I141>0), ($N$6-J141)*I141,   AND(E141=\"Voice\", J141<$N$4, I141>0), ($N$4-J141)*I141, AND(E141=\"Broadband only\", J141<$N$5, I141>0), ($N$5-J141)*I141, AND(E141=\"Voice & Broadband\", $N$7<$N$5, M141<$N$5, I141>0), ($N$5-M141)*I141, AND(E141=\"Voice & Broadband\", $N$7=0, M141>$N$5), \"!! Input Rate !!\", AND(E141=\"Voice & Broadband\", J141<$N$7, I141>0), ($N$7-J141)*I141, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D141=\"\", 0, AND(D141=\"Residential\", L141>K141, (M141-K141)<$Q$4), (L141-K141)*I141,   AND(D141=\"Single-Line Business\", L141>K141), (L141-K141)*I141, AND(D141=\"Multi-Line Business\", E141=\"Voice\", N141=\"\"), \"Column (n)?\", AND(D141=\"Multi-Line Business\", E141=\"Voice\", L141>K141, N141<$Q$5, (O141-K141)>0), (O141-K141)*I141, AND(D141=\"Multi-Line Business\", E141<>\"Voice\"), (L141-K141)*I141, AND(L141=\"\", D141<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,131]
[null,132,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I142<=0, C142>0, E142>0, D142>0, F142>0), AND(C142=\"\", D142<>\"\"), AND(F142=\"\", E142<>\"\"), AND(D142=\"\", E142<>\"\"), AND(E142=\"\", C142<>\"\")), \"!!Need Input!!\", AND(D142=\"Residential - LIFELINE\", G142=\"yes\", J142<=$N$6, I142>0), ($N$6-J142)*I142,   AND(E142=\"Voice\", J142<$N$4, I142>0), ($N$4-J142)*I142, AND(E142=\"Broadband only\", J142<$N$5, I142>0), ($N$5-J142)*I142, AND(E142=\"Voice & Broadband\", $N$7<$N$5, M142<$N$5, I142>0), ($N$5-M142)*I142, AND(E142=\"Voice & Broadband\", $N$7=0, M142>$N$5), \"!! Input Rate !!\", AND(E142=\"Voice & Broadband\", J142<$N$7, I142>0), ($N$7-J142)*I142, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D142=\"\", 0, AND(D142=\"Residential\", L142>K142, (M142-K142)<$Q$4), (L142-K142)*I142,   AND(D142=\"Single-Line Business\", L142>K142), (L142-K142)*I142, AND(D142=\"Multi-Line Business\", E142=\"Voice\", N142=\"\"), \"Column (n)?\", AND(D142=\"Multi-Line Business\", E142=\"Voice\", L142>K142, N142<$Q$5, (O142-K142)>0), (O142-K142)*I142, AND(D142=\"Multi-Line Business\", E142<>\"Voice\"), (L142-K142)*I142, AND(L142=\"\", D142<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,132]
[null,133,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I143<=0, C143>0, E143>0, D143>0, F143>0), AND(C143=\"\", D143<>\"\"), AND(F143=\"\", E143<>\"\"), AND(D143=\"\", E143<>\"\"), AND(E143=\"\", C143<>\"\")), \"!!Need Input!!\", AND(D143=\"Residential - LIFELINE\", G143=\"yes\", J143<=$N$6, I143>0), ($N$6-J143)*I143,   AND(E143=\"Voice\", J143<$N$4, I143>0), ($N$4-J143)*I143, AND(E143=\"Broadband only\", J143<$N$5, I143>0), ($N$5-J143)*I143, AND(E143=\"Voice & Broadband\", $N$7<$N$5, M143<$N$5, I143>0), ($N$5-M143)*I143, AND(E143=\"Voice & Broadband\", $N$7=0, M143>$N$5), \"!! Input Rate !!\", AND(E143=\"Voice & Broadband\", J143<$N$7, I143>0), ($N$7-J143)*I143, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D143=\"\", 0, AND(D143=\"Residential\", L143>K143, (M143-K143)<$Q$4), (L143-K143)*I143,   AND(D143=\"Single-Line Business\", L143>K143), (L143-K143)*I143, AND(D143=\"Multi-Line Business\", E143=\"Voice\", N143=\"\"), \"Column (n)?\", AND(D143=\"Multi-Line Business\", E143=\"Voice\", L143>K143, N143<$Q$5, (O143-K143)>0), (O143-K143)*I143, AND(D143=\"Multi-Line Business\", E143<>\"Voice\"), (L143-K143)*I143, AND(L143=\"\", D143<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,133]
[null,134,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I144<=0, C144>0, E144>0, D144>0, F144>0), AND(C144=\"\", D144<>\"\"), AND(F144=\"\", E144<>\"\"), AND(D144=\"\", E144<>\"\"), AND(E144=\"\", C144<>\"\")), \"!!Need Input!!\", AND(D144=\"Residential - LIFELINE\", G144=\"yes\", J144<=$N$6, I144>0), ($N$6-J144)*I144,   AND(E144=\"Voice\", J144<$N$4, I144>0), ($N$4-J144)*I144, AND(E144=\"Broadband only\", J144<$N$5, I144>0), ($N$5-J144)*I144, AND(E144=\"Voice & Broadband\", $N$7<$N$5, M144<$N$5, I144>0), ($N$5-M144)*I144, AND(E144=\"Voice & Broadband\", $N$7=0, M144>$N$5), \"!! Input Rate !!\", AND(E144=\"Voice & Broadband\", J144<$N$7, I144>0), ($N$7-J144)*I144, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D144=\"\", 0, AND(D144=\"Residential\", L144>K144, (M144-K144)<$Q$4), (L144-K144)*I144,   AND(D144=\"Single-Line Business\", L144>K144), (L144-K144)*I144, AND(D144=\"Multi-Line Business\", E144=\"Voice\", N144=\"\"), \"Column (n)?\", AND(D144=\"Multi-Line Business\", E144=\"Voice\", L144>K144, N144<$Q$5, (O144-K144)>0), (O144-K144)*I144, AND(D144=\"Multi-Line Business\", E144<>\"Voice\"), (L144-K144)*I144, AND(L144=\"\", D144<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,134]
[null,135,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I145<=0, C145>0, E145>0, D145>0, F145>0), AND(C145=\"\", D145<>\"\"), AND(F145=\"\", E145<>\"\"), AND(D145=\"\", E145<>\"\"), AND(E145=\"\", C145<>\"\")), \"!!Need Input!!\", AND(D145=\"Residential - LIFELINE\", G145=\"yes\", J145<=$N$6, I145>0), ($N$6-J145)*I145,   AND(E145=\"Voice\", J145<$N$4, I145>0), ($N$4-J145)*I145, AND(E145=\"Broadband only\", J145<$N$5, I145>0), ($N$5-J145)*I145, AND(E145=\"Voice & Broadband\", $N$7<$N$5, M145<$N$5, I145>0), ($N$5-M145)*I145, AND(E145=\"Voice & Broadband\", $N$7=0, M145>$N$5), \"!! Input Rate !!\", AND(E145=\"Voice & Broadband\", J145<$N$7, I145>0), ($N$7-J145)*I145, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D145=\"\", 0, AND(D145=\"Residential\", L145>K145, (M145-K145)<$Q$4), (L145-K145)*I145,   AND(D145=\"Single-Line Business\", L145>K145), (L145-K145)*I145, AND(D145=\"Multi-Line Business\", E145=\"Voice\", N145=\"\"), \"Column (n)?\", AND(D145=\"Multi-Line Business\", E145=\"Voice\", L145>K145, N145<$Q$5, (O145-K145)>0), (O145-K145)*I145, AND(D145=\"Multi-Line Business\", E145<>\"Voice\"), (L145-K145)*I145, AND(L145=\"\", D145<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,135]
[null,136,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I146<=0, C146>0, E146>0, D146>0, F146>0), AND(C146=\"\", D146<>\"\"), AND(F146=\"\", E146<>\"\"), AND(D146=\"\", E146<>\"\"), AND(E146=\"\", C146<>\"\")), \"!!Need Input!!\", AND(D146=\"Residential - LIFELINE\", G146=\"yes\", J146<=$N$6, I146>0), ($N$6-J146)*I146,   AND(E146=\"Voice\", J146<$N$4, I146>0), ($N$4-J146)*I146, AND(E146=\"Broadband only\", J146<$N$5, I146>0), ($N$5-J146)*I146, AND(E146=\"Voice & Broadband\", $N$7<$N$5, M146<$N$5, I146>0), ($N$5-M146)*I146, AND(E146=\"Voice & Broadband\", $N$7=0, M146>$N$5), \"!! Input Rate !!\", AND(E146=\"Voice & Broadband\", J146<$N$7, I146>0), ($N$7-J146)*I146, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D146=\"\", 0, AND(D146=\"Residential\", L146>K146, (M146-K146)<$Q$4), (L146-K146)*I146,   AND(D146=\"Single-Line Business\", L146>K146), (L146-K146)*I146, AND(D146=\"Multi-Line Business\", E146=\"Voice\", N146=\"\"), \"Column (n)?\", AND(D146=\"Multi-Line Business\", E146=\"Voice\", L146>K146, N146<$Q$5, (O146-K146)>0), (O146-K146)*I146, AND(D146=\"Multi-Line Business\", E146<>\"Voice\"), (L146-K146)*I146, AND(L146=\"\", D146<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,136]
[null,137,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I147<=0, C147>0, E147>0, D147>0, F147>0), AND(C147=\"\", D147<>\"\"), AND(F147=\"\", E147<>\"\"), AND(D147=\"\", E147<>\"\"), AND(E147=\"\", C147<>\"\")), \"!!Need Input!!\", AND(D147=\"Residential - LIFELINE\", G147=\"yes\", J147<=$N$6, I147>0), ($N$6-J147)*I147,   AND(E147=\"Voice\", J147<$N$4, I147>0), ($N$4-J147)*I147, AND(E147=\"Broadband only\", J147<$N$5, I147>0), ($N$5-J147)*I147, AND(E147=\"Voice & Broadband\", $N$7<$N$5, M147<$N$5, I147>0), ($N$5-M147)*I147, AND(E147=\"Voice & Broadband\", $N$7=0, M147>$N$5), \"!! Input Rate !!\", AND(E147=\"Voice & Broadband\", J147<$N$7, I147>0), ($N$7-J147)*I147, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D147=\"\", 0, AND(D147=\"Residential\", L147>K147, (M147-K147)<$Q$4), (L147-K147)*I147,   AND(D147=\"Single-Line Business\", L147>K147), (L147-K147)*I147, AND(D147=\"Multi-Line Business\", E147=\"Voice\", N147=\"\"), \"Column (n)?\", AND(D147=\"Multi-Line Business\", E147=\"Voice\", L147>K147, N147<$Q$5, (O147-K147)>0), (O147-K147)*I147, AND(D147=\"Multi-Line Business\", E147<>\"Voice\"), (L147-K147)*I147, AND(L147=\"\", D147<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,137]
[null,138,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I148<=0, C148>0, E148>0, D148>0, F148>0), AND(C148=\"\", D148<>\"\"), AND(F148=\"\", E148<>\"\"), AND(D148=\"\", E148<>\"\"), AND(E148=\"\", C148<>\"\")), \"!!Need Input!!\", AND(D148=\"Residential - LIFELINE\", G148=\"yes\", J148<=$N$6, I148>0), ($N$6-J148)*I148,   AND(E148=\"Voice\", J148<$N$4, I148>0), ($N$4-J148)*I148, AND(E148=\"Broadband only\", J148<$N$5, I148>0), ($N$5-J148)*I148, AND(E148=\"Voice & Broadband\", $N$7<$N$5, M148<$N$5, I148>0), ($N$5-M148)*I148, AND(E148=\"Voice & Broadband\", $N$7=0, M148>$N$5), \"!! Input Rate !!\", AND(E148=\"Voice & Broadband\", J148<$N$7, I148>0), ($N$7-J148)*I148, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D148=\"\", 0, AND(D148=\"Residential\", L148>K148, (M148-K148)<$Q$4), (L148-K148)*I148,   AND(D148=\"Single-Line Business\", L148>K148), (L148-K148)*I148, AND(D148=\"Multi-Line Business\", E148=\"Voice\", N148=\"\"), \"Column (n)?\", AND(D148=\"Multi-Line Business\", E148=\"Voice\", L148>K148, N148<$Q$5, (O148-K148)>0), (O148-K148)*I148, AND(D148=\"Multi-Line Business\", E148<>\"Voice\"), (L148-K148)*I148, AND(L148=\"\", D148<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,138]
[null,139,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I149<=0, C149>0, E149>0, D149>0, F149>0), AND(C149=\"\", D149<>\"\"), AND(F149=\"\", E149<>\"\"), AND(D149=\"\", E149<>\"\"), AND(E149=\"\", C149<>\"\")), \"!!Need Input!!\", AND(D149=\"Residential - LIFELINE\", G149=\"yes\", J149<=$N$6, I149>0), ($N$6-J149)*I149,   AND(E149=\"Voice\", J149<$N$4, I149>0), ($N$4-J149)*I149, AND(E149=\"Broadband only\", J149<$N$5, I149>0), ($N$5-J149)*I149, AND(E149=\"Voice & Broadband\", $N$7<$N$5, M149<$N$5, I149>0), ($N$5-M149)*I149, AND(E149=\"Voice & Broadband\", $N$7=0, M149>$N$5), \"!! Input Rate !!\", AND(E149=\"Voice & Broadband\", J149<$N$7, I149>0), ($N$7-J149)*I149, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D149=\"\", 0, AND(D149=\"Residential\", L149>K149, (M149-K149)<$Q$4), (L149-K149)*I149,   AND(D149=\"Single-Line Business\", L149>K149), (L149-K149)*I149, AND(D149=\"Multi-Line Business\", E149=\"Voice\", N149=\"\"), \"Column (n)?\", AND(D149=\"Multi-Line Business\", E149=\"Voice\", L149>K149, N149<$Q$5, (O149-K149)>0), (O149-K149)*I149, AND(D149=\"Multi-Line Business\", E149<>\"Voice\"), (L149-K149)*I149, AND(L149=\"\", D149<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,139]
[null,140,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I150<=0, C150>0, E150>0, D150>0, F150>0), AND(C150=\"\", D150<>\"\"), AND(F150=\"\", E150<>\"\"), AND(D150=\"\", E150<>\"\"), AND(E150=\"\", C150<>\"\")), \"!!Need Input!!\", AND(D150=\"Residential - LIFELINE\", G150=\"yes\", J150<=$N$6, I150>0), ($N$6-J150)*I150,   AND(E150=\"Voice\", J150<$N$4, I150>0), ($N$4-J150)*I150, AND(E150=\"Broadband only\", J150<$N$5, I150>0), ($N$5-J150)*I150, AND(E150=\"Voice & Broadband\", $N$7<$N$5, M150<$N$5, I150>0), ($N$5-M150)*I150, AND(E150=\"Voice & Broadband\", $N$7=0, M150>$N$5), \"!! Input Rate !!\", AND(E150=\"Voice & Broadband\", J150<$N$7, I150>0), ($N$7-J150)*I150, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D150=\"\", 0, AND(D150=\"Residential\", L150>K150, (M150-K150)<$Q$4), (L150-K150)*I150,   AND(D150=\"Single-Line Business\", L150>K150), (L150-K150)*I150, AND(D150=\"Multi-Line Business\", E150=\"Voice\", N150=\"\"), \"Column (n)?\", AND(D150=\"Multi-Line Business\", E150=\"Voice\", L150>K150, N150<$Q$5, (O150-K150)>0), (O150-K150)*I150, AND(D150=\"Multi-Line Business\", E150<>\"Voice\"), (L150-K150)*I150, AND(L150=\"\", D150<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,140]
[null,141,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I151<=0, C151>0, E151>0, D151>0, F151>0), AND(C151=\"\", D151<>\"\"), AND(F151=\"\", E151<>\"\"), AND(D151=\"\", E151<>\"\"), AND(E151=\"\", C151<>\"\")), \"!!Need Input!!\", AND(D151=\"Residential - LIFELINE\", G151=\"yes\", J151<=$N$6, I151>0), ($N$6-J151)*I151,   AND(E151=\"Voice\", J151<$N$4, I151>0), ($N$4-J151)*I151, AND(E151=\"Broadband only\", J151<$N$5, I151>0), ($N$5-J151)*I151, AND(E151=\"Voice & Broadband\", $N$7<$N$5, M151<$N$5, I151>0), ($N$5-M151)*I151, AND(E151=\"Voice & Broadband\", $N$7=0, M151>$N$5), \"!! Input Rate !!\", AND(E151=\"Voice & Broadband\", J151<$N$7, I151>0), ($N$7-J151)*I151, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D151=\"\", 0, AND(D151=\"Residential\", L151>K151, (M151-K151)<$Q$4), (L151-K151)*I151,   AND(D151=\"Single-Line Business\", L151>K151), (L151-K151)*I151, AND(D151=\"Multi-Line Business\", E151=\"Voice\", N151=\"\"), \"Column (n)?\", AND(D151=\"Multi-Line Business\", E151=\"Voice\", L151>K151, N151<$Q$5, (O151-K151)>0), (O151-K151)*I151, AND(D151=\"Multi-Line Business\", E151<>\"Voice\"), (L151-K151)*I151, AND(L151=\"\", D151<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,141]
[null,142,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I152<=0, C152>0, E152>0, D152>0, F152>0), AND(C152=\"\", D152<>\"\"), AND(F152=\"\", E152<>\"\"), AND(D152=\"\", E152<>\"\"), AND(E152=\"\", C152<>\"\")), \"!!Need Input!!\", AND(D152=\"Residential - LIFELINE\", G152=\"yes\", J152<=$N$6, I152>0), ($N$6-J152)*I152,   AND(E152=\"Voice\", J152<$N$4, I152>0), ($N$4-J152)*I152, AND(E152=\"Broadband only\", J152<$N$5, I152>0), ($N$5-J152)*I152, AND(E152=\"Voice & Broadband\", $N$7<$N$5, M152<$N$5, I152>0), ($N$5-M152)*I152, AND(E152=\"Voice & Broadband\", $N$7=0, M152>$N$5), \"!! Input Rate !!\", AND(E152=\"Voice & Broadband\", J152<$N$7, I152>0), ($N$7-J152)*I152, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D152=\"\", 0, AND(D152=\"Residential\", L152>K152, (M152-K152)<$Q$4), (L152-K152)*I152,   AND(D152=\"Single-Line Business\", L152>K152), (L152-K152)*I152, AND(D152=\"Multi-Line Business\", E152=\"Voice\", N152=\"\"), \"Column (n)?\", AND(D152=\"Multi-Line Business\", E152=\"Voice\", L152>K152, N152<$Q$5, (O152-K152)>0), (O152-K152)*I152, AND(D152=\"Multi-Line Business\", E152<>\"Voice\"), (L152-K152)*I152, AND(L152=\"\", D152<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,142]
[null,143,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I153<=0, C153>0, E153>0, D153>0, F153>0), AND(C153=\"\", D153<>\"\"), AND(F153=\"\", E153<>\"\"), AND(D153=\"\", E153<>\"\"), AND(E153=\"\", C153<>\"\")), \"!!Need Input!!\", AND(D153=\"Residential - LIFELINE\", G153=\"yes\", J153<=$N$6, I153>0), ($N$6-J153)*I153,   AND(E153=\"Voice\", J153<$N$4, I153>0), ($N$4-J153)*I153, AND(E153=\"Broadband only\", J153<$N$5, I153>0), ($N$5-J153)*I153, AND(E153=\"Voice & Broadband\", $N$7<$N$5, M153<$N$5, I153>0), ($N$5-M153)*I153, AND(E153=\"Voice & Broadband\", $N$7=0, M153>$N$5), \"!! Input Rate !!\", AND(E153=\"Voice & Broadband\", J153<$N$7, I153>0), ($N$7-J153)*I153, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D153=\"\", 0, AND(D153=\"Residential\", L153>K153, (M153-K153)<$Q$4), (L153-K153)*I153,   AND(D153=\"Single-Line Business\", L153>K153), (L153-K153)*I153, AND(D153=\"Multi-Line Business\", E153=\"Voice\", N153=\"\"), \"Column (n)?\", AND(D153=\"Multi-Line Business\", E153=\"Voice\", L153>K153, N153<$Q$5, (O153-K153)>0), (O153-K153)*I153, AND(D153=\"Multi-Line Business\", E153<>\"Voice\"), (L153-K153)*I153, AND(L153=\"\", D153<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,143]
[null,144,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I154<=0, C154>0, E154>0, D154>0, F154>0), AND(C154=\"\", D154<>\"\"), AND(F154=\"\", E154<>\"\"), AND(D154=\"\", E154<>\"\"), AND(E154=\"\", C154<>\"\")), \"!!Need Input!!\", AND(D154=\"Residential - LIFELINE\", G154=\"yes\", J154<=$N$6, I154>0), ($N$6-J154)*I154,   AND(E154=\"Voice\", J154<$N$4, I154>0), ($N$4-J154)*I154, AND(E154=\"Broadband only\", J154<$N$5, I154>0), ($N$5-J154)*I154, AND(E154=\"Voice & Broadband\", $N$7<$N$5, M154<$N$5, I154>0), ($N$5-M154)*I154, AND(E154=\"Voice & Broadband\", $N$7=0, M154>$N$5), \"!! Input Rate !!\", AND(E154=\"Voice & Broadband\", J154<$N$7, I154>0), ($N$7-J154)*I154, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D154=\"\", 0, AND(D154=\"Residential\", L154>K154, (M154-K154)<$Q$4), (L154-K154)*I154,   AND(D154=\"Single-Line Business\", L154>K154), (L154-K154)*I154, AND(D154=\"Multi-Line Business\", E154=\"Voice\", N154=\"\"), \"Column (n)?\", AND(D154=\"Multi-Line Business\", E154=\"Voice\", L154>K154, N154<$Q$5, (O154-K154)>0), (O154-K154)*I154, AND(D154=\"Multi-Line Business\", E154<>\"Voice\"), (L154-K154)*I154, AND(L154=\"\", D154<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,144]
[null,145,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I155<=0, C155>0, E155>0, D155>0, F155>0), AND(C155=\"\", D155<>\"\"), AND(F155=\"\", E155<>\"\"), AND(D155=\"\", E155<>\"\"), AND(E155=\"\", C155<>\"\")), \"!!Need Input!!\", AND(D155=\"Residential - LIFELINE\", G155=\"yes\", J155<=$N$6, I155>0), ($N$6-J155)*I155,   AND(E155=\"Voice\", J155<$N$4, I155>0), ($N$4-J155)*I155, AND(E155=\"Broadband only\", J155<$N$5, I155>0), ($N$5-J155)*I155, AND(E155=\"Voice & Broadband\", $N$7<$N$5, M155<$N$5, I155>0), ($N$5-M155)*I155, AND(E155=\"Voice & Broadband\", $N$7=0, M155>$N$5), \"!! Input Rate !!\", AND(E155=\"Voice & Broadband\", J155<$N$7, I155>0), ($N$7-J155)*I155, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D155=\"\", 0, AND(D155=\"Residential\", L155>K155, (M155-K155)<$Q$4), (L155-K155)*I155,   AND(D155=\"Single-Line Business\", L155>K155), (L155-K155)*I155, AND(D155=\"Multi-Line Business\", E155=\"Voice\", N155=\"\"), \"Column (n)?\", AND(D155=\"Multi-Line Business\", E155=\"Voice\", L155>K155, N155<$Q$5, (O155-K155)>0), (O155-K155)*I155, AND(D155=\"Multi-Line Business\", E155<>\"Voice\"), (L155-K155)*I155, AND(L155=\"\", D155<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,145]
[null,146,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I156<=0, C156>0, E156>0, D156>0, F156>0), AND(C156=\"\", D156<>\"\"), AND(F156=\"\", E156<>\"\"), AND(D156=\"\", E156<>\"\"), AND(E156=\"\", C156<>\"\")), \"!!Need Input!!\", AND(D156=\"Residential - LIFELINE\", G156=\"yes\", J156<=$N$6, I156>0), ($N$6-J156)*I156,   AND(E156=\"Voice\", J156<$N$4, I156>0), ($N$4-J156)*I156, AND(E156=\"Broadband only\", J156<$N$5, I156>0), ($N$5-J156)*I156, AND(E156=\"Voice & Broadband\", $N$7<$N$5, M156<$N$5, I156>0), ($N$5-M156)*I156, AND(E156=\"Voice & Broadband\", $N$7=0, M156>$N$5), \"!! Input Rate !!\", AND(E156=\"Voice & Broadband\", J156<$N$7, I156>0), ($N$7-J156)*I156, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D156=\"\", 0, AND(D156=\"Residential\", L156>K156, (M156-K156)<$Q$4), (L156-K156)*I156,   AND(D156=\"Single-Line Business\", L156>K156), (L156-K156)*I156, AND(D156=\"Multi-Line Business\", E156=\"Voice\", N156=\"\"), \"Column (n)?\", AND(D156=\"Multi-Line Business\", E156=\"Voice\", L156>K156, N156<$Q$5, (O156-K156)>0), (O156-K156)*I156, AND(D156=\"Multi-Line Business\", E156<>\"Voice\"), (L156-K156)*I156, AND(L156=\"\", D156<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,146]
[null,147,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I157<=0, C157>0, E157>0, D157>0, F157>0), AND(C157=\"\", D157<>\"\"), AND(F157=\"\", E157<>\"\"), AND(D157=\"\", E157<>\"\"), AND(E157=\"\", C157<>\"\")), \"!!Need Input!!\", AND(D157=\"Residential - LIFELINE\", G157=\"yes\", J157<=$N$6, I157>0), ($N$6-J157)*I157,   AND(E157=\"Voice\", J157<$N$4, I157>0), ($N$4-J157)*I157, AND(E157=\"Broadband only\", J157<$N$5, I157>0), ($N$5-J157)*I157, AND(E157=\"Voice & Broadband\", $N$7<$N$5, M157<$N$5, I157>0), ($N$5-M157)*I157, AND(E157=\"Voice & Broadband\", $N$7=0, M157>$N$5), \"!! Input Rate !!\", AND(E157=\"Voice & Broadband\", J157<$N$7, I157>0), ($N$7-J157)*I157, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D157=\"\", 0, AND(D157=\"Residential\", L157>K157, (M157-K157)<$Q$4), (L157-K157)*I157,   AND(D157=\"Single-Line Business\", L157>K157), (L157-K157)*I157, AND(D157=\"Multi-Line Business\", E157=\"Voice\", N157=\"\"), \"Column (n)?\", AND(D157=\"Multi-Line Business\", E157=\"Voice\", L157>K157, N157<$Q$5, (O157-K157)>0), (O157-K157)*I157, AND(D157=\"Multi-Line Business\", E157<>\"Voice\"), (L157-K157)*I157, AND(L157=\"\", D157<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,147]
[null,148,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I158<=0, C158>0, E158>0, D158>0, F158>0), AND(C158=\"\", D158<>\"\"), AND(F158=\"\", E158<>\"\"), AND(D158=\"\", E158<>\"\"), AND(E158=\"\", C158<>\"\")), \"!!Need Input!!\", AND(D158=\"Residential - LIFELINE\", G158=\"yes\", J158<=$N$6, I158>0), ($N$6-J158)*I158,   AND(E158=\"Voice\", J158<$N$4, I158>0), ($N$4-J158)*I158, AND(E158=\"Broadband only\", J158<$N$5, I158>0), ($N$5-J158)*I158, AND(E158=\"Voice & Broadband\", $N$7<$N$5, M158<$N$5, I158>0), ($N$5-M158)*I158, AND(E158=\"Voice & Broadband\", $N$7=0, M158>$N$5), \"!! Input Rate !!\", AND(E158=\"Voice & Broadband\", J158<$N$7, I158>0), ($N$7-J158)*I158, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D158=\"\", 0, AND(D158=\"Residential\", L158>K158, (M158-K158)<$Q$4), (L158-K158)*I158,   AND(D158=\"Single-Line Business\", L158>K158), (L158-K158)*I158, AND(D158=\"Multi-Line Business\", E158=\"Voice\", N158=\"\"), \"Column (n)?\", AND(D158=\"Multi-Line Business\", E158=\"Voice\", L158>K158, N158<$Q$5, (O158-K158)>0), (O158-K158)*I158, AND(D158=\"Multi-Line Business\", E158<>\"Voice\"), (L158-K158)*I158, AND(L158=\"\", D158<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,148]
[null,149,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I159<=0, C159>0, E159>0, D159>0, F159>0), AND(C159=\"\", D159<>\"\"), AND(F159=\"\", E159<>\"\"), AND(D159=\"\", E159<>\"\"), AND(E159=\"\", C159<>\"\")), \"!!Need Input!!\", AND(D159=\"Residential - LIFELINE\", G159=\"yes\", J159<=$N$6, I159>0), ($N$6-J159)*I159,   AND(E159=\"Voice\", J159<$N$4, I159>0), ($N$4-J159)*I159, AND(E159=\"Broadband only\", J159<$N$5, I159>0), ($N$5-J159)*I159, AND(E159=\"Voice & Broadband\", $N$7<$N$5, M159<$N$5, I159>0), ($N$5-M159)*I159, AND(E159=\"Voice & Broadband\", $N$7=0, M159>$N$5), \"!! Input Rate !!\", AND(E159=\"Voice & Broadband\", J159<$N$7, I159>0), ($N$7-J159)*I159, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D159=\"\", 0, AND(D159=\"Residential\", L159>K159, (M159-K159)<$Q$4), (L159-K159)*I159,   AND(D159=\"Single-Line Business\", L159>K159), (L159-K159)*I159, AND(D159=\"Multi-Line Business\", E159=\"Voice\", N159=\"\"), \"Column (n)?\", AND(D159=\"Multi-Line Business\", E159=\"Voice\", L159>K159, N159<$Q$5, (O159-K159)>0), (O159-K159)*I159, AND(D159=\"Multi-Line Business\", E159<>\"Voice\"), (L159-K159)*I159, AND(L159=\"\", D159<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,149]
[null,150,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I160<=0, C160>0, E160>0, D160>0, F160>0), AND(C160=\"\", D160<>\"\"), AND(F160=\"\", E160<>\"\"), AND(D160=\"\", E160<>\"\"), AND(E160=\"\", C160<>\"\")), \"!!Need Input!!\", AND(D160=\"Residential - LIFELINE\", G160=\"yes\", J160<=$N$6, I160>0), ($N$6-J160)*I160,   AND(E160=\"Voice\", J160<$N$4, I160>0), ($N$4-J160)*I160, AND(E160=\"Broadband only\", J160<$N$5, I160>0), ($N$5-J160)*I160, AND(E160=\"Voice & Broadband\", $N$7<$N$5, M160<$N$5, I160>0), ($N$5-M160)*I160, AND(E160=\"Voice & Broadband\", $N$7=0, M160>$N$5), \"!! Input Rate !!\", AND(E160=\"Voice & Broadband\", J160<$N$7, I160>0), ($N$7-J160)*I160, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D160=\"\", 0, AND(D160=\"Residential\", L160>K160, (M160-K160)<$Q$4), (L160-K160)*I160,   AND(D160=\"Single-Line Business\", L160>K160), (L160-K160)*I160, AND(D160=\"Multi-Line Business\", E160=\"Voice\", N160=\"\"), \"Column (n)?\", AND(D160=\"Multi-Line Business\", E160=\"Voice\", L160>K160, N160<$Q$5, (O160-K160)>0), (O160-K160)*I160, AND(D160=\"Multi-Line Business\", E160<>\"Voice\"), (L160-K160)*I160, AND(L160=\"\", D160<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,150]
[null,151,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I161<=0, C161>0, E161>0, D161>0, F161>0), AND(C161=\"\", D161<>\"\"), AND(F161=\"\", E161<>\"\"), AND(D161=\"\", E161<>\"\"), AND(E161=\"\", C161<>\"\")), \"!!Need Input!!\", AND(D161=\"Residential - LIFELINE\", G161=\"yes\", J161<=$N$6, I161>0), ($N$6-J161)*I161,   AND(E161=\"Voice\", J161<$N$4, I161>0), ($N$4-J161)*I161, AND(E161=\"Broadband only\", J161<$N$5, I161>0), ($N$5-J161)*I161, AND(E161=\"Voice & Broadband\", $N$7<$N$5, M161<$N$5, I161>0), ($N$5-M161)*I161, AND(E161=\"Voice & Broadband\", $N$7=0, M161>$N$5), \"!! Input Rate !!\", AND(E161=\"Voice & Broadband\", J161<$N$7, I161>0), ($N$7-J161)*I161, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D161=\"\", 0, AND(D161=\"Residential\", L161>K161, (M161-K161)<$Q$4), (L161-K161)*I161,   AND(D161=\"Single-Line Business\", L161>K161), (L161-K161)*I161, AND(D161=\"Multi-Line Business\", E161=\"Voice\", N161=\"\"), \"Column (n)?\", AND(D161=\"Multi-Line Business\", E161=\"Voice\", L161>K161, N161<$Q$5, (O161-K161)>0), (O161-K161)*I161, AND(D161=\"Multi-Line Business\", E161<>\"Voice\"), (L161-K161)*I161, AND(L161=\"\", D161<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,151]
[null,152,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I162<=0, C162>0, E162>0, D162>0, F162>0), AND(C162=\"\", D162<>\"\"), AND(F162=\"\", E162<>\"\"), AND(D162=\"\", E162<>\"\"), AND(E162=\"\", C162<>\"\")), \"!!Need Input!!\", AND(D162=\"Residential - LIFELINE\", G162=\"yes\", J162<=$N$6, I162>0), ($N$6-J162)*I162,   AND(E162=\"Voice\", J162<$N$4, I162>0), ($N$4-J162)*I162, AND(E162=\"Broadband only\", J162<$N$5, I162>0), ($N$5-J162)*I162, AND(E162=\"Voice & Broadband\", $N$7<$N$5, M162<$N$5, I162>0), ($N$5-M162)*I162, AND(E162=\"Voice & Broadband\", $N$7=0, M162>$N$5), \"!! Input Rate !!\", AND(E162=\"Voice & Broadband\", J162<$N$7, I162>0), ($N$7-J162)*I162, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D162=\"\", 0, AND(D162=\"Residential\", L162>K162, (M162-K162)<$Q$4), (L162-K162)*I162,   AND(D162=\"Single-Line Business\", L162>K162), (L162-K162)*I162, AND(D162=\"Multi-Line Business\", E162=\"Voice\", N162=\"\"), \"Column (n)?\", AND(D162=\"Multi-Line Business\", E162=\"Voice\", L162>K162, N162<$Q$5, (O162-K162)>0), (O162-K162)*I162, AND(D162=\"Multi-Line Business\", E162<>\"Voice\"), (L162-K162)*I162, AND(L162=\"\", D162<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,152]
[null,153,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I163<=0, C163>0, E163>0, D163>0, F163>0), AND(C163=\"\", D163<>\"\"), AND(F163=\"\", E163<>\"\"), AND(D163=\"\", E163<>\"\"), AND(E163=\"\", C163<>\"\")), \"!!Need Input!!\", AND(D163=\"Residential - LIFELINE\", G163=\"yes\", J163<=$N$6, I163>0), ($N$6-J163)*I163,   AND(E163=\"Voice\", J163<$N$4, I163>0), ($N$4-J163)*I163, AND(E163=\"Broadband only\", J163<$N$5, I163>0), ($N$5-J163)*I163, AND(E163=\"Voice & Broadband\", $N$7<$N$5, M163<$N$5, I163>0), ($N$5-M163)*I163, AND(E163=\"Voice & Broadband\", $N$7=0, M163>$N$5), \"!! Input Rate !!\", AND(E163=\"Voice & Broadband\", J163<$N$7, I163>0), ($N$7-J163)*I163, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D163=\"\", 0, AND(D163=\"Residential\", L163>K163, (M163-K163)<$Q$4), (L163-K163)*I163,   AND(D163=\"Single-Line Business\", L163>K163), (L163-K163)*I163, AND(D163=\"Multi-Line Business\", E163=\"Voice\", N163=\"\"), \"Column (n)?\", AND(D163=\"Multi-Line Business\", E163=\"Voice\", L163>K163, N163<$Q$5, (O163-K163)>0), (O163-K163)*I163, AND(D163=\"Multi-Line Business\", E163<>\"Voice\"), (L163-K163)*I163, AND(L163=\"\", D163<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,153]
[null,154,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I164<=0, C164>0, E164>0, D164>0, F164>0), AND(C164=\"\", D164<>\"\"), AND(F164=\"\", E164<>\"\"), AND(D164=\"\", E164<>\"\"), AND(E164=\"\", C164<>\"\")), \"!!Need Input!!\", AND(D164=\"Residential - LIFELINE\", G164=\"yes\", J164<=$N$6, I164>0), ($N$6-J164)*I164,   AND(E164=\"Voice\", J164<$N$4, I164>0), ($N$4-J164)*I164, AND(E164=\"Broadband only\", J164<$N$5, I164>0), ($N$5-J164)*I164, AND(E164=\"Voice & Broadband\", $N$7<$N$5, M164<$N$5, I164>0), ($N$5-M164)*I164, AND(E164=\"Voice & Broadband\", $N$7=0, M164>$N$5), \"!! Input Rate !!\", AND(E164=\"Voice & Broadband\", J164<$N$7, I164>0), ($N$7-J164)*I164, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D164=\"\", 0, AND(D164=\"Residential\", L164>K164, (M164-K164)<$Q$4), (L164-K164)*I164,   AND(D164=\"Single-Line Business\", L164>K164), (L164-K164)*I164, AND(D164=\"Multi-Line Business\", E164=\"Voice\", N164=\"\"), \"Column (n)?\", AND(D164=\"Multi-Line Business\", E164=\"Voice\", L164>K164, N164<$Q$5, (O164-K164)>0), (O164-K164)*I164, AND(D164=\"Multi-Line Business\", E164<>\"Voice\"), (L164-K164)*I164, AND(L164=\"\", D164<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,154]
[null,155,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I165<=0, C165>0, E165>0, D165>0, F165>0), AND(C165=\"\", D165<>\"\"), AND(F165=\"\", E165<>\"\"), AND(D165=\"\", E165<>\"\"), AND(E165=\"\", C165<>\"\")), \"!!Need Input!!\", AND(D165=\"Residential - LIFELINE\", G165=\"yes\", J165<=$N$6, I165>0), ($N$6-J165)*I165,   AND(E165=\"Voice\", J165<$N$4, I165>0), ($N$4-J165)*I165, AND(E165=\"Broadband only\", J165<$N$5, I165>0), ($N$5-J165)*I165, AND(E165=\"Voice & Broadband\", $N$7<$N$5, M165<$N$5, I165>0), ($N$5-M165)*I165, AND(E165=\"Voice & Broadband\", $N$7=0, M165>$N$5), \"!! Input Rate !!\", AND(E165=\"Voice & Broadband\", J165<$N$7, I165>0), ($N$7-J165)*I165, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D165=\"\", 0, AND(D165=\"Residential\", L165>K165, (M165-K165)<$Q$4), (L165-K165)*I165,   AND(D165=\"Single-Line Business\", L165>K165), (L165-K165)*I165, AND(D165=\"Multi-Line Business\", E165=\"Voice\", N165=\"\"), \"Column (n)?\", AND(D165=\"Multi-Line Business\", E165=\"Voice\", L165>K165, N165<$Q$5, (O165-K165)>0), (O165-K165)*I165, AND(D165=\"Multi-Line Business\", E165<>\"Voice\"), (L165-K165)*I165, AND(L165=\"\", D165<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,155]
[null,156,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I166<=0, C166>0, E166>0, D166>0, F166>0), AND(C166=\"\", D166<>\"\"), AND(F166=\"\", E166<>\"\"), AND(D166=\"\", E166<>\"\"), AND(E166=\"\", C166<>\"\")), \"!!Need Input!!\", AND(D166=\"Residential - LIFELINE\", G166=\"yes\", J166<=$N$6, I166>0), ($N$6-J166)*I166,   AND(E166=\"Voice\", J166<$N$4, I166>0), ($N$4-J166)*I166, AND(E166=\"Broadband only\", J166<$N$5, I166>0), ($N$5-J166)*I166, AND(E166=\"Voice & Broadband\", $N$7<$N$5, M166<$N$5, I166>0), ($N$5-M166)*I166, AND(E166=\"Voice & Broadband\", $N$7=0, M166>$N$5), \"!! Input Rate !!\", AND(E166=\"Voice & Broadband\", J166<$N$7, I166>0), ($N$7-J166)*I166, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D166=\"\", 0, AND(D166=\"Residential\", L166>K166, (M166-K166)<$Q$4), (L166-K166)*I166,   AND(D166=\"Single-Line Business\", L166>K166), (L166-K166)*I166, AND(D166=\"Multi-Line Business\", E166=\"Voice\", N166=\"\"), \"Column (n)?\", AND(D166=\"Multi-Line Business\", E166=\"Voice\", L166>K166, N166<$Q$5, (O166-K166)>0), (O166-K166)*I166, AND(D166=\"Multi-Line Business\", E166<>\"Voice\"), (L166-K166)*I166, AND(L166=\"\", D166<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,156]
[null,157,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I167<=0, C167>0, E167>0, D167>0, F167>0), AND(C167=\"\", D167<>\"\"), AND(F167=\"\", E167<>\"\"), AND(D167=\"\", E167<>\"\"), AND(E167=\"\", C167<>\"\")), \"!!Need Input!!\", AND(D167=\"Residential - LIFELINE\", G167=\"yes\", J167<=$N$6, I167>0), ($N$6-J167)*I167,   AND(E167=\"Voice\", J167<$N$4, I167>0), ($N$4-J167)*I167, AND(E167=\"Broadband only\", J167<$N$5, I167>0), ($N$5-J167)*I167, AND(E167=\"Voice & Broadband\", $N$7<$N$5, M167<$N$5, I167>0), ($N$5-M167)*I167, AND(E167=\"Voice & Broadband\", $N$7=0, M167>$N$5), \"!! Input Rate !!\", AND(E167=\"Voice & Broadband\", J167<$N$7, I167>0), ($N$7-J167)*I167, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D167=\"\", 0, AND(D167=\"Residential\", L167>K167, (M167-K167)<$Q$4), (L167-K167)*I167,   AND(D167=\"Single-Line Business\", L167>K167), (L167-K167)*I167, AND(D167=\"Multi-Line Business\", E167=\"Voice\", N167=\"\"), \"Column (n)?\", AND(D167=\"Multi-Line Business\", E167=\"Voice\", L167>K167, N167<$Q$5, (O167-K167)>0), (O167-K167)*I167, AND(D167=\"Multi-Line Business\", E167<>\"Voice\"), (L167-K167)*I167, AND(L167=\"\", D167<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,157]
[null,158,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I168<=0, C168>0, E168>0, D168>0, F168>0), AND(C168=\"\", D168<>\"\"), AND(F168=\"\", E168<>\"\"), AND(D168=\"\", E168<>\"\"), AND(E168=\"\", C168<>\"\")), \"!!Need Input!!\", AND(D168=\"Residential - LIFELINE\", G168=\"yes\", J168<=$N$6, I168>0), ($N$6-J168)*I168,   AND(E168=\"Voice\", J168<$N$4, I168>0), ($N$4-J168)*I168, AND(E168=\"Broadband only\", J168<$N$5, I168>0), ($N$5-J168)*I168, AND(E168=\"Voice & Broadband\", $N$7<$N$5, M168<$N$5, I168>0), ($N$5-M168)*I168, AND(E168=\"Voice & Broadband\", $N$7=0, M168>$N$5), \"!! Input Rate !!\", AND(E168=\"Voice & Broadband\", J168<$N$7, I168>0), ($N$7-J168)*I168, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D168=\"\", 0, AND(D168=\"Residential\", L168>K168, (M168-K168)<$Q$4), (L168-K168)*I168,   AND(D168=\"Single-Line Business\", L168>K168), (L168-K168)*I168, AND(D168=\"Multi-Line Business\", E168=\"Voice\", N168=\"\"), \"Column (n)?\", AND(D168=\"Multi-Line Business\", E168=\"Voice\", L168>K168, N168<$Q$5, (O168-K168)>0), (O168-K168)*I168, AND(D168=\"Multi-Line Business\", E168<>\"Voice\"), (L168-K168)*I168, AND(L168=\"\", D168<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,158]
[null,159,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I169<=0, C169>0, E169>0, D169>0, F169>0), AND(C169=\"\", D169<>\"\"), AND(F169=\"\", E169<>\"\"), AND(D169=\"\", E169<>\"\"), AND(E169=\"\", C169<>\"\")), \"!!Need Input!!\", AND(D169=\"Residential - LIFELINE\", G169=\"yes\", J169<=$N$6, I169>0), ($N$6-J169)*I169,   AND(E169=\"Voice\", J169<$N$4, I169>0), ($N$4-J169)*I169, AND(E169=\"Broadband only\", J169<$N$5, I169>0), ($N$5-J169)*I169, AND(E169=\"Voice & Broadband\", $N$7<$N$5, M169<$N$5, I169>0), ($N$5-M169)*I169, AND(E169=\"Voice & Broadband\", $N$7=0, M169>$N$5), \"!! Input Rate !!\", AND(E169=\"Voice & Broadband\", J169<$N$7, I169>0), ($N$7-J169)*I169, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D169=\"\", 0, AND(D169=\"Residential\", L169>K169, (M169-K169)<$Q$4), (L169-K169)*I169,   AND(D169=\"Single-Line Business\", L169>K169), (L169-K169)*I169, AND(D169=\"Multi-Line Business\", E169=\"Voice\", N169=\"\"), \"Column (n)?\", AND(D169=\"Multi-Line Business\", E169=\"Voice\", L169>K169, N169<$Q$5, (O169-K169)>0), (O169-K169)*I169, AND(D169=\"Multi-Line Business\", E169<>\"Voice\"), (L169-K169)*I169, AND(L169=\"\", D169<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,159]
[null,160,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I170<=0, C170>0, E170>0, D170>0, F170>0), AND(C170=\"\", D170<>\"\"), AND(F170=\"\", E170<>\"\"), AND(D170=\"\", E170<>\"\"), AND(E170=\"\", C170<>\"\")), \"!!Need Input!!\", AND(D170=\"Residential - LIFELINE\", G170=\"yes\", J170<=$N$6, I170>0), ($N$6-J170)*I170,   AND(E170=\"Voice\", J170<$N$4, I170>0), ($N$4-J170)*I170, AND(E170=\"Broadband only\", J170<$N$5, I170>0), ($N$5-J170)*I170, AND(E170=\"Voice & Broadband\", $N$7<$N$5, M170<$N$5, I170>0), ($N$5-M170)*I170, AND(E170=\"Voice & Broadband\", $N$7=0, M170>$N$5), \"!! Input Rate !!\", AND(E170=\"Voice & Broadband\", J170<$N$7, I170>0), ($N$7-J170)*I170, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D170=\"\", 0, AND(D170=\"Residential\", L170>K170, (M170-K170)<$Q$4), (L170-K170)*I170,   AND(D170=\"Single-Line Business\", L170>K170), (L170-K170)*I170, AND(D170=\"Multi-Line Business\", E170=\"Voice\", N170=\"\"), \"Column (n)?\", AND(D170=\"Multi-Line Business\", E170=\"Voice\", L170>K170, N170<$Q$5, (O170-K170)>0), (O170-K170)*I170, AND(D170=\"Multi-Line Business\", E170<>\"Voice\"), (L170-K170)*I170, AND(L170=\"\", D170<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,160]
[null,161,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I171<=0, C171>0, E171>0, D171>0, F171>0), AND(C171=\"\", D171<>\"\"), AND(F171=\"\", E171<>\"\"), AND(D171=\"\", E171<>\"\"), AND(E171=\"\", C171<>\"\")), \"!!Need Input!!\", AND(D171=\"Residential - LIFELINE\", G171=\"yes\", J171<=$N$6, I171>0), ($N$6-J171)*I171,   AND(E171=\"Voice\", J171<$N$4, I171>0), ($N$4-J171)*I171, AND(E171=\"Broadband only\", J171<$N$5, I171>0), ($N$5-J171)*I171, AND(E171=\"Voice & Broadband\", $N$7<$N$5, M171<$N$5, I171>0), ($N$5-M171)*I171, AND(E171=\"Voice & Broadband\", $N$7=0, M171>$N$5), \"!! Input Rate !!\", AND(E171=\"Voice & Broadband\", J171<$N$7, I171>0), ($N$7-J171)*I171, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D171=\"\", 0, AND(D171=\"Residential\", L171>K171, (M171-K171)<$Q$4), (L171-K171)*I171,   AND(D171=\"Single-Line Business\", L171>K171), (L171-K171)*I171, AND(D171=\"Multi-Line Business\", E171=\"Voice\", N171=\"\"), \"Column (n)?\", AND(D171=\"Multi-Line Business\", E171=\"Voice\", L171>K171, N171<$Q$5, (O171-K171)>0), (O171-K171)*I171, AND(D171=\"Multi-Line Business\", E171<>\"Voice\"), (L171-K171)*I171, AND(L171=\"\", D171<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,161]
[null,162,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I172<=0, C172>0, E172>0, D172>0, F172>0), AND(C172=\"\", D172<>\"\"), AND(F172=\"\", E172<>\"\"), AND(D172=\"\", E172<>\"\"), AND(E172=\"\", C172<>\"\")), \"!!Need Input!!\", AND(D172=\"Residential - LIFELINE\", G172=\"yes\", J172<=$N$6, I172>0), ($N$6-J172)*I172,   AND(E172=\"Voice\", J172<$N$4, I172>0), ($N$4-J172)*I172, AND(E172=\"Broadband only\", J172<$N$5, I172>0), ($N$5-J172)*I172, AND(E172=\"Voice & Broadband\", $N$7<$N$5, M172<$N$5, I172>0), ($N$5-M172)*I172, AND(E172=\"Voice & Broadband\", $N$7=0, M172>$N$5), \"!! Input Rate !!\", AND(E172=\"Voice & Broadband\", J172<$N$7, I172>0), ($N$7-J172)*I172, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D172=\"\", 0, AND(D172=\"Residential\", L172>K172, (M172-K172)<$Q$4), (L172-K172)*I172,   AND(D172=\"Single-Line Business\", L172>K172), (L172-K172)*I172, AND(D172=\"Multi-Line Business\", E172=\"Voice\", N172=\"\"), \"Column (n)?\", AND(D172=\"Multi-Line Business\", E172=\"Voice\", L172>K172, N172<$Q$5, (O172-K172)>0), (O172-K172)*I172, AND(D172=\"Multi-Line Business\", E172<>\"Voice\"), (L172-K172)*I172, AND(L172=\"\", D172<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,162]
[null,163,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I173<=0, C173>0, E173>0, D173>0, F173>0), AND(C173=\"\", D173<>\"\"), AND(F173=\"\", E173<>\"\"), AND(D173=\"\", E173<>\"\"), AND(E173=\"\", C173<>\"\")), \"!!Need Input!!\", AND(D173=\"Residential - LIFELINE\", G173=\"yes\", J173<=$N$6, I173>0), ($N$6-J173)*I173,   AND(E173=\"Voice\", J173<$N$4, I173>0), ($N$4-J173)*I173, AND(E173=\"Broadband only\", J173<$N$5, I173>0), ($N$5-J173)*I173, AND(E173=\"Voice & Broadband\", $N$7<$N$5, M173<$N$5, I173>0), ($N$5-M173)*I173, AND(E173=\"Voice & Broadband\", $N$7=0, M173>$N$5), \"!! Input Rate !!\", AND(E173=\"Voice & Broadband\", J173<$N$7, I173>0), ($N$7-J173)*I173, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D173=\"\", 0, AND(D173=\"Residential\", L173>K173, (M173-K173)<$Q$4), (L173-K173)*I173,   AND(D173=\"Single-Line Business\", L173>K173), (L173-K173)*I173, AND(D173=\"Multi-Line Business\", E173=\"Voice\", N173=\"\"), \"Column (n)?\", AND(D173=\"Multi-Line Business\", E173=\"Voice\", L173>K173, N173<$Q$5, (O173-K173)>0), (O173-K173)*I173, AND(D173=\"Multi-Line Business\", E173<>\"Voice\"), (L173-K173)*I173, AND(L173=\"\", D173<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,163]
[null,164,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I174<=0, C174>0, E174>0, D174>0, F174>0), AND(C174=\"\", D174<>\"\"), AND(F174=\"\", E174<>\"\"), AND(D174=\"\", E174<>\"\"), AND(E174=\"\", C174<>\"\")), \"!!Need Input!!\", AND(D174=\"Residential - LIFELINE\", G174=\"yes\", J174<=$N$6, I174>0), ($N$6-J174)*I174,   AND(E174=\"Voice\", J174<$N$4, I174>0), ($N$4-J174)*I174, AND(E174=\"Broadband only\", J174<$N$5, I174>0), ($N$5-J174)*I174, AND(E174=\"Voice & Broadband\", $N$7<$N$5, M174<$N$5, I174>0), ($N$5-M174)*I174, AND(E174=\"Voice & Broadband\", $N$7=0, M174>$N$5), \"!! Input Rate !!\", AND(E174=\"Voice & Broadband\", J174<$N$7, I174>0), ($N$7-J174)*I174, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D174=\"\", 0, AND(D174=\"Residential\", L174>K174, (M174-K174)<$Q$4), (L174-K174)*I174,   AND(D174=\"Single-Line Business\", L174>K174), (L174-K174)*I174, AND(D174=\"Multi-Line Business\", E174=\"Voice\", N174=\"\"), \"Column (n)?\", AND(D174=\"Multi-Line Business\", E174=\"Voice\", L174>K174, N174<$Q$5, (O174-K174)>0), (O174-K174)*I174, AND(D174=\"Multi-Line Business\", E174<>\"Voice\"), (L174-K174)*I174, AND(L174=\"\", D174<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,164]
[null,165,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I175<=0, C175>0, E175>0, D175>0, F175>0), AND(C175=\"\", D175<>\"\"), AND(F175=\"\", E175<>\"\"), AND(D175=\"\", E175<>\"\"), AND(E175=\"\", C175<>\"\")), \"!!Need Input!!\", AND(D175=\"Residential - LIFELINE\", G175=\"yes\", J175<=$N$6, I175>0), ($N$6-J175)*I175,   AND(E175=\"Voice\", J175<$N$4, I175>0), ($N$4-J175)*I175, AND(E175=\"Broadband only\", J175<$N$5, I175>0), ($N$5-J175)*I175, AND(E175=\"Voice & Broadband\", $N$7<$N$5, M175<$N$5, I175>0), ($N$5-M175)*I175, AND(E175=\"Voice & Broadband\", $N$7=0, M175>$N$5), \"!! Input Rate !!\", AND(E175=\"Voice & Broadband\", J175<$N$7, I175>0), ($N$7-J175)*I175, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D175=\"\", 0, AND(D175=\"Residential\", L175>K175, (M175-K175)<$Q$4), (L175-K175)*I175,   AND(D175=\"Single-Line Business\", L175>K175), (L175-K175)*I175, AND(D175=\"Multi-Line Business\", E175=\"Voice\", N175=\"\"), \"Column (n)?\", AND(D175=\"Multi-Line Business\", E175=\"Voice\", L175>K175, N175<$Q$5, (O175-K175)>0), (O175-K175)*I175, AND(D175=\"Multi-Line Business\", E175<>\"Voice\"), (L175-K175)*I175, AND(L175=\"\", D175<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,165]
[null,166,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I176<=0, C176>0, E176>0, D176>0, F176>0), AND(C176=\"\", D176<>\"\"), AND(F176=\"\", E176<>\"\"), AND(D176=\"\", E176<>\"\"), AND(E176=\"\", C176<>\"\")), \"!!Need Input!!\", AND(D176=\"Residential - LIFELINE\", G176=\"yes\", J176<=$N$6, I176>0), ($N$6-J176)*I176,   AND(E176=\"Voice\", J176<$N$4, I176>0), ($N$4-J176)*I176, AND(E176=\"Broadband only\", J176<$N$5, I176>0), ($N$5-J176)*I176, AND(E176=\"Voice & Broadband\", $N$7<$N$5, M176<$N$5, I176>0), ($N$5-M176)*I176, AND(E176=\"Voice & Broadband\", $N$7=0, M176>$N$5), \"!! Input Rate !!\", AND(E176=\"Voice & Broadband\", J176<$N$7, I176>0), ($N$7-J176)*I176, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D176=\"\", 0, AND(D176=\"Residential\", L176>K176, (M176-K176)<$Q$4), (L176-K176)*I176,   AND(D176=\"Single-Line Business\", L176>K176), (L176-K176)*I176, AND(D176=\"Multi-Line Business\", E176=\"Voice\", N176=\"\"), \"Column (n)?\", AND(D176=\"Multi-Line Business\", E176=\"Voice\", L176>K176, N176<$Q$5, (O176-K176)>0), (O176-K176)*I176, AND(D176=\"Multi-Line Business\", E176<>\"Voice\"), (L176-K176)*I176, AND(L176=\"\", D176<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,166]
[null,167,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I177<=0, C177>0, E177>0, D177>0, F177>0), AND(C177=\"\", D177<>\"\"), AND(F177=\"\", E177<>\"\"), AND(D177=\"\", E177<>\"\"), AND(E177=\"\", C177<>\"\")), \"!!Need Input!!\", AND(D177=\"Residential - LIFELINE\", G177=\"yes\", J177<=$N$6, I177>0), ($N$6-J177)*I177,   AND(E177=\"Voice\", J177<$N$4, I177>0), ($N$4-J177)*I177, AND(E177=\"Broadband only\", J177<$N$5, I177>0), ($N$5-J177)*I177, AND(E177=\"Voice & Broadband\", $N$7<$N$5, M177<$N$5, I177>0), ($N$5-M177)*I177, AND(E177=\"Voice & Broadband\", $N$7=0, M177>$N$5), \"!! Input Rate !!\", AND(E177=\"Voice & Broadband\", J177<$N$7, I177>0), ($N$7-J177)*I177, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D177=\"\", 0, AND(D177=\"Residential\", L177>K177, (M177-K177)<$Q$4), (L177-K177)*I177,   AND(D177=\"Single-Line Business\", L177>K177), (L177-K177)*I177, AND(D177=\"Multi-Line Business\", E177=\"Voice\", N177=\"\"), \"Column (n)?\", AND(D177=\"Multi-Line Business\", E177=\"Voice\", L177>K177, N177<$Q$5, (O177-K177)>0), (O177-K177)*I177, AND(D177=\"Multi-Line Business\", E177<>\"Voice\"), (L177-K177)*I177, AND(L177=\"\", D177<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,167]
[null,168,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I178<=0, C178>0, E178>0, D178>0, F178>0), AND(C178=\"\", D178<>\"\"), AND(F178=\"\", E178<>\"\"), AND(D178=\"\", E178<>\"\"), AND(E178=\"\", C178<>\"\")), \"!!Need Input!!\", AND(D178=\"Residential - LIFELINE\", G178=\"yes\", J178<=$N$6, I178>0), ($N$6-J178)*I178,   AND(E178=\"Voice\", J178<$N$4, I178>0), ($N$4-J178)*I178, AND(E178=\"Broadband only\", J178<$N$5, I178>0), ($N$5-J178)*I178, AND(E178=\"Voice & Broadband\", $N$7<$N$5, M178<$N$5, I178>0), ($N$5-M178)*I178, AND(E178=\"Voice & Broadband\", $N$7=0, M178>$N$5), \"!! Input Rate !!\", AND(E178=\"Voice & Broadband\", J178<$N$7, I178>0), ($N$7-J178)*I178, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D178=\"\", 0, AND(D178=\"Residential\", L178>K178, (M178-K178)<$Q$4), (L178-K178)*I178,   AND(D178=\"Single-Line Business\", L178>K178), (L178-K178)*I178, AND(D178=\"Multi-Line Business\", E178=\"Voice\", N178=\"\"), \"Column (n)?\", AND(D178=\"Multi-Line Business\", E178=\"Voice\", L178>K178, N178<$Q$5, (O178-K178)>0), (O178-K178)*I178, AND(D178=\"Multi-Line Business\", E178<>\"Voice\"), (L178-K178)*I178, AND(L178=\"\", D178<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,168]
[null,169,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I179<=0, C179>0, E179>0, D179>0, F179>0), AND(C179=\"\", D179<>\"\"), AND(F179=\"\", E179<>\"\"), AND(D179=\"\", E179<>\"\"), AND(E179=\"\", C179<>\"\")), \"!!Need Input!!\", AND(D179=\"Residential - LIFELINE\", G179=\"yes\", J179<=$N$6, I179>0), ($N$6-J179)*I179,   AND(E179=\"Voice\", J179<$N$4, I179>0), ($N$4-J179)*I179, AND(E179=\"Broadband only\", J179<$N$5, I179>0), ($N$5-J179)*I179, AND(E179=\"Voice & Broadband\", $N$7<$N$5, M179<$N$5, I179>0), ($N$5-M179)*I179, AND(E179=\"Voice & Broadband\", $N$7=0, M179>$N$5), \"!! Input Rate !!\", AND(E179=\"Voice & Broadband\", J179<$N$7, I179>0), ($N$7-J179)*I179, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D179=\"\", 0, AND(D179=\"Residential\", L179>K179, (M179-K179)<$Q$4), (L179-K179)*I179,   AND(D179=\"Single-Line Business\", L179>K179), (L179-K179)*I179, AND(D179=\"Multi-Line Business\", E179=\"Voice\", N179=\"\"), \"Column (n)?\", AND(D179=\"Multi-Line Business\", E179=\"Voice\", L179>K179, N179<$Q$5, (O179-K179)>0), (O179-K179)*I179, AND(D179=\"Multi-Line Business\", E179<>\"Voice\"), (L179-K179)*I179, AND(L179=\"\", D179<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,169]
[null,170,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I180<=0, C180>0, E180>0, D180>0, F180>0), AND(C180=\"\", D180<>\"\"), AND(F180=\"\", E180<>\"\"), AND(D180=\"\", E180<>\"\"), AND(E180=\"\", C180<>\"\")), \"!!Need Input!!\", AND(D180=\"Residential - LIFELINE\", G180=\"yes\", J180<=$N$6, I180>0), ($N$6-J180)*I180,   AND(E180=\"Voice\", J180<$N$4, I180>0), ($N$4-J180)*I180, AND(E180=\"Broadband only\", J180<$N$5, I180>0), ($N$5-J180)*I180, AND(E180=\"Voice & Broadband\", $N$7<$N$5, M180<$N$5, I180>0), ($N$5-M180)*I180, AND(E180=\"Voice & Broadband\", $N$7=0, M180>$N$5), \"!! Input Rate !!\", AND(E180=\"Voice & Broadband\", J180<$N$7, I180>0), ($N$7-J180)*I180, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D180=\"\", 0, AND(D180=\"Residential\", L180>K180, (M180-K180)<$Q$4), (L180-K180)*I180,   AND(D180=\"Single-Line Business\", L180>K180), (L180-K180)*I180, AND(D180=\"Multi-Line Business\", E180=\"Voice\", N180=\"\"), \"Column (n)?\", AND(D180=\"Multi-Line Business\", E180=\"Voice\", L180>K180, N180<$Q$5, (O180-K180)>0), (O180-K180)*I180, AND(D180=\"Multi-Line Business\", E180<>\"Voice\"), (L180-K180)*I180, AND(L180=\"\", D180<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,170]
[null,171,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I181<=0, C181>0, E181>0, D181>0, F181>0), AND(C181=\"\", D181<>\"\"), AND(F181=\"\", E181<>\"\"), AND(D181=\"\", E181<>\"\"), AND(E181=\"\", C181<>\"\")), \"!!Need Input!!\", AND(D181=\"Residential - LIFELINE\", G181=\"yes\", J181<=$N$6, I181>0), ($N$6-J181)*I181,   AND(E181=\"Voice\", J181<$N$4, I181>0), ($N$4-J181)*I181, AND(E181=\"Broadband only\", J181<$N$5, I181>0), ($N$5-J181)*I181, AND(E181=\"Voice & Broadband\", $N$7<$N$5, M181<$N$5, I181>0), ($N$5-M181)*I181, AND(E181=\"Voice & Broadband\", $N$7=0, M181>$N$5), \"!! Input Rate !!\", AND(E181=\"Voice & Broadband\", J181<$N$7, I181>0), ($N$7-J181)*I181, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D181=\"\", 0, AND(D181=\"Residential\", L181>K181, (M181-K181)<$Q$4), (L181-K181)*I181,   AND(D181=\"Single-Line Business\", L181>K181), (L181-K181)*I181, AND(D181=\"Multi-Line Business\", E181=\"Voice\", N181=\"\"), \"Column (n)?\", AND(D181=\"Multi-Line Business\", E181=\"Voice\", L181>K181, N181<$Q$5, (O181-K181)>0), (O181-K181)*I181, AND(D181=\"Multi-Line Business\", E181<>\"Voice\"), (L181-K181)*I181, AND(L181=\"\", D181<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,171]
[null,172,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I182<=0, C182>0, E182>0, D182>0, F182>0), AND(C182=\"\", D182<>\"\"), AND(F182=\"\", E182<>\"\"), AND(D182=\"\", E182<>\"\"), AND(E182=\"\", C182<>\"\")), \"!!Need Input!!\", AND(D182=\"Residential - LIFELINE\", G182=\"yes\", J182<=$N$6, I182>0), ($N$6-J182)*I182,   AND(E182=\"Voice\", J182<$N$4, I182>0), ($N$4-J182)*I182, AND(E182=\"Broadband only\", J182<$N$5, I182>0), ($N$5-J182)*I182, AND(E182=\"Voice & Broadband\", $N$7<$N$5, M182<$N$5, I182>0), ($N$5-M182)*I182, AND(E182=\"Voice & Broadband\", $N$7=0, M182>$N$5), \"!! Input Rate !!\", AND(E182=\"Voice & Broadband\", J182<$N$7, I182>0), ($N$7-J182)*I182, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D182=\"\", 0, AND(D182=\"Residential\", L182>K182, (M182-K182)<$Q$4), (L182-K182)*I182,   AND(D182=\"Single-Line Business\", L182>K182), (L182-K182)*I182, AND(D182=\"Multi-Line Business\", E182=\"Voice\", N182=\"\"), \"Column (n)?\", AND(D182=\"Multi-Line Business\", E182=\"Voice\", L182>K182, N182<$Q$5, (O182-K182)>0), (O182-K182)*I182, AND(D182=\"Multi-Line Business\", E182<>\"Voice\"), (L182-K182)*I182, AND(L182=\"\", D182<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,172]
[null,173,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I183<=0, C183>0, E183>0, D183>0, F183>0), AND(C183=\"\", D183<>\"\"), AND(F183=\"\", E183<>\"\"), AND(D183=\"\", E183<>\"\"), AND(E183=\"\", C183<>\"\")), \"!!Need Input!!\", AND(D183=\"Residential - LIFELINE\", G183=\"yes\", J183<=$N$6, I183>0), ($N$6-J183)*I183,   AND(E183=\"Voice\", J183<$N$4, I183>0), ($N$4-J183)*I183, AND(E183=\"Broadband only\", J183<$N$5, I183>0), ($N$5-J183)*I183, AND(E183=\"Voice & Broadband\", $N$7<$N$5, M183<$N$5, I183>0), ($N$5-M183)*I183, AND(E183=\"Voice & Broadband\", $N$7=0, M183>$N$5), \"!! Input Rate !!\", AND(E183=\"Voice & Broadband\", J183<$N$7, I183>0), ($N$7-J183)*I183, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D183=\"\", 0, AND(D183=\"Residential\", L183>K183, (M183-K183)<$Q$4), (L183-K183)*I183,   AND(D183=\"Single-Line Business\", L183>K183), (L183-K183)*I183, AND(D183=\"Multi-Line Business\", E183=\"Voice\", N183=\"\"), \"Column (n)?\", AND(D183=\"Multi-Line Business\", E183=\"Voice\", L183>K183, N183<$Q$5, (O183-K183)>0), (O183-K183)*I183, AND(D183=\"Multi-Line Business\", E183<>\"Voice\"), (L183-K183)*I183, AND(L183=\"\", D183<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,173]
[null,174,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I184<=0, C184>0, E184>0, D184>0, F184>0), AND(C184=\"\", D184<>\"\"), AND(F184=\"\", E184<>\"\"), AND(D184=\"\", E184<>\"\"), AND(E184=\"\", C184<>\"\")), \"!!Need Input!!\", AND(D184=\"Residential - LIFELINE\", G184=\"yes\", J184<=$N$6, I184>0), ($N$6-J184)*I184,   AND(E184=\"Voice\", J184<$N$4, I184>0), ($N$4-J184)*I184, AND(E184=\"Broadband only\", J184<$N$5, I184>0), ($N$5-J184)*I184, AND(E184=\"Voice & Broadband\", $N$7<$N$5, M184<$N$5, I184>0), ($N$5-M184)*I184, AND(E184=\"Voice & Broadband\", $N$7=0, M184>$N$5), \"!! Input Rate !!\", AND(E184=\"Voice & Broadband\", J184<$N$7, I184>0), ($N$7-J184)*I184, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D184=\"\", 0, AND(D184=\"Residential\", L184>K184, (M184-K184)<$Q$4), (L184-K184)*I184,   AND(D184=\"Single-Line Business\", L184>K184), (L184-K184)*I184, AND(D184=\"Multi-Line Business\", E184=\"Voice\", N184=\"\"), \"Column (n)?\", AND(D184=\"Multi-Line Business\", E184=\"Voice\", L184>K184, N184<$Q$5, (O184-K184)>0), (O184-K184)*I184, AND(D184=\"Multi-Line Business\", E184<>\"Voice\"), (L184-K184)*I184, AND(L184=\"\", D184<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,174]
[null,175,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I185<=0, C185>0, E185>0, D185>0, F185>0), AND(C185=\"\", D185<>\"\"), AND(F185=\"\", E185<>\"\"), AND(D185=\"\", E185<>\"\"), AND(E185=\"\", C185<>\"\")), \"!!Need Input!!\", AND(D185=\"Residential - LIFELINE\", G185=\"yes\", J185<=$N$6, I185>0), ($N$6-J185)*I185,   AND(E185=\"Voice\", J185<$N$4, I185>0), ($N$4-J185)*I185, AND(E185=\"Broadband only\", J185<$N$5, I185>0), ($N$5-J185)*I185, AND(E185=\"Voice & Broadband\", $N$7<$N$5, M185<$N$5, I185>0), ($N$5-M185)*I185, AND(E185=\"Voice & Broadband\", $N$7=0, M185>$N$5), \"!! Input Rate !!\", AND(E185=\"Voice & Broadband\", J185<$N$7, I185>0), ($N$7-J185)*I185, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D185=\"\", 0, AND(D185=\"Residential\", L185>K185, (M185-K185)<$Q$4), (L185-K185)*I185,   AND(D185=\"Single-Line Business\", L185>K185), (L185-K185)*I185, AND(D185=\"Multi-Line Business\", E185=\"Voice\", N185=\"\"), \"Column (n)?\", AND(D185=\"Multi-Line Business\", E185=\"Voice\", L185>K185, N185<$Q$5, (O185-K185)>0), (O185-K185)*I185, AND(D185=\"Multi-Line Business\", E185<>\"Voice\"), (L185-K185)*I185, AND(L185=\"\", D185<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,175]
[null,176,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I186<=0, C186>0, E186>0, D186>0, F186>0), AND(C186=\"\", D186<>\"\"), AND(F186=\"\", E186<>\"\"), AND(D186=\"\", E186<>\"\"), AND(E186=\"\", C186<>\"\")), \"!!Need Input!!\", AND(D186=\"Residential - LIFELINE\", G186=\"yes\", J186<=$N$6, I186>0), ($N$6-J186)*I186,   AND(E186=\"Voice\", J186<$N$4, I186>0), ($N$4-J186)*I186, AND(E186=\"Broadband only\", J186<$N$5, I186>0), ($N$5-J186)*I186, AND(E186=\"Voice & Broadband\", $N$7<$N$5, M186<$N$5, I186>0), ($N$5-M186)*I186, AND(E186=\"Voice & Broadband\", $N$7=0, M186>$N$5), \"!! Input Rate !!\", AND(E186=\"Voice & Broadband\", J186<$N$7, I186>0), ($N$7-J186)*I186, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D186=\"\", 0, AND(D186=\"Residential\", L186>K186, (M186-K186)<$Q$4), (L186-K186)*I186,   AND(D186=\"Single-Line Business\", L186>K186), (L186-K186)*I186, AND(D186=\"Multi-Line Business\", E186=\"Voice\", N186=\"\"), \"Column (n)?\", AND(D186=\"Multi-Line Business\", E186=\"Voice\", L186>K186, N186<$Q$5, (O186-K186)>0), (O186-K186)*I186, AND(D186=\"Multi-Line Business\", E186<>\"Voice\"), (L186-K186)*I186, AND(L186=\"\", D186<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,176]
[null,177,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I187<=0, C187>0, E187>0, D187>0, F187>0), AND(C187=\"\", D187<>\"\"), AND(F187=\"\", E187<>\"\"), AND(D187=\"\", E187<>\"\"), AND(E187=\"\", C187<>\"\")), \"!!Need Input!!\", AND(D187=\"Residential - LIFELINE\", G187=\"yes\", J187<=$N$6, I187>0), ($N$6-J187)*I187,   AND(E187=\"Voice\", J187<$N$4, I187>0), ($N$4-J187)*I187, AND(E187=\"Broadband only\", J187<$N$5, I187>0), ($N$5-J187)*I187, AND(E187=\"Voice & Broadband\", $N$7<$N$5, M187<$N$5, I187>0), ($N$5-M187)*I187, AND(E187=\"Voice & Broadband\", $N$7=0, M187>$N$5), \"!! Input Rate !!\", AND(E187=\"Voice & Broadband\", J187<$N$7, I187>0), ($N$7-J187)*I187, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D187=\"\", 0, AND(D187=\"Residential\", L187>K187, (M187-K187)<$Q$4), (L187-K187)*I187,   AND(D187=\"Single-Line Business\", L187>K187), (L187-K187)*I187, AND(D187=\"Multi-Line Business\", E187=\"Voice\", N187=\"\"), \"Column (n)?\", AND(D187=\"Multi-Line Business\", E187=\"Voice\", L187>K187, N187<$Q$5, (O187-K187)>0), (O187-K187)*I187, AND(D187=\"Multi-Line Business\", E187<>\"Voice\"), (L187-K187)*I187, AND(L187=\"\", D187<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,177]
[null,178,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I188<=0, C188>0, E188>0, D188>0, F188>0), AND(C188=\"\", D188<>\"\"), AND(F188=\"\", E188<>\"\"), AND(D188=\"\", E188<>\"\"), AND(E188=\"\", C188<>\"\")), \"!!Need Input!!\", AND(D188=\"Residential - LIFELINE\", G188=\"yes\", J188<=$N$6, I188>0), ($N$6-J188)*I188,   AND(E188=\"Voice\", J188<$N$4, I188>0), ($N$4-J188)*I188, AND(E188=\"Broadband only\", J188<$N$5, I188>0), ($N$5-J188)*I188, AND(E188=\"Voice & Broadband\", $N$7<$N$5, M188<$N$5, I188>0), ($N$5-M188)*I188, AND(E188=\"Voice & Broadband\", $N$7=0, M188>$N$5), \"!! Input Rate !!\", AND(E188=\"Voice & Broadband\", J188<$N$7, I188>0), ($N$7-J188)*I188, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D188=\"\", 0, AND(D188=\"Residential\", L188>K188, (M188-K188)<$Q$4), (L188-K188)*I188,   AND(D188=\"Single-Line Business\", L188>K188), (L188-K188)*I188, AND(D188=\"Multi-Line Business\", E188=\"Voice\", N188=\"\"), \"Column (n)?\", AND(D188=\"Multi-Line Business\", E188=\"Voice\", L188>K188, N188<$Q$5, (O188-K188)>0), (O188-K188)*I188, AND(D188=\"Multi-Line Business\", E188<>\"Voice\"), (L188-K188)*I188, AND(L188=\"\", D188<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,178]
[null,179,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I189<=0, C189>0, E189>0, D189>0, F189>0), AND(C189=\"\", D189<>\"\"), AND(F189=\"\", E189<>\"\"), AND(D189=\"\", E189<>\"\"), AND(E189=\"\", C189<>\"\")), \"!!Need Input!!\", AND(D189=\"Residential - LIFELINE\", G189=\"yes\", J189<=$N$6, I189>0), ($N$6-J189)*I189,   AND(E189=\"Voice\", J189<$N$4, I189>0), ($N$4-J189)*I189, AND(E189=\"Broadband only\", J189<$N$5, I189>0), ($N$5-J189)*I189, AND(E189=\"Voice & Broadband\", $N$7<$N$5, M189<$N$5, I189>0), ($N$5-M189)*I189, AND(E189=\"Voice & Broadband\", $N$7=0, M189>$N$5), \"!! Input Rate !!\", AND(E189=\"Voice & Broadband\", J189<$N$7, I189>0), ($N$7-J189)*I189, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D189=\"\", 0, AND(D189=\"Residential\", L189>K189, (M189-K189)<$Q$4), (L189-K189)*I189,   AND(D189=\"Single-Line Business\", L189>K189), (L189-K189)*I189, AND(D189=\"Multi-Line Business\", E189=\"Voice\", N189=\"\"), \"Column (n)?\", AND(D189=\"Multi-Line Business\", E189=\"Voice\", L189>K189, N189<$Q$5, (O189-K189)>0), (O189-K189)*I189, AND(D189=\"Multi-Line Business\", E189<>\"Voice\"), (L189-K189)*I189, AND(L189=\"\", D189<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,179]
[null,180,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I190<=0, C190>0, E190>0, D190>0, F190>0), AND(C190=\"\", D190<>\"\"), AND(F190=\"\", E190<>\"\"), AND(D190=\"\", E190<>\"\"), AND(E190=\"\", C190<>\"\")), \"!!Need Input!!\", AND(D190=\"Residential - LIFELINE\", G190=\"yes\", J190<=$N$6, I190>0), ($N$6-J190)*I190,   AND(E190=\"Voice\", J190<$N$4, I190>0), ($N$4-J190)*I190, AND(E190=\"Broadband only\", J190<$N$5, I190>0), ($N$5-J190)*I190, AND(E190=\"Voice & Broadband\", $N$7<$N$5, M190<$N$5, I190>0), ($N$5-M190)*I190, AND(E190=\"Voice & Broadband\", $N$7=0, M190>$N$5), \"!! Input Rate !!\", AND(E190=\"Voice & Broadband\", J190<$N$7, I190>0), ($N$7-J190)*I190, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D190=\"\", 0, AND(D190=\"Residential\", L190>K190, (M190-K190)<$Q$4), (L190-K190)*I190,   AND(D190=\"Single-Line Business\", L190>K190), (L190-K190)*I190, AND(D190=\"Multi-Line Business\", E190=\"Voice\", N190=\"\"), \"Column (n)?\", AND(D190=\"Multi-Line Business\", E190=\"Voice\", L190>K190, N190<$Q$5, (O190-K190)>0), (O190-K190)*I190, AND(D190=\"Multi-Line Business\", E190<>\"Voice\"), (L190-K190)*I190, AND(L190=\"\", D190<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,180]
[null,181,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I191<=0, C191>0, E191>0, D191>0, F191>0), AND(C191=\"\", D191<>\"\"), AND(F191=\"\", E191<>\"\"), AND(D191=\"\", E191<>\"\"), AND(E191=\"\", C191<>\"\")), \"!!Need Input!!\", AND(D191=\"Residential - LIFELINE\", G191=\"yes\", J191<=$N$6, I191>0), ($N$6-J191)*I191,   AND(E191=\"Voice\", J191<$N$4, I191>0), ($N$4-J191)*I191, AND(E191=\"Broadband only\", J191<$N$5, I191>0), ($N$5-J191)*I191, AND(E191=\"Voice & Broadband\", $N$7<$N$5, M191<$N$5, I191>0), ($N$5-M191)*I191, AND(E191=\"Voice & Broadband\", $N$7=0, M191>$N$5), \"!! Input Rate !!\", AND(E191=\"Voice & Broadband\", J191<$N$7, I191>0), ($N$7-J191)*I191, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D191=\"\", 0, AND(D191=\"Residential\", L191>K191, (M191-K191)<$Q$4), (L191-K191)*I191,   AND(D191=\"Single-Line Business\", L191>K191), (L191-K191)*I191, AND(D191=\"Multi-Line Business\", E191=\"Voice\", N191=\"\"), \"Column (n)?\", AND(D191=\"Multi-Line Business\", E191=\"Voice\", L191>K191, N191<$Q$5, (O191-K191)>0), (O191-K191)*I191, AND(D191=\"Multi-Line Business\", E191<>\"Voice\"), (L191-K191)*I191, AND(L191=\"\", D191<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,181]
[null,182,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I192<=0, C192>0, E192>0, D192>0, F192>0), AND(C192=\"\", D192<>\"\"), AND(F192=\"\", E192<>\"\"), AND(D192=\"\", E192<>\"\"), AND(E192=\"\", C192<>\"\")), \"!!Need Input!!\", AND(D192=\"Residential - LIFELINE\", G192=\"yes\", J192<=$N$6, I192>0), ($N$6-J192)*I192,   AND(E192=\"Voice\", J192<$N$4, I192>0), ($N$4-J192)*I192, AND(E192=\"Broadband only\", J192<$N$5, I192>0), ($N$5-J192)*I192, AND(E192=\"Voice & Broadband\", $N$7<$N$5, M192<$N$5, I192>0), ($N$5-M192)*I192, AND(E192=\"Voice & Broadband\", $N$7=0, M192>$N$5), \"!! Input Rate !!\", AND(E192=\"Voice & Broadband\", J192<$N$7, I192>0), ($N$7-J192)*I192, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D192=\"\", 0, AND(D192=\"Residential\", L192>K192, (M192-K192)<$Q$4), (L192-K192)*I192,   AND(D192=\"Single-Line Business\", L192>K192), (L192-K192)*I192, AND(D192=\"Multi-Line Business\", E192=\"Voice\", N192=\"\"), \"Column (n)?\", AND(D192=\"Multi-Line Business\", E192=\"Voice\", L192>K192, N192<$Q$5, (O192-K192)>0), (O192-K192)*I192, AND(D192=\"Multi-Line Business\", E192<>\"Voice\"), (L192-K192)*I192, AND(L192=\"\", D192<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,182]
[null,183,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I193<=0, C193>0, E193>0, D193>0, F193>0), AND(C193=\"\", D193<>\"\"), AND(F193=\"\", E193<>\"\"), AND(D193=\"\", E193<>\"\"), AND(E193=\"\", C193<>\"\")), \"!!Need Input!!\", AND(D193=\"Residential - LIFELINE\", G193=\"yes\", J193<=$N$6, I193>0), ($N$6-J193)*I193,   AND(E193=\"Voice\", J193<$N$4, I193>0), ($N$4-J193)*I193, AND(E193=\"Broadband only\", J193<$N$5, I193>0), ($N$5-J193)*I193, AND(E193=\"Voice & Broadband\", $N$7<$N$5, M193<$N$5, I193>0), ($N$5-M193)*I193, AND(E193=\"Voice & Broadband\", $N$7=0, M193>$N$5), \"!! Input Rate !!\", AND(E193=\"Voice & Broadband\", J193<$N$7, I193>0), ($N$7-J193)*I193, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D193=\"\", 0, AND(D193=\"Residential\", L193>K193, (M193-K193)<$Q$4), (L193-K193)*I193,   AND(D193=\"Single-Line Business\", L193>K193), (L193-K193)*I193, AND(D193=\"Multi-Line Business\", E193=\"Voice\", N193=\"\"), \"Column (n)?\", AND(D193=\"Multi-Line Business\", E193=\"Voice\", L193>K193, N193<$Q$5, (O193-K193)>0), (O193-K193)*I193, AND(D193=\"Multi-Line Business\", E193<>\"Voice\"), (L193-K193)*I193, AND(L193=\"\", D193<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,183]
[null,184,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I194<=0, C194>0, E194>0, D194>0, F194>0), AND(C194=\"\", D194<>\"\"), AND(F194=\"\", E194<>\"\"), AND(D194=\"\", E194<>\"\"), AND(E194=\"\", C194<>\"\")), \"!!Need Input!!\", AND(D194=\"Residential - LIFELINE\", G194=\"yes\", J194<=$N$6, I194>0), ($N$6-J194)*I194,   AND(E194=\"Voice\", J194<$N$4, I194>0), ($N$4-J194)*I194, AND(E194=\"Broadband only\", J194<$N$5, I194>0), ($N$5-J194)*I194, AND(E194=\"Voice & Broadband\", $N$7<$N$5, M194<$N$5, I194>0), ($N$5-M194)*I194, AND(E194=\"Voice & Broadband\", $N$7=0, M194>$N$5), \"!! Input Rate !!\", AND(E194=\"Voice & Broadband\", J194<$N$7, I194>0), ($N$7-J194)*I194, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D194=\"\", 0, AND(D194=\"Residential\", L194>K194, (M194-K194)<$Q$4), (L194-K194)*I194,   AND(D194=\"Single-Line Business\", L194>K194), (L194-K194)*I194, AND(D194=\"Multi-Line Business\", E194=\"Voice\", N194=\"\"), \"Column (n)?\", AND(D194=\"Multi-Line Business\", E194=\"Voice\", L194>K194, N194<$Q$5, (O194-K194)>0), (O194-K194)*I194, AND(D194=\"Multi-Line Business\", E194<>\"Voice\"), (L194-K194)*I194, AND(L194=\"\", D194<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,184]
[null,185,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I195<=0, C195>0, E195>0, D195>0, F195>0), AND(C195=\"\", D195<>\"\"), AND(F195=\"\", E195<>\"\"), AND(D195=\"\", E195<>\"\"), AND(E195=\"\", C195<>\"\")), \"!!Need Input!!\", AND(D195=\"Residential - LIFELINE\", G195=\"yes\", J195<=$N$6, I195>0), ($N$6-J195)*I195,   AND(E195=\"Voice\", J195<$N$4, I195>0), ($N$4-J195)*I195, AND(E195=\"Broadband only\", J195<$N$5, I195>0), ($N$5-J195)*I195, AND(E195=\"Voice & Broadband\", $N$7<$N$5, M195<$N$5, I195>0), ($N$5-M195)*I195, AND(E195=\"Voice & Broadband\", $N$7=0, M195>$N$5), \"!! Input Rate !!\", AND(E195=\"Voice & Broadband\", J195<$N$7, I195>0), ($N$7-J195)*I195, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D195=\"\", 0, AND(D195=\"Residential\", L195>K195, (M195-K195)<$Q$4), (L195-K195)*I195,   AND(D195=\"Single-Line Business\", L195>K195), (L195-K195)*I195, AND(D195=\"Multi-Line Business\", E195=\"Voice\", N195=\"\"), \"Column (n)?\", AND(D195=\"Multi-Line Business\", E195=\"Voice\", L195>K195, N195<$Q$5, (O195-K195)>0), (O195-K195)*I195, AND(D195=\"Multi-Line Business\", E195<>\"Voice\"), (L195-K195)*I195, AND(L195=\"\", D195<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,185]
[null,186,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I196<=0, C196>0, E196>0, D196>0, F196>0), AND(C196=\"\", D196<>\"\"), AND(F196=\"\", E196<>\"\"), AND(D196=\"\", E196<>\"\"), AND(E196=\"\", C196<>\"\")), \"!!Need Input!!\", AND(D196=\"Residential - LIFELINE\", G196=\"yes\", J196<=$N$6, I196>0), ($N$6-J196)*I196,   AND(E196=\"Voice\", J196<$N$4, I196>0), ($N$4-J196)*I196, AND(E196=\"Broadband only\", J196<$N$5, I196>0), ($N$5-J196)*I196, AND(E196=\"Voice & Broadband\", $N$7<$N$5, M196<$N$5, I196>0), ($N$5-M196)*I196, AND(E196=\"Voice & Broadband\", $N$7=0, M196>$N$5), \"!! Input Rate !!\", AND(E196=\"Voice & Broadband\", J196<$N$7, I196>0), ($N$7-J196)*I196, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D196=\"\", 0, AND(D196=\"Residential\", L196>K196, (M196-K196)<$Q$4), (L196-K196)*I196,   AND(D196=\"Single-Line Business\", L196>K196), (L196-K196)*I196, AND(D196=\"Multi-Line Business\", E196=\"Voice\", N196=\"\"), \"Column (n)?\", AND(D196=\"Multi-Line Business\", E196=\"Voice\", L196>K196, N196<$Q$5, (O196-K196)>0), (O196-K196)*I196, AND(D196=\"Multi-Line Business\", E196<>\"Voice\"), (L196-K196)*I196, AND(L196=\"\", D196<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,186]
[null,187,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I197<=0, C197>0, E197>0, D197>0, F197>0), AND(C197=\"\", D197<>\"\"), AND(F197=\"\", E197<>\"\"), AND(D197=\"\", E197<>\"\"), AND(E197=\"\", C197<>\"\")), \"!!Need Input!!\", AND(D197=\"Residential - LIFELINE\", G197=\"yes\", J197<=$N$6, I197>0), ($N$6-J197)*I197,   AND(E197=\"Voice\", J197<$N$4, I197>0), ($N$4-J197)*I197, AND(E197=\"Broadband only\", J197<$N$5, I197>0), ($N$5-J197)*I197, AND(E197=\"Voice & Broadband\", $N$7<$N$5, M197<$N$5, I197>0), ($N$5-M197)*I197, AND(E197=\"Voice & Broadband\", $N$7=0, M197>$N$5), \"!! Input Rate !!\", AND(E197=\"Voice & Broadband\", J197<$N$7, I197>0), ($N$7-J197)*I197, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D197=\"\", 0, AND(D197=\"Residential\", L197>K197, (M197-K197)<$Q$4), (L197-K197)*I197,   AND(D197=\"Single-Line Business\", L197>K197), (L197-K197)*I197, AND(D197=\"Multi-Line Business\", E197=\"Voice\", N197=\"\"), \"Column (n)?\", AND(D197=\"Multi-Line Business\", E197=\"Voice\", L197>K197, N197<$Q$5, (O197-K197)>0), (O197-K197)*I197, AND(D197=\"Multi-Line Business\", E197<>\"Voice\"), (L197-K197)*I197, AND(L197=\"\", D197<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,187]
[null,188,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I198<=0, C198>0, E198>0, D198>0, F198>0), AND(C198=\"\", D198<>\"\"), AND(F198=\"\", E198<>\"\"), AND(D198=\"\", E198<>\"\"), AND(E198=\"\", C198<>\"\")), \"!!Need Input!!\", AND(D198=\"Residential - LIFELINE\", G198=\"yes\", J198<=$N$6, I198>0), ($N$6-J198)*I198,   AND(E198=\"Voice\", J198<$N$4, I198>0), ($N$4-J198)*I198, AND(E198=\"Broadband only\", J198<$N$5, I198>0), ($N$5-J198)*I198, AND(E198=\"Voice & Broadband\", $N$7<$N$5, M198<$N$5, I198>0), ($N$5-M198)*I198, AND(E198=\"Voice & Broadband\", $N$7=0, M198>$N$5), \"!! Input Rate !!\", AND(E198=\"Voice & Broadband\", J198<$N$7, I198>0), ($N$7-J198)*I198, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D198=\"\", 0, AND(D198=\"Residential\", L198>K198, (M198-K198)<$Q$4), (L198-K198)*I198,   AND(D198=\"Single-Line Business\", L198>K198), (L198-K198)*I198, AND(D198=\"Multi-Line Business\", E198=\"Voice\", N198=\"\"), \"Column (n)?\", AND(D198=\"Multi-Line Business\", E198=\"Voice\", L198>K198, N198<$Q$5, (O198-K198)>0), (O198-K198)*I198, AND(D198=\"Multi-Line Business\", E198<>\"Voice\"), (L198-K198)*I198, AND(L198=\"\", D198<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,188]
[null,189,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I199<=0, C199>0, E199>0, D199>0, F199>0), AND(C199=\"\", D199<>\"\"), AND(F199=\"\", E199<>\"\"), AND(D199=\"\", E199<>\"\"), AND(E199=\"\", C199<>\"\")), \"!!Need Input!!\", AND(D199=\"Residential - LIFELINE\", G199=\"yes\", J199<=$N$6, I199>0), ($N$6-J199)*I199,   AND(E199=\"Voice\", J199<$N$4, I199>0), ($N$4-J199)*I199, AND(E199=\"Broadband only\", J199<$N$5, I199>0), ($N$5-J199)*I199, AND(E199=\"Voice & Broadband\", $N$7<$N$5, M199<$N$5, I199>0), ($N$5-M199)*I199, AND(E199=\"Voice & Broadband\", $N$7=0, M199>$N$5), \"!! Input Rate !!\", AND(E199=\"Voice & Broadband\", J199<$N$7, I199>0), ($N$7-J199)*I199, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D199=\"\", 0, AND(D199=\"Residential\", L199>K199, (M199-K199)<$Q$4), (L199-K199)*I199,   AND(D199=\"Single-Line Business\", L199>K199), (L199-K199)*I199, AND(D199=\"Multi-Line Business\", E199=\"Voice\", N199=\"\"), \"Column (n)?\", AND(D199=\"Multi-Line Business\", E199=\"Voice\", L199>K199, N199<$Q$5, (O199-K199)>0), (O199-K199)*I199, AND(D199=\"Multi-Line Business\", E199<>\"Voice\"), (L199-K199)*I199, AND(L199=\"\", D199<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,189]
[null,190,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I200<=0, C200>0, E200>0, D200>0, F200>0), AND(C200=\"\", D200<>\"\"), AND(F200=\"\", E200<>\"\"), AND(D200=\"\", E200<>\"\"), AND(E200=\"\", C200<>\"\")), \"!!Need Input!!\", AND(D200=\"Residential - LIFELINE\", G200=\"yes\", J200<=$N$6, I200>0), ($N$6-J200)*I200,   AND(E200=\"Voice\", J200<$N$4, I200>0), ($N$4-J200)*I200, AND(E200=\"Broadband only\", J200<$N$5, I200>0), ($N$5-J200)*I200, AND(E200=\"Voice & Broadband\", $N$7<$N$5, M200<$N$5, I200>0), ($N$5-M200)*I200, AND(E200=\"Voice & Broadband\", $N$7=0, M200>$N$5), \"!! Input Rate !!\", AND(E200=\"Voice & Broadband\", J200<$N$7, I200>0), ($N$7-J200)*I200, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D200=\"\", 0, AND(D200=\"Residential\", L200>K200, (M200-K200)<$Q$4), (L200-K200)*I200,   AND(D200=\"Single-Line Business\", L200>K200), (L200-K200)*I200, AND(D200=\"Multi-Line Business\", E200=\"Voice\", N200=\"\"), \"Column (n)?\", AND(D200=\"Multi-Line Business\", E200=\"Voice\", L200>K200, N200<$Q$5, (O200-K200)>0), (O200-K200)*I200, AND(D200=\"Multi-Line Business\", E200<>\"Voice\"), (L200-K200)*I200, AND(L200=\"\", D200<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,190]
[null,191,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I201<=0, C201>0, E201>0, D201>0, F201>0), AND(C201=\"\", D201<>\"\"), AND(F201=\"\", E201<>\"\"), AND(D201=\"\", E201<>\"\"), AND(E201=\"\", C201<>\"\")), \"!!Need Input!!\", AND(D201=\"Residential - LIFELINE\", G201=\"yes\", J201<=$N$6, I201>0), ($N$6-J201)*I201,   AND(E201=\"Voice\", J201<$N$4, I201>0), ($N$4-J201)*I201, AND(E201=\"Broadband only\", J201<$N$5, I201>0), ($N$5-J201)*I201, AND(E201=\"Voice & Broadband\", $N$7<$N$5, M201<$N$5, I201>0), ($N$5-M201)*I201, AND(E201=\"Voice & Broadband\", $N$7=0, M201>$N$5), \"!! Input Rate !!\", AND(E201=\"Voice & Broadband\", J201<$N$7, I201>0), ($N$7-J201)*I201, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D201=\"\", 0, AND(D201=\"Residential\", L201>K201, (M201-K201)<$Q$4), (L201-K201)*I201,   AND(D201=\"Single-Line Business\", L201>K201), (L201-K201)*I201, AND(D201=\"Multi-Line Business\", E201=\"Voice\", N201=\"\"), \"Column (n)?\", AND(D201=\"Multi-Line Business\", E201=\"Voice\", L201>K201, N201<$Q$5, (O201-K201)>0), (O201-K201)*I201, AND(D201=\"Multi-Line Business\", E201<>\"Voice\"), (L201-K201)*I201, AND(L201=\"\", D201<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,191]
[null,192,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I202<=0, C202>0, E202>0, D202>0, F202>0), AND(C202=\"\", D202<>\"\"), AND(F202=\"\", E202<>\"\"), AND(D202=\"\", E202<>\"\"), AND(E202=\"\", C202<>\"\")), \"!!Need Input!!\", AND(D202=\"Residential - LIFELINE\", G202=\"yes\", J202<=$N$6, I202>0), ($N$6-J202)*I202,   AND(E202=\"Voice\", J202<$N$4, I202>0), ($N$4-J202)*I202, AND(E202=\"Broadband only\", J202<$N$5, I202>0), ($N$5-J202)*I202, AND(E202=\"Voice & Broadband\", $N$7<$N$5, M202<$N$5, I202>0), ($N$5-M202)*I202, AND(E202=\"Voice & Broadband\", $N$7=0, M202>$N$5), \"!! Input Rate !!\", AND(E202=\"Voice & Broadband\", J202<$N$7, I202>0), ($N$7-J202)*I202, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D202=\"\", 0, AND(D202=\"Residential\", L202>K202, (M202-K202)<$Q$4), (L202-K202)*I202,   AND(D202=\"Single-Line Business\", L202>K202), (L202-K202)*I202, AND(D202=\"Multi-Line Business\", E202=\"Voice\", N202=\"\"), \"Column (n)?\", AND(D202=\"Multi-Line Business\", E202=\"Voice\", L202>K202, N202<$Q$5, (O202-K202)>0), (O202-K202)*I202, AND(D202=\"Multi-Line Business\", E202<>\"Voice\"), (L202-K202)*I202, AND(L202=\"\", D202<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,192]
[null,193,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I203<=0, C203>0, E203>0, D203>0, F203>0), AND(C203=\"\", D203<>\"\"), AND(F203=\"\", E203<>\"\"), AND(D203=\"\", E203<>\"\"), AND(E203=\"\", C203<>\"\")), \"!!Need Input!!\", AND(D203=\"Residential - LIFELINE\", G203=\"yes\", J203<=$N$6, I203>0), ($N$6-J203)*I203,   AND(E203=\"Voice\", J203<$N$4, I203>0), ($N$4-J203)*I203, AND(E203=\"Broadband only\", J203<$N$5, I203>0), ($N$5-J203)*I203, AND(E203=\"Voice & Broadband\", $N$7<$N$5, M203<$N$5, I203>0), ($N$5-M203)*I203, AND(E203=\"Voice & Broadband\", $N$7=0, M203>$N$5), \"!! Input Rate !!\", AND(E203=\"Voice & Broadband\", J203<$N$7, I203>0), ($N$7-J203)*I203, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D203=\"\", 0, AND(D203=\"Residential\", L203>K203, (M203-K203)<$Q$4), (L203-K203)*I203,   AND(D203=\"Single-Line Business\", L203>K203), (L203-K203)*I203, AND(D203=\"Multi-Line Business\", E203=\"Voice\", N203=\"\"), \"Column (n)?\", AND(D203=\"Multi-Line Business\", E203=\"Voice\", L203>K203, N203<$Q$5, (O203-K203)>0), (O203-K203)*I203, AND(D203=\"Multi-Line Business\", E203<>\"Voice\"), (L203-K203)*I203, AND(L203=\"\", D203<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,193]
[null,194,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D204=\"Multi-Line Business\",E204=\"Voice\",L204>K204,N204<$Q$5),MIN(L204,($Q$5-N204)),0)","v":0},{"$f":"_xlfn.IFS(OR(AND(I204<=0, C204>0, E204>0, D204>0, F204>0), AND(C204=\"\", D204<>\"\"), AND(F204=\"\", E204<>\"\"), AND(D204=\"\", E204<>\"\"), AND(E204=\"\", C204<>\"\")), \"!!Need Input!!\", AND(D204=\"Residential - LIFELINE\", G204=\"yes\", J204<=$N$6, I204>0), ($N$6-J204)*I204,   AND(E204=\"Voice\", J204<$N$4, I204>0), ($N$4-J204)*I204, AND(E204=\"Broadband only\", J204<$N$5, I204>0), ($N$5-J204)*I204, AND(E204=\"Voice & Broadband\", $N$7<$N$5, M204<$N$5, I204>0), ($N$5-M204)*I204, AND(E204=\"Voice & Broadband\", $N$7=0, M204>$N$5), \"!! Input Rate !!\", AND(E204=\"Voice & Broadband\", J204<$N$7, I204>0), ($N$7-J204)*I204, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D204=\"\", 0, AND(D204=\"Residential\", L204>K204, (M204-K204)<$Q$4), (L204-K204)*I204,   AND(D204=\"Single-Line Business\", L204>K204), (L204-K204)*I204, AND(D204=\"Multi-Line Business\", E204=\"Voice\", N204=\"\"), \"Column (n)?\", AND(D204=\"Multi-Line Business\", E204=\"Voice\", L204>K204, N204<$Q$5, (O204-K204)>0), (O204-K204)*I204, AND(D204=\"Multi-Line Business\", E204<>\"Voice\"), (L204-K204)*I204, AND(L204=\"\", D204<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,194]
[null,195,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I205<=0, C205>0, E205>0, D205>0, F205>0), AND(C205=\"\", D205<>\"\"), AND(F205=\"\", E205<>\"\"), AND(D205=\"\", E205<>\"\"), AND(E205=\"\", C205<>\"\")), \"!!Need Input!!\", AND(D205=\"Residential - LIFELINE\", G205=\"yes\", J205<=$N$6, I205>0), ($N$6-J205)*I205,   AND(E205=\"Voice\", J205<$N$4, I205>0), ($N$4-J205)*I205, AND(E205=\"Broadband only\", J205<$N$5, I205>0), ($N$5-J205)*I205, AND(E205=\"Voice & Broadband\", $N$7<$N$5, M205<$N$5, I205>0), ($N$5-M205)*I205, AND(E205=\"Voice & Broadband\", $N$7=0, M205>$N$5), \"!! Input Rate !!\", AND(E205=\"Voice & Broadband\", J205<$N$7, I205>0), ($N$7-J205)*I205, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D205=\"\", 0, AND(D205=\"Residential\", L205>K205, (M205-K205)<$Q$4), (L205-K205)*I205,   AND(D205=\"Single-Line Business\", L205>K205), (L205-K205)*I205, AND(D205=\"Multi-Line Business\", E205=\"Voice\", N205=\"\"), \"Column (n)?\", AND(D205=\"Multi-Line Business\", E205=\"Voice\", L205>K205, N205<$Q$5, (O205-K205)>0), (O205-K205)*I205, AND(D205=\"Multi-Line Business\", E205<>\"Voice\"), (L205-K205)*I205, AND(L205=\"\", D205<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,195]
[null,196,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I206<=0, C206>0, E206>0, D206>0, F206>0), AND(C206=\"\", D206<>\"\"), AND(F206=\"\", E206<>\"\"), AND(D206=\"\", E206<>\"\"), AND(E206=\"\", C206<>\"\")), \"!!Need Input!!\", AND(D206=\"Residential - LIFELINE\", G206=\"yes\", J206<=$N$6, I206>0), ($N$6-J206)*I206,   AND(E206=\"Voice\", J206<$N$4, I206>0), ($N$4-J206)*I206, AND(E206=\"Broadband only\", J206<$N$5, I206>0), ($N$5-J206)*I206, AND(E206=\"Voice & Broadband\", $N$7<$N$5, M206<$N$5, I206>0), ($N$5-M206)*I206, AND(E206=\"Voice & Broadband\", $N$7=0, M206>$N$5), \"!! Input Rate !!\", AND(E206=\"Voice & Broadband\", J206<$N$7, I206>0), ($N$7-J206)*I206, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D206=\"\", 0, AND(D206=\"Residential\", L206>K206, (M206-K206)<$Q$4), (L206-K206)*I206,   AND(D206=\"Single-Line Business\", L206>K206), (L206-K206)*I206, AND(D206=\"Multi-Line Business\", E206=\"Voice\", N206=\"\"), \"Column (n)?\", AND(D206=\"Multi-Line Business\", E206=\"Voice\", L206>K206, N206<$Q$5, (O206-K206)>0), (O206-K206)*I206, AND(D206=\"Multi-Line Business\", E206<>\"Voice\"), (L206-K206)*I206, AND(L206=\"\", D206<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,196]
[null,197,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I207<=0, C207>0, E207>0, D207>0, F207>0), AND(C207=\"\", D207<>\"\"), AND(F207=\"\", E207<>\"\"), AND(D207=\"\", E207<>\"\"), AND(E207=\"\", C207<>\"\")), \"!!Need Input!!\", AND(D207=\"Residential - LIFELINE\", G207=\"yes\", J207<=$N$6, I207>0), ($N$6-J207)*I207,   AND(E207=\"Voice\", J207<$N$4, I207>0), ($N$4-J207)*I207, AND(E207=\"Broadband only\", J207<$N$5, I207>0), ($N$5-J207)*I207, AND(E207=\"Voice & Broadband\", $N$7<$N$5, M207<$N$5, I207>0), ($N$5-M207)*I207, AND(E207=\"Voice & Broadband\", $N$7=0, M207>$N$5), \"!! Input Rate !!\", AND(E207=\"Voice & Broadband\", J207<$N$7, I207>0), ($N$7-J207)*I207, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D207=\"\", 0, AND(D207=\"Residential\", L207>K207, (M207-K207)<$Q$4), (L207-K207)*I207,   AND(D207=\"Single-Line Business\", L207>K207), (L207-K207)*I207, AND(D207=\"Multi-Line Business\", E207=\"Voice\", N207=\"\"), \"Column (n)?\", AND(D207=\"Multi-Line Business\", E207=\"Voice\", L207>K207, N207<$Q$5, (O207-K207)>0), (O207-K207)*I207, AND(D207=\"Multi-Line Business\", E207<>\"Voice\"), (L207-K207)*I207, AND(L207=\"\", D207<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,197]
[null,198,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I208<=0, C208>0, E208>0, D208>0, F208>0), AND(C208=\"\", D208<>\"\"), AND(F208=\"\", E208<>\"\"), AND(D208=\"\", E208<>\"\"), AND(E208=\"\", C208<>\"\")), \"!!Need Input!!\", AND(D208=\"Residential - LIFELINE\", G208=\"yes\", J208<=$N$6, I208>0), ($N$6-J208)*I208,   AND(E208=\"Voice\", J208<$N$4, I208>0), ($N$4-J208)*I208, AND(E208=\"Broadband only\", J208<$N$5, I208>0), ($N$5-J208)*I208, AND(E208=\"Voice & Broadband\", $N$7<$N$5, M208<$N$5, I208>0), ($N$5-M208)*I208, AND(E208=\"Voice & Broadband\", $N$7=0, M208>$N$5), \"!! Input Rate !!\", AND(E208=\"Voice & Broadband\", J208<$N$7, I208>0), ($N$7-J208)*I208, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D208=\"\", 0, AND(D208=\"Residential\", L208>K208, (M208-K208)<$Q$4), (L208-K208)*I208,   AND(D208=\"Single-Line Business\", L208>K208), (L208-K208)*I208, AND(D208=\"Multi-Line Business\", E208=\"Voice\", N208=\"\"), \"Column (n)?\", AND(D208=\"Multi-Line Business\", E208=\"Voice\", L208>K208, N208<$Q$5, (O208-K208)>0), (O208-K208)*I208, AND(D208=\"Multi-Line Business\", E208<>\"Voice\"), (L208-K208)*I208, AND(L208=\"\", D208<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,198]
[null,199,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I209<=0, C209>0, E209>0, D209>0, F209>0), AND(C209=\"\", D209<>\"\"), AND(F209=\"\", E209<>\"\"), AND(D209=\"\", E209<>\"\"), AND(E209=\"\", C209<>\"\")), \"!!Need Input!!\", AND(D209=\"Residential - LIFELINE\", G209=\"yes\", J209<=$N$6, I209>0), ($N$6-J209)*I209,   AND(E209=\"Voice\", J209<$N$4, I209>0), ($N$4-J209)*I209, AND(E209=\"Broadband only\", J209<$N$5, I209>0), ($N$5-J209)*I209, AND(E209=\"Voice & Broadband\", $N$7<$N$5, M209<$N$5, I209>0), ($N$5-M209)*I209, AND(E209=\"Voice & Broadband\", $N$7=0, M209>$N$5), \"!! Input Rate !!\", AND(E209=\"Voice & Broadband\", J209<$N$7, I209>0), ($N$7-J209)*I209, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D209=\"\", 0, AND(D209=\"Residential\", L209>K209, (M209-K209)<$Q$4), (L209-K209)*I209,   AND(D209=\"Single-Line Business\", L209>K209), (L209-K209)*I209, AND(D209=\"Multi-Line Business\", E209=\"Voice\", N209=\"\"), \"Column (n)?\", AND(D209=\"Multi-Line Business\", E209=\"Voice\", L209>K209, N209<$Q$5, (O209-K209)>0), (O209-K209)*I209, AND(D209=\"Multi-Line Business\", E209<>\"Voice\"), (L209-K209)*I209, AND(L209=\"\", D209<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,199]
[null,200,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I210<=0, C210>0, E210>0, D210>0, F210>0), AND(C210=\"\", D210<>\"\"), AND(F210=\"\", E210<>\"\"), AND(D210=\"\", E210<>\"\"), AND(E210=\"\", C210<>\"\")), \"!!Need Input!!\", AND(D210=\"Residential - LIFELINE\", G210=\"yes\", J210<=$N$6, I210>0), ($N$6-J210)*I210,   AND(E210=\"Voice\", J210<$N$4, I210>0), ($N$4-J210)*I210, AND(E210=\"Broadband only\", J210<$N$5, I210>0), ($N$5-J210)*I210, AND(E210=\"Voice & Broadband\", $N$7<$N$5, M210<$N$5, I210>0), ($N$5-M210)*I210, AND(E210=\"Voice & Broadband\", $N$7=0, M210>$N$5), \"!! Input Rate !!\", AND(E210=\"Voice & Broadband\", J210<$N$7, I210>0), ($N$7-J210)*I210, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D210=\"\", 0, AND(D210=\"Residential\", L210>K210, (M210-K210)<$Q$4), (L210-K210)*I210,   AND(D210=\"Single-Line Business\", L210>K210), (L210-K210)*I210, AND(D210=\"Multi-Line Business\", E210=\"Voice\", N210=\"\"), \"Column (n)?\", AND(D210=\"Multi-Line Business\", E210=\"Voice\", L210>K210, N210<$Q$5, (O210-K210)>0), (O210-K210)*I210, AND(D210=\"Multi-Line Business\", E210<>\"Voice\"), (L210-K210)*I210, AND(L210=\"\", D210<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,200]
[null,201,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I211<=0, C211>0, E211>0, D211>0, F211>0), AND(C211=\"\", D211<>\"\"), AND(F211=\"\", E211<>\"\"), AND(D211=\"\", E211<>\"\"), AND(E211=\"\", C211<>\"\")), \"!!Need Input!!\", AND(D211=\"Residential - LIFELINE\", G211=\"yes\", J211<=$N$6, I211>0), ($N$6-J211)*I211,   AND(E211=\"Voice\", J211<$N$4, I211>0), ($N$4-J211)*I211, AND(E211=\"Broadband only\", J211<$N$5, I211>0), ($N$5-J211)*I211, AND(E211=\"Voice & Broadband\", $N$7<$N$5, M211<$N$5, I211>0), ($N$5-M211)*I211, AND(E211=\"Voice & Broadband\", $N$7=0, M211>$N$5), \"!! Input Rate !!\", AND(E211=\"Voice & Broadband\", J211<$N$7, I211>0), ($N$7-J211)*I211, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D211=\"\", 0, AND(D211=\"Residential\", L211>K211, (M211-K211)<$Q$4), (L211-K211)*I211,   AND(D211=\"Single-Line Business\", L211>K211), (L211-K211)*I211, AND(D211=\"Multi-Line Business\", E211=\"Voice\", N211=\"\"), \"Column (n)?\", AND(D211=\"Multi-Line Business\", E211=\"Voice\", L211>K211, N211<$Q$5, (O211-K211)>0), (O211-K211)*I211, AND(D211=\"Multi-Line Business\", E211<>\"Voice\"), (L211-K211)*I211, AND(L211=\"\", D211<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,201]
[null,202,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I212<=0, C212>0, E212>0, D212>0, F212>0), AND(C212=\"\", D212<>\"\"), AND(F212=\"\", E212<>\"\"), AND(D212=\"\", E212<>\"\"), AND(E212=\"\", C212<>\"\")), \"!!Need Input!!\", AND(D212=\"Residential - LIFELINE\", G212=\"yes\", J212<=$N$6, I212>0), ($N$6-J212)*I212,   AND(E212=\"Voice\", J212<$N$4, I212>0), ($N$4-J212)*I212, AND(E212=\"Broadband only\", J212<$N$5, I212>0), ($N$5-J212)*I212, AND(E212=\"Voice & Broadband\", $N$7<$N$5, M212<$N$5, I212>0), ($N$5-M212)*I212, AND(E212=\"Voice & Broadband\", $N$7=0, M212>$N$5), \"!! Input Rate !!\", AND(E212=\"Voice & Broadband\", J212<$N$7, I212>0), ($N$7-J212)*I212, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D212=\"\", 0, AND(D212=\"Residential\", L212>K212, (M212-K212)<$Q$4), (L212-K212)*I212,   AND(D212=\"Single-Line Business\", L212>K212), (L212-K212)*I212, AND(D212=\"Multi-Line Business\", E212=\"Voice\", N212=\"\"), \"Column (n)?\", AND(D212=\"Multi-Line Business\", E212=\"Voice\", L212>K212, N212<$Q$5, (O212-K212)>0), (O212-K212)*I212, AND(D212=\"Multi-Line Business\", E212<>\"Voice\"), (L212-K212)*I212, AND(L212=\"\", D212<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,202]
[null,203,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I213<=0, C213>0, E213>0, D213>0, F213>0), AND(C213=\"\", D213<>\"\"), AND(F213=\"\", E213<>\"\"), AND(D213=\"\", E213<>\"\"), AND(E213=\"\", C213<>\"\")), \"!!Need Input!!\", AND(D213=\"Residential - LIFELINE\", G213=\"yes\", J213<=$N$6, I213>0), ($N$6-J213)*I213,   AND(E213=\"Voice\", J213<$N$4, I213>0), ($N$4-J213)*I213, AND(E213=\"Broadband only\", J213<$N$5, I213>0), ($N$5-J213)*I213, AND(E213=\"Voice & Broadband\", $N$7<$N$5, M213<$N$5, I213>0), ($N$5-M213)*I213, AND(E213=\"Voice & Broadband\", $N$7=0, M213>$N$5), \"!! Input Rate !!\", AND(E213=\"Voice & Broadband\", J213<$N$7, I213>0), ($N$7-J213)*I213, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D213=\"\", 0, AND(D213=\"Residential\", L213>K213, (M213-K213)<$Q$4), (L213-K213)*I213,   AND(D213=\"Single-Line Business\", L213>K213), (L213-K213)*I213, AND(D213=\"Multi-Line Business\", E213=\"Voice\", N213=\"\"), \"Column (n)?\", AND(D213=\"Multi-Line Business\", E213=\"Voice\", L213>K213, N213<$Q$5, (O213-K213)>0), (O213-K213)*I213, AND(D213=\"Multi-Line Business\", E213<>\"Voice\"), (L213-K213)*I213, AND(L213=\"\", D213<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,203]
[null,204,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I214<=0, C214>0, E214>0, D214>0, F214>0), AND(C214=\"\", D214<>\"\"), AND(F214=\"\", E214<>\"\"), AND(D214=\"\", E214<>\"\"), AND(E214=\"\", C214<>\"\")), \"!!Need Input!!\", AND(D214=\"Residential - LIFELINE\", G214=\"yes\", J214<=$N$6, I214>0), ($N$6-J214)*I214,   AND(E214=\"Voice\", J214<$N$4, I214>0), ($N$4-J214)*I214, AND(E214=\"Broadband only\", J214<$N$5, I214>0), ($N$5-J214)*I214, AND(E214=\"Voice & Broadband\", $N$7<$N$5, M214<$N$5, I214>0), ($N$5-M214)*I214, AND(E214=\"Voice & Broadband\", $N$7=0, M214>$N$5), \"!! Input Rate !!\", AND(E214=\"Voice & Broadband\", J214<$N$7, I214>0), ($N$7-J214)*I214, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D214=\"\", 0, AND(D214=\"Residential\", L214>K214, (M214-K214)<$Q$4), (L214-K214)*I214,   AND(D214=\"Single-Line Business\", L214>K214), (L214-K214)*I214, AND(D214=\"Multi-Line Business\", E214=\"Voice\", N214=\"\"), \"Column (n)?\", AND(D214=\"Multi-Line Business\", E214=\"Voice\", L214>K214, N214<$Q$5, (O214-K214)>0), (O214-K214)*I214, AND(D214=\"Multi-Line Business\", E214<>\"Voice\"), (L214-K214)*I214, AND(L214=\"\", D214<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,204]
[null,205,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I215<=0, C215>0, E215>0, D215>0, F215>0), AND(C215=\"\", D215<>\"\"), AND(F215=\"\", E215<>\"\"), AND(D215=\"\", E215<>\"\"), AND(E215=\"\", C215<>\"\")), \"!!Need Input!!\", AND(D215=\"Residential - LIFELINE\", G215=\"yes\", J215<=$N$6, I215>0), ($N$6-J215)*I215,   AND(E215=\"Voice\", J215<$N$4, I215>0), ($N$4-J215)*I215, AND(E215=\"Broadband only\", J215<$N$5, I215>0), ($N$5-J215)*I215, AND(E215=\"Voice & Broadband\", $N$7<$N$5, M215<$N$5, I215>0), ($N$5-M215)*I215, AND(E215=\"Voice & Broadband\", $N$7=0, M215>$N$5), \"!! Input Rate !!\", AND(E215=\"Voice & Broadband\", J215<$N$7, I215>0), ($N$7-J215)*I215, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D215=\"\", 0, AND(D215=\"Residential\", L215>K215, (M215-K215)<$Q$4), (L215-K215)*I215,   AND(D215=\"Single-Line Business\", L215>K215), (L215-K215)*I215, AND(D215=\"Multi-Line Business\", E215=\"Voice\", N215=\"\"), \"Column (n)?\", AND(D215=\"Multi-Line Business\", E215=\"Voice\", L215>K215, N215<$Q$5, (O215-K215)>0), (O215-K215)*I215, AND(D215=\"Multi-Line Business\", E215<>\"Voice\"), (L215-K215)*I215, AND(L215=\"\", D215<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,205]
[null,206,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I216<=0, C216>0, E216>0, D216>0, F216>0), AND(C216=\"\", D216<>\"\"), AND(F216=\"\", E216<>\"\"), AND(D216=\"\", E216<>\"\"), AND(E216=\"\", C216<>\"\")), \"!!Need Input!!\", AND(D216=\"Residential - LIFELINE\", G216=\"yes\", J216<=$N$6, I216>0), ($N$6-J216)*I216,   AND(E216=\"Voice\", J216<$N$4, I216>0), ($N$4-J216)*I216, AND(E216=\"Broadband only\", J216<$N$5, I216>0), ($N$5-J216)*I216, AND(E216=\"Voice & Broadband\", $N$7<$N$5, M216<$N$5, I216>0), ($N$5-M216)*I216, AND(E216=\"Voice & Broadband\", $N$7=0, M216>$N$5), \"!! Input Rate !!\", AND(E216=\"Voice & Broadband\", J216<$N$7, I216>0), ($N$7-J216)*I216, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D216=\"\", 0, AND(D216=\"Residential\", L216>K216, (M216-K216)<$Q$4), (L216-K216)*I216,   AND(D216=\"Single-Line Business\", L216>K216), (L216-K216)*I216, AND(D216=\"Multi-Line Business\", E216=\"Voice\", N216=\"\"), \"Column (n)?\", AND(D216=\"Multi-Line Business\", E216=\"Voice\", L216>K216, N216<$Q$5, (O216-K216)>0), (O216-K216)*I216, AND(D216=\"Multi-Line Business\", E216<>\"Voice\"), (L216-K216)*I216, AND(L216=\"\", D216<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,206]
[null,207,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I217<=0, C217>0, E217>0, D217>0, F217>0), AND(C217=\"\", D217<>\"\"), AND(F217=\"\", E217<>\"\"), AND(D217=\"\", E217<>\"\"), AND(E217=\"\", C217<>\"\")), \"!!Need Input!!\", AND(D217=\"Residential - LIFELINE\", G217=\"yes\", J217<=$N$6, I217>0), ($N$6-J217)*I217,   AND(E217=\"Voice\", J217<$N$4, I217>0), ($N$4-J217)*I217, AND(E217=\"Broadband only\", J217<$N$5, I217>0), ($N$5-J217)*I217, AND(E217=\"Voice & Broadband\", $N$7<$N$5, M217<$N$5, I217>0), ($N$5-M217)*I217, AND(E217=\"Voice & Broadband\", $N$7=0, M217>$N$5), \"!! Input Rate !!\", AND(E217=\"Voice & Broadband\", J217<$N$7, I217>0), ($N$7-J217)*I217, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D217=\"\", 0, AND(D217=\"Residential\", L217>K217, (M217-K217)<$Q$4), (L217-K217)*I217,   AND(D217=\"Single-Line Business\", L217>K217), (L217-K217)*I217, AND(D217=\"Multi-Line Business\", E217=\"Voice\", N217=\"\"), \"Column (n)?\", AND(D217=\"Multi-Line Business\", E217=\"Voice\", L217>K217, N217<$Q$5, (O217-K217)>0), (O217-K217)*I217, AND(D217=\"Multi-Line Business\", E217<>\"Voice\"), (L217-K217)*I217, AND(L217=\"\", D217<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,207]
[null,208,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I218<=0, C218>0, E218>0, D218>0, F218>0), AND(C218=\"\", D218<>\"\"), AND(F218=\"\", E218<>\"\"), AND(D218=\"\", E218<>\"\"), AND(E218=\"\", C218<>\"\")), \"!!Need Input!!\", AND(D218=\"Residential - LIFELINE\", G218=\"yes\", J218<=$N$6, I218>0), ($N$6-J218)*I218,   AND(E218=\"Voice\", J218<$N$4, I218>0), ($N$4-J218)*I218, AND(E218=\"Broadband only\", J218<$N$5, I218>0), ($N$5-J218)*I218, AND(E218=\"Voice & Broadband\", $N$7<$N$5, M218<$N$5, I218>0), ($N$5-M218)*I218, AND(E218=\"Voice & Broadband\", $N$7=0, M218>$N$5), \"!! Input Rate !!\", AND(E218=\"Voice & Broadband\", J218<$N$7, I218>0), ($N$7-J218)*I218, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D218=\"\", 0, AND(D218=\"Residential\", L218>K218, (M218-K218)<$Q$4), (L218-K218)*I218,   AND(D218=\"Single-Line Business\", L218>K218), (L218-K218)*I218, AND(D218=\"Multi-Line Business\", E218=\"Voice\", N218=\"\"), \"Column (n)?\", AND(D218=\"Multi-Line Business\", E218=\"Voice\", L218>K218, N218<$Q$5, (O218-K218)>0), (O218-K218)*I218, AND(D218=\"Multi-Line Business\", E218<>\"Voice\"), (L218-K218)*I218, AND(L218=\"\", D218<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,208]
[null,209,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I219<=0, C219>0, E219>0, D219>0, F219>0), AND(C219=\"\", D219<>\"\"), AND(F219=\"\", E219<>\"\"), AND(D219=\"\", E219<>\"\"), AND(E219=\"\", C219<>\"\")), \"!!Need Input!!\", AND(D219=\"Residential - LIFELINE\", G219=\"yes\", J219<=$N$6, I219>0), ($N$6-J219)*I219,   AND(E219=\"Voice\", J219<$N$4, I219>0), ($N$4-J219)*I219, AND(E219=\"Broadband only\", J219<$N$5, I219>0), ($N$5-J219)*I219, AND(E219=\"Voice & Broadband\", $N$7<$N$5, M219<$N$5, I219>0), ($N$5-M219)*I219, AND(E219=\"Voice & Broadband\", $N$7=0, M219>$N$5), \"!! Input Rate !!\", AND(E219=\"Voice & Broadband\", J219<$N$7, I219>0), ($N$7-J219)*I219, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D219=\"\", 0, AND(D219=\"Residential\", L219>K219, (M219-K219)<$Q$4), (L219-K219)*I219,   AND(D219=\"Single-Line Business\", L219>K219), (L219-K219)*I219, AND(D219=\"Multi-Line Business\", E219=\"Voice\", N219=\"\"), \"Column (n)?\", AND(D219=\"Multi-Line Business\", E219=\"Voice\", L219>K219, N219<$Q$5, (O219-K219)>0), (O219-K219)*I219, AND(D219=\"Multi-Line Business\", E219<>\"Voice\"), (L219-K219)*I219, AND(L219=\"\", D219<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,209]
[null,210,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"_xlfn.IFS(OR(AND(I220<=0, C220>0, E220>0, D220>0, F220>0), AND(C220=\"\", D220<>\"\"), AND(F220=\"\", E220<>\"\"), AND(D220=\"\", E220<>\"\"), AND(E220=\"\", C220<>\"\")), \"!!Need Input!!\", AND(D220=\"Residential - LIFELINE\", G220=\"yes\", J220<=$N$6, I220>0), ($N$6-J220)*I220,   AND(E220=\"Voice\", J220<$N$4, I220>0), ($N$4-J220)*I220, AND(E220=\"Broadband only\", J220<$N$5, I220>0), ($N$5-J220)*I220, AND(E220=\"Voice & Broadband\", $N$7<$N$5, M220<$N$5, I220>0), ($N$5-M220)*I220, AND(E220=\"Voice & Broadband\", $N$7=0, M220>$N$5), \"!! Input Rate !!\", AND(E220=\"Voice & Broadband\", J220<$N$7, I220>0), ($N$7-J220)*I220, TRUE, 0 )","v":0},{"$f":"_xlfn.IFS(D220=\"\", 0, AND(D220=\"Residential\", L220>K220, (M220-K220)<$Q$4), (L220-K220)*I220,   AND(D220=\"Single-Line Business\", L220>K220), (L220-K220)*I220, AND(D220=\"Multi-Line Business\", E220=\"Voice\", N220=\"\"), \"Column (n)?\", AND(D220=\"Multi-Line Business\", E220=\"Voice\", L220>K220, N220<$Q$5, (O220-K220)>0), (O220-K220)*I220, AND(D220=\"Multi-Line Business\", E220<>\"Voice\"), (L220-K220)*I220, AND(L220=\"\", D220<>\"Residential - Lifeline\"), \"!! ARC Limit !!\", TRUE, 0 )","v":0},null,210]
[null,211,"TOTALS",null,null,null,null,{"$f":"SUM(H11:H220)","v":0},{"$f":"SUM(I11:I220)","v":0},null,null,null,null,null,null,null,null,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N7>0, SUM(P11:P221), \"ADD Voice & Broadband cost basis\")","v":"ADD Voice & Broadband cost basis"},{"$f":"IF(COUNTIF(Q11:Q221,\"*\")>0,\"Fix Error\",SUM(Q11:Q221))","v":0}]
[]
[null,null,"WHOLESALE Questions   Complete the following",null,null,null,"Notes",null,null,null,null,null,null,"Total Imputed Revenue",null,null,{"$f":"IF(ISTEXT(P222),\"FIX ERROR\",IF(ISTEXT(Q222),\"FIX ERROR\",IF(COUNTA(N8:Q8)>0,SUM(P222:Q222),\"ADD Voice & Broadband Basis Note\")))","v":"FIX ERROR"}]
[]
[null,null,"Total Number of Affiliated Wholesale Customers "]
[]
[null,null,"Wholesale Sold Under Tariff? (Yes or No)"]
[]
[null,null,"Wholesale Sold to Customers at Same Rate? (Yes or No. If \"no\" please detail the rates and explain the justification for different rates.)"]
[]
[]
[]
[null,null,"Calculated Number of Exchanges",{"$f":"SUMPRODUCT(((C11:C220<>\"\")/COUNTIF(C11:C220,C11:C220&\"\")))","v":0}]
[]
[null,null,"Utah USF Calculation"]
[null,null,"R746-8-301","Utah USF Surcharge",null,"Weight",null,"Start Date","End Date","Days"]
[null,null,null,0.98,null,{"$f":"I238/(SUM(I238:I239))","v":1},null,"2025-01-01","2025-12-31",{"$f":"(_xlfn.DAYS(I238,H238))+1","v":365}]
[null,null,null,0,null,{"$f":"I239/(SUM(I238:I239))","v":0},null,null,null,{"$f":"(_xlfn.DAYS(I239,H239))+1","v":1}]
[null,null,null,0,null,{"$f":"I240/(SUM(I238:I240))","v":0},null,null,null,{"$f":"(_xlfn.DAYS(I240,H240))+1-1","v":0}]
[null,null,"Weighted Average",{"$f":"SUMPRODUCT(D238:D240,F238:F240)","v":0.98}]
[]
[]
[]
[]
[null,null,"Input Cells"]
[null,null,"EAS = Extended Area Service"]

{"sheet":"(I) EDIT (ARAM)","index":19,"n_rows":93,"n_cols":26,"rows_kept":93,"cut":false,"hidden":false,"merged":[[5,3,5,4],[1,3,1,23],[4,3,4,21]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,null,null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[null,null,null,null,null,"Did the Company have EDIT in the Report Year?","Select"]
[null,null,null,"Excess Rate Base Accumulated Deferred Income (EDIT)\nTax Obligation Information"]
[]
[null,"Line\nNo.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line\nNo.",{"$f":"D5 & \" - NOTES\"","v":"Excess Rate Base Accumulated Deferred Income (EDIT)\nTax Obligation Information - NOTES"}]
[null,1,null,"Rate Change Information",null,null,null,null,2025,null,null,2024,null,null,2023,null,null,2022,null,null,2018,null,null,null,{"$f":"B8","v":1}]
[null,2,null,null,null,null,null,null,"State Tax Decrease",null,null,"State Tax Decrease",null,null,"State Tax Decrease",null,null,"State Tax Decrease",null,null,"Federal Tax Decrease",null,null,null,2]
[null,3,null,null,null,null,null,null,"UT HB 106",null,null,"UT  SB 69",null,null,"UT HB 54",null,null,"UT SB 59",null,null,"Tax Cuts and Jobs Act of 2017",null,null,null,3]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,5,null,"Total Deferred TAX BASIS ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,6,null,null,"Tax Basis as of:",null,null,null,"2024-12-31",null,null,"2023-12-31",null,null,"2022-12-31",null,null,"2021-12-31",null,null,"2017-12-31",null,null,null,6]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,8,null,"Old Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,9,null,null,"FEDERAL Rate",null,null,null,0.21,null,null,0.21,null,null,0.21,null,null,0.21,null,null,0.35,null,null,null,9]
[null,10,null,null,"STATE Rate",null,null,null,4.5499999999999999E-2,null,null,4.65E-2,null,null,4.8500000000000001E-2,null,null,4.9500000000000002E-2,null,null,0.05,null,null,null,10]
[null,11,null,null,"COMBINED Rate",null,null,null,{"$f":"I17+(1-I17)*I16","v":0.24594499999999997},null,null,{"$f":"L17+(1-L17)*L16","v":0.24673499999999998},null,null,{"$f":"O17+(1-O17)*O16","v":0.24831500000000001},null,null,{"$f":"R17+(1-R17)*R16","v":0.24910500000000002},null,null,{"$f":"U17+(1-U17)*U16","v":0.38249999999999995},null,null,null,11]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,13,null,null,"Total ADIT (Old Rate)",null,null,null,{"$f":"I12*I18","v":0},null,null,{"$f":"L12*L18","v":0},null,null,{"$f":"O12*O18","v":0},null,null,{"$f":"R12*R18","v":0},null,null,{"$f":"U12*U18","v":0},null,null,null,13]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,15,null,null,"Non-Rate Base Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,16,null,null,null,"Non Regulated Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,17,null,null,null,"Acquisition Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,18,null,null,null,"Pension Obligation Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,21,null,null,"TOTAL Adjusted ADIT (Old Rate)",null,null,null,{"$f":"SUM(I20:I26)","v":0},null,null,{"$f":"SUM(L20:L26)","v":0},null,null,{"$f":"SUM(O20:O26)","v":0},null,null,{"$f":"SUM(R20:R26)","v":0},null,null,{"$f":"SUM(U20:U26)","v":0},null,null,null,21]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,23,null,"NEW Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,24,null,null,"FEDERAL Rate",null,null,null,0.21,null,null,0.21,null,null,0.21,null,null,0.21,null,null,0.21,null,null,null,24]
[null,25,null,null,"STATE Rate",null,null,null,4.4999999999999998E-2,null,null,4.5499999999999999E-2,null,null,4.65E-2,null,null,4.8500000000000001E-2,null,null,4.9500000000000002E-2,null,null,null,25]
[null,26,null,null,"COMBINED Rate",null,null,null,{"$f":"I32+(1-I32)*I31","v":0.24554999999999999},null,null,{"$f":"L32+(1-L32)*L31","v":0.24594499999999997},null,null,{"$f":"O32+(1-O32)*O31","v":0.24673499999999998},null,null,{"$f":"R32+(1-R32)*R31","v":0.24831500000000001},null,null,{"$f":"U32+(1-U32)*U31","v":0.24910500000000002},null,null,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[null,28,null,null,"Total ADIT (NEW Rate)",null,null,null,{"$f":"I12*I33","v":0},null,null,{"$f":"L12*L33","v":0},null,null,{"$f":"O12*O33","v":0},null,null,{"$f":"R12*R33","v":0},null,null,{"$f":"U12*$U$33","v":0},null,null,null,28]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,30,null,null,"Non-Rate Base Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,31,null,null,null,"Non Regulated Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,32,null,null,null,"Acquisition Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,33,null,null,null,"Pension Obligation Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40","v":33}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,36,null,null,"TOTAL Adjusted ADIT (NEW Rate)",null,null,null,{"$f":"SUM(I35:I41)","v":0},null,null,{"$f":"SUM(L35:L41)","v":0},null,null,{"$f":"SUM(O35:O41)","v":0},null,null,{"$f":"SUM(R35:R41)","v":0},null,null,{"$f":"SUM(U35:U41)","v":0},null,null,null,36]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,39,null,null,null,{"$f":"E28","v":"TOTAL Adjusted ADIT (Old Rate)"},null,null,{"$f":"I28","v":0},null,null,{"$f":"L28","v":0},null,null,{"$f":"O28","v":0},null,null,{"$f":"R28","v":0},null,null,{"$f":"U28","v":0},null,null,null,39]
[null,40,null,null,null,{"$f":"E43","v":"TOTAL Adjusted ADIT (NEW Rate)"},null,null,{"$f":"I43","v":0},null,null,{"$f":"L43","v":0},null,null,{"$f":"O43","v":0},null,null,{"$f":"R43","v":0},null,null,{"$f":"U43","v":0},null,null,null,40]
[null,41,null,null,"TOTAL EDIT ",null,null,null,{"$f":"I46-I47","v":0},null,null,{"$f":"L46-L47","v":0},null,null,{"$f":"O46-O47","v":0},null,null,{"$f":"R46-R47","v":0},null,null,{"$f":"U46-U47","v":0},null,null,null,41]
[null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,43,null,null,"AMORTIZATION OF EDIT ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,44,null,null,null,null,null,null,"Amortization of EDIT","RETURNED EDIT",null,"Amortization of EDIT","RETURNED EDIT",null,"Amortization of EDIT","RETURNED EDIT",null,"Amortization of EDIT","RETURNED EDIT",null,"Amortization of EDIT","RETURNED EDIT",null,null,44]
[null,45,null,null,null,null,"TOTAL Returned",null,{"$f":"SUM(I53:I85)","v":0},{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, J53:J85)","v":0},null,{"$f":"SUM(L53:L85)","v":0},{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, M53:M85)","v":0},null,{"$f":"SUM(O53:O85)","v":0},{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, P53:P85)","v":0},null,{"$f":"SUM(R53:R85)","v":0},{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, S53:S85)","v":0},null,{"$f":"SUM(U53:U85)","v":0},{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, V53:V85)","v":0},null,null,45]
[null,46,null,null,null,2018,{"$f":"IF(F53 <= '(I) Cover'!$G$26, J53+M53+P53+S53+V53, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,47,null,null,null,2019,{"$f":"IF(F54 <= '(I) Cover'!$G$26, J54+M54+P54+S54+V54, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,48,null,null,null,2020,{"$f":"IF(F55 <= '(I) Cover'!$G$26, J55+M55+P55+S55+V55, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,49,null,null,null,2021,{"$f":"IF(F56 <= '(I) Cover'!$G$26, J56+M56+P56+S56+V56, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,50,null,null,null,2022,{"$f":"IF(F57 <= '(I) Cover'!$G$26, J57+M57+P57+S57+V57, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,51,null,null,null,2023,{"$f":"IF(F58 <= '(I) Cover'!$G$26, J58+M58+P58+S58+V58, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,52,null,null,null,2024,{"$f":"IF(F59 <= '(I) Cover'!$G$26, J59+M59+P59+S59+V59, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,53,null,null,null,2025,{"$f":"IF(F60 <= '(I) Cover'!$G$26, J60+M60+P60+S60+V60, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,54,null,null,null,2026,{"$f":"IF(F61 <= '(I) Cover'!$G$26, J61+M61+P61+S61+V61, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,2027,{"$f":"IF(F62 <= '(I) Cover'!$G$26, J62+M62+P62+S62+V62, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,56,null,null,null,2028,{"$f":"IF(F63 <= '(I) Cover'!$G$26, J63+M63+P63+S63+V63, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,57,null,null,null,2029,{"$f":"IF(F64 <= '(I) Cover'!$G$26, J64+M64+P64+S64+V64, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,58,null,null,null,2030,{"$f":"IF(F65 <= '(I) Cover'!$G$26, J65+M65+P65+S65+V65, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,59,null,null,null,2031,{"$f":"IF(F66 <= '(I) Cover'!$G$26, J66+M66+P66+S66+V66, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,60,null,null,null,2032,{"$f":"IF(F67 <= '(I) Cover'!$G$26, J67+M67+P67+S67+V67, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,61,null,null,null,2033,{"$f":"IF(F68 <= '(I) Cover'!$G$26, J68+M68+P68+S68+V68, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,62,null,null,null,2034,{"$f":"IF(F69 <= '(I) Cover'!$G$26, J69+M69+P69+S69+V69, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,63,null,null,null,2035,{"$f":"IF(F70 <= '(I) Cover'!$G$26, J70+M70+P70+S70+V70, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,64,null,null,null,2036,{"$f":"IF(F71 <= '(I) Cover'!$G$26, J71+M71+P71+S71+V71, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,65,null,null,null,2037,{"$f":"IF(F72 <= '(I) Cover'!$G$26, J72+M72+P72+S72+V72, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B72","v":65}]
[null,66,null,null,null,2038,{"$f":"IF(F73 <= '(I) Cover'!$G$26, J73+M73+P73+S73+V73, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,67,null,null,null,2039,{"$f":"IF(F74 <= '(I) Cover'!$G$26, J74+M74+P74+S74+V74, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,68,null,null,null,2040,{"$f":"IF(F75 <= '(I) Cover'!$G$26, J75+M75+P75+S75+V75, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,69,null,null,null,2041,{"$f":"IF(F76 <= '(I) Cover'!$G$26, J76+M76+P76+S76+V76, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,70,null,null,null,2042,{"$f":"IF(F77 <= '(I) Cover'!$G$26, J77+M77+P77+S77+V77, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,71,null,null,null,2043,{"$f":"IF(F78 <= '(I) Cover'!$G$26, J78+M78+P78+S78+V78, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,72,null,null,null,2044,{"$f":"IF(F79 <= '(I) Cover'!$G$26, J79+M79+P79+S79+V79, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,73,null,null,null,2045,{"$f":"IF(F80 <= '(I) Cover'!$G$26, J80+M80+P80+S80+V80, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,74,null,null,null,2046,{"$f":"IF(F81 <= '(I) Cover'!$G$26, J81+M81+P81+S81+V81, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,75,null,null,null,2047,{"$f":"IF(F82 <= '(I) Cover'!$G$26, J82+M82+P82+S82+V82, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,76,null,null,null,2048,{"$f":"IF(F83 <= '(I) Cover'!$G$26, J83+M83+P83+S83+V83, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,77,null,null,null,2049,{"$f":"IF(F84 <= '(I) Cover'!$G$26, J84+M84+P84+S84+V84, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,78,null,null,null,2050,{"$f":"IF(F85 <= '(I) Cover'!$G$26, J85+M85+P85+S85+V85, 0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[]
[null,null,null,null,null,null,{"$f":"SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26, G53:G85)","v":0}]
[]
[null,null,null,null,null,"TOTAL Unamortized Balance",{"$f":"SUM(I89:V89)","v":0},null,{"$f":"I52-J52","v":0},null,null,{"$f":"L52-M52","v":0},null,null,{"$f":"O52-P52","v":0},null,null,{"$f":"R52-S52","v":0},null,null,{"$f":"U52-V52","v":0}]
[]
[null,null,null,null,null,"Prior Year Unamortized TOTAL",{"$f":"SUM(I91:V91)","v":0},null,{"$f":"I52-(SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26-1, J53:J85))","v":0},null,null,{"$f":"L52-(SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26-1, M53:M85))","v":0},null,null,{"$f":"O52-(SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26-1, P53:P85))","v":0},null,null,{"$f":"R52-(SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26-1, S53:S85))","v":0},null,null,{"$f":"U52-(SUMIF($F$53:$F$85, \"<=\"&'(I) Cover'!$G$26-1, V53:V85))","v":0}]
[]
[null,null,null,null,null,"Difference",{"$f":"G89-G91","v":0},null,{"$f":"I89-I91","v":0},null,null,{"$f":"L89-L91","v":0},null,null,{"$f":"O89-O91","v":0},null,null,{"$f":"R89-R91","v":0},null,null,{"$f":"U89-U91","v":0}]

{"sheet":"(I) Programs","index":20,"n_rows":40,"n_cols":15,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,14],[10,1,11,1],[10,13,11,13],[10,14,11,14]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[]
[]
[null,"PROGRAM DETAILS"]
[]
[]
[]
[null,null,"( a )","( b )","( c )","(d )","( e )","( f )","( g )","( h )","( i )"]
[null,"Line No.","Month",null,null,null,null,null,null,null,"Month",null,null,"Line\nNo.",{"$f":"B6 &CHAR(10)& \"NOTES\"","v":"PROGRAM DETAILS\nNOTES"}]
[null,null,"of","   Line Count","   Line Count","   Line Count","   Line Count","   Line Count","   Line Count","   Line Count","of"]
[null,1,"January",null,null,null,null,null,null,null,"January",null,null,{"$f":"B13","v":1}]
[null,2,"February",null,null,null,null,null,null,null,"February",null,null,2]
[null,3,"March",null,null,null,null,null,null,null,"March",null,null,3]
[null,4,"April",null,null,null,null,null,null,null,"April",null,null,4]
[null,5,"May",null,null,null,null,null,null,null,"May",null,null,5]
[null,6,"June",null,null,null,null,null,null,null,"June",null,null,6]
[null,7,"July",null,null,null,null,null,null,null,"July",null,null,7]
[null,8,"August",null,null,null,null,null,null,null,"August",null,null,8]
[null,9,"September",null,null,null,null,null,null,null,"September",null,null,9]
[null,10,"October",null,null,null,null,null,null,null,"October",null,null,10]
[null,11,"November",null,null,null,null,null,null,null,"November",null,null,11]
[null,12,"December",null,null,null,null,null,null,null,"December",null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,"Customer Charge Rate\nBEFORE Subsidy ($)",null,null,null,null,null,null,null,"Customer Charge Rate\nBEFORE Subsidy ($)",null,null,13]
[null,14,"Subsidy Rate\nPer Line ($)",null,null,null,null,null,null,null,"UT State Subsidy Rate\nPer Line ($)",null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,"Customer Charge Rate\nAFTER Subsidy ($)",null,null,null,null,null,null,null,"Customer Charge Rate\nAFTER Subsidy ($)",null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,"TOTAL Subsidy $",{"$f":"SUM(D13:D24)*D28","v":0},{"$f":"SUM(E13:E24)*E28","v":0},0,0,0,0,0,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,"Part 32 - Subsidy TOTAL",null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":17}]
[null,18,"Part 32 - Account Used",null,null,null,null,null,null,null,null,null,null,{"$f":"B35","v":18}]
[]
[]
[]
[]
[null,null,"Input Cells",null,null,null,null,null,null,null,"Input Cells"]

{"sheet":"(I) NOL & Tax Credits","index":21,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[12,8,12,9],[18,8,18,9],[19,8,19,9],[14,8,14,9],[15,8,15,9],[16,8,16,9],[17,8,17,9],[22,8,22,9],[23,8,23,9],[0,1,0,6],[1,1,1,9],[10,8,10,9],[11,8,11,9],[13,8,13,9],[9,8,9,9],[5,1,6,5],[7,2,7,3],[8,8,8,9],[8,1,9,1],[8,2,9,3],[8,4,9,4],[8,5,9,5],[8,7,9,7]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""}]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""}]
[]
[null,"Net Operating Loss and Tax Credits"]
[]
[null,null,"( a )",null,"( b )","( c )"]
[null,"Line No.","Details",null,"Part 32","Amount ($)",null,"Line No.",{"$f":"B6","v":"Net Operating Loss and Tax Credits"}]
[null,null,null,null,null,null,null,null,"NOTES"]
[]
[null,1,"Tax Credits from Net Operating Loss (NOL)",null,null,null,null,{"$f":"B12","v":1}]
[null,2,"Other Tax Credit (Detail in Notes)",null,null,null,null,{"$f":"B13","v":2}]
[null,3,"Other Tax Credit (Detail in Notes)",null,null,null,null,3]
[null,4,"Other Tax Credit (Detail in Notes)",null,null,null,null,4]
[null,5,null,null,null,null,null,5]
[null,6,"TOTAL NOL + TAX CREDITS",null,null,{"$f":"SUM(F12:F15)","v":0},null,6]
[null,7,null,null,null,null,null,7]
[null,8,null,null,null,null,null,8]
[null,9,"Report Year Actual Total Income Taxes Paid (Federal & State)",null,null,{"$f":"'(I) UTAH Part 32'!E328+'(I) UTAH Part 32'!E329","v":0},null,9,"From Utah Part 32 Tab"]
[null,10,null,null,null,null,null,10]
[null,11,"Proposed Income Tax Total for UUSF Calculations",null,null,{"$f":"'(D) Revenue Requirement'!J181","v":{"$error":"#VALUE!"}},null,11,"From Revenue Requirement Tab"]
[null,12,null,null,null,null,null,12]
[]
[]
[]
[null,null,"Input Cells"]

{"sheet":"(D) Revenue Requirement","index":22,"n_rows":240,"n_cols":14,"rows_kept":240,"cut":false,"hidden":false,"merged":[[194,2,194,3],[10,6,11,6],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,5,11,5],[192,2,192,3],[0,1,0,6],[0,11,0,12],[10,11,11,11],[1,1,1,9],[9,1,9,3],[9,4,9,7],[9,8,9,9],[8,2,8,3],[7,1,7,9],[10,7,11,7],[10,8,11,8],[10,9,11,9],[0,7,0,9]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""},null,null,null,null,null,null,"Taxable"]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""},null,null,null,{"$f":"\"UUSF Company Proposed Total = \"&TEXT(H14,\"$#,##0_);[Red]($#,##0)\")","v":"UUSF Company Proposed Total = ($0)"}]
[null,null,null,null,null,{"$f":"IF(ABS(H189)<1, \"\", \"Run Company Macro\")","v":{"$error":"#VALUE!"}},null,null,"Federal Tax Rate",0.21,null,"Tax Cuts and Jobs Act of 2017"]
[null,null,null,null,null,{"$f":"\"UUSF Division Recomended Total = \"&TEXT(J14,\"$#,##0_);[Red]($#,##0)\")","v":"UUSF Division Recomended Total = ($0)"},null,null,"State Tax Rate",4.4999999999999998E-2,null,"UT HB 106"]
[null,null,null,null,null,{"$f":"IF(ABS(J189)<1, \"\", \"Run Division Macro\")","v":{"$error":"#VALUE!"}},null,null,"Rate of Return",{"$f":"J187","v":9.7499999999999989E-2},null,"FCC WC Docket No. 21-148"]
[null,"Revenue Requirement on UTAH Regulated Operations",null,null,null,null,null,null,null,null,null,null,"The Company acknowledgd and read the instructions",{"$f":"IF(Instructions!I163 = \"yes\", \"YES\", \"NO\")","v":"NO"}]
[null,null,"( a )",null,"( b )","( c )","( d )","( e )","( f )","( g )",null,null,"The Company has electronicaly signed the Certificate of Oath",{"$f":"IF(OR(ISBLANK('(I) Certificate of Oath'!D37), ISBLANK('(I) Certificate of Oath'!G37)), \"NO\", \"YES\")","v":"NO"}]
[null,{"$f":"'(I) Cover'!E$15","v":0},null,null,"Company Proposed",null,null,null,"DPU Recommended"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber"," Book Balance\nREPORT YEAR","Adjustments","Adjusted Balance\n( b + c )","Total Revenue Requirement","Adjustments","Total Revenue Requirement\n( e + f  )",null,"Line No.",{"$f":"B8","v":"Revenue Requirement on UTAH Regulated Operations"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},null,null,null,null,null,null,null,"NOTES"]
[null,1,"Utah Universal Service Fund Received ",{"$f":"IF('(I) TOTAL Part 32'!D11<>0,'(I) TOTAL Part 32'!D11,\"\")","v":""},{"$f":"SUM(E14:E16)","v":0},0,0,-5.8207660913467407E-11,0,-5.8207660913467407E-11,null,{"$f":"B13","v":1}]
[null,"1a",{"$f":"'(I) UTAH Part 32'!C12","v":"High Cost Loop - Utah"},{"$f":"IF('(I) TOTAL Part 32'!D12<>0,'(I) TOTAL Part 32'!D12,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E12","v":0},null,{"$f":"E14+F14","v":0},-5.8207660913467407E-11,null,-5.8207660913467407E-11,null,"1a"]
[null,"1b",{"$f":"'(I) UTAH Part 32'!C13","v":"Lifeline - Utah"},null,{"$f":"'(I) UTAH Part 32'!E13","v":0},null,{"$f":"E15+F15","v":0},{"$f":"G15","v":0},null,{"$f":"H15+I15","v":0},null,"1b"]
[null,null,{"$f":"'(I) UTAH Part 32'!C14","v":0},{"$f":"IF('(I) TOTAL Part 32'!D13<>0,'(I) TOTAL Part 32'!D13,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E14","v":0},null,{"$f":"E16+F16","v":0},{"$f":"G16","v":0},null,{"$f":"H16+I16","v":0},null,0]
[null,2,"Federal Universal Service Funds Received",{"$f":"IF('(I) TOTAL Part 32'!D15<>0,'(I) TOTAL Part 32'!D15,\"\")","v":""},{"$f":"SUM(E18:E24)","v":0},{"$f":"SUM(F18:F24)","v":0},0,0,{"$f":"SUM(I18:I24)","v":0},{"$f":"SUM(J18:J24)","v":0},null,2]
[null,"2b","Alternative Connect America Cost Model (ACAM)",{"$f":"IF('(I) TOTAL Part 32'!D16<>0,'(I) TOTAL Part 32'!D16,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E16","v":0},null,{"$f":"E18+F18","v":0},{"$f":"G18","v":0},null,{"$f":"H18+I18","v":0},null,"2b"]
[null,"2b",{"$f":"'(I) UTAH Part 32'!C17","v":"High Cost Loop - Federal"},{"$f":"IF('(I) TOTAL Part 32'!D17<>0,'(I) TOTAL Part 32'!D17,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E17","v":0},null,0,0,null,0,null,"2b"]
[null,"2c",{"$f":"'(I) UTAH Part 32'!C18","v":"Lifeline - Federal"},{"$f":"IF('(I) TOTAL Part 32'!D18<>0,'(I) TOTAL Part 32'!D18,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E18","v":0},null,0,0,null,0,null,"2c"]
[null,"2d",{"$f":"'(I) UTAH Part 32'!C19","v":"Emergency Broadband Benefit Program"},null,{"$f":"'(I) UTAH Part 32'!E19","v":0},null,0,0,null,0,null,"2d"]
[null,"2e",{"$f":"'(I) UTAH Part 32'!C20","v":"Schools and Libraries"},{"$f":"IF('(I) TOTAL Part 32'!D20<>0,'(I) TOTAL Part 32'!D20,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E20","v":0},null,0,0,null,0,null,"2e"]
[null,"2f",{"$f":"'(I) UTAH Part 32'!C21","v":"Other - Federal  (enter details in Notes)"},null,{"$f":"'(I) UTAH Part 32'!E21","v":0},null,{"$f":"E23+F23","v":0},{"$f":"G23","v":0},null,0,null,"2f"]
[null,null,{"$f":"'(I) UTAH Part 32'!C22","v":0},{"$f":"IF('(I) TOTAL Part 32'!D22<>0,'(I) TOTAL Part 32'!D22,\"\")","v":""},{"$f":"'(I) UTAH Part 32'!E22","v":0},null,0,0,null,0,null,0]
[null,3,"TOTAL Utah & Federal Universal Service Funds",null,{"$f":"E13+E17","v":0},0,0,-5.8207660913467407E-11,0,{"$f":"J17+J13","v":-5.8207660913467407E-11},null,3]
[]
[null,4,"Total Local Network Services Revenues",5000,{"$f":"SUM(E28:E36)","v":0},{"$f":"SUM(F28:F36)","v":0},{"$f":"SUM(G28:G36)","v":0},{"$f":"SUM(H28:H36)","v":0},{"$f":"SUM(I28:I36)","v":0},{"$f":"SUM(J28:J36)","v":0},null,{"$f":"B27","v":4}]
[null,"4a",{"$f":"'(I) UTAH Part 32'!C200","v":"Basic Area Revenue"},{"$f":"'(I) UTAH Part 32'!D200","v":5001},{"$f":"'(I) UTAH Part 32'!E200","v":0},null,{"$f":"E28+F28","v":0},{"$f":"G28","v":0},null,{"$f":"H28+I28","v":0},null,"4a"]
[null,"4b",{"$f":"'(I) UTAH Part 32'!C201","v":"Optional Extended Area Revenue"},{"$f":"'(I) UTAH Part 32'!D201","v":5002},{"$f":"'(I) UTAH Part 32'!E201","v":0},null,{"$f":"E29+F29","v":0},0,null,0,null,"4b"]
[null,"4c",{"$f":"'(I) UTAH Part 32'!C202","v":"Cellular Mobile Revenue"},{"$f":"'(I) UTAH Part 32'!D202","v":5003},{"$f":"'(I) UTAH Part 32'!E202","v":0},null,{"$f":"E30+F30","v":0},0,null,0,null,"4c"]
[null,"4d",{"$f":"'(I) UTAH Part 32'!C203","v":"Other Mobile Service Revenue"},{"$f":"'(I) UTAH Part 32'!D203","v":5004},{"$f":"'(I) UTAH Part 32'!E203","v":0},null,0,0,null,0,null,"4d"]
[null,"4e",{"$f":"'(I) UTAH Part 32'!C204","v":"Public Telephone Revenue"},{"$f":"'(I) UTAH Part 32'!D204","v":5010},{"$f":"'(I) UTAH Part 32'!E204","v":0},null,0,0,null,0,null,"4e"]
[null,"4f",{"$f":"'(I) UTAH Part 32'!C205","v":"Private Line Revenue"},{"$f":"'(I) UTAH Part 32'!D205","v":5040},{"$f":"'(I) UTAH Part 32'!E205","v":0},null,0,0,null,0,null,"4f"]
[null,"4g",{"$f":"'(I) UTAH Part 32'!C206","v":"Customer Premises Revenue"},{"$f":"'(I) UTAH Part 32'!D206","v":5050},{"$f":"'(I) UTAH Part 32'!E206","v":0},null,0,0,null,0,null,"4g"]
[null,"4h",{"$f":"'(I) UTAH Part 32'!C207","v":"Other Basic Area Revenue"},{"$f":"'(I) UTAH Part 32'!D207","v":5060},{"$f":"'(I) UTAH Part 32'!E207","v":0},null,0,0,null,0,null,"4h"]
[null,"4i",{"$f":"'(I) UTAH Part 32'!C208","v":"Other Local Exchange Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D208","v":5069},{"$f":"'(I) UTAH Part 32'!E208","v":0},null,0,0,null,0,null,"4i"]
[null,5,"Total Network Access Services Revenues",5080,{"$f":"SUM(E38:E42)","v":0},{"$f":"SUM(F38:F42)","v":0},{"$f":"SUM(G38:G42)","v":0},{"$f":"SUM(H38:H42)","v":0},{"$f":"SUM(I38:I42)","v":0},{"$f":"SUM(J38:J42)","v":0},null,5]
[null,"5a",{"$f":"'(I) UTAH Part 32'!C210","v":"End User Revenue"},{"$f":"'(I) UTAH Part 32'!D210","v":5081},{"$f":"'(I) UTAH Part 32'!E210","v":0},null,0,{"$f":"G38","v":0},null,{"$f":"H38+I38","v":0},null,"5a"]
[null,"5b",{"$f":"'(I) UTAH Part 32'!C211","v":"Switched Access Revenue"},{"$f":"'(I) UTAH Part 32'!D211","v":5082},{"$f":"'(I) UTAH Part 32'!E211","v":0},null,0,{"$f":"G39","v":0},null,{"$f":"H39+I39","v":0},null,"5b"]
[null,"5c",{"$f":"'(I) UTAH Part 32'!C212","v":"Special Access Revenue"},{"$f":"'(I) UTAH Part 32'!D212","v":5083},{"$f":"'(I) UTAH Part 32'!E212","v":0},null,0,{"$f":"G40","v":0},null,{"$f":"H40+I40","v":0},null,"5c"]
[null,"5d",{"$f":"'(I) UTAH Part 32'!C213","v":"State Access Revenue"},{"$f":"'(I) UTAH Part 32'!D213","v":5084},{"$f":"'(I) UTAH Part 32'!E213","v":0},null,0,{"$f":"G41","v":0},null,{"$f":"H41+I41","v":0},null,"5d"]
[null,"5e",{"$f":"'(I) UTAH Part 32'!C214","v":"Prior Period Settlements"},null,{"$f":"'(I) UTAH Part 32'!E214","v":0},null,0,{"$f":"G42","v":0},null,{"$f":"H42+I42","v":0},null,"5e"]
[null,6,"Total Long Distance Network Services Revenues",5100,{"$f":"SUM(E44:E57)","v":0},{"$f":"SUM(F44:F57)","v":0},{"$f":"SUM(G44:G57)","v":0},{"$f":"SUM(H44:H57)","v":0},{"$f":"SUM(I44:I57)","v":0},{"$f":"SUM(J44:J57)","v":0},null,6]
[null,"6a",{"$f":"'(I) UTAH Part 32'!C216","v":"Unidirectional Long Distance Revenue"},{"$f":"'(I) UTAH Part 32'!D216","v":5110},{"$f":"'(I) UTAH Part 32'!E216","v":0},null,0,{"$f":"G44","v":0},null,{"$f":"H44+I44","v":0},null,"6a"]
[null,"6b",{"$f":"'(I) UTAH Part 32'!C217","v":"Long Distance Inward-Only Revenue"},{"$f":"'(I) UTAH Part 32'!D217","v":5111},{"$f":"'(I) UTAH Part 32'!E217","v":0},null,0,0,null,0,null,"6b"]
[null,"6c",{"$f":"'(I) UTAH Part 32'!C218","v":"Long Distance Outward-Only Revenue"},{"$f":"'(I) UTAH Part 32'!D218","v":5112},{"$f":"'(I) UTAH Part 32'!E218","v":0},null,0,0,null,0,null,"6c"]
[null,"6d",{"$f":"'(I) UTAH Part 32'!C219","v":"Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D219","v":5120},{"$f":"'(I) UTAH Part 32'!E219","v":0},null,0,0,null,0,null,"6d"]
[null,"6e",{"$f":"'(I) UTAH Part 32'!C220","v":"Sub-Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D220","v":5121},{"$f":"'(I) UTAH Part 32'!E220","v":0},null,0,0,null,0,null,"6e"]
[null,"6f",{"$f":"'(I) UTAH Part 32'!C221","v":"Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D221","v":5122},{"$f":"'(I) UTAH Part 32'!E221","v":0},null,0,0,null,0,null,"6f"]
[null,"6g",{"$f":"'(I) UTAH Part 32'!C222","v":"Audio Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D222","v":5123},{"$f":"'(I) UTAH Part 32'!E222","v":0},null,0,0,null,0,null,"6g"]
[null,"6h",{"$f":"'(I) UTAH Part 32'!C223","v":"Video Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D223","v":5124},{"$f":"'(I) UTAH Part 32'!E223","v":0},null,0,0,null,0,null,"6h"]
[null,"6i",{"$f":"'(I) UTAH Part 32'!C224","v":"Digital Transmission Grade Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D224","v":5125},{"$f":"'(I) UTAH Part 32'!E224","v":0},null,0,0,null,0,null,"6i"]
[null,"6j",{"$f":"'(I) UTAH Part 32'!C225","v":"Long Distance Private Network Switching Revenue"},{"$f":"'(I) UTAH Part 32'!D225","v":5126},{"$f":"'(I) UTAH Part 32'!E225","v":0},null,0,0,null,0,null,"6j"]
[null,"6k",{"$f":"'(I) UTAH Part 32'!C226","v":"Other Long Distance Private Network Revenue"},{"$f":"'(I) UTAH Part 32'!D226","v":5128},{"$f":"'(I) UTAH Part 32'!E226","v":0},null,0,0,null,0,null,"6k"]
[null,"6l",{"$f":"'(I) UTAH Part 32'!C227","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D227","v":5129},{"$f":"'(I) UTAH Part 32'!E227","v":0},null,0,0,null,0,null,"6l"]
[null,"6m",{"$f":"'(I) UTAH Part 32'!C228","v":"Other Long Distance Revenue"},{"$f":"'(I) UTAH Part 32'!D228","v":5160},{"$f":"'(I) UTAH Part 32'!E228","v":0},null,0,0,null,0,null,"6m"]
[null,"6n",{"$f":"'(I) UTAH Part 32'!C229","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D229","v":5169},{"$f":"'(I) UTAH Part 32'!E229","v":0},null,0,0,null,0,null,"6n"]
[null,7,"Total Miscellaneous Revenues",5200,{"$f":"SUM(E59:E69)","v":0},{"$f":"SUM(F59:F69)","v":0},{"$f":"SUM(G59:G69)","v":0},{"$f":"SUM(H59:H69)","v":0},{"$f":"SUM(I59:I69)","v":0},{"$f":"SUM(J59:J69)","v":0},null,7]
[null,"7a",{"$f":"'(I) UTAH Part 32'!C231","v":"Directory Revenue"},{"$f":"'(I) UTAH Part 32'!D231","v":5230},{"$f":"'(I) UTAH Part 32'!E231","v":0},null,0,{"$f":"G59","v":0},null,{"$f":"H59+I59","v":0},null,{"$f":"B59","v":"7a"}]
[null,"7b",{"$f":"'(I) UTAH Part 32'!C232","v":"Rent Revenue"},{"$f":"'(I) UTAH Part 32'!D232","v":5240},{"$f":"'(I) UTAH Part 32'!E232","v":0},null,0,0,null,0,null,"7b"]
[null,"7c",{"$f":"'(I) UTAH Part 32'!C233","v":"Corporate Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D233","v":5250},{"$f":"'(I) UTAH Part 32'!E233","v":0},null,0,0,null,0,null,"7c"]
[null,"7d",{"$f":"'(I) UTAH Part 32'!C234","v":"Miscellaneous Revenue"},{"$f":"'(I) UTAH Part 32'!D234","v":5260},{"$f":"'(I) UTAH Part 32'!E234","v":0},null,0,0,null,0,null,"7d"]
[null,"7e",{"$f":"'(I) UTAH Part 32'!C235","v":"Special Billing Arrangements Revenue"},{"$f":"'(I) UTAH Part 32'!D235","v":5261},{"$f":"'(I) UTAH Part 32'!E235","v":0},null,0,0,null,0,null,"7e"]
[null,"7f",{"$f":"'(I) UTAH Part 32'!C236","v":"Customer Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D236","v":5262},{"$f":"'(I) UTAH Part 32'!E236","v":0},null,0,0,null,0,null,"7f"]
[null,"7g",{"$f":"'(I) UTAH Part 32'!C237","v":"Plant Operations Revenue"},{"$f":"'(I) UTAH Part 32'!D237","v":5263},{"$f":"'(I) UTAH Part 32'!E237","v":0},null,0,0,null,0,null,"7g"]
[null,"7h",{"$f":"'(I) UTAH Part 32'!C238","v":"Other Incidental Regulated Revenue"},{"$f":"'(I) UTAH Part 32'!D238","v":5264},{"$f":"'(I) UTAH Part 32'!E238","v":0},null,0,0,null,0,null,"7h"]
[null,"7i",{"$f":"'(I) UTAH Part 32'!C239","v":"Other Revenue Settlements"},{"$f":"'(I) UTAH Part 32'!D239","v":5269},{"$f":"'(I) UTAH Part 32'!E239","v":0},null,0,0,null,0,null,"7i"]
[null,"7j",{"$f":"'(I) UTAH Part 32'!C240","v":"Carrier Billing and Collection Revenue"},{"$f":"'(I) UTAH Part 32'!D240","v":5270},{"$f":"'(I) UTAH Part 32'!E240","v":0},null,0,0,null,0,null,"7j"]
[null,"7k",{"$f":"'(I) UTAH Part 32'!C241","v":"Non-Regulated Operating Revenue"},{"$f":"'(I) UTAH Part 32'!D241","v":5280},{"$f":"'(I) UTAH Part 32'!E241","v":0},null,0,0,null,0,null,"7k"]
[null,8,"Total Uncollectible Revenues",5300,{"$f":"SUM(E71:E72)","v":0},{"$f":"SUM(F71:F72)","v":0},{"$f":"SUM(G71:G72)","v":0},{"$f":"SUM(H71:H72)","v":0},{"$f":"SUM(I71:I72)","v":0},{"$f":"SUM(J71:J72)","v":0},null,8]
[null,"8a",{"$f":"'(I) UTAH Part 32'!C243","v":"Uncollectible Revenue - Telecommunications"},{"$f":"'(I) UTAH Part 32'!D243","v":5301},{"$f":"'(I) UTAH Part 32'!E243","v":0},null,0,{"$f":"G71","v":0},null,{"$f":"H71+I71","v":0},null,"8a"]
[null,"8b",{"$f":"'(I) UTAH Part 32'!C244","v":"Uncollectible Revenue - Other"},{"$f":"'(I) UTAH Part 32'!D244","v":5302},{"$f":"'(I) UTAH Part 32'!E244","v":0},null,0,{"$f":"G72","v":0},null,{"$f":"H72+I72","v":0},null,"8b"]
[null,"Imp","Imputed Revenue",null,{"$f":"'(I) Exchange Details'!Q224","v":"FIX ERROR"},null,{"$f":"F73+E73","v":{"$error":"#VALUE!"}},{"$f":"G73","v":{"$error":"#VALUE!"}},null,{"$f":"H73+I73","v":{"$error":"#VALUE!"}},null,"Imp"]
[null,9,"TOTAL OPERATING REVENUE",null,{"$f":"E27+E37+E43+E58-E70+E73","v":{"$error":"#VALUE!"}},{"$f":"F25+F27+F37+F43+F58-F70+F73","v":0},{"$f":"G25+G27+G37+G43+G58-G70+G73-E25","v":{"$error":"#VALUE!"}},{"$f":"(H27+H37+H43+H58-H70+H73)+(H25-E25)","v":{"$error":"#VALUE!"}},{"$f":"I25+I27+I37+I43+I58-I70+I73","v":0},{"$f":"(J27+J37+J43+J58-J70+J73)+(J25-E25)","v":{"$error":"#VALUE!"}},null,9]
[null,10,null,null,null,null,null,null,null,null,null,10]
[null,11,"Total Plant Specific Operations Expenses","6100's-6400's",{"$f":"SUM(E77:E110)","v":0},0,0,0,0,0,null,11]
[null,"11a",{"$f":"'(I) UTAH Part 32'!C247","v":"Network Support Expense"},{"$f":"'(I) UTAH Part 32'!D247","v":6110},{"$f":"'(I) UTAH Part 32'!E247","v":0},null,{"$f":"E77+F77","v":0},{"$f":"G77","v":0},null,{"$f":"H77+I77","v":0},null,"11a"]
[null,"11b",{"$f":"'(I) UTAH Part 32'!C248","v":"Motor Vehicle Expense"},{"$f":"'(I) UTAH Part 32'!D248","v":6112},{"$f":"'(I) UTAH Part 32'!E248","v":0},null,0,0,null,0,null,"11b"]
[null,"11c",{"$f":"'(I) UTAH Part 32'!C249","v":"Aircraft Expense"},{"$f":"'(I) UTAH Part 32'!D249","v":6113},{"$f":"'(I) UTAH Part 32'!E249","v":0},null,0,0,null,0,null,"11c"]
[null,"11d",{"$f":"'(I) UTAH Part 32'!C250","v":"Tools and Other Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D250","v":6114},{"$f":"'(I) UTAH Part 32'!E250","v":0},null,0,0,null,0,null,"11d"]
[null,"11e",{"$f":"'(I) UTAH Part 32'!C251","v":"Garage Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D251","v":6115},{"$f":"'(I) UTAH Part 32'!E251","v":0},null,0,0,null,0,null,"11e"]
[null,"11f",{"$f":"'(I) UTAH Part 32'!C252","v":"Other Work Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D252","v":6116},{"$f":"'(I) UTAH Part 32'!E252","v":0},null,0,0,null,0,null,"11f"]
[null,"11g",{"$f":"'(I) UTAH Part 32'!C253","v":"General Support Expense"},{"$f":"'(I) UTAH Part 32'!D253","v":6120},{"$f":"'(I) UTAH Part 32'!E253","v":0},null,0,0,null,0,null,"11g"]
[null,"11h",{"$f":"'(I) UTAH Part 32'!C254","v":"Land and Building Expense"},{"$f":"'(I) UTAH Part 32'!D254","v":6121},{"$f":"'(I) UTAH Part 32'!E254","v":0},null,0,0,null,0,null,"11h"]
[null,"11i",{"$f":"'(I) UTAH Part 32'!C255","v":"Furniture and Artworks Expense"},{"$f":"'(I) UTAH Part 32'!D255","v":6122},{"$f":"'(I) UTAH Part 32'!E255","v":0},null,0,0,null,0,null,"11i"]
[null,"11j",{"$f":"'(I) UTAH Part 32'!C256","v":"Office Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D256","v":6123},{"$f":"'(I) UTAH Part 32'!E256","v":0},null,0,0,null,0,null,"11j"]
[null,"11k",{"$f":"'(I) UTAH Part 32'!C257","v":"General Purpose Computers Expense"},{"$f":"'(I) UTAH Part 32'!D257","v":6124},{"$f":"'(I) UTAH Part 32'!E257","v":0},null,0,0,null,0,null,"11k"]
[null,"11l",{"$f":"'(I) UTAH Part 32'!C258","v":"Central Office Switching Expense"},{"$f":"'(I) UTAH Part 32'!D258","v":6210},{"$f":"'(I) UTAH Part 32'!E258","v":0},null,0,0,null,0,null,"11l"]
[null,"11m",{"$f":"'(I) UTAH Part 32'!C259","v":"Non-Digital Switching Expense"},{"$f":"'(I) UTAH Part 32'!D259","v":6211},{"$f":"'(I) UTAH Part 32'!E259","v":0},null,0,0,null,0,null,"11m"]
[null,"11n",{"$f":"'(I) UTAH Part 32'!C260","v":"Digital Electronic Expense (Circuit & Packet)"},{"$f":"'(I) UTAH Part 32'!D260","v":6212},{"$f":"'(I) UTAH Part 32'!E260","v":0},null,0,0,null,0,null,"11n"]
[null,"11o",{"$f":"'(I) UTAH Part 32'!C261","v":"Electro-Mechanical Expense"},{"$f":"'(I) UTAH Part 32'!D261","v":6215},{"$f":"'(I) UTAH Part 32'!E261","v":0},null,0,0,null,0,null,"11o"]
[null,"11p",{"$f":"'(I) UTAH Part 32'!C262","v":"Operator Systems Expense"},{"$f":"'(I) UTAH Part 32'!D262","v":6220},{"$f":"'(I) UTAH Part 32'!E262","v":0},null,0,0,null,0,null,{"$f":"B92","v":"11p"}]
[null,"11q",{"$f":"'(I) UTAH Part 32'!C263","v":"Central Office Transmission Expense"},{"$f":"'(I) UTAH Part 32'!D263","v":6230},{"$f":"'(I) UTAH Part 32'!E263","v":0},null,0,0,null,0,null,"11q"]
[null,"11r",{"$f":"'(I) UTAH Part 32'!C264","v":"Radio Systems Expense"},{"$f":"'(I) UTAH Part 32'!D264","v":6231},{"$f":"'(I) UTAH Part 32'!E264","v":0},null,0,0,null,0,null,"11r"]
[null,"11s",{"$f":"'(I) UTAH Part 32'!C265","v":"Circuit Equipment Expense (Electronic & Optical)"},{"$f":"'(I) UTAH Part 32'!D265","v":6232},{"$f":"'(I) UTAH Part 32'!E265","v":0},null,0,0,null,0,null,"11s"]
[null,"11t",{"$f":"'(I) UTAH Part 32'!C266","v":"Information Origination / Termination Expense"},{"$f":"'(I) UTAH Part 32'!D266","v":6310},{"$f":"'(I) UTAH Part 32'!E266","v":0},null,0,0,null,0,null,"11t"]
[null,"11u",{"$f":"'(I) UTAH Part 32'!C267","v":"Station Apparatus Expense"},{"$f":"'(I) UTAH Part 32'!D267","v":6311},{"$f":"'(I) UTAH Part 32'!E267","v":0},null,0,0,null,0,null,"11u"]
[null,"11v",{"$f":"'(I) UTAH Part 32'!C268","v":"Large Private Branch Exchange Expense"},{"$f":"'(I) UTAH Part 32'!D268","v":6341},{"$f":"'(I) UTAH Part 32'!E268","v":0},null,0,0,null,0,null,"11v"]
[null,"11w",{"$f":"'(I) UTAH Part 32'!C269","v":"Public Telephone Terminal Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D269","v":6351},{"$f":"'(I) UTAH Part 32'!E269","v":0},null,0,0,null,0,null,"11w"]
[null,"11x",{"$f":"'(I) UTAH Part 32'!C270","v":"Other Terminal Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D270","v":6362},{"$f":"'(I) UTAH Part 32'!E270","v":0},null,0,0,null,0,null,"11x"]
[null,"11y",{"$f":"'(I) UTAH Part 32'!C271","v":"Cable and Wire Facilities Expense"},{"$f":"'(I) UTAH Part 32'!D271","v":6410},{"$f":"'(I) UTAH Part 32'!E271","v":0},null,0,0,null,0,null,"11y"]
[null,"11z",{"$f":"'(I) UTAH Part 32'!C272","v":"Poles Expense"},{"$f":"'(I) UTAH Part 32'!D272","v":6411},{"$f":"'(I) UTAH Part 32'!E272","v":0},null,0,0,null,0,null,"11z"]
[null,"11aa",{"$f":"'(I) UTAH Part 32'!C273","v":"Aerial Cable Expense"},{"$f":"'(I) UTAH Part 32'!D273","v":6421},{"$f":"'(I) UTAH Part 32'!E273","v":0},null,0,0,null,0,null,"11aa"]
[null,"11bb",{"$f":"'(I) UTAH Part 32'!C274","v":"Underground Cable Expense"},{"$f":"'(I) UTAH Part 32'!D274","v":6422},{"$f":"'(I) UTAH Part 32'!E274","v":0},null,0,0,null,0,null,"11bb"]
[null,"11cc",{"$f":"'(I) UTAH Part 32'!C275","v":"Buried Cable Expense"},{"$f":"'(I) UTAH Part 32'!D275","v":6423},{"$f":"'(I) UTAH Part 32'!E275","v":0},null,0,0,null,0,null,"11cc"]
[null,"11dd",{"$f":"'(I) UTAH Part 32'!C276","v":"Submarine Cable Expense"},{"$f":"'(I) UTAH Part 32'!D276","v":6424},{"$f":"'(I) UTAH Part 32'!E276","v":0},null,0,0,null,0,null,"11dd"]
[null,"11ee",{"$f":"'(I) UTAH Part 32'!C277","v":"Deep Sea Cable Expense"},{"$f":"'(I) UTAH Part 32'!D277","v":6425},{"$f":"'(I) UTAH Part 32'!E277","v":0},null,0,0,null,0,null,"11ee"]
[null,"11ff",{"$f":"'(I) UTAH Part 32'!C278","v":"Intrabuilding Network Cable Expense"},{"$f":"'(I) UTAH Part 32'!D278","v":6426},{"$f":"'(I) UTAH Part 32'!E278","v":0},null,0,0,null,0,null,"11ff"]
[null,"11gg",{"$f":"'(I) UTAH Part 32'!C279","v":"Aerial Wire Expense"},{"$f":"'(I) UTAH Part 32'!D279","v":6431},{"$f":"'(I) UTAH Part 32'!E279","v":0},null,0,0,null,0,null,"11gg"]
[null,"11hh",{"$f":"'(I) UTAH Part 32'!C280","v":"Conduit Systems Expense"},{"$f":"'(I) UTAH Part 32'!D280","v":6441},{"$f":"'(I) UTAH Part 32'!E280","v":0},null,0,0,null,0,null,"11hh"]
[null,12,"Total Plant Nonspecific Operations Expenses","6500's",{"$f":"SUM(E112:E121)","v":0},{"$f":"SUM(F112:F121)","v":0},0,0,0,{"$f":"SUM(J112:J121)","v":0},null,12]
[null,"12a",{"$f":"'(I) UTAH Part 32'!C282","v":"Other Property, Plant and Equipment Expense"},{"$f":"'(I) UTAH Part 32'!D282","v":6510},{"$f":"'(I) UTAH Part 32'!E282","v":0},null,{"$f":"E112+F112","v":0},{"$f":"G112","v":0},null,{"$f":"H112+I112","v":0},null,"12a"]
[null,"12b",{"$f":"'(I) UTAH Part 32'!C283","v":"Property Held for Future Telecommunications Use Expense"},{"$f":"'(I) UTAH Part 32'!D283","v":6511},{"$f":"'(I) UTAH Part 32'!E283","v":0},null,0,0,null,0,null,"12b"]
[null,"12c",{"$f":"'(I) UTAH Part 32'!C284","v":"Provisioning Expense"},{"$f":"'(I) UTAH Part 32'!D284","v":6512},{"$f":"'(I) UTAH Part 32'!E284","v":0},null,0,0,null,0,null,"12c"]
[null,"12d",{"$f":"'(I) UTAH Part 32'!C285","v":"Network Operations Expense"},{"$f":"'(I) UTAH Part 32'!D285","v":6530},{"$f":"'(I) UTAH Part 32'!E285","v":0},null,0,0,null,0,null,"12d"]
[null,"12e",{"$f":"'(I) UTAH Part 32'!C286","v":"Power Expense"},{"$f":"'(I) UTAH Part 32'!D286","v":6531},{"$f":"'(I) UTAH Part 32'!E286","v":0},null,0,0,null,0,null,"12e"]
[null,"12f",{"$f":"'(I) UTAH Part 32'!C287","v":"Network Administration Expense"},{"$f":"'(I) UTAH Part 32'!D287","v":6532},{"$f":"'(I) UTAH Part 32'!E287","v":0},null,0,0,null,0,null,"12f"]
[null,"12g",{"$f":"'(I) UTAH Part 32'!C288","v":"Testing Expense"},{"$f":"'(I) UTAH Part 32'!D288","v":6533},{"$f":"'(I) UTAH Part 32'!E288","v":0},null,0,0,null,0,null,"12g"]
[null,"12h",{"$f":"'(I) UTAH Part 32'!C289","v":"Plant Operations Administration Expense"},{"$f":"'(I) UTAH Part 32'!D289","v":6534},{"$f":"'(I) UTAH Part 32'!E289","v":0},null,0,0,null,0,null,"12h"]
[null,"12i",{"$f":"'(I) UTAH Part 32'!C290","v":"Engineering Expense"},{"$f":"'(I) UTAH Part 32'!D290","v":6535},{"$f":"'(I) UTAH Part 32'!E290","v":0},null,0,0,null,0,null,"12i"]
[null,"12j",{"$f":"'(I) UTAH Part 32'!C291","v":"Access Expense"},{"$f":"'(I) UTAH Part 32'!D291","v":6540},{"$f":"'(I) UTAH Part 32'!E291","v":0},null,0,0,null,0,null,"12j"]
[null,"12k",{"$f":"'(I) UTAH Part 32'!C292","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},{"$f":"'(I) UTAH Part 32'!D292","v":6560},{"$f":"SUM(E123:E126)","v":0},{"$f":"SUM(F123:F126)","v":0},{"$f":"SUM(G123:G126)","v":0},{"$f":"SUM(H123:H126)","v":0},0,{"$f":"SUM(J123:J126)","v":0},null,"12k"]
[null,"12k1",{"$f":"'(I) UTAH Part 32'!C293","v":"Depreciation Expense – Telecommunications Plant in Service"},{"$f":"'(I) UTAH Part 32'!D293","v":6561},{"$f":"'(I) UTAH Part 32'!E293","v":0},null,0,{"$f":"G123","v":0},null,{"$f":"H123+I123","v":0},null,"12k1"]
[null,"12k2",{"$f":"'(I) UTAH Part 32'!C294","v":"Amortization Expense – Tangible"},{"$f":"'(I) UTAH Part 32'!D294","v":6563},{"$f":"'(I) UTAH Part 32'!E294","v":0},null,0,{"$f":"G124","v":0},null,{"$f":"H124+I124","v":0},null,{"$f":"B124","v":"12k2"}]
[null,"12k3",{"$f":"'(I) UTAH Part 32'!C295","v":"Amortization Expense – Intangible"},{"$f":"'(I) UTAH Part 32'!D295","v":6564},{"$f":"'(I) UTAH Part 32'!E295","v":0},null,0,{"$f":"G125","v":0},null,{"$f":"H125+I125","v":0},null,"12k3"]
[null,"12k4",{"$f":"'(I) UTAH Part 32'!C296","v":"Amortization Expense – Other"},{"$f":"'(I) UTAH Part 32'!D296","v":6565},{"$f":"'(I) UTAH Part 32'!E296","v":0},{"$f":"-E126","v":0},0,{"$f":"G126","v":0},null,{"$f":"H126+I126","v":0},null,"12k4"]
[null,13,"Total Customer Operations Expenses","6600's",{"$f":"SUM(E128:E135)","v":0},{"$f":"SUM(F128:F135)","v":0},{"$f":"SUM(G128:G135)","v":0},{"$f":"SUM(H128:H135)","v":0},{"$f":"SUM(I128:I135)","v":0},{"$f":"SUM(J128:J135)","v":0},null,13]
[null,"13a",{"$f":"'(I) UTAH Part 32'!C298","v":"Marketing"},{"$f":"'(I) UTAH Part 32'!D298","v":6610},{"$f":"'(I) UTAH Part 32'!E298","v":0},null,{"$f":"E128+F128","v":0},{"$f":"G128","v":0},null,{"$f":"H128+I128","v":0},null,"13a"]
[null,"13b",{"$f":"'(I) UTAH Part 32'!C299","v":"Product Management and Sales"},{"$f":"'(I) UTAH Part 32'!D299","v":6611},{"$f":"'(I) UTAH Part 32'!E299","v":0},null,0,0,null,0,null,"13b"]
[null,"13c",{"$f":"'(I) UTAH Part 32'!C300","v":"Sales"},{"$f":"'(I) UTAH Part 32'!D300","v":6612},{"$f":"'(I) UTAH Part 32'!E300","v":0},null,0,0,null,0,null,"13c"]
[null,"13d",{"$f":"'(I) UTAH Part 32'!C301","v":"Product Advertising"},{"$f":"'(I) UTAH Part 32'!D301","v":6613},{"$f":"'(I) UTAH Part 32'!E301","v":0},null,0,0,null,0,null,"13d"]
[null,"13f",{"$f":"'(I) UTAH Part 32'!C302","v":"Services"},{"$f":"'(I) UTAH Part 32'!D302","v":6620},{"$f":"'(I) UTAH Part 32'!E302","v":0},null,0,0,null,0,null,"13f"]
[null,"13h",{"$f":"'(I) UTAH Part 32'!C303","v":"Call Completion Services"},{"$f":"'(I) UTAH Part 32'!D303","v":6621},{"$f":"'(I) UTAH Part 32'!E303","v":0},null,0,0,null,0,null,"13h"]
[null,"13i",{"$f":"'(I) UTAH Part 32'!C304","v":"Number Services"},{"$f":"'(I) UTAH Part 32'!D304","v":6622},{"$f":"'(I) UTAH Part 32'!E304","v":0},null,0,0,null,0,null,"13i"]
[null,"13j",{"$f":"'(I) UTAH Part 32'!C305","v":"Customer Services"},{"$f":"'(I) UTAH Part 32'!D305","v":6623},{"$f":"'(I) UTAH Part 32'!E305","v":0},null,0,0,null,0,null,"13j"]
[null,14,"Total Corporate Operations Expenses","6700's",{"$f":"SUM(E137:E149)","v":0},{"$f":"SUM(F137:F149)","v":0},{"$f":"SUM(G137:G149)","v":0},{"$f":"SUM(H137:H149)","v":0},{"$f":"SUM(I137:I149)","v":0},{"$f":"SUM(J137:J149)","v":0},null,14]
[null,"14a",{"$f":"'(I) UTAH Part 32'!C307","v":"Executive and Planning"},{"$f":"'(I) UTAH Part 32'!D307","v":6710},{"$f":"'(I) UTAH Part 32'!E307","v":0},null,{"$f":"E137+F137","v":0},{"$f":"G137","v":0},null,{"$f":"H137+I137","v":0},null,"14a"]
[null,"14b",{"$f":"'(I) UTAH Part 32'!C308","v":"Executive"},{"$f":"'(I) UTAH Part 32'!D308","v":6711},{"$f":"'(I) UTAH Part 32'!E308","v":0},null,0,0,null,0,null,"14b"]
[null,"14c",{"$f":"'(I) UTAH Part 32'!C309","v":"Planning"},{"$f":"'(I) UTAH Part 32'!D309","v":6712},{"$f":"'(I) UTAH Part 32'!E309","v":0},null,0,0,null,0,null,"14c"]
[null,"14d",{"$f":"'(I) UTAH Part 32'!C310","v":"General and Administrative"},{"$f":"'(I) UTAH Part 32'!D310","v":6720},{"$f":"'(I) UTAH Part 32'!E310","v":0},null,0,0,null,0,null,"14d"]
[null,"14e",{"$f":"'(I) UTAH Part 32'!C311","v":"Accounting and Finance"},{"$f":"'(I) UTAH Part 32'!D311","v":6721},{"$f":"'(I) UTAH Part 32'!E311","v":0},null,0,0,null,0,null,"14e"]
[null,"14f",{"$f":"'(I) UTAH Part 32'!C312","v":"External Relations"},{"$f":"'(I) UTAH Part 32'!D312","v":6722},{"$f":"'(I) UTAH Part 32'!E312","v":0},null,0,0,null,0,null,"14f"]
[null,"14g",{"$f":"'(I) UTAH Part 32'!C313","v":"Human Resources"},{"$f":"'(I) UTAH Part 32'!D313","v":6723},{"$f":"'(I) UTAH Part 32'!E313","v":0},null,0,0,null,0,null,"14g"]
[null,"14h",{"$f":"'(I) UTAH Part 32'!C314","v":"Information Management"},{"$f":"'(I) UTAH Part 32'!D314","v":6724},{"$f":"'(I) UTAH Part 32'!E314","v":0},null,0,0,null,0,null,"14h"]
[null,"14i",{"$f":"'(I) UTAH Part 32'!C315","v":"Legal"},{"$f":"'(I) UTAH Part 32'!D315","v":6725},{"$f":"'(I) UTAH Part 32'!E315","v":0},null,0,0,null,0,null,"14i"]
[null,"14j",{"$f":"'(I) UTAH Part 32'!C316","v":"Procurement"},{"$f":"'(I) UTAH Part 32'!D316","v":6726},{"$f":"'(I) UTAH Part 32'!E316","v":0},null,0,0,null,0,null,"14j"]
[null,"14k",{"$f":"'(I) UTAH Part 32'!C317","v":"Research and Development"},{"$f":"'(I) UTAH Part 32'!D317","v":6727},{"$f":"'(I) UTAH Part 32'!E317","v":0},null,0,0,null,0,null,"14k"]
[null,"14l",{"$f":"'(I) UTAH Part 32'!C318","v":"Other General and Administrative"},{"$f":"'(I) UTAH Part 32'!D318","v":6728},{"$f":"'(I) UTAH Part 32'!E318","v":0},null,0,0,null,0,null,"14l"]
[null,"14m",{"$f":"'(I) UTAH Part 32'!C319","v":"Provision for Uncollectible Notes Receivable"},{"$f":"'(I) UTAH Part 32'!D319","v":6790},{"$f":"'(I) UTAH Part 32'!E319","v":0},null,0,0,null,0,null,"14m"]
[null,15,"TOTAL OPERATING EXPENSE",null,{"$f":"E76+E111+E127+E136+E122","v":0},{"$f":"F76+F111+F127+F136+F122","v":0},0,0,{"$f":"I76+I111+I127+I136+I122","v":0},{"$f":"J76+J111+J127+J136+J122","v":0},null,15]
[null,16,null,null,null,null,null,null,null,null,null,16]
[null,17,"Total Operating Revenue\n  Less Total Operating Expense",null,{"$f":"E74-E150","v":{"$error":"#VALUE!"}},{"$f":"F74-F150","v":0},{"$f":"G74-G150","v":{"$error":"#VALUE!"}},{"$f":"H74-H150","v":{"$error":"#VALUE!"}},{"$f":"I74-I150","v":0},{"$f":"J74-J150","v":{"$error":"#VALUE!"}},null,17]
[null,18,null,null,null,null,null,null,null,null,null,18]
[null,19,"TOTAL OPERATING TAXES\n  (Excluding Income Tax)",7200,{"$f":"SUM(E155:E159)","v":0},{"$f":"SUM(F155:F159)","v":0},{"$f":"SUM(G155:G159)","v":0},{"$f":"SUM(H155:H159)","v":0},{"$f":"SUM(I155:I159)","v":0},{"$f":"SUM(J155:J159)","v":0},null,19]
[null,"19a",{"$f":"'(I) UTAH Part 32'!C327","v":"Operating Investment Tax Credits - Net"},{"$f":"'(I) UTAH Part 32'!D327","v":7210},{"$f":"'(I) UTAH Part 32'!E327","v":0},null,{"$f":"E155+F155","v":0},{"$f":"G155","v":0},null,{"$f":"H155+I155","v":0},null,"19a"]
[null,"19b",{"$f":"'(I) UTAH Part 32'!C330","v":"Operating Taxes - Property"},{"$f":"'(I) UTAH Part 32'!D330","v":"7240.a"},{"$f":"'(I) UTAH Part 32'!E330","v":0},null,{"$f":"E156+F156","v":0},{"$f":"G156","v":0},null,{"$f":"H156+I156","v":0},null,{"$f":"B156","v":"19b"}]
[null,"19c",{"$f":"'(I) UTAH Part 32'!C331","v":"Operating Taxes - Other"},{"$f":"'(I) UTAH Part 32'!D331","v":"7240.b"},{"$f":"'(I) UTAH Part 32'!E331","v":0},null,{"$f":"E157+F157","v":0},{"$f":"G157","v":0},null,{"$f":"H157+I157","v":0},null,"19c"]
[null,"19d",{"$f":"'(I) UTAH Part 32'!C332","v":"Provision for Deferred Operating Federal Income Taxes - Net"},{"$f":"'(I) UTAH Part 32'!D332","v":7250},{"$f":"'(I) UTAH Part 32'!E332","v":0},{"$f":"-E158","v":0},{"$f":"E158+F158","v":0},{"$f":"G158","v":0},null,{"$f":"H158+I158","v":0},null,"19d"]
[null,"19e",{"$f":"'(I) UTAH Part 32'!C333","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},{"$f":"'(I) UTAH Part 32'!D333","v":7251},{"$f":"'(I) UTAH Part 32'!E333","v":0},{"$f":"-E159","v":0},{"$f":"E159+F159","v":0},{"$f":"G159","v":0},null,{"$f":"H159+I159","v":0},null,"19e"]
[null,20,null,null,null,null,null,null,null,null,null,20]
[null,21,"Other Operating Income & Expense","7100's",{"$f":"SUM(E162:E166)","v":0},{"$f":"SUM(F162:F166)","v":0},{"$f":"SUM(G162:G166)","v":0},{"$f":"SUM(H162:H166)","v":0},{"$f":"SUM(I162:I166)","v":0},{"$f":"SUM(J162:J166)","v":0},null,21]
[null,"21a",{"$f":"'(I) UTAH Part 32'!C321","v":"Income from Custom Work"},{"$f":"'(I) UTAH Part 32'!D321","v":7110},{"$f":"'(I) UTAH Part 32'!E321","v":0},null,{"$f":"E162+F162","v":0},{"$f":"G162","v":0},null,{"$f":"H162+I162","v":0},null,"21a"]
[null,"21b",{"$f":"'(I) UTAH Part 32'!C322","v":"Return from Non-regulated use of Regulated Facilities"},{"$f":"'(I) UTAH Part 32'!D322","v":7130},{"$f":"'(I) UTAH Part 32'!E322","v":0},null,{"$f":"E163+F163","v":0},{"$f":"G163","v":0},null,{"$f":"H163+I163","v":0},null,"21b"]
[null,"21c",{"$f":"'(I) UTAH Part 32'!C323","v":"Gains and Losses from Foreign Exchange"},{"$f":"'(I) UTAH Part 32'!D323","v":7140},{"$f":"'(I) UTAH Part 32'!E323","v":0},null,{"$f":"E164+F164","v":0},{"$f":"G164","v":0},null,{"$f":"H164+I164","v":0},null,"21c"]
[null,"21d",{"$f":"'(I) UTAH Part 32'!C324","v":"Gains and Losses from the Disposition of Land and Artworks"},{"$f":"'(I) UTAH Part 32'!D324","v":7150},{"$f":"'(I) UTAH Part 32'!E324","v":0},null,{"$f":"E165+F165","v":0},{"$f":"G165","v":0},null,{"$f":"H165+I165","v":0},null,"21d"]
[null,"21e",{"$f":"'(I) UTAH Part 32'!C325","v":"Other Operating Gains and Losses"},{"$f":"'(I) UTAH Part 32'!D325","v":7160},{"$f":"'(I) UTAH Part 32'!E325","v":0},null,{"$f":"E166+F166","v":0},{"$f":"G166","v":0},null,{"$f":"H166+I166","v":0},null,"21e"]
[null,22,null,null,null,null,null,null,null,null,null,22]
[null,23,"Total Operating Expense (BIT)",null,{"$f":"E150+E154+E161","v":0},0,0,0,0,0,null,23]
[null,24,null,null,null,null,null,null,null,null,null,24]
[null,25,"Net Utility Operating Income (BIT)",null,{"$f":"E74-E168","v":{"$error":"#VALUE!"}},{"$f":"F74-F168","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,25]
[null,26,null,null,null,null,null,null,null,null,null,26]
[null,27,"Less: Interest Expense",7500,{"$f":"SUM(E173:E176)","v":0},{"$f":"SUM(F173:F176)","v":0},{"$f":"E172+F172","v":0},{"$f":"G172","v":0},{"$f":"SUM(I173:I176)","v":0},{"$f":"SUM(J173:J176)","v":0},null,27]
[null,"27a",{"$f":"'(I) UTAH Part 32'!C349","v":"Interest on Funded Debt"},{"$f":"'(I) UTAH Part 32'!D349","v":7510},{"$f":"'(I) UTAH Part 32'!E349","v":0},null,{"$f":"E173+F173","v":0},{"$f":"G173","v":0},null,{"$f":"H173+I173","v":0},null,"27a"]
[null,"27b",{"$f":"'(I) UTAH Part 32'!C350","v":"Interest Expense - Capital Leases"},{"$f":"'(I) UTAH Part 32'!D350","v":7520},{"$f":"'(I) UTAH Part 32'!E350","v":0},null,{"$f":"E174+F174","v":0},{"$f":"G174","v":0},null,{"$f":"H174+I174","v":0},null,"27b"]
[null,"27c",{"$f":"'(I) UTAH Part 32'!C351","v":"Amortization of Debt Issuance Expense"},{"$f":"'(I) UTAH Part 32'!D351","v":7530},{"$f":"'(I) UTAH Part 32'!E351","v":0},null,{"$f":"E175+F175","v":0},{"$f":"G175","v":0},null,{"$f":"H175+I175","v":0},null,"27c"]
[null,"27d",{"$f":"'(I) UTAH Part 32'!C352","v":"Other Interest Deductions"},{"$f":"'(I) UTAH Part 32'!D352","v":7540},{"$f":"'(I) UTAH Part 32'!E352","v":0},null,{"$f":"E176+F176","v":0},{"$f":"G176","v":0},null,{"$f":"H176+I176","v":0},null,"27d"]
[null,28,"Taxable Income",null,{"$f":"E170-E172","v":{"$error":"#VALUE!"}},{"$f":"F170-F172","v":0},{"$f":"G170-G172","v":{"$error":"#VALUE!"}},{"$f":"H170-H172","v":{"$error":"#VALUE!"}},{"$f":"I170-I172","v":0},{"$f":"J170-J172","v":{"$error":"#VALUE!"}},null,28]
[null,29,null,null,null,null,null,null,null,null,null,29]
[null,30,"Operating State and Local Income Taxes",7230,{"$f":"'(I) UTAH Part 32'!E329","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(G177<=0,0,(G177)*$J$6+F179))","v":{"$error":"#VALUE!"}},{"$f":"IF($J$3=\"No\",0,IF(H177<=0,0,(H177)*$J$6))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($J$3=\"No\",0,IF(J177<=0,0,(J177)*$J$6+I179))","v":{"$error":"#VALUE!"}},null,30]
[null,31,"Operating Federal Income Taxes",7220,{"$f":"'(I) UTAH Part 32'!E328","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(G177<=0,0,(G177-G179)*$J$5+F180))","v":{"$error":"#VALUE!"}},{"$f":"IF($J$3=\"No\",0,IF(H177<=0,0,(H177-H179)*$J$5))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($J$3=\"No\",0,IF(J177<=0,0,(J177-J179)*$J$5+I180))","v":{"$error":"#VALUE!"}},null,31]
[null,33,"TOTAL INCOME TAXES",null,{"$f":"E179+E180","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,33]
[null,34,null,null,null,null,null,null,null,null,null,34]
[null,35,"NET UTILITY OPERATING INCOME (LOSS)\n  (After Income Tax)",null,{"$f":"E170-E181","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},null,35]
[null,36,null,null,null,null,null,null,null,null,null,36]
[null,37,null,null,null,null,null,null,null,null,null,37]
[null,38,"Rate Base",null,{"$f":"'(D) Rate Base'!H49","v":0},null,{"$f":"E186+F186","v":0},{"$f":"'(D) Rate Base'!J49","v":0},null,{"$f":"'(D) Rate Base'!L49","v":0},null,38]
[null,39,"Return on Rate Base",null,{"$f":"IF(E186=0, \"\", E183/E186)","v":""},null,{"$f":"IF(G186=0, \"\", G183/G186)","v":""},{"$f":"ROR!D10","v":9.7499999999999989E-2},null,{"$f":"ROR!D10","v":9.7499999999999989E-2},null,39]
[null,40,"Return  Required",null,null,null,null,{"$f":"H186*H187","v":0},null,{"$f":"J186*J187","v":0},null,40]
[null,41,"Over/(Under) Earning",null,null,null,null,{"$f":"H183-H188","v":{"$error":"#VALUE!"}},null,{"$f":"J183-J188","v":{"$error":"#VALUE!"}},null,41]
[]
[]
[null,null,"Information from Part 32, Rate Base or ROR Input Tab Inputs",null,null,{"$f":"E12 &\" Reported Results + DPU Recommended UUSF\"","v":"2025 Reported Results + DPU Recommended UUSF"}]
[null,null,"Input DPU Adjustments",null,null,"Company Expenses (BIT)*",{"$f":"G168+ABS(G181)+ABS(J181)","v":{"$error":"#VALUE!"}}]
[null,null,"Input Company Proposed Known and Measurable",null,null,"Income Taxes (calculated)",{"$f":"J181","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"TOTAL Expense",{"$f":"SUM(G193:G194)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,"Regulated Revenue **",{"$f":"G74-E73-G13","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":"\"UUSF recd \"& E12","v":"UUSF recd 2025"},{"$f":"G13","v":0}]
[null,null,null,null,null,"Recommended UUSF",{"$f":"J14","v":-5.8207660913467407E-11},"Net","% Rev Retained"]
[null,null,null,null,null,"TOTAL Req Revenue",{"$f":"SUM(G197:G199)","v":{"$error":"#VALUE!"}},{"$f":"G200-G195","v":{"$error":"#VALUE!"}},{"$f":"H200/G200","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,"State Funding",{"$f":"E13+J13","v":-5.8207660913467407E-11},{"$f":"G202/$G$200","v":{"$error":"#VALUE!"}},null,{"$f":"G198","v":0},null,{"$f":"J202/J205","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Federal Funding",{"$f":"E17","v":0},{"$f":"G203/$G$200","v":{"$error":"#VALUE!"}},null,{"$f":"G203","v":0},null,{"$f":"J203/J205","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Company Revenues",{"$f":"G200-G202-G203","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"G204","v":{"$error":"#VALUE!"}},null,{"$f":"J204/J205","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"TOTAL Required",{"$f":"SUM(G202:G204)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H202:H204)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J202:J204)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(L202:L204)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"* Before Income Tax"]
[null,null,null,null,null,"** Excluding Imputed & UUSF rev"]
[]
[]
[null,null,null,null,null,"Expense Review"]
[null,null,null,null,null,{"$f":"C76","v":"Total Plant Specific Operations Expenses"},null,null,{"$f":"E76","v":0},{"$f":"I211/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C111","v":"Total Plant Nonspecific Operations Expenses"},null,null,{"$f":"E111","v":0},{"$f":"I212/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C122","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},null,null,{"$f":"E122","v":0},{"$f":"I213/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C127","v":"Total Customer Operations Expenses"},null,null,{"$f":"E127","v":0},{"$f":"I214/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C136","v":"Total Corporate Operations Expenses"},null,null,{"$f":"E136","v":0},{"$f":"I215/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"I216/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C154","v":"TOTAL OPERATING TAXES\n  (Excluding Income Tax)"},null,null,{"$f":"E154","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"C161","v":"Other Operating Income & Expense"},null,null,{"$f":"E161","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"I219/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Total Operating Expense",null,{"$f":"SUM(I211:I218)","v":0},{"$f":"SUM(J211:J218)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Revenue Review"]
[null,null,null,null,null,{"$f":"C27","v":"Total Local Network Services Revenues"},null,null,{"$f":"E27","v":0},{"$f":"I224/$I$231","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C37","v":"Total Network Access Services Revenues"},null,null,{"$f":"E37","v":0},{"$f":"I225/$I$231","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"C43","v":"Total Long Distance Network Services Revenues"},null,null,{"$f":"E43","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"C58","v":"Total Miscellaneous Revenues"},null,null,{"$f":"E58","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"C167","v":0},null,null,null,{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":"C70","v":"Total Uncollectible Revenues"},null,null,{"$f":"E70","v":0},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,{"$f":"I230/$I$220","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Total Regulated Revenue",null,{"$f":"SUM(I224:I228)-I229","v":0},{"$f":"SUM(J224:J228)-J229","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,{"$f":"F225","v":"Total Network Access Services Revenues"},null,null,{"$f":"I225","v":0}]
[null,null,null,null,null,null,"UUSF",null,{"$f":"G198","v":0},{"$f":"I235/I234","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,"Fed USF",null,{"$f":"E17","v":0},{"$f":"I236/I234","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,"Customer Revenues",null,{"$f":"I234-I235-I236","v":0},{"$f":"I238/I234","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J235:J238)","v":{"$error":"#DIV/0!"}}]

{"sheet":"(D) Rate Base","index":23,"n_rows":74,"n_cols":15,"rows_kept":74,"cut":false,"hidden":false,"merged":[[58,6,58,8],[8,13,9,13],[0,1,0,7],[0,9,0,11],[1,1,1,11],[6,1,6,11],[8,1,9,1],[8,3,9,3],[8,4,9,4],[8,7,9,7],[8,8,9,8],[8,9,9,9],[8,10,9,10],[8,11,9,11]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""}]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""}]
[null,null,null,"Are all Assets entered on Part 32 tabs net CIAC ?",{"$f":"'(I) TOTAL Assets'!D5","v":"Select"}]
[null,null,null,{"$f":"IF($E$5=\"select\", \"Select Answer from the Drop Down Box on TOTAL Assets tab\", IF($E$5=\"yes\", \"Results Reported Do Not Include CIAC\", \"Report CIAC Information\"))","v":"Select Answer from the Drop Down Box on TOTAL Assets tab"}]
[null,"Calculated Rate Base on UTAH Operations"]
[null,null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )"]
[null,"Line No.",null,"Part 32 Account Name","Part 32","Input Amounts\nfor\nREPORT YEAR","Input Amounts\nfor\nPREVIOUS YEAR","Average\nPlant Balance\n( c + d /2 )","Adjustments","Company Proposed Rate Base\n( e + f )","DPU \nAdjustments","Total\nRate Base\n( g + h )",null,"Line No.",{"$f":"B7","v":"Calculated Rate Base on UTAH Operations"}]
[null,null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,null,null,null,null,null,"NOTES"]
[null,1,"Working Capital - Cash",null,null,{"$f":"'(D) Working Cash'!E34","v":0},{"$f":"'(D) Working Cash'!F34","v":0},{"$f":"IFERROR(AVERAGE(F11:G11), 0)","v":0},null,{"$f":"H11+I11","v":0},null,{"$f":"J11+K11","v":0},null,{"$f":"B11","v":1},"Calculated on the Working Cash Tab"]
[null,2,"Materials & Supplies",null,1220,{"$f":"'(I) UTAH Part 32'!E38","v":0},{"$f":"'(I) UTAH Part 32'!F38","v":0},0,null,0,null,0,null,{"$f":"B12","v":2}]
[null,3,"Prepayments",null,1280,{"$f":"'(I) UTAH Part 32'!E41","v":0},{"$f":"'(I) UTAH Part 32'!F41","v":0},0,null,0,null,0,null,{"$f":"B13","v":3}]
[null,4,"Plant In Service",null,2001,{"$f":"'(I) UTAH Part 32'!E66+'(I) UTAH Part 32'!E77+(SUM('(I) UTAH Part 32'!E81:E102))","v":0},{"$f":"'(I) UTAH Part 32'!F66+'(I) UTAH Part 32'!F77+(SUM('(I) UTAH Part 32'!F81:F102))","v":0},0,null,0,null,0,null,4]
[null,5,"Plant held for future use",null,2002,{"$f":"'(I) UTAH Part 32'!E59","v":0},{"$f":"'(I) UTAH Part 32'!F59","v":0},0,null,0,null,0,null,5]
[null,6,"Plant Under Const",null,2003,{"$f":"'(I) UTAH Part 32'!E60","v":0},{"$f":"'(I) UTAH Part 32'!F60","v":0},0,null,0,null,0,null,6]
[null,7,"Acquisition Adjustment",null,2005,{"$f":"'(I) UTAH Part 32'!E62","v":0},{"$f":"'(I) UTAH Part 32'!F62","v":0},0,{"$f":"-H17","v":0},{"$f":"H17+I17","v":0},null,{"$f":"J17+K17","v":0},null,7]
[null,8,"Nonoperating Plant",null,2006,{"$f":"'(I) UTAH Part 32'!E63","v":0},{"$f":"'(I) UTAH Part 32'!F63","v":0},0,null,{"$f":"H18+I18","v":0},null,{"$f":"J18+K18","v":0},null,8]
[null,9,"Goodwill",null,2007,{"$f":"'(I) UTAH Part 32'!E64","v":0},{"$f":"'(I) UTAH Part 32'!F64","v":0},0,null,0,null,0,null,9]
[null,10,"Misc. Deferred Debits",null,null,null,null,0,null,0,null,0,null,10]
[null,11,null,null,null,null,null,0,null,0,null,0,null,11]
[null,12,null,null,null,null,null,0,null,0,null,0,null,12]
[null,13,null,null,null,null,null,0,null,{"$f":"H23+I23","v":0},null,{"$f":"J23+K23","v":0},null,13]
[null,14,null,"Rate Base Additions",null,{"$f":"SUM(F11:F23)","v":0},0,0,0,0,0,0,null,14]
[null,15,null,null,null,null,null,null,null,null,null,null,null,15]
[null,16,"Accumulated Depreciation",null,3100,{"$f":"'(I) UTAH Part 32'!E140","v":0},{"$f":"'(I) UTAH Part 32'!F140","v":0},{"$f":"IFERROR(AVERAGE(F26:G26), 0)","v":0},null,{"$f":"H26+I26","v":0},null,{"$f":"J26+K26","v":0},null,16]
[null,17,"Accumulated Depreciation - Held for Future Use",null,3200,{"$f":"'(I) UTAH Part 32'!E141","v":0},{"$f":"'(I) UTAH Part 32'!F141","v":0},{"$f":"IFERROR(AVERAGE(F27:G27), 0)","v":0},null,0,null,0,null,17]
[null,18,"Accumulated Depreciation - NonOperating",null,3300,{"$f":"'(I) UTAH Part 32'!E142","v":0},{"$f":"'(I) UTAH Part 32'!F142","v":0},0,null,0,null,0,null,18]
[null,19,"Accumulated Amortization - Tangible",null,3400,{"$f":"'(I) UTAH Part 32'!E143","v":0},{"$f":"'(I) UTAH Part 32'!F143","v":0},0,null,0,null,0,null,19]
[null,20,"Accumulated Amortization - Capital Leases",null,3410,{"$f":"'(I) UTAH Part 32'!E144","v":0},{"$f":"'(I) UTAH Part 32'!F144","v":0},0,null,0,null,0,null,20]
[null,21,"Accumulated Amortization - Intangible",null,3500,{"$f":"'(I) UTAH Part 32'!E145","v":0},{"$f":"'(I) UTAH Part 32'!F145","v":0},0,{"$f":"-H31","v":0},0,null,0,null,21]
[null,22,"Accumulated Amortization - Other",null,3600,{"$f":"'(I) UTAH Part 32'!E146","v":0},{"$f":"'(I) UTAH Part 32'!F146","v":0},0,null,0,null,0,null,22]
[null,23,"Advance Billing and Payments",null,4030,{"$f":"'(I) UTAH Part 32'!E150","v":0},{"$f":"'(I) UTAH Part 32'!F150","v":0},0,null,0,null,0,null,23]
[null,24,"Customers' Deposits",null,4040,{"$f":"'(I) UTAH Part 32'!E151","v":0},{"$f":"'(I) UTAH Part 32'!F151","v":0},0,null,0,null,0,null,24]
[null,25,"Obligations Under Capital Leases",null,4250,{"$f":"'(I) UTAH Part 32'!E165","v":0},{"$f":"'(I) UTAH Part 32'!F165","v":0},0,null,0,null,0,null,25]
[null,26,"Advances from Affiliated Companies",null,4260,{"$f":"'(I) UTAH Part 32'!E166","v":0},{"$f":"'(I) UTAH Part 32'!F166","v":0},0,null,0,null,0,null,26]
[null,27,"Other Long Term Liabilities",null,4310,{"$f":"'(I) UTAH Part 32'!E169","v":0},{"$f":"'(I) UTAH Part 32'!F169","v":0},{"$f":"IFERROR(AVERAGE(F37:G37), 0)","v":0},null,{"$f":"H37+I37","v":0},null,{"$f":"J37+K37","v":0},null,{"$f":"B37","v":27}]
[null,28,"Unamortized Operating Investment Tax Credits - Net",null,4320,{"$f":"'(I) UTAH Part 32'!E170","v":0},{"$f":"'(I) UTAH Part 32'!F170","v":0},0,null,0,null,0,null,28]
[null,29,"Accumulated DIT (ADIT)",null,4340,{"$f":"'(I) UTAH Part 32'!E172","v":0},{"$f":"'(I) UTAH Part 32'!F172","v":0},0,null,0,null,0,null,29]
[null,30,"Net Deferred Tax Liability Adjustments",null,4341,{"$f":"'(I) UTAH Part 32'!E173","v":0},{"$f":"'(I) UTAH Part 32'!F173","v":0},0,null,0,null,0,null,30]
[null,31,"Excess ADIT (EDIT) Unamortized Balance",null,null,{"$f":"'(I) EDIT (ARAM)'!G89","v":0},{"$f":"'(I) EDIT (ARAM)'!G91","v":0},0,null,0,null,0,null,31]
[null,32,{"$f":"IF($E$5=\"No\", \"Contributions in Aid of Construction\", \"\")","v":""},null,null,null,null,0,null,0,null,0,null,32]
[null,33,null,null,null,null,null,0,null,0,null,0,null,33]
[null,34,null,null,null,null,null,0,null,0,null,0,null,34]
[null,35,null,null,null,null,null,0,null,0,null,0,null,35]
[null,36,null,"Rate Base Deductions",null,{"$f":"SUM(F26:F45)","v":0},0,0,0,0,0,0,null,36]
[null,37,null,null,null,null,null,null,null,null,null,null,null,37]
[null,38,null,null,null,null,null,null,null,null,null,null,null,38]
[null,39,null,"Total Rate Base ",null,{"$f":"F24-F46","v":0},0,0,0,0,0,0,null,39]
[]
[]
[]
[]
[null,null,"Input Cells"]
[null,null,"Input DPU Adjustment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"                                                  "]

{"sheet":"(D) Working Cash","index":24,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[34,8,34,10],[31,8,31,10],[12,8,12,10],[13,8,13,10],[14,8,14,10],[16,8,16,10],[19,8,19,10],[15,8,15,10],[10,8,10,10],[11,8,11,10],[0,9,0,10],[7,8,7,10],[5,1,5,5],[0,1,0,7],[7,2,8,2],[7,3,8,3],[7,1,8,1],[7,7,8,7],[9,8,9,10],[1,1,1,10],[33,2,33,3],[30,8,30,10],[27,8,27,10],[22,8,22,10],[17,8,17,10],[18,8,18,10],[26,8,26,10],[21,8,21,10],[23,8,23,10],[24,8,24,10],[25,8,25,10],[29,8,29,10],[32,8,32,10],[33,8,33,10],[20,8,20,10],[28,8,28,10]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""}]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""}]
[]
[null,"Working Capital - Cash"]
[null,null,"( a )","( b )","( c )","( c )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Amount ($)\nREPORT YEAR","Amount ($)\nPRIOR YEAR",null,"Line\nNo.",{"$f":"B6","v":"Working Capital - Cash"}]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,"NOTES"]
[]
[null,1,"Total Operations & Maintenance Expense",null,{"$f":"'(D) Revenue Requirement'!E150","v":0},{"$f":"'(I) UTAH Part 32'!F246+'(I) UTAH Part 32'!F281+'(I) UTAH Part 32'!F292+'(I) UTAH Part 32'!F297+'(I) UTAH Part 32'!F306","v":0},null,{"$f":"B11","v":1},"Current Year calculated on Revenue Requirement tab"]
[null,2,null,null,null,null,null,{"$f":"B12","v":2}]
[null,3,"Add: ",null,null,null,null,{"$f":"B13","v":3}]
[null,4,"Operating Taxes (Excluding Income Taxes)",null,{"$f":"'(I) UTAH Part 32'!E327+'(I) UTAH Part 32'!E330+'(I) UTAH Part 32'!E331+'(I) UTAH Part 32'!E332+'(I) UTAH Part 32'!E333","v":0},{"$f":"'(I) UTAH Part 32'!F327+'(I) UTAH Part 32'!F330+'(I) UTAH Part 32'!F331+'(I) UTAH Part 32'!F332+'(I) UTAH Part 32'!F333","v":0},null,4]
[null,5,"Operating Federal Income Taxes (Actual)",7220,{"$f":"IF(('(I) UTAH Part 32'!E328+'(I) UTAH Part 32'!E329)<0,0,'(I) UTAH Part 32'!E328)","v":0},{"$f":"IF(('(I) UTAH Part 32'!F328+'(I) UTAH Part 32'!F329)<0, 0,'(I) UTAH Part 32'!F328)","v":0},null,5]
[null,6,"Operating State & Local Income Taxes (Actual)",7230,{"$f":"IF(('(I) UTAH Part 32'!E328+'(I) UTAH Part 32'!E329)<0,0,'(I) UTAH Part 32'!E329)","v":0},{"$f":"IF(('(I) UTAH Part 32'!F328+'(I) UTAH Part 32'!F329)<0, 0,'(I) UTAH Part 32'!F329)","v":0},null,6]
[null,7,"DPU Adjustment",null,null,null,null,7]
[null,8,"DPU Adjustment",null,0,0,null,8]
[null,9,"DPU Adjustment",null,0,0,null,9]
[null,10,null,null,null,null,null,10]
[null,11,"Less:",null,null,null,null,11]
[null,12,"Depreciation & Amortization Expense",6560,{"$f":"'(I) UTAH Part 32'!E292","v":0},{"$f":"'(I) UTAH Part 32'!F292","v":0},null,12]
[null,13,"DPU Adjustment",null,0,0,null,13]
[null,14,"DPU Adjustment",null,0,0,null,14]
[null,15,"DPU Adjustment",null,0,0,null,15]
[null,16,null,null,null,null,null,16]
[null,17,null,null,{"$f":"E11+(SUM(E12:E20))-(SUM(E21:E26))","v":0},{"$f":"F11+(SUM(F12:F20))-(SUM(F21:F26))","v":0},null,17]
[null,18,null,null,null,null,null,18]
[null,19,"Lag Number of Days 15 / 365",null,{"$f":"15/365","v":4.1095890410958902E-2},{"$f":"15/365","v":4.1095890410958902E-2},null,19]
[null,20,"Working Cash",null,{"$f":"E27*E29","v":0},{"$f":"F27*F29","v":0},null,20]
[null,21,null,null,null,null,null,21]
[null,22,"Unfunded Minimum Required Reserves",null,null,null,null,22]
[null,23,null,null,null,null,null,23]
[null,24,"Total Working Capital - Cash",null,{"$f":"SUM(E30:E33)","v":0},{"$f":"SUM(F30:F33)","v":0},null,24]
[]
[]
[null,null,"Input Cells"]

{"sheet":"ROR","index":25,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[14,2,14,3],[40,2,40,3],[5,2,5,3],[6,2,6,3],[1,1,1,8]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""}]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""}]
[]
[null,null,"Report Year Rate of Return"]
[null,null,{"$f":"IF('(I) Cover'!$G$26=0, \"Enter Report Year on Cover Tab\", '(I) Cover'!$G$26)","v":2025}]
[]
[]
[null,null,{"$f":"TEXT(C7+1,\"0\" ) & \"  Rate:\"","v":"2026  Rate:"},{"$f":"E51","v":9.7499999999999989E-2}]
[]
[]
[null,null,"Utah Admin. Code 746-8-401"]
[]
[null,null,"“(b) The rate-of-return regulated provider's state rate-of-return shall be equal to the weighted average cost of capital rate-of-return prescribed by the FCC for rate-of-return regulated carriers, for the year in which the UUSF distribution is made.” "]
[]
[]
[]
[]
[]
[null,null,"Federal Communications Commission DA 21-568"]
[]
[null,null,"WC Docket No. 21-148"]
[null,null,"Order"]
[null,null,"Adopted May 14, 2021"]
[]
[null,null,"II. BACKGROUND"]
[null,null,"7.    In the Rate-of-Return Reform Order, the Commission also represcribed the authorized rate of "]
[null,null,"return from 11.25% to 9.75%.23 The rate of return is a key input in a rate-of-return incumbent "]
[null,null,"LEC’s revenue requirement calculation, which is the basis for its common line and special access "]
[null,null,"rates, and for any high-cost support it receives. Beginning July 1, 2016, the 11.25% rate of return "]
[null,null,"is reduced by 25 basis points annually until it reaches 9.75%.  Effective July 1, 2021, the "]
[null,null,"authorized rate of return will be 9.75%, ending the represcription transition."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FCC ROR Step Down Schedule"]
[null,null,"Rate-of-Return Reform Order, 31 FCC Rcd at 3093, 3171-3212, paras. 10, 226-326."]
[]
[null,null,"Yr. (July 1st)","FCC ROR"]
[null,null,2015,0.1125,{"$f":"IF(C45-1=$C$7, (VLOOKUP($C$7+1,$C$45:$D$51,2)+VLOOKUP($C$7+2,$C$45:$D$51,2))/2, \"\")","v":""},{"$f":"IF(E45=\"\",\"\",\"Hybrid Rate\")","v":""}]
[null,null,2016,{"$f":"D45-0.0025","v":0.11},"",{"$f":"IF(E46=\"\",\"\",\"Hybrid Rate\")","v":""}]
[null,null,2017,0.1075,"",""]
[null,null,2018,0.105,"",""]
[null,null,2019,0.10249999999999999,"",""]
[null,null,2020,9.9999999999999992E-2,"",""]
[null,null,2021,9.7499999999999989E-2,{"$f":"IF(C7>=2021,D51,IF(C51-1=$C$7,(VLOOKUP($C$7+1,$C$45:$D$51,2)+VLOOKUP($C$7+2,$C$45:$D$51,2))/2,\"\"))","v":9.7499999999999989E-2}]

{"sheet":"UTAH - TOTAL review","index":26,"n_rows":360,"n_cols":19,"rows_kept":360,"cut":false,"hidden":false,"merged":[[358,18,358,29],[359,18,359,29],[172,18,172,29],[173,18,173,29],[174,18,174,29],[175,18,175,29],[176,18,176,29],[177,18,177,29],[178,18,178,29],[179,18,179,29],[180,18,180,29],[347,18,347,29],[348,18,348,29],[349,18,349,29],[350,18,350,29],[351,18,351,29],[352,18,352,29],[353,18,353,29],[354,18,354,29],[355,18,355,29],[356,18,356,29],[357,18,357,29],[339,18,339,29],[340,18,340,29],[163,18,163,29],[164,18,164,29],[165,18,165,29],[166,18,166,29],[167,18,167,29],[168,18,168,29],[169,18,169,29],[170,18,170,29],[171,18,171,29],[154,18,154,29],[155,18,155,29],[156,18,156,29],[157,18,157,29],[158,18,158,29],[159,18,159,29],[160,18,160,29],[161,18,161,29],[162,18,162,29],[133,18,133,29],[134,18,134,29],[135,18,135,29],[136,18,136,29],[137,18,137,29],[138,18,138,29],[139,18,139,29],[140,18,140,29],[141,18,141,29],[341,18,341,29],[342,18,342,29],[343,18,343,29],[344,18,344,29],[345,18,345,29],[346,18,346,29],[330,18,330,29],[331,18,331,29],[332,18,332,29],[333,18,333,29],[334,18,334,29],[335,18,335,29],[336,18,336,29],[337,18,337,29],[338,18,338,29],[321,18,321,29],[322,18,322,29],[323,18,323,29],[324,18,324,29],[325,18,325,29],[326,18,326,29],[327,18,327,29],[328,18,328,29],[329,18,329,29],[312,18,312,29],[313,18,313,29],[314,18,314,29],[315,18,315,29],[316,18,316,29],[317,18,317,29],[318,18,318,29],[319,18,319,29],[320,18,320,29],[303,18,303,29],[304,18,304,29],[305,18,305,29],[306,18,306,29],[307,18,307,29],[308,18,308,29],[309,18,309,29],[310,18,310,29],[311,18,311,29],[294,18,294,29],[295,18,295,29],[296,18,296,29],[297,18,297,29],[298,18,298,29],[299,18,299,29],[300,18,300,29],[301,18,301,29],[302,18,302,29],[285,18,285,29],[286,18,286,29],[287,18,287,29],[288,18,288,29],[289,18,289,29],[290,18,290,29],[291,18,291,29],[292,18,292,29],[293,18,293,29],[276,18,276,29],[277,18,277,29],[278,18,278,29],[279,18,279,29],[280,18,280,29],[281,18,281,29],[282,18,282,29],[283,18,283,29],[284,18,284,29],[267,18,267,29],[268,18,268,29],[269,18,269,29],[270,18,270,29],[271,18,271,29],[272,18,272,29],[273,18,273,29],[274,18,274,29],[275,18,275,29],[258,18,258,29],[259,18,259,29],[260,18,260,29],[261,18,261,29],[262,18,262,29],[263,18,263,29],[264,18,264,29],[265,18,265,29],[266,18,266,29],[249,18,249,29],[250,18,250,29],[251,18,251,29],[252,18,252,29],[253,18,253,29],[254,18,254,29],[255,18,255,29],[256,18,256,29],[257,18,257,29],[240,18,240,29],[241,18,241,29],[242,18,242,29],[243,18,243,29],[244,18,244,29],[245,18,245,29],[246,18,246,29],[247,18,247,29],[248,18,248,29],[231,18,231,29],[232,18,232,29],[233,18,233,29],[234,18,234,29],[235,18,235,29],[236,18,236,29],[237,18,237,29],[238,18,238,29],[239,18,239,29],[222,18,222,29],[223,18,223,29],[224,18,224,29],[225,18,225,29],[226,18,226,29],[227,18,227,29],[228,18,228,29],[229,18,229,29],[230,18,230,29],[213,18,213,29],[214,18,214,29],[215,18,215,29],[216,18,216,29],[217,18,217,29],[218,18,218,29],[219,18,219,29],[220,18,220,29],[221,18,221,29],[203,18,203,29],[204,18,204,29],[205,18,205,29],[206,18,206,29],[207,18,207,29],[208,18,208,29],[209,18,209,29],[210,18,210,29],[212,18,212,29],[211,18,211,29],[194,18,194,29],[195,18,195,29],[196,18,196,29],[197,18,197,29],[198,18,198,29],[199,18,199,29],[200,18,200,29],[201,18,201,29],[202,18,202,29],[185,18,185,29],[186,18,186,29],[187,18,187,29],[188,18,188,29],[189,18,189,29],[190,18,190,29],[191,18,191,29],[192,18,192,29],[193,18,193,29],[181,18,181,29],[182,18,182,29],[183,18,183,29],[184,18,184,29],[17,18,17,29],[18,18,18,29],[21,18,21,29],[22,18,22,29],[23,18,23,29],[24,18,24,29],[25,18,25,29],[26,18,26,29],[27,18,27,29],[29,18,29,29],[30,18,30,29],[31,18,31,29],[32,18,32,29],[33,18,33,29],[34,18,34,29],[35,18,35,29],[36,18,36,29],[37,18,37,29],[38,18,38,29],[39,18,39,29],[0,1,0,6],[7,0,9,0],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,8,4],[7,5,8,5],[7,9,8,9],[7,6,9,6],[7,7,9,7],[7,11,9,11],[1,1,1,11],[4,4,5,7],[4,9,5,12],[7,8,9,8],[7,10,8,10],[7,12,9,12],[4,14,5,15],[7,13,9,13],[7,14,8,14],[7,15,8,15],[7,16,9,16],[7,17,9,17],[10,18,10,29],[11,18,11,29],[13,18,13,29],[14,18,14,29],[15,18,15,29],[16,18,16,29],[28,18,28,29],[7,18,7,29],[8,18,9,29],[12,18,12,29],[19,18,19,29],[20,18,20,29],[40,18,40,29],[41,18,41,29],[42,18,42,29],[43,18,43,29],[44,18,44,29],[45,18,45,29],[46,18,46,29],[47,18,47,29],[48,18,48,29],[49,18,49,29],[50,18,50,29],[51,18,51,29],[52,18,52,29],[53,18,53,29],[54,18,54,29],[55,18,55,29],[56,18,56,29],[57,18,57,29],[58,18,58,29],[59,18,59,29],[60,18,60,29],[61,18,61,29],[62,18,62,29],[63,18,63,29],[64,18,64,29],[65,18,65,29],[66,18,66,29],[67,18,67,29],[68,18,68,29],[69,18,69,29],[70,18,70,29],[71,18,71,29],[72,18,72,29],[73,18,73,29],[74,18,74,29],[75,18,75,29],[76,18,76,29],[77,18,77,29],[78,18,78,29],[79,18,79,29],[80,18,80,29],[81,18,81,29],[82,18,82,29],[83,18,83,29],[84,18,84,29],[85,18,85,29],[86,18,86,29],[87,18,87,29],[88,18,88,29],[89,18,89,29],[90,18,90,29],[91,18,91,29],[92,18,92,29],[93,18,93,29],[94,18,94,29],[95,18,95,29],[96,18,96,29],[97,18,97,29],[98,18,98,29],[99,18,99,29],[100,18,100,29],[101,18,101,29],[102,18,102,29],[103,18,103,29],[104,18,104,29],[105,18,105,29],[106,18,106,29],[107,18,107,29],[108,18,108,29],[109,18,109,29],[110,18,110,29],[111,18,111,29],[112,18,112,29],[113,18,113,29],[114,18,114,29],[115,18,115,29],[116,18,116,29],[117,18,117,29],[118,18,118,29],[119,18,119,29],[120,18,120,29],[148,18,148,29],[149,18,149,29],[150,18,150,29],[151,18,151,29],[152,18,152,29],[153,18,153,29],[121,18,121,29],[122,18,122,29],[123,18,123,29],[142,18,142,29],[143,18,143,29],[144,18,144,29],[145,18,145,29],[146,18,146,29],[147,18,147,29],[124,18,124,29],[125,18,125,29],[126,18,126,29],[127,18,127,29],[128,18,128,29],[129,18,129,29],[130,18,130,29],[131,18,131,29],[132,18,132,29]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""}]
[null,{"$f":"IF('(I) UTAH Part 32'!B4<>0, '(I) UTAH Part 32'!B4, \"\")","v":""}]
[null,null,"Does the Company have operations outside of Utah?",{"$f":"'(I) TOTAL Part 32'!D4","v":"Select"},"UTAH OPERATIONS",null,null,null,null,"TOTAL COMPANY",null,null,null,null,"UTAH % of\nTOTAL COMPANY"]
[null,null,{"$f":"IF($D$5=\"Select\", \"Select Answer from Drop Down Box on the TOTAL Part 32 tab\", IF($D$5=\"Yes\", \"Complete TOTAL Company input tabs, also complete the UTAH input tabs\", \"Enter information on TOTAL Company  tabs. The UTAH tabs will populate\"))","v":"Select Answer from Drop Down Box on the TOTAL Part 32 tab"}]
[null,null,"(a)","( b )","( c )","( d )","( e )","( e )",null,"( f )","( g )","( h )","( e )",null,"( i )","( j )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\nfor the\nREPORT YEAR","Amounts ($)\nfor the\nPREVIOUS YEAR","Increase or\n(Decrease)\n(c - d)","% Increase or\n(Decrease)\n(c - d /d)",null,"Amounts ($)\nfor the\nREPORT YEAR","Amounts ($)\nfor the\nPREVIOUS YEAR","Increase or\n(Decrease)\n(f - g)","% Increase or\n(Decrease)\n(c - d /d)",null,"Utah %\n(c / f)\nREPORT YEAR","Utah %\n(d / g)\nPREVIOUS YEAR",null,"Line\nNo.","UTAH % of TOTAL COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES"]
[null,null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024},null,null,null,{"$f":"IF('(I) Cover'!$G$26=\"Select Year\",\"Enter on Cover tab\",IF('(I) Cover'!$G$26=0,\"Enter on Cover tab\",'(I) Cover'!$G$26))","v":2025},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2024}]
[null,{"$f":"'(I) TOTAL Part 32'!B11","v":1},"Utah Universal Service Fund Received - TOTAL ",{"$f":"IF('(I) TOTAL Part 32'!D11<>0, '(I) TOTAL Part 32'!D11, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E11","v":0},{"$f":"'(I) UTAH Part 32'!F11","v":0},{"$f":"IFERROR(IF(AND(E11=\"\", F11=\"\"),\" \",(E11-F11)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E11=\"\", F11=\"\"),\" \",((E11-F11)/F11)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E11","v":0},{"$f":"'(I) TOTAL Part 32'!F11","v":0},{"$f":"IFERROR(IF(AND(J11=\"\", K11=\"\"),\" \",(J11-K11)), \"\")","v":0},{"$f":"IFERROR(IF(AND(J11=\"\", K11=\"\"),\" \",((J11-K11)/K11)), \"\")","v":""},null,{"$f":"IFERROR(IF((E11/J11)<=1,E11/J11,\"INPUT ERROR\"),\"\")","v":""},"",null,{"$f":"B11","v":1},{"$f":"'(I) UTAH Part 32'!$J11","v":"Total from the numbers in italics, below"}]
[null,{"$f":"'(I) TOTAL Part 32'!B12","v":"1a"},"High Cost Loop - Utah",{"$f":"IF('(I) TOTAL Part 32'!D12<>0, '(I) TOTAL Part 32'!D12, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E12","v":0},{"$f":"'(I) UTAH Part 32'!F12","v":0},0,{"$f":"IFERROR(IF(AND(E12=\"\", F12=\"\"),\" \",((E12-F12)/F12)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E12","v":0},{"$f":"'(I) TOTAL Part 32'!F12","v":0},0,{"$f":"IFERROR(IF(AND(J12=\"\", K12=\"\"),\" \",((J12-K12)/K12)), \"\")","v":""},null,"","",null,{"$f":"B12","v":"1a"},{"$f":"'(I) UTAH Part 32'!$J12","v":0}]
[null,"1b","Lifeline - Utah",{"$f":"IF('(I) TOTAL Part 32'!D13<>0, '(I) TOTAL Part 32'!D13, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E13","v":0},{"$f":"'(I) UTAH Part 32'!F13","v":0},{"$f":"IFERROR(IF(AND(E13=\"\", F13=\"\"),\" \",(E13-F13)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E13=\"\", F13=\"\"),\" \",((E13-F13)/F13)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E13","v":0},{"$f":"'(I) TOTAL Part 32'!F13","v":0},{"$f":"IFERROR(IF(AND(J13=\"\", K13=\"\"),\" \",(J13-K13)), \"\")","v":0},{"$f":"IFERROR(IF(AND(J13=\"\", K13=\"\"),\" \",((J13-K13)/K13)), \"\")","v":""},null,{"$f":"IFERROR(IF((E13/J13)<=1,E13/J13,\"INPUT ERROR\"),\"\")","v":""},{"$f":"IFERROR(IF((F13/K13)<=1,F13/K13,\"INPUT ERROR\"),\"\")","v":""},null,{"$f":"B13","v":"1b"}]
[null,null,null,{"$f":"IF('(I) TOTAL Part 32'!D14<>0, '(I) TOTAL Part 32'!D14, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E14","v":0},{"$f":"'(I) UTAH Part 32'!F14","v":0},{"$f":"IFERROR(IF(AND(E14=\"\", F14=\"\"),\" \",(E14-F14)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E14=\"\", F14=\"\"),\" \",((E14-F14)/F14)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E14","v":0},{"$f":"'(I) TOTAL Part 32'!F14","v":0},0,"",null,"","",null,{"$f":"B14","v":0},{"$f":"'(I) UTAH Part 32'!$J13","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B15","v":2},"Federal Universal Service Funds Received - TOTAL ",{"$f":"IF('(I) TOTAL Part 32'!D15<>0, '(I) TOTAL Part 32'!D15, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E15","v":0},{"$f":"'(I) UTAH Part 32'!F15","v":0},0,{"$f":"IFERROR(IF(AND(E15=\"\", F15=\"\"),\" \",((E15-F15)/F15)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E15","v":0},{"$f":"'(I) TOTAL Part 32'!F15","v":0},0,{"$f":"IFERROR(IF(AND(J15=\"\", K15=\"\"),\" \",((J15-K15)/K15)), \"\")","v":""},null,"","",null,2,{"$f":"'(I) UTAH Part 32'!$J15","v":"Total from the numbers in italics, below"}]
[null,{"$f":"'(I) TOTAL Part 32'!B16","v":"2a"},"Alternative Connect America Cost Model (ACAM)",{"$f":"IF('(I) TOTAL Part 32'!D16<>0, '(I) TOTAL Part 32'!D16, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E16","v":0},{"$f":"'(I) UTAH Part 32'!F16","v":0},0,{"$f":"IFERROR(IF(AND(E16=\"\", F16=\"\"),\" \",((E16-F16)/F16)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E16","v":0},{"$f":"'(I) TOTAL Part 32'!F16","v":0},0,{"$f":"IFERROR(IF(AND(J16=\"\", K16=\"\"),\" \",((J16-K16)/K16)), \"\")","v":""},null,"","",null,"2a",{"$f":"'(I) UTAH Part 32'!$J16","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B17","v":"2b"},"High Cost Loop - Federal",{"$f":"IF('(I) TOTAL Part 32'!D17<>0, '(I) TOTAL Part 32'!D17, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E17","v":0},{"$f":"'(I) UTAH Part 32'!F17","v":0},{"$f":"IFERROR(IF(AND(E17=\"\", F17=\"\"),\" \",(E17-F17)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E17=\"\", F17=\"\"),\" \",((E17-F17)/F17)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E17","v":0},{"$f":"'(I) TOTAL Part 32'!F17","v":0},{"$f":"IFERROR(IF(AND(J17=\"\", K17=\"\"),\" \",(J17-K17)), \"\")","v":0},{"$f":"IFERROR(IF(AND(J17=\"\", K17=\"\"),\" \",((J17-K17)/K17)), \"\")","v":""},null,{"$f":"IFERROR(IF((E17/J17)<=1,E17/J17,\"INPUT ERROR\"),\"\")","v":""},{"$f":"IFERROR(IF((F17/K17)<=1,F17/K17,\"INPUT ERROR\"),\"\")","v":""},null,"2b",{"$f":"'(I) UTAH Part 32'!$J17","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B18","v":"2c"},"Lifeline - Federal",{"$f":"IF('(I) TOTAL Part 32'!D18<>0, '(I) TOTAL Part 32'!D18, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E18","v":0},{"$f":"'(I) UTAH Part 32'!F18","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E18","v":0},{"$f":"'(I) TOTAL Part 32'!F18","v":0},0,"",null,"","",null,"2c",{"$f":"'(I) UTAH Part 32'!$J18","v":0}]
[null,"2d","Emergency Broadband Benefit Program",{"$f":"IF('(I) TOTAL Part 32'!D19<>0, '(I) TOTAL Part 32'!D19, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E19","v":0},{"$f":"'(I) UTAH Part 32'!F19","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E19","v":0},{"$f":"'(I) TOTAL Part 32'!F19","v":0},0,"",null,"","",null,"2d",{"$f":"'(I) UTAH Part 32'!$J20","v":0}]
[null,"2e","Schools and Libraries",{"$f":"IF('(I) TOTAL Part 32'!D20<>0, '(I) TOTAL Part 32'!D20, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E20","v":0},{"$f":"'(I) UTAH Part 32'!F20","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E20","v":0},{"$f":"'(I) TOTAL Part 32'!F20","v":0},0,"",null,"","",null,"2e",{"$f":"'(I) UTAH Part 32'!$J21","v":0}]
[null,"2f","Other - Federal  (enter details in Notes)",{"$f":"IF('(I) TOTAL Part 32'!D21<>0, '(I) TOTAL Part 32'!D21, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E21","v":0},{"$f":"'(I) UTAH Part 32'!F21","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E21","v":0},{"$f":"'(I) TOTAL Part 32'!F21","v":0},0,"",null,"","",null,"2f",{"$f":"'(I) UTAH Part 32'!$J22","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B22","v":0},null,{"$f":"IF('(I) TOTAL Part 32'!D22<>0, '(I) TOTAL Part 32'!D22, \"\")","v":""},{"$f":"'(I) UTAH Part 32'!E23","v":0},{"$f":"'(I) UTAH Part 32'!F23","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E23","v":0},{"$f":"'(I) TOTAL Part 32'!F23","v":0},0,"",null,"","",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'(I) UTAH Part 32'!$J23","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B24","v":3},"Cash and Equivalents - TOTAL",{"$f":"'(I) TOTAL Part 32'!D24","v":1120},{"$f":"'(I) UTAH Part 32'!E24","v":0},{"$f":"'(I) UTAH Part 32'!F24","v":0},0,{"$f":"IFERROR(IF(AND(E24=\"\", F24=\"\"),\" \",((E24-F24)/F24)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E24","v":0},{"$f":"'(I) TOTAL Part 32'!F24","v":0},0,{"$f":"IFERROR(IF(AND(J24=\"\", K24=\"\"),\" \",((J24-K24)/K24)), \"\")","v":""},null,{"$f":"IFERROR(IF((E24/J24)<=1,E24/J24,\"INPUT ERROR\"),\"\")","v":""},"",null,3,{"$f":"'(I) UTAH Part 32'!$J24","v":"Total from the numbers in italics, 1130, 1140, 1150, 1160, 1170, and 1171 "}]
[null,{"$f":"'(I) TOTAL Part 32'!B25","v":"3a"},"Cash",{"$f":"'(I) TOTAL Part 32'!D25","v":1130},{"$f":"'(I) UTAH Part 32'!E25","v":0},{"$f":"'(I) UTAH Part 32'!F25","v":0},0,{"$f":"IFERROR(IF(AND(E25=\"\", F25=\"\"),\" \",((E25-F25)/F25)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E25","v":0},{"$f":"'(I) TOTAL Part 32'!F25","v":0},0,{"$f":"IFERROR(IF(AND(J25=\"\", K25=\"\"),\" \",((J25-K25)/K25)), \"\")","v":""},null,"","",null,"3a",{"$f":"'(I) UTAH Part 32'!$J25","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B26","v":"3b"},"Special Cash Deposits",{"$f":"'(I) TOTAL Part 32'!D26","v":1140},{"$f":"'(I) UTAH Part 32'!E26","v":0},{"$f":"'(I) UTAH Part 32'!F26","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E26","v":0},{"$f":"'(I) TOTAL Part 32'!F26","v":0},0,"",null,"","",null,"3b",{"$f":"'(I) UTAH Part 32'!$J26","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B27","v":"3c"},"Working Cash Advances",{"$f":"'(I) TOTAL Part 32'!D27","v":1150},{"$f":"'(I) UTAH Part 32'!E27","v":0},{"$f":"'(I) UTAH Part 32'!F27","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E27","v":0},{"$f":"'(I) TOTAL Part 32'!F27","v":0},0,"",null,"","",null,"3c",{"$f":"'(I) UTAH Part 32'!$J27","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B28","v":"3d"},"Temporary Investments",{"$f":"'(I) TOTAL Part 32'!D28","v":1160},{"$f":"'(I) UTAH Part 32'!E28","v":0},{"$f":"'(I) UTAH Part 32'!F28","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E28","v":0},{"$f":"'(I) TOTAL Part 32'!F28","v":0},0,"",null,"","",null,"3d",{"$f":"'(I) UTAH Part 32'!$J28","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B29","v":"3e"},"Receivables",{"$f":"'(I) TOTAL Part 32'!D29","v":1170},{"$f":"'(I) UTAH Part 32'!E29","v":0},{"$f":"'(I) UTAH Part 32'!F29","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E29","v":0},{"$f":"'(I) TOTAL Part 32'!F29","v":0},0,"",null,"","",null,"3e",{"$f":"'(I) UTAH Part 32'!$J29","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B30","v":"3f"},"Allowance for Doubtful Accounts",{"$f":"'(I) TOTAL Part 32'!D30","v":1171},{"$f":"'(I) UTAH Part 32'!E30","v":0},{"$f":"'(I) UTAH Part 32'!F30","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E30","v":0},{"$f":"'(I) TOTAL Part 32'!F30","v":0},0,"",null,"","",null,"3f",{"$f":"'(I) UTAH Part 32'!$J30","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B31","v":4},"Telecommunications Accounts Receivable",{"$f":"'(I) TOTAL Part 32'!D31","v":1180},{"$f":"'(I) UTAH Part 32'!E31","v":0},{"$f":"'(I) UTAH Part 32'!F31","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E31","v":0},{"$f":"'(I) TOTAL Part 32'!F31","v":0},0,"",null,"","",null,4,{"$f":"'(I) UTAH Part 32'!$J31","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B32","v":5},"Accounts Receivable Allowance - Telecommunications",{"$f":"'(I) TOTAL Part 32'!D32","v":1182},{"$f":"'(I) UTAH Part 32'!E32","v":0},{"$f":"'(I) UTAH Part 32'!F32","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E32","v":0},{"$f":"'(I) TOTAL Part 32'!F32","v":0},0,"",null,"","",null,5,{"$f":"'(I) UTAH Part 32'!$J32","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B33","v":6},"Other Accounts Receivable ",{"$f":"'(I) TOTAL Part 32'!D33","v":1190},{"$f":"'(I) UTAH Part 32'!E33","v":0},{"$f":"'(I) UTAH Part 32'!F33","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E33","v":0},{"$f":"'(I) TOTAL Part 32'!F33","v":0},0,"",null,"","",null,6,{"$f":"'(I) UTAH Part 32'!$J33","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B34","v":7},"Accounts Receivable Allowance - Other",{"$f":"'(I) TOTAL Part 32'!D34","v":1191},{"$f":"'(I) UTAH Part 32'!E34","v":0},{"$f":"'(I) UTAH Part 32'!F34","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E34","v":0},{"$f":"'(I) TOTAL Part 32'!F34","v":0},0,"",null,"","",null,7,{"$f":"'(I) UTAH Part 32'!$J34","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B35","v":8},"Notes Receivable",{"$f":"'(I) TOTAL Part 32'!D35","v":1200},{"$f":"'(I) UTAH Part 32'!E35","v":0},{"$f":"'(I) UTAH Part 32'!F35","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E35","v":0},{"$f":"'(I) TOTAL Part 32'!F35","v":0},0,"",null,"","",null,8,{"$f":"'(I) UTAH Part 32'!$J35","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B36","v":9},"Notes Receivable Allowance",{"$f":"'(I) TOTAL Part 32'!D36","v":1201},{"$f":"'(I) UTAH Part 32'!E36","v":0},{"$f":"'(I) UTAH Part 32'!F36","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E36","v":0},{"$f":"'(I) TOTAL Part 32'!F36","v":0},0,"",null,"","",null,9,{"$f":"'(I) UTAH Part 32'!$J36","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B37","v":10},"Interest and Dividends Receivable",{"$f":"'(I) TOTAL Part 32'!D37","v":1210},{"$f":"'(I) UTAH Part 32'!E37","v":0},{"$f":"'(I) UTAH Part 32'!F37","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E37","v":0},{"$f":"'(I) TOTAL Part 32'!F37","v":0},0,"",null,"","",null,10,{"$f":"'(I) UTAH Part 32'!$J37","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B38","v":11},"Inventories - TOTAL",{"$f":"'(I) TOTAL Part 32'!D38","v":1220},{"$f":"'(I) UTAH Part 32'!E38","v":0},{"$f":"'(I) UTAH Part 32'!F38","v":0},0,{"$f":"IFERROR(IF(AND(E38=\"\", F38=\"\"),\" \",((E38-F38)/F38)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E38","v":0},{"$f":"'(I) TOTAL Part 32'!F38","v":0},0,{"$f":"IFERROR(IF(AND(J38=\"\", K38=\"\"),\" \",((J38-K38)/K38)), \"\")","v":""},null,"","",null,11,{"$f":"'(I) UTAH Part 32'!$J38","v":"Total from the numbers in italics, 1220.1 and 1220.2"}]
[null,{"$f":"'(I) TOTAL Part 32'!B39","v":"11a"},"Material and Supplies.",{"$f":"'(I) TOTAL Part 32'!D39","v":1220},{"$f":"'(I) UTAH Part 32'!E39","v":0},{"$f":"'(I) UTAH Part 32'!F39","v":0},0,{"$f":"IFERROR(IF(AND(E39=\"\", F39=\"\"),\" \",((E39-F39)/F39)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E39","v":0},{"$f":"'(I) TOTAL Part 32'!F39","v":0},0,{"$f":"IFERROR(IF(AND(J39=\"\", K39=\"\"),\" \",((J39-K39)/K39)), \"\")","v":""},null,"","",null,"11a",{"$f":"'(I) UTAH Part 32'!$J39","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B40","v":"11b"},"Property Held for Sale or Lease.",{"$f":"'(I) TOTAL Part 32'!D40","v":1220},{"$f":"'(I) UTAH Part 32'!E40","v":0},{"$f":"'(I) UTAH Part 32'!F40","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E40","v":0},{"$f":"'(I) TOTAL Part 32'!F40","v":0},0,"",null,"","",null,"11b",{"$f":"'(I) UTAH Part 32'!$J40","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B41","v":12},"Prepayments - TOTAL",{"$f":"'(I) TOTAL Part 32'!D41","v":1280},{"$f":"'(I) UTAH Part 32'!E41","v":0},{"$f":"'(I) UTAH Part 32'!F41","v":0},0,{"$f":"IFERROR(IF(AND(E41=\"\", F41=\"\"),\" \",((E41-F41)/F41)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E41","v":0},{"$f":"'(I) TOTAL Part 32'!F41","v":0},0,{"$f":"IFERROR(IF(AND(J41=\"\", K41=\"\"),\" \",((J41-K41)/K41)), \"\")","v":""},null,"","",null,12,{"$f":"'(I) UTAH Part 32'!$J41","v":"Total from the numbers in italics, 1290, 1300, 1310, 1320, and 1330"}]
[null,{"$f":"'(I) TOTAL Part 32'!B42","v":"12a"},"Prepaid Rents",{"$f":"'(I) TOTAL Part 32'!D42","v":1290},{"$f":"'(I) UTAH Part 32'!E42","v":0},{"$f":"'(I) UTAH Part 32'!F42","v":0},0,{"$f":"IFERROR(IF(AND(E42=\"\", F42=\"\"),\" \",((E42-F42)/F42)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E42","v":0},{"$f":"'(I) TOTAL Part 32'!F42","v":0},0,{"$f":"IFERROR(IF(AND(J42=\"\", K42=\"\"),\" \",((J42-K42)/K42)), \"\")","v":""},null,"","",null,"12a",{"$f":"'(I) UTAH Part 32'!$J42","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B43","v":"12b"},"Prepaid Taxes",{"$f":"'(I) TOTAL Part 32'!D43","v":1300},{"$f":"'(I) UTAH Part 32'!E43","v":0},{"$f":"'(I) UTAH Part 32'!F43","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E43","v":0},{"$f":"'(I) TOTAL Part 32'!F43","v":0},0,"",null,"","",null,"12b",{"$f":"'(I) UTAH Part 32'!$J43","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B44","v":"12c"},"Prepaid Insurance",{"$f":"'(I) TOTAL Part 32'!D44","v":1310},{"$f":"'(I) UTAH Part 32'!E44","v":0},{"$f":"'(I) UTAH Part 32'!F44","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E44","v":0},{"$f":"'(I) TOTAL Part 32'!F44","v":0},0,"",null,"","",null,"12c",{"$f":"'(I) UTAH Part 32'!$J44","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B45","v":"12d"},"Prepaid Directory Expense",{"$f":"'(I) TOTAL Part 32'!D45","v":1320},{"$f":"'(I) UTAH Part 32'!E45","v":0},{"$f":"'(I) UTAH Part 32'!F45","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E45","v":0},{"$f":"'(I) TOTAL Part 32'!F45","v":0},0,"",null,"","",null,"12d",{"$f":"'(I) UTAH Part 32'!$J45","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B46","v":"12e"},"Other Prepayments",{"$f":"'(I) TOTAL Part 32'!D46","v":1330},{"$f":"'(I) UTAH Part 32'!E46","v":0},{"$f":"'(I) UTAH Part 32'!F46","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E46","v":0},{"$f":"'(I) TOTAL Part 32'!F46","v":0},0,"",null,"","",null,"12e",{"$f":"'(I) UTAH Part 32'!$J46","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B47","v":13},"Other Current Assets",{"$f":"'(I) TOTAL Part 32'!D47","v":1350},{"$f":"'(I) UTAH Part 32'!E47","v":0},{"$f":"'(I) UTAH Part 32'!F47","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E47","v":0},{"$f":"'(I) TOTAL Part 32'!F47","v":0},0,"",null,"","",null,13,{"$f":"'(I) UTAH Part 32'!$J47","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B48","v":14},"Investment in Affiliated Companies",{"$f":"'(I) TOTAL Part 32'!D48","v":1401},{"$f":"'(I) UTAH Part 32'!E48","v":0},{"$f":"'(I) UTAH Part 32'!F48","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E48","v":0},{"$f":"'(I) TOTAL Part 32'!F48","v":0},0,"",null,"","",null,14,{"$f":"'(I) UTAH Part 32'!$J48","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B49","v":15},"Investment in Non-Affiliated Companies",{"$f":"'(I) TOTAL Part 32'!D49","v":1402},{"$f":"'(I) UTAH Part 32'!E49","v":0},{"$f":"'(I) UTAH Part 32'!F49","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E49","v":0},{"$f":"'(I) TOTAL Part 32'!F49","v":0},0,"",null,"","",null,15,{"$f":"'(I) UTAH Part 32'!$J49","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B50","v":16},"Non-Regulated Investments",{"$f":"'(I) TOTAL Part 32'!D50","v":1406},{"$f":"'(I) UTAH Part 32'!E50","v":0},{"$f":"'(I) UTAH Part 32'!F50","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E50","v":0},{"$f":"'(I) TOTAL Part 32'!F50","v":0},0,"",null,"","",null,16,{"$f":"'(I) UTAH Part 32'!$J50","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B51","v":17},"Unamortized Debt Issuance Expense",{"$f":"'(I) TOTAL Part 32'!D51","v":1407},{"$f":"'(I) UTAH Part 32'!E51","v":0},{"$f":"'(I) UTAH Part 32'!F51","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E51","v":0},{"$f":"'(I) TOTAL Part 32'!F51","v":0},0,"",null,"","",null,17,{"$f":"'(I) UTAH Part 32'!$J51","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B52","v":18},"Sinking Funds",{"$f":"'(I) TOTAL Part 32'!D52","v":1408},{"$f":"'(I) UTAH Part 32'!E52","v":0},{"$f":"'(I) UTAH Part 32'!F52","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E52","v":0},{"$f":"'(I) TOTAL Part 32'!F52","v":0},0,"",null,"","",null,18,{"$f":"'(I) UTAH Part 32'!$J52","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B53","v":19},"Other Non-Current Assets",{"$f":"'(I) TOTAL Part 32'!D53","v":1410},{"$f":"'(I) UTAH Part 32'!E53","v":0},{"$f":"'(I) UTAH Part 32'!F53","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E53","v":0},{"$f":"'(I) TOTAL Part 32'!F53","v":0},0,"",null,"","",null,19,{"$f":"'(I) UTAH Part 32'!$J53","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B54","v":20},"Deferred Tax Regulatory Assets",{"$f":"'(I) TOTAL Part 32'!D54","v":1437},{"$f":"'(I) UTAH Part 32'!E54","v":0},{"$f":"'(I) UTAH Part 32'!F54","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E54","v":0},{"$f":"'(I) TOTAL Part 32'!F54","v":0},0,"",null,"","",null,20,{"$f":"'(I) UTAH Part 32'!$J54","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B55","v":21},"Deferred Maintenance, Retirements and Other Deferred Charges",{"$f":"'(I) TOTAL Part 32'!D55","v":1438},{"$f":"'(I) UTAH Part 32'!E55","v":0},{"$f":"'(I) UTAH Part 32'!F55","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E55","v":0},{"$f":"'(I) TOTAL Part 32'!F55","v":0},0,"",null,"","",null,21,{"$f":"'(I) UTAH Part 32'!$J55","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B56","v":22},"Deferred Charges",{"$f":"'(I) TOTAL Part 32'!D56","v":1439},{"$f":"'(I) UTAH Part 32'!E56","v":0},{"$f":"'(I) UTAH Part 32'!F56","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E56","v":0},{"$f":"'(I) TOTAL Part 32'!F56","v":0},0,"",null,"","",null,22,{"$f":"'(I) UTAH Part 32'!$J56","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B57","v":23},"Other Jurisdictional Assets - Net",{"$f":"'(I) TOTAL Part 32'!D57","v":1500},{"$f":"'(I) UTAH Part 32'!E57","v":0},{"$f":"'(I) UTAH Part 32'!F57","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E57","v":0},{"$f":"'(I) TOTAL Part 32'!F57","v":0},0,"",null,"","",null,23,{"$f":"'(I) UTAH Part 32'!$J57","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B58","v":24},"Telecommunications Plant in Service",{"$f":"'(I) TOTAL Part 32'!D58","v":2001},{"$f":"'(I) UTAH Part 32'!E58","v":0},{"$f":"'(I) UTAH Part 32'!F58","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E58","v":0},{"$f":"'(I) TOTAL Part 32'!F58","v":0},0,"",null,"","",null,24,{"$f":"'(I) UTAH Part 32'!$J58","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B59","v":25},"Property Held for Future Telecommunication Use",{"$f":"'(I) TOTAL Part 32'!D59","v":2002},{"$f":"'(I) UTAH Part 32'!E59","v":0},{"$f":"'(I) UTAH Part 32'!F59","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E59","v":0},{"$f":"'(I) TOTAL Part 32'!F59","v":0},0,"",null,"","",null,25,{"$f":"'(I) UTAH Part 32'!$J59","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B60","v":26},"Telecommunications Plant Under Construction",{"$f":"'(I) TOTAL Part 32'!D60","v":2003},{"$f":"'(I) UTAH Part 32'!E60","v":0},{"$f":"'(I) UTAH Part 32'!F60","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E60","v":0},{"$f":"'(I) TOTAL Part 32'!F60","v":0},0,"",null,"","",null,26,{"$f":"'(I) UTAH Part 32'!$J60","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B61","v":27},"Telecommunications Plant Under Construction - Long Term ",{"$f":"'(I) TOTAL Part 32'!D61","v":2004},{"$f":"'(I) UTAH Part 32'!E61","v":0},{"$f":"'(I) UTAH Part 32'!F61","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E61","v":0},{"$f":"'(I) TOTAL Part 32'!F61","v":0},0,"",null,"","",null,27,{"$f":"'(I) UTAH Part 32'!$J61","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B62","v":28},"Telecommunications Plant Adjustment",{"$f":"'(I) TOTAL Part 32'!D62","v":2005},{"$f":"'(I) UTAH Part 32'!E62","v":0},{"$f":"'(I) UTAH Part 32'!F62","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E62","v":0},{"$f":"'(I) TOTAL Part 32'!F62","v":0},0,"",null,"","",null,28,{"$f":"'(I) UTAH Part 32'!$J62","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B63","v":29},"Non-Operating Plant",{"$f":"'(I) TOTAL Part 32'!D63","v":2006},{"$f":"'(I) UTAH Part 32'!E63","v":0},{"$f":"'(I) UTAH Part 32'!F63","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E63","v":0},{"$f":"'(I) TOTAL Part 32'!F63","v":0},0,"",null,"","",null,29,{"$f":"'(I) UTAH Part 32'!$J63","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B64","v":30},"Goodwill",{"$f":"'(I) TOTAL Part 32'!D64","v":2007},{"$f":"'(I) UTAH Part 32'!E64","v":0},{"$f":"'(I) UTAH Part 32'!F64","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E64","v":0},{"$f":"'(I) TOTAL Part 32'!F64","v":0},0,"",null,"","",null,30,{"$f":"'(I) UTAH Part 32'!$J64","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B65","v":31},"COMPANY ASSETS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,{"$f":"'(I) TOTAL Part 32'!B66","v":32},"Land and Support Assets ( Land Line Plant ) - TOTAL",{"$f":"'(I) TOTAL Part 32'!D66","v":2110},{"$f":"'(I) UTAH Part 32'!E66","v":0},{"$f":"'(I) UTAH Part 32'!F66","v":0},0,{"$f":"IFERROR(IF(AND(E66=\"\", F66=\"\"),\" \",((E66-F66)/F66)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E66","v":0},{"$f":"'(I) TOTAL Part 32'!F66","v":0},0,{"$f":"IFERROR(IF(AND(J66=\"\", K66=\"\"),\" \",((J66-K66)/K66)), \"\")","v":""},null,{"$f":"IFERROR(IF((E66/J66)<=1,E66/J66,\"INPUT ERROR\"),\"\")","v":""},"",null,32,{"$f":"'(I) UTAH Part 32'!$J66","v":"Total from the numbers in italics, 2111.a, 2112.a, 2113.a, 2114.a, 2115.a, 2116.a, 2121.a, 2122.a, 2123.a, and 2124.a"}]
[null,{"$f":"'(I) TOTAL Part 32'!B67","v":"32a"},"Land ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D67","v":"2111.a"},{"$f":"'(I) UTAH Part 32'!E67","v":0},{"$f":"'(I) UTAH Part 32'!F67","v":0},0,{"$f":"IFERROR(IF(AND(E67=\"\", F67=\"\"),\" \",((E67-F67)/F67)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E67","v":0},{"$f":"'(I) TOTAL Part 32'!F67","v":0},0,{"$f":"IFERROR(IF(AND(J67=\"\", K67=\"\"),\" \",((J67-K67)/K67)), \"\")","v":""},null,"","",null,"32a",{"$f":"'(I) UTAH Part 32'!$J67","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B68","v":"32b"},"Motor Vehicles ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D68","v":"2112.a"},{"$f":"'(I) UTAH Part 32'!E68","v":0},{"$f":"'(I) UTAH Part 32'!F68","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E68","v":0},{"$f":"'(I) TOTAL Part 32'!F68","v":0},0,"",null,"","",null,"32b",{"$f":"'(I) UTAH Part 32'!$J68","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B69","v":"32c"},"Aircraft ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D69","v":"2113.a"},{"$f":"'(I) UTAH Part 32'!E69","v":0},{"$f":"'(I) UTAH Part 32'!F69","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E69","v":0},{"$f":"'(I) TOTAL Part 32'!F69","v":0},0,"",null,"","",null,"32c",{"$f":"'(I) UTAH Part 32'!$J69","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B70","v":"32d"},"Tools and Other Work Equipment ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D70","v":"2114.a"},{"$f":"'(I) UTAH Part 32'!E70","v":0},{"$f":"'(I) UTAH Part 32'!F70","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E70","v":0},{"$f":"'(I) TOTAL Part 32'!F70","v":0},0,"",null,"","",null,"32d",{"$f":"'(I) UTAH Part 32'!$J70","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B71","v":"32e"},"Garage Work Equipment ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D71","v":"2115.a"},{"$f":"'(I) UTAH Part 32'!E71","v":0},{"$f":"'(I) UTAH Part 32'!F71","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E71","v":0},{"$f":"'(I) TOTAL Part 32'!F71","v":0},0,"",null,"","",null,"32e",{"$f":"'(I) UTAH Part 32'!$J71","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B72","v":"32f"},"Other Work Equipment ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D72","v":"2116.a"},{"$f":"'(I) UTAH Part 32'!E72","v":0},{"$f":"'(I) UTAH Part 32'!F72","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E72","v":0},{"$f":"'(I) TOTAL Part 32'!F72","v":0},0,"",null,"","",null,"32f",{"$f":"'(I) UTAH Part 32'!$J72","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B73","v":"32g"},"Buildings ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D73","v":"2121.a"},{"$f":"'(I) UTAH Part 32'!E73","v":0},{"$f":"'(I) UTAH Part 32'!F73","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E73","v":0},{"$f":"'(I) TOTAL Part 32'!F73","v":0},0,"",null,"","",null,"32g",{"$f":"'(I) UTAH Part 32'!$J73","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B74","v":"32h"},"Furniture ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D74","v":"2122.a"},{"$f":"'(I) UTAH Part 32'!E74","v":0},{"$f":"'(I) UTAH Part 32'!F74","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E74","v":0},{"$f":"'(I) TOTAL Part 32'!F74","v":0},0,"",null,"","",null,"32h",{"$f":"'(I) UTAH Part 32'!$J74","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B75","v":"32i"},"Office Equipment ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D75","v":"2123.a"},{"$f":"'(I) UTAH Part 32'!E75","v":0},{"$f":"'(I) UTAH Part 32'!F75","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E75","v":0},{"$f":"'(I) TOTAL Part 32'!F75","v":0},0,"",null,"","",null,"32i",{"$f":"'(I) UTAH Part 32'!$J75","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B76","v":"32j"},"General Purpose Computers ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D76","v":"2124.a"},{"$f":"'(I) UTAH Part 32'!E76","v":0},{"$f":"'(I) UTAH Part 32'!F76","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E76","v":0},{"$f":"'(I) TOTAL Part 32'!F76","v":0},0,"",null,"","",null,"32j",{"$f":"'(I) UTAH Part 32'!$J76","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B77","v":33},"Central Office - Switching ( Land Line Plant ) - TOTAL",{"$f":"'(I) TOTAL Part 32'!D77","v":2210},{"$f":"'(I) UTAH Part 32'!E77","v":0},{"$f":"'(I) UTAH Part 32'!F77","v":0},0,{"$f":"IFERROR(IF(AND(E77=\"\", F77=\"\"),\" \",((E77-F77)/F77)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E77","v":0},{"$f":"'(I) TOTAL Part 32'!F77","v":0},0,{"$f":"IFERROR(IF(AND(J77=\"\", K77=\"\"),\" \",((J77-K77)/K77)), \"\")","v":""},null,"","",null,33,{"$f":"'(I) UTAH Part 32'!$J77","v":"Total from the numbers in italics, 2211.a, 2212.a, and 2215.a"}]
[null,{"$f":"'(I) TOTAL Part 32'!B78","v":"33a"},"Non-Digital Switching ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D78","v":"2211.a"},{"$f":"'(I) UTAH Part 32'!E78","v":0},{"$f":"'(I) UTAH Part 32'!F78","v":0},0,{"$f":"IFERROR(IF(AND(E78=\"\", F78=\"\"),\" \",((E78-F78)/F78)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E78","v":0},{"$f":"'(I) TOTAL Part 32'!F78","v":0},0,{"$f":"IFERROR(IF(AND(J78=\"\", K78=\"\"),\" \",((J78-K78)/K78)), \"\")","v":""},null,"","",null,"33a",{"$f":"'(I) UTAH Part 32'!$J78","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B79","v":"33b"},"Digital Electronic Switching ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D79","v":"2212.a"},{"$f":"'(I) UTAH Part 32'!E79","v":0},{"$f":"'(I) UTAH Part 32'!F79","v":0},{"$f":"IFERROR(IF(AND(E79=\"\", F79=\"\"),\" \",(E79-F79)), \"\")","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E79","v":0},{"$f":"'(I) TOTAL Part 32'!F79","v":0},{"$f":"IFERROR(IF(AND(J79=\"\", K79=\"\"),\" \",(J79-K79)), \"\")","v":0},"",null,"","",null,"33b",{"$f":"'(I) UTAH Part 32'!$J79","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B80","v":"33c"},"Electro - Mechanical Switching ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D80","v":"2215.a"},{"$f":"'(I) UTAH Part 32'!E80","v":0},{"$f":"'(I) UTAH Part 32'!F80","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E80","v":0},{"$f":"'(I) TOTAL Part 32'!F80","v":0},0,"",null,"","",null,"33c",{"$f":"'(I) UTAH Part 32'!$J80","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B81","v":34},"Operator Systems  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D81","v":"2220.a"},{"$f":"'(I) UTAH Part 32'!E81","v":0},{"$f":"'(I) UTAH Part 32'!F81","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E81","v":0},{"$f":"'(I) TOTAL Part 32'!F81","v":0},0,"",null,"","",null,{"$f":"B81","v":34},{"$f":"'(I) UTAH Part 32'!$J81","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B82","v":35},"Central Office – Transmission  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D82","v":"2230.a"},{"$f":"'(I) UTAH Part 32'!E82","v":0},{"$f":"'(I) UTAH Part 32'!F82","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E82","v":0},{"$f":"'(I) TOTAL Part 32'!F82","v":0},0,"",null,"","",null,35,{"$f":"'(I) UTAH Part 32'!$J82","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B83","v":36},"Radio Systems  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D83","v":"2231.a"},{"$f":"'(I) UTAH Part 32'!E83","v":0},{"$f":"'(I) UTAH Part 32'!F83","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E83","v":0},{"$f":"'(I) TOTAL Part 32'!F83","v":0},0,"",null,"","",null,36,{"$f":"'(I) UTAH Part 32'!$J83","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B84","v":37},"Circuit Equipment (Electronic & Optical) ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D84","v":"2232.a"},{"$f":"'(I) UTAH Part 32'!E84","v":0},{"$f":"'(I) UTAH Part 32'!F84","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E84","v":0},{"$f":"'(I) TOTAL Part 32'!F84","v":0},0,"",null,"","",null,37,{"$f":"'(I) UTAH Part 32'!$J84","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B85","v":38},"Information Origination / Termination  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D85","v":"2310.a"},{"$f":"'(I) UTAH Part 32'!E85","v":0},{"$f":"'(I) UTAH Part 32'!F85","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E85","v":0},{"$f":"'(I) TOTAL Part 32'!F85","v":0},0,"",null,"","",null,38,{"$f":"'(I) UTAH Part 32'!$J85","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B86","v":39},"Station Apparatus  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D86","v":"2311.a"},{"$f":"'(I) UTAH Part 32'!E86","v":0},{"$f":"'(I) UTAH Part 32'!F86","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E86","v":0},{"$f":"'(I) TOTAL Part 32'!F86","v":0},0,"",null,"","",null,39,{"$f":"'(I) UTAH Part 32'!$J86","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B87","v":40},"Customer Premises Wiring  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D87","v":"2321.a"},{"$f":"'(I) UTAH Part 32'!E87","v":0},{"$f":"'(I) UTAH Part 32'!F87","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E87","v":0},{"$f":"'(I) TOTAL Part 32'!F87","v":0},0,"",null,"","",null,40,{"$f":"'(I) UTAH Part 32'!$J87","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B88","v":41},"Large Private Branch Exchanges  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D88","v":"2341.a"},{"$f":"'(I) UTAH Part 32'!E88","v":0},{"$f":"'(I) UTAH Part 32'!F88","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E88","v":0},{"$f":"'(I) TOTAL Part 32'!F88","v":0},0,"",null,"","",null,41,{"$f":"'(I) UTAH Part 32'!$J88","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B89","v":42},"Public Telephone Terminal Equipment  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D89","v":"2351.a"},{"$f":"'(I) UTAH Part 32'!E89","v":0},{"$f":"'(I) UTAH Part 32'!F89","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E89","v":0},{"$f":"'(I) TOTAL Part 32'!F89","v":0},0,"",null,"","",null,42,{"$f":"'(I) UTAH Part 32'!$J89","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B90","v":43},"Other Terminal Equipment  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D90","v":"2362.a"},{"$f":"'(I) UTAH Part 32'!E90","v":0},{"$f":"'(I) UTAH Part 32'!F90","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E90","v":0},{"$f":"'(I) TOTAL Part 32'!F90","v":0},0,"",null,"","",null,43,{"$f":"'(I) UTAH Part 32'!$J90","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B91","v":44},"Cable and Wire Facilities  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D91","v":"2410.a"},{"$f":"'(I) UTAH Part 32'!E91","v":0},{"$f":"'(I) UTAH Part 32'!F91","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E91","v":0},{"$f":"'(I) TOTAL Part 32'!F91","v":0},0,"",null,"","",null,44,{"$f":"'(I) UTAH Part 32'!$J91","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B92","v":45},"Poles  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D92","v":"2411.a"},{"$f":"'(I) UTAH Part 32'!E92","v":0},{"$f":"'(I) UTAH Part 32'!F92","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E92","v":0},{"$f":"'(I) TOTAL Part 32'!F92","v":0},0,"",null,"","",null,45,{"$f":"'(I) UTAH Part 32'!$J92","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B93","v":46},"Aerial Cable  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D93","v":"2421.a"},{"$f":"'(I) UTAH Part 32'!E93","v":0},{"$f":"'(I) UTAH Part 32'!F93","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E93","v":0},{"$f":"'(I) TOTAL Part 32'!F93","v":0},0,"",null,"","",null,46,{"$f":"'(I) UTAH Part 32'!$J93","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B94","v":47},"Underground Cable  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D94","v":"2422.a"},{"$f":"'(I) UTAH Part 32'!E94","v":0},{"$f":"'(I) UTAH Part 32'!F94","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E94","v":0},{"$f":"'(I) TOTAL Part 32'!F94","v":0},0,"",null,"","",null,47,{"$f":"'(I) UTAH Part 32'!$J94","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B95","v":48},"Buried Cable  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D95","v":"2423.a"},{"$f":"'(I) UTAH Part 32'!E95","v":0},{"$f":"'(I) UTAH Part 32'!F95","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E95","v":0},{"$f":"'(I) TOTAL Part 32'!F95","v":0},0,"",null,"","",null,48,{"$f":"'(I) UTAH Part 32'!$J95","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B96","v":49},"Intrabuilding Network Cable  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D96","v":"2426.a"},{"$f":"'(I) UTAH Part 32'!E96","v":0},{"$f":"'(I) UTAH Part 32'!F96","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E96","v":0},{"$f":"'(I) TOTAL Part 32'!F96","v":0},0,"",null,"","",null,49,{"$f":"'(I) UTAH Part 32'!$J96","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B97","v":50},"Aerial Wire  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D97","v":"2431.a"},{"$f":"'(I) UTAH Part 32'!E97","v":0},{"$f":"'(I) UTAH Part 32'!F97","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E97","v":0},{"$f":"'(I) TOTAL Part 32'!F97","v":0},0,"",null,"","",null,50,{"$f":"'(I) UTAH Part 32'!$J97","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B98","v":51},"Conduit Systems  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D98","v":"2441.a"},{"$f":"'(I) UTAH Part 32'!E98","v":0},{"$f":"'(I) UTAH Part 32'!F98","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E98","v":0},{"$f":"'(I) TOTAL Part 32'!F98","v":0},0,"",null,{"$f":"IFERROR(IF((E98/J98)<=1,E98/J98,\"INPUT ERROR\"),\"\")","v":""},"",null,51,{"$f":"'(I) UTAH Part 32'!$J98","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B99","v":52},"Amortizable Tangible Assets  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D99","v":"2680.a"},{"$f":"'(I) UTAH Part 32'!E99","v":0},{"$f":"'(I) UTAH Part 32'!F99","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E99","v":0},{"$f":"'(I) TOTAL Part 32'!F99","v":0},0,"",null,"","",null,52,{"$f":"'(I) UTAH Part 32'!$J99","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B100","v":53},"Capital Leases  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D100","v":"2681.a"},{"$f":"'(I) UTAH Part 32'!E100","v":0},{"$f":"'(I) UTAH Part 32'!F100","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E100","v":0},{"$f":"'(I) TOTAL Part 32'!F100","v":0},0,"",null,"","",null,53,{"$f":"'(I) UTAH Part 32'!$J100","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B101","v":54},"Leasehold Improvements  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D101","v":"2682.a"},{"$f":"'(I) UTAH Part 32'!E101","v":0},{"$f":"'(I) UTAH Part 32'!F101","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E101","v":0},{"$f":"'(I) TOTAL Part 32'!F101","v":0},0,"",null,"","",null,54,{"$f":"'(I) UTAH Part 32'!$J101","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B102","v":55},"Intangibles  ( Land Line Plant )",{"$f":"'(I) TOTAL Part 32'!D102","v":"2690.a"},{"$f":"'(I) UTAH Part 32'!E102","v":0},{"$f":"'(I) UTAH Part 32'!F102","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E102","v":0},{"$f":"'(I) TOTAL Part 32'!F102","v":0},0,"",null,"","",null,55,{"$f":"'(I) UTAH Part 32'!$J102","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B103","v":56},"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",{"$f":"'(I) TOTAL Part 32'!D103","v":2110},{"$f":"'(I) UTAH Part 32'!E103","v":0},{"$f":"'(I) UTAH Part 32'!F103","v":0},0,{"$f":"IFERROR(IF(AND(E103=\"\", F103=\"\"),\" \",((E103-F103)/F103)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E103","v":0},{"$f":"'(I) TOTAL Part 32'!F103","v":0},0,{"$f":"IFERROR(IF(AND(J103=\"\", K103=\"\"),\" \",((J103-K103)/K103)), \"\")","v":""},null,"","",null,56,{"$f":"'(I) UTAH Part 32'!$J103","v":"Total from the numbers in italics, 2111.b, 2112.b, 2113.b, 2114.b, 2115.b, 2116.b, 2121.b, 2122.b, 2123.b, and 2124.b"}]
[null,{"$f":"'(I) TOTAL Part 32'!B104","v":"56a"},"Land ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D104","v":"2111.b"},{"$f":"'(I) UTAH Part 32'!E104","v":0},{"$f":"'(I) UTAH Part 32'!F104","v":0},0,{"$f":"IFERROR(IF(AND(E104=\"\", F104=\"\"),\" \",((E104-F104)/F104)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E104","v":0},{"$f":"'(I) TOTAL Part 32'!F104","v":0},0,{"$f":"IFERROR(IF(AND(J104=\"\", K104=\"\"),\" \",((J104-K104)/K104)), \"\")","v":""},null,"","",null,"56a",{"$f":"'(I) UTAH Part 32'!$J104","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B105","v":"56b"},"Motor Vehicles ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D105","v":"2112.b"},{"$f":"'(I) UTAH Part 32'!E105","v":0},{"$f":"'(I) UTAH Part 32'!F105","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E105","v":0},{"$f":"'(I) TOTAL Part 32'!F105","v":0},0,"",null,"","",null,"56b",{"$f":"'(I) UTAH Part 32'!$J105","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B106","v":"56c"},"Aircraft ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D106","v":"2113.b"},{"$f":"'(I) UTAH Part 32'!E106","v":0},{"$f":"'(I) UTAH Part 32'!F106","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E106","v":0},{"$f":"'(I) TOTAL Part 32'!F106","v":0},0,"",null,"","",null,"56c",{"$f":"'(I) UTAH Part 32'!$J106","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B107","v":"56d"},"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D107","v":"2114.b"},{"$f":"'(I) UTAH Part 32'!E107","v":0},{"$f":"'(I) UTAH Part 32'!F107","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E107","v":0},{"$f":"'(I) TOTAL Part 32'!F107","v":0},0,"",null,"","",null,"56d",{"$f":"'(I) UTAH Part 32'!$J107","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B108","v":"56e"},"Garage Work Equipment ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D108","v":"2115.b"},{"$f":"'(I) UTAH Part 32'!E108","v":0},{"$f":"'(I) UTAH Part 32'!F108","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E108","v":0},{"$f":"'(I) TOTAL Part 32'!F108","v":0},0,"",null,"","",null,"56e",{"$f":"'(I) UTAH Part 32'!$J108","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B109","v":"56f"},"Other Work Equipment ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D109","v":"2116.b"},{"$f":"'(I) UTAH Part 32'!E109","v":0},{"$f":"'(I) UTAH Part 32'!F109","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E109","v":0},{"$f":"'(I) TOTAL Part 32'!F109","v":0},0,"",null,"","",null,"56f",{"$f":"'(I) UTAH Part 32'!$J109","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B110","v":"56g"},"Buildings ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D110","v":"2121.b"},{"$f":"'(I) UTAH Part 32'!E110","v":0},{"$f":"'(I) UTAH Part 32'!F110","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E110","v":0},{"$f":"'(I) TOTAL Part 32'!F110","v":0},0,"",null,"","",null,"56g",{"$f":"'(I) UTAH Part 32'!$J110","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B111","v":"56h"},"Furniture ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D111","v":"2122.b"},{"$f":"'(I) UTAH Part 32'!E111","v":0},{"$f":"'(I) UTAH Part 32'!F111","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E111","v":0},{"$f":"'(I) TOTAL Part 32'!F111","v":0},0,"",null,"","",null,"56h",{"$f":"'(I) UTAH Part 32'!$J111","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B112","v":"56i"},"Office Equipment ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D112","v":"2123.b"},{"$f":"'(I) UTAH Part 32'!E112","v":0},{"$f":"'(I) UTAH Part 32'!F112","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E112","v":0},{"$f":"'(I) TOTAL Part 32'!F112","v":0},0,"",null,"","",null,"56i",{"$f":"'(I) UTAH Part 32'!$J112","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B113","v":"56j"},"General Purpose Computers ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D113","v":"2124.b"},{"$f":"'(I) UTAH Part 32'!E113","v":0},{"$f":"'(I) UTAH Part 32'!F113","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E113","v":0},{"$f":"'(I) TOTAL Part 32'!F113","v":0},0,"",null,"","",null,"56j",{"$f":"'(I) UTAH Part 32'!$J113","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B114","v":57},"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",{"$f":"'(I) TOTAL Part 32'!D114","v":2210},{"$f":"'(I) UTAH Part 32'!E114","v":0},{"$f":"'(I) UTAH Part 32'!F114","v":0},0,{"$f":"IFERROR(IF(AND(E114=\"\", F114=\"\"),\" \",((E114-F114)/F114)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E114","v":0},{"$f":"'(I) TOTAL Part 32'!F114","v":0},0,{"$f":"IFERROR(IF(AND(J114=\"\", K114=\"\"),\" \",((J114-K114)/K114)), \"\")","v":""},null,"","",null,57,{"$f":"'(I) UTAH Part 32'!$J114","v":"Total from the numbers in italics, 2211.b, 2212.b, and 2215.b"}]
[null,{"$f":"'(I) TOTAL Part 32'!B115","v":"57a"},"Non-Digital Switching ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D115","v":"2211.b"},{"$f":"'(I) UTAH Part 32'!E115","v":0},{"$f":"'(I) UTAH Part 32'!F115","v":0},0,{"$f":"IFERROR(IF(AND(E115=\"\", F115=\"\"),\" \",((E115-F115)/F115)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E115","v":0},{"$f":"'(I) TOTAL Part 32'!F115","v":0},0,{"$f":"IFERROR(IF(AND(J115=\"\", K115=\"\"),\" \",((J115-K115)/K115)), \"\")","v":""},null,"","",null,"57a",{"$f":"'(I) UTAH Part 32'!$J115","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B116","v":"57b"},"Digital Electronic Switching ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D116","v":"2212.b"},{"$f":"'(I) UTAH Part 32'!E116","v":0},{"$f":"'(I) UTAH Part 32'!F116","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E116","v":0},{"$f":"'(I) TOTAL Part 32'!F116","v":0},0,"",null,"","",null,"57b",{"$f":"'(I) UTAH Part 32'!$J116","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B117","v":"57c"},"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D117","v":"2215.b"},{"$f":"'(I) UTAH Part 32'!E117","v":0},{"$f":"'(I) UTAH Part 32'!F117","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E117","v":0},{"$f":"'(I) TOTAL Part 32'!F117","v":0},0,"",null,"","",null,"57c",{"$f":"'(I) UTAH Part 32'!$J117","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B118","v":58},"Operator Systems  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D118","v":"2220.b"},{"$f":"'(I) UTAH Part 32'!E118","v":0},{"$f":"'(I) UTAH Part 32'!F118","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E118","v":0},{"$f":"'(I) TOTAL Part 32'!F118","v":0},0,"",null,"","",null,58,{"$f":"'(I) UTAH Part 32'!$J118","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B119","v":59},"Central Office – Transmission  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D119","v":"2230.b"},{"$f":"'(I) UTAH Part 32'!E119","v":0},{"$f":"'(I) UTAH Part 32'!F119","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E119","v":0},{"$f":"'(I) TOTAL Part 32'!F119","v":0},0,"",null,"","",null,59,{"$f":"'(I) UTAH Part 32'!$J119","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B120","v":60},"Radio Systems  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D120","v":"2231.b"},{"$f":"'(I) UTAH Part 32'!E120","v":0},{"$f":"'(I) UTAH Part 32'!F120","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E120","v":0},{"$f":"'(I) TOTAL Part 32'!F120","v":0},0,"",null,"","",null,60,{"$f":"'(I) UTAH Part 32'!$J120","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B121","v":61},"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D121","v":"2232.b"},{"$f":"'(I) UTAH Part 32'!E121","v":0},{"$f":"'(I) UTAH Part 32'!F121","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E121","v":0},{"$f":"'(I) TOTAL Part 32'!F121","v":0},0,"",null,"","",null,61,{"$f":"'(I) UTAH Part 32'!$J121","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B122","v":62},"Information Origination / Termination  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D122","v":"2310.b"},{"$f":"'(I) UTAH Part 32'!E122","v":0},{"$f":"'(I) UTAH Part 32'!F122","v":0},{"$f":"IFERROR(IF(AND(E122=\"\", F122=\"\"),\" \",(E122-F122)), \"\")","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E122","v":0},{"$f":"'(I) TOTAL Part 32'!F122","v":0},{"$f":"IFERROR(IF(AND(J122=\"\", K122=\"\"),\" \",(J122-K122)), \"\")","v":0},"",null,"","",null,{"$f":"B122","v":62},{"$f":"'(I) UTAH Part 32'!$J122","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B123","v":63},"Station Apparatus  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D123","v":"2311.b"},{"$f":"'(I) UTAH Part 32'!E123","v":0},{"$f":"'(I) UTAH Part 32'!F123","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E123","v":0},{"$f":"'(I) TOTAL Part 32'!F123","v":0},0,"",null,"","",null,63,{"$f":"'(I) UTAH Part 32'!$J123","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B124","v":64},"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D124","v":"2321.b"},{"$f":"'(I) UTAH Part 32'!E124","v":0},{"$f":"'(I) UTAH Part 32'!F124","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E124","v":0},{"$f":"'(I) TOTAL Part 32'!F124","v":0},0,"",null,"","",null,64,{"$f":"'(I) UTAH Part 32'!$J124","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B125","v":65},"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D125","v":"2341.b"},{"$f":"'(I) UTAH Part 32'!E125","v":0},{"$f":"'(I) UTAH Part 32'!F125","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E125","v":0},{"$f":"'(I) TOTAL Part 32'!F125","v":0},0,"",null,"","",null,65,{"$f":"'(I) UTAH Part 32'!$J125","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B126","v":66},"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D126","v":"2351.b"},{"$f":"'(I) UTAH Part 32'!E126","v":0},{"$f":"'(I) UTAH Part 32'!F126","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E126","v":0},{"$f":"'(I) TOTAL Part 32'!F126","v":0},0,"",null,"","",null,66,{"$f":"'(I) UTAH Part 32'!$J126","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B127","v":67},"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D127","v":"2362.b"},{"$f":"'(I) UTAH Part 32'!E127","v":0},{"$f":"'(I) UTAH Part 32'!F127","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E127","v":0},{"$f":"'(I) TOTAL Part 32'!F127","v":0},0,"",null,"","",null,67,{"$f":"'(I) UTAH Part 32'!$J127","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B128","v":68},"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D128","v":"2410.b"},{"$f":"'(I) UTAH Part 32'!E128","v":0},{"$f":"'(I) UTAH Part 32'!F128","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E128","v":0},{"$f":"'(I) TOTAL Part 32'!F128","v":0},0,"",null,"","",null,68,{"$f":"'(I) UTAH Part 32'!$J128","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B129","v":69},"Poles  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D129","v":"2411.b"},{"$f":"'(I) UTAH Part 32'!E129","v":0},{"$f":"'(I) UTAH Part 32'!F129","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E129","v":0},{"$f":"'(I) TOTAL Part 32'!F129","v":0},0,"",null,"","",null,69,{"$f":"'(I) UTAH Part 32'!$J129","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B130","v":70},"Aerial Cable  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D130","v":"2421.b"},{"$f":"'(I) UTAH Part 32'!E130","v":0},{"$f":"'(I) UTAH Part 32'!F130","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E130","v":0},{"$f":"'(I) TOTAL Part 32'!F130","v":0},0,"",null,{"$f":"IFERROR(IF((E130/J130)<=1,E130/J130,\"INPUT ERROR\"),\"\")","v":""},"",null,70,{"$f":"'(I) UTAH Part 32'!$J130","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B131","v":71},"Underground Cable  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D131","v":"2422.b"},{"$f":"'(I) UTAH Part 32'!E131","v":0},{"$f":"'(I) UTAH Part 32'!F131","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E131","v":0},{"$f":"'(I) TOTAL Part 32'!F131","v":0},0,"",null,"","",null,71,{"$f":"'(I) UTAH Part 32'!$J131","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B132","v":72},"Buried Cable  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D132","v":"2423.b"},{"$f":"'(I) UTAH Part 32'!E132","v":0},{"$f":"'(I) UTAH Part 32'!F132","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E132","v":0},{"$f":"'(I) TOTAL Part 32'!F132","v":0},0,"",null,"","",null,72,{"$f":"'(I) UTAH Part 32'!$J132","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B133","v":73},"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D133","v":"2426.b"},{"$f":"'(I) UTAH Part 32'!E133","v":0},{"$f":"'(I) UTAH Part 32'!F133","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E133","v":0},{"$f":"'(I) TOTAL Part 32'!F133","v":0},0,"",null,"","",null,73,{"$f":"'(I) UTAH Part 32'!$J133","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B134","v":74},"Aerial Wire  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D134","v":"2431.b"},{"$f":"'(I) UTAH Part 32'!E134","v":0},{"$f":"'(I) UTAH Part 32'!F134","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E134","v":0},{"$f":"'(I) TOTAL Part 32'!F134","v":0},0,"",null,"","",null,74,{"$f":"'(I) UTAH Part 32'!$J134","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B135","v":75},"Conduit Systems  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D135","v":"2441.b"},{"$f":"'(I) UTAH Part 32'!E135","v":0},{"$f":"'(I) UTAH Part 32'!F135","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E135","v":0},{"$f":"'(I) TOTAL Part 32'!F135","v":0},0,"",null,"","",null,75,{"$f":"'(I) UTAH Part 32'!$J135","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B136","v":76},"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D136","v":"2680.b"},{"$f":"'(I) UTAH Part 32'!E136","v":0},{"$f":"'(I) UTAH Part 32'!F136","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E136","v":0},{"$f":"'(I) TOTAL Part 32'!F136","v":0},0,"",null,"","",null,76,{"$f":"'(I) UTAH Part 32'!$J136","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B137","v":77},"Capital Leases  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D137","v":"2681.b"},{"$f":"'(I) UTAH Part 32'!E137","v":0},{"$f":"'(I) UTAH Part 32'!F137","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E137","v":0},{"$f":"'(I) TOTAL Part 32'!F137","v":0},0,"",null,"","",null,77,{"$f":"'(I) UTAH Part 32'!$J137","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B138","v":78},"Leasehold Improvements  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D138","v":"2682.b"},{"$f":"'(I) UTAH Part 32'!E138","v":0},{"$f":"'(I) UTAH Part 32'!F138","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E138","v":0},{"$f":"'(I) TOTAL Part 32'!F138","v":0},0,"",null,"","",null,78,{"$f":"'(I) UTAH Part 32'!$J138","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B139","v":79},"Intangibles  ( Cellular & Mobile Radio Plant )",{"$f":"'(I) TOTAL Part 32'!D139","v":"2690.b"},{"$f":"'(I) UTAH Part 32'!E139","v":0},{"$f":"'(I) UTAH Part 32'!F139","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E139","v":0},{"$f":"'(I) TOTAL Part 32'!F139","v":0},0,"",null,"","",null,79,{"$f":"'(I) UTAH Part 32'!$J139","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B140","v":80},"Accumulated Depreciation",{"$f":"'(I) TOTAL Part 32'!D140","v":3100},{"$f":"'(I) UTAH Part 32'!E140","v":0},{"$f":"'(I) UTAH Part 32'!F140","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E140","v":0},{"$f":"'(I) TOTAL Part 32'!F140","v":0},0,"",null,"","",null,80,{"$f":"'(I) UTAH Part 32'!$J140","v":"Current year Accumulated Depreciation total calculated on Depr & Amort Tab"}]
[null,{"$f":"'(I) TOTAL Part 32'!B141","v":81},"Accumulated Depreciation - Property Held for Future Use",{"$f":"'(I) TOTAL Part 32'!D141","v":3200},{"$f":"'(I) UTAH Part 32'!E141","v":0},{"$f":"'(I) UTAH Part 32'!F141","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E141","v":0},{"$f":"'(I) TOTAL Part 32'!F141","v":0},0,"",null,"","",null,81,{"$f":"'(I) UTAH Part 32'!$J141","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B142","v":82},"Accumulated Depreciation - Nonoperating",{"$f":"'(I) TOTAL Part 32'!D142","v":3300},{"$f":"'(I) UTAH Part 32'!E142","v":0},{"$f":"'(I) UTAH Part 32'!F142","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E142","v":0},{"$f":"'(I) TOTAL Part 32'!F142","v":0},0,"",null,"","",null,82,{"$f":"'(I) UTAH Part 32'!$J142","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B143","v":83},"Accumulated Amortization - Tangible",{"$f":"'(I) TOTAL Part 32'!D143","v":3400},{"$f":"'(I) UTAH Part 32'!E143","v":0},{"$f":"'(I) UTAH Part 32'!F143","v":0},{"$f":"IFERROR(IF(AND(E143=\"\", F143=\"\"),\" \",(E143-F143)), \"\")","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E143","v":0},{"$f":"'(I) TOTAL Part 32'!F143","v":0},{"$f":"IFERROR(IF(AND(J143=\"\", K143=\"\"),\" \",(J143-K143)), \"\")","v":0},"",null,"","",null,83,{"$f":"'(I) UTAH Part 32'!$J143","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B144","v":84},"Accumulated Amortization - Capitalized Leases",{"$f":"'(I) TOTAL Part 32'!D144","v":3410},{"$f":"'(I) UTAH Part 32'!E144","v":0},{"$f":"'(I) UTAH Part 32'!F144","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E144","v":0},{"$f":"'(I) TOTAL Part 32'!F144","v":0},0,"",null,"","",null,84,{"$f":"'(I) UTAH Part 32'!$J144","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B145","v":85},"Accumulated Amortization - Intangible",{"$f":"'(I) TOTAL Part 32'!D145","v":3500},{"$f":"'(I) UTAH Part 32'!E145","v":0},{"$f":"'(I) UTAH Part 32'!F145","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E145","v":0},{"$f":"'(I) TOTAL Part 32'!F145","v":0},0,"",null,"","",null,85,{"$f":"'(I) UTAH Part 32'!$J145","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B146","v":86},"Accumulated Amortization - Other",{"$f":"'(I) TOTAL Part 32'!D146","v":3600},{"$f":"'(I) UTAH Part 32'!E146","v":0},{"$f":"'(I) UTAH Part 32'!F146","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E146","v":0},{"$f":"'(I) TOTAL Part 32'!F146","v":0},0,"",null,"","",null,{"$f":"B146","v":86},{"$f":"'(I) UTAH Part 32'!$J146","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B147","v":87},"Current Accounts and Notes Payable - TOTAL",{"$f":"'(I) TOTAL Part 32'!D147","v":4000},{"$f":"'(I) UTAH Part 32'!E147","v":0},{"$f":"'(I) UTAH Part 32'!F147","v":0},0,{"$f":"IFERROR(IF(AND(E147=\"\", F147=\"\"),\" \",((E147-F147)/F147)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E147","v":0},{"$f":"'(I) TOTAL Part 32'!F147","v":0},0,{"$f":"IFERROR(IF(AND(J147=\"\", K147=\"\"),\" \",((J147-K147)/K147)), \"\")","v":""},null,"","",null,87,{"$f":"'(I) UTAH Part 32'!$J147","v":"Total from the numbers in italics, 4010, 4020, 4030, 4040, 4050, 4060, 4070, 4080, 4100, 4110, 4120, and 4130"}]
[null,{"$f":"'(I) TOTAL Part 32'!B148","v":"87a"},"Accounts Payable",{"$f":"'(I) TOTAL Part 32'!D148","v":4010},{"$f":"'(I) UTAH Part 32'!E148","v":0},{"$f":"'(I) UTAH Part 32'!F148","v":0},0,{"$f":"IFERROR(IF(AND(E148=\"\", F148=\"\"),\" \",((E148-F148)/F148)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E148","v":0},{"$f":"'(I) TOTAL Part 32'!F148","v":0},0,{"$f":"IFERROR(IF(AND(J148=\"\", K148=\"\"),\" \",((J148-K148)/K148)), \"\")","v":""},null,"","",null,"87a",{"$f":"'(I) UTAH Part 32'!$J148","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B149","v":"87b"},"Notes Payable",{"$f":"'(I) TOTAL Part 32'!D149","v":4020},{"$f":"'(I) UTAH Part 32'!E149","v":0},{"$f":"'(I) UTAH Part 32'!F149","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E149","v":0},{"$f":"'(I) TOTAL Part 32'!F149","v":0},0,"",null,"","",null,"87b",{"$f":"'(I) UTAH Part 32'!$J149","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B150","v":"87c"},"Advance Billing and Payments",{"$f":"'(I) TOTAL Part 32'!D150","v":4030},{"$f":"'(I) UTAH Part 32'!E150","v":0},{"$f":"'(I) UTAH Part 32'!F150","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E150","v":0},{"$f":"'(I) TOTAL Part 32'!F150","v":0},0,"",null,"","",null,"87c",{"$f":"'(I) UTAH Part 32'!$J150","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B151","v":"87d"},"Customers' Deposits",{"$f":"'(I) TOTAL Part 32'!D151","v":4040},{"$f":"'(I) UTAH Part 32'!E151","v":0},{"$f":"'(I) UTAH Part 32'!F151","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E151","v":0},{"$f":"'(I) TOTAL Part 32'!F151","v":0},0,"",null,"","",null,"87d",{"$f":"'(I) UTAH Part 32'!$J151","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B152","v":"87e"},"Current Maturities - Long-Term Debt",{"$f":"'(I) TOTAL Part 32'!D152","v":4050},{"$f":"'(I) UTAH Part 32'!E152","v":0},{"$f":"'(I) UTAH Part 32'!F152","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E152","v":0},{"$f":"'(I) TOTAL Part 32'!F152","v":0},0,"",null,"","",null,"87e",{"$f":"'(I) UTAH Part 32'!$J152","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B153","v":"87f"},"Current Maturities - Capital Leases",{"$f":"'(I) TOTAL Part 32'!D153","v":4060},{"$f":"'(I) UTAH Part 32'!E153","v":0},{"$f":"'(I) UTAH Part 32'!F153","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E153","v":0},{"$f":"'(I) TOTAL Part 32'!F153","v":0},0,"",null,"","",null,"87f",{"$f":"'(I) UTAH Part 32'!$J153","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B154","v":"87g"},"Income Taxes - Accrued",{"$f":"'(I) TOTAL Part 32'!D154","v":4070},{"$f":"'(I) UTAH Part 32'!E154","v":0},{"$f":"'(I) UTAH Part 32'!F154","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E154","v":0},{"$f":"'(I) TOTAL Part 32'!F154","v":0},0,"",null,"","",null,"87g",{"$f":"'(I) UTAH Part 32'!$J154","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B155","v":"87h"},"Other Taxes - Accrued",{"$f":"'(I) TOTAL Part 32'!D155","v":4080},{"$f":"'(I) UTAH Part 32'!E155","v":0},{"$f":"'(I) UTAH Part 32'!F155","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E155","v":0},{"$f":"'(I) TOTAL Part 32'!F155","v":0},0,"",null,"","",null,"87h",{"$f":"'(I) UTAH Part 32'!$J155","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B156","v":"87i"},"Net Current Deferred Operating Income Taxes",{"$f":"'(I) TOTAL Part 32'!D156","v":4100},{"$f":"'(I) UTAH Part 32'!E156","v":0},{"$f":"'(I) UTAH Part 32'!F156","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E156","v":0},{"$f":"'(I) TOTAL Part 32'!F156","v":0},0,"",null,"","",null,"87i",{"$f":"'(I) UTAH Part 32'!$J156","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B157","v":"87j"},"Net Current Deferred Non-Operating Income Taxes",{"$f":"'(I) TOTAL Part 32'!D157","v":4110},{"$f":"'(I) UTAH Part 32'!E157","v":0},{"$f":"'(I) UTAH Part 32'!F157","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E157","v":0},{"$f":"'(I) TOTAL Part 32'!F157","v":0},0,"",null,"","",null,"87j",{"$f":"'(I) UTAH Part 32'!$J157","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B158","v":"87k"},"Other Accrued Liabilities",{"$f":"'(I) TOTAL Part 32'!D158","v":4120},{"$f":"'(I) UTAH Part 32'!E158","v":0},{"$f":"'(I) UTAH Part 32'!F158","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E158","v":0},{"$f":"'(I) TOTAL Part 32'!F158","v":0},0,"",null,"","",null,"87k",{"$f":"'(I) UTAH Part 32'!$J158","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B159","v":"87l"},"Other Current Liabilities",{"$f":"'(I) TOTAL Part 32'!D159","v":4130},{"$f":"'(I) UTAH Part 32'!E159","v":0},{"$f":"'(I) UTAH Part 32'!F159","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E159","v":0},{"$f":"'(I) TOTAL Part 32'!F159","v":0},0,"",null,"","",null,"87l",{"$f":"'(I) UTAH Part 32'!$J159","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B160","v":88},"Long Term Debt and Funded Debt - TOTAL",{"$f":"'(I) TOTAL Part 32'!D160","v":4200},{"$f":"'(I) UTAH Part 32'!E160","v":0},{"$f":"'(I) UTAH Part 32'!F160","v":0},0,{"$f":"IFERROR(IF(AND(E160=\"\", F160=\"\"),\" \",((E160-F160)/F160)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E160","v":0},{"$f":"'(I) TOTAL Part 32'!F160","v":0},0,{"$f":"IFERROR(IF(AND(J160=\"\", K160=\"\"),\" \",((J160-K160)/K160)), \"\")","v":""},null,"","",null,88,{"$f":"'(I) UTAH Part 32'!$J160","v":"Total from the numbers in italics, 4210, 4220, 4230, 4240, 4250, 4260, and 4270"}]
[null,{"$f":"'(I) TOTAL Part 32'!B161","v":"88a"},"Funded Debt",{"$f":"'(I) TOTAL Part 32'!D161","v":4210},{"$f":"'(I) UTAH Part 32'!E161","v":0},{"$f":"'(I) UTAH Part 32'!F161","v":0},0,{"$f":"IFERROR(IF(AND(E161=\"\", F161=\"\"),\" \",((E161-F161)/F161)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E161","v":0},{"$f":"'(I) TOTAL Part 32'!F161","v":0},0,{"$f":"IFERROR(IF(AND(J161=\"\", K161=\"\"),\" \",((J161-K161)/K161)), \"\")","v":""},null,"","",null,"88a",{"$f":"'(I) UTAH Part 32'!$J161","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B162","v":"88b"},"Premium on Long-Term Debt",{"$f":"'(I) TOTAL Part 32'!D162","v":4220},{"$f":"'(I) UTAH Part 32'!E162","v":0},{"$f":"'(I) UTAH Part 32'!F162","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E162","v":0},{"$f":"'(I) TOTAL Part 32'!F162","v":0},0,"",null,{"$f":"IFERROR(IF((E162/J162)<=1,E162/J162,\"INPUT ERROR\"),\"\")","v":""},"",null,"88b",{"$f":"'(I) UTAH Part 32'!$J162","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B163","v":"88c"},"Discount on Long-Term Debt",{"$f":"'(I) TOTAL Part 32'!D163","v":4230},{"$f":"'(I) UTAH Part 32'!E163","v":0},{"$f":"'(I) UTAH Part 32'!F163","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E163","v":0},{"$f":"'(I) TOTAL Part 32'!F163","v":0},0,"",null,"","",null,"88c",{"$f":"'(I) UTAH Part 32'!$J163","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B164","v":"88d"},"Reacquired Debt",{"$f":"'(I) TOTAL Part 32'!D164","v":4240},{"$f":"'(I) UTAH Part 32'!E164","v":0},{"$f":"'(I) UTAH Part 32'!F164","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E164","v":0},{"$f":"'(I) TOTAL Part 32'!F164","v":0},0,"",null,"","",null,"88d",{"$f":"'(I) UTAH Part 32'!$J164","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B165","v":"88e"},"Obligations Under Capital Leases",{"$f":"'(I) TOTAL Part 32'!D165","v":4250},{"$f":"'(I) UTAH Part 32'!E165","v":0},{"$f":"'(I) UTAH Part 32'!F165","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E165","v":0},{"$f":"'(I) TOTAL Part 32'!F165","v":0},0,"",null,"","",null,"88e",{"$f":"'(I) UTAH Part 32'!$J165","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B166","v":"88f"},"Advances from Affiliated Companies",{"$f":"'(I) TOTAL Part 32'!D166","v":4260},{"$f":"'(I) UTAH Part 32'!E166","v":0},{"$f":"'(I) UTAH Part 32'!F166","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E166","v":0},{"$f":"'(I) TOTAL Part 32'!F166","v":0},0,"",null,"","",null,"88f",{"$f":"'(I) UTAH Part 32'!$J166","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B167","v":"88g"},"Other Long-Term Debt",{"$f":"'(I) TOTAL Part 32'!D167","v":4270},{"$f":"'(I) UTAH Part 32'!E167","v":0},{"$f":"'(I) UTAH Part 32'!F167","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E167","v":0},{"$f":"'(I) TOTAL Part 32'!F167","v":0},0,"",null,"","",null,"88g",{"$f":"'(I) UTAH Part 32'!$J167","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B168","v":89},"Other Long-Term Liabilities and Deferred Credits - TOTAL",{"$f":"'(I) TOTAL Part 32'!D168","v":4300},{"$f":"'(I) UTAH Part 32'!E168","v":0},{"$f":"'(I) UTAH Part 32'!F168","v":0},0,{"$f":"IFERROR(IF(AND(E168=\"\", F168=\"\"),\" \",((E168-F168)/F168)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E168","v":0},{"$f":"'(I) TOTAL Part 32'!F168","v":0},0,{"$f":"IFERROR(IF(AND(J168=\"\", K168=\"\"),\" \",((J168-K168)/K168)), \"\")","v":""},null,"","",null,89,{"$f":"'(I) UTAH Part 32'!$J168","v":"Total from the numbers in italics, 4310, 4320, 4330, 4340, 4341, 4350, 4360, 4361, and 4370"}]
[null,{"$f":"'(I) TOTAL Part 32'!B169","v":"89a"},"Other Long-Term Liabilities",{"$f":"'(I) TOTAL Part 32'!D169","v":4310},{"$f":"'(I) UTAH Part 32'!E169","v":0},{"$f":"'(I) UTAH Part 32'!F169","v":0},0,{"$f":"IFERROR(IF(AND(E169=\"\", F169=\"\"),\" \",((E169-F169)/F169)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E169","v":0},{"$f":"'(I) TOTAL Part 32'!F169","v":0},0,{"$f":"IFERROR(IF(AND(J169=\"\", K169=\"\"),\" \",((J169-K169)/K169)), \"\")","v":""},null,"","",null,"89a",{"$f":"'(I) UTAH Part 32'!$J169","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B170","v":"89b"},"Unamortized Operating Investment Tax Credits - Net",{"$f":"'(I) TOTAL Part 32'!D170","v":4320},{"$f":"'(I) UTAH Part 32'!E170","v":0},{"$f":"'(I) UTAH Part 32'!F170","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E170","v":0},{"$f":"'(I) TOTAL Part 32'!F170","v":0},0,"",null,"","",null,"89b",{"$f":"'(I) UTAH Part 32'!$J170","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B171","v":"89c"},"Unamortized Non-Operating Investment Tax Credits - Net",{"$f":"'(I) TOTAL Part 32'!D171","v":4330},{"$f":"'(I) UTAH Part 32'!E171","v":0},{"$f":"'(I) UTAH Part 32'!F171","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E171","v":0},{"$f":"'(I) TOTAL Part 32'!F171","v":0},0,"",null,"","",null,"89c",{"$f":"'(I) UTAH Part 32'!$J171","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B172","v":"89d"},"Net Non-Current Deferred Operating Income Taxes",{"$f":"'(I) TOTAL Part 32'!D172","v":4340},{"$f":"'(I) UTAH Part 32'!E172","v":0},{"$f":"'(I) UTAH Part 32'!F172","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E172","v":0},{"$f":"'(I) TOTAL Part 32'!F172","v":0},0,"",null,"","",null,"89d",{"$f":"'(I) UTAH Part 32'!$J172","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B173","v":"89e"},"Net Deferred Tax Liability Adjustments",{"$f":"'(I) TOTAL Part 32'!D173","v":4341},{"$f":"'(I) UTAH Part 32'!E173","v":0},{"$f":"'(I) UTAH Part 32'!F173","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E173","v":0},{"$f":"'(I) TOTAL Part 32'!F173","v":0},0,"",null,"","",null,"89e",{"$f":"'(I) UTAH Part 32'!$J173","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B174","v":"89f"},"Net Non-Current Deferred Non-Operating Income Taxes",{"$f":"'(I) TOTAL Part 32'!D174","v":4350},{"$f":"'(I) UTAH Part 32'!E174","v":0},{"$f":"'(I) UTAH Part 32'!F174","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E174","v":0},{"$f":"'(I) TOTAL Part 32'!F174","v":0},0,"",null,"","",null,"89f",{"$f":"'(I) UTAH Part 32'!$J174","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B175","v":"89g"},"Other Deferred Credits",{"$f":"'(I) TOTAL Part 32'!D175","v":4360},{"$f":"'(I) UTAH Part 32'!E175","v":0},{"$f":"'(I) UTAH Part 32'!F175","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E175","v":0},{"$f":"'(I) TOTAL Part 32'!F175","v":0},0,"",null,"","",null,"89g",{"$f":"'(I) UTAH Part 32'!$J175","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B176","v":"89h"},"Deferred Tax Regulatory Adjustments - Net",{"$f":"'(I) TOTAL Part 32'!D176","v":4361},{"$f":"'(I) UTAH Part 32'!E176","v":0},{"$f":"'(I) UTAH Part 32'!F176","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E176","v":0},{"$f":"'(I) TOTAL Part 32'!F176","v":0},0,"",null,"","",null,"89h",{"$f":"'(I) UTAH Part 32'!$J176","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B177","v":"89i"},"Other Jurisdictional Liabilities and Deferred Credits - Net",{"$f":"'(I) TOTAL Part 32'!D177","v":4370},{"$f":"'(I) UTAH Part 32'!E177","v":0},{"$f":"'(I) UTAH Part 32'!F177","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E177","v":0},{"$f":"'(I) TOTAL Part 32'!F177","v":0},0,"",null,"","",null,"89i",{"$f":"'(I) UTAH Part 32'!$J177","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B178","v":90},"Capital Stock",{"$f":"'(I) TOTAL Part 32'!D178","v":4510},{"$f":"'(I) UTAH Part 32'!E178","v":0},{"$f":"'(I) UTAH Part 32'!F178","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E178","v":0},{"$f":"'(I) TOTAL Part 32'!F178","v":0},0,"",null,"","",null,90,{"$f":"'(I) UTAH Part 32'!$J178","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B179","v":91},"Additional Paid–In Capital",{"$f":"'(I) TOTAL Part 32'!D179","v":4520},{"$f":"'(I) UTAH Part 32'!E179","v":0},{"$f":"'(I) UTAH Part 32'!F179","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E179","v":0},{"$f":"'(I) TOTAL Part 32'!F179","v":0},0,"",null,"","",null,91,{"$f":"'(I) UTAH Part 32'!$J179","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B180","v":92},"Treasury Stock",{"$f":"'(I) TOTAL Part 32'!D180","v":4530},{"$f":"'(I) UTAH Part 32'!E180","v":0},{"$f":"'(I) UTAH Part 32'!F180","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E180","v":0},{"$f":"'(I) TOTAL Part 32'!F180","v":0},0,"",null,"","",null,92,{"$f":"'(I) UTAH Part 32'!$J180","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B181","v":92},"Other Capital - TOTAL",{"$f":"'(I) TOTAL Part 32'!D181","v":4540},{"$f":"'(I) UTAH Part 32'!E181","v":0},{"$f":"'(I) UTAH Part 32'!F181","v":0},0,{"$f":"IFERROR(IF(AND(E181=\"\", F181=\"\"),\" \",((E181-F181)/F181)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E181","v":0},{"$f":"'(I) TOTAL Part 32'!F181","v":0},0,{"$f":"IFERROR(IF(AND(J181=\"\", K181=\"\"),\" \",((J181-K181)/K181)), \"\")","v":""},null,"","",{"$f":"IFERROR(IF((G181/L181)<=1,G181/L181,\"INPUT ERROR\"),\"\")","v":""},92,{"$f":"'(I) UTAH Part 32'!$J181","v":"Total from the numbers in italics, 4540.11, 4540.12, 4540.13, 4540.21. 4540.22, 4540.23, 4540.31, 4540.32, and 4540.33"}]
[null,{"$f":"'(I) TOTAL Part 32'!B182","v":"92a"},"Capital Stock Subscribed",{"$f":"'(I) TOTAL Part 32'!D182","v":4540.1099999999997},{"$f":"'(I) UTAH Part 32'!E182","v":0},{"$f":"'(I) UTAH Part 32'!F182","v":0},0,{"$f":"IFERROR(IF(AND(E182=\"\", F182=\"\"),\" \",((E182-F182)/F182)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E182","v":0},{"$f":"'(I) TOTAL Part 32'!F182","v":0},0,{"$f":"IFERROR(IF(AND(J182=\"\", K182=\"\"),\" \",((J182-K182)/K182)), \"\")","v":""},null,"","",null,"92a",{"$f":"'(I) UTAH Part 32'!$J182","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B183","v":"92b"},"Memberships Subscribed but Unissued",{"$f":"'(I) TOTAL Part 32'!D183","v":4540.12},{"$f":"'(I) UTAH Part 32'!E183","v":0},{"$f":"'(I) UTAH Part 32'!F183","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E183","v":0},{"$f":"'(I) TOTAL Part 32'!F183","v":0},0,"",null,"","",null,"92b",{"$f":"'(I) UTAH Part 32'!$J183","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B184","v":"92c"},"Members' Equity Certificates Subscribed but Unissued",{"$f":"'(I) TOTAL Part 32'!D184","v":4540.13},{"$f":"'(I) UTAH Part 32'!E184","v":0},{"$f":"'(I) UTAH Part 32'!F184","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E184","v":0},{"$f":"'(I) TOTAL Part 32'!F184","v":0},0,"",null,"","",null,"92c",{"$f":"'(I) UTAH Part 32'!$J184","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B185","v":"92d"},"Memberships Issued",{"$f":"'(I) TOTAL Part 32'!D185","v":4540.21},{"$f":"'(I) UTAH Part 32'!E185","v":0},{"$f":"'(I) UTAH Part 32'!F185","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E185","v":0},{"$f":"'(I) TOTAL Part 32'!F185","v":0},0,"",null,"","",null,"92d",{"$f":"'(I) UTAH Part 32'!$J185","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B186","v":"92e"},"Members' Equity Certificates Issued",{"$f":"'(I) TOTAL Part 32'!D186","v":4540.22},{"$f":"'(I) UTAH Part 32'!E186","v":0},{"$f":"'(I) UTAH Part 32'!F186","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E186","v":0},{"$f":"'(I) TOTAL Part 32'!F186","v":0},0,"",null,"","",null,"92e",{"$f":"'(I) UTAH Part 32'!$J186","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B187","v":"92f"},"Members' Equity - Other",{"$f":"'(I) TOTAL Part 32'!D187","v":4540.2299999999996},{"$f":"'(I) UTAH Part 32'!E187","v":0},{"$f":"'(I) UTAH Part 32'!F187","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E187","v":0},{"$f":"'(I) TOTAL Part 32'!F187","v":0},0,"",null,"","",null,"92f",{"$f":"'(I) UTAH Part 32'!$J187","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B188","v":"92g"},"Installments Paid on Capital Stock",{"$f":"'(I) TOTAL Part 32'!D188","v":4540.3100000000004},{"$f":"'(I) UTAH Part 32'!E188","v":0},{"$f":"'(I) UTAH Part 32'!F188","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E188","v":0},{"$f":"'(I) TOTAL Part 32'!F188","v":0},0,"",null,"","",null,"92g",{"$f":"'(I) UTAH Part 32'!$J188","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B189","v":"92h"},"Installments Paid on Memberships Subscribed",{"$f":"'(I) TOTAL Part 32'!D189","v":4540.32},{"$f":"'(I) UTAH Part 32'!E189","v":0},{"$f":"'(I) UTAH Part 32'!F189","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E189","v":0},{"$f":"'(I) TOTAL Part 32'!F189","v":0},0,"",null,"","",null,"92h",{"$f":"'(I) UTAH Part 32'!$J189","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B190","v":"92i"},"Installments Paid on Equity Certificates Subscribed",{"$f":"'(I) TOTAL Part 32'!D190","v":4540.33},{"$f":"'(I) UTAH Part 32'!E190","v":0},{"$f":"'(I) UTAH Part 32'!F190","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E190","v":0},{"$f":"'(I) TOTAL Part 32'!F190","v":0},0,"",null,"","",null,"92i",{"$f":"'(I) UTAH Part 32'!$J190","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B191","v":93},"Retained Earnings - TOTAL",{"$f":"'(I) TOTAL Part 32'!D191","v":4550},{"$f":"'(I) UTAH Part 32'!E191","v":0},{"$f":"'(I) UTAH Part 32'!F191","v":0},0,{"$f":"IFERROR(IF(AND(E191=\"\", F191=\"\"),\" \",((E191-F191)/F191)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E191","v":0},{"$f":"'(I) TOTAL Part 32'!F191","v":0},0,{"$f":"IFERROR(IF(AND(J191=\"\", K191=\"\"),\" \",((J191-K191)/K191)), \"\")","v":""},null,"","",null,93,{"$f":"'(I) UTAH Part 32'!$J191","v":"Total from the numbers in italics, 4550.1, 4550.2, 4550.3, 4550.4. 4550.41, 4550.5, and 4550.6"}]
[null,{"$f":"'(I) TOTAL Part 32'!B192","v":"93a"},"Operating Margins",{"$f":"'(I) TOTAL Part 32'!D192","v":4550.1000000000004},{"$f":"'(I) UTAH Part 32'!E192","v":0},{"$f":"'(I) UTAH Part 32'!F192","v":0},0,{"$f":"IFERROR(IF(AND(E192=\"\", F192=\"\"),\" \",((E192-F192)/F192)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E192","v":0},{"$f":"'(I) TOTAL Part 32'!F192","v":0},0,{"$f":"IFERROR(IF(AND(J192=\"\", K192=\"\"),\" \",((J192-K192)/K192)), \"\")","v":""},null,"","",null,"93a",{"$f":"'(I) UTAH Part 32'!$J192","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B193","v":"93b"},"Non-Operating Margins",{"$f":"'(I) TOTAL Part 32'!D193","v":4550.2},{"$f":"'(I) UTAH Part 32'!E193","v":0},{"$f":"'(I) UTAH Part 32'!F193","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E193","v":0},{"$f":"'(I) TOTAL Part 32'!F193","v":0},0,"",null,"","",null,"93b",{"$f":"'(I) UTAH Part 32'!$J193","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B194","v":"93c"},"Other Margins",{"$f":"'(I) TOTAL Part 32'!D194","v":4550.3},{"$f":"'(I) UTAH Part 32'!E194","v":0},{"$f":"'(I) UTAH Part 32'!F194","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E194","v":0},{"$f":"'(I) TOTAL Part 32'!F194","v":0},0,"",null,{"$f":"IFERROR(IF((E194/J194)<=1,E194/J194,\"INPUT ERROR\"),\"\")","v":""},"",null,"93c",{"$f":"'(I) UTAH Part 32'!$J194","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B195","v":"93d"},"Patronage Capital Assignable",{"$f":"'(I) TOTAL Part 32'!D195","v":4550.3999999999996},{"$f":"'(I) UTAH Part 32'!E195","v":0},{"$f":"'(I) UTAH Part 32'!F195","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E195","v":0},{"$f":"'(I) TOTAL Part 32'!F195","v":0},0,"",null,"","",null,"93d",{"$f":"'(I) UTAH Part 32'!$J195","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B196","v":"93e"},"Patronage Capital Un-Assignable",{"$f":"'(I) TOTAL Part 32'!D196","v":4550.41},{"$f":"'(I) UTAH Part 32'!E196","v":0},{"$f":"'(I) UTAH Part 32'!F196","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E196","v":0},{"$f":"'(I) TOTAL Part 32'!F196","v":0},0,"",null,"","",null,"93e",{"$f":"'(I) UTAH Part 32'!$J196","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B197","v":"93f"},"Patrons' Capital Credits Assigned",{"$f":"'(I) TOTAL Part 32'!D197","v":4550.5},{"$f":"'(I) UTAH Part 32'!E197","v":0},{"$f":"'(I) UTAH Part 32'!F197","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E197","v":0},{"$f":"'(I) TOTAL Part 32'!F197","v":0},0,"",null,"","",null,"93f",{"$f":"'(I) UTAH Part 32'!$J197","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B198","v":"93g"},"Gain on the Retirement of Capital Credits",{"$f":"'(I) TOTAL Part 32'!D198","v":4550.6000000000004},{"$f":"'(I) UTAH Part 32'!E198","v":0},{"$f":"'(I) UTAH Part 32'!F198","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E198","v":0},{"$f":"'(I) TOTAL Part 32'!F198","v":0},0,"",null,"","",null,"93g",{"$f":"'(I) UTAH Part 32'!$J198","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B199","v":94},"Basic Local Service Revenue - TOTAL",{"$f":"'(I) TOTAL Part 32'!D199","v":5000},{"$f":"'(I) UTAH Part 32'!E199","v":0},{"$f":"'(I) UTAH Part 32'!F199","v":0},0,{"$f":"IFERROR(IF(AND(E199=\"\", F199=\"\"),\" \",((E199-F199)/F199)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E199","v":0},{"$f":"'(I) TOTAL Part 32'!F199","v":0},0,{"$f":"IFERROR(IF(AND(J199=\"\", K199=\"\"),\" \",((J199-K199)/K199)), \"\")","v":""},null,"","",null,94,{"$f":"'(I) UTAH Part 32'!$J199","v":"Total from the numbers in italics, 5001, 5002, 5003, 5004, 5010, 5040, 5050, 5060, and 5069"}]
[null,{"$f":"'(I) TOTAL Part 32'!B200","v":"94a"},"Basic Area Revenue",{"$f":"'(I) TOTAL Part 32'!D200","v":5001},{"$f":"'(I) UTAH Part 32'!E200","v":0},{"$f":"'(I) UTAH Part 32'!F200","v":0},0,{"$f":"IFERROR(IF(AND(E200=\"\", F200=\"\"),\" \",((E200-F200)/F200)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E200","v":0},{"$f":"'(I) TOTAL Part 32'!F200","v":0},0,{"$f":"IFERROR(IF(AND(J200=\"\", K200=\"\"),\" \",((J200-K200)/K200)), \"\")","v":""},null,"","",null,"94a",{"$f":"'(I) UTAH Part 32'!$J200","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B201","v":"94b"},"Optional Extended Area Revenue",{"$f":"'(I) TOTAL Part 32'!D201","v":5002},{"$f":"'(I) UTAH Part 32'!E201","v":0},{"$f":"'(I) UTAH Part 32'!F201","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E201","v":0},{"$f":"'(I) TOTAL Part 32'!F201","v":0},0,"",null,"","",null,"94b",{"$f":"'(I) UTAH Part 32'!$J201","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B202","v":"94c"},"Cellular Mobile Revenue",{"$f":"'(I) TOTAL Part 32'!D202","v":5003},{"$f":"'(I) UTAH Part 32'!E202","v":0},{"$f":"'(I) UTAH Part 32'!F202","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E202","v":0},{"$f":"'(I) TOTAL Part 32'!F202","v":0},0,"",null,"","",null,"94c",{"$f":"'(I) UTAH Part 32'!$J202","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B203","v":"94d"},"Other Mobile Service Revenue",{"$f":"'(I) TOTAL Part 32'!D203","v":5004},{"$f":"'(I) UTAH Part 32'!E203","v":0},{"$f":"'(I) UTAH Part 32'!F203","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E203","v":0},{"$f":"'(I) TOTAL Part 32'!F203","v":0},0,"",null,"","",null,"94d",{"$f":"'(I) UTAH Part 32'!$J203","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B204","v":"94f"},"Public Telephone Revenue",{"$f":"'(I) TOTAL Part 32'!D204","v":5010},{"$f":"'(I) UTAH Part 32'!E204","v":0},{"$f":"'(I) UTAH Part 32'!F204","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E204","v":0},{"$f":"'(I) TOTAL Part 32'!F204","v":0},0,"",null,"","",null,"94f",{"$f":"'(I) UTAH Part 32'!$J204","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B205","v":"94g"},"Private Line Revenue",{"$f":"'(I) TOTAL Part 32'!D205","v":5040},{"$f":"'(I) UTAH Part 32'!E205","v":0},{"$f":"'(I) UTAH Part 32'!F205","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E205","v":0},{"$f":"'(I) TOTAL Part 32'!F205","v":0},0,"",null,"","",null,"94g",{"$f":"'(I) UTAH Part 32'!$J205","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B206","v":"94h"},"Customer Premises Revenue",{"$f":"'(I) TOTAL Part 32'!D206","v":5050},{"$f":"'(I) UTAH Part 32'!E206","v":0},{"$f":"'(I) UTAH Part 32'!F206","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E206","v":0},{"$f":"'(I) TOTAL Part 32'!F206","v":0},0,"",null,"","",null,"94h",{"$f":"'(I) UTAH Part 32'!$J206","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B207","v":"94i"},"Other Basic Area Revenue",{"$f":"'(I) TOTAL Part 32'!D207","v":5060},{"$f":"'(I) UTAH Part 32'!E207","v":0},{"$f":"'(I) UTAH Part 32'!F207","v":0},{"$f":"IFERROR(IF(AND(E207=\"\", F207=\"\"),\" \",(E207-F207)), \"\")","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E207","v":0},{"$f":"'(I) TOTAL Part 32'!F207","v":0},{"$f":"IFERROR(IF(AND(J207=\"\", K207=\"\"),\" \",(J207-K207)), \"\")","v":0},"",null,"","",null,"94i",{"$f":"'(I) UTAH Part 32'!$J207","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B208","v":"94j"},"Other Local Exchange Revenue Settlements",{"$f":"'(I) TOTAL Part 32'!D208","v":5069},{"$f":"'(I) UTAH Part 32'!E208","v":0},{"$f":"'(I) UTAH Part 32'!F208","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E208","v":0},{"$f":"'(I) TOTAL Part 32'!F208","v":0},0,"",null,"","",null,"94j",{"$f":"'(I) UTAH Part 32'!$J208","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B209","v":95},"Network Access Revenue - TOTAL",{"$f":"'(I) TOTAL Part 32'!D209","v":5080},{"$f":"'(I) UTAH Part 32'!E209","v":0},{"$f":"'(I) UTAH Part 32'!F209","v":0},0,{"$f":"IFERROR(IF(AND(E209=\"\", F209=\"\"),\" \",((E209-F209)/F209)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E209","v":0},{"$f":"'(I) TOTAL Part 32'!F209","v":0},0,{"$f":"IFERROR(IF(AND(J209=\"\", K209=\"\"),\" \",((J209-K209)/K209)), \"\")","v":""},null,"","",null,95,{"$f":"'(I) UTAH Part 32'!$J209","v":"Total from the numbers in italics, 5081, 5082, 5083, and 5084"}]
[null,{"$f":"'(I) TOTAL Part 32'!B210","v":"95a"},"End User Revenue",{"$f":"'(I) TOTAL Part 32'!D210","v":5081},{"$f":"'(I) UTAH Part 32'!E210","v":0},{"$f":"'(I) UTAH Part 32'!F210","v":0},0,{"$f":"IFERROR(IF(AND(E210=\"\", F210=\"\"),\" \",((E210-F210)/F210)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E210","v":0},{"$f":"'(I) TOTAL Part 32'!F210","v":0},0,{"$f":"IFERROR(IF(AND(J210=\"\", K210=\"\"),\" \",((J210-K210)/K210)), \"\")","v":""},null,"","",null,{"$f":"B210","v":"95a"},{"$f":"'(I) UTAH Part 32'!$J210","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B211","v":"95b"},"Switched Access Revenue",{"$f":"'(I) TOTAL Part 32'!D211","v":5082},{"$f":"'(I) UTAH Part 32'!E211","v":0},{"$f":"'(I) UTAH Part 32'!F211","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E211","v":0},{"$f":"'(I) TOTAL Part 32'!F211","v":0},0,"",null,"","",null,"95b",{"$f":"'(I) UTAH Part 32'!$J211","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B212","v":"95c"},"Special Access Revenue",{"$f":"'(I) TOTAL Part 32'!D212","v":5083},{"$f":"'(I) UTAH Part 32'!E212","v":0},{"$f":"'(I) UTAH Part 32'!F212","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E212","v":0},{"$f":"'(I) TOTAL Part 32'!F212","v":0},0,"",null,"","",null,"95c",{"$f":"'(I) UTAH Part 32'!$J212","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B213","v":"95d"},"State Access Revenue",{"$f":"'(I) TOTAL Part 32'!D213","v":5084},{"$f":"'(I) UTAH Part 32'!E213","v":0},{"$f":"'(I) UTAH Part 32'!F213","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E213","v":0},{"$f":"'(I) TOTAL Part 32'!F213","v":0},0,"",null,"","",null,"95d",{"$f":"'(I) UTAH Part 32'!$J213","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B214","v":"95e"},"Prior Period Settlements",null,{"$f":"'(I) UTAH Part 32'!E214","v":0},{"$f":"'(I) UTAH Part 32'!F214","v":0},{"$f":"IF(AND(E214=\"\", F214=\"\"),\" \",(E214-F214))","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E214","v":0},{"$f":"'(I) TOTAL Part 32'!F214","v":0},{"$f":"IF(AND(J214=\"\", K214=\"\"),\" \",(J214-K214))","v":0},"",null,"","",null,"95e",{"$f":"'(I) UTAH Part 32'!$J214","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B215","v":96},"Long Distance Message Revenue - TOTAL",{"$f":"'(I) TOTAL Part 32'!D215","v":5100},{"$f":"'(I) UTAH Part 32'!E215","v":0},{"$f":"'(I) UTAH Part 32'!F215","v":0},{"$f":"IFERROR(IF(AND(E215=\"\", F215=\"\"),\" \",(E215-F215)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E215=\"\", F215=\"\"),\" \",((E215-F215)/F215)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E215","v":0},{"$f":"'(I) TOTAL Part 32'!F215","v":0},{"$f":"IFERROR(IF(AND(J215=\"\", K215=\"\"),\" \",(J215-K215)), \"\")","v":0},{"$f":"IFERROR(IF(AND(J215=\"\", K215=\"\"),\" \",((J215-K215)/K215)), \"\")","v":""},null,"","",null,96,{"$f":"'(I) UTAH Part 32'!$J215","v":"Total from the numbers in italics, 5110, 5111, 5112, 5120, 5121, 5122, 5123, 5124, 5125, 5126, 5128, 5129, 5160,  and 5169"}]
[null,{"$f":"'(I) TOTAL Part 32'!B216","v":"96a"},"Unidirectional Long Distance Revenue",{"$f":"'(I) TOTAL Part 32'!D216","v":5110},{"$f":"'(I) UTAH Part 32'!E216","v":0},{"$f":"'(I) UTAH Part 32'!F216","v":0},0,{"$f":"IFERROR(IF(AND(E216=\"\", F216=\"\"),\" \",((E216-F216)/F216)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E216","v":0},{"$f":"'(I) TOTAL Part 32'!F216","v":0},0,{"$f":"IFERROR(IF(AND(J216=\"\", K216=\"\"),\" \",((J216-K216)/K216)), \"\")","v":""},null,"","",null,"96a",{"$f":"'(I) UTAH Part 32'!$J216","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B217","v":"96b"},"Long Distance Inward-Only Revenue",{"$f":"'(I) TOTAL Part 32'!D217","v":5111},{"$f":"'(I) UTAH Part 32'!E217","v":0},{"$f":"'(I) UTAH Part 32'!F217","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E217","v":0},{"$f":"'(I) TOTAL Part 32'!F217","v":0},0,"",null,"","",null,"96b",{"$f":"'(I) UTAH Part 32'!$J217","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B218","v":"96c"},"Long Distance Outward-Only Revenue",{"$f":"'(I) TOTAL Part 32'!D218","v":5112},{"$f":"'(I) UTAH Part 32'!E218","v":0},{"$f":"'(I) UTAH Part 32'!F218","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E218","v":0},{"$f":"'(I) TOTAL Part 32'!F218","v":0},0,"",null,"","",null,"96c",{"$f":"'(I) UTAH Part 32'!$J218","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B219","v":"96d"},"Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D219","v":5120},{"$f":"'(I) UTAH Part 32'!E219","v":0},{"$f":"'(I) UTAH Part 32'!F219","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E219","v":0},{"$f":"'(I) TOTAL Part 32'!F219","v":0},0,"",null,"","",null,"96d",{"$f":"'(I) UTAH Part 32'!$J219","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B220","v":"96e"},"Sub-Voice Grade Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D220","v":5121},{"$f":"'(I) UTAH Part 32'!E220","v":0},{"$f":"'(I) UTAH Part 32'!F220","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E220","v":0},{"$f":"'(I) TOTAL Part 32'!F220","v":0},0,"",null,"","",null,"96e",{"$f":"'(I) UTAH Part 32'!$J220","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B221","v":"96f"},"Voice Grade Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D221","v":5122},{"$f":"'(I) UTAH Part 32'!E221","v":0},{"$f":"'(I) UTAH Part 32'!F221","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E221","v":0},{"$f":"'(I) TOTAL Part 32'!F221","v":0},0,"",null,"","",null,"96f",{"$f":"'(I) UTAH Part 32'!$J221","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B222","v":"96g"},"Audio Program Grade Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D222","v":5123},{"$f":"'(I) UTAH Part 32'!E222","v":0},{"$f":"'(I) UTAH Part 32'!F222","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E222","v":0},{"$f":"'(I) TOTAL Part 32'!F222","v":0},0,"",null,"","",null,"96g",{"$f":"'(I) UTAH Part 32'!$J222","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B223","v":"96h"},"Video Program Grade Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D223","v":5124},{"$f":"'(I) UTAH Part 32'!E223","v":0},{"$f":"'(I) UTAH Part 32'!F223","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E223","v":0},{"$f":"'(I) TOTAL Part 32'!F223","v":0},0,"",null,"","",null,"96h",{"$f":"'(I) UTAH Part 32'!$J223","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B224","v":"96i"},"Digital Transmission Grade Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D224","v":5125},{"$f":"'(I) UTAH Part 32'!E224","v":0},{"$f":"'(I) UTAH Part 32'!F224","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E224","v":0},{"$f":"'(I) TOTAL Part 32'!F224","v":0},0,"",null,"","",null,"96i",{"$f":"'(I) UTAH Part 32'!$J224","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B225","v":"96j"},"Long Distance Private Network Switching Revenue",{"$f":"'(I) TOTAL Part 32'!D225","v":5126},{"$f":"'(I) UTAH Part 32'!E225","v":0},{"$f":"'(I) UTAH Part 32'!F225","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E225","v":0},{"$f":"'(I) TOTAL Part 32'!F225","v":0},0,"",null,"","",null,"96j",{"$f":"'(I) UTAH Part 32'!$J225","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B226","v":"96k"},"Other Long Distance Private Network Revenue",{"$f":"'(I) TOTAL Part 32'!D226","v":5128},{"$f":"'(I) UTAH Part 32'!E226","v":0},{"$f":"'(I) UTAH Part 32'!F226","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E226","v":0},{"$f":"'(I) TOTAL Part 32'!F226","v":0},0,"",null,{"$f":"IFERROR(IF((E226/J226)<=1,E226/J226,\"INPUT ERROR\"),\"\")","v":""},"",null,"96k",{"$f":"'(I) UTAH Part 32'!$J226","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B227","v":"96l"},"Other Long Distance Private Network Revenue Settlements",{"$f":"'(I) TOTAL Part 32'!D227","v":5129},{"$f":"'(I) UTAH Part 32'!E227","v":0},{"$f":"'(I) UTAH Part 32'!F227","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E227","v":0},{"$f":"'(I) TOTAL Part 32'!F227","v":0},0,"",null,"","",null,"96l",{"$f":"'(I) UTAH Part 32'!$J227","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B228","v":"96m"},"Other Long Distance Revenue",{"$f":"'(I) TOTAL Part 32'!D228","v":5160},{"$f":"'(I) UTAH Part 32'!E228","v":0},{"$f":"'(I) UTAH Part 32'!F228","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E228","v":0},{"$f":"'(I) TOTAL Part 32'!F228","v":0},0,"",null,"","",null,"96m",{"$f":"'(I) UTAH Part 32'!$J228","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B229","v":"96n"},"Other Long Distance Private Network Revenue Settlements",{"$f":"'(I) TOTAL Part 32'!D229","v":5169},{"$f":"'(I) UTAH Part 32'!E229","v":0},{"$f":"'(I) UTAH Part 32'!F229","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E229","v":0},{"$f":"'(I) TOTAL Part 32'!F229","v":0},0,"",null,"","",null,"96n",{"$f":"'(I) UTAH Part 32'!$J229","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B230","v":97},"Miscellaneous Revenue - TOTAL",{"$f":"'(I) TOTAL Part 32'!D230","v":5200},{"$f":"'(I) UTAH Part 32'!E230","v":0},{"$f":"'(I) UTAH Part 32'!F230","v":0},0,{"$f":"IFERROR(IF(AND(E230=\"\", F230=\"\"),\" \",((E230-F230)/F230)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E230","v":0},{"$f":"'(I) TOTAL Part 32'!F230","v":0},0,{"$f":"IFERROR(IF(AND(J230=\"\", K230=\"\"),\" \",((J230-K230)/K230)), \"\")","v":""},null,"","",null,97,{"$f":"'(I) UTAH Part 32'!$J230","v":"Total from the numbers in italics, 5230, 5240, 5250, 5260, 5261, 5262, 5623, 5264, 5269, 5270, and 5280"}]
[null,{"$f":"'(I) TOTAL Part 32'!B231","v":"97a"},"Directory Revenue",{"$f":"'(I) TOTAL Part 32'!D231","v":5230},{"$f":"'(I) UTAH Part 32'!E231","v":0},{"$f":"'(I) UTAH Part 32'!F231","v":0},0,{"$f":"IFERROR(IF(AND(E231=\"\", F231=\"\"),\" \",((E231-F231)/F231)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E231","v":0},{"$f":"'(I) TOTAL Part 32'!F231","v":0},0,{"$f":"IFERROR(IF(AND(J231=\"\", K231=\"\"),\" \",((J231-K231)/K231)), \"\")","v":""},null,"","",null,"97a",{"$f":"'(I) UTAH Part 32'!$J231","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B232","v":"97b"},"Rent Revenue",{"$f":"'(I) TOTAL Part 32'!D232","v":5240},{"$f":"'(I) UTAH Part 32'!E232","v":0},{"$f":"'(I) UTAH Part 32'!F232","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E232","v":0},{"$f":"'(I) TOTAL Part 32'!F232","v":0},0,"",null,"","",null,"97b",{"$f":"'(I) UTAH Part 32'!$J232","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B233","v":"97c"},"Corporate Operations Revenue",{"$f":"'(I) TOTAL Part 32'!D233","v":5250},{"$f":"'(I) UTAH Part 32'!E233","v":0},{"$f":"'(I) UTAH Part 32'!F233","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E233","v":0},{"$f":"'(I) TOTAL Part 32'!F233","v":0},0,"",null,"","",null,"97c",{"$f":"'(I) UTAH Part 32'!$J233","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B234","v":"97d"},"Miscellaneous Revenue",{"$f":"'(I) TOTAL Part 32'!D234","v":5260},{"$f":"'(I) UTAH Part 32'!E234","v":0},{"$f":"'(I) UTAH Part 32'!F234","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E234","v":0},{"$f":"'(I) TOTAL Part 32'!F234","v":0},0,"",null,"","",null,"97d",{"$f":"'(I) UTAH Part 32'!$J234","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B235","v":"97e"},"Special Billing Arrangements Revenue",{"$f":"'(I) TOTAL Part 32'!D235","v":5261},{"$f":"'(I) UTAH Part 32'!E235","v":0},{"$f":"'(I) UTAH Part 32'!F235","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E235","v":0},{"$f":"'(I) TOTAL Part 32'!F235","v":0},0,"",null,"","",null,"97e",{"$f":"'(I) UTAH Part 32'!$J235","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B236","v":"97f"},"Customer Operations Revenue",{"$f":"'(I) TOTAL Part 32'!D236","v":5262},{"$f":"'(I) UTAH Part 32'!E236","v":0},{"$f":"'(I) UTAH Part 32'!F236","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E236","v":0},{"$f":"'(I) TOTAL Part 32'!F236","v":0},0,"",null,"","",null,"97f",{"$f":"'(I) UTAH Part 32'!$J236","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B237","v":"97g"},"Plant Operations Revenue",{"$f":"'(I) TOTAL Part 32'!D237","v":5263},{"$f":"'(I) UTAH Part 32'!E237","v":0},{"$f":"'(I) UTAH Part 32'!F237","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E237","v":0},{"$f":"'(I) TOTAL Part 32'!F237","v":0},0,"",null,"","",null,"97g",{"$f":"'(I) UTAH Part 32'!$J237","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B238","v":"97h"},"Other Incidental Regulated Revenue",{"$f":"'(I) TOTAL Part 32'!D238","v":5264},{"$f":"'(I) UTAH Part 32'!E238","v":0},{"$f":"'(I) UTAH Part 32'!F238","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E238","v":0},{"$f":"'(I) TOTAL Part 32'!F238","v":0},0,"",null,"","",null,"97h",{"$f":"'(I) UTAH Part 32'!$J238","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B239","v":"97i"},"Other Revenue Settlements",{"$f":"'(I) TOTAL Part 32'!D239","v":5269},{"$f":"'(I) UTAH Part 32'!E239","v":0},{"$f":"'(I) UTAH Part 32'!F239","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E239","v":0},{"$f":"'(I) TOTAL Part 32'!F239","v":0},0,"",null,"","",null,"97i",{"$f":"'(I) UTAH Part 32'!$J239","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B240","v":"97j"},"Carrier Billing and Collection Revenue",{"$f":"'(I) TOTAL Part 32'!D240","v":5270},{"$f":"'(I) UTAH Part 32'!E240","v":0},{"$f":"'(I) UTAH Part 32'!F240","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E240","v":0},{"$f":"'(I) TOTAL Part 32'!F240","v":0},0,"",null,"","",null,"97j",{"$f":"'(I) UTAH Part 32'!$J240","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B241","v":"97k"},"Non-Regulated Operating Revenue",{"$f":"'(I) TOTAL Part 32'!D241","v":5280},{"$f":"'(I) UTAH Part 32'!E241","v":0},{"$f":"'(I) UTAH Part 32'!F241","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E241","v":0},{"$f":"'(I) TOTAL Part 32'!F241","v":0},0,"",null,"","",null,"97k",{"$f":"'(I) UTAH Part 32'!$J241","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B242","v":98},"Uncollectible Revenue - TOTAL",{"$f":"'(I) TOTAL Part 32'!D242","v":5300},{"$f":"'(I) UTAH Part 32'!E242","v":0},{"$f":"'(I) UTAH Part 32'!F242","v":0},0,{"$f":"IFERROR(IF(AND(E242=\"\", F242=\"\"),\" \",((E242-F242)/F242)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E242","v":0},{"$f":"'(I) TOTAL Part 32'!F242","v":0},0,{"$f":"IFERROR(IF(AND(J242=\"\", K242=\"\"),\" \",((J242-K242)/K242)), \"\")","v":""},null,"","",null,98,{"$f":"'(I) UTAH Part 32'!$J242","v":"Total from the numbers in italics, 5301 and 5302"}]
[null,{"$f":"'(I) TOTAL Part 32'!B243","v":"98a"},"Uncollectible Revenue - Telecommunications",{"$f":"'(I) TOTAL Part 32'!D243","v":5301},{"$f":"'(I) UTAH Part 32'!E243","v":0},{"$f":"'(I) UTAH Part 32'!F243","v":0},0,{"$f":"IFERROR(IF(AND(E243=\"\", F243=\"\"),\" \",((E243-F243)/F243)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E243","v":0},{"$f":"'(I) TOTAL Part 32'!F243","v":0},0,{"$f":"IFERROR(IF(AND(J243=\"\", K243=\"\"),\" \",((J243-K243)/K243)), \"\")","v":""},null,"","",null,"98a",{"$f":"'(I) UTAH Part 32'!$J243","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B244","v":"98b"},"Uncollectible Revenue - Other",{"$f":"'(I) TOTAL Part 32'!D244","v":5302},{"$f":"'(I) UTAH Part 32'!E244","v":0},{"$f":"'(I) UTAH Part 32'!F244","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E244","v":0},{"$f":"'(I) TOTAL Part 32'!F244","v":0},0,"",null,"","",null,"98b",{"$f":"'(I) UTAH Part 32'!$J244","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B245","v":99}," Expense Accounts -- NOT DEPRECIATION Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,{"$f":"'(I) TOTAL Part 32'!B246","v":100},"Total Plant Specific Operations Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D246","v":"6100 - 6400"},{"$f":"'(I) UTAH Part 32'!E246","v":0},{"$f":"'(I) UTAH Part 32'!F246","v":0},{"$f":"IFERROR(IF(AND(E246=\"\", F246=\"\"),\" \",(E246-F246)), \"\")","v":0},{"$f":"IFERROR(IF(AND(E246=\"\", F246=\"\"),\" \",((E246-F246)/F246)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E246","v":0},{"$f":"'(I) TOTAL Part 32'!F246","v":0},{"$f":"IFERROR(IF(AND(J246=\"\", K246=\"\"),\" \",(J246-K246)), \"\")","v":0},{"$f":"IFERROR(IF(AND(J246=\"\", K246=\"\"),\" \",((J246-K246)/K246)), \"\")","v":""},null,{"$f":"IFERROR(IF((E246/J246)<=1,E246/J246,\"INPUT ERROR\"),\"\")","v":""},"",null,100,{"$f":"'(I) UTAH Part 32'!$J246","v":"Total of Part 32 Accounts from 6100's through the 6400's"}]
[null,{"$f":"'(I) TOTAL Part 32'!B247","v":"100a"},"Network Support Expense",{"$f":"'(I) TOTAL Part 32'!D247","v":6110},{"$f":"'(I) UTAH Part 32'!E247","v":0},{"$f":"'(I) UTAH Part 32'!F247","v":0},0,{"$f":"IFERROR(IF(AND(E247=\"\", F247=\"\"),\" \",((E247-F247)/F247)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E247","v":0},{"$f":"'(I) TOTAL Part 32'!F247","v":0},0,{"$f":"IFERROR(IF(AND(J247=\"\", K247=\"\"),\" \",((J247-K247)/K247)), \"\")","v":""},null,"","",null,"100a",{"$f":"'(I) UTAH Part 32'!$J247","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B248","v":"100b"},"Motor Vehicle Expense",{"$f":"'(I) TOTAL Part 32'!D248","v":6112},{"$f":"'(I) UTAH Part 32'!E248","v":0},{"$f":"'(I) UTAH Part 32'!F248","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E248","v":0},{"$f":"'(I) TOTAL Part 32'!F248","v":0},0,"",null,"","",null,"100b",{"$f":"'(I) UTAH Part 32'!$J248","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B249","v":"100c"},"Aircraft Expense",{"$f":"'(I) TOTAL Part 32'!D249","v":6113},{"$f":"'(I) UTAH Part 32'!E249","v":0},{"$f":"'(I) UTAH Part 32'!F249","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E249","v":0},{"$f":"'(I) TOTAL Part 32'!F249","v":0},0,"",null,"","",null,"100c",{"$f":"'(I) UTAH Part 32'!$J249","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B250","v":"100d"},"Tools and Other Work Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D250","v":6114},{"$f":"'(I) UTAH Part 32'!E250","v":0},{"$f":"'(I) UTAH Part 32'!F250","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E250","v":0},{"$f":"'(I) TOTAL Part 32'!F250","v":0},0,"",null,"","",null,"100d",{"$f":"'(I) UTAH Part 32'!$J250","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B251","v":"100e"},"Garage Work Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D251","v":6115},{"$f":"'(I) UTAH Part 32'!E251","v":0},{"$f":"'(I) UTAH Part 32'!F251","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E251","v":0},{"$f":"'(I) TOTAL Part 32'!F251","v":0},0,"",null,"","",null,"100e",{"$f":"'(I) UTAH Part 32'!$J251","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B252","v":"100f"},"Other Work Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D252","v":6116},{"$f":"'(I) UTAH Part 32'!E252","v":0},{"$f":"'(I) UTAH Part 32'!F252","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E252","v":0},{"$f":"'(I) TOTAL Part 32'!F252","v":0},0,"",null,"","",null,"100f",{"$f":"'(I) UTAH Part 32'!$J252","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B253","v":"100g"},"General Support Expense",{"$f":"'(I) TOTAL Part 32'!D253","v":6120},{"$f":"'(I) UTAH Part 32'!E253","v":0},{"$f":"'(I) UTAH Part 32'!F253","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E253","v":0},{"$f":"'(I) TOTAL Part 32'!F253","v":0},0,"",null,"","",null,"100g",{"$f":"'(I) UTAH Part 32'!$J253","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B254","v":"100h"},"Land and Building Expense",{"$f":"'(I) TOTAL Part 32'!D254","v":6121},{"$f":"'(I) UTAH Part 32'!E254","v":0},{"$f":"'(I) UTAH Part 32'!F254","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E254","v":0},{"$f":"'(I) TOTAL Part 32'!F254","v":0},0,"",null,"","",null,"100h",{"$f":"'(I) UTAH Part 32'!$J254","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B255","v":"100i"},"Furniture and Artworks Expense",{"$f":"'(I) TOTAL Part 32'!D255","v":6122},{"$f":"'(I) UTAH Part 32'!E255","v":0},{"$f":"'(I) UTAH Part 32'!F255","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E255","v":0},{"$f":"'(I) TOTAL Part 32'!F255","v":0},0,"",null,"","",null,"100i",{"$f":"'(I) UTAH Part 32'!$J255","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B256","v":"100j"},"Office Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D256","v":6123},{"$f":"'(I) UTAH Part 32'!E256","v":0},{"$f":"'(I) UTAH Part 32'!F256","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E256","v":0},{"$f":"'(I) TOTAL Part 32'!F256","v":0},0,"",null,"","",null,"100j",{"$f":"'(I) UTAH Part 32'!$J256","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B257","v":"100k"},"General Purpose Computers Expense",{"$f":"'(I) TOTAL Part 32'!D257","v":6124},{"$f":"'(I) UTAH Part 32'!E257","v":0},{"$f":"'(I) UTAH Part 32'!F257","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E257","v":0},{"$f":"'(I) TOTAL Part 32'!F257","v":0},0,"",null,"","",null,"100k",{"$f":"'(I) UTAH Part 32'!$J257","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B258","v":"100l"},"Central Office Switching Expense",{"$f":"'(I) TOTAL Part 32'!D258","v":6210},{"$f":"'(I) UTAH Part 32'!E258","v":0},{"$f":"'(I) UTAH Part 32'!F258","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E258","v":0},{"$f":"'(I) TOTAL Part 32'!F258","v":0},0,"",null,"","",null,"100l",{"$f":"'(I) UTAH Part 32'!$J258","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B259","v":"100m"},"Non-Digital Switching Expense",{"$f":"'(I) TOTAL Part 32'!D259","v":6211},{"$f":"'(I) UTAH Part 32'!E259","v":0},{"$f":"'(I) UTAH Part 32'!F259","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E259","v":0},{"$f":"'(I) TOTAL Part 32'!F259","v":0},0,"",null,"","",null,"100m",{"$f":"'(I) UTAH Part 32'!$J259","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B260","v":"100n"},"Digital Electronic Expense (Circuit & Packet)",{"$f":"'(I) TOTAL Part 32'!D260","v":6212},{"$f":"'(I) UTAH Part 32'!E260","v":0},{"$f":"'(I) UTAH Part 32'!F260","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E260","v":0},{"$f":"'(I) TOTAL Part 32'!F260","v":0},0,"",null,"","",null,"100n",{"$f":"'(I) UTAH Part 32'!$J260","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B261","v":"100o"},"Electro-Mechanical Expense",{"$f":"'(I) TOTAL Part 32'!D261","v":6215},{"$f":"'(I) UTAH Part 32'!E261","v":0},{"$f":"'(I) UTAH Part 32'!F261","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E261","v":0},{"$f":"'(I) TOTAL Part 32'!F261","v":0},0,"",null,"","",null,"100o",{"$f":"'(I) UTAH Part 32'!$J261","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B262","v":"100p"},"Operator Systems Expense",{"$f":"'(I) TOTAL Part 32'!D262","v":6220},{"$f":"'(I) UTAH Part 32'!E262","v":0},{"$f":"'(I) UTAH Part 32'!F262","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E262","v":0},{"$f":"'(I) TOTAL Part 32'!F262","v":0},0,"",null,"","",null,"100p",{"$f":"'(I) UTAH Part 32'!$J262","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B263","v":"100q"},"Central Office Transmission Expense",{"$f":"'(I) TOTAL Part 32'!D263","v":6230},{"$f":"'(I) UTAH Part 32'!E263","v":0},{"$f":"'(I) UTAH Part 32'!F263","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E263","v":0},{"$f":"'(I) TOTAL Part 32'!F263","v":0},0,"",null,"","",null,"100q",{"$f":"'(I) UTAH Part 32'!$J263","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B264","v":"100r"},"Radio Systems Expense",{"$f":"'(I) TOTAL Part 32'!D264","v":6231},{"$f":"'(I) UTAH Part 32'!E264","v":0},{"$f":"'(I) UTAH Part 32'!F264","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E264","v":0},{"$f":"'(I) TOTAL Part 32'!F264","v":0},0,"",null,"","",null,"100r",{"$f":"'(I) UTAH Part 32'!$J264","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B265","v":"100s"},"Circuit Equipment Expense (Electronic & Optical)",{"$f":"'(I) TOTAL Part 32'!D265","v":6232},{"$f":"'(I) UTAH Part 32'!E265","v":0},{"$f":"'(I) UTAH Part 32'!F265","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E265","v":0},{"$f":"'(I) TOTAL Part 32'!F265","v":0},0,"",null,"","",null,"100s",{"$f":"'(I) UTAH Part 32'!$J265","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B266","v":"100t"},"Information Origination / Termination Expense",{"$f":"'(I) TOTAL Part 32'!D266","v":6310},{"$f":"'(I) UTAH Part 32'!E266","v":0},{"$f":"'(I) UTAH Part 32'!F266","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E266","v":0},{"$f":"'(I) TOTAL Part 32'!F266","v":0},0,"",null,"","",null,"100t",{"$f":"'(I) UTAH Part 32'!$J266","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B267","v":"100u"},"Station Apparatus Expense",{"$f":"'(I) TOTAL Part 32'!D267","v":6311},{"$f":"'(I) UTAH Part 32'!E267","v":0},{"$f":"'(I) UTAH Part 32'!F267","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E267","v":0},{"$f":"'(I) TOTAL Part 32'!F267","v":0},0,"",null,"","",null,"100u",{"$f":"'(I) UTAH Part 32'!$J267","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B268","v":"100v"},"Large Private Branch Exchange Expense",{"$f":"'(I) TOTAL Part 32'!D268","v":6341},{"$f":"'(I) UTAH Part 32'!E268","v":0},{"$f":"'(I) UTAH Part 32'!F268","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E268","v":0},{"$f":"'(I) TOTAL Part 32'!F268","v":0},0,"",null,"","",null,"100v",{"$f":"'(I) UTAH Part 32'!$J268","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B269","v":"100w"},"Public Telephone Terminal Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D269","v":6351},{"$f":"'(I) UTAH Part 32'!E269","v":0},{"$f":"'(I) UTAH Part 32'!F269","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E269","v":0},{"$f":"'(I) TOTAL Part 32'!F269","v":0},0,"",null,"","",null,"100w",{"$f":"'(I) UTAH Part 32'!$J269","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B270","v":"100x"},"Other Terminal Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D270","v":6362},{"$f":"'(I) UTAH Part 32'!E270","v":0},{"$f":"'(I) UTAH Part 32'!F270","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E270","v":0},{"$f":"'(I) TOTAL Part 32'!F270","v":0},0,"",null,"","",null,"100x",{"$f":"'(I) UTAH Part 32'!$J270","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B271","v":"100y"},"Cable and Wire Facilities Expense",{"$f":"'(I) TOTAL Part 32'!D271","v":6410},{"$f":"'(I) UTAH Part 32'!E271","v":0},{"$f":"'(I) UTAH Part 32'!F271","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E271","v":0},{"$f":"'(I) TOTAL Part 32'!F271","v":0},0,"",null,"","",null,"100y",{"$f":"'(I) UTAH Part 32'!$J271","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B272","v":"100z"},"Poles Expense",{"$f":"'(I) TOTAL Part 32'!D272","v":6411},{"$f":"'(I) UTAH Part 32'!E272","v":0},{"$f":"'(I) UTAH Part 32'!F272","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E272","v":0},{"$f":"'(I) TOTAL Part 32'!F272","v":0},0,"",null,"","",null,"100z",{"$f":"'(I) UTAH Part 32'!$J272","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B273","v":"100aa"},"Aerial Cable Expense",{"$f":"'(I) TOTAL Part 32'!D273","v":6421},{"$f":"'(I) UTAH Part 32'!E273","v":0},{"$f":"'(I) UTAH Part 32'!F273","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E273","v":0},{"$f":"'(I) TOTAL Part 32'!F273","v":0},0,"",null,"","",null,"100aa",{"$f":"'(I) UTAH Part 32'!$J273","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B274","v":"100bb"},"Underground Cable Expense",{"$f":"'(I) TOTAL Part 32'!D274","v":6422},{"$f":"'(I) UTAH Part 32'!E274","v":0},{"$f":"'(I) UTAH Part 32'!F274","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E274","v":0},{"$f":"'(I) TOTAL Part 32'!F274","v":0},0,"",null,"","",null,{"$f":"B274","v":"100bb"},{"$f":"'(I) UTAH Part 32'!$J274","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B275","v":"100cc"},"Buried Cable Expense",{"$f":"'(I) TOTAL Part 32'!D275","v":6423},{"$f":"'(I) UTAH Part 32'!E275","v":0},{"$f":"'(I) UTAH Part 32'!F275","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E275","v":0},{"$f":"'(I) TOTAL Part 32'!F275","v":0},0,"",null,"","",null,"100cc",{"$f":"'(I) UTAH Part 32'!$J275","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B276","v":"100dd"},"Submarine Cable Expense",{"$f":"'(I) TOTAL Part 32'!D276","v":6424},{"$f":"'(I) UTAH Part 32'!E276","v":0},{"$f":"'(I) UTAH Part 32'!F276","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E276","v":0},{"$f":"'(I) TOTAL Part 32'!F276","v":0},0,"",null,"","",null,"100dd",{"$f":"'(I) UTAH Part 32'!$J276","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B277","v":"100ee"},"Deep Sea Cable Expense",{"$f":"'(I) TOTAL Part 32'!D277","v":6425},{"$f":"'(I) UTAH Part 32'!E277","v":0},{"$f":"'(I) UTAH Part 32'!F277","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E277","v":0},{"$f":"'(I) TOTAL Part 32'!F277","v":0},0,"",null,"","",null,"100ee",{"$f":"'(I) UTAH Part 32'!$J277","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B278","v":"100ff"},"Intrabuilding Network Cable Expense",{"$f":"'(I) TOTAL Part 32'!D278","v":6426},{"$f":"'(I) UTAH Part 32'!E278","v":0},{"$f":"'(I) UTAH Part 32'!F278","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E278","v":0},{"$f":"'(I) TOTAL Part 32'!F278","v":0},0,"",null,{"$f":"IFERROR(IF((E278/J278)<=1,E278/J278,\"INPUT ERROR\"),\"\")","v":""},"",null,"100ff",{"$f":"'(I) UTAH Part 32'!$J278","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B279","v":"100gg"},"Aerial Wire Expense",{"$f":"'(I) TOTAL Part 32'!D279","v":6431},{"$f":"'(I) UTAH Part 32'!E279","v":0},{"$f":"'(I) UTAH Part 32'!F279","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E279","v":0},{"$f":"'(I) TOTAL Part 32'!F279","v":0},0,"",null,"","",null,"100gg",{"$f":"'(I) UTAH Part 32'!$J279","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B280","v":"100hh"},"Conduit Systems Expense",{"$f":"'(I) TOTAL Part 32'!D280","v":6441},{"$f":"'(I) UTAH Part 32'!E280","v":0},{"$f":"'(I) UTAH Part 32'!F280","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E280","v":0},{"$f":"'(I) TOTAL Part 32'!F280","v":0},0,"",null,"","",null,"100hh",{"$f":"'(I) UTAH Part 32'!$J280","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B281","v":101},"Total Plant Nonspecific Operation Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D281","v":"6500's"},{"$f":"'(I) UTAH Part 32'!E281","v":0},{"$f":"'(I) UTAH Part 32'!F281","v":0},0,{"$f":"IFERROR(IF(AND(E281=\"\", F281=\"\"),\" \",((E281-F281)/F281)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E281","v":0},{"$f":"'(I) TOTAL Part 32'!F281","v":0},0,{"$f":"IFERROR(IF(AND(J281=\"\", K281=\"\"),\" \",((J281-K281)/K281)), \"\")","v":""},null,"","",null,101,{"$f":"'(I) UTAH Part 32'!$J281","v":"Total of Part 32 6500 Accounts"}]
[null,{"$f":"'(I) TOTAL Part 32'!B282","v":"101a"},"Other Property, Plant and Equipment Expense",{"$f":"'(I) TOTAL Part 32'!D282","v":6510},{"$f":"'(I) UTAH Part 32'!E282","v":0},{"$f":"'(I) UTAH Part 32'!F282","v":0},0,{"$f":"IFERROR(IF(AND(E282=\"\", F282=\"\"),\" \",((E282-F282)/F282)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E282","v":0},{"$f":"'(I) TOTAL Part 32'!F282","v":0},0,{"$f":"IFERROR(IF(AND(J282=\"\", K282=\"\"),\" \",((J282-K282)/K282)), \"\")","v":""},null,"","",null,"101a",{"$f":"'(I) UTAH Part 32'!$J282","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B283","v":"101b"},"Property Held for Future Telecommunications Use Expense",{"$f":"'(I) TOTAL Part 32'!D283","v":6511},{"$f":"'(I) UTAH Part 32'!E283","v":0},{"$f":"'(I) UTAH Part 32'!F283","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E283","v":0},{"$f":"'(I) TOTAL Part 32'!F283","v":0},0,"",null,"","",null,"101b",{"$f":"'(I) UTAH Part 32'!$J283","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B284","v":"101c"},"Provisioning Expense",{"$f":"'(I) TOTAL Part 32'!D284","v":6512},{"$f":"'(I) UTAH Part 32'!E284","v":0},{"$f":"'(I) UTAH Part 32'!F284","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E284","v":0},{"$f":"'(I) TOTAL Part 32'!F284","v":0},0,"",null,"","",null,"101c",{"$f":"'(I) UTAH Part 32'!$J284","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B285","v":"101d"},"Network Operations Expense",{"$f":"'(I) TOTAL Part 32'!D285","v":6530},{"$f":"'(I) UTAH Part 32'!E285","v":0},{"$f":"'(I) UTAH Part 32'!F285","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E285","v":0},{"$f":"'(I) TOTAL Part 32'!F285","v":0},0,"",null,"","",null,"101d",{"$f":"'(I) UTAH Part 32'!$J285","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B286","v":"101e"},"Power Expense",{"$f":"'(I) TOTAL Part 32'!D286","v":6531},{"$f":"'(I) UTAH Part 32'!E286","v":0},{"$f":"'(I) UTAH Part 32'!F286","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E286","v":0},{"$f":"'(I) TOTAL Part 32'!F286","v":0},0,"",null,"","",null,"101e",{"$f":"'(I) UTAH Part 32'!$J286","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B287","v":"101f"},"Network Administration Expense",{"$f":"'(I) TOTAL Part 32'!D287","v":6532},{"$f":"'(I) UTAH Part 32'!E287","v":0},{"$f":"'(I) UTAH Part 32'!F287","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E287","v":0},{"$f":"'(I) TOTAL Part 32'!F287","v":0},0,"",null,"","",null,"101f",{"$f":"'(I) UTAH Part 32'!$J287","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B288","v":"101g"},"Testing Expense",{"$f":"'(I) TOTAL Part 32'!D288","v":6533},{"$f":"'(I) UTAH Part 32'!E288","v":0},{"$f":"'(I) UTAH Part 32'!F288","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E288","v":0},{"$f":"'(I) TOTAL Part 32'!F288","v":0},0,"",null,"","",null,"101g",{"$f":"'(I) UTAH Part 32'!$J288","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B289","v":"101h"},"Plant Operations Administration Expense",{"$f":"'(I) TOTAL Part 32'!D289","v":6534},{"$f":"'(I) UTAH Part 32'!E289","v":0},{"$f":"'(I) UTAH Part 32'!F289","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E289","v":0},{"$f":"'(I) TOTAL Part 32'!F289","v":0},0,"",null,"","",null,"101h",{"$f":"'(I) UTAH Part 32'!$J289","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B290","v":"101i"},"Engineering Expense",{"$f":"'(I) TOTAL Part 32'!D290","v":6535},{"$f":"'(I) UTAH Part 32'!E290","v":0},{"$f":"'(I) UTAH Part 32'!F290","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E290","v":0},{"$f":"'(I) TOTAL Part 32'!F290","v":0},0,"",null,"","",null,"101i",{"$f":"'(I) UTAH Part 32'!$J290","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B291","v":"101j"},"Access Expense",{"$f":"'(I) TOTAL Part 32'!D291","v":6540},{"$f":"'(I) UTAH Part 32'!E291","v":0},{"$f":"'(I) UTAH Part 32'!F291","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E291","v":0},{"$f":"'(I) TOTAL Part 32'!F291","v":0},0,"",null,"","",null,"101j",{"$f":"'(I) UTAH Part 32'!$J291","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B292","v":"101k"},"Depreciation & Amortization Expense  (6561 ~ 6565)",{"$f":"'(I) TOTAL Part 32'!D292","v":6560},{"$f":"'(I) UTAH Part 32'!E292","v":0},{"$f":"'(I) UTAH Part 32'!F292","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E292","v":0},{"$f":"'(I) TOTAL Part 32'!F292","v":0},0,"",null,"","",null,"101k",{"$f":"'(I) UTAH Part 32'!$J292","v":"Total from the numbers in italics, 6561 through 6565"}]
[null,{"$f":"'(I) TOTAL Part 32'!B293","v":"101k1"},"Depreciation Expense – Telecommunications Plant in Service",{"$f":"'(I) TOTAL Part 32'!D293","v":6561},{"$f":"'(I) UTAH Part 32'!E293","v":0},{"$f":"'(I) UTAH Part 32'!F293","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E293","v":0},{"$f":"'(I) TOTAL Part 32'!F293","v":0},0,"",null,"","",null,"101k1",{"$f":"'(I) UTAH Part 32'!$J293","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B294","v":"101k2"},"Amortization Expense – Tangible",{"$f":"'(I) TOTAL Part 32'!D294","v":6563},{"$f":"'(I) UTAH Part 32'!E294","v":0},{"$f":"'(I) UTAH Part 32'!F294","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E294","v":0},{"$f":"'(I) TOTAL Part 32'!F294","v":0},0,"",null,"","",null,"101k2",{"$f":"'(I) UTAH Part 32'!$J294","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B295","v":"101k3"},"Amortization Expense – Intangible",{"$f":"'(I) TOTAL Part 32'!D295","v":6564},{"$f":"'(I) UTAH Part 32'!E295","v":0},{"$f":"'(I) UTAH Part 32'!F295","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E295","v":0},{"$f":"'(I) TOTAL Part 32'!F295","v":0},0,"",null,"","",null,"101k3",{"$f":"'(I) UTAH Part 32'!$J295","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B296","v":"101k4"},"Amortization Expense – Other",{"$f":"'(I) TOTAL Part 32'!D296","v":6565},{"$f":"'(I) UTAH Part 32'!E296","v":0},{"$f":"'(I) UTAH Part 32'!F296","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E296","v":0},{"$f":"'(I) TOTAL Part 32'!F296","v":0},0,"",null,"","",null,"101k4",{"$f":"'(I) UTAH Part 32'!$J296","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B297","v":102},"Total Customer Operation Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D297","v":"6600's"},{"$f":"'(I) UTAH Part 32'!E297","v":0},{"$f":"'(I) UTAH Part 32'!F297","v":0},0,{"$f":"IFERROR(IF(AND(E297=\"\", F297=\"\"),\" \",((E297-F297)/F297)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E297","v":0},{"$f":"'(I) TOTAL Part 32'!F297","v":0},0,{"$f":"IFERROR(IF(AND(J297=\"\", K297=\"\"),\" \",((J297-K297)/K297)), \"\")","v":""},null,"","",null,102,{"$f":"'(I) UTAH Part 32'!$J297","v":"Total of Part 32 6600 Accounts"}]
[null,{"$f":"'(I) TOTAL Part 32'!B298","v":"102a"},"Marketing",{"$f":"'(I) TOTAL Part 32'!D298","v":6610},{"$f":"'(I) UTAH Part 32'!E298","v":0},{"$f":"'(I) UTAH Part 32'!F298","v":0},0,{"$f":"IFERROR(IF(AND(E298=\"\", F298=\"\"),\" \",((E298-F298)/F298)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E298","v":0},{"$f":"'(I) TOTAL Part 32'!F298","v":0},0,{"$f":"IFERROR(IF(AND(J298=\"\", K298=\"\"),\" \",((J298-K298)/K298)), \"\")","v":""},null,"","",null,"102a",{"$f":"'(I) UTAH Part 32'!$J298","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B299","v":"102b"},"Product Management and Sales",{"$f":"'(I) TOTAL Part 32'!D299","v":6611},{"$f":"'(I) UTAH Part 32'!E299","v":0},{"$f":"'(I) UTAH Part 32'!F299","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E299","v":0},{"$f":"'(I) TOTAL Part 32'!F299","v":0},0,"",null,"","",null,"102b",{"$f":"'(I) UTAH Part 32'!$J299","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B300","v":"102c"},"Sales",{"$f":"'(I) TOTAL Part 32'!D300","v":6612},{"$f":"'(I) UTAH Part 32'!E300","v":0},{"$f":"'(I) UTAH Part 32'!F300","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E300","v":0},{"$f":"'(I) TOTAL Part 32'!F300","v":0},0,"",null,"","",null,"102c",{"$f":"'(I) UTAH Part 32'!$J300","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B301","v":"102d"},"Product Advertising",{"$f":"'(I) TOTAL Part 32'!D301","v":6613},{"$f":"'(I) UTAH Part 32'!E301","v":0},{"$f":"'(I) UTAH Part 32'!F301","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E301","v":0},{"$f":"'(I) TOTAL Part 32'!F301","v":0},0,"",null,"","",null,"102d",{"$f":"'(I) UTAH Part 32'!$J301","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B302","v":"102e"},"Services",{"$f":"'(I) TOTAL Part 32'!D302","v":6620},{"$f":"'(I) UTAH Part 32'!E302","v":0},{"$f":"'(I) UTAH Part 32'!F302","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E302","v":0},{"$f":"'(I) TOTAL Part 32'!F302","v":0},0,"",null,"","",null,"102e",{"$f":"'(I) UTAH Part 32'!$J302","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B303","v":"102f"},"Call Completion Services",{"$f":"'(I) TOTAL Part 32'!D303","v":6621},{"$f":"'(I) UTAH Part 32'!E303","v":0},{"$f":"'(I) UTAH Part 32'!F303","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E303","v":0},{"$f":"'(I) TOTAL Part 32'!F303","v":0},0,"",null,"","",null,"102f",{"$f":"'(I) UTAH Part 32'!$J303","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B304","v":"102g"},"Number Services",{"$f":"'(I) TOTAL Part 32'!D304","v":6622},{"$f":"'(I) UTAH Part 32'!E304","v":0},{"$f":"'(I) UTAH Part 32'!F304","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E304","v":0},{"$f":"'(I) TOTAL Part 32'!F304","v":0},0,"",null,"","",null,"102g",{"$f":"'(I) UTAH Part 32'!$J304","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B305","v":"102h"},"Customer Services",{"$f":"'(I) TOTAL Part 32'!D305","v":6623},{"$f":"'(I) UTAH Part 32'!E305","v":0},{"$f":"'(I) UTAH Part 32'!F305","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E305","v":0},{"$f":"'(I) TOTAL Part 32'!F305","v":0},0,"",null,"","",null,"102h",{"$f":"'(I) UTAH Part 32'!$J305","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B306","v":103},"Total Corporate Operation Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D306","v":"6700's"},{"$f":"'(I) UTAH Part 32'!E306","v":0},{"$f":"'(I) UTAH Part 32'!F306","v":0},0,{"$f":"IFERROR(IF(AND(E306=\"\", F306=\"\"),\" \",((E306-F306)/F306)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E306","v":0},{"$f":"'(I) TOTAL Part 32'!F306","v":0},0,{"$f":"IFERROR(IF(AND(J306=\"\", K306=\"\"),\" \",((J306-K306)/K306)), \"\")","v":""},null,"","",null,103,{"$f":"'(I) UTAH Part 32'!$J306","v":"Total of Part 32 6700 Accounts"}]
[null,{"$f":"'(I) TOTAL Part 32'!B307","v":"103a"},"Executive and Planning",{"$f":"'(I) TOTAL Part 32'!D307","v":6710},{"$f":"'(I) UTAH Part 32'!E307","v":0},{"$f":"'(I) UTAH Part 32'!F307","v":0},0,{"$f":"IFERROR(IF(AND(E307=\"\", F307=\"\"),\" \",((E307-F307)/F307)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E307","v":0},{"$f":"'(I) TOTAL Part 32'!F307","v":0},0,{"$f":"IFERROR(IF(AND(J307=\"\", K307=\"\"),\" \",((J307-K307)/K307)), \"\")","v":""},null,"","",null,"103a",{"$f":"'(I) UTAH Part 32'!$J307","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B308","v":"103b"},"Executive",{"$f":"'(I) TOTAL Part 32'!D308","v":6711},{"$f":"'(I) UTAH Part 32'!E308","v":0},{"$f":"'(I) UTAH Part 32'!F308","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E308","v":0},{"$f":"'(I) TOTAL Part 32'!F308","v":0},0,"",null,"","",null,"103b",{"$f":"'(I) UTAH Part 32'!$J308","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B309","v":"103c"},"Planning",{"$f":"'(I) TOTAL Part 32'!D309","v":6712},{"$f":"'(I) UTAH Part 32'!E309","v":0},{"$f":"'(I) UTAH Part 32'!F309","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E309","v":0},{"$f":"'(I) TOTAL Part 32'!F309","v":0},0,"",null,"","",null,"103c",{"$f":"'(I) UTAH Part 32'!$J309","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B310","v":"103d"},"General and Administrative",{"$f":"'(I) TOTAL Part 32'!D310","v":6720},{"$f":"'(I) UTAH Part 32'!E310","v":0},{"$f":"'(I) UTAH Part 32'!F310","v":0},{"$f":"IFERROR(IF(AND(E310=\"\", F310=\"\"),\" \",(E310-F310)), \"\")","v":0},"",null,{"$f":"'(I) TOTAL Part 32'!E310","v":0},{"$f":"'(I) TOTAL Part 32'!F310","v":0},{"$f":"IFERROR(IF(AND(J310=\"\", K310=\"\"),\" \",(J310-K310)), \"\")","v":0},"",null,{"$f":"IFERROR(IF((E310/J310)<=1,E310/J310,\"INPUT ERROR\"),\"\")","v":""},"",null,"103d",{"$f":"'(I) UTAH Part 32'!$J310","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B311","v":"103e"},"Accounting and Finance",{"$f":"'(I) TOTAL Part 32'!D311","v":6721},{"$f":"'(I) UTAH Part 32'!E311","v":0},{"$f":"'(I) UTAH Part 32'!F311","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E311","v":0},{"$f":"'(I) TOTAL Part 32'!F311","v":0},0,"",null,"","",null,"103e",{"$f":"'(I) UTAH Part 32'!$J311","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B312","v":"103f"},"External Relations",{"$f":"'(I) TOTAL Part 32'!D312","v":6722},{"$f":"'(I) UTAH Part 32'!E312","v":0},{"$f":"'(I) UTAH Part 32'!F312","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E312","v":0},{"$f":"'(I) TOTAL Part 32'!F312","v":0},0,"",null,"","",null,"103f",{"$f":"'(I) UTAH Part 32'!$J312","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B313","v":"103g"},"Human Resources",{"$f":"'(I) TOTAL Part 32'!D313","v":6723},{"$f":"'(I) UTAH Part 32'!E313","v":0},{"$f":"'(I) UTAH Part 32'!F313","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E313","v":0},{"$f":"'(I) TOTAL Part 32'!F313","v":0},0,"",null,"","",null,"103g",{"$f":"'(I) UTAH Part 32'!$J313","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B314","v":"103h"},"Information Management",{"$f":"'(I) TOTAL Part 32'!D314","v":6724},{"$f":"'(I) UTAH Part 32'!E314","v":0},{"$f":"'(I) UTAH Part 32'!F314","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E314","v":0},{"$f":"'(I) TOTAL Part 32'!F314","v":0},0,"",null,"","",null,"103h",{"$f":"'(I) UTAH Part 32'!$J314","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B315","v":"103i"},"Legal",{"$f":"'(I) TOTAL Part 32'!D315","v":6725},{"$f":"'(I) UTAH Part 32'!E315","v":0},{"$f":"'(I) UTAH Part 32'!F315","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E315","v":0},{"$f":"'(I) TOTAL Part 32'!F315","v":0},0,"",null,"","",null,"103i",{"$f":"'(I) UTAH Part 32'!$J315","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B316","v":"103j"},"Procurement",{"$f":"'(I) TOTAL Part 32'!D316","v":6726},{"$f":"'(I) UTAH Part 32'!E316","v":0},{"$f":"'(I) UTAH Part 32'!F316","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E316","v":0},{"$f":"'(I) TOTAL Part 32'!F316","v":0},0,"",null,"","",null,"103j",{"$f":"'(I) UTAH Part 32'!$J316","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B317","v":"103k"},"Research and Development",{"$f":"'(I) TOTAL Part 32'!D317","v":6727},{"$f":"'(I) UTAH Part 32'!E317","v":0},{"$f":"'(I) UTAH Part 32'!F317","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E317","v":0},{"$f":"'(I) TOTAL Part 32'!F317","v":0},0,"",null,"","",null,"103k",{"$f":"'(I) UTAH Part 32'!$J317","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B318","v":"103l"},"Other General and Administrative",{"$f":"'(I) TOTAL Part 32'!D318","v":6728},{"$f":"'(I) UTAH Part 32'!E318","v":0},{"$f":"'(I) UTAH Part 32'!F318","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E318","v":0},{"$f":"'(I) TOTAL Part 32'!F318","v":0},0,"",null,"","",null,"103l",{"$f":"'(I) UTAH Part 32'!$J318","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B319","v":"103m"},"Provision for Uncollectible Notes Receivable",{"$f":"'(I) TOTAL Part 32'!D319","v":6790},{"$f":"'(I) UTAH Part 32'!E319","v":0},{"$f":"'(I) UTAH Part 32'!F319","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E319","v":0},{"$f":"'(I) TOTAL Part 32'!F319","v":0},0,"",null,"","",null,"103m",{"$f":"'(I) UTAH Part 32'!$J319","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B320","v":104},"Other Operating Income and Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D320","v":7100},{"$f":"'(I) UTAH Part 32'!E320","v":0},{"$f":"'(I) UTAH Part 32'!F320","v":0},0,{"$f":"IFERROR(IF(AND(E320=\"\", F320=\"\"),\" \",((E320-F320)/F320)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E320","v":0},{"$f":"'(I) TOTAL Part 32'!F320","v":0},0,{"$f":"IFERROR(IF(AND(J320=\"\", K320=\"\"),\" \",((J320-K320)/K320)), \"\")","v":""},null,"","",null,104,{"$f":"'(I) UTAH Part 32'!$J320","v":"Total from the numbers in italics, 7110, 7130. 7140, 7150, and 7160"}]
[null,{"$f":"'(I) TOTAL Part 32'!B321","v":"104a"},"Income from Custom Work",{"$f":"'(I) TOTAL Part 32'!D321","v":7110},{"$f":"'(I) UTAH Part 32'!E321","v":0},{"$f":"'(I) UTAH Part 32'!F321","v":0},0,{"$f":"IFERROR(IF(AND(E321=\"\", F321=\"\"),\" \",((E321-F321)/F321)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E321","v":0},{"$f":"'(I) TOTAL Part 32'!F321","v":0},0,{"$f":"IFERROR(IF(AND(J321=\"\", K321=\"\"),\" \",((J321-K321)/K321)), \"\")","v":""},null,"","",null,"104a",{"$f":"'(I) UTAH Part 32'!$J321","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B322","v":"104b"},"Return from Non-regulated use of Regulated Facilities",{"$f":"'(I) TOTAL Part 32'!D322","v":7130},{"$f":"'(I) UTAH Part 32'!E322","v":0},{"$f":"'(I) UTAH Part 32'!F322","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E322","v":0},{"$f":"'(I) TOTAL Part 32'!F322","v":0},0,"",null,"","",null,"104b",{"$f":"'(I) UTAH Part 32'!$J322","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B323","v":"104c"},"Gains and Losses from Foreign Exchange",{"$f":"'(I) TOTAL Part 32'!D323","v":7140},{"$f":"'(I) UTAH Part 32'!E323","v":0},{"$f":"'(I) UTAH Part 32'!F323","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E323","v":0},{"$f":"'(I) TOTAL Part 32'!F323","v":0},0,"",null,"","",null,"104c",{"$f":"'(I) UTAH Part 32'!$J323","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B324","v":"104d"},"Gains and Losses from the Disposition of Land and Artworks",{"$f":"'(I) TOTAL Part 32'!D324","v":7150},{"$f":"'(I) UTAH Part 32'!E324","v":0},{"$f":"'(I) UTAH Part 32'!F324","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E324","v":0},{"$f":"'(I) TOTAL Part 32'!F324","v":0},0,"",null,"","",null,"104d",{"$f":"'(I) UTAH Part 32'!$J324","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B325","v":"104e"},"Other Operating Gains and Losses",{"$f":"'(I) TOTAL Part 32'!D325","v":7160},{"$f":"'(I) UTAH Part 32'!E325","v":0},{"$f":"'(I) UTAH Part 32'!F325","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E325","v":0},{"$f":"'(I) TOTAL Part 32'!F325","v":0},0,"",null,"","",null,"104e",{"$f":"'(I) UTAH Part 32'!$J325","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B326","v":105},"Operating Taxes - TOTAL",{"$f":"'(I) TOTAL Part 32'!D326","v":7200},{"$f":"'(I) UTAH Part 32'!E326","v":0},{"$f":"'(I) UTAH Part 32'!F326","v":0},0,{"$f":"IFERROR(IF(AND(E326=\"\", F326=\"\"),\" \",((E326-F326)/F326)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E326","v":0},{"$f":"'(I) TOTAL Part 32'!F326","v":0},0,{"$f":"IFERROR(IF(AND(J326=\"\", K326=\"\"),\" \",((J326-K326)/K326)), \"\")","v":""},null,"","",null,105,{"$f":"'(I) UTAH Part 32'!$J326","v":"Total from the numbers in italics, 7210. 7220, 7230, 7240.a, 7240.b, 7250, and 7251"}]
[null,{"$f":"'(I) TOTAL Part 32'!B327","v":"105a"},"Operating Investment Tax Credits - Net",{"$f":"'(I) TOTAL Part 32'!D327","v":7210},{"$f":"'(I) UTAH Part 32'!E327","v":0},{"$f":"'(I) UTAH Part 32'!F327","v":0},0,{"$f":"IFERROR(IF(AND(E327=\"\", F327=\"\"),\" \",((E327-F327)/F327)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E327","v":0},{"$f":"'(I) TOTAL Part 32'!F327","v":0},0,{"$f":"IFERROR(IF(AND(J327=\"\", K327=\"\"),\" \",((J327-K327)/K327)), \"\")","v":""},null,"","",null,"105a",{"$f":"'(I) UTAH Part 32'!$J327","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B328","v":"105b"},"Operating Federal Income Taxes",{"$f":"'(I) TOTAL Part 32'!D328","v":7220},{"$f":"'(I) UTAH Part 32'!E328","v":0},{"$f":"'(I) UTAH Part 32'!F328","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E328","v":0},{"$f":"'(I) TOTAL Part 32'!F328","v":0},0,"",null,"","",null,"105b",{"$f":"'(I) UTAH Part 32'!$J328","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B329","v":"105c"},"Operating State and Local Income Taxes",{"$f":"'(I) TOTAL Part 32'!D329","v":7230},{"$f":"'(I) UTAH Part 32'!E329","v":0},{"$f":"'(I) UTAH Part 32'!F329","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E329","v":0},{"$f":"'(I) TOTAL Part 32'!F329","v":0},0,"",null,"","",null,"105c",{"$f":"'(I) UTAH Part 32'!$J329","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B330","v":"105d"},"Operating Taxes - Property",{"$f":"'(I) TOTAL Part 32'!D330","v":"7240.a"},{"$f":"'(I) UTAH Part 32'!E330","v":0},{"$f":"'(I) UTAH Part 32'!F330","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E330","v":0},{"$f":"'(I) TOTAL Part 32'!F330","v":0},0,"",null,"","",null,"105d",{"$f":"'(I) UTAH Part 32'!$J330","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B331","v":"105e"},"Operating Taxes - Other",{"$f":"'(I) TOTAL Part 32'!D331","v":"7240.b"},{"$f":"'(I) UTAH Part 32'!E331","v":0},{"$f":"'(I) UTAH Part 32'!F331","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E331","v":0},{"$f":"'(I) TOTAL Part 32'!F331","v":0},0,"",null,"","",null,"105e",{"$f":"'(I) UTAH Part 32'!$J331","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B332","v":"105f"},"Provision for Deferred Operating Federal Income Taxes - Net",{"$f":"'(I) TOTAL Part 32'!D332","v":7250},{"$f":"'(I) UTAH Part 32'!E332","v":0},{"$f":"'(I) UTAH Part 32'!F332","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E332","v":0},{"$f":"'(I) TOTAL Part 32'!F332","v":0},0,"",null,"","",null,"105f",{"$f":"'(I) UTAH Part 32'!$J332","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B333","v":"105g"},"Provision for Deferred Operating State & Local Income Taxes - Net",{"$f":"'(I) TOTAL Part 32'!D333","v":7251},{"$f":"'(I) UTAH Part 32'!E333","v":0},{"$f":"'(I) UTAH Part 32'!F333","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E333","v":0},{"$f":"'(I) TOTAL Part 32'!F333","v":0},0,"",null,"","",null,"105g",{"$f":"'(I) UTAH Part 32'!$J333","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B334","v":106},"Non-Operating Income and Expense - TOTAL",{"$f":"'(I) TOTAL Part 32'!D334","v":7300},{"$f":"'(I) UTAH Part 32'!E334","v":0},{"$f":"'(I) UTAH Part 32'!F334","v":0},0,{"$f":"IFERROR(IF(AND(E334=\"\", F334=\"\"),\" \",((E334-F334)/F334)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E334","v":0},{"$f":"'(I) TOTAL Part 32'!F334","v":0},0,{"$f":"IFERROR(IF(AND(J334=\"\", K334=\"\"),\" \",((J334-K334)/K334)), \"\")","v":""},null,"","",null,106,{"$f":"'(I) UTAH Part 32'!$J334","v":"Total from the numbers in italics, 7310, 7320, 7340, 7340, 7350, 7360, and 7370"}]
[null,{"$f":"'(I) TOTAL Part 32'!B335","v":"106a"},"Dividend Income",{"$f":"'(I) TOTAL Part 32'!D335","v":7310},{"$f":"'(I) UTAH Part 32'!E335","v":0},{"$f":"'(I) UTAH Part 32'!F335","v":0},0,{"$f":"IFERROR(IF(AND(E335=\"\", F335=\"\"),\" \",((E335-F335)/F335)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E335","v":0},{"$f":"'(I) TOTAL Part 32'!F335","v":0},0,{"$f":"IFERROR(IF(AND(J335=\"\", K335=\"\"),\" \",((J335-K335)/K335)), \"\")","v":""},null,"","",null,"106a",{"$f":"'(I) UTAH Part 32'!$J335","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B336","v":"106b"},"Interest Income",{"$f":"'(I) TOTAL Part 32'!D336","v":7320},{"$f":"'(I) UTAH Part 32'!E336","v":0},{"$f":"'(I) UTAH Part 32'!F336","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E336","v":0},{"$f":"'(I) TOTAL Part 32'!F336","v":0},0,"",null,"","",null,"106b",{"$f":"'(I) UTAH Part 32'!$J336","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B337","v":"106c"},"Income from Sinking and Other Funds",{"$f":"'(I) TOTAL Part 32'!D337","v":7330},{"$f":"'(I) UTAH Part 32'!E337","v":0},{"$f":"'(I) UTAH Part 32'!F337","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E337","v":0},{"$f":"'(I) TOTAL Part 32'!F337","v":0},0,"",null,"","",null,"106c",{"$f":"'(I) UTAH Part 32'!$J337","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B338","v":"106d"},"Allowance for Funds used During Construction",{"$f":"'(I) TOTAL Part 32'!D338","v":7340},{"$f":"'(I) UTAH Part 32'!E338","v":0},{"$f":"'(I) UTAH Part 32'!F338","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E338","v":0},{"$f":"'(I) TOTAL Part 32'!F338","v":0},0,"",null,"","",null,{"$f":"B338","v":"106d"},{"$f":"'(I) UTAH Part 32'!$J338","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B339","v":"106e"},"Gains or Losses from the Disposition of Certain Property",{"$f":"'(I) TOTAL Part 32'!D339","v":7350},{"$f":"'(I) UTAH Part 32'!E339","v":0},{"$f":"'(I) UTAH Part 32'!F339","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E339","v":0},{"$f":"'(I) TOTAL Part 32'!F339","v":0},0,"",null,"","",null,"106e",{"$f":"'(I) UTAH Part 32'!$J339","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B340","v":"106f"},"Other Non-Operating Income",{"$f":"'(I) TOTAL Part 32'!D340","v":7360},{"$f":"'(I) UTAH Part 32'!E340","v":0},{"$f":"'(I) UTAH Part 32'!F340","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E340","v":0},{"$f":"'(I) TOTAL Part 32'!F340","v":0},0,"",null,"","",null,"106f",{"$f":"'(I) UTAH Part 32'!$J340","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B341","v":"106g"},"Special Charges",{"$f":"'(I) TOTAL Part 32'!D341","v":7370},{"$f":"'(I) UTAH Part 32'!E341","v":0},{"$f":"'(I) UTAH Part 32'!F341","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E341","v":0},{"$f":"'(I) TOTAL Part 32'!F341","v":0},0,"",null,"","",null,"106g",{"$f":"'(I) UTAH Part 32'!$J341","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B342","v":107},"Non-Operating Taxes - TOTAL",{"$f":"'(I) TOTAL Part 32'!D342","v":7400},{"$f":"'(I) UTAH Part 32'!E342","v":0},{"$f":"'(I) UTAH Part 32'!F342","v":0},0,{"$f":"IFERROR(IF(AND(E342=\"\", F342=\"\"),\" \",((E342-F342)/F342)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E342","v":0},{"$f":"'(I) TOTAL Part 32'!F342","v":0},0,{"$f":"IFERROR(IF(AND(J342=\"\", K342=\"\"),\" \",((J342-K342)/K342)), \"\")","v":""},null,{"$f":"IFERROR(IF((E342/J342)<=1,E342/J342,\"INPUT ERROR\"),\"\")","v":""},"",null,107,{"$f":"'(I) UTAH Part 32'!$J342","v":"Total from the numbers in italics, 7410, 7420, 7430, 7440, and 7450"}]
[null,{"$f":"'(I) TOTAL Part 32'!B343","v":"107a"},"Non-Operating Investment Tax Credits - Net",{"$f":"'(I) TOTAL Part 32'!D343","v":7410},{"$f":"'(I) UTAH Part 32'!E343","v":0},{"$f":"'(I) UTAH Part 32'!F343","v":0},0,{"$f":"IFERROR(IF(AND(E343=\"\", F343=\"\"),\" \",((E343-F343)/F343)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E343","v":0},{"$f":"'(I) TOTAL Part 32'!F343","v":0},0,{"$f":"IFERROR(IF(AND(J343=\"\", K343=\"\"),\" \",((J343-K343)/K343)), \"\")","v":""},null,"","",null,"107a",{"$f":"'(I) UTAH Part 32'!$J343","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B344","v":"107b"},"Non-Operating Federal Income Taxes",{"$f":"'(I) TOTAL Part 32'!D344","v":7420},{"$f":"'(I) UTAH Part 32'!E344","v":0},{"$f":"'(I) UTAH Part 32'!F344","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E344","v":0},{"$f":"'(I) TOTAL Part 32'!F344","v":0},0,"",null,"","",null,"107b",{"$f":"'(I) UTAH Part 32'!$J344","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B345","v":"107c"},"Non-Operating State and Local Income Taxes",{"$f":"'(I) TOTAL Part 32'!D345","v":7430},{"$f":"'(I) UTAH Part 32'!E345","v":0},{"$f":"'(I) UTAH Part 32'!F345","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E345","v":0},{"$f":"'(I) TOTAL Part 32'!F345","v":0},0,"",null,"","",null,"107c",{"$f":"'(I) UTAH Part 32'!$J345","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B346","v":"107d"},"Non-Operating Other Taxes",{"$f":"'(I) TOTAL Part 32'!D346","v":7440},{"$f":"'(I) UTAH Part 32'!E346","v":0},{"$f":"'(I) UTAH Part 32'!F346","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E346","v":0},{"$f":"'(I) TOTAL Part 32'!F346","v":0},0,"",null,"","",null,"107d",{"$f":"'(I) UTAH Part 32'!$J346","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B347","v":"107e"},"Provision for Deferred Non-Operating Income Taxes - Net",{"$f":"'(I) TOTAL Part 32'!D347","v":7450},{"$f":"'(I) UTAH Part 32'!E347","v":0},{"$f":"'(I) UTAH Part 32'!F347","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E347","v":0},{"$f":"'(I) TOTAL Part 32'!F347","v":0},0,"",null,"","",null,"107e",{"$f":"'(I) UTAH Part 32'!$J347","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B348","v":108},"Interest and Related Items - TOTAL",{"$f":"'(I) TOTAL Part 32'!D348","v":7500},{"$f":"'(I) UTAH Part 32'!E348","v":0},{"$f":"'(I) UTAH Part 32'!F348","v":0},0,{"$f":"IFERROR(IF(AND(E348=\"\", F348=\"\"),\" \",((E348-F348)/F348)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E348","v":0},{"$f":"'(I) TOTAL Part 32'!F348","v":0},0,{"$f":"IFERROR(IF(AND(J348=\"\", K348=\"\"),\" \",((J348-K348)/K348)), \"\")","v":""},null,"","",null,108,{"$f":"'(I) UTAH Part 32'!$J348","v":"Total from the numbers in italics, 7510, 7520, 7530 and 7540"}]
[null,{"$f":"'(I) TOTAL Part 32'!B349","v":"108a"},"Interest on Funded Debt",{"$f":"'(I) TOTAL Part 32'!D349","v":7510},{"$f":"'(I) UTAH Part 32'!E349","v":0},{"$f":"'(I) UTAH Part 32'!F349","v":0},0,{"$f":"IFERROR(IF(AND(E349=\"\", F349=\"\"),\" \",((E349-F349)/F349)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E349","v":0},{"$f":"'(I) TOTAL Part 32'!F349","v":0},0,{"$f":"IFERROR(IF(AND(J349=\"\", K349=\"\"),\" \",((J349-K349)/K349)), \"\")","v":""},null,"","",null,"108a",{"$f":"'(I) UTAH Part 32'!$J349","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B350","v":"108b"},"Interest Expense - Capital Leases",{"$f":"'(I) TOTAL Part 32'!D350","v":7520},{"$f":"'(I) UTAH Part 32'!E350","v":0},{"$f":"'(I) UTAH Part 32'!F350","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E350","v":0},{"$f":"'(I) TOTAL Part 32'!F350","v":0},0,"",null,"","",null,"108b",{"$f":"'(I) UTAH Part 32'!$J350","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B351","v":"108c"},"Amortization of Debt Issuance Expense",{"$f":"'(I) TOTAL Part 32'!D351","v":7530},{"$f":"'(I) UTAH Part 32'!E351","v":0},{"$f":"'(I) UTAH Part 32'!F351","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E351","v":0},{"$f":"'(I) TOTAL Part 32'!F351","v":0},0,"",null,"","",null,"108c",{"$f":"'(I) UTAH Part 32'!$J351","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B352","v":"108d"},"Other Interest Deductions",{"$f":"'(I) TOTAL Part 32'!D352","v":7540},{"$f":"'(I) UTAH Part 32'!E352","v":0},{"$f":"'(I) UTAH Part 32'!F352","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E352","v":0},{"$f":"'(I) TOTAL Part 32'!F352","v":0},0,"",null,"","",null,"108d",{"$f":"'(I) UTAH Part 32'!$J352","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B353","v":109},"Extraordinary Items - TOTAL",{"$f":"'(I) TOTAL Part 32'!D353","v":7600},{"$f":"'(I) UTAH Part 32'!E353","v":0},{"$f":"'(I) UTAH Part 32'!F353","v":0},0,{"$f":"IFERROR(IF(AND(E353=\"\", F353=\"\"),\" \",((E353-F353)/F353)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E353","v":0},{"$f":"'(I) TOTAL Part 32'!F353","v":0},0,{"$f":"IFERROR(IF(AND(J353=\"\", K353=\"\"),\" \",((J353-K353)/K353)), \"\")","v":""},null,"","",null,109,{"$f":"'(I) UTAH Part 32'!$J353","v":"Total from the numbers in italics, 7610, 7620, 7630 and 7640"}]
[null,{"$f":"'(I) TOTAL Part 32'!B354","v":"109a"},"Extraordinary Income Credits",{"$f":"'(I) TOTAL Part 32'!D354","v":7610},{"$f":"'(I) UTAH Part 32'!E354","v":0},{"$f":"'(I) UTAH Part 32'!F354","v":0},0,{"$f":"IFERROR(IF(AND(E354=\"\", F354=\"\"),\" \",((E354-F354)/F354)), \"\")","v":""},null,{"$f":"'(I) TOTAL Part 32'!E354","v":0},{"$f":"'(I) TOTAL Part 32'!F354","v":0},0,{"$f":"IFERROR(IF(AND(J354=\"\", K354=\"\"),\" \",((J354-K354)/K354)), \"\")","v":""},null,"","",null,"109a",{"$f":"'(I) UTAH Part 32'!$J354","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B355","v":"109b"},"Extraordinary Income Charges",{"$f":"'(I) TOTAL Part 32'!D355","v":7620},{"$f":"'(I) UTAH Part 32'!E355","v":0},{"$f":"'(I) UTAH Part 32'!F355","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E355","v":0},{"$f":"'(I) TOTAL Part 32'!F355","v":0},0,"",null,"","",null,"109b",{"$f":"'(I) UTAH Part 32'!$J355","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B356","v":"109c"},"Current Income Tax Effect of Extraordinary Items - Net",{"$f":"'(I) TOTAL Part 32'!D356","v":7630},{"$f":"'(I) UTAH Part 32'!E356","v":0},{"$f":"'(I) UTAH Part 32'!F356","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E356","v":0},{"$f":"'(I) TOTAL Part 32'!F356","v":0},0,"",null,"","",null,"109c",{"$f":"'(I) UTAH Part 32'!$J356","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B357","v":"109d"},"Provision for deferred Income Tax Effect of Extraordinary Items - Net",{"$f":"'(I) TOTAL Part 32'!D357","v":7640},{"$f":"'(I) UTAH Part 32'!E357","v":0},{"$f":"'(I) UTAH Part 32'!F357","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E357","v":0},{"$f":"'(I) TOTAL Part 32'!F357","v":0},0,"",null,"","",null,"109d",{"$f":"'(I) UTAH Part 32'!$J357","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B358","v":110},"Income Effect of Jurisdictional Ratemaking Differences - Net",{"$f":"'(I) TOTAL Part 32'!D358","v":7910},{"$f":"'(I) UTAH Part 32'!E358","v":0},{"$f":"'(I) UTAH Part 32'!F358","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E358","v":0},{"$f":"'(I) TOTAL Part 32'!F358","v":0},0,"",null,"","",null,110,{"$f":"'(I) UTAH Part 32'!$J358","v":0}]
[null,{"$f":"'(I) TOTAL Part 32'!B359","v":111},"Non-Regulated Net Income",{"$f":"'(I) TOTAL Part 32'!D359","v":7990},{"$f":"'(I) UTAH Part 32'!E359","v":0},{"$f":"'(I) UTAH Part 32'!F359","v":0},0,"",null,{"$f":"'(I) TOTAL Part 32'!E359","v":0},{"$f":"'(I) TOTAL Part 32'!F359","v":0},0,"",null,"","",null,111,{"$f":"'(I) UTAH Part 32'!$J359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," ",null,null,"","",null,null,{"$f":"'(I) UTAH Part 32'!$J360","v":0}]

{"sheet":"Connection Totals","index":27,"n_rows":93,"n_cols":12,"rows_kept":93,"cut":false,"hidden":false,"merged":[[1,1,1,8],[6,2,6,6],[6,10,7,10],[4,0,4,7],[33,0,33,7],[73,0,73,7],[75,2,75,6],[75,10,76,10],[35,2,35,6],[35,10,36,10]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[]
["Connection Totals as of December 31"]
[null,"( a )","( b )","( c )","( d )","( e )",null,"( f )"]
["Line No.",null,"Number of Connections",null,null,null,null,null,null,null,"Line No.",{"$f":"A5","v":"Connection Totals as of December 31"}]
[null,"Wholesale\nor Retail","Residential\nor Business Type","Voice Only","Broadband Only","Voice and Broadband",null,"TOTAL",null,null,null,"NOTES"]
[1,"WHOLESALE",null,null,null,null,null,null,null,null,{"$f":"A9","v":1}]
[2,null,"Residential",null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,{"$f":"A10","v":2}]
[3,null,"Single-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,3]
[4,null,"Multi-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,4]
[5,null,null,null,null,null,null,null,null,null,5]
[6,"WHOLESALE TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221, '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUM(E9:E13)","v":0},{"$f":"SUM(F9:F13)","v":0},null,{"$f":"SUM(H9:H13)","v":0},null,null,6]
[7,null,null,null,null,null,null,null,null,null,{"$f":"A15","v":7}]
[8,"RETAIL",null,null,null,null,null,null,null,null,8]
[9,null,"Residential",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,9]
[10,null,"Residential - LIFELINE",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,10]
[11,null,"Single-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,11]
[12,null,"Multi-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,12]
[13,null,null,null,null,null,null,null,null,null,13]
[14,"RETAIL TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221, '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUM(D16:D21)","v":0},{"$f":"SUM(E16:E21)","v":0},{"$f":"SUM(F16:F21)","v":0},null,{"$f":"SUM(H16:H20)","v":0},null,null,14]
[15,null,null,null,null,null,null,null,null,null,{"$f":"A23","v":15}]
[16,"RETAIL VOICE &",null,null,null,null,null,null,null,null,16]
[17,"WHOLESALE BROADBAND","Residential",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,17]
[18,null,"Residential - LIFELINE",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,18]
[19,null,"Single-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,19]
[20,null,"Multi-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,20]
[21,null,null,null,null,null,null,null,null,null,21]
[22,"RV & WB TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$H$11:$H$221, '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUM(D24:D29)","v":0},{"$f":"SUM(E24:E29)","v":0},{"$f":"SUM(F24:F29)","v":0},null,{"$f":"SUM(H24:H28)","v":0},null,null,22]
[null,null,{"$f":"C14+C22+C30","v":0},{"$f":"D14+D22+D30","v":0},0,0,0,0]
[]
[]
["Total Monthly Connections"]
[null,"( a )","( b )","( c )","( d )","( e )",null,"( f )"]
["Line No.",null,"Number of Connections",null,null,null,null,null,null,null,"Line No.",{"$f":"A34","v":"Total Monthly Connections"}]
[null,"Wholesale\nor Retail","Residential\nor Business Type","Voice Only","Broadband Only","Voice and Broadband",null,"TOTAL",null,null,null,"NOTES"]
[1,"WHOLESALE",null,null,null,null,null,null,null,null,{"$f":"A38","v":1}]
[2,null,"Residential",null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,{"$f":"A39","v":2}]
[3,null,"Single-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,3]
[4,null,"Multi-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,4]
[5,null,null,null,null,null,null,null,null,null,5]
[6,"WHOLESALE TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221, '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUM(E38:E42)","v":0},{"$f":"SUM(F38:F42)","v":0},null,{"$f":"SUM(H38:H42)","v":0},null,null,6]
[7,null,null,null,null,null,null,null,null,null,7]
[8,"RETAIL",null,null,null,null,null,null,null,null,8]
[9,null,"Residential",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,9]
[10,null,"Residential - LIFELINE",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,10]
[11,null,"Single-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,11]
[12,null,"Multi-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,12]
[13,null,null,null,null,null,null,null,null,null,13]
[14,"RETAIL TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221, '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUM(D45:D50)","v":0},{"$f":"SUM(E45:E50)","v":0},{"$f":"SUM(F45:F50)","v":0},null,{"$f":"SUM(H45:H49)","v":0},null,null,14]
[15,null,null,null,null,null,null,null,null,null,15]
[16,"RETAIL VOICE &",null,null,null,null,null,null,null,null,16]
[17,"WHOLESALE BROADBAND","Residential",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,17]
[18,null,"Residential - LIFELINE",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,18]
[19,null,"Single-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,19]
[20,null,"Multi-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},null,null,20]
[21,null,null,null,null,null,null,null,null,null,21]
[22,"RV & WB TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221, '(I) Exchange Details'!$F$11:$F$221, \"Retail voice & wholesale broadband\")","v":0},{"$f":"SUM(D53:D58)","v":0},{"$f":"SUM(E53:E58)","v":0},{"$f":"SUM(F53:F58)","v":0},null,{"$f":"SUM(H53:H57)","v":0},null,null,22]
[2,null,"Residential",null,{"$f":"_xlfn.XLOOKUP(\"Wholesale\",'(I) Exchange Details'!$F$11:$F$221,'(I) Exchange Details'!$D$11:$D$221)","v":{"$error":"#N/A"}},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,null,null,{"$f":"A60","v":2}]
[3,null,"Single-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,null,null,3]
[4,null,"Multi-Line Business",null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,null,null,4]
[5,null,null,null,null,null,null,null,null,null,5]
[7,null,null,null,null,null,null,null,null,null,7]
[8,"RETAIL",null,null,null,null,null,null,null,null,8]
[9,null,"Residential",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,null,null,9]
[10,null,"Residential - LIFELINE",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,null,null,10]
[11,null,"Single-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,null,null,11]
[12,null,"Multi-Line Business",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Broadband Only\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\",'(I) Exchange Details'!$E$11:$E$221, \"Voice & Broadband\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,null,null,12]
[13,null,null,null,null,null,null,null,null,null,13]
[]
[]
[]
["Revenue by Line"]
[null,"( a )","( b )","( c )","( d )","( e )",null,"( f )"]
["Line No.",null,"Base Charge * Number of Connections",null,null,null,null,null,null,null,"Line No.",{"$f":"A74","v":"Revenue by Line"}]
[null,"Wholesale\nor Retail","Residential\nor Business Type","Voice Only","Broadband Only","Voice and Broadband",null,"TOTAL",null,null,null,"NOTES"]
[1,"WHOLESALE",null,null,null,null,null,null,null,null,{"$f":"A78","v":1}]
[2,null,"Residential",null,{"$f":"E39*E60","v":{"$error":"#N/A"}},{"$f":"F39*F60","v":0},null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,{"$f":"A79","v":2}]
[3,null,"Single-Line Business",null,{"$f":"E40*E61","v":0},0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,3]
[4,null,"Multi-Line Business",null,{"$f":"E41*E62","v":0},0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,null,4]
[5,null,null,null,null,null,null,null,null,null,5]
[6,"WHOLESALE TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221, '(I) Exchange Details'!$F$11:$F$221, \"Wholesale\")","v":0},null,{"$f":"SUM(E78:E82)","v":{"$error":"#N/A"}},{"$f":"SUM(F78:F82)","v":0},null,{"$f":"SUM(H78:H82)","v":0},null,null,6]
[7,null,null,null,null,null,null,null,null,null,7]
[8,"RETAIL",null,null,null,null,null,null,null,null,8]
[9,null,"Residential",{"$f":"D46*D66","v":0},{"$f":"E46*E66","v":0},0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,9]
[10,null,"Residential - LIFELINE",{"$f":"D47*D67","v":0},0,0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Residential - Lifeline\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,10]
[11,null,"Single-Line Business",{"$f":"D48*D68","v":0},0,0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Single-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,11]
[12,null,"Multi-Line Business",{"$f":"D49*D69","v":0},0,0,null,{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221,'(I) Exchange Details'!$D$11:$D$221, \"Multi-Line Business\", '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},null,null,12]
[13,null,null,null,null,null,null,null,null,null,13]
[14,"RETAIL TOTAL",{"$f":"SUMIFS('(I) Exchange Details'!$I$11:$I$221, '(I) Exchange Details'!$F$11:$F$221, \"Retail\")","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},null,{"$f":"SUM(H85:H89)","v":0},null,null,14]
[]
[null,null,{"$f":"C59+C51+C43","v":0},{"$f":"D59+D51+D43","v":0},0,0,0,0]

{"sheet":"LifeLine","index":28,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,1,1,10],[2,1,2,13],[10,1,11,1],[10,12,11,12],[10,13,11,13]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[]
[]
[null,"LIFELINE PROGRAM DETAILS"]
[]
[]
[]
[null,null,"( a )","( b )","( c )","(d )","( e )","( f )","( g )","( h )"]
[null,"Line No.","Month","Lifeline - UT Subsidy\nVOICE","Lifeline - UT Subsidy\nBROADBAND","Lifeline - FEDERAL Subsidy\nVOICE - Non Tribal","Lifeline - FEDERAL Subsidy\nBROADBAND - Non Tribal","Lifeline - FEDERAL Subsidy\nVOICE - Tribal","Lifeline - FEDERAL Subsidy\nBROADBAND - Tribal","Month",null,null,"Line\nNo.",{"$f":"B6 &CHAR(10)& \"NOTES\"","v":"LIFELINE PROGRAM DETAILS\nNOTES"}]
[null,null,"of","   Line Count","   Line Count","   Line Count","   Line Count","   Line Count","   Line Count","of"]
[null,1,"January",null,null,null,null,null,null,"January",null,null,{"$f":"B13","v":1}]
[null,2,"February",null,null,null,null,null,null,"February",null,null,2]
[null,3,"March",null,null,null,null,null,null,"March",null,null,3]
[null,4,"April",null,null,null,null,null,null,"April",null,null,4]
[null,5,"May",null,null,null,null,null,null,"May",null,null,5]
[null,6,"June",null,null,null,null,null,null,"June",null,null,6]
[null,7,"July",null,null,null,null,null,null,"July",null,null,7]
[null,8,"August",null,null,null,null,null,null,"August",null,null,8]
[null,9,"September",null,null,null,null,null,null,"September",null,null,9]
[null,10,"October",null,null,null,null,null,null,"October",null,null,10]
[null,11,"November",null,null,null,null,null,null,"November",null,null,11]
[null,12,"December",null,null,null,null,null,null,"December",null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,13,"Customer Charge Rate\nBEFORE Subsidy ($)",null,null,null,null,null,null,"Customer Charge Rate\nBEFORE Subsidy ($)",null,null,13]
[null,14,"Subsidy Rate\nPer Line ($)",null,null,null,null,null,null,"UT State Subsidy Rate\nPer Line ($)",null,null,14]
[]
[null,15,"Customer Charge Rate\nAFTER Subsidy ($)",null,null,null,null,null,null,"Customer Charge Rate\nAFTER Subsidy ($)",null,null,15]
[]
[null,16,"TOTAL Subsidy $",{"$f":"SUM(D13:D24)*D28","v":0},{"$f":"SUM(E13:E24)*E28","v":0},0,0,0,0,null,null,null,16]
[]
[null,17,"Part 32 - Subsidy TOTAL",null,null,null,null,null,null,null,null,null,17]
[null,18,"Part 32 - Account Used",null,null,null,null,null,null,null,null,null,18]
[]
[]
[]
[]
[null,null,"Input Cells",null,null,null,null,null,null,"Input Cells"]

{"sheet":"(I) General Notes","index":29,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[13,2,13,12],[14,2,14,12],[15,2,15,12],[16,2,16,12],[17,2,17,12],[8,2,8,12],[9,2,9,12],[10,2,10,12],[11,2,11,12],[12,2,12,12],[1,1,1,12],[3,2,3,11],[5,1,6,1],[6,2,6,12],[7,2,7,12],[18,2,18,12],[19,2,19,12],[20,2,20,12],[21,2,21,12],[22,2,22,12],[23,2,23,12],[24,2,24,12],[25,2,25,12],[26,2,26,12],[27,2,27,12],[28,2,28,12],[29,2,29,12],[30,2,30,12],[31,2,31,12],[32,2,32,12],[33,2,33,12],[34,2,34,12],[35,2,35,12],[36,2,36,12],[37,2,37,12],[38,2,38,12],[39,2,39,12],[40,2,40,12],[41,2,41,12],[42,2,42,12],[43,2,43,12],[44,2,44,12],[45,2,45,12],[46,2,46,12],[47,2,47,12],[53,2,53,12],[54,2,54,12],[48,2,48,12],[49,2,49,12],[50,2,50,12],[51,2,51,12],[52,2,52,12]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(('(I) Cover'!$G$26=\"Select a Year\"), \"For the Year Ended: \"&'(I) Cover'!$E$26, (\"For the Year Ended: \"&'(I) Cover'!$E$26&'(I) Cover'!$G$26))","v":"For the Year Ended: December 31, 2025"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[]
[null,null,"General Notes"]
[]
[null,"Line No.",null,"Record any additional Notes."]
[]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]

{"sheet":"Lookups","index":30,"n_rows":355,"n_cols":73,"rows_kept":355,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,"Dynamiclist",null,null,null,null,null,null,null,null,"number",1,null,null,null,null,null,null,null,null,null,null,"asset",null,null,null,null,null,null,null,"investment",null,null,null,null,null,null,"Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"all"]
[null,null,null,null,null,null,"If Found","Frequency","Search List",null,null,null,null,null,null,"If Found","Frequency","Search List",null,null,"Search","Frequency","Search List",null,null,null,null,"If Found","Frequency","Search List",null,null,null,null,null,"If Found","Frequency","Search List",{"$f":"$AL$3:INDEX($AL$3:$AL$300,COUNTIF($AL$3:$AL$300,\"?*\"))","v":{"$error":"#VALUE!"}},null,null,null,"If Found","Frequency","Search List",null,null,null,null,"If Found","Frequency","Search List",null,null,null,null,"If Found","Frequency","Search List",null,null,null,null,"If Found","Frequency","Search List",null,null,null,null,null,null,"Accounts Payable"]
[null,{"$f":"'(I) TOTAL Part 32'!C11","v":"Utah Universal Service Fund Received - TOTAL "},{"$f":"'(I) TOTAL Part 32'!D11","v":0},"N/A","Utah Universal Service Fund Received - TOTAL ",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E3))","v":0},{"$f":"IF(G3=1,COUNTIF($G$3:$G3,1),\"\")","v":""},null,null,null,null,null,1120,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D3))","v":0},{"$f":"IF(P3=1,COUNTIF($P$3:$P3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q3),$Q$3:$Q$396,0)),\"\")","v":""},{"$f":"$R$3:INDEX($R$3:$R$300,COUNTIF($R$3:$R$300,\"?*\"))","v":""},null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E3),0)","v":0},{"$f":"IF(U3=0,””,COUNTIF($U$3:U3,\">0\"))","v":{"$error":"#NAME?"}},{"$f":"IFERROR(INDEX(E:E,MATCH(ROW(U3),V:V,0)),””)","v":{"$error":"#NAME?"}},null,null,"Land and Support Assets ( Land Line Plant ) - TOTAL",32.210999999999999,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z3))","v":0},{"$f":"IF(AB3=1,COUNTIF($AB$3:$AB3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC3),$AC$3:$AC$396,0)),\"\")","v":""},null,{"$f":"$AD$3:INDEX($AD$3:$AD$300,COUNTIF($AD$3:$AD$300,\"?*\"))","v":""},null,"Investment in Affiliated Companies","1401",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH3))","v":0},{"$f":"IF(AJ3=1,COUNTIF($AJ$3:$AJ3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK3),$AK$3:$AK$396,0)),\"\")","v":""},{"$f":"$AL$3:INDEX($AL$3:$AL$10,COUNTIF($AL$3:$AL$10,\"?*\"))","v":""},null,"Funded Debt","4210",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AO3))","v":0},{"$f":"IF(AQ3=1,COUNTIF($AQ$3:$AQ3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR3),$AR$3:$AR$396,0)),\"\")","v":""},{"$f":"$AS$3:INDEX($AS$3:$AS$10,COUNTIF($AS$3:$AS$10,\"?*\"))","v":""},null,null,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV2))","v":0},{"$f":"IF(AX3=1,COUNTIF($G$3:$G3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H3),$H$3:$H$396,0)),\"\")","v":""},{"$f":"$AO$3:INDEX($AO$3:$AO$10,COUNTIF($AO$3:$AO$10,\"?*\"))","v":"Funded Debt"},null,"Investment in Affiliated Companies","1401",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC2))","v":0},{"$f":"IF(BE3=1,COUNTIF($G$3:$G3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H3),$H$3:$H$396,0)),\"\")","v":""},{"$f":"$BC$3:INDEX($BC$3:$BC$10,COUNTIF($BC$3:$BC$10,\"?*\"))","v":"Investment in Affiliated Companies"},null,null,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ3))","v":0},{"$f":"IF(BL3=1,COUNTIF($BL$3:$BL3,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM3),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Notes Payable"]
[null,{"$f":"'(I) TOTAL Part 32'!C12","v":"High Cost Loop - Utah"},{"$f":"'(I) TOTAL Part 32'!D12","v":0},"N/A","High Cost Loop - Utah",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E4))","v":0},{"$f":"IF(G4=1,COUNTIF($G$3:$G4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H4),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1130,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D4))","v":0},{"$f":"IF(P4=1,COUNTIF($P$3:$P4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q4),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E4),0)","v":0},{"$f":"IF(U4=0,””,COUNTIF($U$3:U4,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Land ( Land Line Plant )","32.2111.a",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z4))","v":0},{"$f":"IF(AB4=1,COUNTIF($AB$3:$AB4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC4),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,"Investment in Non-Affiliated Companies","1402",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH4))","v":0},{"$f":"IF(AJ4=1,COUNTIF($AJ$3:$AJ4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK4),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Premium on Long-Term Debt","4220",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AO4))","v":0},{"$f":"IF(AQ4=1,COUNTIF($AQ$3:$AQ4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR4),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Funded Debt","4210",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV3))","v":0},{"$f":"IF(AX4=1,COUNTIF($G$3:$G4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H4),$H$3:$H$396,0)),\"\")","v":""},null,null,"Investment in Non-Affiliated Companies","1402",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC3))","v":0},{"$f":"IF(BE4=1,COUNTIF($G$3:$G4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H4),$H$3:$H$396,0)),\"\")","v":""},null,null,"High Cost Loop - Utah",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ4))","v":0},{"$f":"IF(BL4=1,COUNTIF($BL$3:$BL4,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM4),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Advance Billing and Payments"]
[null,{"$f":"'(I) TOTAL Part 32'!C13","v":"Lifeline - Utah"},{"$f":"'(I) TOTAL Part 32'!D13","v":0},"N/A","Lifeline - Utah",null,0,{"$f":"IF(G5=1,COUNTIF($G$3:$G5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":""},null,{"$f":"$I$3:INDEX($I$3:$I$396,COUNTIF($I$3:$I$396,\"?*\"))","v":""},null,null,1140,null,0,{"$f":"IF(P5=1,COUNTIF($P$3:$P5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q5),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E5),0)","v":0},{"$f":"IF(U5=0,””,COUNTIF($U$3:U5,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Motor Vehicles ( Land Line Plant )","32.2112.a",0,{"$f":"IF(AB5=1,COUNTIF($AB$3:$AB5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC5),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,"Non-Regulated Investments","1406",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH5))","v":0},{"$f":"IF(AJ5=1,COUNTIF($AJ$3:$AJ5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK5),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Discount on Long-Term Debt","4230",0,{"$f":"IF(AQ5=1,COUNTIF($AQ$3:$AQ5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR5),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Premium on Long-Term Debt","4220",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV4))","v":0},{"$f":"IF(AX5=1,COUNTIF($G$3:$G5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":""},null,null,"Non-Regulated Investments","1406",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC4))","v":0},{"$f":"IF(BE5=1,COUNTIF($G$3:$G5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":""},null,null,"Lifeline - Utah",null,0,{"$f":"IF(BL5=1,COUNTIF($BL$3:$BL5,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM5),$BM$3:$BM$396,0)),\"\")","v":""},null,{"$f":"$BN$3:INDEX($BN$3:$BN$396,COUNTIF($BN$3:$BN$396,\"?*\"))","v":""},null,null,null,null,"Customers' Deposits"]
[null,{"$f":"'(I) TOTAL Part 32'!C15","v":"Federal Universal Service Funds Received - TOTAL "},{"$f":"'(I) TOTAL Part 32'!D15","v":0},"N/A","Federal Univeral Service Funds Received - TOTAL ",null,0,{"$f":"IF(G6=1,COUNTIF($G$3:$G6,1),\"\")","v":""},null,null,null,null,null,1150,null,0,{"$f":"IF(P6=1,COUNTIF($P$3:$P6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q6),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E6),0)","v":0},{"$f":"IF(U6=0,””,COUNTIF($U$3:U6,\">0\"))","v":{"$error":"#NAME?"}},null,"=OFFSET(Sheet1!$D$2,,,COUNTIF(Sheet1!$D:$D,”*?”)-1)",null,"Aircraft ( Land Line Plant )","32.2113.a",0,{"$f":"IF(AB6=1,COUNTIF($AB$3:$AB6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC6),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,"Unamortized Debt Issuance Expense","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH6))","v":0},{"$f":"IF(AJ6=1,COUNTIF($AJ$3:$AJ6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK6),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Reacquired Debt","4240",0,{"$f":"IF(AQ6=1,COUNTIF($AQ$3:$AQ6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR6),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Discount on Long-Term Debt","4230",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV5))","v":0},{"$f":"IF(AX6=1,COUNTIF($G$3:$G6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H6),$H$3:$H$396,0)),\"\")","v":""},null,null,"Unamortized Debt Issuance Expense","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC5))","v":0},{"$f":"IF(BE6=1,COUNTIF($G$3:$G6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H6),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,0,{"$f":"IF(BL6=1,COUNTIF($BL$3:$BL6,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM6),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Current Maturities - Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C16","v":"Alternative Connect America Cost Model (ACAM)"},{"$f":"'(I) TOTAL Part 32'!D16","v":0},"N/A","Alternative Connect America Cost Model (ACAM)",null,0,{"$f":"IF(G7=1,COUNTIF($G$3:$G7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H7),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1160,null,0,{"$f":"IF(P7=1,COUNTIF($P$3:$P7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q7),$Q$3:$Q$396,0)),\"\")","v":""},{"$f":"$R$3:INDEX($R$3:$R$396,COUNTIF($R$3:$R$396,\"?*\"))","v":""},null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E7),0)","v":0},{"$f":"IF(U7=0,””,COUNTIF($U$3:U7,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Tools and Other Work Equipment ( Land Line Plant )","32.2114.a",0,{"$f":"IF(AB7=1,COUNTIF($AB$3:$AB7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC7),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,"Sinking Funds","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH7))","v":0},{"$f":"IF(AJ7=1,COUNTIF($AJ$3:$AJ7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK7),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Obligations Under Capital Leases","4250",0,{"$f":"IF(AQ7=1,COUNTIF($AQ$3:$AQ7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR7),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Reacquired Debt","4240",null,null,null,null,null,"Sinking Funds","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC6))","v":0},{"$f":"IF(BE7=1,COUNTIF($G$3:$G7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H7),$H$3:$H$396,0)),\"\")","v":""},null,null,"Alternative Connect America Cost Model (ACAM)",null,0,{"$f":"IF(BL7=1,COUNTIF($BL$3:$BL7,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM7),$BM$3:$BM$396,0)),\"\")","v":""},null,{"$f":"$I$3:INDEX($I$3:$I$396,COUNTIF($I$3:$I$396,\"?*\"))","v":""},null,null,null,null,"Current Maturities - Capital Leases"]
[null,{"$f":"'(I) TOTAL Part 32'!C17","v":"High Cost Loop - Federal"},{"$f":"'(I) TOTAL Part 32'!D17","v":0},"N/A","High Cost Loop - Federal",null,0,{"$f":"IF(G8=1,COUNTIF($G$3:$G8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H8),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1170,null,0,{"$f":"IF(P8=1,COUNTIF($P$3:$P8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q8),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E8),0)","v":0},{"$f":"IF(U8=0,””,COUNTIF($U$3:U8,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Garage Work Equipment ( Land Line Plant )","32.2115.a",0,{"$f":"IF(AB8=1,COUNTIF($AB$3:$AB8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC8),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(AJ8=1,COUNTIF($AJ$3:$AJ8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK8),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Advances from Affiliated Companies","4260",0,{"$f":"IF(AQ8=1,COUNTIF($AQ$3:$AQ8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR8),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Obligations Under Capital Leases","4250",null,null,null,null,null,null,null,null,null,null,null,null,"High Cost Loop - Federal",null,0,{"$f":"IF(BL8=1,COUNTIF($BL$3:$BL8,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM8),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Income Taxes - Accrued"]
[null,{"$f":"'(I) TOTAL Part 32'!C18","v":"Lifeline - Federal"},{"$f":"'(I) TOTAL Part 32'!D18","v":0},"N/A","Lifeline - Federal",null,0,{"$f":"IF(G9=1,COUNTIF($G$3:$G9,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H9),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1171,null,0,{"$f":"IF(P9=1,COUNTIF($P$3:$P9,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q9),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E9),0)","v":0},{"$f":"IF(U9=0,””,COUNTIF($U$3:U9,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Other Work Equipment ( Land Line Plant )","32.2116.a",0,{"$f":"IF(AB9=1,COUNTIF($AB$3:$AB9,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC9),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK9),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Debt","4270",0,{"$f":"IF(AQ9=1,COUNTIF($AQ$3:$AQ9,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR9),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Advances from Affiliated Companies","4260",null,null,null,null,null,null,null,null,null,null,null,null,"Lifeline - Federal",null,0,{"$f":"IF(BL9=1,COUNTIF($BL$3:$BL9,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM9),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Taxes - Accrued"]
[null,{"$f":"'(I) TOTAL Part 32'!C20","v":"Schools and Libraries"},{"$f":"'(I) TOTAL Part 32'!D20","v":0},"N/A","Schools and Libraries",null,0,{"$f":"IF(G10=1,COUNTIF($G$3:$G10,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H10),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1180,null,0,{"$f":"IF(P10=1,COUNTIF($P$3:$P10,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q10),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E10),0)","v":0},{"$f":"IF(U10=0,””,COUNTIF($U$3:U10,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Buildings ( Land Line Plant )","32.2121.a",0,{"$f":"IF(AB10=1,COUNTIF($AB$3:$AB10,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC10),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK10),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Liabilities and Deferred Credits           --> TOTALS :","4300",0,{"$f":"IF(AQ10=1,COUNTIF($AQ$3:$AQ10,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR10),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Other Long-Term Debt","4270",null,null,null,null,null,null,null,null,null,null,null,null,"Schools and Libraries",null,0,{"$f":"IF(BL10=1,COUNTIF($BL$3:$BL10,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM10),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Net Current Deferred Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C22","v":0},{"$f":"'(I) TOTAL Part 32'!D22","v":0},"N/A","Other - Federal",null,0,{"$f":"IF(G11=1,COUNTIF($G$3:$G11,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H11),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1182,null,0,{"$f":"IF(P11=1,COUNTIF($P$3:$P11,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q11),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E11),0)","v":0},{"$f":"IF(U11=0,””,COUNTIF($U$3:U11,\">0\"))","v":{"$error":"#NAME?"}},null,null,"the","Furniture ( Land Line Plant )","32.2122.a",0,{"$f":"IF(AB11=1,COUNTIF($AB$3:$AB11,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC11),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK11),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Liabilities","4310",0,{"$f":"IF(AQ11=1,COUNTIF($AQ$3:$AQ11,1),\"\")","v":""},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR11),$AR$3:$AR$396,0)),\"\")","v":""},null,null,"Other Long-Term Liabilities and Deferred Credits           --> TOTALS :","4300",null,null,null,null,null,null,null,null,null,null,null,null,"Other - Federal",null,0,{"$f":"IF(BL11=1,COUNTIF($BL$3:$BL11,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM11),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Net Current Deferred Non-Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C24","v":"Cash and Equivalents - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D24","v":1120},1120,"Cash and Equivalents - TOTAL",null,0,{"$f":"IF(G12=1,COUNTIF($G$3:$G12,1),\"\")","v":""},null,null,null,null,null,1190,null,0,{"$f":"IF(P12=1,COUNTIF($P$3:$P12,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q12),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E12),0)","v":0},{"$f":"IF(U12=0,””,COUNTIF($U$3:U12,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Office Equipment ( Land Line Plant )","32.2123.a",0,{"$f":"IF(AB12=1,COUNTIF($AB$3:$AB12,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC12),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long-Term Liabilities","4310",null,null,null,null,null,null,null,null,null,null,null,null,"Cash and Equivalents                                                              --> TOTALS :",null,0,{"$f":"IF(BL12=1,COUNTIF($BL$3:$BL12,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM12),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Accrued Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C25","v":"Cash"},{"$f":"'(I) TOTAL Part 32'!D25","v":1130},1130,"Cash",null,0,{"$f":"IF(G13=1,COUNTIF($G$3:$G13,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H13),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1191,null,0,{"$f":"IF(P13=1,COUNTIF($P$3:$P13,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q13),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E13),0)","v":0},{"$f":"IF(U13=0,””,COUNTIF($U$3:U13,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"General Purpose Computers ( Land Line Plant )","32.2124.a",0,{"$f":"IF(AB13=1,COUNTIF($AB$3:$AB13,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC13),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",null,0,{"$f":"IF(BL13=1,COUNTIF($BL$3:$BL13,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM13),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Current Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C26","v":"Special Cash Deposits"},{"$f":"'(I) TOTAL Part 32'!D26","v":1140},1140,"Special Cash Deposits",null,0,{"$f":"IF(G14=1,COUNTIF($G$3:$G14,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H14),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1200,null,0,{"$f":"IF(P14=1,COUNTIF($P$3:$P14,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q14),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E14),0)","v":0},{"$f":"IF(U14=0,””,COUNTIF($U$3:U14,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Central Office - Switching ( Land Line Plant ) - TOTAL",32.220999999999997,0,{"$f":"IF(AB14=1,COUNTIF($AB$3:$AB14,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC14),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Cash Deposits",null,0,{"$f":"IF(BL14=1,COUNTIF($BL$3:$BL14,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM14),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C27","v":"Working Cash Advances"},{"$f":"'(I) TOTAL Part 32'!D27","v":1150},1150,"Working Cash Advances",null,0,{"$f":"IF(G15=1,COUNTIF($G$3:$G15,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H15),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1201,null,0,{"$f":"IF(P15=1,COUNTIF($P$3:$P15,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q15),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E15),0)","v":0},{"$f":"IF(U15=0,””,COUNTIF($U$3:U15,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Non-Digital Switching ( Land Line Plant )","32.2211.a",0,{"$f":"IF(AB15=1,COUNTIF($AB$3:$AB15,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC15),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working Cash Advances",null,0,{"$f":"IF(BL15=1,COUNTIF($BL$3:$BL15,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM15),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Funded Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C28","v":"Temporary Investments"},{"$f":"'(I) TOTAL Part 32'!D28","v":1160},1160,"Temporary Investments",null,0,{"$f":"IF(G16=1,COUNTIF($G$3:$G16,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H16),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1210,null,0,{"$f":"IF(P16=1,COUNTIF($P$3:$P16,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q16),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E16),0)","v":0},{"$f":"IF(U16=0,””,COUNTIF($U$3:U16,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Digital Electronic Switching ( Land Line Plant )","32.2212.a",0,{"$f":"IF(AB16=1,COUNTIF($AB$3:$AB16,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC16),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Investments",null,0,{"$f":"IF(BL16=1,COUNTIF($BL$3:$BL16,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM16),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Premium on Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C29","v":"Receivables"},{"$f":"'(I) TOTAL Part 32'!D29","v":1170},1170,"Receivables",null,0,{"$f":"IF(G17=1,COUNTIF($G$3:$G17,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H17),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1220,null,0,{"$f":"IF(P17=1,COUNTIF($P$3:$P17,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q17),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E17),0)","v":0},{"$f":"IF(U17=0,””,COUNTIF($U$3:U17,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Electro - Mechanical Switching ( Land Line Plant )","32.2215.a",0,{"$f":"IF(AB17=1,COUNTIF($AB$3:$AB17,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC17),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receivables",null,0,{"$f":"IF(BL17=1,COUNTIF($BL$3:$BL17,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM17),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Discount on Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C30","v":"Allowance for Doubtful Accounts"},{"$f":"'(I) TOTAL Part 32'!D30","v":1171},1171,"Allowance for Doubtful Accounts",null,0,{"$f":"IF(G18=1,COUNTIF($G$3:$G18,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H18),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1220,null,0,{"$f":"IF(P18=1,COUNTIF($P$3:$P18,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q18),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E18),0)","v":0},{"$f":"IF(U18=0,””,COUNTIF($U$3:U18,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Operator Systems  ( Land Line Plant )","32.2220.a",0,{"$f":"IF(AB18=1,COUNTIF($AB$3:$AB18,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC18),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowance for Doubtful Accounts",null,0,{"$f":"IF(BL18=1,COUNTIF($BL$3:$BL18,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM18),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Reacquired Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C31","v":"Telecommunications Accounts Receivable"},{"$f":"'(I) TOTAL Part 32'!D31","v":1180},1180,"Telecommunications Accounts Receivable",null,0,{"$f":"IF(G19=1,COUNTIF($G$3:$G19,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H19),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1220,null,0,{"$f":"IF(P19=1,COUNTIF($P$3:$P19,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q19),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E19),0)","v":0},{"$f":"IF(U19=0,””,COUNTIF($U$3:U19,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Central Office – Transmission  ( Land Line Plant )","32.2230.a",0,{"$f":"IF(AB19=1,COUNTIF($AB$3:$AB19,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC19),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Accounts Receivable",null,0,{"$f":"IF(BL19=1,COUNTIF($BL$3:$BL19,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM19),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Obligations Under Capital Leases"]
[null,{"$f":"'(I) TOTAL Part 32'!C32","v":"Accounts Receivable Allowance - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D32","v":1182},1182,"Accounts Receivable Allowance - Telecommunications",null,0,{"$f":"IF(G20=1,COUNTIF($G$3:$G20,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H20),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1280,null,0,{"$f":"IF(P20=1,COUNTIF($P$3:$P20,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q20),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E20),0)","v":0},{"$f":"IF(U20=0,””,COUNTIF($U$3:U20,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Radio Systems  ( Land Line Plant )","32.2231.a",0,{"$f":"IF(AB20=1,COUNTIF($AB$3:$AB20,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC20),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Receivable Allowance - Telecommunications",null,0,{"$f":"IF(BL20=1,COUNTIF($BL$3:$BL20,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM20),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Advances from Affiliated Companies"]
[null,{"$f":"'(I) TOTAL Part 32'!C33","v":"Other Accounts Receivable "},{"$f":"'(I) TOTAL Part 32'!D33","v":1190},1190,"Other Accounts Receivable ",null,0,{"$f":"IF(G21=1,COUNTIF($G$3:$G21,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H21),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1290,null,0,{"$f":"IF(P21=1,COUNTIF($P$3:$P21,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q21),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E21),0)","v":0},{"$f":"IF(U21=0,””,COUNTIF($U$3:U21,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )","32.2232.a",0,{"$f":"IF(AB21=1,COUNTIF($AB$3:$AB21,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC21),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Accounts Receivable ",null,0,{"$f":"IF(BL21=1,COUNTIF($BL$3:$BL21,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM21),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C34","v":"Accounts Receivable Allowance - Other"},{"$f":"'(I) TOTAL Part 32'!D34","v":1191},1191,"Accounts Receivable Allowance - Other",null,0,{"$f":"IF(G22=1,COUNTIF($G$3:$G22,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H22),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1300,null,0,{"$f":"IF(P22=1,COUNTIF($P$3:$P22,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q22),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E22),0)","v":0},{"$f":"IF(U22=0,””,COUNTIF($U$3:U22,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Information Origination / Termination  ( Land Line Plant )","32.2310.a",0,{"$f":"IF(AB22=1,COUNTIF($AB$3:$AB22,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC22),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Receivable Allowance - Other",null,0,{"$f":"IF(BL22=1,COUNTIF($BL$3:$BL22,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM22),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C35","v":"Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D35","v":1200},1200,"Notes Receivable",null,0,{"$f":"IF(G23=1,COUNTIF($G$3:$G23,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H23),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1310,null,0,{"$f":"IF(P23=1,COUNTIF($P$3:$P23,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q23),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E23),0)","v":0},{"$f":"IF(U23=0,””,COUNTIF($U$3:U23,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Station Apparatus  ( Land Line Plant )","32.2311.a",0,{"$f":"IF(AB23=1,COUNTIF($AB$3:$AB23,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC23),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes Receivable",null,0,{"$f":"IF(BL23=1,COUNTIF($BL$3:$BL23,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM23),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Long-Term Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C36","v":"Notes Receivable Allowance"},{"$f":"'(I) TOTAL Part 32'!D36","v":1201},1201,"Notes Receivable Allowance",null,0,{"$f":"IF(G24=1,COUNTIF($G$3:$G24,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H24),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1320,null,0,{"$f":"IF(P24=1,COUNTIF($P$3:$P24,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q24),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E24),0)","v":0},{"$f":"IF(U24=0,””,COUNTIF($U$3:U24,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Customer Premises Wiring  ( Land Line Plant )","32.2321.a",0,{"$f":"IF(AB24=1,COUNTIF($AB$3:$AB24,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC24),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes Receivable Allowance",null,0,{"$f":"IF(BL24=1,COUNTIF($BL$3:$BL24,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM24),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Unamortized Operating Investment Tax Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C37","v":"Interest and Dividends Receivable"},{"$f":"'(I) TOTAL Part 32'!D37","v":1210},1210,"Interest and Dividends Receivable",null,0,{"$f":"IF(G25=1,COUNTIF($G$3:$G25,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H25),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1330,null,0,{"$f":"IF(P25=1,COUNTIF($P$3:$P25,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q25),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E25),0)","v":0},{"$f":"IF(U25=0,””,COUNTIF($U$3:U25,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Large Private Branch Exchanges  ( Land Line Plant )","32.2341.a",0,{"$f":"IF(AB25=1,COUNTIF($AB$3:$AB25,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC25),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest and Dividends Receivable",null,0,{"$f":"IF(BL25=1,COUNTIF($BL$3:$BL25,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM25),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Unamortized Non-Operating Investment Tax Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C38","v":"Inventories - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D38","v":1220},1220,"Inventories - TOTAL",null,0,{"$f":"IF(G26=1,COUNTIF($G$3:$G26,1),\"\")","v":""},null,null,null,null,null,1350,null,0,{"$f":"IF(P26=1,COUNTIF($P$3:$P26,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q26),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E26),0)","v":0},{"$f":"IF(U26=0,””,COUNTIF($U$3:U26,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Public Telephone Terminal Equipment  ( Land Line Plant )","32.2351.a",0,{"$f":"IF(AB26=1,COUNTIF($AB$3:$AB26,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC26),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inventories                                                                               --> TOTALS :",null,0,{"$f":"IF(BL26=1,COUNTIF($BL$3:$BL26,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM26),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Net Non-Current Deferred Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C39","v":"Material and Supplies."},{"$f":"'(I) TOTAL Part 32'!D39","v":1220},1220,"Material and Supplies.",null,0,{"$f":"IF(G27=1,COUNTIF($G$3:$G27,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H27),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1401,null,0,{"$f":"IF(P27=1,COUNTIF($P$3:$P27,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q27),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E27),0)","v":0},{"$f":"IF(U27=0,””,COUNTIF($U$3:U27,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Other Terminal Equipment  ( Land Line Plant )","32.2362.a",0,{"$f":"IF(AB27=1,COUNTIF($AB$3:$AB27,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC27),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material and Supplies.",null,0,{"$f":"IF(BL27=1,COUNTIF($BL$3:$BL27,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM27),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Net Deferred Tax Liability Adjustments"]
[null,{"$f":"'(I) TOTAL Part 32'!C40","v":"Property Held for Sale or Lease."},{"$f":"'(I) TOTAL Part 32'!D40","v":1220},1220,"Property Held for Sale or Lease.",null,0,{"$f":"IF(G28=1,COUNTIF($G$3:$G28,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H28),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1402,null,0,{"$f":"IF(P28=1,COUNTIF($P$3:$P28,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q28),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E28),0)","v":0},{"$f":"IF(U28=0,””,COUNTIF($U$3:U28,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Cable and Wire Facilities  ( Land Line Plant )","32.2410.a",0,{"$f":"IF(AB28=1,COUNTIF($AB$3:$AB28,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC28),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Sale or Lease.",null,0,{"$f":"IF(BL28=1,COUNTIF($BL$3:$BL28,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM28),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Net Non-Current Deferred Non-Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C41","v":"Prepayments - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D41","v":1280},1280,"Prepayments - TOTAL",null,0,{"$f":"IF(G29=1,COUNTIF($G$3:$G29,1),\"\")","v":""},null,null,null,null,null,1406,null,0,{"$f":"IF(P29=1,COUNTIF($P$3:$P29,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q29),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E29),0)","v":0},{"$f":"IF(U29=0,””,COUNTIF($U$3:U29,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Poles  ( Land Line Plant )","32.2411.a",0,{"$f":"IF(AB29=1,COUNTIF($AB$3:$AB29,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC29),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepayments                                                                            --> TOTALS :",null,0,{"$f":"IF(BL29=1,COUNTIF($BL$3:$BL29,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM29),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Deferred Credits"]
[null,{"$f":"'(I) TOTAL Part 32'!C42","v":"Prepaid Rents"},{"$f":"'(I) TOTAL Part 32'!D42","v":1290},1290,"Prepaid Rents",null,0,{"$f":"IF(G30=1,COUNTIF($G$3:$G30,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H30),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1407,null,0,{"$f":"IF(P30=1,COUNTIF($P$3:$P30,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q30),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E30),0)","v":0},{"$f":"IF(U30=0,””,COUNTIF($U$3:U30,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Aerial Cable  ( Land Line Plant )","32.2421.a",0,{"$f":"IF(AB30=1,COUNTIF($AB$3:$AB30,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC30),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Rents",null,0,{"$f":"IF(BL30=1,COUNTIF($BL$3:$BL30,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM30),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Deferred Tax Regulatory Adjustments - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C43","v":"Prepaid Taxes"},{"$f":"'(I) TOTAL Part 32'!D43","v":1300},1300,"Prepaid Taxes",null,0,{"$f":"IF(G31=1,COUNTIF($G$3:$G31,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H31),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1408,null,0,{"$f":"IF(P31=1,COUNTIF($P$3:$P31,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q31),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E31),0)","v":0},{"$f":"IF(U31=0,””,COUNTIF($U$3:U31,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Underground Cable  ( Land Line Plant )","32.2422.a",0,{"$f":"IF(AB31=1,COUNTIF($AB$3:$AB31,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC31),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Taxes",null,0,{"$f":"IF(BL31=1,COUNTIF($BL$3:$BL31,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM31),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Jurisdictional Liabilities and Deferred Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C44","v":"Prepaid Insurance"},{"$f":"'(I) TOTAL Part 32'!D44","v":1310},1310,"Prepaid Insurance",null,0,{"$f":"IF(G32=1,COUNTIF($G$3:$G32,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H32),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1410,null,0,{"$f":"IF(P32=1,COUNTIF($P$3:$P32,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q32),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E32),0)","v":0},{"$f":"IF(U32=0,””,COUNTIF($U$3:U32,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Buried Cable  ( Land Line Plant )","32.2423.a",0,{"$f":"IF(AB32=1,COUNTIF($AB$3:$AB32,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC32),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Insurance",null,0,{"$f":"IF(BL32=1,COUNTIF($BL$3:$BL32,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM32),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Capital Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C45","v":"Prepaid Directory Expense"},{"$f":"'(I) TOTAL Part 32'!D45","v":1320},1320,"Prepaid Directory Expense",null,0,{"$f":"IF(G33=1,COUNTIF($G$3:$G33,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H33),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1437,null,0,{"$f":"IF(P33=1,COUNTIF($P$3:$P33,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q33),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E33),0)","v":0},{"$f":"IF(U33=0,””,COUNTIF($U$3:U33,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Intrabuilding Network Cable  ( Land Line Plant )","32.2426.a",0,{"$f":"IF(AB33=1,COUNTIF($AB$3:$AB33,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC33),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Directory Expense",null,0,{"$f":"IF(BL33=1,COUNTIF($BL$3:$BL33,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM33),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Additional Paid–In Capital"]
[null,{"$f":"'(I) TOTAL Part 32'!C46","v":"Other Prepayments"},{"$f":"'(I) TOTAL Part 32'!D46","v":1330},1330,"Other Prepayments",null,0,{"$f":"IF(G34=1,COUNTIF($G$3:$G34,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H34),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1438,null,0,{"$f":"IF(P34=1,COUNTIF($P$3:$P34,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q34),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E34),0)","v":0},{"$f":"IF(U34=0,””,COUNTIF($U$3:U34,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Aerial Wire  ( Land Line Plant )","32.2431.a",0,{"$f":"IF(AB34=1,COUNTIF($AB$3:$AB34,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC34),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Prepayments",null,0,{"$f":"IF(BL34=1,COUNTIF($BL$3:$BL34,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM34),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Treasury Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C47","v":"Other Current Assets"},{"$f":"'(I) TOTAL Part 32'!D47","v":1350},1350,"Other Current Assets",null,0,{"$f":"IF(G35=1,COUNTIF($G$3:$G35,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H35),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1439,null,0,{"$f":"IF(P35=1,COUNTIF($P$3:$P35,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q35),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E35),0)","v":0},{"$f":"IF(U35=0,””,COUNTIF($U$3:U35,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Conduit Systems  ( Land Line Plant )","32.2441.a",0,{"$f":"IF(AB35=1,COUNTIF($AB$3:$AB35,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC35),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Current Assets",null,0,{"$f":"IF(BL35=1,COUNTIF($BL$3:$BL35,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM35),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C48","v":"Investment in Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D48","v":1401},1401,"Investment in Affiliated Companies",null,0,{"$f":"IF(G36=1,COUNTIF($G$3:$G36,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H36),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,1500,null,0,{"$f":"IF(P36=1,COUNTIF($P$3:$P36,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q36),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E36),0)","v":0},{"$f":"IF(U36=0,””,COUNTIF($U$3:U36,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Amortizable Tangible Assets  ( Land Line Plant )","32.2680.a",0,{"$f":"IF(AB36=1,COUNTIF($AB$3:$AB36,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC36),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment in Affiliated Companies",null,0,{"$f":"IF(BL36=1,COUNTIF($BL$3:$BL36,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM36),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Capital Stock Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C49","v":"Investment in Non-Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D49","v":1402},1402,"Investment in Non-Affiliated Companies",null,0,{"$f":"IF(G37=1,COUNTIF($G$3:$G37,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H37),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2001,null,0,{"$f":"IF(P37=1,COUNTIF($P$3:$P37,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q37),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E37),0)","v":0},{"$f":"IF(U37=0,””,COUNTIF($U$3:U37,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Capital Leases  ( Land Line Plant )","32.2681.a",0,{"$f":"IF(AB37=1,COUNTIF($AB$3:$AB37,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC37),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment in Non-Affiliated Companies",null,0,{"$f":"IF(BL37=1,COUNTIF($BL$3:$BL37,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM37),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Memberships Subscribed but Unissued"]
[null,{"$f":"'(I) TOTAL Part 32'!C50","v":"Non-Regulated Investments"},{"$f":"'(I) TOTAL Part 32'!D50","v":1406},1406,"Non-Regulated Investments",null,0,{"$f":"IF(G38=1,COUNTIF($G$3:$G38,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H38),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2002,null,0,{"$f":"IF(P38=1,COUNTIF($P$3:$P38,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q38),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E38),0)","v":0},{"$f":"IF(U38=0,””,COUNTIF($U$3:U38,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Leasehold Improvements  ( Land Line Plant )","32.2682.a",0,{"$f":"IF(AB38=1,COUNTIF($AB$3:$AB38,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC38),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Regulated Investments",null,0,{"$f":"IF(BL38=1,COUNTIF($BL$3:$BL38,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM38),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Members' Equity Certificates Subscribed but Unissued"]
[null,{"$f":"'(I) TOTAL Part 32'!C51","v":"Unamortized Debt Issuance Expense"},{"$f":"'(I) TOTAL Part 32'!D51","v":1407},1407,"Unamortized Debt Issuance Expense",null,0,{"$f":"IF(G39=1,COUNTIF($G$3:$G39,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H39),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2003,null,0,{"$f":"IF(P39=1,COUNTIF($P$3:$P39,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q39),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E39),0)","v":0},{"$f":"IF(U39=0,””,COUNTIF($U$3:U39,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Intangibles  ( Land Line Plant )","32.2690.a",0,{"$f":"IF(AB39=1,COUNTIF($AB$3:$AB39,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC39),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unamortized Debt Issuance Expense",null,0,{"$f":"IF(BL39=1,COUNTIF($BL$3:$BL39,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM39),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Memberships Issued"]
[null,{"$f":"'(I) TOTAL Part 32'!C52","v":"Sinking Funds"},{"$f":"'(I) TOTAL Part 32'!D52","v":1408},1408,"Sinking Funds",null,0,{"$f":"IF(G40=1,COUNTIF($G$3:$G40,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H40),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2004,null,0,{"$f":"IF(P40=1,COUNTIF($P$3:$P40,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q40),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E40),0)","v":0},{"$f":"IF(U40=0,””,COUNTIF($U$3:U40,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Land and Support Assets ( Cellular & Mobile Radio Plant )   --> TOTALS :",32.210999999999999,0,{"$f":"IF(AB40=1,COUNTIF($AB$3:$AB40,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC40),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sinking Funds",null,0,{"$f":"IF(BL40=1,COUNTIF($BL$3:$BL40,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM40),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Members' Equity Certificates Issued"]
[null,{"$f":"'(I) TOTAL Part 32'!C53","v":"Other Non-Current Assets"},{"$f":"'(I) TOTAL Part 32'!D53","v":1410},1410,"Other Non-Current Assets",null,0,{"$f":"IF(G41=1,COUNTIF($G$3:$G41,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H41),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2005,null,0,{"$f":"IF(P41=1,COUNTIF($P$3:$P41,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q41),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E41),0)","v":0},{"$f":"IF(U41=0,””,COUNTIF($U$3:U41,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Land ( Cellular & Mobile Radio Plant )","32.2111.b",0,{"$f":"IF(AB41=1,COUNTIF($AB$3:$AB41,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC41),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Non-Current Assets",null,0,{"$f":"IF(BL41=1,COUNTIF($BL$3:$BL41,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM41),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Members' Equity - Other"]
[null,{"$f":"'(I) TOTAL Part 32'!C54","v":"Deferred Tax Regulatory Assets"},{"$f":"'(I) TOTAL Part 32'!D54","v":1437},1437,"Deferred Tax Regulatory Assets",null,0,{"$f":"IF(G42=1,COUNTIF($G$3:$G42,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H42),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2006,null,0,{"$f":"IF(P42=1,COUNTIF($P$3:$P42,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q42),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E42),0)","v":0},{"$f":"IF(U42=0,””,COUNTIF($U$3:U42,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Motor Vehicles ( Cellular & Mobile Radio Plant )","32.2112.b",0,{"$f":"IF(AB42=1,COUNTIF($AB$3:$AB42,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC42),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Tax Regulatory Assets",null,0,{"$f":"IF(BL42=1,COUNTIF($BL$3:$BL42,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM42),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Installments Paid on Capital Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C55","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D55","v":1438},1438,"Deferred Maintenance, Retirements and Other Deferred Charges",null,0,{"$f":"IF(G43=1,COUNTIF($G$3:$G43,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H43),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2007,null,0,{"$f":"IF(P43=1,COUNTIF($P$3:$P43,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q43),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E43),0)","v":0},{"$f":"IF(U43=0,””,COUNTIF($U$3:U43,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Aircraft ( Cellular & Mobile Radio Plant )","32.2113.b",0,{"$f":"IF(AB43=1,COUNTIF($AB$3:$AB43,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC43),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Maintenance, Retirements and Other Deferred Charges",null,0,{"$f":"IF(BL43=1,COUNTIF($BL$3:$BL43,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM43),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Installments Paid on Memberships Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C56","v":"Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D56","v":1439},1439,"Deferred Charges",null,0,{"$f":"IF(G44=1,COUNTIF($G$3:$G44,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H44),$H$3:$H$396,0)),\"\")","v":""},null,null,1,null,2110,null,0,{"$f":"IF(P44=1,COUNTIF($P$3:$P44,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q44),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E44),0)","v":0},{"$f":"IF(U44=0,””,COUNTIF($U$3:U44,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )","32.2114.b",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z44))","v":0},{"$f":"IF(AB44=1,COUNTIF($AB$3:$AB44,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC44),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Charges",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ44))","v":0},{"$f":"IF(BL44=1,COUNTIF($BL$3:$BL44,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM44),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Installments Paid on Equity Certificates Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C57","v":"Other Jurisdictional Assets - Net"},{"$f":"'(I) TOTAL Part 32'!D57","v":1500},1500,"Other Jurisdictional Assets - Net",null,0,{"$f":"IF(G45=1,COUNTIF($G$3:$G45,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H45),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2111.a",null,0,{"$f":"IF(P45=1,COUNTIF($P$3:$P45,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q45),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E45),0)","v":0},{"$f":"IF(U45=0,””,COUNTIF($U$3:U45,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Garage Work Equipment ( Cellular & Mobile Radio Plant )","32.2115.b",0,{"$f":"IF(AB45=1,COUNTIF($AB$3:$AB45,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC45),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Jurisdictional Assets - Net",null,0,{"$f":"IF(BL45=1,COUNTIF($BL$3:$BL45,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM45),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C58","v":"Telecommunications Plant in Service"},{"$f":"'(I) TOTAL Part 32'!D58","v":2001},2001,"Telecommunications Plant in Service",null,0,{"$f":"IF(G46=1,COUNTIF($G$3:$G46,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H46),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2112.a",null,0,{"$f":"IF(P46=1,COUNTIF($P$3:$P46,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q46),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E46),0)","v":0},{"$f":"IF(U46=0,””,COUNTIF($U$3:U46,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Other Work Equipment ( Cellular & Mobile Radio Plant )","32.2116.b",0,{"$f":"IF(AB46=1,COUNTIF($AB$3:$AB46,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC46),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant in Service",null,0,{"$f":"IF(BL46=1,COUNTIF($BL$3:$BL46,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM46),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Operating Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C59","v":"Property Held for Future Telecommunication Use"},{"$f":"'(I) TOTAL Part 32'!D59","v":2002},2002,"Property Held for Future Telecommunication Use",null,0,{"$f":"IF(G47=1,COUNTIF($G$3:$G47,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H47),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2113.a",null,0,{"$f":"IF(P47=1,COUNTIF($P$3:$P47,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q47),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E47),0)","v":0},{"$f":"IF(U47=0,””,COUNTIF($U$3:U47,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Buildings ( Cellular & Mobile Radio Plant )","32.2121.b",0,{"$f":"IF(AB47=1,COUNTIF($AB$3:$AB47,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC47),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Future Telecommunication Use",null,0,{"$f":"IF(BL47=1,COUNTIF($BL$3:$BL47,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM47),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Non-Operating Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C60","v":"Telecommunications Plant Under Construction"},{"$f":"'(I) TOTAL Part 32'!D60","v":2003},2003,"Telecommunications Plant Under Construction",null,0,{"$f":"IF(G48=1,COUNTIF($G$3:$G48,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H48),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2114.a",null,0,{"$f":"IF(P48=1,COUNTIF($P$3:$P48,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q48),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E48),0)","v":0},{"$f":"IF(U48=0,””,COUNTIF($U$3:U48,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Furniture ( Cellular & Mobile Radio Plant )","32.2122.b",0,{"$f":"IF(AB48=1,COUNTIF($AB$3:$AB48,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC48),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Under Construction",null,0,{"$f":"IF(BL48=1,COUNTIF($BL$3:$BL48,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM48),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Other Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C61","v":"Telecommunications Plant Under Construction - Long Term "},{"$f":"'(I) TOTAL Part 32'!D61","v":2004},2004,"Telecommunications Plant Under Construction - Long Term ",null,0,{"$f":"IF(G49=1,COUNTIF($G$3:$G49,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H49),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2115.a",null,0,{"$f":"IF(P49=1,COUNTIF($P$3:$P49,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q49),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E49),0)","v":0},{"$f":"IF(U49=0,””,COUNTIF($U$3:U49,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Office Equipment ( Cellular & Mobile Radio Plant )","32.2123.b",0,{"$f":"IF(AB49=1,COUNTIF($AB$3:$AB49,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC49),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Under Construction - Long Term ",null,0,{"$f":"IF(BL49=1,COUNTIF($BL$3:$BL49,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM49),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Patronage Capital Assignable"]
[null,{"$f":"'(I) TOTAL Part 32'!C62","v":"Telecommunications Plant Adjustment"},{"$f":"'(I) TOTAL Part 32'!D62","v":2005},2005,"Telecommunications Plant Adjustment",null,0,{"$f":"IF(G50=1,COUNTIF($G$3:$G50,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H50),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2116.a",null,0,{"$f":"IF(P50=1,COUNTIF($P$3:$P50,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q50),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E50),0)","v":0},{"$f":"IF(U50=0,””,COUNTIF($U$3:U50,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"General Purpose Computers ( Cellular & Mobile Radio Plant )","32.2124.b",0,{"$f":"IF(AB50=1,COUNTIF($AB$3:$AB50,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC50),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Adjustment",null,0,{"$f":"IF(BL50=1,COUNTIF($BL$3:$BL50,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM50),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Patronage Capital Un-Assignable"]
[null,{"$f":"'(I) TOTAL Part 32'!C63","v":"Non-Operating Plant"},{"$f":"'(I) TOTAL Part 32'!D63","v":2006},2006,"Non-Operating Plant",null,0,{"$f":"IF(G51=1,COUNTIF($G$3:$G51,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H51),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2121.a",null,0,{"$f":"IF(P51=1,COUNTIF($P$3:$P51,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q51),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E51),0)","v":0},{"$f":"IF(U51=0,””,COUNTIF($U$3:U51,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Central Office - Switching ( Cellular & Mobile Radio Plant ) --> TOTALS : ",32.220999999999997,0,{"$f":"IF(AB51=1,COUNTIF($AB$3:$AB51,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC51),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Plant",null,0,{"$f":"IF(BL51=1,COUNTIF($BL$3:$BL51,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM51),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Patrons' Capital Credits Assigned"]
[null,{"$f":"'(I) TOTAL Part 32'!C64","v":"Goodwill"},{"$f":"'(I) TOTAL Part 32'!D64","v":2007},2007,"Goodwill",null,0,{"$f":"IF(G52=1,COUNTIF($G$3:$G52,1),\"\")","v":""},null,null,null,null,null,"2122.a",null,0,{"$f":"IF(P52=1,COUNTIF($P$3:$P52,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q52),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E52),0)","v":0},{"$f":"IF(U52=0,””,COUNTIF($U$3:U52,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Non-Digital Switching ( Cellular & Mobile Radio Plant )","32.2211.b",0,{"$f":"IF(AB52=1,COUNTIF($AB$3:$AB52,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC52),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goodwill",null,0,{"$f":"IF(BL52=1,COUNTIF($BL$3:$BL52,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM52),$BM$3:$BM$396,0)),\"\")","v":""},null,null,null,null,null,null,"Gain on the Retirement of Capital Credits"]
[null,{"$f":"'(I) TOTAL Part 32'!C65","v":"COMPANY ASSETS"},{"$f":"'(I) TOTAL Part 32'!D65","v":0},0,"COMPANY ASSETS",null,0,{"$f":"IF(G53=1,COUNTIF($G$3:$G53,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H53),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2123.a",null,0,{"$f":"IF(P53=1,COUNTIF($P$3:$P53,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q53),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E53),0)","v":0},{"$f":"IF(U53=0,””,COUNTIF($U$3:U53,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Digital Electronic Switching ( Cellular & Mobile Radio Plant )","32.2212.b",0,{"$f":"IF(AB53=1,COUNTIF($AB$3:$AB53,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC53),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPANY ASSETS",null,0,{"$f":"IF(BL53=1,COUNTIF($BL$3:$BL53,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM53),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C66","v":"Land and Support Assets ( Land Line Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D66","v":2110},2110,"Land and Support Assets ( Land Line Plant ) - TOTAL",null,0,{"$f":"IF(G54=1,COUNTIF($G$3:$G54,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H54),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2124.a",null,0,{"$f":"IF(P54=1,COUNTIF($P$3:$P54,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q54),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E54),0)","v":0},{"$f":"IF(U54=0,””,COUNTIF($U$3:U54,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )","32.2215.b",0,{"$f":"IF(AB54=1,COUNTIF($AB$3:$AB54,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC54),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and Support Assets ( Land Line Plant )                          --> TOTALS :",null,0,{"$f":"IF(BL54=1,COUNTIF($BL$3:$BL54,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM54),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C67","v":"Land ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D67","v":"2111.a"},"2111.a","Land ( Land Line Plant )",null,0,{"$f":"IF(G55=1,COUNTIF($G$3:$G55,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H55),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2210,null,0,{"$f":"IF(P55=1,COUNTIF($P$3:$P55,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q55),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E55),0)","v":0},{"$f":"IF(U55=0,””,COUNTIF($U$3:U55,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Operator Systems  ( Cellular & Mobile Radio Plant )","32.2220.b",0,{"$f":"IF(AB55=1,COUNTIF($AB$3:$AB55,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC55),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land ( Land Line Plant )",null,0,{"$f":"IF(BL55=1,COUNTIF($BL$3:$BL55,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM55),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C68","v":"Motor Vehicles ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D68","v":"2112.a"},"2112.a","Motor Vehicles ( Land Line Plant )",null,0,{"$f":"IF(G56=1,COUNTIF($G$3:$G56,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H56),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2211.a",null,0,{"$f":"IF(P56=1,COUNTIF($P$3:$P56,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q56),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E56),0)","v":0},{"$f":"IF(U56=0,””,COUNTIF($U$3:U56,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )","32.2230.b",0,{"$f":"IF(AB56=1,COUNTIF($AB$3:$AB56,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC56),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicles ( Land Line Plant )",null,0,{"$f":"IF(BL56=1,COUNTIF($BL$3:$BL56,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM56),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C69","v":"Aircraft ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D69","v":"2113.a"},"2113.a","Aircraft ( Land Line Plant )",null,0,{"$f":"IF(G57=1,COUNTIF($G$3:$G57,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H57),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2212.a",null,0,{"$f":"IF(P57=1,COUNTIF($P$3:$P57,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q57),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E57),0)","v":0},{"$f":"IF(U57=0,””,COUNTIF($U$3:U57,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Radio Systems  ( Cellular & Mobile Radio Plant )","32.2231.b",0,{"$f":"IF(AB57=1,COUNTIF($AB$3:$AB57,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC57),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aircraft ( Land Line Plant )",null,0,{"$f":"IF(BL57=1,COUNTIF($BL$3:$BL57,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM57),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C70","v":"Tools and Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D70","v":"2114.a"},"2114.a","Tools and Other Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(G58=1,COUNTIF($G$3:$G58,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H58),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2215.a",null,0,{"$f":"IF(P58=1,COUNTIF($P$3:$P58,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q58),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E58),0)","v":0},{"$f":"IF(U58=0,””,COUNTIF($U$3:U58,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )","32.2232.b",0,{"$f":"IF(AB58=1,COUNTIF($AB$3:$AB58,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC58),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tools and Other Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(BL58=1,COUNTIF($BL$3:$BL58,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM58),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C71","v":"Garage Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D71","v":"2115.a"},"2115.a","Garage Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(G59=1,COUNTIF($G$3:$G59,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H59),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2220.a",null,0,{"$f":"IF(P59=1,COUNTIF($P$3:$P59,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q59),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E59),0)","v":0},{"$f":"IF(U59=0,””,COUNTIF($U$3:U59,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )","32.2310.b",0,{"$f":"IF(AB59=1,COUNTIF($AB$3:$AB59,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC59),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(BL59=1,COUNTIF($BL$3:$BL59,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM59),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C72","v":"Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D72","v":"2116.a"},"2116.a","Other Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(G60=1,COUNTIF($G$3:$G60,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H60),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2230.a",null,0,{"$f":"IF(P60=1,COUNTIF($P$3:$P60,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q60),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E60),0)","v":0},{"$f":"IF(U60=0,””,COUNTIF($U$3:U60,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Station Apparatus  ( Cellular & Mobile Radio Plant )","32.2311.b",0,{"$f":"IF(AB60=1,COUNTIF($AB$3:$AB60,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC60),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Work Equipment ( Land Line Plant )",null,0,{"$f":"IF(BL60=1,COUNTIF($BL$3:$BL60,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM60),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C73","v":"Buildings ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D73","v":"2121.a"},"2121.a","Buildings ( Land Line Plant )",null,0,{"$f":"IF(G61=1,COUNTIF($G$3:$G61,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H61),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2231.a",null,0,{"$f":"IF(P61=1,COUNTIF($P$3:$P61,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q61),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E61),0)","v":0},{"$f":"IF(U61=0,””,COUNTIF($U$3:U61,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )","32.2321.b",0,{"$f":"IF(AB61=1,COUNTIF($AB$3:$AB61,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC61),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Land Line Plant )",null,0,{"$f":"IF(BL61=1,COUNTIF($BL$3:$BL61,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM61),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C74","v":"Furniture ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D74","v":"2122.a"},"2122.a","Furniture ( Land Line Plant )",null,0,{"$f":"IF(G62=1,COUNTIF($G$3:$G62,1),\"\")","v":""},null,null,null,null,null,"2232.a",null,0,{"$f":"IF(P62=1,COUNTIF($P$3:$P62,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q62),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E62),0)","v":0},{"$f":"IF(U62=0,””,COUNTIF($U$3:U62,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )","32.2341.b",0,{"$f":"IF(AB62=1,COUNTIF($AB$3:$AB62,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC62),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture ( Land Line Plant )",null,0,{"$f":"IF(BL62=1,COUNTIF($BL$3:$BL62,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM62),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C75","v":"Office Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D75","v":"2123.a"},"2123.a","Office Equipment ( Land Line Plant )",null,0,{"$f":"IF(G63=1,COUNTIF($G$3:$G63,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H63),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2310.a",null,0,{"$f":"IF(P63=1,COUNTIF($P$3:$P63,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q63),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E63),0)","v":0},{"$f":"IF(U63=0,””,COUNTIF($U$3:U63,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )","32.2351.b",0,{"$f":"IF(AB63=1,COUNTIF($AB$3:$AB63,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC63),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment ( Land Line Plant )",null,0,{"$f":"IF(BL63=1,COUNTIF($BL$3:$BL63,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM63),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C76","v":"General Purpose Computers ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D76","v":"2124.a"},"2124.a","General Purpose Computers ( Land Line Plant )",null,0,{"$f":"IF(G64=1,COUNTIF($G$3:$G64,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H64),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2311.a",null,0,{"$f":"IF(P64=1,COUNTIF($P$3:$P64,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q64),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E64),0)","v":0},{"$f":"IF(U64=0,””,COUNTIF($U$3:U64,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )","32.2362.b",0,{"$f":"IF(AB64=1,COUNTIF($AB$3:$AB64,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC64),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Purpose Computers ( Land Line Plant )",null,0,{"$f":"IF(BL64=1,COUNTIF($BL$3:$BL64,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM64),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C77","v":"Central Office - Switching ( Land Line Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D77","v":2210},2210,"Central Office - Switching ( Land Line Plant ) - TOTAL",null,0,{"$f":"IF(G65=1,COUNTIF($G$3:$G65,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H65),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2321.a",null,0,{"$f":"IF(P65=1,COUNTIF($P$3:$P65,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q65),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E65),0)","v":0},{"$f":"IF(U65=0,””,COUNTIF($U$3:U65,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )","32.2410.b",0,{"$f":"IF(AB65=1,COUNTIF($AB$3:$AB65,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC65),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office - Switching ( Land Line Plant )                       --> TOTALS :",null,0,{"$f":"IF(BL65=1,COUNTIF($BL$3:$BL65,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM65),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C78","v":"Non-Digital Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D78","v":"2211.a"},"2211.a","Non-Digital Switching ( Land Line Plant )",null,0,{"$f":"IF(G66=1,COUNTIF($G$3:$G66,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H66),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2341.a",null,0,{"$f":"IF(P66=1,COUNTIF($P$3:$P66,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q66),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E66),0)","v":0},{"$f":"IF(U66=0,””,COUNTIF($U$3:U66,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Poles  ( Cellular & Mobile Radio Plant )","32.2411.b",0,{"$f":"IF(AB66=1,COUNTIF($AB$3:$AB66,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC66),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Digital Switching ( Land Line Plant )",null,0,{"$f":"IF(BL66=1,COUNTIF($BL$3:$BL66,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM66),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C79","v":"Digital Electronic Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D79","v":"2212.a"},"2212.a","Digital Electronic Switching ( Land Line Plant )",null,0,{"$f":"IF(G67=1,COUNTIF($G$3:$G67,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H67),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2351.a",null,0,{"$f":"IF(P67=1,COUNTIF($P$3:$P67,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q67),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E67),0)","v":0},{"$f":"IF(U67=0,””,COUNTIF($U$3:U67,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Aerial Cable  ( Cellular & Mobile Radio Plant )","32.2421.b",0,{"$f":"IF(AB67=1,COUNTIF($AB$3:$AB67,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC67),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Electronic Switching ( Land Line Plant )",null,0,{"$f":"IF(BL67=1,COUNTIF($BL$3:$BL67,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM67),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C80","v":"Electro - Mechanical Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D80","v":"2215.a"},"2215.a","Electro - Mechanical Switching ( Land Line Plant )",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E68))","v":0},{"$f":"IF(G68=1,COUNTIF($G$3:$G68,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H68),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2362.a",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D68))","v":0},{"$f":"IF(P68=1,COUNTIF($P$3:$P68,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q68),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E68),0)","v":0},{"$f":"IF(U68=0,””,COUNTIF($U$3:U68,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Underground Cable  ( Cellular & Mobile Radio Plant )","32.2422.b",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z68))","v":0},{"$f":"IF(AB68=1,COUNTIF($AB$3:$AB68,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC68),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro - Mechanical Switching ( Land Line Plant )",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ68))","v":0},{"$f":"IF(BL68=1,COUNTIF($BL$3:$BL68,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM68),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C81","v":"Operator Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D81","v":"2220.a"},"2220.a","Operator Systems  ( Land Line Plant )",null,0,{"$f":"IF(G69=1,COUNTIF($G$3:$G69,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H69),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2410.a",null,0,{"$f":"IF(P69=1,COUNTIF($P$3:$P69,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q69),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E69),0)","v":0},{"$f":"IF(U69=0,””,COUNTIF($U$3:U69,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Buried Cable  ( Cellular & Mobile Radio Plant )","32.2423.b",0,{"$f":"IF(AB69=1,COUNTIF($AB$3:$AB69,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC69),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Systems  ( Land Line Plant )",null,0,{"$f":"IF(BL69=1,COUNTIF($BL$3:$BL69,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM69),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C82","v":"Central Office – Transmission  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D82","v":"2230.a"},"2230.a","Central Office – Transmission  ( Land Line Plant )",null,0,{"$f":"IF(G70=1,COUNTIF($G$3:$G70,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H70),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2411.a",null,0,{"$f":"IF(P70=1,COUNTIF($P$3:$P70,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q70),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E70),0)","v":0},{"$f":"IF(U70=0,””,COUNTIF($U$3:U70,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )","32.2426.b",0,{"$f":"IF(AB70=1,COUNTIF($AB$3:$AB70,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC70),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office – Transmission  ( Land Line Plant )",null,0,{"$f":"IF(BL70=1,COUNTIF($BL$3:$BL70,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM70),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C83","v":"Radio Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D83","v":"2231.a"},"2231.a","Radio Systems  ( Land Line Plant )",null,0,{"$f":"IF(G71=1,COUNTIF($G$3:$G71,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H71),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2421.a",null,0,{"$f":"IF(P71=1,COUNTIF($P$3:$P71,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q71),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E71),0)","v":0},{"$f":"IF(U71=0,””,COUNTIF($U$3:U71,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Aerial Wire  ( Cellular & Mobile Radio Plant )","32.2431.b",0,{"$f":"IF(AB71=1,COUNTIF($AB$3:$AB71,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC71),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio Systems  ( Land Line Plant )",null,0,{"$f":"IF(BL71=1,COUNTIF($BL$3:$BL71,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM71),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C84","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D84","v":"2232.a"},"2232.a","Circuit Equipment (Electronic & Optical) ( Land Line Plant )",null,0,{"$f":"IF(G72=1,COUNTIF($G$3:$G72,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H72),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2422.a",null,0,{"$f":"IF(P72=1,COUNTIF($P$3:$P72,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q72),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E72),0)","v":0},{"$f":"IF(U72=0,””,COUNTIF($U$3:U72,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Conduit Systems  ( Cellular & Mobile Radio Plant )","32.2441.b",0,{"$f":"IF(AB72=1,COUNTIF($AB$3:$AB72,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC72),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )",null,0,{"$f":"IF(BL72=1,COUNTIF($BL$3:$BL72,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM72),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C85","v":"Information Origination / Termination  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D85","v":"2310.a"},"2310.a","Information Origination / Termination  ( Land Line Plant )",null,0,{"$f":"IF(G73=1,COUNTIF($G$3:$G73,1),\"\")","v":""},null,null,null,null,null,"2423.a",null,0,{"$f":"IF(P73=1,COUNTIF($P$3:$P73,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q73),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E73),0)","v":0},{"$f":"IF(U73=0,””,COUNTIF($U$3:U73,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )","32.2680.b",0,{"$f":"IF(AB73=1,COUNTIF($AB$3:$AB73,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC73),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Origination / Termination  ( Land Line Plant )",null,0,{"$f":"IF(BL73=1,COUNTIF($BL$3:$BL73,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM73),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C86","v":"Station Apparatus  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D86","v":"2311.a"},"2311.a","Station Apparatus  ( Land Line Plant )",null,0,{"$f":"IF(G74=1,COUNTIF($G$3:$G74,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H74),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2426.a",null,0,{"$f":"IF(P74=1,COUNTIF($P$3:$P74,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q74),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E74),0)","v":0},{"$f":"IF(U74=0,””,COUNTIF($U$3:U74,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Capital Leases  ( Cellular & Mobile Radio Plant )","32.2681.b",0,{"$f":"IF(AB74=1,COUNTIF($AB$3:$AB74,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC74),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Apparatus  ( Land Line Plant )",null,0,{"$f":"IF(BL74=1,COUNTIF($BL$3:$BL74,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM74),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C87","v":"Customer Premises Wiring  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D87","v":"2321.a"},"2321.a","Customer Premises Wiring  ( Land Line Plant )",null,0,{"$f":"IF(G75=1,COUNTIF($G$3:$G75,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H75),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2431.a",null,0,{"$f":"IF(P75=1,COUNTIF($P$3:$P75,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q75),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E75),0)","v":0},{"$f":"IF(U75=0,””,COUNTIF($U$3:U75,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )","32.2682.b",0,{"$f":"IF(AB75=1,COUNTIF($AB$3:$AB75,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC75),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Premises Wiring  ( Land Line Plant )",null,0,{"$f":"IF(BL75=1,COUNTIF($BL$3:$BL75,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM75),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C88","v":"Large Private Branch Exchanges  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D88","v":"2341.a"},"2341.a","Large Private Branch Exchanges  ( Land Line Plant )",null,0,{"$f":"IF(G76=1,COUNTIF($G$3:$G76,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H76),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2441.a",null,0,{"$f":"IF(P76=1,COUNTIF($P$3:$P76,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q76),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E76),0)","v":0},{"$f":"IF(U76=0,””,COUNTIF($U$3:U76,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,"Intangibles  ( Cellular & Mobile Radio Plant )","32.2690.b",0,{"$f":"IF(AB76=1,COUNTIF($AB$3:$AB76,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC76),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Private Branch Exchanges  ( Land Line Plant )",null,0,{"$f":"IF(BL76=1,COUNTIF($BL$3:$BL76,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM76),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C89","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D89","v":"2351.a"},"2351.a","Public Telephone Terminal Equipment  ( Land Line Plant )",null,0,{"$f":"IF(G77=1,COUNTIF($G$3:$G77,1),\"\")","v":""},null,null,null,null,null,"2680.a",null,0,{"$f":"IF(P77=1,COUNTIF($P$3:$P77,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q77),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E77),0)","v":0},{"$f":"IF(U77=0,””,COUNTIF($U$3:U77,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Telephone Terminal Equipment  ( Land Line Plant )",null,0,{"$f":"IF(BL77=1,COUNTIF($BL$3:$BL77,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM77),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C90","v":"Other Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D90","v":"2362.a"},"2362.a","Other Terminal Equipment  ( Land Line Plant )",null,0,{"$f":"IF(G78=1,COUNTIF($G$3:$G78,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H78),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2681.a",null,0,{"$f":"IF(P78=1,COUNTIF($P$3:$P78,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q78),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E78),0)","v":0},{"$f":"IF(U78=0,””,COUNTIF($U$3:U78,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Terminal Equipment  ( Land Line Plant )",null,0,{"$f":"IF(BL78=1,COUNTIF($BL$3:$BL78,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM78),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C91","v":"Cable and Wire Facilities  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D91","v":"2410.a"},"2410.a","Cable and Wire Facilities  ( Land Line Plant )",null,0,{"$f":"IF(G79=1,COUNTIF($G$3:$G79,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H79),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2682.a",null,0,{"$f":"IF(P79=1,COUNTIF($P$3:$P79,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q79),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E79),0)","v":0},{"$f":"IF(U79=0,””,COUNTIF($U$3:U79,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable and Wire Facilities  ( Land Line Plant )",null,0,{"$f":"IF(BL79=1,COUNTIF($BL$3:$BL79,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM79),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C92","v":"Poles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D92","v":"2411.a"},"2411.a","Poles  ( Land Line Plant )",null,0,{"$f":"IF(G80=1,COUNTIF($G$3:$G80,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H80),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2690.a",null,0,{"$f":"IF(P80=1,COUNTIF($P$3:$P80,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q80),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E80),0)","v":0},{"$f":"IF(U80=0,””,COUNTIF($U$3:U80,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poles  ( Land Line Plant )",null,0,{"$f":"IF(BL80=1,COUNTIF($BL$3:$BL80,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM80),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C93","v":"Aerial Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D93","v":"2421.a"},"2421.a","Aerial Cable  ( Land Line Plant )",null,0,{"$f":"IF(G81=1,COUNTIF($G$3:$G81,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H81),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2110,null,0,{"$f":"IF(P81=1,COUNTIF($P$3:$P81,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q81),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E81),0)","v":0},{"$f":"IF(U81=0,””,COUNTIF($U$3:U81,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Cable  ( Land Line Plant )",null,0,{"$f":"IF(BL81=1,COUNTIF($BL$3:$BL81,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM81),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C94","v":"Underground Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D94","v":"2422.a"},"2422.a","Underground Cable  ( Land Line Plant )",null,0,{"$f":"IF(G82=1,COUNTIF($G$3:$G82,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H82),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2111.b",null,0,{"$f":"IF(P82=1,COUNTIF($P$3:$P82,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q82),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E82),0)","v":0},{"$f":"IF(U82=0,””,COUNTIF($U$3:U82,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cable  ( Land Line Plant )",null,0,{"$f":"IF(BL82=1,COUNTIF($BL$3:$BL82,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM82),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C95","v":"Buried Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D95","v":"2423.a"},"2423.a","Buried Cable  ( Land Line Plant )",null,0,{"$f":"IF(G83=1,COUNTIF($G$3:$G83,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H83),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2112.b",null,0,{"$f":"IF(P83=1,COUNTIF($P$3:$P83,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q83),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E83),0)","v":0},{"$f":"IF(U83=0,””,COUNTIF($U$3:U83,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buried Cable  ( Land Line Plant )",null,0,{"$f":"IF(BL83=1,COUNTIF($BL$3:$BL83,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM83),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C96","v":"Intrabuilding Network Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D96","v":"2426.a"},"2426.a","Intrabuilding Network Cable  ( Land Line Plant )",null,0,{"$f":"IF(G84=1,COUNTIF($G$3:$G84,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H84),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2113.b",null,0,{"$f":"IF(P84=1,COUNTIF($P$3:$P84,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q84),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E84),0)","v":0},{"$f":"IF(U84=0,””,COUNTIF($U$3:U84,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrabuilding Network Cable  ( Land Line Plant )",null,0,{"$f":"IF(BL84=1,COUNTIF($BL$3:$BL84,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM84),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C97","v":"Aerial Wire  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D97","v":"2431.a"},"2431.a","Aerial Wire  ( Land Line Plant )",null,0,{"$f":"IF(G85=1,COUNTIF($G$3:$G85,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H85),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2114.b",null,0,{"$f":"IF(P85=1,COUNTIF($P$3:$P85,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q85),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E85),0)","v":0},{"$f":"IF(U85=0,””,COUNTIF($U$3:U85,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z84))","v":0},{"$f":"IF(AB85=1,COUNTIF($AB$3:$AB85,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC85),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Wire  ( Land Line Plant )",null,0,{"$f":"IF(BL85=1,COUNTIF($BL$3:$BL85,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM85),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C98","v":"Conduit Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D98","v":"2441.a"},"2441.a","Conduit Systems  ( Land Line Plant )",null,0,{"$f":"IF(G86=1,COUNTIF($G$3:$G86,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H86),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2115.b",null,0,{"$f":"IF(P86=1,COUNTIF($P$3:$P86,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q86),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E86),0)","v":0},{"$f":"IF(U86=0,””,COUNTIF($U$3:U86,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB86=1,COUNTIF($AB$3:$AB86,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC86),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conduit Systems  ( Land Line Plant )",null,0,{"$f":"IF(BL86=1,COUNTIF($BL$3:$BL86,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM86),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C99","v":"Amortizable Tangible Assets  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D99","v":"2680.a"},"2680.a","Amortizable Tangible Assets  ( Land Line Plant )",null,0,{"$f":"IF(G87=1,COUNTIF($G$3:$G87,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H87),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2116.b",null,0,{"$f":"IF(P87=1,COUNTIF($P$3:$P87,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q87),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E87),0)","v":0},{"$f":"IF(U87=0,””,COUNTIF($U$3:U87,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB87=1,COUNTIF($AB$3:$AB87,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC87),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortizable Tangible Assets  ( Land Line Plant )",null,0,{"$f":"IF(BL87=1,COUNTIF($BL$3:$BL87,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM87),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C100","v":"Capital Leases  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D100","v":"2681.a"},"2681.a","Capital Leases  ( Land Line Plant )",null,0,{"$f":"IF(G88=1,COUNTIF($G$3:$G88,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H88),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2121.b",null,0,{"$f":"IF(P88=1,COUNTIF($P$3:$P88,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q88),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E88),0)","v":0},{"$f":"IF(U88=0,””,COUNTIF($U$3:U88,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB88=1,COUNTIF($AB$3:$AB88,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC88),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Leases  ( Land Line Plant )",null,0,{"$f":"IF(BL88=1,COUNTIF($BL$3:$BL88,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM88),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C101","v":"Leasehold Improvements  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D101","v":"2682.a"},"2682.a","Leasehold Improvements  ( Land Line Plant )",null,0,{"$f":"IF(G89=1,COUNTIF($G$3:$G89,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H89),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2122.b",null,0,{"$f":"IF(P89=1,COUNTIF($P$3:$P89,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q89),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E89),0)","v":0},{"$f":"IF(U89=0,””,COUNTIF($U$3:U89,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB89=1,COUNTIF($AB$3:$AB89,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC89),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasehold Improvements  ( Land Line Plant )",null,0,{"$f":"IF(BL89=1,COUNTIF($BL$3:$BL89,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM89),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C102","v":"Intangibles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D102","v":"2690.a"},"2690.a","Intangibles  ( Land Line Plant )",null,0,{"$f":"IF(G90=1,COUNTIF($G$3:$G90,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H90),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2123.b",null,0,{"$f":"IF(P90=1,COUNTIF($P$3:$P90,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q90),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E90),0)","v":0},{"$f":"IF(U90=0,””,COUNTIF($U$3:U90,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB90=1,COUNTIF($AB$3:$AB90,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC90),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles  ( Land Line Plant )",null,0,{"$f":"IF(BL90=1,COUNTIF($BL$3:$BL90,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM90),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C103","v":"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D103","v":2110},2110,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",null,0,{"$f":"IF(G91=1,COUNTIF($G$3:$G91,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H91),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2124.b",null,0,{"$f":"IF(P91=1,COUNTIF($P$3:$P91,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q91),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E91),0)","v":0},{"$f":"IF(U91=0,””,COUNTIF($U$3:U91,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB91=1,COUNTIF($AB$3:$AB91,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC91),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and Support Assets ( Cellular & Mobile Radio Plant )   --> TOTALS :",null,0,{"$f":"IF(BL91=1,COUNTIF($BL$3:$BL91,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM91),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C104","v":"Land ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D104","v":"2111.b"},"2111.b","Land ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G92=1,COUNTIF($G$3:$G92,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H92),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,2210,null,0,{"$f":"IF(P92=1,COUNTIF($P$3:$P92,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q92),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E92),0)","v":0},{"$f":"IF(U92=0,””,COUNTIF($U$3:U92,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB92=1,COUNTIF($AB$3:$AB92,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC92),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL92=1,COUNTIF($BL$3:$BL92,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM92),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C105","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D105","v":"2112.b"},"2112.b","Motor Vehicles ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G93=1,COUNTIF($G$3:$G93,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H93),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2211.b",null,0,{"$f":"IF(P93=1,COUNTIF($P$3:$P93,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q93),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E93),0)","v":0},{"$f":"IF(U93=0,””,COUNTIF($U$3:U93,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB93=1,COUNTIF($AB$3:$AB93,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC93),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicles ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL93=1,COUNTIF($BL$3:$BL93,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM93),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C106","v":"Aircraft ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D106","v":"2113.b"},"2113.b","Aircraft ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G94=1,COUNTIF($G$3:$G94,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H94),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2212.b",null,0,{"$f":"IF(P94=1,COUNTIF($P$3:$P94,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q94),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E94),0)","v":0},{"$f":"IF(U94=0,””,COUNTIF($U$3:U94,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB94=1,COUNTIF($AB$3:$AB94,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC94),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aircraft ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL94=1,COUNTIF($BL$3:$BL94,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM94),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C107","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D107","v":"2114.b"},"2114.b","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G95=1,COUNTIF($G$3:$G95,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H95),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2215.b",null,0,{"$f":"IF(P95=1,COUNTIF($P$3:$P95,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q95),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E95),0)","v":0},{"$f":"IF(U95=0,””,COUNTIF($U$3:U95,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB95=1,COUNTIF($AB$3:$AB95,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC95),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL95=1,COUNTIF($BL$3:$BL95,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM95),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C108","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D108","v":"2115.b"},"2115.b","Garage Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G96=1,COUNTIF($G$3:$G96,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H96),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2220.b",null,0,{"$f":"IF(P96=1,COUNTIF($P$3:$P96,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q96),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E96),0)","v":0},{"$f":"IF(U96=0,””,COUNTIF($U$3:U96,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB96=1,COUNTIF($AB$3:$AB96,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC96),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL96=1,COUNTIF($BL$3:$BL96,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM96),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C109","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D109","v":"2116.b"},"2116.b","Other Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G97=1,COUNTIF($G$3:$G97,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H97),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2230.b",null,0,{"$f":"IF(P97=1,COUNTIF($P$3:$P97,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q97),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E97),0)","v":0},{"$f":"IF(U97=0,””,COUNTIF($U$3:U97,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB97=1,COUNTIF($AB$3:$AB97,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC97),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Work Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL97=1,COUNTIF($BL$3:$BL97,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM97),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C110","v":"Buildings ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D110","v":"2121.b"},"2121.b","Buildings ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G98=1,COUNTIF($G$3:$G98,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H98),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2231.b",null,0,{"$f":"IF(P98=1,COUNTIF($P$3:$P98,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q98),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E98),0)","v":0},{"$f":"IF(U98=0,””,COUNTIF($U$3:U98,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB98=1,COUNTIF($AB$3:$AB98,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC98),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL98=1,COUNTIF($BL$3:$BL98,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM98),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C111","v":"Furniture ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D111","v":"2122.b"},"2122.b","Furniture ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G99=1,COUNTIF($G$3:$G99,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H99),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2232.b",null,0,{"$f":"IF(P99=1,COUNTIF($P$3:$P99,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q99),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E99),0)","v":0},{"$f":"IF(U99=0,””,COUNTIF($U$3:U99,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB99=1,COUNTIF($AB$3:$AB99,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC99),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL99=1,COUNTIF($BL$3:$BL99,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM99),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C112","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D112","v":"2123.b"},"2123.b","Office Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G100=1,COUNTIF($G$3:$G100,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H100),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2310.b",null,0,{"$f":"IF(P100=1,COUNTIF($P$3:$P100,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q100),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E100),0)","v":0},{"$f":"IF(U100=0,””,COUNTIF($U$3:U100,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB100=1,COUNTIF($AB$3:$AB100,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC100),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL100=1,COUNTIF($BL$3:$BL100,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM100),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C113","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D113","v":"2124.b"},"2124.b","General Purpose Computers ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G101=1,COUNTIF($G$3:$G101,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H101),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2311.b",null,0,{"$f":"IF(P101=1,COUNTIF($P$3:$P101,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q101),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E101),0)","v":0},{"$f":"IF(U101=0,””,COUNTIF($U$3:U101,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB101=1,COUNTIF($AB$3:$AB101,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC101),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Purpose Computers ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL101=1,COUNTIF($BL$3:$BL101,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM101),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C114","v":"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D114","v":2210},2210,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",null,0,{"$f":"IF(G102=1,COUNTIF($G$3:$G102,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H102),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2321.b",null,0,{"$f":"IF(P102=1,COUNTIF($P$3:$P102,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q102),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E102),0)","v":0},{"$f":"IF(U102=0,””,COUNTIF($U$3:U102,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB102=1,COUNTIF($AB$3:$AB102,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC102),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office - Switching ( Cellular & Mobile Radio Plant ) --> TOTALS : ",null,0,{"$f":"IF(BL102=1,COUNTIF($BL$3:$BL102,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM102),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C115","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D115","v":"2211.b"},"2211.b","Non-Digital Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G103=1,COUNTIF($G$3:$G103,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H103),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2341.b",null,0,{"$f":"IF(P103=1,COUNTIF($P$3:$P103,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q103),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E103),0)","v":0},{"$f":"IF(U103=0,””,COUNTIF($U$3:U103,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB103=1,COUNTIF($AB$3:$AB103,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC103),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Digital Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL103=1,COUNTIF($BL$3:$BL103,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM103),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C116","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D116","v":"2212.b"},"2212.b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G104=1,COUNTIF($G$3:$G104,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H104),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2351.b",null,0,{"$f":"IF(P104=1,COUNTIF($P$3:$P104,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q104),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E104),0)","v":0},{"$f":"IF(U104=0,””,COUNTIF($U$3:U104,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB104=1,COUNTIF($AB$3:$AB104,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC104),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Electronic Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL104=1,COUNTIF($BL$3:$BL104,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM104),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C117","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D117","v":"2215.b"},"2215.b","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G105=1,COUNTIF($G$3:$G105,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H105),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2362.b",null,0,{"$f":"IF(P105=1,COUNTIF($P$3:$P105,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q105),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E105),0)","v":0},{"$f":"IF(U105=0,””,COUNTIF($U$3:U105,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB105=1,COUNTIF($AB$3:$AB105,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC105),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL105=1,COUNTIF($BL$3:$BL105,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM105),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C118","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D118","v":"2220.b"},"2220.b","Operator Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G106=1,COUNTIF($G$3:$G106,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H106),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2410.b",null,0,{"$f":"IF(P106=1,COUNTIF($P$3:$P106,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q106),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E106),0)","v":0},{"$f":"IF(U106=0,””,COUNTIF($U$3:U106,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB106=1,COUNTIF($AB$3:$AB106,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC106),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL106=1,COUNTIF($BL$3:$BL106,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM106),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C119","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D119","v":"2230.b"},"2230.b","Central Office – Transmission  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G107=1,COUNTIF($G$3:$G107,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H107),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2411.b",null,0,{"$f":"IF(P107=1,COUNTIF($P$3:$P107,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q107),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E107),0)","v":0},{"$f":"IF(U107=0,””,COUNTIF($U$3:U107,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB107=1,COUNTIF($AB$3:$AB107,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC107),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL107=1,COUNTIF($BL$3:$BL107,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM107),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C120","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D120","v":"2231.b"},"2231.b","Radio Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G108=1,COUNTIF($G$3:$G108,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H108),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2421.b",null,0,{"$f":"IF(P108=1,COUNTIF($P$3:$P108,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q108),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E108),0)","v":0},{"$f":"IF(U108=0,””,COUNTIF($U$3:U108,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB108=1,COUNTIF($AB$3:$AB108,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC108),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL108=1,COUNTIF($BL$3:$BL108,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM108),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C121","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D121","v":"2232.b"},"2232.b","Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G109=1,COUNTIF($G$3:$G109,1),\"\")","v":""},null,null,null,null,null,"2422.b",null,0,{"$f":"IF(P109=1,COUNTIF($P$3:$P109,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q109),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E109),0)","v":0},{"$f":"IF(U109=0,””,COUNTIF($U$3:U109,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB109=1,COUNTIF($AB$3:$AB109,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC109),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL109=1,COUNTIF($BL$3:$BL109,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM109),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C122","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D122","v":"2310.b"},"2310.b","Information Origination / Termination  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G110=1,COUNTIF($G$3:$G110,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H110),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2423.b",null,0,{"$f":"IF(P110=1,COUNTIF($P$3:$P110,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q110),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E110),0)","v":0},{"$f":"IF(U110=0,””,COUNTIF($U$3:U110,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB110=1,COUNTIF($AB$3:$AB110,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC110),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL110=1,COUNTIF($BL$3:$BL110,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM110),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C123","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D123","v":"2311.b"},"2311.b","Station Apparatus  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G111=1,COUNTIF($G$3:$G111,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H111),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2426.b",null,0,{"$f":"IF(P111=1,COUNTIF($P$3:$P111,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q111),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E111),0)","v":0},{"$f":"IF(U111=0,””,COUNTIF($U$3:U111,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0,{"$f":"IF(AB111=1,COUNTIF($AB$3:$AB111,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC111),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Apparatus  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL111=1,COUNTIF($BL$3:$BL111,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM111),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C124","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D124","v":"2321.b"},"2321.b","Customer Premises Wiring  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G112=1,COUNTIF($G$3:$G112,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H112),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2431.b",null,0,{"$f":"IF(P112=1,COUNTIF($P$3:$P112,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q112),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E112),0)","v":0},{"$f":"IF(U112=0,””,COUNTIF($U$3:U112,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB112=1,COUNTIF($AB$3:$AB112,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC112),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL112=1,COUNTIF($BL$3:$BL112,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM112),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C125","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D125","v":"2341.b"},"2341.b","Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G113=1,COUNTIF($G$3:$G113,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H113),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2441.b",null,0,{"$f":"IF(P113=1,COUNTIF($P$3:$P113,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q113),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E113),0)","v":0},{"$f":"IF(U113=0,””,COUNTIF($U$3:U113,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB113=1,COUNTIF($AB$3:$AB113,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC113),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL113=1,COUNTIF($BL$3:$BL113,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM113),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C126","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D126","v":"2351.b"},"2351.b","Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G114=1,COUNTIF($G$3:$G114,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H114),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2680.b",null,0,{"$f":"IF(P114=1,COUNTIF($P$3:$P114,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q114),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E114),0)","v":0},{"$f":"IF(U114=0,””,COUNTIF($U$3:U114,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB114=1,COUNTIF($AB$3:$AB114,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC114),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL114=1,COUNTIF($BL$3:$BL114,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM114),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C127","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D127","v":"2362.b"},"2362.b","Other Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G115=1,COUNTIF($G$3:$G115,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H115),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2681.b",null,0,{"$f":"IF(P115=1,COUNTIF($P$3:$P115,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q115),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E115),0)","v":0},{"$f":"IF(U115=0,””,COUNTIF($U$3:U115,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB115=1,COUNTIF($AB$3:$AB115,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC115),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL115=1,COUNTIF($BL$3:$BL115,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM115),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C128","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D128","v":"2410.b"},"2410.b","Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G116=1,COUNTIF($G$3:$G116,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H116),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2682.b",null,0,{"$f":"IF(P116=1,COUNTIF($P$3:$P116,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q116),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E116),0)","v":0},{"$f":"IF(U116=0,””,COUNTIF($U$3:U116,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB116=1,COUNTIF($AB$3:$AB116,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC116),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL116=1,COUNTIF($BL$3:$BL116,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM116),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C129","v":"Poles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D129","v":"2411.b"},"2411.b","Poles  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G117=1,COUNTIF($G$3:$G117,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H117),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"2690.b",null,0,{"$f":"IF(P117=1,COUNTIF($P$3:$P117,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q117),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E117),0)","v":0},{"$f":"IF(U117=0,””,COUNTIF($U$3:U117,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB117=1,COUNTIF($AB$3:$AB117,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC117),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poles  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL117=1,COUNTIF($BL$3:$BL117,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM117),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C130","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D130","v":"2421.b"},"2421.b","Aerial Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G118=1,COUNTIF($G$3:$G118,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H118),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3100,null,0,{"$f":"IF(P118=1,COUNTIF($P$3:$P118,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q118),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E118),0)","v":0},{"$f":"IF(U118=0,””,COUNTIF($U$3:U118,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB118=1,COUNTIF($AB$3:$AB118,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC118),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL118=1,COUNTIF($BL$3:$BL118,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM118),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C131","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D131","v":"2422.b"},"2422.b","Underground Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G119=1,COUNTIF($G$3:$G119,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H119),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3200,null,0,{"$f":"IF(P119=1,COUNTIF($P$3:$P119,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q119),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E119),0)","v":0},{"$f":"IF(U119=0,””,COUNTIF($U$3:U119,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB119=1,COUNTIF($AB$3:$AB119,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC119),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL119=1,COUNTIF($BL$3:$BL119,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM119),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C132","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D132","v":"2423.b"},"2423.b","Buried Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G120=1,COUNTIF($G$3:$G120,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H120),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3300,null,0,{"$f":"IF(P120=1,COUNTIF($P$3:$P120,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q120),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E120),0)","v":0},{"$f":"IF(U120=0,””,COUNTIF($U$3:U120,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB120=1,COUNTIF($AB$3:$AB120,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC120),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buried Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL120=1,COUNTIF($BL$3:$BL120,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM120),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C133","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D133","v":"2426.b"},"2426.b","Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G121=1,COUNTIF($G$3:$G121,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H121),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3400,null,0,{"$f":"IF(P121=1,COUNTIF($P$3:$P121,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q121),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E121),0)","v":0},{"$f":"IF(U121=0,””,COUNTIF($U$3:U121,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB121=1,COUNTIF($AB$3:$AB121,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC121),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL121=1,COUNTIF($BL$3:$BL121,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM121),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C134","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D134","v":"2431.b"},"2431.b","Aerial Wire  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G122=1,COUNTIF($G$3:$G122,1),\"\")","v":""},null,null,null,null,null,3410,null,0,{"$f":"IF(P122=1,COUNTIF($P$3:$P122,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q122),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E122),0)","v":0},{"$f":"IF(U122=0,””,COUNTIF($U$3:U122,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB122=1,COUNTIF($AB$3:$AB122,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC122),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Wire  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL122=1,COUNTIF($BL$3:$BL122,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM122),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C135","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D135","v":"2441.b"},"2441.b","Conduit Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G123=1,COUNTIF($G$3:$G123,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H123),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3500,null,0,{"$f":"IF(P123=1,COUNTIF($P$3:$P123,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q123),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E123),0)","v":0},{"$f":"IF(U123=0,””,COUNTIF($U$3:U123,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB123=1,COUNTIF($AB$3:$AB123,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC123),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conduit Systems  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL123=1,COUNTIF($BL$3:$BL123,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM123),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C136","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D136","v":"2680.b"},"2680.b","Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G124=1,COUNTIF($G$3:$G124,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H124),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,3600,null,0,{"$f":"IF(P124=1,COUNTIF($P$3:$P124,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q124),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E124),0)","v":0},{"$f":"IF(U124=0,””,COUNTIF($U$3:U124,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB124=1,COUNTIF($AB$3:$AB124,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC124),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL124=1,COUNTIF($BL$3:$BL124,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM124),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C137","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D137","v":"2681.b"},"2681.b","Capital Leases  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G125=1,COUNTIF($G$3:$G125,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H125),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4000,null,0,{"$f":"IF(P125=1,COUNTIF($P$3:$P125,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q125),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E125),0)","v":0},{"$f":"IF(U125=0,””,COUNTIF($U$3:U125,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB125=1,COUNTIF($AB$3:$AB125,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC125),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Leases  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL125=1,COUNTIF($BL$3:$BL125,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM125),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C138","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D138","v":"2682.b"},"2682.b","Leasehold Improvements  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G126=1,COUNTIF($G$3:$G126,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H126),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4010,null,0,{"$f":"IF(P126=1,COUNTIF($P$3:$P126,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q126),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E126),0)","v":0},{"$f":"IF(U126=0,””,COUNTIF($U$3:U126,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB126=1,COUNTIF($AB$3:$AB126,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC126),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL126=1,COUNTIF($BL$3:$BL126,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM126),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C139","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D139","v":"2690.b"},"2690.b","Intangibles  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(G127=1,COUNTIF($G$3:$G127,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H127),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4020,null,0,{"$f":"IF(P127=1,COUNTIF($P$3:$P127,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q127),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E127),0)","v":0},{"$f":"IF(U127=0,””,COUNTIF($U$3:U127,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB127=1,COUNTIF($AB$3:$AB127,1),\"\")","v":""},{"$f":"IFERROR(INDEX($Z$2:$Z$396,MATCH(ROWS($AC$3:$AC127),$AC$3:$AC$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles  ( Cellular & Mobile Radio Plant )",null,0,{"$f":"IF(BL127=1,COUNTIF($BL$3:$BL127,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM127),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C140","v":"Accumulated Depreciation"},{"$f":"'(I) TOTAL Part 32'!D140","v":3100},3100,"Accumulated Depreciation",null,0,{"$f":"IF(G128=1,COUNTIF($G$3:$G128,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H128),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4030,null,0,{"$f":"IF(P128=1,COUNTIF($P$3:$P128,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q128),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E128),0)","v":0},{"$f":"IF(U128=0,””,COUNTIF($U$3:U128,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB128=1,COUNTIF($AB$3:$AB128,1),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Depreciation",null,0,{"$f":"IF(BL128=1,COUNTIF($BL$3:$BL128,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM128),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C141","v":"Accumulated Depreciation - Property Held for Future Use"},{"$f":"'(I) TOTAL Part 32'!D141","v":3200},3200,"Accumulated Depreciation - Property Held for Future Use",null,0,{"$f":"IF(G129=1,COUNTIF($G$3:$G129,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H129),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4040,null,0,{"$f":"IF(P129=1,COUNTIF($P$3:$P129,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q129),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E129),0)","v":0},{"$f":"IF(U129=0,””,COUNTIF($U$3:U129,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB129=1,COUNTIF($AB$3:$AB129,1),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Depreciation - Property Held for Future Use",null,0,{"$f":"IF(BL129=1,COUNTIF($BL$3:$BL129,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM129),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C142","v":"Accumulated Depreciation - Nonoperating"},{"$f":"'(I) TOTAL Part 32'!D142","v":3300},3300,"Accumulated Depreciation - Nonoperating",null,0,{"$f":"IF(G130=1,COUNTIF($G$3:$G130,1),\"\")","v":""},null,null,null,null,null,4050,null,0,{"$f":"IF(P130=1,COUNTIF($P$3:$P130,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q130),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E130),0)","v":0},{"$f":"IF(U130=0,””,COUNTIF($U$3:U130,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB130=1,COUNTIF($AB$3:$AB130,1),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Depreciation - Nonoperating",null,0,{"$f":"IF(BL130=1,COUNTIF($BL$3:$BL130,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM130),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C143","v":"Accumulated Amortization - Tangible"},{"$f":"'(I) TOTAL Part 32'!D143","v":3400},3400,"Accumulated Amoritization - Tangible",null,0,{"$f":"IF(G131=1,COUNTIF($G$3:$G131,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H131),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4060,null,0,{"$f":"IF(P131=1,COUNTIF($P$3:$P131,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q131),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E131),0)","v":0},{"$f":"IF(U131=0,””,COUNTIF($U$3:U131,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,{"$f":"IF(AB131=1,COUNTIF($AB$3:$AB131,1),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Amoritization - Tangible",null,0,{"$f":"IF(BL131=1,COUNTIF($BL$3:$BL131,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM131),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C144","v":"Accumulated Amortization - Capitalized Leases"},{"$f":"'(I) TOTAL Part 32'!D144","v":3410},3410,"Accumulated Amoritization - Capitalized Leases",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E132))","v":0},{"$f":"IF(G132=1,COUNTIF($G$3:$G132,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H132),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4070,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D132))","v":0},{"$f":"IF(P132=1,COUNTIF($P$3:$P132,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q132),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E132),0)","v":0},{"$f":"IF(U132=0,””,COUNTIF($U$3:U132,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Amoritization - Capitalized Leases",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ132))","v":0},{"$f":"IF(BL132=1,COUNTIF($BL$3:$BL132,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM132),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C145","v":"Accumulated Amortization - Intangible"},{"$f":"'(I) TOTAL Part 32'!D145","v":3500},3500,"Accumulated Amoritization - Intangible",null,0,{"$f":"IF(G133=1,COUNTIF($G$3:$G133,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H133),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4080,null,0,{"$f":"IF(P133=1,COUNTIF($P$3:$P133,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q133),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E133),0)","v":0},{"$f":"IF(U133=0,””,COUNTIF($U$3:U133,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Amoritization - Intangible",null,0,{"$f":"IF(BL133=1,COUNTIF($BL$3:$BL133,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM133),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C146","v":"Accumulated Amortization - Other"},{"$f":"'(I) TOTAL Part 32'!D146","v":3600},3600,"Accumulated Amortization - Other",null,0,{"$f":"IF(G134=1,COUNTIF($G$3:$G134,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H134),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4100,null,0,{"$f":"IF(P134=1,COUNTIF($P$3:$P134,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q134),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E134),0)","v":0},{"$f":"IF(U134=0,””,COUNTIF($U$3:U134,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Amortization - Other",null,0,{"$f":"IF(BL134=1,COUNTIF($BL$3:$BL134,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM134),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C147","v":"Current Accounts and Notes Payable - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D147","v":4000},4000,"Current Accounts and Notes Payable - TOTAL",null,0,{"$f":"IF(G135=1,COUNTIF($G$3:$G135,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H135),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4110,null,0,{"$f":"IF(P135=1,COUNTIF($P$3:$P135,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q135),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E135),0)","v":0},{"$f":"IF(U135=0,””,COUNTIF($U$3:U135,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Accounts and Notes Payable                                    --> TOTALS :",null,0,{"$f":"IF(BL135=1,COUNTIF($BL$3:$BL135,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM135),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C148","v":"Accounts Payable"},{"$f":"'(I) TOTAL Part 32'!D148","v":4010},4010,"Accounts Payable",null,0,{"$f":"IF(G136=1,COUNTIF($G$3:$G136,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H136),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4120,null,0,{"$f":"IF(P136=1,COUNTIF($P$3:$P136,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q136),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E136),0)","v":0},{"$f":"IF(U136=0,””,COUNTIF($U$3:U136,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Payable",null,0,{"$f":"IF(BL136=1,COUNTIF($BL$3:$BL136,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM136),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C149","v":"Notes Payable"},{"$f":"'(I) TOTAL Part 32'!D149","v":4020},4020,"Notes Payable",null,0,{"$f":"IF(G137=1,COUNTIF($G$3:$G137,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H137),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4130,null,0,{"$f":"IF(P137=1,COUNTIF($P$3:$P137,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q137),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E137),0)","v":0},{"$f":"IF(U137=0,””,COUNTIF($U$3:U137,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes Payable",null,0,{"$f":"IF(BL137=1,COUNTIF($BL$3:$BL137,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM137),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C150","v":"Advance Billing and Payments"},{"$f":"'(I) TOTAL Part 32'!D150","v":4030},4030,"Advance Billing and Payments",null,0,{"$f":"IF(G138=1,COUNTIF($G$3:$G138,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H138),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4200,null,0,{"$f":"IF(P138=1,COUNTIF($P$3:$P138,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q138),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E138),0)","v":0},{"$f":"IF(U138=0,””,COUNTIF($U$3:U138,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advance Billing and Payments",null,0,{"$f":"IF(BL138=1,COUNTIF($BL$3:$BL138,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM138),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C151","v":"Customers' Deposits"},{"$f":"'(I) TOTAL Part 32'!D151","v":4040},4040,"Customers' Deposits",null,0,{"$f":"IF(G139=1,COUNTIF($G$3:$G139,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H139),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4210,null,0,{"$f":"IF(P139=1,COUNTIF($P$3:$P139,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q139),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E139),0)","v":0},{"$f":"IF(U139=0,””,COUNTIF($U$3:U139,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customers' Deposits",null,0,{"$f":"IF(BL139=1,COUNTIF($BL$3:$BL139,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM139),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C152","v":"Current Maturities - Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D152","v":4050},4050,"Current Maturities - Long-Term Debt",null,0,{"$f":"IF(G140=1,COUNTIF($G$3:$G140,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H140),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4220,null,0,{"$f":"IF(P140=1,COUNTIF($P$3:$P140,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q140),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E140),0)","v":0},{"$f":"IF(U140=0,””,COUNTIF($U$3:U140,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Maturities - Long-Term Debt",null,0,{"$f":"IF(BL140=1,COUNTIF($BL$3:$BL140,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM140),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C153","v":"Current Maturities - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D153","v":4060},4060,"Current Maturities - Capital Leases",null,0,{"$f":"IF(G141=1,COUNTIF($G$3:$G141,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H141),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4230,null,0,{"$f":"IF(P141=1,COUNTIF($P$3:$P141,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q141),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E141),0)","v":0},{"$f":"IF(U141=0,””,COUNTIF($U$3:U141,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Maturities - Capital Leases",null,0,{"$f":"IF(BL141=1,COUNTIF($BL$3:$BL141,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM141),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C154","v":"Income Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D154","v":4070},4070,"Income Taxes - Accrued",null,0,{"$f":"IF(G142=1,COUNTIF($G$3:$G142,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H142),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4240,null,0,{"$f":"IF(P142=1,COUNTIF($P$3:$P142,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q142),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E142),0)","v":0},{"$f":"IF(U142=0,””,COUNTIF($U$3:U142,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Taxes - Accrued",null,0,{"$f":"IF(BL142=1,COUNTIF($BL$3:$BL142,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM142),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C155","v":"Other Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D155","v":4080},4080,"Other Taxes - Accrued",null,0,{"$f":"IF(G143=1,COUNTIF($G$3:$G143,1),\"\")","v":""},null,null,null,null,null,4250,null,0,{"$f":"IF(P143=1,COUNTIF($P$3:$P143,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q143),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E143),0)","v":0},{"$f":"IF(U143=0,””,COUNTIF($U$3:U143,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Taxes - Accrued",null,0,{"$f":"IF(BL143=1,COUNTIF($BL$3:$BL143,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM143),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C156","v":"Net Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D156","v":4100},4100,"Net Current Deferred Operating Income Taxes",null,0,{"$f":"IF(G144=1,COUNTIF($G$3:$G144,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H144),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4260,null,0,{"$f":"IF(P144=1,COUNTIF($P$3:$P144,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q144),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E144),0)","v":0},{"$f":"IF(U144=0,””,COUNTIF($U$3:U144,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Current Deferred Operating Income Taxes",null,0,{"$f":"IF(BL144=1,COUNTIF($BL$3:$BL144,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM144),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C157","v":"Net Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D157","v":4110},4110,"Net Current Deferred Non-Operating Income Taxes",null,0,{"$f":"IF(G145=1,COUNTIF($G$3:$G145,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H145),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4270,null,0,{"$f":"IF(P145=1,COUNTIF($P$3:$P145,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q145),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E145),0)","v":0},{"$f":"IF(U145=0,””,COUNTIF($U$3:U145,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Current Deferred Non-Operating Income Taxes",null,0,{"$f":"IF(BL145=1,COUNTIF($BL$3:$BL145,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM145),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C158","v":"Other Accrued Liabilities"},{"$f":"'(I) TOTAL Part 32'!D158","v":4120},4120,"Other Accrued Liabilities",null,0,{"$f":"IF(G146=1,COUNTIF($G$3:$G146,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H146),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4300,null,0,{"$f":"IF(P146=1,COUNTIF($P$3:$P146,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q146),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E146),0)","v":0},{"$f":"IF(U146=0,””,COUNTIF($U$3:U146,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Accrued Liabilities",null,0,{"$f":"IF(BL146=1,COUNTIF($BL$3:$BL146,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM146),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C159","v":"Other Current Liabilities"},{"$f":"'(I) TOTAL Part 32'!D159","v":4130},4130,"Other Current Liabilities",null,0,{"$f":"IF(G147=1,COUNTIF($G$3:$G147,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H147),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4310,null,0,{"$f":"IF(P147=1,COUNTIF($P$3:$P147,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q147),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E147),0)","v":0},{"$f":"IF(U147=0,””,COUNTIF($U$3:U147,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Current Liabilities",null,0,{"$f":"IF(BL147=1,COUNTIF($BL$3:$BL147,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM147),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C160","v":"Long Term Debt and Funded Debt - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D160","v":4200},4200,"Long Term Debt and Funded Debt - TOTAL",null,0,{"$f":"IF(G148=1,COUNTIF($G$3:$G148,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H148),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4320,null,0,{"$f":"IF(P148=1,COUNTIF($P$3:$P148,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q148),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E148),0)","v":0},{"$f":"IF(U148=0,””,COUNTIF($U$3:U148,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL148=1,COUNTIF($BL$3:$BL148,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM148),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C161","v":"Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D161","v":4210},4210,"Funded Debt",null,0,{"$f":"IF(G149=1,COUNTIF($G$3:$G149,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H149),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4330,null,0,{"$f":"IF(P149=1,COUNTIF($P$3:$P149,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q149),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E149),0)","v":0},{"$f":"IF(U149=0,””,COUNTIF($U$3:U149,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funded Debt",null,0,{"$f":"IF(BL149=1,COUNTIF($BL$3:$BL149,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM149),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C162","v":"Premium on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D162","v":4220},4220,"Premium on Long-Term Debt",null,0,{"$f":"IF(G150=1,COUNTIF($G$3:$G150,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H150),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4340,null,0,{"$f":"IF(P150=1,COUNTIF($P$3:$P150,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q150),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E150),0)","v":0},{"$f":"IF(U150=0,””,COUNTIF($U$3:U150,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Premium on Long-Term Debt",null,0,{"$f":"IF(BL150=1,COUNTIF($BL$3:$BL150,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM150),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C163","v":"Discount on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D163","v":4230},4230,"Discount on Long-Term Debt",null,0,{"$f":"IF(G151=1,COUNTIF($G$3:$G151,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H151),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4341,null,0,{"$f":"IF(P151=1,COUNTIF($P$3:$P151,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q151),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E151),0)","v":0},{"$f":"IF(U151=0,””,COUNTIF($U$3:U151,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount on Long-Term Debt",null,0,{"$f":"IF(BL151=1,COUNTIF($BL$3:$BL151,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM151),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C164","v":"Reacquired Debt"},{"$f":"'(I) TOTAL Part 32'!D164","v":4240},4240,"Reacquired Debt",null,0,{"$f":"IF(G152=1,COUNTIF($G$3:$G152,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H152),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4350,null,0,{"$f":"IF(P152=1,COUNTIF($P$3:$P152,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q152),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E152),0)","v":0},{"$f":"IF(U152=0,””,COUNTIF($U$3:U152,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reacquired Debt",null,0,{"$f":"IF(BL152=1,COUNTIF($BL$3:$BL152,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM152),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C165","v":"Obligations Under Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D165","v":4250},4250,"Obligations Under Capital Leases",null,0,{"$f":"IF(G153=1,COUNTIF($G$3:$G153,1),\"\")","v":""},null,null,null,null,null,4360,null,0,{"$f":"IF(P153=1,COUNTIF($P$3:$P153,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q153),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E153),0)","v":0},{"$f":"IF(U153=0,””,COUNTIF($U$3:U153,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Obligations Under Capital Leases",null,0,{"$f":"IF(BL153=1,COUNTIF($BL$3:$BL153,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM153),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C166","v":"Advances from Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D166","v":4260},4260,"Advances from Affiliated Companies",null,0,{"$f":"IF(G154=1,COUNTIF($G$3:$G154,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H154),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4361,null,0,{"$f":"IF(P154=1,COUNTIF($P$3:$P154,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q154),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E154),0)","v":0},{"$f":"IF(U154=0,””,COUNTIF($U$3:U154,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advances from Affiliated Companies",null,0,{"$f":"IF(BL154=1,COUNTIF($BL$3:$BL154,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM154),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C167","v":"Other Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D167","v":4270},4270,"Other Long-Term Debt",null,0,{"$f":"IF(G155=1,COUNTIF($G$3:$G155,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H155),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4370,null,0,{"$f":"IF(P155=1,COUNTIF($P$3:$P155,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q155),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E155),0)","v":0},{"$f":"IF(U155=0,””,COUNTIF($U$3:U155,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long-Term Debt",null,0,{"$f":"IF(BL155=1,COUNTIF($BL$3:$BL155,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM155),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C168","v":"Other Long-Term Liabilities and Deferred Credits - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D168","v":4300},4300,"Other Long-Term Liabilities and Deferred Credits - TOTAL",null,0,{"$f":"IF(G156=1,COUNTIF($G$3:$G156,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H156),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4510,null,0,{"$f":"IF(P156=1,COUNTIF($P$3:$P156,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q156),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E156),0)","v":0},{"$f":"IF(U156=0,””,COUNTIF($U$3:U156,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL156=1,COUNTIF($BL$3:$BL156,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM156),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C169","v":"Other Long-Term Liabilities"},{"$f":"'(I) TOTAL Part 32'!D169","v":4310},4310,"Other Long-Term Liabilities",null,0,{"$f":"IF(G157=1,COUNTIF($G$3:$G157,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H157),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4520,null,0,{"$f":"IF(P157=1,COUNTIF($P$3:$P157,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q157),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E157),0)","v":0},{"$f":"IF(U157=0,””,COUNTIF($U$3:U157,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long-Term Liabilities",null,0,{"$f":"IF(BL157=1,COUNTIF($BL$3:$BL157,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM157),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C170","v":"Unamortized Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D170","v":4320},4320,"Unamortized Operating Investment Tax Credits - Net",null,0,{"$f":"IF(G158=1,COUNTIF($G$3:$G158,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H158),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4530,null,0,{"$f":"IF(P158=1,COUNTIF($P$3:$P158,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q158),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E158),0)","v":0},{"$f":"IF(U158=0,””,COUNTIF($U$3:U158,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unamortized Operating Investment Tax Credits - Net",null,0,{"$f":"IF(BL158=1,COUNTIF($BL$3:$BL158,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM158),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C171","v":"Unamortized Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D171","v":4330},4330,"Unamortized Non-Operating Investment Tax Credits - Net",null,0,{"$f":"IF(G159=1,COUNTIF($G$3:$G159,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H159),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540,null,0,{"$f":"IF(P159=1,COUNTIF($P$3:$P159,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q159),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E159),0)","v":0},{"$f":"IF(U159=0,””,COUNTIF($U$3:U159,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unamortized Non-Operating Investment Tax Credits - Net",null,0,{"$f":"IF(BL159=1,COUNTIF($BL$3:$BL159,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM159),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C172","v":"Net Non-Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D172","v":4340},4340,"Net Non-Current Deferred Operating Income Taxes",null,0,{"$f":"IF(G160=1,COUNTIF($G$3:$G160,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H160),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.1099999999997,null,0,{"$f":"IF(P160=1,COUNTIF($P$3:$P160,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q160),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E160),0)","v":0},{"$f":"IF(U160=0,””,COUNTIF($U$3:U160,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Non-Current Deferred Operating Income Taxes",null,0,{"$f":"IF(BL160=1,COUNTIF($BL$3:$BL160,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM160),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C173","v":"Net Deferred Tax Liability Adjustments"},{"$f":"'(I) TOTAL Part 32'!D173","v":4341},4341,"Net Deferred Tax Liability Adjustments",null,0,{"$f":"IF(G161=1,COUNTIF($G$3:$G161,1),\"\")","v":""},null,null,null,null,null,4540.12,null,0,{"$f":"IF(P161=1,COUNTIF($P$3:$P161,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q161),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E161),0)","v":0},{"$f":"IF(U161=0,””,COUNTIF($U$3:U161,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Deferred Tax Liability Adjustments",null,0,{"$f":"IF(BL161=1,COUNTIF($BL$3:$BL161,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM161),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C174","v":"Net Non-Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D174","v":4350},4350,"Net Non-Current Deferred Non-Operating Income Taxes",null,0,{"$f":"IF(G162=1,COUNTIF($G$3:$G162,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H162),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.13,null,0,{"$f":"IF(P162=1,COUNTIF($P$3:$P162,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q162),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E162),0)","v":0},{"$f":"IF(U162=0,””,COUNTIF($U$3:U162,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Non-Current Deferred Non-Operating Income Taxes",null,0,{"$f":"IF(BL162=1,COUNTIF($BL$3:$BL162,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM162),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C175","v":"Other Deferred Credits"},{"$f":"'(I) TOTAL Part 32'!D175","v":4360},4360,"Other Deferred Credits",null,0,{"$f":"IF(G163=1,COUNTIF($G$3:$G163,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H163),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.21,null,0,{"$f":"IF(P163=1,COUNTIF($P$3:$P163,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q163),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E163),0)","v":0},{"$f":"IF(U163=0,””,COUNTIF($U$3:U163,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Deferred Credits",null,0,{"$f":"IF(BL163=1,COUNTIF($BL$3:$BL163,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM163),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C176","v":"Deferred Tax Regulatory Adjustments - Net"},{"$f":"'(I) TOTAL Part 32'!D176","v":4361},4361,"Deferred Tax Regulatory Adjustments - Net",null,0,{"$f":"IF(G164=1,COUNTIF($G$3:$G164,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H164),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.22,null,0,{"$f":"IF(P164=1,COUNTIF($P$3:$P164,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q164),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E164),0)","v":0},{"$f":"IF(U164=0,””,COUNTIF($U$3:U164,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Tax Regulatory Adjustments - Net",null,0,{"$f":"IF(BL164=1,COUNTIF($BL$3:$BL164,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM164),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C177","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D177","v":4370},4370,"Other Jurisdictional Liabilities and Deferred Credits - Net",null,0,{"$f":"IF(G165=1,COUNTIF($G$3:$G165,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H165),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.2299999999996,null,0,{"$f":"IF(P165=1,COUNTIF($P$3:$P165,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q165),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E165),0)","v":0},{"$f":"IF(U165=0,””,COUNTIF($U$3:U165,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Jurisdictional Liabilities and Deferred Credits - Net",null,0,{"$f":"IF(BL165=1,COUNTIF($BL$3:$BL165,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM165),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C178","v":"Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D178","v":4510},4510,"Capital Stock",null,0,{"$f":"IF(G166=1,COUNTIF($G$3:$G166,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H166),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.3100000000004,null,0,{"$f":"IF(P166=1,COUNTIF($P$3:$P166,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q166),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E166),0)","v":0},{"$f":"IF(U166=0,””,COUNTIF($U$3:U166,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Stock",null,0,{"$f":"IF(BL166=1,COUNTIF($BL$3:$BL166,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM166),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C179","v":"Additional Paid–In Capital"},{"$f":"'(I) TOTAL Part 32'!D179","v":4520},4520,"Additional Paid–In Capital",null,0,{"$f":"IF(G167=1,COUNTIF($G$3:$G167,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H167),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.32,null,0,{"$f":"IF(P167=1,COUNTIF($P$3:$P167,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q167),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E167),0)","v":0},{"$f":"IF(U167=0,””,COUNTIF($U$3:U167,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Paid–In Capital",null,0,{"$f":"IF(BL167=1,COUNTIF($BL$3:$BL167,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM167),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C180","v":"Treasury Stock"},{"$f":"'(I) TOTAL Part 32'!D180","v":4530},4530,"Treasury Stock",null,0,{"$f":"IF(G168=1,COUNTIF($G$3:$G168,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H168),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4540.33,null,0,{"$f":"IF(P168=1,COUNTIF($P$3:$P168,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q168),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E168),0)","v":0},{"$f":"IF(U168=0,””,COUNTIF($U$3:U168,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treasury Stock",null,0,{"$f":"IF(BL168=1,COUNTIF($BL$3:$BL168,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM168),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C181","v":"Other Capital - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D181","v":4540},4540,"Other Capital - TOTAL",null,0,{"$f":"IF(G169=1,COUNTIF($G$3:$G169,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H169),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550,null,0,{"$f":"IF(P169=1,COUNTIF($P$3:$P169,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q169),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E169),0)","v":0},{"$f":"IF(U169=0,””,COUNTIF($U$3:U169,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Capital                                                                           --> TOTALS :",null,0,{"$f":"IF(BL169=1,COUNTIF($BL$3:$BL169,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM169),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C182","v":"Capital Stock Subscribed"},{"$f":"'(I) TOTAL Part 32'!D182","v":4540.1099999999997},4540.1099999999997,"Capital Stock Subscribed",null,0,{"$f":"IF(G170=1,COUNTIF($G$3:$G170,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H170),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.1000000000004,null,0,{"$f":"IF(P170=1,COUNTIF($P$3:$P170,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q170),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E170),0)","v":0},{"$f":"IF(U170=0,””,COUNTIF($U$3:U170,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Stock Subscribed",null,0,{"$f":"IF(BL170=1,COUNTIF($BL$3:$BL170,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM170),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C183","v":"Memberships Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D183","v":4540.12},4540.12,"Memberships Subscribed but Unissued",null,0,{"$f":"IF(G171=1,COUNTIF($G$3:$G171,1),\"\")","v":""},null,null,null,null,null,4550.2,null,0,{"$f":"IF(P171=1,COUNTIF($P$3:$P171,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q171),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E171),0)","v":0},{"$f":"IF(U171=0,””,COUNTIF($U$3:U171,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memberships Subscribed but Unissued",null,0,{"$f":"IF(BL171=1,COUNTIF($BL$3:$BL171,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM171),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C184","v":"Members' Equity Certificates Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D184","v":4540.13},4540.13,"Members' Equity Certificates Subscribed but Unissued",null,0,{"$f":"IF(G172=1,COUNTIF($G$3:$G172,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H172),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.3,null,0,{"$f":"IF(P172=1,COUNTIF($P$3:$P172,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q172),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E172),0)","v":0},{"$f":"IF(U172=0,””,COUNTIF($U$3:U172,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Members' Equity Certificates Subscribed but Unissued",null,0,{"$f":"IF(BL172=1,COUNTIF($BL$3:$BL172,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM172),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C185","v":"Memberships Issued"},{"$f":"'(I) TOTAL Part 32'!D185","v":4540.21},4540.21,"Memberships Issued",null,0,{"$f":"IF(G173=1,COUNTIF($G$3:$G173,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H173),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.3999999999996,null,0,{"$f":"IF(P173=1,COUNTIF($P$3:$P173,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q173),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E173),0)","v":0},{"$f":"IF(U173=0,””,COUNTIF($U$3:U173,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memberships Issued",null,0,{"$f":"IF(BL173=1,COUNTIF($BL$3:$BL173,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM173),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C186","v":"Members' Equity Certificates Issued"},{"$f":"'(I) TOTAL Part 32'!D186","v":4540.22},4540.22,"Members' Equity Certificates Issued",null,0,{"$f":"IF(G174=1,COUNTIF($G$3:$G174,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H174),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.41,null,0,{"$f":"IF(P174=1,COUNTIF($P$3:$P174,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q174),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E174),0)","v":0},{"$f":"IF(U174=0,””,COUNTIF($U$3:U174,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Members' Equity Certificates Issued",null,0,{"$f":"IF(BL174=1,COUNTIF($BL$3:$BL174,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM174),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C187","v":"Members' Equity - Other"},{"$f":"'(I) TOTAL Part 32'!D187","v":4540.2299999999996},4540.2299999999996,"Members' Equity - Other",null,0,{"$f":"IF(G175=1,COUNTIF($G$3:$G175,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H175),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.5,null,0,{"$f":"IF(P175=1,COUNTIF($P$3:$P175,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q175),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E175),0)","v":0},{"$f":"IF(U175=0,””,COUNTIF($U$3:U175,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Members' Equity - Other",null,0,{"$f":"IF(BL175=1,COUNTIF($BL$3:$BL175,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM175),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C188","v":"Installments Paid on Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D188","v":4540.3100000000004},4540.3100000000004,"Installments Paid on Capital Stock",null,0,{"$f":"IF(G176=1,COUNTIF($G$3:$G176,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H176),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,4550.6000000000004,null,0,{"$f":"IF(P176=1,COUNTIF($P$3:$P176,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q176),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E176),0)","v":0},{"$f":"IF(U176=0,””,COUNTIF($U$3:U176,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installments Paid on Capital Stock",null,0,{"$f":"IF(BL176=1,COUNTIF($BL$3:$BL176,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM176),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C189","v":"Installments Paid on Memberships Subscribed"},{"$f":"'(I) TOTAL Part 32'!D189","v":4540.32},4540.32,"Installments Paid on Memberships Subscribed",null,0,{"$f":"IF(G177=1,COUNTIF($G$3:$G177,1),\"\")","v":""},null,null,null,null,null,5000,null,0,{"$f":"IF(P177=1,COUNTIF($P$3:$P177,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q177),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E177),0)","v":0},{"$f":"IF(U177=0,””,COUNTIF($U$3:U177,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installments Paid on Memberships Subscribed",null,0,{"$f":"IF(BL177=1,COUNTIF($BL$3:$BL177,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM177),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C190","v":"Installments Paid on Equity Certificates Subscribed"},{"$f":"'(I) TOTAL Part 32'!D190","v":4540.33},4540.33,"Installments Paid on Equity Certificates Subscribed",null,0,{"$f":"IF(G178=1,COUNTIF($G$3:$G178,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H178),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5001,null,0,{"$f":"IF(P178=1,COUNTIF($P$3:$P178,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q178),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E178),0)","v":0},{"$f":"IF(U178=0,””,COUNTIF($U$3:U178,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installments Paid on Equity Certificates Subscribed",null,0,{"$f":"IF(BL178=1,COUNTIF($BL$3:$BL178,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM178),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C191","v":"Retained Earnings - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D191","v":4550},4550,"Retained Earnings - TOTAL",null,0,{"$f":"IF(G179=1,COUNTIF($G$3:$G179,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H179),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5002,null,0,{"$f":"IF(P179=1,COUNTIF($P$3:$P179,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q179),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E179),0)","v":0},{"$f":"IF(U179=0,””,COUNTIF($U$3:U179,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Earnings                                                                   --> TOTALS :",null,0,{"$f":"IF(BL179=1,COUNTIF($BL$3:$BL179,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM179),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C192","v":"Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D192","v":4550.1000000000004},4550.1000000000004,"Operating Margins",null,0,{"$f":"IF(G180=1,COUNTIF($G$3:$G180,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H180),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5003,null,0,{"$f":"IF(P180=1,COUNTIF($P$3:$P180,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q180),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E180),0)","v":0},{"$f":"IF(U180=0,””,COUNTIF($U$3:U180,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Margins",null,0,{"$f":"IF(BL180=1,COUNTIF($BL$3:$BL180,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM180),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C193","v":"Non-Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D193","v":4550.2},4550.2,"Non-Operating Margins",null,0,{"$f":"IF(G181=1,COUNTIF($G$3:$G181,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H181),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5004,null,0,{"$f":"IF(P181=1,COUNTIF($P$3:$P181,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q181),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E181),0)","v":0},{"$f":"IF(U181=0,””,COUNTIF($U$3:U181,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Margins",null,0,{"$f":"IF(BL181=1,COUNTIF($BL$3:$BL181,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM181),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C194","v":"Other Margins"},{"$f":"'(I) TOTAL Part 32'!D194","v":4550.3},4550.3,"Other Margins",null,0,{"$f":"IF(G182=1,COUNTIF($G$3:$G182,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H182),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5010,null,0,{"$f":"IF(P182=1,COUNTIF($P$3:$P182,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q182),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E182),0)","v":0},{"$f":"IF(U182=0,””,COUNTIF($U$3:U182,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Margins",null,0,{"$f":"IF(BL182=1,COUNTIF($BL$3:$BL182,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM182),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C195","v":"Patronage Capital Assignable"},{"$f":"'(I) TOTAL Part 32'!D195","v":4550.3999999999996},4550.3999999999996,"Patronage Capital Assignable",null,0,{"$f":"IF(G183=1,COUNTIF($G$3:$G183,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H183),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5040,null,0,{"$f":"IF(P183=1,COUNTIF($P$3:$P183,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q183),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E183),0)","v":0},{"$f":"IF(U183=0,””,COUNTIF($U$3:U183,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patronage Capital Assignable",null,0,{"$f":"IF(BL183=1,COUNTIF($BL$3:$BL183,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM183),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C196","v":"Patronage Capital Un-Assignable"},{"$f":"'(I) TOTAL Part 32'!D196","v":4550.41},4550.41,"Patronage Capital Un-Assignable",null,0,{"$f":"IF(G184=1,COUNTIF($G$3:$G184,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H184),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5050,null,0,{"$f":"IF(P184=1,COUNTIF($P$3:$P184,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q184),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E184),0)","v":0},{"$f":"IF(U184=0,””,COUNTIF($U$3:U184,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patronage Capital Un-Assignable",null,0,{"$f":"IF(BL184=1,COUNTIF($BL$3:$BL184,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM184),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C197","v":"Patrons' Capital Credits Assigned"},{"$f":"'(I) TOTAL Part 32'!D197","v":4550.5},4550.5,"Patrons' Capital Credits Assigned",null,0,{"$f":"IF(G185=1,COUNTIF($G$3:$G185,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H185),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5060,null,0,{"$f":"IF(P185=1,COUNTIF($P$3:$P185,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q185),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E185),0)","v":0},{"$f":"IF(U185=0,””,COUNTIF($U$3:U185,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patrons' Capital Credits Assigned",null,0,{"$f":"IF(BL185=1,COUNTIF($BL$3:$BL185,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM185),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C198","v":"Gain on the Retirement of Capital Credits"},{"$f":"'(I) TOTAL Part 32'!D198","v":4550.6000000000004},4550.6000000000004,"Gain on the Retirement of Capital Credits",null,0,{"$f":"IF(G186=1,COUNTIF($G$3:$G186,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H186),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5069,null,0,{"$f":"IF(P186=1,COUNTIF($P$3:$P186,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q186),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E186),0)","v":0},{"$f":"IF(U186=0,””,COUNTIF($U$3:U186,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on the Retirement of Capital Credits",null,0,{"$f":"IF(BL186=1,COUNTIF($BL$3:$BL186,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM186),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C199","v":"Basic Local Service Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D199","v":5000},5000,"Basic Local Service Revenue - TOTAL",null,0,{"$f":"IF(G187=1,COUNTIF($G$3:$G187,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H187),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5080,null,0,{"$f":"IF(P187=1,COUNTIF($P$3:$P187,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q187),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E187),0)","v":0},{"$f":"IF(U187=0,””,COUNTIF($U$3:U187,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Local Service Revenue                                                 --> TOTALS :",null,0,{"$f":"IF(BL187=1,COUNTIF($BL$3:$BL187,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM187),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C200","v":"Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D200","v":5001},5001,"Basic Area Revenue",null,0,{"$f":"IF(G188=1,COUNTIF($G$3:$G188,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H188),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5081,null,0,{"$f":"IF(P188=1,COUNTIF($P$3:$P188,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q188),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E188),0)","v":0},{"$f":"IF(U188=0,””,COUNTIF($U$3:U188,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basic Area Revenue",null,0,{"$f":"IF(BL188=1,COUNTIF($BL$3:$BL188,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM188),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C201","v":"Optional Extended Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D201","v":5002},5002,"Optional Extended Area Revenue",null,0,{"$f":"IF(G189=1,COUNTIF($G$3:$G189,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H189),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5082,null,0,{"$f":"IF(P189=1,COUNTIF($P$3:$P189,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q189),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E189),0)","v":0},{"$f":"IF(U189=0,””,COUNTIF($U$3:U189,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Extended Area Revenue",null,0,{"$f":"IF(BL189=1,COUNTIF($BL$3:$BL189,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM189),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C202","v":"Cellular Mobile Revenue"},{"$f":"'(I) TOTAL Part 32'!D202","v":5003},5003,"Cellular Mobile Revenue",null,0,{"$f":"IF(G190=1,COUNTIF($G$3:$G190,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H190),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5083,null,0,{"$f":"IF(P190=1,COUNTIF($P$3:$P190,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q190),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E190),0)","v":0},{"$f":"IF(U190=0,””,COUNTIF($U$3:U190,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cellular Mobile Revenue",null,0,{"$f":"IF(BL190=1,COUNTIF($BL$3:$BL190,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM190),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C203","v":"Other Mobile Service Revenue"},{"$f":"'(I) TOTAL Part 32'!D203","v":5004},5004,"Other Mobile Service Revenue",null,0,{"$f":"IF(G191=1,COUNTIF($G$3:$G191,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H191),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5084,null,0,{"$f":"IF(P191=1,COUNTIF($P$3:$P191,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q191),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E191),0)","v":0},{"$f":"IF(U191=0,””,COUNTIF($U$3:U191,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Mobile Service Revenue",null,0,{"$f":"IF(BL191=1,COUNTIF($BL$3:$BL191,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM191),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C204","v":"Public Telephone Revenue"},{"$f":"'(I) TOTAL Part 32'!D204","v":5010},5010,"Public Telephone Revenue",null,0,{"$f":"IF(G192=1,COUNTIF($G$3:$G192,1),\"\")","v":""},null,null,null,null,null,5100,null,0,{"$f":"IF(P192=1,COUNTIF($P$3:$P192,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q192),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E192),0)","v":0},{"$f":"IF(U192=0,””,COUNTIF($U$3:U192,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Telephone Revenue",null,0,{"$f":"IF(BL192=1,COUNTIF($BL$3:$BL192,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM192),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C205","v":"Private Line Revenue"},{"$f":"'(I) TOTAL Part 32'!D205","v":5040},5040,"Private Line Revenue",null,0,{"$f":"IF(G193=1,COUNTIF($G$3:$G193,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H193),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5110,null,0,{"$f":"IF(P193=1,COUNTIF($P$3:$P193,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q193),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E193),0)","v":0},{"$f":"IF(U193=0,””,COUNTIF($U$3:U193,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Line Revenue",null,0,{"$f":"IF(BL193=1,COUNTIF($BL$3:$BL193,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM193),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C206","v":"Customer Premises Revenue"},{"$f":"'(I) TOTAL Part 32'!D206","v":5050},5050,"Customer Premises Revenue",null,0,{"$f":"IF(G194=1,COUNTIF($G$3:$G194,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H194),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5111,null,0,{"$f":"IF(P194=1,COUNTIF($P$3:$P194,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q194),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E194),0)","v":0},{"$f":"IF(U194=0,””,COUNTIF($U$3:U194,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Premises Revenue",null,0,{"$f":"IF(BL194=1,COUNTIF($BL$3:$BL194,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM194),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C207","v":"Other Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D207","v":5060},5060,"Other Basic Area Revenue",null,0,{"$f":"IF(G195=1,COUNTIF($G$3:$G195,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H195),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5112,null,0,{"$f":"IF(P195=1,COUNTIF($P$3:$P195,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q195),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E195),0)","v":0},{"$f":"IF(U195=0,””,COUNTIF($U$3:U195,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Basic Area Revenue",null,0,{"$f":"IF(BL195=1,COUNTIF($BL$3:$BL195,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM195),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C208","v":"Other Local Exchange Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D208","v":5069},5069,"Other Local Exchange Revenue Settlements",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E196))","v":0},{"$f":"IF(G196=1,COUNTIF($G$3:$G196,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H196),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5120,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D196))","v":0},{"$f":"IF(P196=1,COUNTIF($P$3:$P196,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q196),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E196),0)","v":0},{"$f":"IF(U196=0,””,COUNTIF($U$3:U196,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Local Exchange Revenue Settlements",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ196))","v":0},{"$f":"IF(BL196=1,COUNTIF($BL$3:$BL196,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM196),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C209","v":"Network Access Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D209","v":5080},5080,"Network Access Revenue - TOTAL",null,0,{"$f":"IF(G197=1,COUNTIF($G$3:$G197,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H197),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5121,null,0,{"$f":"IF(P197=1,COUNTIF($P$3:$P197,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q197),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E197),0)","v":0},{"$f":"IF(U197=0,””,COUNTIF($U$3:U197,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Access Revenue                                                      --> TOTALS :",null,0,{"$f":"IF(BL197=1,COUNTIF($BL$3:$BL197,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM197),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C210","v":"End User Revenue"},{"$f":"'(I) TOTAL Part 32'!D210","v":5081},5081,"End User Revenue",null,0,{"$f":"IF(G198=1,COUNTIF($G$3:$G198,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H198),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5122,null,0,{"$f":"IF(P198=1,COUNTIF($P$3:$P198,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q198),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E198),0)","v":0},{"$f":"IF(U198=0,””,COUNTIF($U$3:U198,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End User Revenue",null,0,{"$f":"IF(BL198=1,COUNTIF($BL$3:$BL198,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM198),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C211","v":"Switched Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D211","v":5082},5082,"Switched Access Revenue",null,0,{"$f":"IF(G199=1,COUNTIF($G$3:$G199,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H199),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5123,null,0,{"$f":"IF(P199=1,COUNTIF($P$3:$P199,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q199),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E199),0)","v":0},{"$f":"IF(U199=0,””,COUNTIF($U$3:U199,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switched Access Revenue",null,0,{"$f":"IF(BL199=1,COUNTIF($BL$3:$BL199,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM199),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C212","v":"Special Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D212","v":5083},5083,"Special Access Revenue",null,0,{"$f":"IF(G200=1,COUNTIF($G$3:$G200,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H200),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5124,null,0,{"$f":"IF(P200=1,COUNTIF($P$3:$P200,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q200),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E200),0)","v":0},{"$f":"IF(U200=0,””,COUNTIF($U$3:U200,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Access Revenue",null,0,{"$f":"IF(BL200=1,COUNTIF($BL$3:$BL200,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM200),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C213","v":"State Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D213","v":5084},5084,"State Access Revenue",null,0,{"$f":"IF(G201=1,COUNTIF($G$3:$G201,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H201),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5125,null,0,{"$f":"IF(P201=1,COUNTIF($P$3:$P201,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q201),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E201),0)","v":0},{"$f":"IF(U201=0,””,COUNTIF($U$3:U201,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Access Revenue",null,0,{"$f":"IF(BL201=1,COUNTIF($BL$3:$BL201,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM201),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C214","v":"Prior Period Settlements"},{"$f":"'(I) TOTAL Part 32'!D214","v":0},0,"Prior Period Settlements",null,0,{"$f":"IF(G202=1,COUNTIF($G$3:$G202,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H202),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5126,null,0,{"$f":"IF(P202=1,COUNTIF($P$3:$P202,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q202),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E202),0)","v":0},{"$f":"IF(U202=0,””,COUNTIF($U$3:U202,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior Period Settlements",null,0,{"$f":"IF(BL202=1,COUNTIF($BL$3:$BL202,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM202),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C215","v":"Long Distance Message Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D215","v":5100},5100,"Long Distance Message Revenue - TOTAL",null,0,{"$f":"IF(G203=1,COUNTIF($G$3:$G203,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H203),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5128,null,0,{"$f":"IF(P203=1,COUNTIF($P$3:$P203,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q203),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E203),0)","v":0},{"$f":"IF(U203=0,””,COUNTIF($U$3:U203,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Distance Message Revenue                                         --> TOTALS :",null,0,{"$f":"IF(BL203=1,COUNTIF($BL$3:$BL203,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM203),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C216","v":"Unidirectional Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D216","v":5110},5110,"Unidirectional Long Distance Revenue",null,0,{"$f":"IF(G204=1,COUNTIF($G$3:$G204,1),\"\")","v":""},null,null,null,null,null,5129,null,0,{"$f":"IF(P204=1,COUNTIF($P$3:$P204,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q204),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E204),0)","v":0},{"$f":"IF(U204=0,””,COUNTIF($U$3:U204,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unidirectional Long Distance Revenue",null,0,{"$f":"IF(BL204=1,COUNTIF($BL$3:$BL204,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM204),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C217","v":"Long Distance Inward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D217","v":5111},5111,"Long Distance Inward-Only Revenue",null,0,{"$f":"IF(G205=1,COUNTIF($G$3:$G205,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H205),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5160,null,0,{"$f":"IF(P205=1,COUNTIF($P$3:$P205,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q205),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E205),0)","v":0},{"$f":"IF(U205=0,””,COUNTIF($U$3:U205,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Distance Inward-Only Revenue",null,0,{"$f":"IF(BL205=1,COUNTIF($BL$3:$BL205,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM205),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C218","v":"Long Distance Outward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D218","v":5112},5112,"Long Distance Outward-Only Revenue",null,0,{"$f":"IF(G206=1,COUNTIF($G$3:$G206,1),\"\")","v":""},null,null,null,null,null,5169,null,0,{"$f":"IF(P206=1,COUNTIF($P$3:$P206,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q206),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E206),0)","v":0},{"$f":"IF(U206=0,””,COUNTIF($U$3:U206,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Distance Outward-Only Revenue",null,0,{"$f":"IF(BL206=1,COUNTIF($BL$3:$BL206,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM206),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C219","v":"Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D219","v":5120},5120,"Long Distance Private Network Revenue",null,0,{"$f":"IF(G207=1,COUNTIF($G$3:$G207,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H207),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5200,null,0,{"$f":"IF(P207=1,COUNTIF($P$3:$P207,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q207),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E207),0)","v":0},{"$f":"IF(U207=0,””,COUNTIF($U$3:U207,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Distance Private Network Revenue",null,0,{"$f":"IF(BL207=1,COUNTIF($BL$3:$BL207,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM207),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C220","v":"Sub-Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D220","v":5121},5121,"Sub-Voice Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(G208=1,COUNTIF($G$3:$G208,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H208),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5230,null,0,{"$f":"IF(P208=1,COUNTIF($P$3:$P208,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q208),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E208),0)","v":0},{"$f":"IF(U208=0,””,COUNTIF($U$3:U208,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub-Voice Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(BL208=1,COUNTIF($BL$3:$BL208,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM208),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C221","v":"Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D221","v":5122},5122,"Voice Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(G209=1,COUNTIF($G$3:$G209,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H209),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5240,null,0,{"$f":"IF(P209=1,COUNTIF($P$3:$P209,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q209),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E209),0)","v":0},{"$f":"IF(U209=0,””,COUNTIF($U$3:U209,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voice Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(BL209=1,COUNTIF($BL$3:$BL209,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM209),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C222","v":"Audio Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D222","v":5123},5123,"Audio Program Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(G210=1,COUNTIF($G$3:$G210,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H210),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5250,null,0,{"$f":"IF(P210=1,COUNTIF($P$3:$P210,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q210),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E210),0)","v":0},{"$f":"IF(U210=0,””,COUNTIF($U$3:U210,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Audio Program Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(BL210=1,COUNTIF($BL$3:$BL210,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM210),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C223","v":"Video Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D223","v":5124},5124,"Video Program Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(G211=1,COUNTIF($G$3:$G211,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H211),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5260,null,0,{"$f":"IF(P211=1,COUNTIF($P$3:$P211,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q211),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E211),0)","v":0},{"$f":"IF(U211=0,””,COUNTIF($U$3:U211,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Video Program Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(BL211=1,COUNTIF($BL$3:$BL211,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM211),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C224","v":"Digital Transmission Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D224","v":5125},5125,"Digital Transmission Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(G212=1,COUNTIF($G$3:$G212,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H212),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5261,null,0,{"$f":"IF(P212=1,COUNTIF($P$3:$P212,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q212),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E212),0)","v":0},{"$f":"IF(U212=0,””,COUNTIF($U$3:U212,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Transmission Grade Long Distance Private Network Revenue",null,0,{"$f":"IF(BL212=1,COUNTIF($BL$3:$BL212,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM212),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C225","v":"Long Distance Private Network Switching Revenue"},{"$f":"'(I) TOTAL Part 32'!D225","v":5126},5126,"Long Distance Private Network Switching Revenue",null,0,{"$f":"IF(G213=1,COUNTIF($G$3:$G213,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H213),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5262,null,0,{"$f":"IF(P213=1,COUNTIF($P$3:$P213,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q213),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E213),0)","v":0},{"$f":"IF(U213=0,””,COUNTIF($U$3:U213,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long Distance Private Network Switching Revenue",null,0,{"$f":"IF(BL213=1,COUNTIF($BL$3:$BL213,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM213),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C226","v":"Other Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D226","v":5128},5128,"Other Long Distance Private Network Revenue",null,0,{"$f":"IF(G214=1,COUNTIF($G$3:$G214,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H214),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5263,null,0,{"$f":"IF(P214=1,COUNTIF($P$3:$P214,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q214),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E214),0)","v":0},{"$f":"IF(U214=0,””,COUNTIF($U$3:U214,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long Distance Private Network Revenue",null,0,{"$f":"IF(BL214=1,COUNTIF($BL$3:$BL214,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM214),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C227","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D227","v":5129},5129,"Other Long Distance Private Network Revenue Settlements",null,0,{"$f":"IF(G215=1,COUNTIF($G$3:$G215,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H215),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5264,null,0,{"$f":"IF(P215=1,COUNTIF($P$3:$P215,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q215),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E215),0)","v":0},{"$f":"IF(U215=0,””,COUNTIF($U$3:U215,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long Distance Private Network Revenue Settlements",null,0,{"$f":"IF(BL215=1,COUNTIF($BL$3:$BL215,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM215),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C228","v":"Other Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D228","v":5160},5160,"Other Long Distance Revenue",null,0,{"$f":"IF(G216=1,COUNTIF($G$3:$G216,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H216),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5269,null,0,{"$f":"IF(P216=1,COUNTIF($P$3:$P216,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q216),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E216),0)","v":0},{"$f":"IF(U216=0,””,COUNTIF($U$3:U216,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long Distance Revenue",null,0,{"$f":"IF(BL216=1,COUNTIF($BL$3:$BL216,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM216),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C229","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D229","v":5169},5169,"Other Long Distance Private Network Revenue Settlements",null,0,{"$f":"IF(G217=1,COUNTIF($G$3:$G217,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H217),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5270,null,0,{"$f":"IF(P217=1,COUNTIF($P$3:$P217,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q217),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E217),0)","v":0},{"$f":"IF(U217=0,””,COUNTIF($U$3:U217,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long Distance Private Network Revenue Settlements",null,0,{"$f":"IF(BL217=1,COUNTIF($BL$3:$BL217,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM217),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C230","v":"Miscellaneous Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D230","v":5200},5200,"Miscellaneous Revenue - TOTAL",null,0,{"$f":"IF(G218=1,COUNTIF($G$3:$G218,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H218),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5280,null,0,{"$f":"IF(P218=1,COUNTIF($P$3:$P218,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q218),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E218),0)","v":0},{"$f":"IF(U218=0,””,COUNTIF($U$3:U218,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL218=1,COUNTIF($BL$3:$BL218,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM218),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C231","v":"Directory Revenue"},{"$f":"'(I) TOTAL Part 32'!D231","v":5230},5230,"Directory Revenue",null,0,{"$f":"IF(G219=1,COUNTIF($G$3:$G219,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H219),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5300,null,0,{"$f":"IF(P219=1,COUNTIF($P$3:$P219,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q219),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E219),0)","v":0},{"$f":"IF(U219=0,””,COUNTIF($U$3:U219,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Directory Revenue",null,0,{"$f":"IF(BL219=1,COUNTIF($BL$3:$BL219,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM219),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C232","v":"Rent Revenue"},{"$f":"'(I) TOTAL Part 32'!D232","v":5240},5240,"Rent Revenue",null,0,{"$f":"IF(G220=1,COUNTIF($G$3:$G220,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H220),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5301,null,0,{"$f":"IF(P220=1,COUNTIF($P$3:$P220,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q220),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E220),0)","v":0},{"$f":"IF(U220=0,””,COUNTIF($U$3:U220,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rent Revenue",null,0,{"$f":"IF(BL220=1,COUNTIF($BL$3:$BL220,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM220),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C233","v":"Corporate Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D233","v":5250},5250,"Corporate Operations Revenue",null,0,{"$f":"IF(G221=1,COUNTIF($G$3:$G221,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H221),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,5302,null,0,{"$f":"IF(P221=1,COUNTIF($P$3:$P221,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q221),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E221),0)","v":0},{"$f":"IF(U221=0,””,COUNTIF($U$3:U221,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Operations Revenue",null,0,{"$f":"IF(BL221=1,COUNTIF($BL$3:$BL221,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM221),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C234","v":"Miscellaneous Revenue"},{"$f":"'(I) TOTAL Part 32'!D234","v":5260},5260,"Miscellaneous Revenue",null,0,{"$f":"IF(G222=1,COUNTIF($G$3:$G222,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H222),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"6100 - 6400",null,0,{"$f":"IF(P222=1,COUNTIF($P$3:$P222,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q222),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E222),0)","v":0},{"$f":"IF(U222=0,””,COUNTIF($U$3:U222,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous Revenue",null,0,{"$f":"IF(BL222=1,COUNTIF($BL$3:$BL222,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM222),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C235","v":"Special Billing Arrangements Revenue"},{"$f":"'(I) TOTAL Part 32'!D235","v":5261},5261,"Special Billing Arrangements Revenue",null,0,{"$f":"IF(G223=1,COUNTIF($G$3:$G223,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H223),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6110,null,0,{"$f":"IF(P223=1,COUNTIF($P$3:$P223,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q223),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E223),0)","v":0},{"$f":"IF(U223=0,””,COUNTIF($U$3:U223,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Billing Arrangements Revenue",null,0,{"$f":"IF(BL223=1,COUNTIF($BL$3:$BL223,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM223),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C236","v":"Customer Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D236","v":5262},5262,"Customer Operations Revenue",null,0,{"$f":"IF(G224=1,COUNTIF($G$3:$G224,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H224),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6112,null,0,{"$f":"IF(P224=1,COUNTIF($P$3:$P224,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q224),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E224),0)","v":0},{"$f":"IF(U224=0,””,COUNTIF($U$3:U224,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Operations Revenue",null,0,{"$f":"IF(BL224=1,COUNTIF($BL$3:$BL224,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM224),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C237","v":"Plant Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D237","v":5263},5263,"Plant Operations Revenue",null,0,{"$f":"IF(G225=1,COUNTIF($G$3:$G225,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H225),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6113,null,0,{"$f":"IF(P225=1,COUNTIF($P$3:$P225,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q225),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E225),0)","v":0},{"$f":"IF(U225=0,””,COUNTIF($U$3:U225,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Operations Revenue",null,0,{"$f":"IF(BL225=1,COUNTIF($BL$3:$BL225,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM225),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C238","v":"Other Incidental Regulated Revenue"},{"$f":"'(I) TOTAL Part 32'!D238","v":5264},5264,"Other Incidental Regulated Revenue",null,0,{"$f":"IF(G226=1,COUNTIF($G$3:$G226,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H226),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6114,null,0,{"$f":"IF(P226=1,COUNTIF($P$3:$P226,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q226),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E226),0)","v":0},{"$f":"IF(U226=0,””,COUNTIF($U$3:U226,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Incidental Regulated Revenue",null,0,{"$f":"IF(BL226=1,COUNTIF($BL$3:$BL226,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM226),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C239","v":"Other Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D239","v":5269},5269,"Other Revenue Settlements",null,0,{"$f":"IF(G227=1,COUNTIF($G$3:$G227,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H227),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6115,null,0,{"$f":"IF(P227=1,COUNTIF($P$3:$P227,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q227),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E227),0)","v":0},{"$f":"IF(U227=0,””,COUNTIF($U$3:U227,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Revenue Settlements",null,0,{"$f":"IF(BL227=1,COUNTIF($BL$3:$BL227,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM227),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C240","v":"Carrier Billing and Collection Revenue"},{"$f":"'(I) TOTAL Part 32'!D240","v":5270},5270,"Carrier Billing and Collection Revenue",null,0,{"$f":"IF(G228=1,COUNTIF($G$3:$G228,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H228),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6116,null,0,{"$f":"IF(P228=1,COUNTIF($P$3:$P228,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q228),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E228),0)","v":0},{"$f":"IF(U228=0,””,COUNTIF($U$3:U228,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carrier Billing and Collection Revenue",null,0,{"$f":"IF(BL228=1,COUNTIF($BL$3:$BL228,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM228),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C241","v":"Non-Regulated Operating Revenue"},{"$f":"'(I) TOTAL Part 32'!D241","v":5280},5280,"Non-Regulated Operating Revenue",null,0,{"$f":"IF(G229=1,COUNTIF($G$3:$G229,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H229),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6120,null,0,{"$f":"IF(P229=1,COUNTIF($P$3:$P229,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q229),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E229),0)","v":0},{"$f":"IF(U229=0,””,COUNTIF($U$3:U229,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Regulated Operating Revenue",null,0,{"$f":"IF(BL229=1,COUNTIF($BL$3:$BL229,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM229),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C242","v":"Uncollectible Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D242","v":5300},5300,"Uncollectible Revenue - TOTAL",null,0,{"$f":"IF(G230=1,COUNTIF($G$3:$G230,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H230),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6121,null,0,{"$f":"IF(P230=1,COUNTIF($P$3:$P230,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q230),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E230),0)","v":0},{"$f":"IF(U230=0,””,COUNTIF($U$3:U230,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL230=1,COUNTIF($BL$3:$BL230,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM230),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C243","v":"Uncollectible Revenue - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D243","v":5301},5301,"Uncollectible Revenue - Telecommunications",null,0,{"$f":"IF(G231=1,COUNTIF($G$3:$G231,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H231),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6122,null,0,{"$f":"IF(P231=1,COUNTIF($P$3:$P231,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q231),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E231),0)","v":0},{"$f":"IF(U231=0,””,COUNTIF($U$3:U231,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncollectible Revenue - Telecommunications",null,0,{"$f":"IF(BL231=1,COUNTIF($BL$3:$BL231,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM231),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C244","v":"Uncollectible Revenue - Other"},{"$f":"'(I) TOTAL Part 32'!D244","v":5302},5302,"Uncollectible Revenue - Other",null,0,{"$f":"IF(G232=1,COUNTIF($G$3:$G232,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H232),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6123,null,0,{"$f":"IF(P232=1,COUNTIF($P$3:$P232,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q232),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E232),0)","v":0},{"$f":"IF(U232=0,””,COUNTIF($U$3:U232,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uncollectible Revenue - Other",null,0,{"$f":"IF(BL232=1,COUNTIF($BL$3:$BL232,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM232),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C245","v":" Expense Accounts -- NOT DEPRECIATION Expense"},{"$f":"'(I) TOTAL Part 32'!D245","v":0},0," Expense Accounts -- NOT DEPRECIATION Expense",null,0,{"$f":"IF(G233=1,COUNTIF($G$3:$G233,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H233),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6124,null,0,{"$f":"IF(P233=1,COUNTIF($P$3:$P233,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q233),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E233),0)","v":0},{"$f":"IF(U233=0,””,COUNTIF($U$3:U233,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Expense Accounts -- NOT DEPRECIATION Expense",null,0,{"$f":"IF(BL233=1,COUNTIF($BL$3:$BL233,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM233),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C246","v":"Total Plant Specific Operations Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D246","v":"6100 - 6400"},"6100 - 6400","Total Plant Specific Operations Expense - TOTAL",null,0,{"$f":"IF(G234=1,COUNTIF($G$3:$G234,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H234),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6210,null,0,{"$f":"IF(P234=1,COUNTIF($P$3:$P234,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q234),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E234),0)","v":0},{"$f":"IF(U234=0,””,COUNTIF($U$3:U234,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Plant Specific Operations Expense                         --> TOTALS :",null,0,{"$f":"IF(BL234=1,COUNTIF($BL$3:$BL234,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM234),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C247","v":"Network Support Expense"},{"$f":"'(I) TOTAL Part 32'!D247","v":6110},6110,"Network Support Expense",null,0,{"$f":"IF(G235=1,COUNTIF($G$3:$G235,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H235),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6211,null,0,{"$f":"IF(P235=1,COUNTIF($P$3:$P235,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q235),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E235),0)","v":0},{"$f":"IF(U235=0,””,COUNTIF($U$3:U235,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Support Expense",null,0,{"$f":"IF(BL235=1,COUNTIF($BL$3:$BL235,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM235),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C248","v":"Motor Vehicle Expense"},{"$f":"'(I) TOTAL Part 32'!D248","v":6112},6112,"Motor Vehicle Expense",null,0,{"$f":"IF(G236=1,COUNTIF($G$3:$G236,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H236),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6212,null,0,{"$f":"IF(P236=1,COUNTIF($P$3:$P236,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q236),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E236),0)","v":0},{"$f":"IF(U236=0,””,COUNTIF($U$3:U236,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicle Expense",null,0,{"$f":"IF(BL236=1,COUNTIF($BL$3:$BL236,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM236),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C249","v":"Aircraft Expense"},{"$f":"'(I) TOTAL Part 32'!D249","v":6113},6113,"Aircraft Expense",null,0,{"$f":"IF(G237=1,COUNTIF($G$3:$G237,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H237),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6215,null,0,{"$f":"IF(P237=1,COUNTIF($P$3:$P237,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q237),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E237),0)","v":0},{"$f":"IF(U237=0,””,COUNTIF($U$3:U237,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aircraft Expense",null,0,{"$f":"IF(BL237=1,COUNTIF($BL$3:$BL237,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM237),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C250","v":"Tools and Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D250","v":6114},6114,"Tools and Other Work Equipment Expense",null,0,{"$f":"IF(G238=1,COUNTIF($G$3:$G238,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H238),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6220,null,0,{"$f":"IF(P238=1,COUNTIF($P$3:$P238,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q238),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E238),0)","v":0},{"$f":"IF(U238=0,””,COUNTIF($U$3:U238,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tools and Other Work Equipment Expense",null,0,{"$f":"IF(BL238=1,COUNTIF($BL$3:$BL238,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM238),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C251","v":"Garage Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D251","v":6115},6115,"Garage Work Equipment Expense",null,0,{"$f":"IF(G239=1,COUNTIF($G$3:$G239,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H239),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6230,null,0,{"$f":"IF(P239=1,COUNTIF($P$3:$P239,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q239),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E239),0)","v":0},{"$f":"IF(U239=0,””,COUNTIF($U$3:U239,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage Work Equipment Expense",null,0,{"$f":"IF(BL239=1,COUNTIF($BL$3:$BL239,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM239),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C252","v":"Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D252","v":6116},6116,"Other Work Equipment Expense",null,0,{"$f":"IF(G240=1,COUNTIF($G$3:$G240,1),\"\")","v":""},null,null,null,null,null,6231,null,0,{"$f":"IF(P240=1,COUNTIF($P$3:$P240,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q240),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E240),0)","v":0},{"$f":"IF(U240=0,””,COUNTIF($U$3:U240,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Work Equipment Expense",null,0,{"$f":"IF(BL240=1,COUNTIF($BL$3:$BL240,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM240),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C253","v":"General Support Expense"},{"$f":"'(I) TOTAL Part 32'!D253","v":6120},6120,"General Support Expense",null,0,{"$f":"IF(G241=1,COUNTIF($G$3:$G241,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H241),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6232,null,0,{"$f":"IF(P241=1,COUNTIF($P$3:$P241,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q241),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E241),0)","v":0},{"$f":"IF(U241=0,””,COUNTIF($U$3:U241,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Support Expense",null,0,{"$f":"IF(BL241=1,COUNTIF($BL$3:$BL241,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM241),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C254","v":"Land and Building Expense"},{"$f":"'(I) TOTAL Part 32'!D254","v":6121},6121,"Land and Building Expense",null,0,{"$f":"IF(G242=1,COUNTIF($G$3:$G242,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H242),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6310,null,0,{"$f":"IF(P242=1,COUNTIF($P$3:$P242,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q242),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E242),0)","v":0},{"$f":"IF(U242=0,””,COUNTIF($U$3:U242,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and Building Expense",null,0,{"$f":"IF(BL242=1,COUNTIF($BL$3:$BL242,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM242),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C255","v":"Furniture and Artworks Expense"},{"$f":"'(I) TOTAL Part 32'!D255","v":6122},6122,"Furniture and Artworks Expense",null,0,{"$f":"IF(G243=1,COUNTIF($G$3:$G243,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H243),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6311,null,0,{"$f":"IF(P243=1,COUNTIF($P$3:$P243,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q243),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E243),0)","v":0},{"$f":"IF(U243=0,””,COUNTIF($U$3:U243,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture and Artworks Expense",null,0,{"$f":"IF(BL243=1,COUNTIF($BL$3:$BL243,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM243),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C256","v":"Office Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D256","v":6123},6123,"Office Equipment Expense",null,0,{"$f":"IF(G244=1,COUNTIF($G$3:$G244,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H244),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6341,null,0,{"$f":"IF(P244=1,COUNTIF($P$3:$P244,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q244),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E244),0)","v":0},{"$f":"IF(U244=0,””,COUNTIF($U$3:U244,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment Expense",null,0,{"$f":"IF(BL244=1,COUNTIF($BL$3:$BL244,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM244),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C257","v":"General Purpose Computers Expense"},{"$f":"'(I) TOTAL Part 32'!D257","v":6124},6124,"General Purpose Computers Expense",null,0,{"$f":"IF(G245=1,COUNTIF($G$3:$G245,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H245),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6351,null,0,{"$f":"IF(P245=1,COUNTIF($P$3:$P245,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q245),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E245),0)","v":0},{"$f":"IF(U245=0,””,COUNTIF($U$3:U245,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Purpose Computers Expense",null,0,{"$f":"IF(BL245=1,COUNTIF($BL$3:$BL245,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM245),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C258","v":"Central Office Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D258","v":6210},6210,"Central Office Switching Expense",null,0,{"$f":"IF(G246=1,COUNTIF($G$3:$G246,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H246),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6362,null,0,{"$f":"IF(P246=1,COUNTIF($P$3:$P246,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q246),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E246),0)","v":0},{"$f":"IF(U246=0,””,COUNTIF($U$3:U246,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office Switching Expense",null,0,{"$f":"IF(BL246=1,COUNTIF($BL$3:$BL246,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM246),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C259","v":"Non-Digital Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D259","v":6211},6211,"Non-Digital Switching Expense",null,0,{"$f":"IF(G247=1,COUNTIF($G$3:$G247,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H247),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6410,null,0,{"$f":"IF(P247=1,COUNTIF($P$3:$P247,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q247),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E247),0)","v":0},{"$f":"IF(U247=0,””,COUNTIF($U$3:U247,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Digital Switching Expense",null,0,{"$f":"IF(BL247=1,COUNTIF($BL$3:$BL247,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM247),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C260","v":"Digital Electronic Expense (Circuit & Packet)"},{"$f":"'(I) TOTAL Part 32'!D260","v":6212},6212,"Digital Electronic Expense (Circuit & Packet)",null,0,{"$f":"IF(G248=1,COUNTIF($G$3:$G248,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H248),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6411,null,0,{"$f":"IF(P248=1,COUNTIF($P$3:$P248,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q248),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E248),0)","v":0},{"$f":"IF(U248=0,””,COUNTIF($U$3:U248,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Electronic Expense (Circuit & Packet)",null,0,{"$f":"IF(BL248=1,COUNTIF($BL$3:$BL248,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM248),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C261","v":"Electro-Mechanical Expense"},{"$f":"'(I) TOTAL Part 32'!D261","v":6215},6215,"Electro-Mechanical Expense",null,0,{"$f":"IF(G249=1,COUNTIF($G$3:$G249,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H249),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6421,null,0,{"$f":"IF(P249=1,COUNTIF($P$3:$P249,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q249),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E249),0)","v":0},{"$f":"IF(U249=0,””,COUNTIF($U$3:U249,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro-Mechanical Expense",null,0,{"$f":"IF(BL249=1,COUNTIF($BL$3:$BL249,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM249),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C262","v":"Operator Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D262","v":6220},6220,"Operator Systems Expense",null,0,{"$f":"IF(G250=1,COUNTIF($G$3:$G250,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H250),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6422,null,0,{"$f":"IF(P250=1,COUNTIF($P$3:$P250,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q250),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E250),0)","v":0},{"$f":"IF(U250=0,””,COUNTIF($U$3:U250,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Systems Expense",null,0,{"$f":"IF(BL250=1,COUNTIF($BL$3:$BL250,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM250),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C263","v":"Central Office Transmission Expense"},{"$f":"'(I) TOTAL Part 32'!D263","v":6230},6230,"Central Office Transmission Expense",null,0,{"$f":"IF(G251=1,COUNTIF($G$3:$G251,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H251),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6423,null,0,{"$f":"IF(P251=1,COUNTIF($P$3:$P251,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q251),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E251),0)","v":0},{"$f":"IF(U251=0,””,COUNTIF($U$3:U251,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office Transmission Expense",null,0,{"$f":"IF(BL251=1,COUNTIF($BL$3:$BL251,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM251),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C264","v":"Radio Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D264","v":6231},6231,"Radio Systems Expense",null,0,{"$f":"IF(G252=1,COUNTIF($G$3:$G252,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H252),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6424,null,0,{"$f":"IF(P252=1,COUNTIF($P$3:$P252,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q252),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E252),0)","v":0},{"$f":"IF(U252=0,””,COUNTIF($U$3:U252,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio Systems Expense",null,0,{"$f":"IF(BL252=1,COUNTIF($BL$3:$BL252,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM252),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C265","v":"Circuit Equipment Expense (Electronic & Optical)"},{"$f":"'(I) TOTAL Part 32'!D265","v":6232},6232,"Circuit Equipment Expense (Electronic & Optical)",null,0,{"$f":"IF(G253=1,COUNTIF($G$3:$G253,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H253),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6425,null,0,{"$f":"IF(P253=1,COUNTIF($P$3:$P253,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q253),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E253),0)","v":0},{"$f":"IF(U253=0,””,COUNTIF($U$3:U253,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuit Equipment Expense (Electronic & Optical)",null,0,{"$f":"IF(BL253=1,COUNTIF($BL$3:$BL253,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM253),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C266","v":"Information Origination / Termination Expense"},{"$f":"'(I) TOTAL Part 32'!D266","v":6310},6310,"Information Origination / Termination Expense",null,0,{"$f":"IF(G254=1,COUNTIF($G$3:$G254,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H254),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6426,null,0,{"$f":"IF(P254=1,COUNTIF($P$3:$P254,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q254),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E254),0)","v":0},{"$f":"IF(U254=0,””,COUNTIF($U$3:U254,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Origination / Termination Expense",null,0,{"$f":"IF(BL254=1,COUNTIF($BL$3:$BL254,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM254),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C267","v":"Station Apparatus Expense"},{"$f":"'(I) TOTAL Part 32'!D267","v":6311},6311,"Station Apparatus Expense",null,0,{"$f":"IF(G255=1,COUNTIF($G$3:$G255,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H255),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6431,null,0,{"$f":"IF(P255=1,COUNTIF($P$3:$P255,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q255),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E255),0)","v":0},{"$f":"IF(U255=0,””,COUNTIF($U$3:U255,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Apparatus Expense",null,0,{"$f":"IF(BL255=1,COUNTIF($BL$3:$BL255,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM255),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C268","v":"Large Private Branch Exchange Expense"},{"$f":"'(I) TOTAL Part 32'!D268","v":6341},6341,"Large Private Branch Exchange Expense",null,0,{"$f":"IF(G256=1,COUNTIF($G$3:$G256,1),\"\")","v":""},null,null,null,null,null,6441,null,0,{"$f":"IF(P256=1,COUNTIF($P$3:$P256,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q256),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E256),0)","v":0},{"$f":"IF(U256=0,””,COUNTIF($U$3:U256,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Private Branch Exchange Expense",null,0,{"$f":"IF(BL256=1,COUNTIF($BL$3:$BL256,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM256),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C269","v":"Public Telephone Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D269","v":6351},6351,"Public Telephone Terminal Equipment Expense",null,0,{"$f":"IF(G257=1,COUNTIF($G$3:$G257,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H257),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"6500's",null,0,{"$f":"IF(P257=1,COUNTIF($P$3:$P257,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q257),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E257),0)","v":0},{"$f":"IF(U257=0,””,COUNTIF($U$3:U257,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Telephone Terminal Equipment Expense",null,0,{"$f":"IF(BL257=1,COUNTIF($BL$3:$BL257,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM257),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C270","v":"Other Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D270","v":6362},6362,"Other Terminal Equipment Expense",null,0,{"$f":"IF(G258=1,COUNTIF($G$3:$G258,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H258),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6510,null,0,{"$f":"IF(P258=1,COUNTIF($P$3:$P258,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q258),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E258),0)","v":0},{"$f":"IF(U258=0,””,COUNTIF($U$3:U258,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Terminal Equipment Expense",null,0,{"$f":"IF(BL258=1,COUNTIF($BL$3:$BL258,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM258),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C271","v":"Cable and Wire Facilities Expense"},{"$f":"'(I) TOTAL Part 32'!D271","v":6410},6410,"Cable and Wire Facilities Expense",null,0,{"$f":"IF(G259=1,COUNTIF($G$3:$G259,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H259),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6511,null,0,{"$f":"IF(P259=1,COUNTIF($P$3:$P259,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q259),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E259),0)","v":0},{"$f":"IF(U259=0,””,COUNTIF($U$3:U259,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable and Wire Facilities Expense",null,0,{"$f":"IF(BL259=1,COUNTIF($BL$3:$BL259,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM259),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C272","v":"Poles Expense"},{"$f":"'(I) TOTAL Part 32'!D272","v":6411},6411,"Poles Expense",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E260))","v":0},{"$f":"IF(G260=1,COUNTIF($G$3:$G260,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H260),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6512,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D260))","v":0},{"$f":"IF(P260=1,COUNTIF($P$3:$P260,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q260),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E260),0)","v":0},{"$f":"IF(U260=0,””,COUNTIF($U$3:U260,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poles Expense",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ260))","v":0},{"$f":"IF(BL260=1,COUNTIF($BL$3:$BL260,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM260),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C273","v":"Aerial Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D273","v":6421},6421,"Aerial Cable Expense",null,0,{"$f":"IF(G261=1,COUNTIF($G$3:$G261,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H261),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6530,null,0,{"$f":"IF(P261=1,COUNTIF($P$3:$P261,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q261),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E261),0)","v":0},{"$f":"IF(U261=0,””,COUNTIF($U$3:U261,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Cable Expense",null,0,{"$f":"IF(BL261=1,COUNTIF($BL$3:$BL261,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM261),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C274","v":"Underground Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D274","v":6422},6422,"Underground Cable Expense",null,0,{"$f":"IF(G262=1,COUNTIF($G$3:$G262,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H262),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6531,null,0,{"$f":"IF(P262=1,COUNTIF($P$3:$P262,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q262),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E262),0)","v":0},{"$f":"IF(U262=0,””,COUNTIF($U$3:U262,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cable Expense",null,0,{"$f":"IF(BL262=1,COUNTIF($BL$3:$BL262,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM262),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C275","v":"Buried Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D275","v":6423},6423,"Buried Cable Expense",null,0,{"$f":"IF(G263=1,COUNTIF($G$3:$G263,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H263),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6532,null,0,{"$f":"IF(P263=1,COUNTIF($P$3:$P263,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q263),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E263),0)","v":0},{"$f":"IF(U263=0,””,COUNTIF($U$3:U263,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buried Cable Expense",null,0,{"$f":"IF(BL263=1,COUNTIF($BL$3:$BL263,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM263),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C276","v":"Submarine Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D276","v":6424},6424,"Submarine Cable Expense",null,0,{"$f":"IF(G264=1,COUNTIF($G$3:$G264,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H264),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6533,null,0,{"$f":"IF(P264=1,COUNTIF($P$3:$P264,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q264),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E264),0)","v":0},{"$f":"IF(U264=0,””,COUNTIF($U$3:U264,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submarine Cable Expense",null,0,{"$f":"IF(BL264=1,COUNTIF($BL$3:$BL264,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM264),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C277","v":"Deep Sea Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D277","v":6425},6425,"Deep Sea Cable Expense",null,0,{"$f":"IF(G265=1,COUNTIF($G$3:$G265,1),\"\")","v":""},null,null,null,null,null,6534,null,0,{"$f":"IF(P265=1,COUNTIF($P$3:$P265,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q265),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E265),0)","v":0},{"$f":"IF(U265=0,””,COUNTIF($U$3:U265,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deep Sea Cable Expense",null,0,{"$f":"IF(BL265=1,COUNTIF($BL$3:$BL265,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM265),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C278","v":"Intrabuilding Network Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D278","v":6426},6426,"Intrabuilding Network Cable Expense",null,0,{"$f":"IF(G266=1,COUNTIF($G$3:$G266,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H266),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6535,null,0,{"$f":"IF(P266=1,COUNTIF($P$3:$P266,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q266),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E266),0)","v":0},{"$f":"IF(U266=0,””,COUNTIF($U$3:U266,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrabuilding Network Cable Expense",null,0,{"$f":"IF(BL266=1,COUNTIF($BL$3:$BL266,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM266),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C279","v":"Aerial Wire Expense"},{"$f":"'(I) TOTAL Part 32'!D279","v":6431},6431,"Aerial Wire Expense",null,0,{"$f":"IF(G267=1,COUNTIF($G$3:$G267,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H267),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6540,null,0,{"$f":"IF(P267=1,COUNTIF($P$3:$P267,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q267),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E267),0)","v":0},{"$f":"IF(U267=0,””,COUNTIF($U$3:U267,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Wire Expense",null,0,{"$f":"IF(BL267=1,COUNTIF($BL$3:$BL267,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM267),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C280","v":"Conduit Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D280","v":6441},6441,"Conduit Systems Expense",null,0,{"$f":"IF(G268=1,COUNTIF($G$3:$G268,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H268),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6560,null,0,{"$f":"IF(P268=1,COUNTIF($P$3:$P268,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q268),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E268),0)","v":0},{"$f":"IF(U268=0,””,COUNTIF($U$3:U268,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conduit Systems Expense",null,0,{"$f":"IF(BL268=1,COUNTIF($BL$3:$BL268,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM268),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C281","v":"Total Plant Nonspecific Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D281","v":"6500's"},"6500's","Total Plant Nonspecific Operation Expense - TOTAL",null,0,{"$f":"IF(G269=1,COUNTIF($G$3:$G269,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H269),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6561,null,0,{"$f":"IF(P269=1,COUNTIF($P$3:$P269,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q269),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E269),0)","v":0},{"$f":"IF(U269=0,””,COUNTIF($U$3:U269,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Plant Nonspecific Operation Expense                    --> TOTALS :",null,0,{"$f":"IF(BL269=1,COUNTIF($BL$3:$BL269,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM269),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C282","v":"Other Property, Plant and Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D282","v":6510},6510,"Other Property, Plant and Equipment Expense",null,0,{"$f":"IF(G270=1,COUNTIF($G$3:$G270,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H270),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6563,null,0,{"$f":"IF(P270=1,COUNTIF($P$3:$P270,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q270),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E270),0)","v":0},{"$f":"IF(U270=0,””,COUNTIF($U$3:U270,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Property, Plant and Equipment Expense",null,0,{"$f":"IF(BL270=1,COUNTIF($BL$3:$BL270,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM270),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C283","v":"Property Held for Future Telecommunications Use Expense"},{"$f":"'(I) TOTAL Part 32'!D283","v":6511},6511,"Property Held for Future Telecommunications Use Expense",null,0,{"$f":"IF(G271=1,COUNTIF($G$3:$G271,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H271),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6564,null,0,{"$f":"IF(P271=1,COUNTIF($P$3:$P271,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q271),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E271),0)","v":0},{"$f":"IF(U271=0,””,COUNTIF($U$3:U271,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Future Telecommunications Use Expense",null,0,{"$f":"IF(BL271=1,COUNTIF($BL$3:$BL271,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM271),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C284","v":"Provisioning Expense"},{"$f":"'(I) TOTAL Part 32'!D284","v":6512},6512,"Provisioning Expense",null,0,{"$f":"IF(G272=1,COUNTIF($G$3:$G272,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H272),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6565,null,0,{"$f":"IF(P272=1,COUNTIF($P$3:$P272,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q272),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E272),0)","v":0},{"$f":"IF(U272=0,””,COUNTIF($U$3:U272,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provisioning Expense",null,0,{"$f":"IF(BL272=1,COUNTIF($BL$3:$BL272,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM272),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C285","v":"Network Operations Expense"},{"$f":"'(I) TOTAL Part 32'!D285","v":6530},6530,"Network Operations Expense",null,0,{"$f":"IF(G273=1,COUNTIF($G$3:$G273,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H273),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"6600's",null,0,{"$f":"IF(P273=1,COUNTIF($P$3:$P273,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q273),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E273),0)","v":0},{"$f":"IF(U273=0,””,COUNTIF($U$3:U273,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Operations Expense",null,0,{"$f":"IF(BL273=1,COUNTIF($BL$3:$BL273,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM273),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C286","v":"Power Expense"},{"$f":"'(I) TOTAL Part 32'!D286","v":6531},6531,"Power Expense",null,0,{"$f":"IF(G274=1,COUNTIF($G$3:$G274,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H274),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6610,null,0,{"$f":"IF(P274=1,COUNTIF($P$3:$P274,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q274),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E274),0)","v":0},{"$f":"IF(U274=0,””,COUNTIF($U$3:U274,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Expense",null,0,{"$f":"IF(BL274=1,COUNTIF($BL$3:$BL274,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM274),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C287","v":"Network Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D287","v":6532},6532,"Network Administration Expense",null,0,{"$f":"IF(G275=1,COUNTIF($G$3:$G275,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H275),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6611,null,0,{"$f":"IF(P275=1,COUNTIF($P$3:$P275,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q275),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E275),0)","v":0},{"$f":"IF(U275=0,””,COUNTIF($U$3:U275,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Administration Expense",null,0,{"$f":"IF(BL275=1,COUNTIF($BL$3:$BL275,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM275),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C288","v":"Testing Expense"},{"$f":"'(I) TOTAL Part 32'!D288","v":6533},6533,"Testing Expense",null,0,{"$f":"IF(G276=1,COUNTIF($G$3:$G276,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H276),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6612,null,0,{"$f":"IF(P276=1,COUNTIF($P$3:$P276,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q276),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E276),0)","v":0},{"$f":"IF(U276=0,””,COUNTIF($U$3:U276,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Testing Expense",null,0,{"$f":"IF(BL276=1,COUNTIF($BL$3:$BL276,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM276),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C289","v":"Plant Operations Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D289","v":6534},6534,"Plant Operations Administration Expense",null,0,{"$f":"IF(G277=1,COUNTIF($G$3:$G277,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H277),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6613,null,0,{"$f":"IF(P277=1,COUNTIF($P$3:$P277,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q277),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E277),0)","v":0},{"$f":"IF(U277=0,””,COUNTIF($U$3:U277,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Operations Administration Expense",null,0,{"$f":"IF(BL277=1,COUNTIF($BL$3:$BL277,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM277),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C290","v":"Engineering Expense"},{"$f":"'(I) TOTAL Part 32'!D290","v":6535},6535,"Engineering Expense",null,0,{"$f":"IF(G278=1,COUNTIF($G$3:$G278,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H278),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6620,null,0,{"$f":"IF(P278=1,COUNTIF($P$3:$P278,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q278),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E278),0)","v":0},{"$f":"IF(U278=0,””,COUNTIF($U$3:U278,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engineering Expense",null,0,{"$f":"IF(BL278=1,COUNTIF($BL$3:$BL278,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM278),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C291","v":"Access Expense"},{"$f":"'(I) TOTAL Part 32'!D291","v":6540},6540,"Access Expense",null,0,{"$f":"IF(G279=1,COUNTIF($G$3:$G279,1),\"\")","v":""},null,null,null,null,null,6621,null,0,{"$f":"IF(P279=1,COUNTIF($P$3:$P279,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q279),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E279),0)","v":0},{"$f":"IF(U279=0,””,COUNTIF($U$3:U279,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Access Expense",null,0,{"$f":"IF(BL279=1,COUNTIF($BL$3:$BL279,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM279),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C292","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},{"$f":"'(I) TOTAL Part 32'!D292","v":6560},6560,"Depreciation & Amortization Expense  (6561 ~ 6565)",null,0,{"$f":"IF(G280=1,COUNTIF($G$3:$G280,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H280),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6622,null,0,{"$f":"IF(P280=1,COUNTIF($P$3:$P280,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q280),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E280),0)","v":0},{"$f":"IF(U280=0,””,COUNTIF($U$3:U280,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Depreciation",null,0,{"$f":"IF(BL280=1,COUNTIF($BL$3:$BL280,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM280),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C293","v":"Depreciation Expense – Telecommunications Plant in Service"},{"$f":"'(I) TOTAL Part 32'!D293","v":6561},6561,"Depreciation Expense – Telecommunications Plant in Service",null,0,{"$f":"IF(G281=1,COUNTIF($G$3:$G281,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H281),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6623,null,0,{"$f":"IF(P281=1,COUNTIF($P$3:$P281,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q281),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E281),0)","v":0},{"$f":"IF(U281=0,””,COUNTIF($U$3:U281,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense – Telecommunications Plant in Service",null,0,{"$f":"IF(BL281=1,COUNTIF($BL$3:$BL281,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM281),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C294","v":"Amortization Expense – Tangible"},{"$f":"'(I) TOTAL Part 32'!D294","v":6563},6563,"Amortization Expense – Tangible",null,0,{"$f":"IF(G282=1,COUNTIF($G$3:$G282,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H282),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"6700's",null,0,{"$f":"IF(P282=1,COUNTIF($P$3:$P282,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q282),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E282),0)","v":0},{"$f":"IF(U282=0,””,COUNTIF($U$3:U282,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization Expense – Tangible",null,0,{"$f":"IF(BL282=1,COUNTIF($BL$3:$BL282,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM282),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C295","v":"Amortization Expense – Intangible"},{"$f":"'(I) TOTAL Part 32'!D295","v":6564},6564,"Amortization Expense – Intangible",null,0,{"$f":"IF(G283=1,COUNTIF($G$3:$G283,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H283),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6710,null,0,{"$f":"IF(P283=1,COUNTIF($P$3:$P283,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q283),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E283),0)","v":0},{"$f":"IF(U283=0,””,COUNTIF($U$3:U283,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization Expense – Intangible",null,0,{"$f":"IF(BL283=1,COUNTIF($BL$3:$BL283,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM283),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C296","v":"Amortization Expense – Other"},{"$f":"'(I) TOTAL Part 32'!D296","v":6565},6565,"Amortization Expense – Other",null,0,{"$f":"IF(G284=1,COUNTIF($G$3:$G284,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H284),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6711,null,0,{"$f":"IF(P284=1,COUNTIF($P$3:$P284,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q284),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E284),0)","v":0},{"$f":"IF(U284=0,””,COUNTIF($U$3:U284,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization Expense – Other",null,0,{"$f":"IF(BL284=1,COUNTIF($BL$3:$BL284,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM284),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C297","v":"Total Customer Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D297","v":"6600's"},"6600's","Total Customer Operation Expense - TOTAL",null,0,{"$f":"IF(G285=1,COUNTIF($G$3:$G285,1),\"\")","v":""},null,null,null,null,null,6712,null,0,{"$f":"IF(P285=1,COUNTIF($P$3:$P285,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q285),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E285),0)","v":0},{"$f":"IF(U285=0,””,COUNTIF($U$3:U285,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL285=1,COUNTIF($BL$3:$BL285,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM285),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C298","v":"Marketing"},{"$f":"'(I) TOTAL Part 32'!D298","v":6610},6610,"Marketing",null,0,{"$f":"IF(G286=1,COUNTIF($G$3:$G286,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H286),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6720,null,0,{"$f":"IF(P286=1,COUNTIF($P$3:$P286,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q286),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E286),0)","v":0},{"$f":"IF(U286=0,””,COUNTIF($U$3:U286,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marketing",null,0,{"$f":"IF(BL286=1,COUNTIF($BL$3:$BL286,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM286),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C299","v":"Product Management and Sales"},{"$f":"'(I) TOTAL Part 32'!D299","v":6611},6611,"Product Management and Sales",null,0,{"$f":"IF(G287=1,COUNTIF($G$3:$G287,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H287),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6721,null,0,{"$f":"IF(P287=1,COUNTIF($P$3:$P287,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q287),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E287),0)","v":0},{"$f":"IF(U287=0,””,COUNTIF($U$3:U287,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product Management and Sales",null,0,{"$f":"IF(BL287=1,COUNTIF($BL$3:$BL287,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM287),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C300","v":"Sales"},{"$f":"'(I) TOTAL Part 32'!D300","v":6612},6612,"Sales",null,0,{"$f":"IF(G288=1,COUNTIF($G$3:$G288,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H288),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6722,null,0,{"$f":"IF(P288=1,COUNTIF($P$3:$P288,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q288),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E288),0)","v":0},{"$f":"IF(U288=0,””,COUNTIF($U$3:U288,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,0,{"$f":"IF(BL288=1,COUNTIF($BL$3:$BL288,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM288),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C301","v":"Product Advertising"},{"$f":"'(I) TOTAL Part 32'!D301","v":6613},6613,"Product Advertising",null,0,{"$f":"IF(G289=1,COUNTIF($G$3:$G289,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H289),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6723,null,0,{"$f":"IF(P289=1,COUNTIF($P$3:$P289,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q289),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E289),0)","v":0},{"$f":"IF(U289=0,””,COUNTIF($U$3:U289,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product Advertising",null,0,{"$f":"IF(BL289=1,COUNTIF($BL$3:$BL289,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM289),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C302","v":"Services"},{"$f":"'(I) TOTAL Part 32'!D302","v":6620},6620,"Services",null,0,{"$f":"IF(G290=1,COUNTIF($G$3:$G290,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H290),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6724,null,0,{"$f":"IF(P290=1,COUNTIF($P$3:$P290,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q290),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E290),0)","v":0},{"$f":"IF(U290=0,””,COUNTIF($U$3:U290,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Services",null,0,{"$f":"IF(BL290=1,COUNTIF($BL$3:$BL290,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM290),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C303","v":"Call Completion Services"},{"$f":"'(I) TOTAL Part 32'!D303","v":6621},6621,"Call Completion Services",null,0,{"$f":"IF(G291=1,COUNTIF($G$3:$G291,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H291),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6725,null,0,{"$f":"IF(P291=1,COUNTIF($P$3:$P291,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q291),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E291),0)","v":0},{"$f":"IF(U291=0,””,COUNTIF($U$3:U291,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Call Completion Services",null,0,{"$f":"IF(BL291=1,COUNTIF($BL$3:$BL291,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM291),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C304","v":"Number Services"},{"$f":"'(I) TOTAL Part 32'!D304","v":6622},6622,"Number Services",null,0,{"$f":"IF(G292=1,COUNTIF($G$3:$G292,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H292),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6726,null,0,{"$f":"IF(P292=1,COUNTIF($P$3:$P292,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q292),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E292),0)","v":0},{"$f":"IF(U292=0,””,COUNTIF($U$3:U292,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number Services",null,0,{"$f":"IF(BL292=1,COUNTIF($BL$3:$BL292,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM292),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C305","v":"Customer Services"},{"$f":"'(I) TOTAL Part 32'!D305","v":6623},6623,"Customer Services",null,0,{"$f":"IF(G293=1,COUNTIF($G$3:$G293,1),\"\")","v":""},null,null,null,null,null,6727,null,0,{"$f":"IF(P293=1,COUNTIF($P$3:$P293,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q293),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E293),0)","v":0},{"$f":"IF(U293=0,””,COUNTIF($U$3:U293,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Services",null,0,{"$f":"IF(BL293=1,COUNTIF($BL$3:$BL293,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM293),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C306","v":"Total Corporate Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D306","v":"6700's"},"6700's","Total Corporate Operation Expense - TOTAL",null,0,{"$f":"IF(G294=1,COUNTIF($G$3:$G294,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H294),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6728,null,0,{"$f":"IF(P294=1,COUNTIF($P$3:$P294,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q294),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E294),0)","v":0},{"$f":"IF(U294=0,””,COUNTIF($U$3:U294,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL294=1,COUNTIF($BL$3:$BL294,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM294),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C307","v":"Executive and Planning"},{"$f":"'(I) TOTAL Part 32'!D307","v":6710},6710,"Executive and Planning",null,0,{"$f":"IF(G295=1,COUNTIF($G$3:$G295,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H295),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,6790,null,0,{"$f":"IF(P295=1,COUNTIF($P$3:$P295,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q295),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E295),0)","v":0},{"$f":"IF(U295=0,””,COUNTIF($U$3:U295,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Executive and Planning",null,0,{"$f":"IF(BL295=1,COUNTIF($BL$3:$BL295,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM295),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C308","v":"Executive"},{"$f":"'(I) TOTAL Part 32'!D308","v":6711},6711,"Executive",null,0,{"$f":"IF(G296=1,COUNTIF($G$3:$G296,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H296),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7100,null,0,{"$f":"IF(P296=1,COUNTIF($P$3:$P296,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q296),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E296),0)","v":0},{"$f":"IF(U296=0,””,COUNTIF($U$3:U296,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Executive",null,0,{"$f":"IF(BL296=1,COUNTIF($BL$3:$BL296,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM296),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C309","v":"Planning"},{"$f":"'(I) TOTAL Part 32'!D309","v":6712},6712,"Planning",null,0,{"$f":"IF(G297=1,COUNTIF($G$3:$G297,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H297),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7110,null,0,{"$f":"IF(P297=1,COUNTIF($P$3:$P297,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q297),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E297),0)","v":0},{"$f":"IF(U297=0,””,COUNTIF($U$3:U297,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planning",null,0,{"$f":"IF(BL297=1,COUNTIF($BL$3:$BL297,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM297),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C310","v":"General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D310","v":6720},6720,"General and Administrative",null,0,{"$f":"IF(G298=1,COUNTIF($G$3:$G298,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H298),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7130,null,0,{"$f":"IF(P298=1,COUNTIF($P$3:$P298,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q298),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E298),0)","v":0},{"$f":"IF(U298=0,””,COUNTIF($U$3:U298,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General and Administrative",null,0,{"$f":"IF(BL298=1,COUNTIF($BL$3:$BL298,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM298),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C311","v":"Accounting and Finance"},{"$f":"'(I) TOTAL Part 32'!D311","v":6721},6721,"Accounting and Finance",null,0,{"$f":"IF(G299=1,COUNTIF($G$3:$G299,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H299),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7140,null,0,{"$f":"IF(P299=1,COUNTIF($P$3:$P299,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q299),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E299),0)","v":0},{"$f":"IF(U299=0,””,COUNTIF($U$3:U299,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting and Finance",null,0,{"$f":"IF(BL299=1,COUNTIF($BL$3:$BL299,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM299),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C312","v":"External Relations"},{"$f":"'(I) TOTAL Part 32'!D312","v":6722},6722,"External Relations",null,0,{"$f":"IF(G300=1,COUNTIF($G$3:$G300,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H300),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7150,null,0,{"$f":"IF(P300=1,COUNTIF($P$3:$P300,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q300),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E300),0)","v":0},{"$f":"IF(U300=0,””,COUNTIF($U$3:U300,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External Relations",null,0,{"$f":"IF(BL300=1,COUNTIF($BL$3:$BL300,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM300),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C313","v":"Human Resources"},{"$f":"'(I) TOTAL Part 32'!D313","v":6723},6723,"Human Resources",null,0,{"$f":"IF(G301=1,COUNTIF($G$3:$G301,1),\"\")","v":""},null,null,null,null,null,7160,null,0,{"$f":"IF(P301=1,COUNTIF($P$3:$P301,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q301),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E301),0)","v":0},{"$f":"IF(U301=0,””,COUNTIF($U$3:U301,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Human Resources",null,0,{"$f":"IF(BL301=1,COUNTIF($BL$3:$BL301,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM301),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C314","v":"Information Management"},{"$f":"'(I) TOTAL Part 32'!D314","v":6724},6724,"Information Management",null,0,{"$f":"IF(G302=1,COUNTIF($G$3:$G302,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H302),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7200,null,0,{"$f":"IF(P302=1,COUNTIF($P$3:$P302,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q302),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E302),0)","v":0},{"$f":"IF(U302=0,””,COUNTIF($U$3:U302,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Management",null,0,{"$f":"IF(BL302=1,COUNTIF($BL$3:$BL302,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM302),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C315","v":"Legal"},{"$f":"'(I) TOTAL Part 32'!D315","v":6725},6725,"Legal",null,0,{"$f":"IF(G303=1,COUNTIF($G$3:$G303,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H303),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7210,null,0,{"$f":"IF(P303=1,COUNTIF($P$3:$P303,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q303),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E303),0)","v":0},{"$f":"IF(U303=0,””,COUNTIF($U$3:U303,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal",null,0,{"$f":"IF(BL303=1,COUNTIF($BL$3:$BL303,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM303),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C316","v":"Procurement"},{"$f":"'(I) TOTAL Part 32'!D316","v":6726},6726,"Procurement",null,0,{"$f":"IF(G304=1,COUNTIF($G$3:$G304,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H304),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7220,null,0,{"$f":"IF(P304=1,COUNTIF($P$3:$P304,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q304),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E304),0)","v":0},{"$f":"IF(U304=0,””,COUNTIF($U$3:U304,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Procurement",null,0,{"$f":"IF(BL304=1,COUNTIF($BL$3:$BL304,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM304),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C317","v":"Research and Development"},{"$f":"'(I) TOTAL Part 32'!D317","v":6727},6727,"Research and Development",null,0,{"$f":"IF(G305=1,COUNTIF($G$3:$G305,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H305),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7230,null,0,{"$f":"IF(P305=1,COUNTIF($P$3:$P305,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q305),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E305),0)","v":0},{"$f":"IF(U305=0,””,COUNTIF($U$3:U305,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Research and Development",null,0,{"$f":"IF(BL305=1,COUNTIF($BL$3:$BL305,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM305),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C318","v":"Other General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D318","v":6728},6728,"Other General and Administrative",null,0,{"$f":"IF(G306=1,COUNTIF($G$3:$G306,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H306),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,"7240.a",null,0,{"$f":"IF(P306=1,COUNTIF($P$3:$P306,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q306),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E306),0)","v":0},{"$f":"IF(U306=0,””,COUNTIF($U$3:U306,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other General and Administrative",null,0,{"$f":"IF(BL306=1,COUNTIF($BL$3:$BL306,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM306),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C319","v":"Provision for Uncollectible Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D319","v":6790},6790,"Provision for Uncollectible Notes Receivable",null,0,{"$f":"IF(G307=1,COUNTIF($G$3:$G307,1),\"\")","v":""},null,null,null,null,null,"7240.b",null,0,{"$f":"IF(P307=1,COUNTIF($P$3:$P307,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q307),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E307),0)","v":0},{"$f":"IF(U307=0,””,COUNTIF($U$3:U307,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for Uncollectible Notes Receivable",null,0,{"$f":"IF(BL307=1,COUNTIF($BL$3:$BL307,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM307),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C320","v":"Other Operating Income and Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D320","v":7100},7100,"Other Operating Income and Expense - TOTAL",null,0,{"$f":"IF(G308=1,COUNTIF($G$3:$G308,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H308),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7250,null,0,{"$f":"IF(P308=1,COUNTIF($P$3:$P308,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q308),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E308),0)","v":0},{"$f":"IF(U308=0,””,COUNTIF($U$3:U308,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL308=1,COUNTIF($BL$3:$BL308,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM308),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C321","v":"Income from Custom Work"},{"$f":"'(I) TOTAL Part 32'!D321","v":7110},7110,"Income from Custom Work",null,0,{"$f":"IF(G309=1,COUNTIF($G$3:$G309,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H309),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7251,null,0,{"$f":"IF(P309=1,COUNTIF($P$3:$P309,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q309),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E309),0)","v":0},{"$f":"IF(U309=0,””,COUNTIF($U$3:U309,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from Custom Work",null,0,{"$f":"IF(BL309=1,COUNTIF($BL$3:$BL309,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM309),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C322","v":"Return from Non-regulated use of Regulated Facilities"},{"$f":"'(I) TOTAL Part 32'!D322","v":7130},7130,"Return from Non-regulated use of Regulated Facilities",null,0,{"$f":"IF(G310=1,COUNTIF($G$3:$G310,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H310),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7300,null,0,{"$f":"IF(P310=1,COUNTIF($P$3:$P310,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q310),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E310),0)","v":0},{"$f":"IF(U310=0,””,COUNTIF($U$3:U310,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return from Non-regulated use of Regulated Facilities",null,0,{"$f":"IF(BL310=1,COUNTIF($BL$3:$BL310,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM310),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C323","v":"Gains and Losses from Foreign Exchange"},{"$f":"'(I) TOTAL Part 32'!D323","v":7140},7140,"Gains and Losses from Foreign Exchange",null,0,{"$f":"IF(G311=1,COUNTIF($G$3:$G311,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H311),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7310,null,0,{"$f":"IF(P311=1,COUNTIF($P$3:$P311,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q311),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E311),0)","v":0},{"$f":"IF(U311=0,””,COUNTIF($U$3:U311,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gains and Losses from Foreign Exchange",null,0,{"$f":"IF(BL311=1,COUNTIF($BL$3:$BL311,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM311),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C324","v":"Gains and Losses from the Disposition of Land and Artworks"},{"$f":"'(I) TOTAL Part 32'!D324","v":7150},7150,"Gains and Losses from the Disposition of Land and Artworks",null,0,{"$f":"IF(G312=1,COUNTIF($G$3:$G312,1),\"\")","v":""},null,null,null,null,null,7320,null,0,{"$f":"IF(P312=1,COUNTIF($P$3:$P312,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q312),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E312),0)","v":0},{"$f":"IF(U312=0,””,COUNTIF($U$3:U312,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gains and Losses from the Disposition of Land and Artworks",null,0,{"$f":"IF(BL312=1,COUNTIF($BL$3:$BL312,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM312),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C325","v":"Other Operating Gains and Losses"},{"$f":"'(I) TOTAL Part 32'!D325","v":7160},7160,"Other Operating Gains and Losses",null,0,{"$f":"IF(G313=1,COUNTIF($G$3:$G313,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H313),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7330,null,0,{"$f":"IF(P313=1,COUNTIF($P$3:$P313,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q313),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E313),0)","v":0},{"$f":"IF(U313=0,””,COUNTIF($U$3:U313,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Operating Gains and Losses",null,0,{"$f":"IF(BL313=1,COUNTIF($BL$3:$BL313,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM313),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C326","v":"Operating Taxes - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D326","v":7200},7200,"Operating Taxes - TOTAL",null,0,{"$f":"IF(G314=1,COUNTIF($G$3:$G314,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H314),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7340,null,0,{"$f":"IF(P314=1,COUNTIF($P$3:$P314,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q314),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E314),0)","v":0},{"$f":"IF(U314=0,””,COUNTIF($U$3:U314,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Taxes                                                                     --> TOTALS :",null,0,{"$f":"IF(BL314=1,COUNTIF($BL$3:$BL314,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM314),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C327","v":"Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D327","v":7210},7210,"Operating Investment Tax Credits - Net",null,0,{"$f":"IF(G315=1,COUNTIF($G$3:$G315,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H315),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7350,null,0,{"$f":"IF(P315=1,COUNTIF($P$3:$P315,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q315),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E315),0)","v":0},{"$f":"IF(U315=0,””,COUNTIF($U$3:U315,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Investment Tax Credits - Net",null,0,{"$f":"IF(BL315=1,COUNTIF($BL$3:$BL315,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM315),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C328","v":"Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D328","v":7220},7220,"Operating Federal Income Taxes",null,0,{"$f":"IF(G316=1,COUNTIF($G$3:$G316,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H316),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7360,null,0,{"$f":"IF(P316=1,COUNTIF($P$3:$P316,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q316),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E316),0)","v":0},{"$f":"IF(U316=0,””,COUNTIF($U$3:U316,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Federal Income Taxes",null,0,{"$f":"IF(BL316=1,COUNTIF($BL$3:$BL316,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM316),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C329","v":"Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D329","v":7230},7230,"Operating State and Local Income Taxes",null,0,{"$f":"IF(G317=1,COUNTIF($G$3:$G317,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H317),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7370,null,0,{"$f":"IF(P317=1,COUNTIF($P$3:$P317,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q317),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E317),0)","v":0},{"$f":"IF(U317=0,””,COUNTIF($U$3:U317,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating State and Local Income Taxes",null,0,{"$f":"IF(BL317=1,COUNTIF($BL$3:$BL317,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM317),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C330","v":"Operating Taxes - Property"},{"$f":"'(I) TOTAL Part 32'!D330","v":"7240.a"},"7240.a","Operating Taxes - Property",null,0,{"$f":"IF(G318=1,COUNTIF($G$3:$G318,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H318),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7400,null,0,{"$f":"IF(P318=1,COUNTIF($P$3:$P318,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q318),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E318),0)","v":0},{"$f":"IF(U318=0,””,COUNTIF($U$3:U318,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Taxes - Property",null,0,{"$f":"IF(BL318=1,COUNTIF($BL$3:$BL318,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM318),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C331","v":"Operating Taxes - Other"},{"$f":"'(I) TOTAL Part 32'!D331","v":"7240.b"},"7240.b","Operating Taxes - Other",null,0,{"$f":"IF(G319=1,COUNTIF($G$3:$G319,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H319),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7410,null,0,{"$f":"IF(P319=1,COUNTIF($P$3:$P319,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q319),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E319),0)","v":0},{"$f":"IF(U319=0,””,COUNTIF($U$3:U319,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Taxes - Other",null,0,{"$f":"IF(BL319=1,COUNTIF($BL$3:$BL319,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM319),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C332","v":"Provision for Deferred Operating Federal Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D332","v":7250},7250,"Provision for Deferred Operating Federal Income Taxes - Net",null,0,{"$f":"IF(G320=1,COUNTIF($G$3:$G320,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H320),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7420,null,0,{"$f":"IF(P320=1,COUNTIF($P$3:$P320,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q320),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E320),0)","v":0},{"$f":"IF(U320=0,””,COUNTIF($U$3:U320,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for Deferred Operating Federal Income Taxes - Net",null,0,{"$f":"IF(BL320=1,COUNTIF($BL$3:$BL320,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM320),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C333","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D333","v":7251},7251,"Provision for Deferred Operating State & Local Income Taxes - Net",null,0,{"$f":"IF(G321=1,COUNTIF($G$3:$G321,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H321),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7430,null,0,{"$f":"IF(P321=1,COUNTIF($P$3:$P321,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q321),$Q$3:$Q$396,0)),\"\")","v":""},null,null,{"$f":"IFERROR(SEARCH(INDIRECT(CELL(“address”)),E321),0)","v":0},{"$f":"IF(U321=0,””,COUNTIF($U$3:U321,\">0\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for Deferred Operating State & Local Income Taxes - Net",null,0,{"$f":"IF(BL321=1,COUNTIF($BL$3:$BL321,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM321),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C334","v":"Non-Operating Income and Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D334","v":7300},7300,"Non-Operating Income and Expense - TOTAL",null,0,{"$f":"IF(G322=1,COUNTIF($G$3:$G322,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H322),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7440,null,0,{"$f":"IF(P322=1,COUNTIF($P$3:$P322,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q322),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Income and Expense                                   --> TOTALS :",null,0,{"$f":"IF(BL322=1,COUNTIF($BL$3:$BL322,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM322),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C335","v":"Dividend Income"},{"$f":"'(I) TOTAL Part 32'!D335","v":7310},7310,"Dividend Income",null,0,{"$f":"IF(G323=1,COUNTIF($G$3:$G323,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H323),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7450,null,0,{"$f":"IF(P323=1,COUNTIF($P$3:$P323,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q323),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Income",null,0,{"$f":"IF(BL323=1,COUNTIF($BL$3:$BL323,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM323),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C336","v":"Interest Income"},{"$f":"'(I) TOTAL Part 32'!D336","v":7320},7320,"Interest Income",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E324))","v":0},{"$f":"IF(G324=1,COUNTIF($G$3:$G324,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H324),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7500,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D324))","v":0},{"$f":"IF(P324=1,COUNTIF($P$3:$P324,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q324),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Income",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ324))","v":0},{"$f":"IF(BL324=1,COUNTIF($BL$3:$BL324,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM324),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C337","v":"Income from Sinking and Other Funds"},{"$f":"'(I) TOTAL Part 32'!D337","v":7330},7330,"Income from Sinking and Other Funds",null,0,{"$f":"IF(G325=1,COUNTIF($G$3:$G325,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H325),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7510,null,0,{"$f":"IF(P325=1,COUNTIF($P$3:$P325,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q325),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from Sinking and Other Funds",null,0,{"$f":"IF(BL325=1,COUNTIF($BL$3:$BL325,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM325),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C338","v":"Allowance for Funds used During Construction"},{"$f":"'(I) TOTAL Part 32'!D338","v":7340},7340,"Allowance for Funds used During Construction",null,0,{"$f":"IF(G326=1,COUNTIF($G$3:$G326,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H326),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7520,null,0,{"$f":"IF(P326=1,COUNTIF($P$3:$P326,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q326),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowance for Funds used During Construction",null,0,{"$f":"IF(BL326=1,COUNTIF($BL$3:$BL326,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM326),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C339","v":"Gains or Losses from the Disposition of Certain Property"},{"$f":"'(I) TOTAL Part 32'!D339","v":7350},7350,"Gains or Losses from the Disposition of Certain Property",null,0,{"$f":"IF(G327=1,COUNTIF($G$3:$G327,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H327),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7530,null,0,{"$f":"IF(P327=1,COUNTIF($P$3:$P327,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q327),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gains or Losses from the Disposition of Certain Property",null,0,{"$f":"IF(BL327=1,COUNTIF($BL$3:$BL327,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM327),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C340","v":"Other Non-Operating Income"},{"$f":"'(I) TOTAL Part 32'!D340","v":7360},7360,"Other Non-Operating Income",null,0,{"$f":"IF(G328=1,COUNTIF($G$3:$G328,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H328),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7540,null,0,{"$f":"IF(P328=1,COUNTIF($P$3:$P328,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q328),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Non-Operating Income",null,0,{"$f":"IF(BL328=1,COUNTIF($BL$3:$BL328,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM328),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C341","v":"Special Charges"},{"$f":"'(I) TOTAL Part 32'!D341","v":7370},7370,"Special Charges",null,0,{"$f":"IF(G329=1,COUNTIF($G$3:$G329,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H329),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7600,null,0,{"$f":"IF(P329=1,COUNTIF($P$3:$P329,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q329),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Charges",null,0,{"$f":"IF(BL329=1,COUNTIF($BL$3:$BL329,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM329),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C342","v":"Non-Operating Taxes - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D342","v":7400},7400,"Non-Operating Taxes - TOTAL",null,0,{"$f":"IF(G330=1,COUNTIF($G$3:$G330,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H330),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7610,null,0,{"$f":"IF(P330=1,COUNTIF($P$3:$P330,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q330),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Taxes                                                            --> TOTALS :",null,0,{"$f":"IF(BL330=1,COUNTIF($BL$3:$BL330,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM330),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C343","v":"Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D343","v":7410},7410,"Non-Operating Investment Tax Credits - Net",null,0,{"$f":"IF(G331=1,COUNTIF($G$3:$G331,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H331),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7620,null,0,{"$f":"IF(P331=1,COUNTIF($P$3:$P331,1),\"\")","v":""},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q331),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Investment Tax Credits - Net",null,0,{"$f":"IF(BL331=1,COUNTIF($BL$3:$BL331,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM331),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C344","v":"Non-Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D344","v":7420},7420,"Non-Operating Federal Income Taxes",null,0,{"$f":"IF(G332=1,COUNTIF($G$3:$G332,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H332),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Federal Income Taxes",null,0,{"$f":"IF(BL332=1,COUNTIF($BL$3:$BL332,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM332),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C345","v":"Non-Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D345","v":7430},7430,"Non-Operating State and Local Income Taxes",null,0,{"$f":"IF(G333=1,COUNTIF($G$3:$G333,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H333),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating State and Local Income Taxes",null,0,{"$f":"IF(BL333=1,COUNTIF($BL$3:$BL333,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM333),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C346","v":"Non-Operating Other Taxes"},{"$f":"'(I) TOTAL Part 32'!D346","v":7440},7440,"Non-Operating Other Taxes",null,0,{"$f":"IF(G334=1,COUNTIF($G$3:$G334,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H334),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Other Taxes",null,0,{"$f":"IF(BL334=1,COUNTIF($BL$3:$BL334,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM334),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C347","v":"Provision for Deferred Non-Operating Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D347","v":7450},7450,"Provision for Deferred Non-Operating Income Taxes - Net",null,0,{"$f":"IF(G335=1,COUNTIF($G$3:$G335,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H335),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,7990,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D334))","v":0},{"$f":"IF(P335=1,COUNTIF($P$3:$P335,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q335),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for Deferred Non-Operating Income Taxes - Net",null,0,{"$f":"IF(BL335=1,COUNTIF($BL$3:$BL335,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM335),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C348","v":"Interest and Related Items - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D348","v":7500},7500,"Interest and Related Items - TOTAL",null,0,{"$f":"IF(G336=1,COUNTIF($G$3:$G336,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H336),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P336=1,COUNTIF($P$3:$P336,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q336),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest and Related Items                                                    --> TOTALS :",null,0,{"$f":"IF(BL336=1,COUNTIF($BL$3:$BL336,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM336),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C349","v":"Interest on Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D349","v":7510},7510,"Interest on Funded Debt",null,0,{"$f":"IF(G337=1,COUNTIF($G$3:$G337,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H337),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P337=1,COUNTIF($P$3:$P337,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q337),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on Funded Debt",null,0,{"$f":"IF(BL337=1,COUNTIF($BL$3:$BL337,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM337),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C350","v":"Interest Expense - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D350","v":7520},7520,"Interest Expense - Capital Leases",null,0,{"$f":"IF(G338=1,COUNTIF($G$3:$G338,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H338),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P338=1,COUNTIF($P$3:$P338,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q338),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Expense - Capital Leases",null,0,{"$f":"IF(BL338=1,COUNTIF($BL$3:$BL338,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM338),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C351","v":"Amortization of Debt Issuance Expense"},{"$f":"'(I) TOTAL Part 32'!D351","v":7530},7530,"Amortization of Debt Issuance Expense",null,0,{"$f":"IF(G339=1,COUNTIF($G$3:$G339,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H339),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P339=1,COUNTIF($P$3:$P339,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q339),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of Debt Issuance Expense",null,0,{"$f":"IF(BL339=1,COUNTIF($BL$3:$BL339,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM339),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C352","v":"Other Interest Deductions"},{"$f":"'(I) TOTAL Part 32'!D352","v":7540},7540,"Other Interest Deductions",null,0,{"$f":"IF(G340=1,COUNTIF($G$3:$G340,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H340),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P340=1,COUNTIF($P$3:$P340,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q340),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Interest Deductions",null,0,{"$f":"IF(BL340=1,COUNTIF($BL$3:$BL340,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM340),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C353","v":"Extraordinary Items - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D353","v":7600},7600,"Extraordinary Items - TOTAL",null,0,{"$f":"IF(G341=1,COUNTIF($G$3:$G341,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H341),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P341=1,COUNTIF($P$3:$P341,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q341),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL341=1,COUNTIF($BL$3:$BL341,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM341),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C354","v":"Extraordinary Income Credits"},{"$f":"'(I) TOTAL Part 32'!D354","v":7610},7610,"Extraordinary Income Credits",null,0,{"$f":"IF(G342=1,COUNTIF($G$3:$G342,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H342),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P342=1,COUNTIF($P$3:$P342,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q342),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extraordinary Income Credits",null,0,{"$f":"IF(BL342=1,COUNTIF($BL$3:$BL342,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM342),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C355","v":"Extraordinary Income Charges"},{"$f":"'(I) TOTAL Part 32'!D355","v":7620},7620,"Extraordinary Income Charges",null,0,{"$f":"IF(G343=1,COUNTIF($G$3:$G343,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H343),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P343=1,COUNTIF($P$3:$P343,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q343),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extraordinary Income Charges",null,0,{"$f":"IF(BL343=1,COUNTIF($BL$3:$BL343,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM343),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C356","v":"Current Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) TOTAL Part 32'!D356","v":7630},7630,"Current Income Tax Effect of Extraordinary Items - Net",null,0,{"$f":"IF(G344=1,COUNTIF($G$3:$G344,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H344),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P344=1,COUNTIF($P$3:$P344,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q344),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Income Tax Effect of Extraordinary Items - Net",null,0,{"$f":"IF(BL344=1,COUNTIF($BL$3:$BL344,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM344),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C357","v":"Provision for deferred Income Tax Effect of Extraordinary Items - Net"},{"$f":"'(I) TOTAL Part 32'!D357","v":7640},7640,"Provision for deferred Income Tax Effect of Extraordinary Items - Net",null,0,{"$f":"IF(G345=1,COUNTIF($G$3:$G345,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H345),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P345=1,COUNTIF($P$3:$P345,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q345),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for deferred Income Tax Effect of Extraordinary Items - Net",null,0,{"$f":"IF(BL345=1,COUNTIF($BL$3:$BL345,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM345),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C358","v":"Income Effect of Jurisdictional Ratemaking Differences - Net"},{"$f":"'(I) TOTAL Part 32'!D358","v":7910},7910,"Income Effect of Jurisdictional Ratemaking Differences - Net",null,0,{"$f":"IF(G346=1,COUNTIF($G$3:$G346,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H346),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P346=1,COUNTIF($P$3:$P346,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q346),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Effect of Jurisdictional Ratemaking Differences - Net",null,0,{"$f":"IF(BL346=1,COUNTIF($BL$3:$BL346,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM346),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C359","v":"Non-Regulated Net Income"},{"$f":"'(I) TOTAL Part 32'!D359","v":7990},7990,"Non-Regulated Net Income",null,0,{"$f":"IF(G347=1,COUNTIF($G$3:$G347,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H347),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P347=1,COUNTIF($P$3:$P347,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q347),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Regulated Net Income",null,0,{"$f":"IF(BL347=1,COUNTIF($BL$3:$BL347,1),\"\")","v":""},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM347),$BM$3:$BM$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E347))","v":0},{"$f":"IF(G348=1,COUNTIF($G$3:$G348,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H348),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P348=1,COUNTIF($P$3:$P348,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q348),$Q$3:$Q$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},null,null,null,0,{"$f":"IF(G349=1,COUNTIF($G$3:$G349,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H349),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P349=1,COUNTIF($P$3:$P349,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q349),$Q$3:$Q$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},{"$f":"'(I) TOTAL Part 32'!#REF!","v":{"$error":"#REF!"}},null,null,null,0,{"$f":"IF(G350=1,COUNTIF($G$3:$G350,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H350),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P350=1,COUNTIF($P$3:$P350,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q350),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ349))","v":0},{"$f":"IF(BL350=1,COUNTIF($G$3:$G350,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H350),$H$3:$H$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C360","v":0},{"$f":"'(I) TOTAL Part 32'!D360","v":0},null,null,null,0,{"$f":"IF(G351=1,COUNTIF($G$3:$G351,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H351),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P351=1,COUNTIF($P$3:$P351,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q351),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL351=1,COUNTIF($G$3:$G351,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H351),$H$3:$H$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C361","v":0},{"$f":"'(I) TOTAL Part 32'!D361","v":0},null,null,null,0,{"$f":"IF(G352=1,COUNTIF($G$3:$G352,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H352),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P352=1,COUNTIF($P$3:$P352,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q352),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL352=1,COUNTIF($G$3:$G352,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H352),$H$3:$H$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C362","v":0},{"$f":"'(I) TOTAL Part 32'!D362","v":0},null,null,null,0,{"$f":"IF(G353=1,COUNTIF($G$3:$G353,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H353),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P353=1,COUNTIF($P$3:$P353,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q353),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL353=1,COUNTIF($G$3:$G353,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H353),$H$3:$H$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C363","v":"Input Cells"},{"$f":"'(I) TOTAL Part 32'!D363","v":0},null,null,null,0,{"$f":"IF(G354=1,COUNTIF($G$3:$G354,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H354),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P354=1,COUNTIF($P$3:$P354,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q354),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL354=1,COUNTIF($G$3:$G354,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H354),$H$3:$H$396,0)),\"\")","v":""}]
[null,{"$f":"'(I) TOTAL Part 32'!C364","v":0},{"$f":"'(I) TOTAL Part 32'!D364","v":0},null,null,null,0,{"$f":"IF(G355=1,COUNTIF($G$3:$G355,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H355),$H$3:$H$396,0)),\"\")","v":""},null,null,null,null,null,null,0,{"$f":"IF(P355=1,COUNTIF($P$3:$P355,1),\"\")","v":""},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q355),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(BL355=1,COUNTIF($G$3:$G355,1),\"\")","v":""},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H355),$H$3:$H$396,0)),\"\")","v":""}]