{"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":38,"comments":15,"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":146,"n_cols":11,"rows_kept":146,"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],[126,1,126,12],[3,1,3,12],[4,1,4,12],[140,2,140,12],[143,2,143,12],[24,1,24,12],[64,2,64,12],[81,2,81,12],[91,2,91,12],[124,2,124,12],[117,2,117,12],[127,1,127,12],[128,1,128,12],[18,1,18,12],[125,2,125,12]]}
[null,"ILEC Form AR-25 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$26))","v":"For the Year Ended: December 31, 2024"}]
[]
[null,"INPUT TAB INDEX"]
[null,"Linked to Tabs"]
[]
[null,null,"Cover",null,null,null,"Certificate of Oath",null,null,null,"Company Information"]
[]
[null,null,null,null,null,null,"Officers & Directors",null,null,null,"Changes During Year"]
[]
[null,null,"TOTAL Part 32",null,null,null,"TOTAL Assets",null,null,null,"TOTAL Depr & Amort"]
[]
[null,null,"UTAH Part 32",null,null,null,"UTAH Assets",null,null,null,"UTAH Depr & Amort"]
[]
[null,null,"Asset Additions",null,null,null,"Debt & Investments",null,null,null,"Exchange Details"]
[]
[null,null,"EDIT (ARAM)",null,null,null,"Programs",null,null,null,"NOL & Tax Credits"]
[]
[null,{"$f":"\"Form Revisions for Annual Report Year \"&'(I) Cover'!G26+1","v":"Form Revisions for Annual Report Year 2025"}]
[null,null,"Updated UT Tax Rate (4.55%)",null,null,null,null,null,"Updated Exchange Details tab"]
[null,null,"Updated EDIT tab",null,null,null,null,null,"Updated Revenue Requirement tab"]
[null,null,"Updated questions on Changes During Year tab"]
[]
[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,"For More 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]  [FYE Year]  \"FYE Annual Report -\"  [Company Name]"]
[]
[null,null,null,"FYE Year is the fiscal year for which the Respondent is reporting its results of operations NOT the year of report filing."]
[]
[null,null,"EXAMPLE",null,"24-000-01 2023 FYE 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.","Respondents select the year which it is reporting its results of operations on the \"Cover\" tab. The spreadsheet will use this "]
[null,null,"year as the Report Year in the remaining tabs."]
[]
[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."]
[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 should utilize the note section of each tab to provide additional helpful information."]
[]
[null,"15.","Respondents utilizing accounts with \"Other\" or \"Miscellaneous\" in their title should provide further details in the \"Notes\" section"]
[null,null,"of the tab."]
[]
[null,"16.","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."]

{"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],[25,6,25,7],[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-25 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,2024]
[]
[]
[]
[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],[36,6,36,7],[41,6,41,7],[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$26))","v":"For the Year Ended: December 31, 2024"}]
[]
[]
[]
[]
[null,null,"CERTIFICATE OF OATH"]
[]
[]
[]
[null,null,"STATE OF  "]
[null,null,"COUNTY OF  ",null,null,null,")"]
[]
[]
[]
[]
[null,null,"We, the undersigned,",null,null,null,null,", and "]
[null,null,null,"Name and Title"]
[null,null,null,null,null,null,null," of"]
[null,null,"Name and Title"]
[]
[null,null,{"$f":"'(I) Cover'!E15&\" (the Company),  hereby certify on behalf of the Company\"","v":" (the Company),  hereby certify on behalf of the Company"}]
[null,null,"that the foregoing report 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:",{"$f":"D16","v":0}]
[]
[]
[]
[]
[null,null,"Date:",null,null,"Signature:",{"$f":"C18","v":0}]

{"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, 2024"}]
[]
[]
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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":177,"n_cols":13,"rows_kept":177,"cut":false,"hidden":false,"merged":[[38,2,38,12],[39,2,39,12],[81,2,81,12],[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],[23,2,23,12],[24,2,24,12],[64,2,64,12],[65,2,65,12],[66,2,66,12],[67,2,67,12],[46,2,46,12],[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],[56,2,56,12],[57,2,57,12],[28,2,28,12],[29,2,29,12],[30,2,30,12],[31,2,31,12],[36,2,36,12],[37,2,37,12],[3,2,3,11],[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],[99,2,99,12],[100,2,100,12],[101,2,101,12],[102,2,102,12],[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],[113,2,113,12],[114,2,114,12],[115,2,115,12],[116,2,116,12],[117,2,117,12],[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],[127,2,127,12],[128,2,128,12],[129,2,129,12],[130,2,130,12],[131,2,131,12],[118,2,118,12],[123,2,123,12],[124,2,124,12],[125,2,125,12],[126,2,126,12],[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],[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],[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],[167,2,167,12],[168,2,168,12]]}
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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. "]
[]
[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 "]
[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: "]
[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]

{"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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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,{"$f":"IF(D4=\"Select\", \"Select Answer from the Drop Down Box\", IF(D4=\"Yes\", \"Complete TOTAL Company tabs, also complete the UTAH tabs\", \"Enter information on the TOTAL tabs. The UTAH tabs will populate\"))","v":"Select Answer from the Drop Down Box"},null,"TOTAL COMPANY"]
[null,null,"YEAR of Cost Study Utilized?"]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Input Amounts for\nREPORT YEAR","Input Amounts for\nPRIOR YEAR","Increase or\n(Decrease)\n(c - d)",null,"Line\nNo.",{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[null,null,null,null,"TOTAL ($)","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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26-1),\"Enter on Cover tab\")","v":2023},null,null,{"$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$26))","v":2024},null,{"$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$26))","v":2024},null,{"$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$26))","v":2024},null,"Enter as a positive number",null,{"$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$26))","v":2024}]
[null,null,null,null,"Assets","CIAC",{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},{"$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$26))","v":2024},{"$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$26))","v":2024},{"$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$26))","v":2024},"Debit (+)","Credit (-)",{"$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$26))","v":2024}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",3110,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[null,1,"ASSETS",null,null,null,null,null,null,{"$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$26))","v":"Report Year ending: December 31, 2024"}]
[]
[null,"TOTAL COMPANY BALANCE SHEET "]
[null,"(Liabilities and Other Credits)"]
[null,null,"( a )",null,"( b )","( c )","( d )"]
[null,"Line No.","Part 32 Account Name","Part 32\nAccount\nNumber","Amounts ($)\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$26)","v":2024},{"$f":"IF(E174=\" \", \" \",E174-1)","v":2023}]
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[]
[null,1,"UTILITY OPERATING REVENUE",null,null,null,null,null,null,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[null,null,"Does the Company have operations outside of Utah?",{"$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?"},{"$f":"'(I) TOTAL Part 32'!D6","v":0}]
[null,null,"( a )","( b )","( c )","( d )","( e )"]
[null,"Line\nNo.","Part 32 Account Name","Part 32\nAccount\nNumber","Input Amounts for\nREPORT YEAR","Input Amounts for\nPRIOR YEAR","Increase or\n(Decrease)\n(c - d)",null,"Line\nNo.",{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[null,null,null,null,"TOTAL ($)","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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26-1),\"Enter on Cover tab\")","v":2023},null,null,{"$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$26))","v":2024},null,{"$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$26))","v":2024},null,{"$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$26))","v":2024},null,"Enter as a positive number",null,{"$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$26))","v":2024}]
[null,null,null,null,"Assets","CIAC",{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},null,{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},{"$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$26))","v":2024},{"$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$26))","v":2024},{"$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$26))","v":2024},"Debit (+)","Credit (-)",{"$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$26))","v":2024}]
[null,1,"Land and Support Assets ( Land Line Plant ) - TOTAL",3110,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[null,1,"ASSETS",null,null,null,null,null,null,{"$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$26))","v":"Report Year ending: December 31, 2024"}]
[]
[null,"UTAH OPERATIONS BALANCE SHEET "]
[null,"(Liabilities and Other Credits)"]
[null,null,"( a )",null,"( b )","( c )","( d )"]
[null,"Line No.",null,"Part 32\nAccount\nNumber","Amounts ($)\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$26)","v":2024},{"$f":"IF(E174=\" \", \" \",E174-1)","v":2023}]
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[]
[null,1,"UTILITY OPERATING REVENUE",null,null,null,null,null,null,{"$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":[[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],[24,11,24,18],[25,11,25,18],[38,11,38,18],[27,11,27,18],[28,11,28,18],[29,11,29,18],[30,11,30,18],[31,11,31,18],[32,11,32,18],[33,11,33,18],[34,11,34,18],[35,11,35,18],[36,11,36,18],[37,11,37,18],[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],[46,11,46,18],[47,11,47,18],[48,11,48,18],[49,11,49,18],[1048,11,1048,18],[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]]}
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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],[18,5,18,9],[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],[11,12,11,13],[11,16,11,29],[8,5,8,9],[8,10,8,11],[8,12,8,13],[8,16,8,29],[9,5,9,9],[9,10,9,11],[9,12,9,13],[9,16,9,29],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,9],[10,5,10,9],[10,10,10,11],[10,12,10,13],[12,16,12,29],[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]]}
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26)","v":2024},null,{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26-1)","v":2023}]
[null,1,null,{"$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$26)","v":2024},{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2024},{"$f":"IF('(I) Cover'!$G$26=0, \"Enter on Cover Tab\", '(I) Cover'!$G$26)","v":2024}]
[null,22,null,{"$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":245,"n_cols":20,"rows_kept":245,"cut":false,"hidden":false,"merged":[[7,1,7,10],[7,18,7,19],[0,1,0,11],[1,1,1,17],[3,18,3,19],[4,18,4,19],[5,18,5,19],[6,18,6,19]]}
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$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$26 & \" Utah USF Surcharge\"","v":"2024 Utah USF Surcharge"},null,"Voice only",null,18]
[null,null,null,{"$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,{"$f":"D231","v":0.84527257763634367},null,"Broadband only",null,25,"Residential Rate Ceiling",null,30]
[null,null,null,null,null,null,null,null,null,null,null,"Voice & Broadband bundle",null,null,"Multi-Line Business + ARC",null,12.2]
[null,null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I221","v":0},null,null,"Lifeline",null,18]
[null,"Wholesale & Retail REGULATED COMPANY Connections by Exchange",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P222","v":0},{"$f":"Q222","v":0},null,"If column o & p generate a message in lieu of a number, enter missing information - refer to cell comments"]
[null,null,"( a )","( b )","( c )","( d )","( e )","( f )","( g )","( h )","( i )","( j )","( l )","( m )","( n )","( o )","( p )"]
[null,"Line No.","Exchange","Residential\nor Business Type","Service Type","Wholesale\nor Retail","Lifeline Wholesale Reduction Passed on to Customer",{"$f":"\"Total Connections December 31, \"&'(I) Cover'!$G$26","v":"Total Connections December 31, 2024"},{"$f":"\"Total Monthly Connections in \"\n& '(I) Cover'!$G$26","v":"Total Monthly Connections in 2024"},"Base Charge/Line","ARC Charge/Line","ARC Charge\nFCC MAX LIMIT","Residential Rate Ceiling Component Charge Total/Line","Multi-Line Business End User Common Line Charge","Multi-Line Business Calculated ARC Limit/Line","Imputed Base Revenue","Imputed ARC Charge",null,"Line No.",{"$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,{"$f":"IF(AND(D11=\"Multi-Line Business\",E11=\"Voice only\",L11>K11,N11<$Q$6),MIN(L11,($Q$6-N11)),0)","v":0},{"$f":"IF(AND(D11=\"Residential - LIFELINE\",G11=\"yes\",J11<=$N$7,I11>0),($N$7-J11)*I11,IF(AND(E11=\"Voice only\",J11<$N$4,I11>0),($N$4-J11)*(I11),IF(AND(E11=\"Broadband only\",J11<$N$5,I11>0),($N$5-J11)*(I11),IF(AND(E11=\"Voice & Broadband\",$N$6<$N$5,M11<$N$5,I11>0),($N$5-M11)*(I11),IF(AND(E11=\"Voice & Broadband\",$N$6=0,M11>$N$5),TEXT(\"!! Input Rate !!\",),IF(AND(E11=\"Voice & Broadband\",J11<$N$6,I11>0),($N$6-J11)*(I11),IF(AND(I11<=0,C11>0,E11>0,D11>0,F11>0),\"!!Need Input!!\",IF(AND(C11=\"\",D11<>\"\"),\"!!Need Input!!\",IF(AND(F11=\"\",E11<>\"\"),\"!!Need Input!!\",IF(AND(D11=\"\",E11<>\"\"),\"!!Need Input!!\",IF(AND(E11=\"\",C11<>\"\"),\"!!Need Input!!\",0)))))))))))","v":0},{"$f":"IF(D11=\"\",0,IF(AND(D11=\"Residential - LIFELINE\",E11=\"Voice Only\",($Q$5-(M11-K11))>0),MIN($Q$5-(M11-K11),(3-K11))*(I11),IF(AND(D11=\"Residential - LIFELINE\",NOT(E11=\"Voice Only\")),(3-K11)*(I11),IF(AND(D11=\"Residential\",L11>K11,(M11-K11)<$Q$5),(L11-K11)*(I11),IF(AND(D11=\"Single-Line Business\",L11>K11),(L11-K11)*I11,IF(AND(D11=\"Multi-Line Business\",E11=\"Voice Only\",N11=\"\"),\"Column (n)?\",IF(AND(D11=\"Multi-Line Business\",E11=\"voice only\",L11>K11,N11<$Q$6,(O11-K11)>0),(O11-K11)*I11,IF(AND(D11=\"Multi-Line Business\",NOT(E11=\"voice only\")), (L11-K11)*I11,IF(AND(L11=\"\",NOT(D11=\"Residential - Lifeline\")),\"!! ARC Limit !!\",0)))))))))","v":0},null,{"$f":"B11","v":1}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D12=\"Multi-Line Business\",E12=\"Voice only\",L12>K12,N12<$Q$6),MIN(L12,($Q$6-N12)),0)","v":0},{"$f":"IF(AND(D12=\"Residential - LIFELINE\",G12=\"yes\",J12<=$N$7,I12>0),($N$7-J12)*I12,IF(AND(E12=\"Voice only\",J12<$N$4,I12>0),($N$4-J12)*(I12),IF(AND(E12=\"Broadband only\",J12<$N$5,I12>0),($N$5-J12)*(I12),IF(AND(E12=\"Voice & Broadband\",$N$6<$N$5,M12<$N$5,I12>0),($N$5-M12)*(I12),IF(AND(E12=\"Voice & Broadband\",$N$6=0,M12>$N$5),TEXT(\"!! Input Rate !!\",),IF(AND(E12=\"Voice & Broadband\",J12<$N$6,I12>0),($N$6-J12)*(I12),IF(AND(I12<=0,C12>0,E12>0,D12>0,F12>0),\"!!Need Input!!\",IF(AND(C12=\"\",D12<>\"\"),\"!!Need Input!!\",IF(AND(F12=\"\",E12<>\"\"),\"!!Need Input!!\",IF(AND(D12=\"\",E12<>\"\"),\"!!Need Input!!\",IF(AND(E12=\"\",C12<>\"\"),\"!!Need Input!!\",0)))))))))))","v":0},{"$f":"IF(D12=\"\",0,IF(AND(D12=\"Residential - LIFELINE\",E12=\"Voice Only\",($Q$5-(M12-K12))>0),MIN($Q$5-(M12-K12),(3-K12))*(I12),IF(AND(D12=\"Residential - LIFELINE\",NOT(E12=\"Voice Only\")),(3-K12)*(I12),IF(AND(D12=\"Residential\",L12>K12,(M12-K12)<$Q$5),(L12-K12)*(I12),IF(AND(D12=\"Single-Line Business\",L12>K12),(L12-K12)*I12,IF(AND(D12=\"Multi-Line Business\",E12=\"Voice Only\",N12=\"\"),\"Column (n)?\",IF(AND(D12=\"Multi-Line Business\",E12=\"voice only\",L12>K12,N12<$Q$6,(O12-K12)>0),(O12-K12)*I12,IF(AND(D12=\"Multi-Line Business\",NOT(E12=\"voice only\")), (L12-K12)*I12,IF(AND(L12=\"\",NOT(D12=\"Residential - Lifeline\")),\"!! ARC Limit !!\",0)))))))))","v":0},null,2]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D13=\"Multi-Line Business\",E13=\"Voice only\",L13>K13,N13<$Q$6),MIN(L13,($Q$6-N13)),0)","v":0},0,0,null,3]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,4]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,5]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,6]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,7]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,8]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,9]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,10]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,11]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,12]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,13]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,14]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,16]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,17]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,18]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,19]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,20]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,21]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,22]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,23]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,24]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,25]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,26]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,27]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,28]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,29]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,30]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,31]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,32]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"B43","v":33}]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,34]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,35]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,36]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,37]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,38]
[null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,39]
[null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,40]
[null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,41]
[null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,42]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,43]
[null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,44]
[null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,45]
[null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,46]
[null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,47]
[null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,48]
[null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,49]
[null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,50]
[null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,51]
[null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,52]
[null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,53]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,54]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,55]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,56]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,57]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,58]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,59]
[null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,60]
[null,61,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,61]
[null,62,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,62]
[null,63,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,63]
[null,64,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,64]
[null,65,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,65]
[null,66,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(D76=\"Residential - LIFELINE\",G76=\"yes\",J76<=$N$7,I76>0),($N$7-J76)*I76,IF(AND(E76=\"Voice only\",J76<$N$4,I76>0),($N$4-J76)*(I76),IF(AND(E76=\"Broadband only\",J76<$N$5,I76>0),($N$5-J76)*(I76),IF(AND(E76=\"Voice & Broadband\",$N$6<$N$5,M76<$N$5,I76>0),($N$5-M76)*(I76),IF(AND(E76=\"Voice & Broadband\",$N$6=0,M76>$N$5),TEXT(\"!! Input Rate !!\",),IF(AND(E76=\"Voice & Broadband\",J76<$N$6,I76>0),($N$6-J76)*(I76),IF(AND(I76<=0,C76>0,E76>0,D76>0,F76>0),\"!!Need Input!!\",IF(AND(C76=\"\",D76<>\"\"),\"!!Need Input!!\",IF(AND(F76=\"\",E76<>\"\"),\"!!Need Input!!\",IF(AND(D76=\"\",E76<>\"\"),\"!!Need Input!!\",IF(AND(E76=\"\",C76<>\"\"),\"!!Need Input!!\",0)))))))))))","v":0},{"$f":"IF(D76=\"\",0,IF(AND(D76=\"Residential - LIFELINE\",E76=\"Voice Only\",($Q$5-(M76-K76))>0),MIN($Q$5-(M76-K76),(3-K76))*(I76),IF(AND(D76=\"Residential - LIFELINE\",NOT(E76=\"Voice Only\")),(3-K76)*(I76),IF(AND(D76=\"Residential\",L76>K76,(M76-K76)<$Q$5),(L76-K76)*(I76),IF(AND(D76=\"Single-Line Business\",L76>K76),(L76-K76)*I76,IF(AND(D76=\"Multi-Line Business\",E76=\"Voice Only\",N76=\"\"),\"Column (n)?\",IF(AND(D76=\"Multi-Line Business\",E76=\"voice only\",L76>K76,N76<$Q$6,(O76-K76)>0),(O76-K76)*I76,IF(AND(D76=\"Multi-Line Business\",NOT(E76=\"voice only\")), (L76-K76)*I76,IF(AND(L76=\"\",NOT(D76=\"Residential - Lifeline\")),\"!! ARC Limit !!\",0)))))))))","v":0},null,66]
[null,67,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D77=\"Multi-Line Business\",E77=\"Voice only\",L77>K77,N77<$Q$6),MIN(L77,($Q$6-N77)),0)","v":0},0,0,null,67]
[null,68,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,68]
[null,69,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,69]
[null,70,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,70]
[null,71,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,71]
[null,72,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,72]
[null,73,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,73]
[null,74,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,74]
[null,75,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,75]
[null,76,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,76]
[null,77,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,77]
[null,78,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,78]
[null,79,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,79]
[null,80,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,80]
[null,81,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,81]
[null,82,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,82]
[null,83,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,83]
[null,84,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,84]
[null,85,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,85]
[null,86,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,86]
[null,87,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,87]
[null,88,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,88]
[null,89,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,89]
[null,90,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,90]
[null,91,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,91]
[null,92,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,92]
[null,93,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,93]
[null,94,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,94]
[null,95,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,95]
[null,96,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,96]
[null,97,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,97]
[null,98,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,98]
[null,99,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,99]
[null,100,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,100]
[null,101,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,101]
[null,102,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,102]
[null,103,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,103]
[null,104,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,104]
[null,105,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,105]
[null,106,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,106]
[null,107,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,107]
[null,108,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,108]
[null,109,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,109]
[null,110,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,110]
[null,111,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,111]
[null,112,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,112]
[null,113,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,113]
[null,114,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,114]
[null,115,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,115]
[null,116,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,116]
[null,117,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,117]
[null,118,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,118]
[null,119,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,119]
[null,120,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,120]
[null,121,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,121]
[null,122,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,122]
[null,123,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,123]
[null,124,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,124]
[null,125,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,125]
[null,126,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,126]
[null,127,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,127]
[null,128,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,128]
[null,129,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,129]
[null,130,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(D140=\"Residential - LIFELINE\",G140=\"yes\",J140<=$N$7,I140>0),($N$7-J140)*I140,IF(AND(E140=\"Voice only\",J140<$N$4,I140>0),($N$4-J140)*(I140),IF(AND(E140=\"Broadband only\",J140<$N$5,I140>0),($N$5-J140)*(I140),IF(AND(E140=\"Voice & Broadband\",$N$6<$N$5,M140<$N$5,I140>0),($N$5-M140)*(I140),IF(AND(E140=\"Voice & Broadband\",$N$6=0,M140>$N$5),TEXT(\"!! Input Rate !!\",),IF(AND(E140=\"Voice & Broadband\",J140<$N$6,I140>0),($N$6-J140)*(I140),IF(AND(I140<=0,C140>0,E140>0,D140>0,F140>0),\"!!Need Input!!\",IF(AND(C140=\"\",D140<>\"\"),\"!!Need Input!!\",IF(AND(F140=\"\",E140<>\"\"),\"!!Need Input!!\",IF(AND(D140=\"\",E140<>\"\"),\"!!Need Input!!\",IF(AND(E140=\"\",C140<>\"\"),\"!!Need Input!!\",0)))))))))))","v":0},{"$f":"IF(D140=\"\",0,IF(AND(D140=\"Residential - LIFELINE\",E140=\"Voice Only\",($Q$5-(M140-K140))>0),MIN($Q$5-(M140-K140),(3-K140))*(I140),IF(AND(D140=\"Residential - LIFELINE\",NOT(E140=\"Voice Only\")),(3-K140)*(I140),IF(AND(D140=\"Residential\",L140>K140,(M140-K140)<$Q$5),(L140-K140)*(I140),IF(AND(D140=\"Single-Line Business\",L140>K140),(L140-K140)*I140,IF(AND(D140=\"Multi-Line Business\",E140=\"Voice Only\",N140=\"\"),\"Column (n)?\",IF(AND(D140=\"Multi-Line Business\",E140=\"voice only\",L140>K140,N140<$Q$6,(O140-K140)>0),(O140-K140)*I140,IF(AND(D140=\"Multi-Line Business\",NOT(E140=\"voice only\")), (L140-K140)*I140,IF(AND(L140=\"\",NOT(D140=\"Residential - Lifeline\")),\"!! ARC Limit !!\",0)))))))))","v":0},null,130]
[null,131,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D141=\"Multi-Line Business\",E141=\"Voice only\",L141>K141,N141<$Q$6),MIN(L141,($Q$6-N141)),0)","v":0},0,0,null,131]
[null,132,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,132]
[null,133,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,133]
[null,134,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,134]
[null,135,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,135]
[null,136,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,136]
[null,137,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,137]
[null,138,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,138]
[null,139,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,139]
[null,140,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,140]
[null,141,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,141]
[null,142,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,142]
[null,143,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,143]
[null,144,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,144]
[null,145,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,145]
[null,146,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,146]
[null,147,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,147]
[null,148,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,148]
[null,149,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,149]
[null,150,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,150]
[null,151,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,151]
[null,152,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,152]
[null,153,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,153]
[null,154,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,154]
[null,155,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,155]
[null,156,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,156]
[null,157,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,157]
[null,158,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,158]
[null,159,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,159]
[null,160,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,160]
[null,161,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,161]
[null,162,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,162]
[null,163,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,163]
[null,164,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,164]
[null,165,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,165]
[null,166,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,166]
[null,167,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,167]
[null,168,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,168]
[null,169,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,169]
[null,170,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,170]
[null,171,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,171]
[null,172,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,172]
[null,173,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,173]
[null,174,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,174]
[null,175,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,175]
[null,176,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,176]
[null,177,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,177]
[null,178,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,178]
[null,179,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,179]
[null,180,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,180]
[null,181,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,181]
[null,182,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,182]
[null,183,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,183]
[null,184,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,184]
[null,185,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,185]
[null,186,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,186]
[null,187,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,187]
[null,188,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,188]
[null,189,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,189]
[null,190,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,190]
[null,191,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,191]
[null,192,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,192]
[null,193,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,193]
[null,194,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(D204=\"Residential - LIFELINE\",G204=\"yes\",J204<=$N$7,I204>0),($N$7-J204)*I204,IF(AND(E204=\"Voice only\",J204<$N$4,I204>0),($N$4-J204)*(I204),IF(AND(E204=\"Broadband only\",J204<$N$5,I204>0),($N$5-J204)*(I204),IF(AND(E204=\"Voice & Broadband\",$N$6<$N$5,M204<$N$5,I204>0),($N$5-M204)*(I204),IF(AND(E204=\"Voice & Broadband\",$N$6=0,M204>$N$5),TEXT(\"!! Input Rate !!\",),IF(AND(E204=\"Voice & Broadband\",J204<$N$6,I204>0),($N$6-J204)*(I204),IF(AND(I204<=0,C204>0,E204>0,D204>0,F204>0),\"!!Need Input!!\",IF(AND(C204=\"\",D204<>\"\"),\"!!Need Input!!\",IF(AND(F204=\"\",E204<>\"\"),\"!!Need Input!!\",IF(AND(D204=\"\",E204<>\"\"),\"!!Need Input!!\",IF(AND(E204=\"\",C204<>\"\"),\"!!Need Input!!\",0)))))))))))","v":0},{"$f":"IF(D204=\"\",0,IF(AND(D204=\"Residential - LIFELINE\",E204=\"Voice Only\",($Q$5-(M204-K204))>0),MIN($Q$5-(M204-K204),(3-K204))*(I204),IF(AND(D204=\"Residential - LIFELINE\",NOT(E204=\"Voice Only\")),(3-K204)*(I204),IF(AND(D204=\"Residential\",L204>K204,(M204-K204)<$Q$5),(L204-K204)*(I204),IF(AND(D204=\"Single-Line Business\",L204>K204),(L204-K204)*I204,IF(AND(D204=\"Multi-Line Business\",E204=\"Voice Only\",N204=\"\"),\"Column (n)?\",IF(AND(D204=\"Multi-Line Business\",E204=\"voice only\",L204>K204,N204<$Q$6,(O204-K204)>0),(O204-K204)*I204,IF(AND(D204=\"Multi-Line Business\",NOT(E204=\"voice only\")), (L204-K204)*I204,IF(AND(L204=\"\",NOT(D204=\"Residential - Lifeline\")),\"!! ARC Limit !!\",0)))))))))","v":0},null,194]
[null,195,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D205=\"Multi-Line Business\",E205=\"Voice only\",L205>K205,N205<$Q$6),MIN(L205,($Q$6-N205)),0)","v":0},0,0,null,195]
[null,196,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,196]
[null,197,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,197]
[null,198,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,198]
[null,199,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,199]
[null,200,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,200]
[null,201,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,201]
[null,202,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,202]
[null,203,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,203]
[null,204,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,204]
[null,205,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,205]
[null,206,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,206]
[null,207,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,207]
[null,208,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,208]
[null,209,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,209]
[null,210,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,210]
[null,211,"TOTALS",null,null,null,null,{"$f":"SUM(H11:H220)","v":0},{"$f":"SUM(I11:I220)","v":0},null,null,null,null,null,0,null,0,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(P11:P221,\"*\")>0,\"Fix Error\",SUM(P11:P221))","v":0},{"$f":"IF(COUNTIF(Q11:Q221,\"*\")>0,\"Fix Error\",SUM(Q11:Q221))","v":0}]
[null,null,"Calculated Number of Exchanges",{"$f":"SUMPRODUCT(((C11:C220<>\"\")/COUNTIF(C11:C220,C11:C220&\"\")))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Imputed Revenue",null,null,{"$f":"IF(COUNTIF(P222:Q222,\"*\")>0,\"Fix Error\",SUM(P222:Q222))","v":0}]
[]
[null,null,"Utah USF Calculation"]
[null,null,"R746-8-301","Utah USF Surcharge",null,"Weight",null,"Start Date","End Date","Days"]
[null,null,null,0.71,null,{"$f":"I228/(SUM(I228:I229))","v":0.49899045319872709},null,"2024-01-01","2024-06-30",{"$f":"(_xlfn.DAYS(I228,H228))+1","v":182}]
[null,null,null,0.98,null,{"$f":"I229/(SUM(I228:I229))","v":0.50100954680127285},null,"2024-07-01","2024-12-31",{"$f":"(_xlfn.DAYS(I229,H229))+1","v":184}]
[null,null,null,0,null,{"$f":"I230/(SUM(I228:I230))","v":0},null,null,null,{"$f":"(_xlfn.DAYS(I230,H230))+1-1","v":0}]
[null,null,"Weighted Average",{"$f":"SUMPRODUCT(D228:D230,F228:F230)","v":0.84527257763634367}]
[]
[]
[null,null,"WHOLESALE Questions"]
[]
[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,"Input Cells"]
[null,null,"EAS = Extended Area Service"]

{"sheet":"(I) EDIT (ARAM)","index":19,"n_rows":85,"n_cols":23,"rows_kept":85,"cut":false,"hidden":false,"merged":[[1,3,1,20],[4,3,4,18],[5,3,5,4]]}
[null,{"$f":"IF(('(I) Cover'!$E$15=\" \"),\"Annual Report of: \",(\"Annual Report of: \"&'(I) Cover'!E$15))","v":"Annual Report of: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,null,null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[]
[null,null,null,"Excess Rate Base Accumulated Deferred Income (EDIT)\nTax Obligation Information"]
[]
[null,"Line\nNo.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line\nNo.",{"$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,2024,null,null,2023,null,null,2022,null,null,2018,null,null,null,{"$f":"B8","v":1}]
[null,2,null,null,null,null,null,null,"State Tax Decrease",null,null,"State Tax Decrease",null,null,"State Tax Decrease",null,null,"Federal Tax Decrease",null,null,null,2]
[null,3,null,null,null,null,null,null,"UT  SB 69",null,null,"UT HB 54",null,null,"UT SB 59",null,null,"Tax Cuts and Jobs Act of 2017",null,null,null,3]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,5,null,"Total Deferred TAX BASIS ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,6,null,null,"Tax Basis as of:",null,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,7]
[null,8,null,"Old Rate",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,0.35,null,null,null,9]
[null,10,null,null,"STATE Rate",null,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,{"$f":"I17+(1-I17)*I16","v":0.24673499999999998},null,null,{"$f":"L17+(1-L17)*L16","v":0.24831500000000001},null,null,{"$f":"O17+(1-O17)*O16","v":0.24910500000000002},null,null,{"$f":"R17+(1-R17)*R16","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,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,null,13]
[null,14,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,15]
[null,16,null,null,null,"Non Regulated Activities",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,17]
[null,18,null,null,null,"Pension Obligation Adjustment",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,19]
[null,20,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,null,21]
[null,22,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,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,null,24]
[null,25,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,null,25]
[null,26,null,null,"COMBINED Rate",null,null,null,{"$f":"I32+(1-I32)*I31","v":0.24594499999999997},null,null,{"$f":"L32+(1-L32)*L31","v":0.24673499999999998},null,null,{"$f":"O32+(1-O32)*O31","v":0.24831500000000001},null,null,{"$f":"R32+(1-R32)*R31","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,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*$R$33","v":0},null,null,null,28]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,30,null,null,"Non-Rate Base Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,31,null,null,null,"Non Regulated Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,32,null,null,null,"Acquisition Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,33,null,null,null,"Pension Obligation Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,34]
[null,35,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,null,36]
[null,37,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,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,{"$f":"R28","v":0},null,null,null,39]
[null,40,null,null,null,{"$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,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,null,41]
[null,42,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,43]
[null,44,null,null,null,null,null,null,"Amortization of EDIT","RETURN of EDIT",null,"Amortization of EDIT","RETURN of EDIT",null,"Amortization of EDIT","RETURN of EDIT",null,"Amortization of EDIT","RETURN of EDIT",null,null,44]
[null,45,null,null,null,null,"TOTAL",null,{"$f":"SUM(I53:I85)","v":0},{"$f":"SUM(J53:J85)","v":0},null,{"$f":"SUM(L53:L85)","v":0},{"$f":"SUM(M53:M85)","v":0},null,{"$f":"SUM(O53:O85)","v":0},{"$f":"SUM(P53:P85)","v":0},null,{"$f":"SUM(R53:R85)","v":0},{"$f":"SUM(S53:S85)","v":0},null,null,45]
[null,46,null,null,null,2018,{"$f":"J53+M53+P53+S53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[null,47,null,null,null,2019,{"$f":"J54+M54+P54+S54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,48,null,null,null,2020,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[null,49,null,null,null,2021,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,50,null,null,null,2022,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,51,null,null,null,2023,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51]
[null,52,null,null,null,2024,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,53,null,null,null,2025,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,54,null,null,null,2026,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,55,null,null,null,2027,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,56,null,null,null,2028,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,57,null,null,null,2029,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,58,null,null,null,2030,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,59,null,null,null,2031,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,60,null,null,null,2032,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,61,null,null,null,2033,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
[null,62,null,null,null,2034,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,63,null,null,null,2035,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,64,null,null,null,2036,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,65,null,null,null,2037,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B72","v":65}]
[null,66,null,null,null,2038,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,67,null,null,null,2039,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,68,null,null,null,2040,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,69,null,null,null,2041,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,70,null,null,null,2042,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,71,null,null,null,2043,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,72,null,null,null,2044,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,73,null,null,null,2045,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,74,null,null,null,2046,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,75,null,null,null,2047,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,76,null,null,null,2048,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,77,null,null,null,2049,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,78,null,null,null,2050,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]

{"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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[]
[]
[null,"PROGRAM DETAILS"]
[]
[]
[]
[null,null,"( a )","( b )","( c )","(d )","( e )","( f )","( g )","( h )","( i )"]
[null,"Line No.","Month",{"$f":"'(I) TOTAL Part 32'!C19","v":"Emergency Broadband Benefit Program"},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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$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":0},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":13,"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],[9,11,9,12],[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$f":"'(I) UTAH Part 32'!B2:G2","v":"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"}]
[null,{"$f":"IF('(I) UTAH Part 32'!B3<>0, '(I) UTAH Part 32'!B3, \"\")","v":""},null,null,null,null,null,null,"Taxable","Yes"]
[null,{"$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":""},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 = $0 "},null,null,"State Tax Rate",4.5499999999999999E-2,null,"UT SB 69"]
[null,null,null,null,null,{"$f":"IF(ABS(J189)<1, \"\", \"Run Division Macro\")","v":""},null,null,"Rate of Return",{"$f":"J187","v":9.7499999999999989E-2},null,"FCC WC Docket No. 21-148"]
[null,"Revenue Requirement on UTAH Regulated Operations"]
[null,null,"( a )",null,"( b )","( c )","( d )","( e )","( f )","( g )"]
[null,{"$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$26))","v":2024},null,null,null,null,null,null,null,"NOTES"]
[null,1,"Utah Universal Service Fund Received ",{"$f":"IF('(I) TOTAL Part 32'!D11<>0,'(I) TOTAL Part 32'!D11,\"\")","v":""},{"$f":"SUM(E14:E16)","v":0},0,0,0,0,0,null,{"$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},0,null,null,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},0,0,0,0,{"$f":"J17+J13","v":0},null,3]
[]
[null,4,"Total Local Network Services Revenues",5000,{"$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,{"$f":"'(I) Exchange Details'!Q224","v":0},null,{"$f":"F73+E73","v":0},{"$f":"G73","v":0},null,{"$f":"H73+I73","v":0},null,"Imp"]
[null,9,"TOTAL OPERATING REVENUE",null,{"$f":"E27+E37+E43+E58-E70+E73","v":0},{"$f":"F25+F27+F37+F43+F58-F70+F73","v":0},{"$f":"G25+G27+G37+G43+G58-G70+G73-E25","v":0},{"$f":"(H27+H37+H43+H58-H70+H73)+(H25-E25)","v":0},{"$f":"I25+I27+I37+I43+I58-I70+I73","v":0},{"$f":"(J27+J37+J43+J58-J70+J73)+(J25-E25)","v":0},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":0},{"$f":"F74-F150","v":0},{"$f":"G74-G150","v":0},{"$f":"H74-H150","v":0},{"$f":"I74-I150","v":0},{"$f":"J74-J150","v":0},null,17]
[null,18,null,null,null,null,null,null,null,null,null,18]
[null,19,"TOTAL OPERATING TAXES\n  (Excluding Income Tax)",7200,{"$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":0},{"$f":"F74-F168","v":0},0,0,0,0,null,25]
[null,26,null,null,null,null,null,null,null,null,null,26]
[null,27,"Less: Interest Expense",7500,{"$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":0},{"$f":"F170-F172","v":0},{"$f":"G170-G172","v":0},{"$f":"H170-H172","v":0},{"$f":"I170-I172","v":0},{"$f":"J170-J172","v":0},null,28]
[null,29,null,null,null,null,null,null,null,null,null,29]
[null,30,"Operating State and Local Income Taxes",7230,{"$f":"'(I) UTAH Part 32'!E329","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(G177<=0,0,(G177)*$J$6+F179))","v":0},{"$f":"IF($J$3=\"No\",0,IF(H177<=0,0,(H177)*$J$6))","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(J177<=0,0,(J177)*$J$6+I179))","v":0},null,30]
[null,31,"Operating Federal Income Taxes",7220,{"$f":"'(I) UTAH Part 32'!E328","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(G177<=0,0,(G177-G179)*$J$5+F180))","v":0},{"$f":"IF($J$3=\"No\",0,IF(H177<=0,0,(H177-H179)*$J$5))","v":0},null,{"$f":"IF($J$3=\"No\",0,IF(J177<=0,0,(J177-J179)*$J$5+I180))","v":0},null,31]
[null,33,"TOTAL INCOME TAXES",null,{"$f":"E179+E180","v":0},0,0,0,0,0,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,{"$f":"E170-E181","v":0},0,0,0,0,0,null,35]
[null,36,null,null,null,null,null,null,null,null,null,36]
[null,37,null,null,null,null,null,null,null,null,null,37]
[null,38,"Rate Base",null,{"$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":0},null,{"$f":"J183-J188","v":0},null,41]
[]
[]
[null,null,"Information from Part 32, Rate Base or ROR Input Tab Inputs",null,null,{"$f":"E12 &\" Reported Results + DPU Recommended UUSF\"","v":"2024 Reported Results + DPU Recommended UUSF"}]
[null,null,"Input DPU Adjustments",null,null,"Company Expenses (BIT)*",{"$f":"G168+ABS(G181)+ABS(J181)","v":0}]
[null,null,"Input Company Proposed Known and Measurable",null,null,"Income Taxes (calculated)",{"$f":"J181","v":0}]
[null,null,null,null,null,"TOTAL Expense",{"$f":"SUM(G193:G194)","v":0}]
[]
[null,null,null,null,null,"Regulated Revenue **",{"$f":"G74-E73-G13","v":0}]
[null,null,null,null,null,{"$f":"\"UUSF recd \"& E12","v":"UUSF recd 2024"},{"$f":"G13","v":0}]
[null,null,null,null,null,"Recommended UUSF",{"$f":"J14","v":0},"Net","% Rev Retained"]
[null,null,null,null,null,"TOTAL Req Revenue",{"$f":"SUM(G197:G199)","v":0},{"$f":"G200-G195","v":0},{"$f":"H200/G200","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"State Funding",{"$f":"E13+J13","v":0},{"$f":"G202/$G$200","v":{"$error":"#DIV/0!"}},null,{"$f":"G198","v":0},null,{"$f":"J202/J205","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Federal Funding",{"$f":"E17","v":0},{"$f":"G203/$G$200","v":{"$error":"#DIV/0!"}},null,{"$f":"G203","v":0},null,{"$f":"J203/J205","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Company Revenues",{"$f":"G200-G202-G203","v":0},{"$error":"#DIV/0!"},null,{"$f":"G204","v":0},null,{"$f":"J204/J205","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"TOTAL Required",{"$f":"SUM(G202:G204)","v":0},{"$f":"SUM(H202:H204)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J202:J204)","v":0},null,{"$f":"SUM(L202:L204)","v":{"$error":"#DIV/0!"}}]
[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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},null,null,null,null,null,null,null,"NOTES"]
[null,1,"Working Capital - Cash",null,null,{"$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,{"$f":"VLOOKUP(F10,'(I) EDIT (ARAM)'!$F$53:$G$85,2,FALSE)","v":0},{"$f":"VLOOKUP(G10,'(I) EDIT (ARAM)'!$F$53:$G$85,2,FALSE)","v":0},0,null,0,null,0,null,31]
[null,32,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},null,null,"NOTES"]
[]
[null,1,"Total Operations & Maintenance Expense",null,{"$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,0,0,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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[null,{"$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$26)","v":2024}]
[]
[]
[null,null,{"$f":"TEXT(C7+1,\"0\" ) & \"  Rate:\"","v":"2025  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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},null,null,null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023},null,null,null,{"$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$26))","v":2024},{"$f":"IFERROR(IF('(I) Cover'!$G$26=\" \",\" \",'(I) Cover'!$G$26-1),\"Enter on Cover tab\")","v":2023}]
[null,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,"CONFIDENTIAL - SUBJECT TO PSC RULE R746-1-602 and 603"]
[]
[]
[]
[null,"LIFELINE PROGRAM DETAILS"]
[]
[]
[]
[null,null,"( a )","( b )","( c )","(d )","( e )","( f )","( g )","( h )"]
[null,"Line No.","Month","Lifeline - UT Subsidy\nVOICE","Lifeline - UT Subsidy\nBROADBAND","Lifeline - FEDERAL Subsidy\nVOICE - Non Tribal","Lifeline - FEDERAL Subsidy\nBROADBAND - Non Tribal","Lifeline - FEDERAL Subsidy\nVOICE - Tribal","Lifeline - FEDERAL Subsidy\nBROADBAND - Tribal","Month",null,null,"Line\nNo.",{"$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$26))","v":"For the Year Ended: December 31, 2024"}]
[null,{"$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":false,"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,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),E3))","v":1},{"$f":"IF(G3=1,COUNTIF($G$3:$G3,1),\"\")","v":1},null,null,null,null,null,1120,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D3))","v":1},{"$f":"IF(P3=1,COUNTIF($P$3:$P3,1),\"\")","v":1},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q3),$Q$3:$Q$396,0)),\"\")","v":1120},{"$f":"$R$3:INDEX($R$3:$R$300,COUNTIF($R$3:$R$300,\"?*\"))","v":1120},null,{"$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,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z3))","v":1},{"$f":"IF(AB3=1,COUNTIF($AB$3:$AB3,1),\"\")","v":1},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC3),$AC$3:$AC$396,0)),\"\")","v":"Land and Support Assets ( Land Line Plant ) - TOTAL"},null,{"$f":"$AD$3:INDEX($AD$3:$AD$300,COUNTIF($AD$3:$AD$300,\"?*\"))","v":"Land and Support Assets ( Land Line Plant ) - TOTAL"},null,"Investment in Affiliated Companies","1401",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH3))","v":1},{"$f":"IF(AJ3=1,COUNTIF($AJ$3:$AJ3,1),\"\")","v":1},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK3),$AK$3:$AK$396,0)),\"\")","v":"Investment in Affiliated Companies"},{"$f":"$AL$3:INDEX($AL$3:$AL$10,COUNTIF($AL$3:$AL$10,\"?*\"))","v":"Investment in Affiliated Companies"},null,"Funded Debt","4210",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AO3))","v":1},{"$f":"IF(AQ3=1,COUNTIF($AQ$3:$AQ3,1),\"\")","v":1},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR3),$AR$3:$AR$396,0)),\"\")","v":"Funded Debt"},{"$f":"$AS$3:INDEX($AS$3:$AS$10,COUNTIF($AS$3:$AS$10,\"?*\"))","v":"Funded Debt"},null,null,null,{"$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$396,0)),\"\")","v":0},{"$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$396,0)),\"\")","v":0},{"$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$396,0)),\"\")","v":"High Cost Loop - Utah"},null,null,null,null,null,null,"Notes Payable"]
[null,{"$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":1},{"$f":"IF(G4=1,COUNTIF($G$3:$G4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H4),$H$3:$H$396,0)),\"\")","v":"Utah Universal Service Fund Received - TOTAL "},null,null,null,null,1130,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D4))","v":1},{"$f":"IF(P4=1,COUNTIF($P$3:$P4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q4),$Q$3:$Q$396,0)),\"\")","v":1130},null,null,{"$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",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z4))","v":1},{"$f":"IF(AB4=1,COUNTIF($AB$3:$AB4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC4),$AC$3:$AC$396,0)),\"\")","v":"Land ( Land Line Plant )"},null,null,null,"Investment in Non-Affiliated Companies","1402",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH4))","v":1},{"$f":"IF(AJ4=1,COUNTIF($AJ$3:$AJ4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK4),$AK$3:$AK$396,0)),\"\")","v":"Investment in Non-Affiliated Companies"},null,null,"Premium on Long-Term Debt","4220",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AO4))","v":1},{"$f":"IF(AQ4=1,COUNTIF($AQ$3:$AQ4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR4),$AR$3:$AR$396,0)),\"\")","v":"Premium on Long-Term Debt"},null,null,"Funded Debt","4210",{"$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$396,0)),\"\")","v":"Utah Universal Service Fund Received - TOTAL "},null,null,"Investment in Non-Affiliated Companies","1402",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC3))","v":1},{"$f":"IF(BE4=1,COUNTIF($G$3:$G4,1),\"\")","v":2},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H4),$H$3:$H$396,0)),\"\")","v":"Utah Universal Service Fund Received - TOTAL "},null,null,"High Cost Loop - Utah",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ4))","v":1},{"$f":"IF(BL4=1,COUNTIF($BL$3:$BL4,1),\"\")","v":1},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM4),$BM$3:$BM$396,0)),\"\")","v":"Lifeline - Utah"},null,null,null,null,null,null,"Advance Billing and Payments"]
[null,{"$f":"'(I) TOTAL Part 32'!C13","v":"Lifeline - Utah"},{"$f":"'(I) TOTAL Part 32'!D13","v":0},"N/A","Lifeline - Utah",null,1,{"$f":"IF(G5=1,COUNTIF($G$3:$G5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":"High Cost Loop - Utah"},null,{"$f":"$I$3:INDEX($I$3:$I$396,COUNTIF($I$3:$I$396,\"?*\"))","v":"High Cost Loop - Utah"},null,null,1140,null,1,{"$f":"IF(P5=1,COUNTIF($P$3:$P5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q5),$Q$3:$Q$396,0)),\"\")","v":1140},null,null,{"$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",1,{"$f":"IF(AB5=1,COUNTIF($AB$3:$AB5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC5),$AC$3:$AC$396,0)),\"\")","v":"Motor Vehicles ( Land Line Plant )"},null,null,null,"Non-Regulated Investments","1406",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH5))","v":1},{"$f":"IF(AJ5=1,COUNTIF($AJ$3:$AJ5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK5),$AK$3:$AK$396,0)),\"\")","v":"Non-Regulated Investments"},null,null,"Discount on Long-Term Debt","4230",1,{"$f":"IF(AQ5=1,COUNTIF($AQ$3:$AQ5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR5),$AR$3:$AR$396,0)),\"\")","v":"Discount on Long-Term Debt"},null,null,"Premium on Long-Term Debt","4220",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV4))","v":1},{"$f":"IF(AX5=1,COUNTIF($G$3:$G5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":"High Cost Loop - Utah"},null,null,"Non-Regulated Investments","1406",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC4))","v":1},{"$f":"IF(BE5=1,COUNTIF($G$3:$G5,1),\"\")","v":3},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H5),$H$3:$H$396,0)),\"\")","v":"High Cost Loop - Utah"},null,null,"Lifeline - Utah",null,1,{"$f":"IF(BL5=1,COUNTIF($BL$3:$BL5,1),\"\")","v":2},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM5),$BM$3:$BM$396,0)),\"\")","v":"Alternative Connect America Cost Model (ACAM)"},null,{"$f":"$BN$3:INDEX($BN$3:$BN$396,COUNTIF($BN$3:$BN$396,\"?*\"))","v":"Alternative Connect America Cost Model (ACAM)"},null,null,null,null,"Customers' Deposits"]
[null,{"$f":"'(I) TOTAL Part 32'!C15","v":"Federal Universal Service Funds Received - TOTAL "},{"$f":"'(I) TOTAL Part 32'!D15","v":0},"N/A","Federal Univeral Service Funds Received - TOTAL ",null,1,{"$f":"IF(G6=1,COUNTIF($G$3:$G6,1),\"\")","v":4},null,null,null,null,null,1150,null,1,{"$f":"IF(P6=1,COUNTIF($P$3:$P6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q6),$Q$3:$Q$396,0)),\"\")","v":1150},null,null,{"$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:$D,”*?”)-1)",null,"Aircraft ( Land Line Plant )","32.2113.a",1,{"$f":"IF(AB6=1,COUNTIF($AB$3:$AB6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC6),$AC$3:$AC$396,0)),\"\")","v":"Aircraft ( Land Line Plant )"},null,null,null,"Unamortized Debt Issuance Expense","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH6))","v":1},{"$f":"IF(AJ6=1,COUNTIF($AJ$3:$AJ6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK6),$AK$3:$AK$396,0)),\"\")","v":"Unamortized Debt Issuance Expense"},null,null,"Reacquired Debt","4240",1,{"$f":"IF(AQ6=1,COUNTIF($AQ$3:$AQ6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR6),$AR$3:$AR$396,0)),\"\")","v":"Reacquired Debt"},null,null,"Discount on Long-Term Debt","4230",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AV5))","v":1},{"$f":"IF(AX6=1,COUNTIF($G$3:$G6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H6),$H$3:$H$396,0)),\"\")","v":"Lifeline - Utah"},null,null,"Unamortized Debt Issuance Expense","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC5))","v":1},{"$f":"IF(BE6=1,COUNTIF($G$3:$G6,1),\"\")","v":4},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H6),$H$3:$H$396,0)),\"\")","v":"Lifeline - Utah"},null,null,null,null,0,{"$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$396,0)),\"\")","v":"High Cost Loop - Federal"},null,null,null,null,null,null,"Current Maturities - Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C16","v":"Alternative Connect America Cost Model (ACAM)"},{"$f":"'(I) TOTAL Part 32'!D16","v":0},"N/A","Alternative Connect America Cost Model (ACAM)",null,1,{"$f":"IF(G7=1,COUNTIF($G$3:$G7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H7),$H$3:$H$396,0)),\"\")","v":"Federal Univeral Service Funds Received - TOTAL "},null,null,null,null,1160,null,1,{"$f":"IF(P7=1,COUNTIF($P$3:$P7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q7),$Q$3:$Q$396,0)),\"\")","v":1160},{"$f":"$R$3:INDEX($R$3:$R$396,COUNTIF($R$3:$R$396,\"?*\"))","v":1160},null,{"$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",1,{"$f":"IF(AB7=1,COUNTIF($AB$3:$AB7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC7),$AC$3:$AC$396,0)),\"\")","v":"Tools and Other Work Equipment ( Land Line Plant )"},null,null,null,"Sinking Funds","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),AH7))","v":1},{"$f":"IF(AJ7=1,COUNTIF($AJ$3:$AJ7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($AH$3:$AH$396,MATCH(ROWS($AK$3:$AK7),$AK$3:$AK$396,0)),\"\")","v":"Sinking Funds"},null,null,"Obligations Under Capital Leases","4250",1,{"$f":"IF(AQ7=1,COUNTIF($AQ$3:$AQ7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR7),$AR$3:$AR$396,0)),\"\")","v":"Obligations Under Capital Leases"},null,null,"Reacquired Debt","4240",null,null,null,null,null,"Sinking Funds","1407",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BC6))","v":1},{"$f":"IF(BE7=1,COUNTIF($G$3:$G7,1),\"\")","v":5},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H7),$H$3:$H$396,0)),\"\")","v":"Federal Univeral Service Funds Received - TOTAL "},null,null,"Alternative Connect America Cost Model (ACAM)",null,1,{"$f":"IF(BL7=1,COUNTIF($BL$3:$BL7,1),\"\")","v":3},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM7),$BM$3:$BM$396,0)),\"\")","v":"Lifeline - Federal"},null,{"$f":"$I$3:INDEX($I$3:$I$396,COUNTIF($I$3:$I$396,\"?*\"))","v":"Federal Univeral Service Funds Received - TOTAL "},null,null,null,null,"Current Maturities - Capital Leases"]
[null,{"$f":"'(I) TOTAL Part 32'!C17","v":"High Cost Loop - Federal"},{"$f":"'(I) TOTAL Part 32'!D17","v":0},"N/A","High Cost Loop - Federal",null,1,{"$f":"IF(G8=1,COUNTIF($G$3:$G8,1),\"\")","v":6},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H8),$H$3:$H$396,0)),\"\")","v":"Alternative Connect America Cost Model (ACAM)"},null,null,null,null,1170,null,1,{"$f":"IF(P8=1,COUNTIF($P$3:$P8,1),\"\")","v":6},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q8),$Q$3:$Q$396,0)),\"\")","v":1170},null,null,{"$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",1,{"$f":"IF(AB8=1,COUNTIF($AB$3:$AB8,1),\"\")","v":6},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC8),$AC$3:$AC$396,0)),\"\")","v":"Garage Work Equipment ( Land Line Plant )"},null,null,null,null,null,null,{"$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$396,0)),\"\")","v":""},null,null,"Advances from Affiliated Companies","4260",1,{"$f":"IF(AQ8=1,COUNTIF($AQ$3:$AQ8,1),\"\")","v":6},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR8),$AR$3:$AR$396,0)),\"\")","v":"Advances from Affiliated Companies"},null,null,"Obligations Under Capital Leases","4250",null,null,null,null,null,null,null,null,null,null,null,null,"High Cost Loop - Federal",null,1,{"$f":"IF(BL8=1,COUNTIF($BL$3:$BL8,1),\"\")","v":4},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM8),$BM$3:$BM$396,0)),\"\")","v":"Schools and Libraries"},null,null,null,null,null,null,"Income Taxes - Accrued"]
[null,{"$f":"'(I) TOTAL Part 32'!C18","v":"Lifeline - Federal"},{"$f":"'(I) TOTAL Part 32'!D18","v":0},"N/A","Lifeline - Federal",null,1,{"$f":"IF(G9=1,COUNTIF($G$3:$G9,1),\"\")","v":7},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H9),$H$3:$H$396,0)),\"\")","v":"High Cost Loop - Federal"},null,null,null,null,1171,null,1,{"$f":"IF(P9=1,COUNTIF($P$3:$P9,1),\"\")","v":7},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q9),$Q$3:$Q$396,0)),\"\")","v":1171},null,null,{"$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",1,{"$f":"IF(AB9=1,COUNTIF($AB$3:$AB9,1),\"\")","v":7},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC9),$AC$3:$AC$396,0)),\"\")","v":"Other Work Equipment ( Land Line Plant )"},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK9),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Debt","4270",1,{"$f":"IF(AQ9=1,COUNTIF($AQ$3:$AQ9,1),\"\")","v":7},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR9),$AR$3:$AR$396,0)),\"\")","v":"Other Long-Term Debt"},null,null,"Advances from Affiliated Companies","4260",null,null,null,null,null,null,null,null,null,null,null,null,"Lifeline - Federal",null,1,{"$f":"IF(BL9=1,COUNTIF($BL$3:$BL9,1),\"\")","v":5},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM9),$BM$3:$BM$396,0)),\"\")","v":"Other - Federal"},null,null,null,null,null,null,"Other Taxes - Accrued"]
[null,{"$f":"'(I) TOTAL Part 32'!C20","v":"Schools and Libraries"},{"$f":"'(I) TOTAL Part 32'!D20","v":0},"N/A","Schools and Libraries",null,1,{"$f":"IF(G10=1,COUNTIF($G$3:$G10,1),\"\")","v":8},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H10),$H$3:$H$396,0)),\"\")","v":"Lifeline - Federal"},null,null,null,null,1180,null,1,{"$f":"IF(P10=1,COUNTIF($P$3:$P10,1),\"\")","v":8},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q10),$Q$3:$Q$396,0)),\"\")","v":1180},null,null,{"$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",1,{"$f":"IF(AB10=1,COUNTIF($AB$3:$AB10,1),\"\")","v":8},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC10),$AC$3:$AC$396,0)),\"\")","v":"Buildings ( Land Line Plant )"},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK10),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Liabilities and Deferred Credits           --> TOTALS :","4300",1,{"$f":"IF(AQ10=1,COUNTIF($AQ$3:$AQ10,1),\"\")","v":8},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR10),$AR$3:$AR$396,0)),\"\")","v":"Other Long-Term Liabilities and Deferred Credits           --> TOTALS :"},null,null,"Other Long-Term Debt","4270",null,null,null,null,null,null,null,null,null,null,null,null,"Schools and Libraries",null,1,{"$f":"IF(BL10=1,COUNTIF($BL$3:$BL10,1),\"\")","v":6},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM10),$BM$3:$BM$396,0)),\"\")","v":"Cash and Equivalents                                                              --> TOTALS :"},null,null,null,null,null,null,"Net Current Deferred Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C22","v":0},{"$f":"'(I) TOTAL Part 32'!D22","v":0},"N/A","Other - Federal",null,1,{"$f":"IF(G11=1,COUNTIF($G$3:$G11,1),\"\")","v":9},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H11),$H$3:$H$396,0)),\"\")","v":"Schools and Libraries"},null,null,null,null,1182,null,1,{"$f":"IF(P11=1,COUNTIF($P$3:$P11,1),\"\")","v":9},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q11),$Q$3:$Q$396,0)),\"\")","v":1182},null,null,{"$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",1,{"$f":"IF(AB11=1,COUNTIF($AB$3:$AB11,1),\"\")","v":9},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC11),$AC$3:$AC$396,0)),\"\")","v":"Furniture ( Land Line Plant )"},null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($AH$2:$AH$396,MATCH(ROWS($AK$3:$AK11),$AK$3:$AK$396,0)),\"\")","v":""},null,null,"Other Long-Term Liabilities","4310",1,{"$f":"IF(AQ11=1,COUNTIF($AQ$3:$AQ11,1),\"\")","v":9},{"$f":"IFERROR(INDEX($AO$3:$AO$396,MATCH(ROWS($AR$3:$AR11),$AR$3:$AR$396,0)),\"\")","v":"Other Long-Term Liabilities"},null,null,"Other Long-Term Liabilities and Deferred Credits           --> TOTALS :","4300",null,null,null,null,null,null,null,null,null,null,null,null,"Other - Federal",null,1,{"$f":"IF(BL11=1,COUNTIF($BL$3:$BL11,1),\"\")","v":7},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM11),$BM$3:$BM$396,0)),\"\")","v":"Cash"},null,null,null,null,null,null,"Net Current Deferred Non-Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C24","v":"Cash and Equivalents - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D24","v":1120},1120,"Cash and Equivalents - TOTAL",null,1,{"$f":"IF(G12=1,COUNTIF($G$3:$G12,1),\"\")","v":10},null,null,null,null,null,1190,null,1,{"$f":"IF(P12=1,COUNTIF($P$3:$P12,1),\"\")","v":10},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q12),$Q$3:$Q$396,0)),\"\")","v":1190},null,null,{"$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",1,{"$f":"IF(AB12=1,COUNTIF($AB$3:$AB12,1),\"\")","v":10},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC12),$AC$3:$AC$396,0)),\"\")","v":"Office Equipment ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Long-Term Liabilities","4310",null,null,null,null,null,null,null,null,null,null,null,null,"Cash and Equivalents                                                              --> TOTALS :",null,1,{"$f":"IF(BL12=1,COUNTIF($BL$3:$BL12,1),\"\")","v":8},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM12),$BM$3:$BM$396,0)),\"\")","v":"Special Cash Deposits"},null,null,null,null,null,null,"Other Accrued Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C25","v":"Cash"},{"$f":"'(I) TOTAL Part 32'!D25","v":1130},1130,"Cash",null,1,{"$f":"IF(G13=1,COUNTIF($G$3:$G13,1),\"\")","v":11},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H13),$H$3:$H$396,0)),\"\")","v":"Cash and Equivalents - TOTAL"},null,null,null,null,1191,null,1,{"$f":"IF(P13=1,COUNTIF($P$3:$P13,1),\"\")","v":11},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q13),$Q$3:$Q$396,0)),\"\")","v":1191},null,null,{"$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",1,{"$f":"IF(AB13=1,COUNTIF($AB$3:$AB13,1),\"\")","v":11},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC13),$AC$3:$AC$396,0)),\"\")","v":"General Purpose Computers ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash",null,1,{"$f":"IF(BL13=1,COUNTIF($BL$3:$BL13,1),\"\")","v":9},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM13),$BM$3:$BM$396,0)),\"\")","v":"Working Cash Advances"},null,null,null,null,null,null,"Other Current Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C26","v":"Special Cash Deposits"},{"$f":"'(I) TOTAL Part 32'!D26","v":1140},1140,"Special Cash Deposits",null,1,{"$f":"IF(G14=1,COUNTIF($G$3:$G14,1),\"\")","v":12},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H14),$H$3:$H$396,0)),\"\")","v":"Cash"},null,null,null,null,1200,null,1,{"$f":"IF(P14=1,COUNTIF($P$3:$P14,1),\"\")","v":12},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q14),$Q$3:$Q$396,0)),\"\")","v":1200},null,null,{"$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",32.220999999999997,1,{"$f":"IF(AB14=1,COUNTIF($AB$3:$AB14,1),\"\")","v":12},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC14),$AC$3:$AC$396,0)),\"\")","v":"Central Office - Switching ( Land Line Plant ) - TOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Cash Deposits",null,1,{"$f":"IF(BL14=1,COUNTIF($BL$3:$BL14,1),\"\")","v":10},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM14),$BM$3:$BM$396,0)),\"\")","v":"Temporary Investments"}]
[null,{"$f":"'(I) TOTAL Part 32'!C27","v":"Working Cash Advances"},{"$f":"'(I) TOTAL Part 32'!D27","v":1150},1150,"Working Cash Advances",null,1,{"$f":"IF(G15=1,COUNTIF($G$3:$G15,1),\"\")","v":13},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H15),$H$3:$H$396,0)),\"\")","v":"Special Cash Deposits"},null,null,null,null,1201,null,1,{"$f":"IF(P15=1,COUNTIF($P$3:$P15,1),\"\")","v":13},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q15),$Q$3:$Q$396,0)),\"\")","v":1201},null,null,{"$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",1,{"$f":"IF(AB15=1,COUNTIF($AB$3:$AB15,1),\"\")","v":13},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC15),$AC$3:$AC$396,0)),\"\")","v":"Non-Digital Switching ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Working Cash Advances",null,1,{"$f":"IF(BL15=1,COUNTIF($BL$3:$BL15,1),\"\")","v":11},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM15),$BM$3:$BM$396,0)),\"\")","v":"Receivables"},null,null,null,null,null,null,"Funded Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C28","v":"Temporary Investments"},{"$f":"'(I) TOTAL Part 32'!D28","v":1160},1160,"Temporary Investments",null,1,{"$f":"IF(G16=1,COUNTIF($G$3:$G16,1),\"\")","v":14},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H16),$H$3:$H$396,0)),\"\")","v":"Working Cash Advances"},null,null,null,null,1210,null,1,{"$f":"IF(P16=1,COUNTIF($P$3:$P16,1),\"\")","v":14},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q16),$Q$3:$Q$396,0)),\"\")","v":1210},null,null,{"$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",1,{"$f":"IF(AB16=1,COUNTIF($AB$3:$AB16,1),\"\")","v":14},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC16),$AC$3:$AC$396,0)),\"\")","v":"Digital Electronic Switching ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary Investments",null,1,{"$f":"IF(BL16=1,COUNTIF($BL$3:$BL16,1),\"\")","v":12},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM16),$BM$3:$BM$396,0)),\"\")","v":"Allowance for Doubtful Accounts"},null,null,null,null,null,null,"Premium on Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C29","v":"Receivables"},{"$f":"'(I) TOTAL Part 32'!D29","v":1170},1170,"Receivables",null,1,{"$f":"IF(G17=1,COUNTIF($G$3:$G17,1),\"\")","v":15},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H17),$H$3:$H$396,0)),\"\")","v":"Temporary Investments"},null,null,null,null,1220,null,1,{"$f":"IF(P17=1,COUNTIF($P$3:$P17,1),\"\")","v":15},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q17),$Q$3:$Q$396,0)),\"\")","v":1220},null,null,{"$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",1,{"$f":"IF(AB17=1,COUNTIF($AB$3:$AB17,1),\"\")","v":15},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC17),$AC$3:$AC$396,0)),\"\")","v":"Electro - Mechanical Switching ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Receivables",null,1,{"$f":"IF(BL17=1,COUNTIF($BL$3:$BL17,1),\"\")","v":13},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM17),$BM$3:$BM$396,0)),\"\")","v":"Telecommunications Accounts Receivable"},null,null,null,null,null,null,"Discount on Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C30","v":"Allowance for Doubtful Accounts"},{"$f":"'(I) TOTAL Part 32'!D30","v":1171},1171,"Allowance for Doubtful Accounts",null,1,{"$f":"IF(G18=1,COUNTIF($G$3:$G18,1),\"\")","v":16},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H18),$H$3:$H$396,0)),\"\")","v":"Receivables"},null,null,null,null,1220,null,1,{"$f":"IF(P18=1,COUNTIF($P$3:$P18,1),\"\")","v":16},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q18),$Q$3:$Q$396,0)),\"\")","v":1220},null,null,{"$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",1,{"$f":"IF(AB18=1,COUNTIF($AB$3:$AB18,1),\"\")","v":16},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC18),$AC$3:$AC$396,0)),\"\")","v":"Operator Systems  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowance for Doubtful Accounts",null,1,{"$f":"IF(BL18=1,COUNTIF($BL$3:$BL18,1),\"\")","v":14},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM18),$BM$3:$BM$396,0)),\"\")","v":"Accounts Receivable Allowance - Telecommunications"},null,null,null,null,null,null,"Reacquired Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C31","v":"Telecommunications Accounts Receivable"},{"$f":"'(I) TOTAL Part 32'!D31","v":1180},1180,"Telecommunications Accounts Receivable",null,1,{"$f":"IF(G19=1,COUNTIF($G$3:$G19,1),\"\")","v":17},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H19),$H$3:$H$396,0)),\"\")","v":"Allowance for Doubtful Accounts"},null,null,null,null,1220,null,1,{"$f":"IF(P19=1,COUNTIF($P$3:$P19,1),\"\")","v":17},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q19),$Q$3:$Q$396,0)),\"\")","v":1220},null,null,{"$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",1,{"$f":"IF(AB19=1,COUNTIF($AB$3:$AB19,1),\"\")","v":17},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC19),$AC$3:$AC$396,0)),\"\")","v":"Central Office – Transmission  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Accounts Receivable",null,1,{"$f":"IF(BL19=1,COUNTIF($BL$3:$BL19,1),\"\")","v":15},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM19),$BM$3:$BM$396,0)),\"\")","v":"Other Accounts Receivable "},null,null,null,null,null,null,"Obligations Under Capital Leases"]
[null,{"$f":"'(I) TOTAL Part 32'!C32","v":"Accounts Receivable Allowance - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D32","v":1182},1182,"Accounts Receivable Allowance - Telecommunications",null,1,{"$f":"IF(G20=1,COUNTIF($G$3:$G20,1),\"\")","v":18},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H20),$H$3:$H$396,0)),\"\")","v":"Telecommunications Accounts Receivable"},null,null,null,null,1280,null,1,{"$f":"IF(P20=1,COUNTIF($P$3:$P20,1),\"\")","v":18},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q20),$Q$3:$Q$396,0)),\"\")","v":1280},null,null,{"$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",1,{"$f":"IF(AB20=1,COUNTIF($AB$3:$AB20,1),\"\")","v":18},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC20),$AC$3:$AC$396,0)),\"\")","v":"Radio Systems  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Receivable Allowance - Telecommunications",null,1,{"$f":"IF(BL20=1,COUNTIF($BL$3:$BL20,1),\"\")","v":16},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM20),$BM$3:$BM$396,0)),\"\")","v":"Accounts Receivable Allowance - Other"},null,null,null,null,null,null,"Advances from Affiliated Companies"]
[null,{"$f":"'(I) TOTAL Part 32'!C33","v":"Other Accounts Receivable "},{"$f":"'(I) TOTAL Part 32'!D33","v":1190},1190,"Other Accounts Receivable ",null,1,{"$f":"IF(G21=1,COUNTIF($G$3:$G21,1),\"\")","v":19},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H21),$H$3:$H$396,0)),\"\")","v":"Accounts Receivable Allowance - Telecommunications"},null,null,null,null,1290,null,1,{"$f":"IF(P21=1,COUNTIF($P$3:$P21,1),\"\")","v":19},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q21),$Q$3:$Q$396,0)),\"\")","v":1290},null,null,{"$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",1,{"$f":"IF(AB21=1,COUNTIF($AB$3:$AB21,1),\"\")","v":19},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC21),$AC$3:$AC$396,0)),\"\")","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Accounts Receivable ",null,1,{"$f":"IF(BL21=1,COUNTIF($BL$3:$BL21,1),\"\")","v":17},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM21),$BM$3:$BM$396,0)),\"\")","v":"Notes Receivable"},null,null,null,null,null,null,"Other Long-Term Debt"]
[null,{"$f":"'(I) TOTAL Part 32'!C34","v":"Accounts Receivable Allowance - Other"},{"$f":"'(I) TOTAL Part 32'!D34","v":1191},1191,"Accounts Receivable Allowance - Other",null,1,{"$f":"IF(G22=1,COUNTIF($G$3:$G22,1),\"\")","v":20},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H22),$H$3:$H$396,0)),\"\")","v":"Other Accounts Receivable "},null,null,null,null,1300,null,1,{"$f":"IF(P22=1,COUNTIF($P$3:$P22,1),\"\")","v":20},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q22),$Q$3:$Q$396,0)),\"\")","v":1300},null,null,{"$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",1,{"$f":"IF(AB22=1,COUNTIF($AB$3:$AB22,1),\"\")","v":20},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC22),$AC$3:$AC$396,0)),\"\")","v":"Information Origination / Termination  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Receivable Allowance - Other",null,1,{"$f":"IF(BL22=1,COUNTIF($BL$3:$BL22,1),\"\")","v":18},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM22),$BM$3:$BM$396,0)),\"\")","v":"Notes Receivable Allowance"}]
[null,{"$f":"'(I) TOTAL Part 32'!C35","v":"Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D35","v":1200},1200,"Notes Receivable",null,1,{"$f":"IF(G23=1,COUNTIF($G$3:$G23,1),\"\")","v":21},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H23),$H$3:$H$396,0)),\"\")","v":"Accounts Receivable Allowance - Other"},null,null,null,null,1310,null,1,{"$f":"IF(P23=1,COUNTIF($P$3:$P23,1),\"\")","v":21},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q23),$Q$3:$Q$396,0)),\"\")","v":1310},null,null,{"$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",1,{"$f":"IF(AB23=1,COUNTIF($AB$3:$AB23,1),\"\")","v":21},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC23),$AC$3:$AC$396,0)),\"\")","v":"Station Apparatus  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes Receivable",null,1,{"$f":"IF(BL23=1,COUNTIF($BL$3:$BL23,1),\"\")","v":19},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM23),$BM$3:$BM$396,0)),\"\")","v":"Interest and Dividends Receivable"},null,null,null,null,null,null,"Other Long-Term Liabilities"]
[null,{"$f":"'(I) TOTAL Part 32'!C36","v":"Notes Receivable Allowance"},{"$f":"'(I) TOTAL Part 32'!D36","v":1201},1201,"Notes Receivable Allowance",null,1,{"$f":"IF(G24=1,COUNTIF($G$3:$G24,1),\"\")","v":22},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H24),$H$3:$H$396,0)),\"\")","v":"Notes Receivable"},null,null,null,null,1320,null,1,{"$f":"IF(P24=1,COUNTIF($P$3:$P24,1),\"\")","v":22},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q24),$Q$3:$Q$396,0)),\"\")","v":1320},null,null,{"$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",1,{"$f":"IF(AB24=1,COUNTIF($AB$3:$AB24,1),\"\")","v":22},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC24),$AC$3:$AC$396,0)),\"\")","v":"Customer Premises Wiring  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes Receivable Allowance",null,1,{"$f":"IF(BL24=1,COUNTIF($BL$3:$BL24,1),\"\")","v":20},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM24),$BM$3:$BM$396,0)),\"\")","v":"Inventories                                                                               --> TOTALS :"},null,null,null,null,null,null,"Unamortized Operating Investment Tax Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C37","v":"Interest and Dividends Receivable"},{"$f":"'(I) TOTAL Part 32'!D37","v":1210},1210,"Interest and Dividends Receivable",null,1,{"$f":"IF(G25=1,COUNTIF($G$3:$G25,1),\"\")","v":23},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H25),$H$3:$H$396,0)),\"\")","v":"Notes Receivable Allowance"},null,null,null,null,1330,null,1,{"$f":"IF(P25=1,COUNTIF($P$3:$P25,1),\"\")","v":23},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q25),$Q$3:$Q$396,0)),\"\")","v":1330},null,null,{"$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",1,{"$f":"IF(AB25=1,COUNTIF($AB$3:$AB25,1),\"\")","v":23},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC25),$AC$3:$AC$396,0)),\"\")","v":"Large Private Branch Exchanges  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest and Dividends Receivable",null,1,{"$f":"IF(BL25=1,COUNTIF($BL$3:$BL25,1),\"\")","v":21},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM25),$BM$3:$BM$396,0)),\"\")","v":"Material and Supplies."},null,null,null,null,null,null,"Unamortized Non-Operating Investment Tax Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C38","v":"Inventories - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D38","v":1220},1220,"Inventories - TOTAL",null,1,{"$f":"IF(G26=1,COUNTIF($G$3:$G26,1),\"\")","v":24},null,null,null,null,null,1350,null,1,{"$f":"IF(P26=1,COUNTIF($P$3:$P26,1),\"\")","v":24},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q26),$Q$3:$Q$396,0)),\"\")","v":1350},null,null,{"$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",1,{"$f":"IF(AB26=1,COUNTIF($AB$3:$AB26,1),\"\")","v":24},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC26),$AC$3:$AC$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inventories                                                                               --> TOTALS :",null,1,{"$f":"IF(BL26=1,COUNTIF($BL$3:$BL26,1),\"\")","v":22},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM26),$BM$3:$BM$396,0)),\"\")","v":"Property Held for Sale or Lease."},null,null,null,null,null,null,"Net Non-Current Deferred Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C39","v":"Material and Supplies."},{"$f":"'(I) TOTAL Part 32'!D39","v":1220},1220,"Material and Supplies.",null,1,{"$f":"IF(G27=1,COUNTIF($G$3:$G27,1),\"\")","v":25},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H27),$H$3:$H$396,0)),\"\")","v":"Inventories - TOTAL"},null,null,null,null,1401,null,1,{"$f":"IF(P27=1,COUNTIF($P$3:$P27,1),\"\")","v":25},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q27),$Q$3:$Q$396,0)),\"\")","v":1401},null,null,{"$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",1,{"$f":"IF(AB27=1,COUNTIF($AB$3:$AB27,1),\"\")","v":25},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC27),$AC$3:$AC$396,0)),\"\")","v":"Other Terminal Equipment  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material and Supplies.",null,1,{"$f":"IF(BL27=1,COUNTIF($BL$3:$BL27,1),\"\")","v":23},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM27),$BM$3:$BM$396,0)),\"\")","v":"Prepayments                                                                            --> TOTALS :"},null,null,null,null,null,null,"Net Deferred Tax Liability Adjustments"]
[null,{"$f":"'(I) TOTAL Part 32'!C40","v":"Property Held for Sale or Lease."},{"$f":"'(I) TOTAL Part 32'!D40","v":1220},1220,"Property Held for Sale or Lease.",null,1,{"$f":"IF(G28=1,COUNTIF($G$3:$G28,1),\"\")","v":26},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H28),$H$3:$H$396,0)),\"\")","v":"Material and Supplies."},null,null,null,null,1402,null,1,{"$f":"IF(P28=1,COUNTIF($P$3:$P28,1),\"\")","v":26},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q28),$Q$3:$Q$396,0)),\"\")","v":1402},null,null,{"$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",1,{"$f":"IF(AB28=1,COUNTIF($AB$3:$AB28,1),\"\")","v":26},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC28),$AC$3:$AC$396,0)),\"\")","v":"Cable and Wire Facilities  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Sale or Lease.",null,1,{"$f":"IF(BL28=1,COUNTIF($BL$3:$BL28,1),\"\")","v":24},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM28),$BM$3:$BM$396,0)),\"\")","v":"Prepaid Rents"},null,null,null,null,null,null,"Net Non-Current Deferred Non-Operating Income Taxes"]
[null,{"$f":"'(I) TOTAL Part 32'!C41","v":"Prepayments - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D41","v":1280},1280,"Prepayments - TOTAL",null,1,{"$f":"IF(G29=1,COUNTIF($G$3:$G29,1),\"\")","v":27},null,null,null,null,null,1406,null,1,{"$f":"IF(P29=1,COUNTIF($P$3:$P29,1),\"\")","v":27},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q29),$Q$3:$Q$396,0)),\"\")","v":1406},null,null,{"$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",1,{"$f":"IF(AB29=1,COUNTIF($AB$3:$AB29,1),\"\")","v":27},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC29),$AC$3:$AC$396,0)),\"\")","v":"Poles  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepayments                                                                            --> TOTALS :",null,1,{"$f":"IF(BL29=1,COUNTIF($BL$3:$BL29,1),\"\")","v":25},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM29),$BM$3:$BM$396,0)),\"\")","v":"Prepaid Taxes"},null,null,null,null,null,null,"Other Deferred Credits"]
[null,{"$f":"'(I) TOTAL Part 32'!C42","v":"Prepaid Rents"},{"$f":"'(I) TOTAL Part 32'!D42","v":1290},1290,"Prepaid Rents",null,1,{"$f":"IF(G30=1,COUNTIF($G$3:$G30,1),\"\")","v":28},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H30),$H$3:$H$396,0)),\"\")","v":"Prepayments - TOTAL"},null,null,null,null,1407,null,1,{"$f":"IF(P30=1,COUNTIF($P$3:$P30,1),\"\")","v":28},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q30),$Q$3:$Q$396,0)),\"\")","v":1407},null,null,{"$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",1,{"$f":"IF(AB30=1,COUNTIF($AB$3:$AB30,1),\"\")","v":28},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC30),$AC$3:$AC$396,0)),\"\")","v":"Aerial Cable  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Rents",null,1,{"$f":"IF(BL30=1,COUNTIF($BL$3:$BL30,1),\"\")","v":26},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM30),$BM$3:$BM$396,0)),\"\")","v":"Prepaid Insurance"},null,null,null,null,null,null,"Deferred Tax Regulatory Adjustments - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C43","v":"Prepaid Taxes"},{"$f":"'(I) TOTAL Part 32'!D43","v":1300},1300,"Prepaid Taxes",null,1,{"$f":"IF(G31=1,COUNTIF($G$3:$G31,1),\"\")","v":29},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H31),$H$3:$H$396,0)),\"\")","v":"Prepaid Rents"},null,null,null,null,1408,null,1,{"$f":"IF(P31=1,COUNTIF($P$3:$P31,1),\"\")","v":29},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q31),$Q$3:$Q$396,0)),\"\")","v":1408},null,null,{"$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",1,{"$f":"IF(AB31=1,COUNTIF($AB$3:$AB31,1),\"\")","v":29},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC31),$AC$3:$AC$396,0)),\"\")","v":"Underground Cable  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Taxes",null,1,{"$f":"IF(BL31=1,COUNTIF($BL$3:$BL31,1),\"\")","v":27},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM31),$BM$3:$BM$396,0)),\"\")","v":"Prepaid Directory Expense"},null,null,null,null,null,null,"Other Jurisdictional Liabilities and Deferred Credits - Net"]
[null,{"$f":"'(I) TOTAL Part 32'!C44","v":"Prepaid Insurance"},{"$f":"'(I) TOTAL Part 32'!D44","v":1310},1310,"Prepaid Insurance",null,1,{"$f":"IF(G32=1,COUNTIF($G$3:$G32,1),\"\")","v":30},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H32),$H$3:$H$396,0)),\"\")","v":"Prepaid Taxes"},null,null,null,null,1410,null,1,{"$f":"IF(P32=1,COUNTIF($P$3:$P32,1),\"\")","v":30},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q32),$Q$3:$Q$396,0)),\"\")","v":1410},null,null,{"$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",1,{"$f":"IF(AB32=1,COUNTIF($AB$3:$AB32,1),\"\")","v":30},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC32),$AC$3:$AC$396,0)),\"\")","v":"Buried Cable  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Insurance",null,1,{"$f":"IF(BL32=1,COUNTIF($BL$3:$BL32,1),\"\")","v":28},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM32),$BM$3:$BM$396,0)),\"\")","v":"Other Prepayments"},null,null,null,null,null,null,"Capital Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C45","v":"Prepaid Directory Expense"},{"$f":"'(I) TOTAL Part 32'!D45","v":1320},1320,"Prepaid Directory Expense",null,1,{"$f":"IF(G33=1,COUNTIF($G$3:$G33,1),\"\")","v":31},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H33),$H$3:$H$396,0)),\"\")","v":"Prepaid Insurance"},null,null,null,null,1437,null,1,{"$f":"IF(P33=1,COUNTIF($P$3:$P33,1),\"\")","v":31},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q33),$Q$3:$Q$396,0)),\"\")","v":1437},null,null,{"$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",1,{"$f":"IF(AB33=1,COUNTIF($AB$3:$AB33,1),\"\")","v":31},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC33),$AC$3:$AC$396,0)),\"\")","v":"Intrabuilding Network Cable  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Directory Expense",null,1,{"$f":"IF(BL33=1,COUNTIF($BL$3:$BL33,1),\"\")","v":29},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM33),$BM$3:$BM$396,0)),\"\")","v":"Other Current Assets"},null,null,null,null,null,null,"Additional Paid–In Capital"]
[null,{"$f":"'(I) TOTAL Part 32'!C46","v":"Other Prepayments"},{"$f":"'(I) TOTAL Part 32'!D46","v":1330},1330,"Other Prepayments",null,1,{"$f":"IF(G34=1,COUNTIF($G$3:$G34,1),\"\")","v":32},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H34),$H$3:$H$396,0)),\"\")","v":"Prepaid Directory Expense"},null,null,null,null,1438,null,1,{"$f":"IF(P34=1,COUNTIF($P$3:$P34,1),\"\")","v":32},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q34),$Q$3:$Q$396,0)),\"\")","v":1438},null,null,{"$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",1,{"$f":"IF(AB34=1,COUNTIF($AB$3:$AB34,1),\"\")","v":32},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC34),$AC$3:$AC$396,0)),\"\")","v":"Aerial Wire  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Prepayments",null,1,{"$f":"IF(BL34=1,COUNTIF($BL$3:$BL34,1),\"\")","v":30},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM34),$BM$3:$BM$396,0)),\"\")","v":"Investment in Affiliated Companies"},null,null,null,null,null,null,"Treasury Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C47","v":"Other Current Assets"},{"$f":"'(I) TOTAL Part 32'!D47","v":1350},1350,"Other Current Assets",null,1,{"$f":"IF(G35=1,COUNTIF($G$3:$G35,1),\"\")","v":33},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H35),$H$3:$H$396,0)),\"\")","v":"Other Prepayments"},null,null,null,null,1439,null,1,{"$f":"IF(P35=1,COUNTIF($P$3:$P35,1),\"\")","v":33},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q35),$Q$3:$Q$396,0)),\"\")","v":1439},null,null,{"$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",1,{"$f":"IF(AB35=1,COUNTIF($AB$3:$AB35,1),\"\")","v":33},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC35),$AC$3:$AC$396,0)),\"\")","v":"Conduit Systems  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Current Assets",null,1,{"$f":"IF(BL35=1,COUNTIF($BL$3:$BL35,1),\"\")","v":31},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM35),$BM$3:$BM$396,0)),\"\")","v":"Investment in Non-Affiliated Companies"}]
[null,{"$f":"'(I) TOTAL Part 32'!C48","v":"Investment in Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D48","v":1401},1401,"Investment in Affiliated Companies",null,1,{"$f":"IF(G36=1,COUNTIF($G$3:$G36,1),\"\")","v":34},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H36),$H$3:$H$396,0)),\"\")","v":"Other Current Assets"},null,null,null,null,1500,null,1,{"$f":"IF(P36=1,COUNTIF($P$3:$P36,1),\"\")","v":34},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q36),$Q$3:$Q$396,0)),\"\")","v":1500},null,null,{"$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",1,{"$f":"IF(AB36=1,COUNTIF($AB$3:$AB36,1),\"\")","v":34},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC36),$AC$3:$AC$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment in Affiliated Companies",null,1,{"$f":"IF(BL36=1,COUNTIF($BL$3:$BL36,1),\"\")","v":32},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM36),$BM$3:$BM$396,0)),\"\")","v":"Non-Regulated Investments"},null,null,null,null,null,null,"Capital Stock Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C49","v":"Investment in Non-Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D49","v":1402},1402,"Investment in Non-Affiliated Companies",null,1,{"$f":"IF(G37=1,COUNTIF($G$3:$G37,1),\"\")","v":35},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H37),$H$3:$H$396,0)),\"\")","v":"Investment in Affiliated Companies"},null,null,null,null,2001,null,1,{"$f":"IF(P37=1,COUNTIF($P$3:$P37,1),\"\")","v":35},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q37),$Q$3:$Q$396,0)),\"\")","v":2001},null,null,{"$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",1,{"$f":"IF(AB37=1,COUNTIF($AB$3:$AB37,1),\"\")","v":35},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC37),$AC$3:$AC$396,0)),\"\")","v":"Capital Leases  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment in Non-Affiliated Companies",null,1,{"$f":"IF(BL37=1,COUNTIF($BL$3:$BL37,1),\"\")","v":33},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM37),$BM$3:$BM$396,0)),\"\")","v":"Unamortized Debt Issuance Expense"},null,null,null,null,null,null,"Memberships Subscribed but Unissued"]
[null,{"$f":"'(I) TOTAL Part 32'!C50","v":"Non-Regulated Investments"},{"$f":"'(I) TOTAL Part 32'!D50","v":1406},1406,"Non-Regulated Investments",null,1,{"$f":"IF(G38=1,COUNTIF($G$3:$G38,1),\"\")","v":36},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H38),$H$3:$H$396,0)),\"\")","v":"Investment in Non-Affiliated Companies"},null,null,null,null,2002,null,1,{"$f":"IF(P38=1,COUNTIF($P$3:$P38,1),\"\")","v":36},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q38),$Q$3:$Q$396,0)),\"\")","v":2002},null,null,{"$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",1,{"$f":"IF(AB38=1,COUNTIF($AB$3:$AB38,1),\"\")","v":36},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC38),$AC$3:$AC$396,0)),\"\")","v":"Leasehold Improvements  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Regulated Investments",null,1,{"$f":"IF(BL38=1,COUNTIF($BL$3:$BL38,1),\"\")","v":34},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM38),$BM$3:$BM$396,0)),\"\")","v":"Sinking Funds"},null,null,null,null,null,null,"Members' Equity Certificates Subscribed but Unissued"]
[null,{"$f":"'(I) TOTAL Part 32'!C51","v":"Unamortized Debt Issuance Expense"},{"$f":"'(I) TOTAL Part 32'!D51","v":1407},1407,"Unamortized Debt Issuance Expense",null,1,{"$f":"IF(G39=1,COUNTIF($G$3:$G39,1),\"\")","v":37},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H39),$H$3:$H$396,0)),\"\")","v":"Non-Regulated Investments"},null,null,null,null,2003,null,1,{"$f":"IF(P39=1,COUNTIF($P$3:$P39,1),\"\")","v":37},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q39),$Q$3:$Q$396,0)),\"\")","v":2003},null,null,{"$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",1,{"$f":"IF(AB39=1,COUNTIF($AB$3:$AB39,1),\"\")","v":37},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC39),$AC$3:$AC$396,0)),\"\")","v":"Intangibles  ( Land Line Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unamortized Debt Issuance Expense",null,1,{"$f":"IF(BL39=1,COUNTIF($BL$3:$BL39,1),\"\")","v":35},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM39),$BM$3:$BM$396,0)),\"\")","v":"Other Non-Current Assets"},null,null,null,null,null,null,"Memberships Issued"]
[null,{"$f":"'(I) TOTAL Part 32'!C52","v":"Sinking Funds"},{"$f":"'(I) TOTAL Part 32'!D52","v":1408},1408,"Sinking Funds",null,1,{"$f":"IF(G40=1,COUNTIF($G$3:$G40,1),\"\")","v":38},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H40),$H$3:$H$396,0)),\"\")","v":"Unamortized Debt Issuance Expense"},null,null,null,null,2004,null,1,{"$f":"IF(P40=1,COUNTIF($P$3:$P40,1),\"\")","v":38},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q40),$Q$3:$Q$396,0)),\"\")","v":2004},null,null,{"$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 :",32.210999999999999,1,{"$f":"IF(AB40=1,COUNTIF($AB$3:$AB40,1),\"\")","v":38},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC40),$AC$3:$AC$396,0)),\"\")","v":"Land and Support Assets ( Cellular & Mobile Radio Plant )   --> TOTALS :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sinking Funds",null,1,{"$f":"IF(BL40=1,COUNTIF($BL$3:$BL40,1),\"\")","v":36},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM40),$BM$3:$BM$396,0)),\"\")","v":"Deferred Tax Regulatory Assets"},null,null,null,null,null,null,"Members' Equity Certificates Issued"]
[null,{"$f":"'(I) TOTAL Part 32'!C53","v":"Other Non-Current Assets"},{"$f":"'(I) TOTAL Part 32'!D53","v":1410},1410,"Other Non-Current Assets",null,1,{"$f":"IF(G41=1,COUNTIF($G$3:$G41,1),\"\")","v":39},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H41),$H$3:$H$396,0)),\"\")","v":"Sinking Funds"},null,null,null,null,2005,null,1,{"$f":"IF(P41=1,COUNTIF($P$3:$P41,1),\"\")","v":39},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q41),$Q$3:$Q$396,0)),\"\")","v":2005},null,null,{"$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",1,{"$f":"IF(AB41=1,COUNTIF($AB$3:$AB41,1),\"\")","v":39},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC41),$AC$3:$AC$396,0)),\"\")","v":"Land ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Non-Current Assets",null,1,{"$f":"IF(BL41=1,COUNTIF($BL$3:$BL41,1),\"\")","v":37},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM41),$BM$3:$BM$396,0)),\"\")","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},null,null,null,null,null,null,"Members' Equity - Other"]
[null,{"$f":"'(I) TOTAL Part 32'!C54","v":"Deferred Tax Regulatory Assets"},{"$f":"'(I) TOTAL Part 32'!D54","v":1437},1437,"Deferred Tax Regulatory Assets",null,1,{"$f":"IF(G42=1,COUNTIF($G$3:$G42,1),\"\")","v":40},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H42),$H$3:$H$396,0)),\"\")","v":"Other Non-Current Assets"},null,null,null,null,2006,null,1,{"$f":"IF(P42=1,COUNTIF($P$3:$P42,1),\"\")","v":40},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q42),$Q$3:$Q$396,0)),\"\")","v":2006},null,null,{"$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",1,{"$f":"IF(AB42=1,COUNTIF($AB$3:$AB42,1),\"\")","v":40},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC42),$AC$3:$AC$396,0)),\"\")","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Tax Regulatory Assets",null,1,{"$f":"IF(BL42=1,COUNTIF($BL$3:$BL42,1),\"\")","v":38},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM42),$BM$3:$BM$396,0)),\"\")","v":"Deferred Charges"},null,null,null,null,null,null,"Installments Paid on Capital Stock"]
[null,{"$f":"'(I) TOTAL Part 32'!C55","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D55","v":1438},1438,"Deferred Maintenance, Retirements and Other Deferred Charges",null,1,{"$f":"IF(G43=1,COUNTIF($G$3:$G43,1),\"\")","v":41},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H43),$H$3:$H$396,0)),\"\")","v":"Deferred Tax Regulatory Assets"},null,null,null,null,2007,null,1,{"$f":"IF(P43=1,COUNTIF($P$3:$P43,1),\"\")","v":41},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q43),$Q$3:$Q$396,0)),\"\")","v":2007},null,null,{"$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",1,{"$f":"IF(AB43=1,COUNTIF($AB$3:$AB43,1),\"\")","v":41},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC43),$AC$3:$AC$396,0)),\"\")","v":"Aircraft ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Maintenance, Retirements and Other Deferred Charges",null,1,{"$f":"IF(BL43=1,COUNTIF($BL$3:$BL43,1),\"\")","v":39},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM43),$BM$3:$BM$396,0)),\"\")","v":"Other Jurisdictional Assets - Net"},null,null,null,null,null,null,"Installments Paid on Memberships Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C56","v":"Deferred Charges"},{"$f":"'(I) TOTAL Part 32'!D56","v":1439},1439,"Deferred Charges",null,1,{"$f":"IF(G44=1,COUNTIF($G$3:$G44,1),\"\")","v":42},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H44),$H$3:$H$396,0)),\"\")","v":"Deferred Maintenance, Retirements and Other Deferred Charges"},null,null,1,null,2110,null,1,{"$f":"IF(P44=1,COUNTIF($P$3:$P44,1),\"\")","v":42},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q44),$Q$3:$Q$396,0)),\"\")","v":2110},null,null,{"$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",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z44))","v":1},{"$f":"IF(AB44=1,COUNTIF($AB$3:$AB44,1),\"\")","v":42},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC44),$AC$3:$AC$396,0)),\"\")","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Charges",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ44))","v":1},{"$f":"IF(BL44=1,COUNTIF($BL$3:$BL44,1),\"\")","v":40},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM44),$BM$3:$BM$396,0)),\"\")","v":"Telecommunications Plant in Service"},null,null,null,null,null,null,"Installments Paid on Equity Certificates Subscribed"]
[null,{"$f":"'(I) TOTAL Part 32'!C57","v":"Other Jurisdictional Assets - Net"},{"$f":"'(I) TOTAL Part 32'!D57","v":1500},1500,"Other Jurisdictional Assets - Net",null,1,{"$f":"IF(G45=1,COUNTIF($G$3:$G45,1),\"\")","v":43},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H45),$H$3:$H$396,0)),\"\")","v":"Deferred Charges"},null,null,null,null,"2111.a",null,1,{"$f":"IF(P45=1,COUNTIF($P$3:$P45,1),\"\")","v":43},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q45),$Q$3:$Q$396,0)),\"\")","v":"2111.a"},null,null,{"$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",1,{"$f":"IF(AB45=1,COUNTIF($AB$3:$AB45,1),\"\")","v":43},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC45),$AC$3:$AC$396,0)),\"\")","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Jurisdictional Assets - Net",null,1,{"$f":"IF(BL45=1,COUNTIF($BL$3:$BL45,1),\"\")","v":41},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM45),$BM$3:$BM$396,0)),\"\")","v":"Property Held for Future Telecommunication Use"}]
[null,{"$f":"'(I) TOTAL Part 32'!C58","v":"Telecommunications Plant in Service"},{"$f":"'(I) TOTAL Part 32'!D58","v":2001},2001,"Telecommunications Plant in Service",null,1,{"$f":"IF(G46=1,COUNTIF($G$3:$G46,1),\"\")","v":44},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H46),$H$3:$H$396,0)),\"\")","v":"Other Jurisdictional Assets - Net"},null,null,null,null,"2112.a",null,1,{"$f":"IF(P46=1,COUNTIF($P$3:$P46,1),\"\")","v":44},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q46),$Q$3:$Q$396,0)),\"\")","v":"2112.a"},null,null,{"$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",1,{"$f":"IF(AB46=1,COUNTIF($AB$3:$AB46,1),\"\")","v":44},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC46),$AC$3:$AC$396,0)),\"\")","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant in Service",null,1,{"$f":"IF(BL46=1,COUNTIF($BL$3:$BL46,1),\"\")","v":42},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM46),$BM$3:$BM$396,0)),\"\")","v":"Telecommunications Plant Under Construction"},null,null,null,null,null,null,"Operating Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C59","v":"Property Held for Future Telecommunication Use"},{"$f":"'(I) TOTAL Part 32'!D59","v":2002},2002,"Property Held for Future Telecommunication Use",null,1,{"$f":"IF(G47=1,COUNTIF($G$3:$G47,1),\"\")","v":45},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H47),$H$3:$H$396,0)),\"\")","v":"Telecommunications Plant in Service"},null,null,null,null,"2113.a",null,1,{"$f":"IF(P47=1,COUNTIF($P$3:$P47,1),\"\")","v":45},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q47),$Q$3:$Q$396,0)),\"\")","v":"2113.a"},null,null,{"$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",1,{"$f":"IF(AB47=1,COUNTIF($AB$3:$AB47,1),\"\")","v":45},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC47),$AC$3:$AC$396,0)),\"\")","v":"Buildings ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Future Telecommunication Use",null,1,{"$f":"IF(BL47=1,COUNTIF($BL$3:$BL47,1),\"\")","v":43},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM47),$BM$3:$BM$396,0)),\"\")","v":"Telecommunications Plant Under Construction - Long Term "},null,null,null,null,null,null,"Non-Operating Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C60","v":"Telecommunications Plant Under Construction"},{"$f":"'(I) TOTAL Part 32'!D60","v":2003},2003,"Telecommunications Plant Under Construction",null,1,{"$f":"IF(G48=1,COUNTIF($G$3:$G48,1),\"\")","v":46},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H48),$H$3:$H$396,0)),\"\")","v":"Property Held for Future Telecommunication Use"},null,null,null,null,"2114.a",null,1,{"$f":"IF(P48=1,COUNTIF($P$3:$P48,1),\"\")","v":46},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q48),$Q$3:$Q$396,0)),\"\")","v":"2114.a"},null,null,{"$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",1,{"$f":"IF(AB48=1,COUNTIF($AB$3:$AB48,1),\"\")","v":46},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC48),$AC$3:$AC$396,0)),\"\")","v":"Furniture ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Under Construction",null,1,{"$f":"IF(BL48=1,COUNTIF($BL$3:$BL48,1),\"\")","v":44},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM48),$BM$3:$BM$396,0)),\"\")","v":"Telecommunications Plant Adjustment"},null,null,null,null,null,null,"Other Margins"]
[null,{"$f":"'(I) TOTAL Part 32'!C61","v":"Telecommunications Plant Under Construction - Long Term "},{"$f":"'(I) TOTAL Part 32'!D61","v":2004},2004,"Telecommunications Plant Under Construction - Long Term ",null,1,{"$f":"IF(G49=1,COUNTIF($G$3:$G49,1),\"\")","v":47},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H49),$H$3:$H$396,0)),\"\")","v":"Telecommunications Plant Under Construction"},null,null,null,null,"2115.a",null,1,{"$f":"IF(P49=1,COUNTIF($P$3:$P49,1),\"\")","v":47},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q49),$Q$3:$Q$396,0)),\"\")","v":"2115.a"},null,null,{"$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",1,{"$f":"IF(AB49=1,COUNTIF($AB$3:$AB49,1),\"\")","v":47},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC49),$AC$3:$AC$396,0)),\"\")","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Under Construction - Long Term ",null,1,{"$f":"IF(BL49=1,COUNTIF($BL$3:$BL49,1),\"\")","v":45},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM49),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Plant"},null,null,null,null,null,null,"Patronage Capital Assignable"]
[null,{"$f":"'(I) TOTAL Part 32'!C62","v":"Telecommunications Plant Adjustment"},{"$f":"'(I) TOTAL Part 32'!D62","v":2005},2005,"Telecommunications Plant Adjustment",null,1,{"$f":"IF(G50=1,COUNTIF($G$3:$G50,1),\"\")","v":48},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H50),$H$3:$H$396,0)),\"\")","v":"Telecommunications Plant Under Construction - Long Term "},null,null,null,null,"2116.a",null,1,{"$f":"IF(P50=1,COUNTIF($P$3:$P50,1),\"\")","v":48},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q50),$Q$3:$Q$396,0)),\"\")","v":"2116.a"},null,null,{"$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",1,{"$f":"IF(AB50=1,COUNTIF($AB$3:$AB50,1),\"\")","v":48},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC50),$AC$3:$AC$396,0)),\"\")","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications Plant Adjustment",null,1,{"$f":"IF(BL50=1,COUNTIF($BL$3:$BL50,1),\"\")","v":46},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM50),$BM$3:$BM$396,0)),\"\")","v":"Goodwill"},null,null,null,null,null,null,"Patronage Capital Un-Assignable"]
[null,{"$f":"'(I) TOTAL Part 32'!C63","v":"Non-Operating Plant"},{"$f":"'(I) TOTAL Part 32'!D63","v":2006},2006,"Non-Operating Plant",null,1,{"$f":"IF(G51=1,COUNTIF($G$3:$G51,1),\"\")","v":49},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H51),$H$3:$H$396,0)),\"\")","v":"Telecommunications Plant Adjustment"},null,null,null,null,"2121.a",null,1,{"$f":"IF(P51=1,COUNTIF($P$3:$P51,1),\"\")","v":49},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q51),$Q$3:$Q$396,0)),\"\")","v":"2121.a"},null,null,{"$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 : ",32.220999999999997,1,{"$f":"IF(AB51=1,COUNTIF($AB$3:$AB51,1),\"\")","v":49},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC51),$AC$3:$AC$396,0)),\"\")","v":"Central Office - Switching ( Cellular & Mobile Radio Plant ) --> TOTALS : "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Plant",null,1,{"$f":"IF(BL51=1,COUNTIF($BL$3:$BL51,1),\"\")","v":47},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM51),$BM$3:$BM$396,0)),\"\")","v":"COMPANY ASSETS"},null,null,null,null,null,null,"Patrons' Capital Credits Assigned"]
[null,{"$f":"'(I) TOTAL Part 32'!C64","v":"Goodwill"},{"$f":"'(I) TOTAL Part 32'!D64","v":2007},2007,"Goodwill",null,1,{"$f":"IF(G52=1,COUNTIF($G$3:$G52,1),\"\")","v":50},null,null,null,null,null,"2122.a",null,1,{"$f":"IF(P52=1,COUNTIF($P$3:$P52,1),\"\")","v":50},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q52),$Q$3:$Q$396,0)),\"\")","v":"2122.a"},null,null,{"$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",1,{"$f":"IF(AB52=1,COUNTIF($AB$3:$AB52,1),\"\")","v":50},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC52),$AC$3:$AC$396,0)),\"\")","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goodwill",null,1,{"$f":"IF(BL52=1,COUNTIF($BL$3:$BL52,1),\"\")","v":48},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM52),$BM$3:$BM$396,0)),\"\")","v":"Land and Support Assets ( Land Line Plant )                          --> TOTALS :"},null,null,null,null,null,null,"Gain on the Retirement of Capital Credits"]
[null,{"$f":"'(I) TOTAL Part 32'!C65","v":"COMPANY ASSETS"},{"$f":"'(I) TOTAL Part 32'!D65","v":0},0,"COMPANY ASSETS",null,1,{"$f":"IF(G53=1,COUNTIF($G$3:$G53,1),\"\")","v":51},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H53),$H$3:$H$396,0)),\"\")","v":"Goodwill"},null,null,null,null,"2123.a",null,1,{"$f":"IF(P53=1,COUNTIF($P$3:$P53,1),\"\")","v":51},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q53),$Q$3:$Q$396,0)),\"\")","v":"2123.a"},null,null,{"$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",1,{"$f":"IF(AB53=1,COUNTIF($AB$3:$AB53,1),\"\")","v":51},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC53),$AC$3:$AC$396,0)),\"\")","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPANY ASSETS",null,1,{"$f":"IF(BL53=1,COUNTIF($BL$3:$BL53,1),\"\")","v":49},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM53),$BM$3:$BM$396,0)),\"\")","v":"Land ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C66","v":"Land and Support Assets ( Land Line Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D66","v":2110},2110,"Land and Support Assets ( Land Line Plant ) - TOTAL",null,1,{"$f":"IF(G54=1,COUNTIF($G$3:$G54,1),\"\")","v":52},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H54),$H$3:$H$396,0)),\"\")","v":"COMPANY ASSETS"},null,null,null,null,"2124.a",null,1,{"$f":"IF(P54=1,COUNTIF($P$3:$P54,1),\"\")","v":52},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q54),$Q$3:$Q$396,0)),\"\")","v":"2124.a"},null,null,{"$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",1,{"$f":"IF(AB54=1,COUNTIF($AB$3:$AB54,1),\"\")","v":52},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC54),$AC$3:$AC$396,0)),\"\")","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and Support Assets ( Land Line Plant )                          --> TOTALS :",null,1,{"$f":"IF(BL54=1,COUNTIF($BL$3:$BL54,1),\"\")","v":50},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM54),$BM$3:$BM$396,0)),\"\")","v":"Motor Vehicles ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C67","v":"Land ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D67","v":"2111.a"},"2111.a","Land ( Land Line Plant )",null,1,{"$f":"IF(G55=1,COUNTIF($G$3:$G55,1),\"\")","v":53},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H55),$H$3:$H$396,0)),\"\")","v":"Land and Support Assets ( Land Line Plant ) - TOTAL"},null,null,null,null,2210,null,1,{"$f":"IF(P55=1,COUNTIF($P$3:$P55,1),\"\")","v":53},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q55),$Q$3:$Q$396,0)),\"\")","v":2210},null,null,{"$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",1,{"$f":"IF(AB55=1,COUNTIF($AB$3:$AB55,1),\"\")","v":53},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC55),$AC$3:$AC$396,0)),\"\")","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land ( Land Line Plant )",null,1,{"$f":"IF(BL55=1,COUNTIF($BL$3:$BL55,1),\"\")","v":51},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM55),$BM$3:$BM$396,0)),\"\")","v":"Aircraft ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C68","v":"Motor Vehicles ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D68","v":"2112.a"},"2112.a","Motor Vehicles ( Land Line Plant )",null,1,{"$f":"IF(G56=1,COUNTIF($G$3:$G56,1),\"\")","v":54},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H56),$H$3:$H$396,0)),\"\")","v":"Land ( Land Line Plant )"},null,null,null,null,"2211.a",null,1,{"$f":"IF(P56=1,COUNTIF($P$3:$P56,1),\"\")","v":54},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q56),$Q$3:$Q$396,0)),\"\")","v":"2211.a"},null,null,{"$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",1,{"$f":"IF(AB56=1,COUNTIF($AB$3:$AB56,1),\"\")","v":54},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC56),$AC$3:$AC$396,0)),\"\")","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicles ( Land Line Plant )",null,1,{"$f":"IF(BL56=1,COUNTIF($BL$3:$BL56,1),\"\")","v":52},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM56),$BM$3:$BM$396,0)),\"\")","v":"Tools and Other Work Equipment ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C69","v":"Aircraft ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D69","v":"2113.a"},"2113.a","Aircraft ( Land Line Plant )",null,1,{"$f":"IF(G57=1,COUNTIF($G$3:$G57,1),\"\")","v":55},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H57),$H$3:$H$396,0)),\"\")","v":"Motor Vehicles ( Land Line Plant )"},null,null,null,null,"2212.a",null,1,{"$f":"IF(P57=1,COUNTIF($P$3:$P57,1),\"\")","v":55},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q57),$Q$3:$Q$396,0)),\"\")","v":"2212.a"},null,null,{"$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",1,{"$f":"IF(AB57=1,COUNTIF($AB$3:$AB57,1),\"\")","v":55},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC57),$AC$3:$AC$396,0)),\"\")","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aircraft ( Land Line Plant )",null,1,{"$f":"IF(BL57=1,COUNTIF($BL$3:$BL57,1),\"\")","v":53},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM57),$BM$3:$BM$396,0)),\"\")","v":"Garage Work Equipment ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C70","v":"Tools and Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D70","v":"2114.a"},"2114.a","Tools and Other Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(G58=1,COUNTIF($G$3:$G58,1),\"\")","v":56},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H58),$H$3:$H$396,0)),\"\")","v":"Aircraft ( Land Line Plant )"},null,null,null,null,"2215.a",null,1,{"$f":"IF(P58=1,COUNTIF($P$3:$P58,1),\"\")","v":56},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q58),$Q$3:$Q$396,0)),\"\")","v":"2215.a"},null,null,{"$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",1,{"$f":"IF(AB58=1,COUNTIF($AB$3:$AB58,1),\"\")","v":56},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC58),$AC$3:$AC$396,0)),\"\")","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tools and Other Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(BL58=1,COUNTIF($BL$3:$BL58,1),\"\")","v":54},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM58),$BM$3:$BM$396,0)),\"\")","v":"Other Work Equipment ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C71","v":"Garage Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D71","v":"2115.a"},"2115.a","Garage Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(G59=1,COUNTIF($G$3:$G59,1),\"\")","v":57},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H59),$H$3:$H$396,0)),\"\")","v":"Tools and Other Work Equipment ( Land Line Plant )"},null,null,null,null,"2220.a",null,1,{"$f":"IF(P59=1,COUNTIF($P$3:$P59,1),\"\")","v":57},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q59),$Q$3:$Q$396,0)),\"\")","v":"2220.a"},null,null,{"$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",1,{"$f":"IF(AB59=1,COUNTIF($AB$3:$AB59,1),\"\")","v":57},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC59),$AC$3:$AC$396,0)),\"\")","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(BL59=1,COUNTIF($BL$3:$BL59,1),\"\")","v":55},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM59),$BM$3:$BM$396,0)),\"\")","v":"Buildings ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C72","v":"Other Work Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D72","v":"2116.a"},"2116.a","Other Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(G60=1,COUNTIF($G$3:$G60,1),\"\")","v":58},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H60),$H$3:$H$396,0)),\"\")","v":"Garage Work Equipment ( Land Line Plant )"},null,null,null,null,"2230.a",null,1,{"$f":"IF(P60=1,COUNTIF($P$3:$P60,1),\"\")","v":58},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q60),$Q$3:$Q$396,0)),\"\")","v":"2230.a"},null,null,{"$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",1,{"$f":"IF(AB60=1,COUNTIF($AB$3:$AB60,1),\"\")","v":58},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC60),$AC$3:$AC$396,0)),\"\")","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Work Equipment ( Land Line Plant )",null,1,{"$f":"IF(BL60=1,COUNTIF($BL$3:$BL60,1),\"\")","v":56},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM60),$BM$3:$BM$396,0)),\"\")","v":"Furniture ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C73","v":"Buildings ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D73","v":"2121.a"},"2121.a","Buildings ( Land Line Plant )",null,1,{"$f":"IF(G61=1,COUNTIF($G$3:$G61,1),\"\")","v":59},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H61),$H$3:$H$396,0)),\"\")","v":"Other Work Equipment ( Land Line Plant )"},null,null,null,null,"2231.a",null,1,{"$f":"IF(P61=1,COUNTIF($P$3:$P61,1),\"\")","v":59},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q61),$Q$3:$Q$396,0)),\"\")","v":"2231.a"},null,null,{"$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",1,{"$f":"IF(AB61=1,COUNTIF($AB$3:$AB61,1),\"\")","v":59},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC61),$AC$3:$AC$396,0)),\"\")","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Land Line Plant )",null,1,{"$f":"IF(BL61=1,COUNTIF($BL$3:$BL61,1),\"\")","v":57},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM61),$BM$3:$BM$396,0)),\"\")","v":"Office Equipment ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C74","v":"Furniture ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D74","v":"2122.a"},"2122.a","Furniture ( Land Line Plant )",null,1,{"$f":"IF(G62=1,COUNTIF($G$3:$G62,1),\"\")","v":60},null,null,null,null,null,"2232.a",null,1,{"$f":"IF(P62=1,COUNTIF($P$3:$P62,1),\"\")","v":60},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q62),$Q$3:$Q$396,0)),\"\")","v":"2232.a"},null,null,{"$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",1,{"$f":"IF(AB62=1,COUNTIF($AB$3:$AB62,1),\"\")","v":60},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC62),$AC$3:$AC$396,0)),\"\")","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture ( Land Line Plant )",null,1,{"$f":"IF(BL62=1,COUNTIF($BL$3:$BL62,1),\"\")","v":58},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM62),$BM$3:$BM$396,0)),\"\")","v":"General Purpose Computers ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C75","v":"Office Equipment ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D75","v":"2123.a"},"2123.a","Office Equipment ( Land Line Plant )",null,1,{"$f":"IF(G63=1,COUNTIF($G$3:$G63,1),\"\")","v":61},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H63),$H$3:$H$396,0)),\"\")","v":"Furniture ( Land Line Plant )"},null,null,null,null,"2310.a",null,1,{"$f":"IF(P63=1,COUNTIF($P$3:$P63,1),\"\")","v":61},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q63),$Q$3:$Q$396,0)),\"\")","v":"2310.a"},null,null,{"$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",1,{"$f":"IF(AB63=1,COUNTIF($AB$3:$AB63,1),\"\")","v":61},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC63),$AC$3:$AC$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment ( Land Line Plant )",null,1,{"$f":"IF(BL63=1,COUNTIF($BL$3:$BL63,1),\"\")","v":59},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM63),$BM$3:$BM$396,0)),\"\")","v":"Central Office - Switching ( Land Line Plant )                       --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C76","v":"General Purpose Computers ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D76","v":"2124.a"},"2124.a","General Purpose Computers ( Land Line Plant )",null,1,{"$f":"IF(G64=1,COUNTIF($G$3:$G64,1),\"\")","v":62},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H64),$H$3:$H$396,0)),\"\")","v":"Office Equipment ( Land Line Plant )"},null,null,null,null,"2311.a",null,1,{"$f":"IF(P64=1,COUNTIF($P$3:$P64,1),\"\")","v":62},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q64),$Q$3:$Q$396,0)),\"\")","v":"2311.a"},null,null,{"$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",1,{"$f":"IF(AB64=1,COUNTIF($AB$3:$AB64,1),\"\")","v":62},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC64),$AC$3:$AC$396,0)),\"\")","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Purpose Computers ( Land Line Plant )",null,1,{"$f":"IF(BL64=1,COUNTIF($BL$3:$BL64,1),\"\")","v":60},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM64),$BM$3:$BM$396,0)),\"\")","v":"Non-Digital Switching ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C77","v":"Central Office - Switching ( Land Line Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D77","v":2210},2210,"Central Office - Switching ( Land Line Plant ) - TOTAL",null,1,{"$f":"IF(G65=1,COUNTIF($G$3:$G65,1),\"\")","v":63},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H65),$H$3:$H$396,0)),\"\")","v":"General Purpose Computers ( Land Line Plant )"},null,null,null,null,"2321.a",null,1,{"$f":"IF(P65=1,COUNTIF($P$3:$P65,1),\"\")","v":63},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q65),$Q$3:$Q$396,0)),\"\")","v":"2321.a"},null,null,{"$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",1,{"$f":"IF(AB65=1,COUNTIF($AB$3:$AB65,1),\"\")","v":63},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC65),$AC$3:$AC$396,0)),\"\")","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office - Switching ( Land Line Plant )                       --> TOTALS :",null,1,{"$f":"IF(BL65=1,COUNTIF($BL$3:$BL65,1),\"\")","v":61},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM65),$BM$3:$BM$396,0)),\"\")","v":"Digital Electronic Switching ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C78","v":"Non-Digital Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D78","v":"2211.a"},"2211.a","Non-Digital Switching ( Land Line Plant )",null,1,{"$f":"IF(G66=1,COUNTIF($G$3:$G66,1),\"\")","v":64},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H66),$H$3:$H$396,0)),\"\")","v":"Central Office - Switching ( Land Line Plant ) - TOTAL"},null,null,null,null,"2341.a",null,1,{"$f":"IF(P66=1,COUNTIF($P$3:$P66,1),\"\")","v":64},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q66),$Q$3:$Q$396,0)),\"\")","v":"2341.a"},null,null,{"$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",1,{"$f":"IF(AB66=1,COUNTIF($AB$3:$AB66,1),\"\")","v":64},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC66),$AC$3:$AC$396,0)),\"\")","v":"Poles  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Digital Switching ( Land Line Plant )",null,1,{"$f":"IF(BL66=1,COUNTIF($BL$3:$BL66,1),\"\")","v":62},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM66),$BM$3:$BM$396,0)),\"\")","v":"Electro - Mechanical Switching ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C79","v":"Digital Electronic Switching ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D79","v":"2212.a"},"2212.a","Digital Electronic Switching ( Land Line Plant )",null,1,{"$f":"IF(G67=1,COUNTIF($G$3:$G67,1),\"\")","v":65},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H67),$H$3:$H$396,0)),\"\")","v":"Non-Digital Switching ( Land Line Plant )"},null,null,null,null,"2351.a",null,1,{"$f":"IF(P67=1,COUNTIF($P$3:$P67,1),\"\")","v":65},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q67),$Q$3:$Q$396,0)),\"\")","v":"2351.a"},null,null,{"$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",1,{"$f":"IF(AB67=1,COUNTIF($AB$3:$AB67,1),\"\")","v":65},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC67),$AC$3:$AC$396,0)),\"\")","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Electronic Switching ( Land Line Plant )",null,1,{"$f":"IF(BL67=1,COUNTIF($BL$3:$BL67,1),\"\")","v":63},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM67),$BM$3:$BM$396,0)),\"\")","v":"Operator Systems  ( Land Line Plant )"}]
[null,{"$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":1},{"$f":"IF(G68=1,COUNTIF($G$3:$G68,1),\"\")","v":66},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H68),$H$3:$H$396,0)),\"\")","v":"Digital Electronic Switching ( Land Line Plant )"},null,null,null,null,"2362.a",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D68))","v":1},{"$f":"IF(P68=1,COUNTIF($P$3:$P68,1),\"\")","v":66},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q68),$Q$3:$Q$396,0)),\"\")","v":"2362.a"},null,null,{"$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",{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),Z68))","v":1},{"$f":"IF(AB68=1,COUNTIF($AB$3:$AB68,1),\"\")","v":66},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC68),$AC$3:$AC$396,0)),\"\")","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro - Mechanical Switching ( Land Line Plant )",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ68))","v":1},{"$f":"IF(BL68=1,COUNTIF($BL$3:$BL68,1),\"\")","v":64},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM68),$BM$3:$BM$396,0)),\"\")","v":"Central Office – Transmission  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C81","v":"Operator Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D81","v":"2220.a"},"2220.a","Operator Systems  ( Land Line Plant )",null,1,{"$f":"IF(G69=1,COUNTIF($G$3:$G69,1),\"\")","v":67},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H69),$H$3:$H$396,0)),\"\")","v":"Electro - Mechanical Switching ( Land Line Plant )"},null,null,null,null,"2410.a",null,1,{"$f":"IF(P69=1,COUNTIF($P$3:$P69,1),\"\")","v":67},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q69),$Q$3:$Q$396,0)),\"\")","v":"2410.a"},null,null,{"$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",1,{"$f":"IF(AB69=1,COUNTIF($AB$3:$AB69,1),\"\")","v":67},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC69),$AC$3:$AC$396,0)),\"\")","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Systems  ( Land Line Plant )",null,1,{"$f":"IF(BL69=1,COUNTIF($BL$3:$BL69,1),\"\")","v":65},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM69),$BM$3:$BM$396,0)),\"\")","v":"Radio Systems  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C82","v":"Central Office – Transmission  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D82","v":"2230.a"},"2230.a","Central Office – Transmission  ( Land Line Plant )",null,1,{"$f":"IF(G70=1,COUNTIF($G$3:$G70,1),\"\")","v":68},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H70),$H$3:$H$396,0)),\"\")","v":"Operator Systems  ( Land Line Plant )"},null,null,null,null,"2411.a",null,1,{"$f":"IF(P70=1,COUNTIF($P$3:$P70,1),\"\")","v":68},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q70),$Q$3:$Q$396,0)),\"\")","v":"2411.a"},null,null,{"$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",1,{"$f":"IF(AB70=1,COUNTIF($AB$3:$AB70,1),\"\")","v":68},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC70),$AC$3:$AC$396,0)),\"\")","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office – Transmission  ( Land Line Plant )",null,1,{"$f":"IF(BL70=1,COUNTIF($BL$3:$BL70,1),\"\")","v":66},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM70),$BM$3:$BM$396,0)),\"\")","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C83","v":"Radio Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D83","v":"2231.a"},"2231.a","Radio Systems  ( Land Line Plant )",null,1,{"$f":"IF(G71=1,COUNTIF($G$3:$G71,1),\"\")","v":69},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H71),$H$3:$H$396,0)),\"\")","v":"Central Office – Transmission  ( Land Line Plant )"},null,null,null,null,"2421.a",null,1,{"$f":"IF(P71=1,COUNTIF($P$3:$P71,1),\"\")","v":69},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q71),$Q$3:$Q$396,0)),\"\")","v":"2421.a"},null,null,{"$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",1,{"$f":"IF(AB71=1,COUNTIF($AB$3:$AB71,1),\"\")","v":69},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC71),$AC$3:$AC$396,0)),\"\")","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio Systems  ( Land Line Plant )",null,1,{"$f":"IF(BL71=1,COUNTIF($BL$3:$BL71,1),\"\")","v":67},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM71),$BM$3:$BM$396,0)),\"\")","v":"Information Origination / Termination  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C84","v":"Circuit Equipment (Electronic & Optical) ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D84","v":"2232.a"},"2232.a","Circuit Equipment (Electronic & Optical) ( Land Line Plant )",null,1,{"$f":"IF(G72=1,COUNTIF($G$3:$G72,1),\"\")","v":70},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H72),$H$3:$H$396,0)),\"\")","v":"Radio Systems  ( Land Line Plant )"},null,null,null,null,"2422.a",null,1,{"$f":"IF(P72=1,COUNTIF($P$3:$P72,1),\"\")","v":70},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q72),$Q$3:$Q$396,0)),\"\")","v":"2422.a"},null,null,{"$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",1,{"$f":"IF(AB72=1,COUNTIF($AB$3:$AB72,1),\"\")","v":70},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC72),$AC$3:$AC$396,0)),\"\")","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuit Equipment (Electronic & Optical) ( Land Line Plant )",null,1,{"$f":"IF(BL72=1,COUNTIF($BL$3:$BL72,1),\"\")","v":68},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM72),$BM$3:$BM$396,0)),\"\")","v":"Station Apparatus  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C85","v":"Information Origination / Termination  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D85","v":"2310.a"},"2310.a","Information Origination / Termination  ( Land Line Plant )",null,1,{"$f":"IF(G73=1,COUNTIF($G$3:$G73,1),\"\")","v":71},null,null,null,null,null,"2423.a",null,1,{"$f":"IF(P73=1,COUNTIF($P$3:$P73,1),\"\")","v":71},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q73),$Q$3:$Q$396,0)),\"\")","v":"2423.a"},null,null,{"$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",1,{"$f":"IF(AB73=1,COUNTIF($AB$3:$AB73,1),\"\")","v":71},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC73),$AC$3:$AC$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Origination / Termination  ( Land Line Plant )",null,1,{"$f":"IF(BL73=1,COUNTIF($BL$3:$BL73,1),\"\")","v":69},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM73),$BM$3:$BM$396,0)),\"\")","v":"Customer Premises Wiring  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C86","v":"Station Apparatus  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D86","v":"2311.a"},"2311.a","Station Apparatus  ( Land Line Plant )",null,1,{"$f":"IF(G74=1,COUNTIF($G$3:$G74,1),\"\")","v":72},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H74),$H$3:$H$396,0)),\"\")","v":"Information Origination / Termination  ( Land Line Plant )"},null,null,null,null,"2426.a",null,1,{"$f":"IF(P74=1,COUNTIF($P$3:$P74,1),\"\")","v":72},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q74),$Q$3:$Q$396,0)),\"\")","v":"2426.a"},null,null,{"$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",1,{"$f":"IF(AB74=1,COUNTIF($AB$3:$AB74,1),\"\")","v":72},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC74),$AC$3:$AC$396,0)),\"\")","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Apparatus  ( Land Line Plant )",null,1,{"$f":"IF(BL74=1,COUNTIF($BL$3:$BL74,1),\"\")","v":70},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM74),$BM$3:$BM$396,0)),\"\")","v":"Large Private Branch Exchanges  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C87","v":"Customer Premises Wiring  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D87","v":"2321.a"},"2321.a","Customer Premises Wiring  ( Land Line Plant )",null,1,{"$f":"IF(G75=1,COUNTIF($G$3:$G75,1),\"\")","v":73},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H75),$H$3:$H$396,0)),\"\")","v":"Station Apparatus  ( Land Line Plant )"},null,null,null,null,"2431.a",null,1,{"$f":"IF(P75=1,COUNTIF($P$3:$P75,1),\"\")","v":73},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q75),$Q$3:$Q$396,0)),\"\")","v":"2431.a"},null,null,{"$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",1,{"$f":"IF(AB75=1,COUNTIF($AB$3:$AB75,1),\"\")","v":73},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC75),$AC$3:$AC$396,0)),\"\")","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Premises Wiring  ( Land Line Plant )",null,1,{"$f":"IF(BL75=1,COUNTIF($BL$3:$BL75,1),\"\")","v":71},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM75),$BM$3:$BM$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C88","v":"Large Private Branch Exchanges  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D88","v":"2341.a"},"2341.a","Large Private Branch Exchanges  ( Land Line Plant )",null,1,{"$f":"IF(G76=1,COUNTIF($G$3:$G76,1),\"\")","v":74},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H76),$H$3:$H$396,0)),\"\")","v":"Customer Premises Wiring  ( Land Line Plant )"},null,null,null,null,"2441.a",null,1,{"$f":"IF(P76=1,COUNTIF($P$3:$P76,1),\"\")","v":74},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q76),$Q$3:$Q$396,0)),\"\")","v":"2441.a"},null,null,{"$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",1,{"$f":"IF(AB76=1,COUNTIF($AB$3:$AB76,1),\"\")","v":74},{"$f":"IFERROR(INDEX($Z$3:$Z$396,MATCH(ROWS($AC$3:$AC76),$AC$3:$AC$396,0)),\"\")","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Private Branch Exchanges  ( Land Line Plant )",null,1,{"$f":"IF(BL76=1,COUNTIF($BL$3:$BL76,1),\"\")","v":72},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM76),$BM$3:$BM$396,0)),\"\")","v":"Other Terminal Equipment  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C89","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D89","v":"2351.a"},"2351.a","Public Telephone Terminal Equipment  ( Land Line Plant )",null,1,{"$f":"IF(G77=1,COUNTIF($G$3:$G77,1),\"\")","v":75},null,null,null,null,null,"2680.a",null,1,{"$f":"IF(P77=1,COUNTIF($P$3:$P77,1),\"\")","v":75},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q77),$Q$3:$Q$396,0)),\"\")","v":"2680.a"},null,null,{"$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,1,{"$f":"IF(BL77=1,COUNTIF($BL$3:$BL77,1),\"\")","v":73},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM77),$BM$3:$BM$396,0)),\"\")","v":"Cable and Wire Facilities  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C90","v":"Other Terminal Equipment  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D90","v":"2362.a"},"2362.a","Other Terminal Equipment  ( Land Line Plant )",null,1,{"$f":"IF(G78=1,COUNTIF($G$3:$G78,1),\"\")","v":76},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H78),$H$3:$H$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Land Line Plant )"},null,null,null,null,"2681.a",null,1,{"$f":"IF(P78=1,COUNTIF($P$3:$P78,1),\"\")","v":76},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q78),$Q$3:$Q$396,0)),\"\")","v":"2681.a"},null,null,{"$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,1,{"$f":"IF(BL78=1,COUNTIF($BL$3:$BL78,1),\"\")","v":74},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM78),$BM$3:$BM$396,0)),\"\")","v":"Poles  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C91","v":"Cable and Wire Facilities  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D91","v":"2410.a"},"2410.a","Cable and Wire Facilities  ( Land Line Plant )",null,1,{"$f":"IF(G79=1,COUNTIF($G$3:$G79,1),\"\")","v":77},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H79),$H$3:$H$396,0)),\"\")","v":"Other Terminal Equipment  ( Land Line Plant )"},null,null,null,null,"2682.a",null,1,{"$f":"IF(P79=1,COUNTIF($P$3:$P79,1),\"\")","v":77},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q79),$Q$3:$Q$396,0)),\"\")","v":"2682.a"},null,null,{"$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,1,{"$f":"IF(BL79=1,COUNTIF($BL$3:$BL79,1),\"\")","v":75},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM79),$BM$3:$BM$396,0)),\"\")","v":"Aerial Cable  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C92","v":"Poles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D92","v":"2411.a"},"2411.a","Poles  ( Land Line Plant )",null,1,{"$f":"IF(G80=1,COUNTIF($G$3:$G80,1),\"\")","v":78},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H80),$H$3:$H$396,0)),\"\")","v":"Cable and Wire Facilities  ( Land Line Plant )"},null,null,null,null,"2690.a",null,1,{"$f":"IF(P80=1,COUNTIF($P$3:$P80,1),\"\")","v":78},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q80),$Q$3:$Q$396,0)),\"\")","v":"2690.a"},null,null,{"$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,1,{"$f":"IF(BL80=1,COUNTIF($BL$3:$BL80,1),\"\")","v":76},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM80),$BM$3:$BM$396,0)),\"\")","v":"Underground Cable  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C93","v":"Aerial Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D93","v":"2421.a"},"2421.a","Aerial Cable  ( Land Line Plant )",null,1,{"$f":"IF(G81=1,COUNTIF($G$3:$G81,1),\"\")","v":79},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H81),$H$3:$H$396,0)),\"\")","v":"Poles  ( Land Line Plant )"},null,null,null,null,2110,null,1,{"$f":"IF(P81=1,COUNTIF($P$3:$P81,1),\"\")","v":79},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q81),$Q$3:$Q$396,0)),\"\")","v":2110},null,null,{"$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,1,{"$f":"IF(BL81=1,COUNTIF($BL$3:$BL81,1),\"\")","v":77},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM81),$BM$3:$BM$396,0)),\"\")","v":"Buried Cable  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C94","v":"Underground Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D94","v":"2422.a"},"2422.a","Underground Cable  ( Land Line Plant )",null,1,{"$f":"IF(G82=1,COUNTIF($G$3:$G82,1),\"\")","v":80},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H82),$H$3:$H$396,0)),\"\")","v":"Aerial Cable  ( Land Line Plant )"},null,null,null,null,"2111.b",null,1,{"$f":"IF(P82=1,COUNTIF($P$3:$P82,1),\"\")","v":80},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q82),$Q$3:$Q$396,0)),\"\")","v":"2111.b"},null,null,{"$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,1,{"$f":"IF(BL82=1,COUNTIF($BL$3:$BL82,1),\"\")","v":78},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM82),$BM$3:$BM$396,0)),\"\")","v":"Intrabuilding Network Cable  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C95","v":"Buried Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D95","v":"2423.a"},"2423.a","Buried Cable  ( Land Line Plant )",null,1,{"$f":"IF(G83=1,COUNTIF($G$3:$G83,1),\"\")","v":81},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H83),$H$3:$H$396,0)),\"\")","v":"Underground Cable  ( Land Line Plant )"},null,null,null,null,"2112.b",null,1,{"$f":"IF(P83=1,COUNTIF($P$3:$P83,1),\"\")","v":81},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q83),$Q$3:$Q$396,0)),\"\")","v":"2112.b"},null,null,{"$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,1,{"$f":"IF(BL83=1,COUNTIF($BL$3:$BL83,1),\"\")","v":79},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM83),$BM$3:$BM$396,0)),\"\")","v":"Aerial Wire  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C96","v":"Intrabuilding Network Cable  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D96","v":"2426.a"},"2426.a","Intrabuilding Network Cable  ( Land Line Plant )",null,1,{"$f":"IF(G84=1,COUNTIF($G$3:$G84,1),\"\")","v":82},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H84),$H$3:$H$396,0)),\"\")","v":"Buried Cable  ( Land Line Plant )"},null,null,null,null,"2113.b",null,1,{"$f":"IF(P84=1,COUNTIF($P$3:$P84,1),\"\")","v":82},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q84),$Q$3:$Q$396,0)),\"\")","v":"2113.b"},null,null,{"$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,1,{"$f":"IF(BL84=1,COUNTIF($BL$3:$BL84,1),\"\")","v":80},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM84),$BM$3:$BM$396,0)),\"\")","v":"Conduit Systems  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C97","v":"Aerial Wire  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D97","v":"2431.a"},"2431.a","Aerial Wire  ( Land Line Plant )",null,1,{"$f":"IF(G85=1,COUNTIF($G$3:$G85,1),\"\")","v":83},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H85),$H$3:$H$396,0)),\"\")","v":"Intrabuilding Network Cable  ( Land Line Plant )"},null,null,null,null,"2114.b",null,1,{"$f":"IF(P85=1,COUNTIF($P$3:$P85,1),\"\")","v":83},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q85),$Q$3:$Q$396,0)),\"\")","v":"2114.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Wire  ( Land Line Plant )",null,1,{"$f":"IF(BL85=1,COUNTIF($BL$3:$BL85,1),\"\")","v":81},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM85),$BM$3:$BM$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C98","v":"Conduit Systems  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D98","v":"2441.a"},"2441.a","Conduit Systems  ( Land Line Plant )",null,1,{"$f":"IF(G86=1,COUNTIF($G$3:$G86,1),\"\")","v":84},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H86),$H$3:$H$396,0)),\"\")","v":"Aerial Wire  ( Land Line Plant )"},null,null,null,null,"2115.b",null,1,{"$f":"IF(P86=1,COUNTIF($P$3:$P86,1),\"\")","v":84},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q86),$Q$3:$Q$396,0)),\"\")","v":"2115.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conduit Systems  ( Land Line Plant )",null,1,{"$f":"IF(BL86=1,COUNTIF($BL$3:$BL86,1),\"\")","v":82},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM86),$BM$3:$BM$396,0)),\"\")","v":"Capital Leases  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C99","v":"Amortizable Tangible Assets  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D99","v":"2680.a"},"2680.a","Amortizable Tangible Assets  ( Land Line Plant )",null,1,{"$f":"IF(G87=1,COUNTIF($G$3:$G87,1),\"\")","v":85},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H87),$H$3:$H$396,0)),\"\")","v":"Conduit Systems  ( Land Line Plant )"},null,null,null,null,"2116.b",null,1,{"$f":"IF(P87=1,COUNTIF($P$3:$P87,1),\"\")","v":85},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q87),$Q$3:$Q$396,0)),\"\")","v":"2116.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortizable Tangible Assets  ( Land Line Plant )",null,1,{"$f":"IF(BL87=1,COUNTIF($BL$3:$BL87,1),\"\")","v":83},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM87),$BM$3:$BM$396,0)),\"\")","v":"Leasehold Improvements  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C100","v":"Capital Leases  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D100","v":"2681.a"},"2681.a","Capital Leases  ( Land Line Plant )",null,1,{"$f":"IF(G88=1,COUNTIF($G$3:$G88,1),\"\")","v":86},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H88),$H$3:$H$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Land Line Plant )"},null,null,null,null,"2121.b",null,1,{"$f":"IF(P88=1,COUNTIF($P$3:$P88,1),\"\")","v":86},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q88),$Q$3:$Q$396,0)),\"\")","v":"2121.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Leases  ( Land Line Plant )",null,1,{"$f":"IF(BL88=1,COUNTIF($BL$3:$BL88,1),\"\")","v":84},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM88),$BM$3:$BM$396,0)),\"\")","v":"Intangibles  ( Land Line Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C101","v":"Leasehold Improvements  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D101","v":"2682.a"},"2682.a","Leasehold Improvements  ( Land Line Plant )",null,1,{"$f":"IF(G89=1,COUNTIF($G$3:$G89,1),\"\")","v":87},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H89),$H$3:$H$396,0)),\"\")","v":"Capital Leases  ( Land Line Plant )"},null,null,null,null,"2122.b",null,1,{"$f":"IF(P89=1,COUNTIF($P$3:$P89,1),\"\")","v":87},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q89),$Q$3:$Q$396,0)),\"\")","v":"2122.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasehold Improvements  ( Land Line Plant )",null,1,{"$f":"IF(BL89=1,COUNTIF($BL$3:$BL89,1),\"\")","v":85},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM89),$BM$3:$BM$396,0)),\"\")","v":"Land and Support Assets ( Cellular & Mobile Radio Plant )   --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C102","v":"Intangibles  ( Land Line Plant )"},{"$f":"'(I) TOTAL Part 32'!D102","v":"2690.a"},"2690.a","Intangibles  ( Land Line Plant )",null,1,{"$f":"IF(G90=1,COUNTIF($G$3:$G90,1),\"\")","v":88},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H90),$H$3:$H$396,0)),\"\")","v":"Leasehold Improvements  ( Land Line Plant )"},null,null,null,null,"2123.b",null,1,{"$f":"IF(P90=1,COUNTIF($P$3:$P90,1),\"\")","v":88},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q90),$Q$3:$Q$396,0)),\"\")","v":"2123.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles  ( Land Line Plant )",null,1,{"$f":"IF(BL90=1,COUNTIF($BL$3:$BL90,1),\"\")","v":86},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM90),$BM$3:$BM$396,0)),\"\")","v":"Land ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C103","v":"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D103","v":2110},2110,"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL",null,1,{"$f":"IF(G91=1,COUNTIF($G$3:$G91,1),\"\")","v":89},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H91),$H$3:$H$396,0)),\"\")","v":"Intangibles  ( Land Line Plant )"},null,null,null,null,"2124.b",null,1,{"$f":"IF(P91=1,COUNTIF($P$3:$P91,1),\"\")","v":89},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q91),$Q$3:$Q$396,0)),\"\")","v":"2124.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land and Support Assets ( Cellular & Mobile Radio Plant )   --> TOTALS :",null,1,{"$f":"IF(BL91=1,COUNTIF($BL$3:$BL91,1),\"\")","v":87},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM91),$BM$3:$BM$396,0)),\"\")","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C104","v":"Land ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D104","v":"2111.b"},"2111.b","Land ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G92=1,COUNTIF($G$3:$G92,1),\"\")","v":90},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H92),$H$3:$H$396,0)),\"\")","v":"Land and Support Assets ( Cellular & Mobile Radio Plant ) - TOTAL"},null,null,null,null,2210,null,1,{"$f":"IF(P92=1,COUNTIF($P$3:$P92,1),\"\")","v":90},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q92),$Q$3:$Q$396,0)),\"\")","v":2210},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Land ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL92=1,COUNTIF($BL$3:$BL92,1),\"\")","v":88},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM92),$BM$3:$BM$396,0)),\"\")","v":"Aircraft ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C105","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D105","v":"2112.b"},"2112.b","Motor Vehicles ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G93=1,COUNTIF($G$3:$G93,1),\"\")","v":91},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H93),$H$3:$H$396,0)),\"\")","v":"Land ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2211.b",null,1,{"$f":"IF(P93=1,COUNTIF($P$3:$P93,1),\"\")","v":91},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q93),$Q$3:$Q$396,0)),\"\")","v":"2211.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Vehicles ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL93=1,COUNTIF($BL$3:$BL93,1),\"\")","v":89},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM93),$BM$3:$BM$396,0)),\"\")","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C106","v":"Aircraft ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D106","v":"2113.b"},"2113.b","Aircraft ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G94=1,COUNTIF($G$3:$G94,1),\"\")","v":92},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H94),$H$3:$H$396,0)),\"\")","v":"Motor Vehicles ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2212.b",null,1,{"$f":"IF(P94=1,COUNTIF($P$3:$P94,1),\"\")","v":92},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q94),$Q$3:$Q$396,0)),\"\")","v":"2212.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aircraft ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL94=1,COUNTIF($BL$3:$BL94,1),\"\")","v":90},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM94),$BM$3:$BM$396,0)),\"\")","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C107","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D107","v":"2114.b"},"2114.b","Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G95=1,COUNTIF($G$3:$G95,1),\"\")","v":93},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H95),$H$3:$H$396,0)),\"\")","v":"Aircraft ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2215.b",null,1,{"$f":"IF(P95=1,COUNTIF($P$3:$P95,1),\"\")","v":93},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q95),$Q$3:$Q$396,0)),\"\")","v":"2215.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL95=1,COUNTIF($BL$3:$BL95,1),\"\")","v":91},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM95),$BM$3:$BM$396,0)),\"\")","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C108","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D108","v":"2115.b"},"2115.b","Garage Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G96=1,COUNTIF($G$3:$G96,1),\"\")","v":94},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H96),$H$3:$H$396,0)),\"\")","v":"Tools and Other Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2220.b",null,1,{"$f":"IF(P96=1,COUNTIF($P$3:$P96,1),\"\")","v":94},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q96),$Q$3:$Q$396,0)),\"\")","v":"2220.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL96=1,COUNTIF($BL$3:$BL96,1),\"\")","v":92},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM96),$BM$3:$BM$396,0)),\"\")","v":"Buildings ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C109","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D109","v":"2116.b"},"2116.b","Other Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G97=1,COUNTIF($G$3:$G97,1),\"\")","v":95},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H97),$H$3:$H$396,0)),\"\")","v":"Garage Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2230.b",null,1,{"$f":"IF(P97=1,COUNTIF($P$3:$P97,1),\"\")","v":95},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q97),$Q$3:$Q$396,0)),\"\")","v":"2230.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Work Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL97=1,COUNTIF($BL$3:$BL97,1),\"\")","v":93},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM97),$BM$3:$BM$396,0)),\"\")","v":"Furniture ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C110","v":"Buildings ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D110","v":"2121.b"},"2121.b","Buildings ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G98=1,COUNTIF($G$3:$G98,1),\"\")","v":96},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H98),$H$3:$H$396,0)),\"\")","v":"Other Work Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2231.b",null,1,{"$f":"IF(P98=1,COUNTIF($P$3:$P98,1),\"\")","v":96},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q98),$Q$3:$Q$396,0)),\"\")","v":"2231.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL98=1,COUNTIF($BL$3:$BL98,1),\"\")","v":94},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM98),$BM$3:$BM$396,0)),\"\")","v":"Office Equipment ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C111","v":"Furniture ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D111","v":"2122.b"},"2122.b","Furniture ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G99=1,COUNTIF($G$3:$G99,1),\"\")","v":97},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H99),$H$3:$H$396,0)),\"\")","v":"Buildings ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2232.b",null,1,{"$f":"IF(P99=1,COUNTIF($P$3:$P99,1),\"\")","v":97},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q99),$Q$3:$Q$396,0)),\"\")","v":"2232.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL99=1,COUNTIF($BL$3:$BL99,1),\"\")","v":95},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM99),$BM$3:$BM$396,0)),\"\")","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C112","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D112","v":"2123.b"},"2123.b","Office Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G100=1,COUNTIF($G$3:$G100,1),\"\")","v":98},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H100),$H$3:$H$396,0)),\"\")","v":"Furniture ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2310.b",null,1,{"$f":"IF(P100=1,COUNTIF($P$3:$P100,1),\"\")","v":98},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q100),$Q$3:$Q$396,0)),\"\")","v":"2310.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Equipment ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL100=1,COUNTIF($BL$3:$BL100,1),\"\")","v":96},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM100),$BM$3:$BM$396,0)),\"\")","v":"Central Office - Switching ( Cellular & Mobile Radio Plant ) --> TOTALS : "}]
[null,{"$f":"'(I) TOTAL Part 32'!C113","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D113","v":"2124.b"},"2124.b","General Purpose Computers ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G101=1,COUNTIF($G$3:$G101,1),\"\")","v":99},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H101),$H$3:$H$396,0)),\"\")","v":"Office Equipment ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2311.b",null,1,{"$f":"IF(P101=1,COUNTIF($P$3:$P101,1),\"\")","v":99},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q101),$Q$3:$Q$396,0)),\"\")","v":"2311.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Purpose Computers ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL101=1,COUNTIF($BL$3:$BL101,1),\"\")","v":97},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM101),$BM$3:$BM$396,0)),\"\")","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C114","v":"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D114","v":2210},2210,"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL",null,1,{"$f":"IF(G102=1,COUNTIF($G$3:$G102,1),\"\")","v":100},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H102),$H$3:$H$396,0)),\"\")","v":"General Purpose Computers ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2321.b",null,1,{"$f":"IF(P102=1,COUNTIF($P$3:$P102,1),\"\")","v":100},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q102),$Q$3:$Q$396,0)),\"\")","v":"2321.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office - Switching ( Cellular & Mobile Radio Plant ) --> TOTALS : ",null,1,{"$f":"IF(BL102=1,COUNTIF($BL$3:$BL102,1),\"\")","v":98},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM102),$BM$3:$BM$396,0)),\"\")","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C115","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D115","v":"2211.b"},"2211.b","Non-Digital Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G103=1,COUNTIF($G$3:$G103,1),\"\")","v":101},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H103),$H$3:$H$396,0)),\"\")","v":"Central Office - Switching ( Cellular & Mobile Radio Plant ) - TOTAL"},null,null,null,null,"2341.b",null,1,{"$f":"IF(P103=1,COUNTIF($P$3:$P103,1),\"\")","v":101},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q103),$Q$3:$Q$396,0)),\"\")","v":"2341.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Digital Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL103=1,COUNTIF($BL$3:$BL103,1),\"\")","v":99},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM103),$BM$3:$BM$396,0)),\"\")","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C116","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D116","v":"2212.b"},"2212.b","Digital Electronic Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G104=1,COUNTIF($G$3:$G104,1),\"\")","v":102},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H104),$H$3:$H$396,0)),\"\")","v":"Non-Digital Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2351.b",null,1,{"$f":"IF(P104=1,COUNTIF($P$3:$P104,1),\"\")","v":102},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q104),$Q$3:$Q$396,0)),\"\")","v":"2351.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Electronic Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL104=1,COUNTIF($BL$3:$BL104,1),\"\")","v":100},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM104),$BM$3:$BM$396,0)),\"\")","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C117","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D117","v":"2215.b"},"2215.b","Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G105=1,COUNTIF($G$3:$G105,1),\"\")","v":103},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H105),$H$3:$H$396,0)),\"\")","v":"Digital Electronic Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2362.b",null,1,{"$f":"IF(P105=1,COUNTIF($P$3:$P105,1),\"\")","v":103},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q105),$Q$3:$Q$396,0)),\"\")","v":"2362.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL105=1,COUNTIF($BL$3:$BL105,1),\"\")","v":101},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM105),$BM$3:$BM$396,0)),\"\")","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C118","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D118","v":"2220.b"},"2220.b","Operator Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G106=1,COUNTIF($G$3:$G106,1),\"\")","v":104},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H106),$H$3:$H$396,0)),\"\")","v":"Electro - Mechanical Switching ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2410.b",null,1,{"$f":"IF(P106=1,COUNTIF($P$3:$P106,1),\"\")","v":104},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q106),$Q$3:$Q$396,0)),\"\")","v":"2410.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL106=1,COUNTIF($BL$3:$BL106,1),\"\")","v":102},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM106),$BM$3:$BM$396,0)),\"\")","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C119","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D119","v":"2230.b"},"2230.b","Central Office – Transmission  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G107=1,COUNTIF($G$3:$G107,1),\"\")","v":105},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H107),$H$3:$H$396,0)),\"\")","v":"Operator Systems  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2411.b",null,1,{"$f":"IF(P107=1,COUNTIF($P$3:$P107,1),\"\")","v":105},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q107),$Q$3:$Q$396,0)),\"\")","v":"2411.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Office – Transmission  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL107=1,COUNTIF($BL$3:$BL107,1),\"\")","v":103},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM107),$BM$3:$BM$396,0)),\"\")","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C120","v":"Radio Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D120","v":"2231.b"},"2231.b","Radio Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G108=1,COUNTIF($G$3:$G108,1),\"\")","v":106},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H108),$H$3:$H$396,0)),\"\")","v":"Central Office – Transmission  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2421.b",null,1,{"$f":"IF(P108=1,COUNTIF($P$3:$P108,1),\"\")","v":106},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q108),$Q$3:$Q$396,0)),\"\")","v":"2421.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL108=1,COUNTIF($BL$3:$BL108,1),\"\")","v":104},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM108),$BM$3:$BM$396,0)),\"\")","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C121","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D121","v":"2232.b"},"2232.b","Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G109=1,COUNTIF($G$3:$G109,1),\"\")","v":107},null,null,null,null,null,"2422.b",null,1,{"$f":"IF(P109=1,COUNTIF($P$3:$P109,1),\"\")","v":107},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q109),$Q$3:$Q$396,0)),\"\")","v":"2422.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL109=1,COUNTIF($BL$3:$BL109,1),\"\")","v":105},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM109),$BM$3:$BM$396,0)),\"\")","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C122","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D122","v":"2310.b"},"2310.b","Information Origination / Termination  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G110=1,COUNTIF($G$3:$G110,1),\"\")","v":108},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H110),$H$3:$H$396,0)),\"\")","v":"Circuit Equipment (Electronic & Optical) ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2423.b",null,1,{"$f":"IF(P110=1,COUNTIF($P$3:$P110,1),\"\")","v":108},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q110),$Q$3:$Q$396,0)),\"\")","v":"2423.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information Origination / Termination  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL110=1,COUNTIF($BL$3:$BL110,1),\"\")","v":106},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM110),$BM$3:$BM$396,0)),\"\")","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C123","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D123","v":"2311.b"},"2311.b","Station Apparatus  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G111=1,COUNTIF($G$3:$G111,1),\"\")","v":109},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H111),$H$3:$H$396,0)),\"\")","v":"Information Origination / Termination  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2426.b",null,1,{"$f":"IF(P111=1,COUNTIF($P$3:$P111,1),\"\")","v":109},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q111),$Q$3:$Q$396,0)),\"\")","v":"2426.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Apparatus  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL111=1,COUNTIF($BL$3:$BL111,1),\"\")","v":107},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM111),$BM$3:$BM$396,0)),\"\")","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C124","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D124","v":"2321.b"},"2321.b","Customer Premises Wiring  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G112=1,COUNTIF($G$3:$G112,1),\"\")","v":110},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H112),$H$3:$H$396,0)),\"\")","v":"Station Apparatus  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2431.b",null,1,{"$f":"IF(P112=1,COUNTIF($P$3:$P112,1),\"\")","v":110},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q112),$Q$3:$Q$396,0)),\"\")","v":"2431.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL112=1,COUNTIF($BL$3:$BL112,1),\"\")","v":108},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM112),$BM$3:$BM$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C125","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D125","v":"2341.b"},"2341.b","Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G113=1,COUNTIF($G$3:$G113,1),\"\")","v":111},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H113),$H$3:$H$396,0)),\"\")","v":"Customer Premises Wiring  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2441.b",null,1,{"$f":"IF(P113=1,COUNTIF($P$3:$P113,1),\"\")","v":111},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q113),$Q$3:$Q$396,0)),\"\")","v":"2441.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL113=1,COUNTIF($BL$3:$BL113,1),\"\")","v":109},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM113),$BM$3:$BM$396,0)),\"\")","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C126","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D126","v":"2351.b"},"2351.b","Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G114=1,COUNTIF($G$3:$G114,1),\"\")","v":112},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H114),$H$3:$H$396,0)),\"\")","v":"Large Private Branch Exchanges  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2680.b",null,1,{"$f":"IF(P114=1,COUNTIF($P$3:$P114,1),\"\")","v":112},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q114),$Q$3:$Q$396,0)),\"\")","v":"2680.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL114=1,COUNTIF($BL$3:$BL114,1),\"\")","v":110},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM114),$BM$3:$BM$396,0)),\"\")","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C127","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D127","v":"2362.b"},"2362.b","Other Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G115=1,COUNTIF($G$3:$G115,1),\"\")","v":113},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H115),$H$3:$H$396,0)),\"\")","v":"Public Telephone Terminal Equipment  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2681.b",null,1,{"$f":"IF(P115=1,COUNTIF($P$3:$P115,1),\"\")","v":113},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q115),$Q$3:$Q$396,0)),\"\")","v":"2681.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL115=1,COUNTIF($BL$3:$BL115,1),\"\")","v":111},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM115),$BM$3:$BM$396,0)),\"\")","v":"Poles  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C128","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D128","v":"2410.b"},"2410.b","Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G116=1,COUNTIF($G$3:$G116,1),\"\")","v":114},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H116),$H$3:$H$396,0)),\"\")","v":"Other Terminal Equipment  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2682.b",null,1,{"$f":"IF(P116=1,COUNTIF($P$3:$P116,1),\"\")","v":114},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q116),$Q$3:$Q$396,0)),\"\")","v":"2682.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL116=1,COUNTIF($BL$3:$BL116,1),\"\")","v":112},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM116),$BM$3:$BM$396,0)),\"\")","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C129","v":"Poles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D129","v":"2411.b"},"2411.b","Poles  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G117=1,COUNTIF($G$3:$G117,1),\"\")","v":115},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H117),$H$3:$H$396,0)),\"\")","v":"Cable and Wire Facilities  ( Cellular & Mobile Radio Plant )"},null,null,null,null,"2690.b",null,1,{"$f":"IF(P117=1,COUNTIF($P$3:$P117,1),\"\")","v":115},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q117),$Q$3:$Q$396,0)),\"\")","v":"2690.b"},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poles  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL117=1,COUNTIF($BL$3:$BL117,1),\"\")","v":113},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM117),$BM$3:$BM$396,0)),\"\")","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C130","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D130","v":"2421.b"},"2421.b","Aerial Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G118=1,COUNTIF($G$3:$G118,1),\"\")","v":116},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H118),$H$3:$H$396,0)),\"\")","v":"Poles  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3100,null,1,{"$f":"IF(P118=1,COUNTIF($P$3:$P118,1),\"\")","v":116},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q118),$Q$3:$Q$396,0)),\"\")","v":3100},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL118=1,COUNTIF($BL$3:$BL118,1),\"\")","v":114},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM118),$BM$3:$BM$396,0)),\"\")","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C131","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D131","v":"2422.b"},"2422.b","Underground Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G119=1,COUNTIF($G$3:$G119,1),\"\")","v":117},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H119),$H$3:$H$396,0)),\"\")","v":"Aerial Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3200,null,1,{"$f":"IF(P119=1,COUNTIF($P$3:$P119,1),\"\")","v":117},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q119),$Q$3:$Q$396,0)),\"\")","v":3200},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL119=1,COUNTIF($BL$3:$BL119,1),\"\")","v":115},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM119),$BM$3:$BM$396,0)),\"\")","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C132","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D132","v":"2423.b"},"2423.b","Buried Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G120=1,COUNTIF($G$3:$G120,1),\"\")","v":118},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H120),$H$3:$H$396,0)),\"\")","v":"Underground Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3300,null,1,{"$f":"IF(P120=1,COUNTIF($P$3:$P120,1),\"\")","v":118},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q120),$Q$3:$Q$396,0)),\"\")","v":3300},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buried Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL120=1,COUNTIF($BL$3:$BL120,1),\"\")","v":116},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM120),$BM$3:$BM$396,0)),\"\")","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C133","v":"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D133","v":"2426.b"},"2426.b","Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G121=1,COUNTIF($G$3:$G121,1),\"\")","v":119},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H121),$H$3:$H$396,0)),\"\")","v":"Buried Cable  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3400,null,1,{"$f":"IF(P121=1,COUNTIF($P$3:$P121,1),\"\")","v":119},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q121),$Q$3:$Q$396,0)),\"\")","v":3400},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intrabuilding Network Cable  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL121=1,COUNTIF($BL$3:$BL121,1),\"\")","v":117},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM121),$BM$3:$BM$396,0)),\"\")","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C134","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D134","v":"2431.b"},"2431.b","Aerial Wire  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G122=1,COUNTIF($G$3:$G122,1),\"\")","v":120},null,null,null,null,null,3410,null,1,{"$f":"IF(P122=1,COUNTIF($P$3:$P122,1),\"\")","v":120},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q122),$Q$3:$Q$396,0)),\"\")","v":3410},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aerial Wire  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL122=1,COUNTIF($BL$3:$BL122,1),\"\")","v":118},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM122),$BM$3:$BM$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C135","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D135","v":"2441.b"},"2441.b","Conduit Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G123=1,COUNTIF($G$3:$G123,1),\"\")","v":121},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H123),$H$3:$H$396,0)),\"\")","v":"Aerial Wire  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3500,null,1,{"$f":"IF(P123=1,COUNTIF($P$3:$P123,1),\"\")","v":121},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q123),$Q$3:$Q$396,0)),\"\")","v":3500},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conduit Systems  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL123=1,COUNTIF($BL$3:$BL123,1),\"\")","v":119},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM123),$BM$3:$BM$396,0)),\"\")","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C136","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D136","v":"2680.b"},"2680.b","Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G124=1,COUNTIF($G$3:$G124,1),\"\")","v":122},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H124),$H$3:$H$396,0)),\"\")","v":"Conduit Systems  ( Cellular & Mobile Radio Plant )"},null,null,null,null,3600,null,1,{"$f":"IF(P124=1,COUNTIF($P$3:$P124,1),\"\")","v":122},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q124),$Q$3:$Q$396,0)),\"\")","v":3600},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL124=1,COUNTIF($BL$3:$BL124,1),\"\")","v":120},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM124),$BM$3:$BM$396,0)),\"\")","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C137","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D137","v":"2681.b"},"2681.b","Capital Leases  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G125=1,COUNTIF($G$3:$G125,1),\"\")","v":123},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H125),$H$3:$H$396,0)),\"\")","v":"Amortizable Tangible Assets  ( Cellular & Mobile Radio Plant )"},null,null,null,null,4000,null,1,{"$f":"IF(P125=1,COUNTIF($P$3:$P125,1),\"\")","v":123},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q125),$Q$3:$Q$396,0)),\"\")","v":4000},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Leases  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL125=1,COUNTIF($BL$3:$BL125,1),\"\")","v":121},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM125),$BM$3:$BM$396,0)),\"\")","v":"Intangibles  ( Cellular & Mobile Radio Plant )"}]
[null,{"$f":"'(I) TOTAL Part 32'!C138","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D138","v":"2682.b"},"2682.b","Leasehold Improvements  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G126=1,COUNTIF($G$3:$G126,1),\"\")","v":124},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H126),$H$3:$H$396,0)),\"\")","v":"Capital Leases  ( Cellular & Mobile Radio Plant )"},null,null,null,null,4010,null,1,{"$f":"IF(P126=1,COUNTIF($P$3:$P126,1),\"\")","v":124},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q126),$Q$3:$Q$396,0)),\"\")","v":4010},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasehold Improvements  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL126=1,COUNTIF($BL$3:$BL126,1),\"\")","v":122},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM126),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Depreciation"}]
[null,{"$f":"'(I) TOTAL Part 32'!C139","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},{"$f":"'(I) TOTAL Part 32'!D139","v":"2690.b"},"2690.b","Intangibles  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(G127=1,COUNTIF($G$3:$G127,1),\"\")","v":125},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H127),$H$3:$H$396,0)),\"\")","v":"Leasehold Improvements  ( Cellular & Mobile Radio Plant )"},null,null,null,null,4020,null,1,{"$f":"IF(P127=1,COUNTIF($P$3:$P127,1),\"\")","v":125},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q127),$Q$3:$Q$396,0)),\"\")","v":4020},null,null,{"$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$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles  ( Cellular & Mobile Radio Plant )",null,1,{"$f":"IF(BL127=1,COUNTIF($BL$3:$BL127,1),\"\")","v":123},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM127),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Depreciation - Property Held for Future Use"}]
[null,{"$f":"'(I) TOTAL Part 32'!C140","v":"Accumulated Depreciation"},{"$f":"'(I) TOTAL Part 32'!D140","v":3100},3100,"Accumulated Depreciation",null,1,{"$f":"IF(G128=1,COUNTIF($G$3:$G128,1),\"\")","v":126},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H128),$H$3:$H$396,0)),\"\")","v":"Intangibles  ( Cellular & Mobile Radio Plant )"},null,null,null,null,4030,null,1,{"$f":"IF(P128=1,COUNTIF($P$3:$P128,1),\"\")","v":126},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q128),$Q$3:$Q$396,0)),\"\")","v":4030},null,null,{"$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,1,{"$f":"IF(BL128=1,COUNTIF($BL$3:$BL128,1),\"\")","v":124},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM128),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Depreciation - Nonoperating"}]
[null,{"$f":"'(I) TOTAL Part 32'!C141","v":"Accumulated Depreciation - Property Held for Future Use"},{"$f":"'(I) TOTAL Part 32'!D141","v":3200},3200,"Accumulated Depreciation - Property Held for Future Use",null,1,{"$f":"IF(G129=1,COUNTIF($G$3:$G129,1),\"\")","v":127},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H129),$H$3:$H$396,0)),\"\")","v":"Accumulated Depreciation"},null,null,null,null,4040,null,1,{"$f":"IF(P129=1,COUNTIF($P$3:$P129,1),\"\")","v":127},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q129),$Q$3:$Q$396,0)),\"\")","v":4040},null,null,{"$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,1,{"$f":"IF(BL129=1,COUNTIF($BL$3:$BL129,1),\"\")","v":125},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM129),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Amoritization - Tangible"}]
[null,{"$f":"'(I) TOTAL Part 32'!C142","v":"Accumulated Depreciation - Nonoperating"},{"$f":"'(I) TOTAL Part 32'!D142","v":3300},3300,"Accumulated Depreciation - Nonoperating",null,1,{"$f":"IF(G130=1,COUNTIF($G$3:$G130,1),\"\")","v":128},null,null,null,null,null,4050,null,1,{"$f":"IF(P130=1,COUNTIF($P$3:$P130,1),\"\")","v":128},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q130),$Q$3:$Q$396,0)),\"\")","v":4050},null,null,{"$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,1,{"$f":"IF(BL130=1,COUNTIF($BL$3:$BL130,1),\"\")","v":126},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM130),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Amoritization - Capitalized Leases"}]
[null,{"$f":"'(I) TOTAL Part 32'!C143","v":"Accumulated Amortization - Tangible"},{"$f":"'(I) TOTAL Part 32'!D143","v":3400},3400,"Accumulated Amoritization - Tangible",null,1,{"$f":"IF(G131=1,COUNTIF($G$3:$G131,1),\"\")","v":129},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H131),$H$3:$H$396,0)),\"\")","v":"Accumulated Depreciation - Nonoperating"},null,null,null,null,4060,null,1,{"$f":"IF(P131=1,COUNTIF($P$3:$P131,1),\"\")","v":129},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q131),$Q$3:$Q$396,0)),\"\")","v":4060},null,null,{"$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,1,{"$f":"IF(BL131=1,COUNTIF($BL$3:$BL131,1),\"\")","v":127},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM131),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Amoritization - Intangible"}]
[null,{"$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":1},{"$f":"IF(G132=1,COUNTIF($G$3:$G132,1),\"\")","v":130},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H132),$H$3:$H$396,0)),\"\")","v":"Accumulated Amoritization - Tangible"},null,null,null,null,4070,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D132))","v":1},{"$f":"IF(P132=1,COUNTIF($P$3:$P132,1),\"\")","v":130},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q132),$Q$3:$Q$396,0)),\"\")","v":4070},null,null,{"$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,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ132))","v":1},{"$f":"IF(BL132=1,COUNTIF($BL$3:$BL132,1),\"\")","v":128},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM132),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Amortization - Other"}]
[null,{"$f":"'(I) TOTAL Part 32'!C145","v":"Accumulated Amortization - Intangible"},{"$f":"'(I) TOTAL Part 32'!D145","v":3500},3500,"Accumulated Amoritization - Intangible",null,1,{"$f":"IF(G133=1,COUNTIF($G$3:$G133,1),\"\")","v":131},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H133),$H$3:$H$396,0)),\"\")","v":"Accumulated Amoritization - Capitalized Leases"},null,null,null,null,4080,null,1,{"$f":"IF(P133=1,COUNTIF($P$3:$P133,1),\"\")","v":131},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q133),$Q$3:$Q$396,0)),\"\")","v":4080},null,null,{"$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,1,{"$f":"IF(BL133=1,COUNTIF($BL$3:$BL133,1),\"\")","v":129},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM133),$BM$3:$BM$396,0)),\"\")","v":"Current Accounts and Notes Payable                                    --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C146","v":"Accumulated Amortization - Other"},{"$f":"'(I) TOTAL Part 32'!D146","v":3600},3600,"Accumulated Amortization - Other",null,1,{"$f":"IF(G134=1,COUNTIF($G$3:$G134,1),\"\")","v":132},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H134),$H$3:$H$396,0)),\"\")","v":"Accumulated Amoritization - Intangible"},null,null,null,null,4100,null,1,{"$f":"IF(P134=1,COUNTIF($P$3:$P134,1),\"\")","v":132},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q134),$Q$3:$Q$396,0)),\"\")","v":4100},null,null,{"$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,1,{"$f":"IF(BL134=1,COUNTIF($BL$3:$BL134,1),\"\")","v":130},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM134),$BM$3:$BM$396,0)),\"\")","v":"Accounts Payable"}]
[null,{"$f":"'(I) TOTAL Part 32'!C147","v":"Current Accounts and Notes Payable - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D147","v":4000},4000,"Current Accounts and Notes Payable - TOTAL",null,1,{"$f":"IF(G135=1,COUNTIF($G$3:$G135,1),\"\")","v":133},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H135),$H$3:$H$396,0)),\"\")","v":"Accumulated Amortization - Other"},null,null,null,null,4110,null,1,{"$f":"IF(P135=1,COUNTIF($P$3:$P135,1),\"\")","v":133},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q135),$Q$3:$Q$396,0)),\"\")","v":4110},null,null,{"$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,1,{"$f":"IF(BL135=1,COUNTIF($BL$3:$BL135,1),\"\")","v":131},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM135),$BM$3:$BM$396,0)),\"\")","v":"Notes Payable"}]
[null,{"$f":"'(I) TOTAL Part 32'!C148","v":"Accounts Payable"},{"$f":"'(I) TOTAL Part 32'!D148","v":4010},4010,"Accounts Payable",null,1,{"$f":"IF(G136=1,COUNTIF($G$3:$G136,1),\"\")","v":134},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H136),$H$3:$H$396,0)),\"\")","v":"Current Accounts and Notes Payable - TOTAL"},null,null,null,null,4120,null,1,{"$f":"IF(P136=1,COUNTIF($P$3:$P136,1),\"\")","v":134},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q136),$Q$3:$Q$396,0)),\"\")","v":4120},null,null,{"$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,1,{"$f":"IF(BL136=1,COUNTIF($BL$3:$BL136,1),\"\")","v":132},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM136),$BM$3:$BM$396,0)),\"\")","v":"Advance Billing and Payments"}]
[null,{"$f":"'(I) TOTAL Part 32'!C149","v":"Notes Payable"},{"$f":"'(I) TOTAL Part 32'!D149","v":4020},4020,"Notes Payable",null,1,{"$f":"IF(G137=1,COUNTIF($G$3:$G137,1),\"\")","v":135},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H137),$H$3:$H$396,0)),\"\")","v":"Accounts Payable"},null,null,null,null,4130,null,1,{"$f":"IF(P137=1,COUNTIF($P$3:$P137,1),\"\")","v":135},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q137),$Q$3:$Q$396,0)),\"\")","v":4130},null,null,{"$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,1,{"$f":"IF(BL137=1,COUNTIF($BL$3:$BL137,1),\"\")","v":133},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM137),$BM$3:$BM$396,0)),\"\")","v":"Customers' Deposits"}]
[null,{"$f":"'(I) TOTAL Part 32'!C150","v":"Advance Billing and Payments"},{"$f":"'(I) TOTAL Part 32'!D150","v":4030},4030,"Advance Billing and Payments",null,1,{"$f":"IF(G138=1,COUNTIF($G$3:$G138,1),\"\")","v":136},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H138),$H$3:$H$396,0)),\"\")","v":"Notes Payable"},null,null,null,null,4200,null,1,{"$f":"IF(P138=1,COUNTIF($P$3:$P138,1),\"\")","v":136},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q138),$Q$3:$Q$396,0)),\"\")","v":4200},null,null,{"$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,1,{"$f":"IF(BL138=1,COUNTIF($BL$3:$BL138,1),\"\")","v":134},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM138),$BM$3:$BM$396,0)),\"\")","v":"Current Maturities - Long-Term Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C151","v":"Customers' Deposits"},{"$f":"'(I) TOTAL Part 32'!D151","v":4040},4040,"Customers' Deposits",null,1,{"$f":"IF(G139=1,COUNTIF($G$3:$G139,1),\"\")","v":137},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H139),$H$3:$H$396,0)),\"\")","v":"Advance Billing and Payments"},null,null,null,null,4210,null,1,{"$f":"IF(P139=1,COUNTIF($P$3:$P139,1),\"\")","v":137},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q139),$Q$3:$Q$396,0)),\"\")","v":4210},null,null,{"$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,1,{"$f":"IF(BL139=1,COUNTIF($BL$3:$BL139,1),\"\")","v":135},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM139),$BM$3:$BM$396,0)),\"\")","v":"Current Maturities - Capital Leases"}]
[null,{"$f":"'(I) TOTAL Part 32'!C152","v":"Current Maturities - Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D152","v":4050},4050,"Current Maturities - Long-Term Debt",null,1,{"$f":"IF(G140=1,COUNTIF($G$3:$G140,1),\"\")","v":138},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H140),$H$3:$H$396,0)),\"\")","v":"Customers' Deposits"},null,null,null,null,4220,null,1,{"$f":"IF(P140=1,COUNTIF($P$3:$P140,1),\"\")","v":138},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q140),$Q$3:$Q$396,0)),\"\")","v":4220},null,null,{"$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,1,{"$f":"IF(BL140=1,COUNTIF($BL$3:$BL140,1),\"\")","v":136},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM140),$BM$3:$BM$396,0)),\"\")","v":"Income Taxes - Accrued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C153","v":"Current Maturities - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D153","v":4060},4060,"Current Maturities - Capital Leases",null,1,{"$f":"IF(G141=1,COUNTIF($G$3:$G141,1),\"\")","v":139},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H141),$H$3:$H$396,0)),\"\")","v":"Current Maturities - Long-Term Debt"},null,null,null,null,4230,null,1,{"$f":"IF(P141=1,COUNTIF($P$3:$P141,1),\"\")","v":139},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q141),$Q$3:$Q$396,0)),\"\")","v":4230},null,null,{"$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,1,{"$f":"IF(BL141=1,COUNTIF($BL$3:$BL141,1),\"\")","v":137},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM141),$BM$3:$BM$396,0)),\"\")","v":"Other Taxes - Accrued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C154","v":"Income Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D154","v":4070},4070,"Income Taxes - Accrued",null,1,{"$f":"IF(G142=1,COUNTIF($G$3:$G142,1),\"\")","v":140},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H142),$H$3:$H$396,0)),\"\")","v":"Current Maturities - Capital Leases"},null,null,null,null,4240,null,1,{"$f":"IF(P142=1,COUNTIF($P$3:$P142,1),\"\")","v":140},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q142),$Q$3:$Q$396,0)),\"\")","v":4240},null,null,{"$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,1,{"$f":"IF(BL142=1,COUNTIF($BL$3:$BL142,1),\"\")","v":138},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM142),$BM$3:$BM$396,0)),\"\")","v":"Net Current Deferred Operating Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C155","v":"Other Taxes - Accrued"},{"$f":"'(I) TOTAL Part 32'!D155","v":4080},4080,"Other Taxes - Accrued",null,1,{"$f":"IF(G143=1,COUNTIF($G$3:$G143,1),\"\")","v":141},null,null,null,null,null,4250,null,1,{"$f":"IF(P143=1,COUNTIF($P$3:$P143,1),\"\")","v":141},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q143),$Q$3:$Q$396,0)),\"\")","v":4250},null,null,{"$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,1,{"$f":"IF(BL143=1,COUNTIF($BL$3:$BL143,1),\"\")","v":139},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM143),$BM$3:$BM$396,0)),\"\")","v":"Net Current Deferred Non-Operating Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C156","v":"Net Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D156","v":4100},4100,"Net Current Deferred Operating Income Taxes",null,1,{"$f":"IF(G144=1,COUNTIF($G$3:$G144,1),\"\")","v":142},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H144),$H$3:$H$396,0)),\"\")","v":"Other Taxes - Accrued"},null,null,null,null,4260,null,1,{"$f":"IF(P144=1,COUNTIF($P$3:$P144,1),\"\")","v":142},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q144),$Q$3:$Q$396,0)),\"\")","v":4260},null,null,{"$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,1,{"$f":"IF(BL144=1,COUNTIF($BL$3:$BL144,1),\"\")","v":140},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM144),$BM$3:$BM$396,0)),\"\")","v":"Other Accrued Liabilities"}]
[null,{"$f":"'(I) TOTAL Part 32'!C157","v":"Net Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D157","v":4110},4110,"Net Current Deferred Non-Operating Income Taxes",null,1,{"$f":"IF(G145=1,COUNTIF($G$3:$G145,1),\"\")","v":143},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H145),$H$3:$H$396,0)),\"\")","v":"Net Current Deferred Operating Income Taxes"},null,null,null,null,4270,null,1,{"$f":"IF(P145=1,COUNTIF($P$3:$P145,1),\"\")","v":143},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q145),$Q$3:$Q$396,0)),\"\")","v":4270},null,null,{"$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,1,{"$f":"IF(BL145=1,COUNTIF($BL$3:$BL145,1),\"\")","v":141},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM145),$BM$3:$BM$396,0)),\"\")","v":"Other Current Liabilities"}]
[null,{"$f":"'(I) TOTAL Part 32'!C158","v":"Other Accrued Liabilities"},{"$f":"'(I) TOTAL Part 32'!D158","v":4120},4120,"Other Accrued Liabilities",null,1,{"$f":"IF(G146=1,COUNTIF($G$3:$G146,1),\"\")","v":144},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H146),$H$3:$H$396,0)),\"\")","v":"Net Current Deferred Non-Operating Income Taxes"},null,null,null,null,4300,null,1,{"$f":"IF(P146=1,COUNTIF($P$3:$P146,1),\"\")","v":144},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q146),$Q$3:$Q$396,0)),\"\")","v":4300},null,null,{"$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,1,{"$f":"IF(BL146=1,COUNTIF($BL$3:$BL146,1),\"\")","v":142},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM146),$BM$3:$BM$396,0)),\"\")","v":"Funded Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C159","v":"Other Current Liabilities"},{"$f":"'(I) TOTAL Part 32'!D159","v":4130},4130,"Other Current Liabilities",null,1,{"$f":"IF(G147=1,COUNTIF($G$3:$G147,1),\"\")","v":145},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H147),$H$3:$H$396,0)),\"\")","v":"Other Accrued Liabilities"},null,null,null,null,4310,null,1,{"$f":"IF(P147=1,COUNTIF($P$3:$P147,1),\"\")","v":145},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q147),$Q$3:$Q$396,0)),\"\")","v":4310},null,null,{"$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,1,{"$f":"IF(BL147=1,COUNTIF($BL$3:$BL147,1),\"\")","v":143},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM147),$BM$3:$BM$396,0)),\"\")","v":"Premium on Long-Term Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C160","v":"Long Term Debt and Funded Debt - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D160","v":4200},4200,"Long Term Debt and Funded Debt - TOTAL",null,1,{"$f":"IF(G148=1,COUNTIF($G$3:$G148,1),\"\")","v":146},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H148),$H$3:$H$396,0)),\"\")","v":"Other Current Liabilities"},null,null,null,null,4320,null,1,{"$f":"IF(P148=1,COUNTIF($P$3:$P148,1),\"\")","v":146},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q148),$Q$3:$Q$396,0)),\"\")","v":4320},null,null,{"$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$396,0)),\"\")","v":"Discount on Long-Term Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C161","v":"Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D161","v":4210},4210,"Funded Debt",null,1,{"$f":"IF(G149=1,COUNTIF($G$3:$G149,1),\"\")","v":147},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H149),$H$3:$H$396,0)),\"\")","v":"Long Term Debt and Funded Debt - TOTAL"},null,null,null,null,4330,null,1,{"$f":"IF(P149=1,COUNTIF($P$3:$P149,1),\"\")","v":147},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q149),$Q$3:$Q$396,0)),\"\")","v":4330},null,null,{"$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,1,{"$f":"IF(BL149=1,COUNTIF($BL$3:$BL149,1),\"\")","v":144},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM149),$BM$3:$BM$396,0)),\"\")","v":"Reacquired Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C162","v":"Premium on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D162","v":4220},4220,"Premium on Long-Term Debt",null,1,{"$f":"IF(G150=1,COUNTIF($G$3:$G150,1),\"\")","v":148},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H150),$H$3:$H$396,0)),\"\")","v":"Funded Debt"},null,null,null,null,4340,null,1,{"$f":"IF(P150=1,COUNTIF($P$3:$P150,1),\"\")","v":148},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q150),$Q$3:$Q$396,0)),\"\")","v":4340},null,null,{"$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,1,{"$f":"IF(BL150=1,COUNTIF($BL$3:$BL150,1),\"\")","v":145},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM150),$BM$3:$BM$396,0)),\"\")","v":"Obligations Under Capital Leases"}]
[null,{"$f":"'(I) TOTAL Part 32'!C163","v":"Discount on Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D163","v":4230},4230,"Discount on Long-Term Debt",null,1,{"$f":"IF(G151=1,COUNTIF($G$3:$G151,1),\"\")","v":149},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H151),$H$3:$H$396,0)),\"\")","v":"Premium on Long-Term Debt"},null,null,null,null,4341,null,1,{"$f":"IF(P151=1,COUNTIF($P$3:$P151,1),\"\")","v":149},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q151),$Q$3:$Q$396,0)),\"\")","v":4341},null,null,{"$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,1,{"$f":"IF(BL151=1,COUNTIF($BL$3:$BL151,1),\"\")","v":146},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM151),$BM$3:$BM$396,0)),\"\")","v":"Advances from Affiliated Companies"}]
[null,{"$f":"'(I) TOTAL Part 32'!C164","v":"Reacquired Debt"},{"$f":"'(I) TOTAL Part 32'!D164","v":4240},4240,"Reacquired Debt",null,1,{"$f":"IF(G152=1,COUNTIF($G$3:$G152,1),\"\")","v":150},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H152),$H$3:$H$396,0)),\"\")","v":"Discount on Long-Term Debt"},null,null,null,null,4350,null,1,{"$f":"IF(P152=1,COUNTIF($P$3:$P152,1),\"\")","v":150},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q152),$Q$3:$Q$396,0)),\"\")","v":4350},null,null,{"$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,1,{"$f":"IF(BL152=1,COUNTIF($BL$3:$BL152,1),\"\")","v":147},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM152),$BM$3:$BM$396,0)),\"\")","v":"Other Long-Term Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C165","v":"Obligations Under Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D165","v":4250},4250,"Obligations Under Capital Leases",null,1,{"$f":"IF(G153=1,COUNTIF($G$3:$G153,1),\"\")","v":151},null,null,null,null,null,4360,null,1,{"$f":"IF(P153=1,COUNTIF($P$3:$P153,1),\"\")","v":151},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q153),$Q$3:$Q$396,0)),\"\")","v":4360},null,null,{"$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,1,{"$f":"IF(BL153=1,COUNTIF($BL$3:$BL153,1),\"\")","v":148},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM153),$BM$3:$BM$396,0)),\"\")","v":"Other Long-Term Liabilities"}]
[null,{"$f":"'(I) TOTAL Part 32'!C166","v":"Advances from Affiliated Companies"},{"$f":"'(I) TOTAL Part 32'!D166","v":4260},4260,"Advances from Affiliated Companies",null,1,{"$f":"IF(G154=1,COUNTIF($G$3:$G154,1),\"\")","v":152},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H154),$H$3:$H$396,0)),\"\")","v":"Obligations Under Capital Leases"},null,null,null,null,4361,null,1,{"$f":"IF(P154=1,COUNTIF($P$3:$P154,1),\"\")","v":152},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q154),$Q$3:$Q$396,0)),\"\")","v":4361},null,null,{"$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,1,{"$f":"IF(BL154=1,COUNTIF($BL$3:$BL154,1),\"\")","v":149},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM154),$BM$3:$BM$396,0)),\"\")","v":"Unamortized Operating Investment Tax Credits - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C167","v":"Other Long-Term Debt"},{"$f":"'(I) TOTAL Part 32'!D167","v":4270},4270,"Other Long-Term Debt",null,1,{"$f":"IF(G155=1,COUNTIF($G$3:$G155,1),\"\")","v":153},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H155),$H$3:$H$396,0)),\"\")","v":"Advances from Affiliated Companies"},null,null,null,null,4370,null,1,{"$f":"IF(P155=1,COUNTIF($P$3:$P155,1),\"\")","v":153},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q155),$Q$3:$Q$396,0)),\"\")","v":4370},null,null,{"$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,1,{"$f":"IF(BL155=1,COUNTIF($BL$3:$BL155,1),\"\")","v":150},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM155),$BM$3:$BM$396,0)),\"\")","v":"Unamortized Non-Operating Investment Tax Credits - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C168","v":"Other Long-Term Liabilities and Deferred Credits - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D168","v":4300},4300,"Other Long-Term Liabilities and Deferred Credits - TOTAL",null,1,{"$f":"IF(G156=1,COUNTIF($G$3:$G156,1),\"\")","v":154},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H156),$H$3:$H$396,0)),\"\")","v":"Other Long-Term Debt"},null,null,null,null,4510,null,1,{"$f":"IF(P156=1,COUNTIF($P$3:$P156,1),\"\")","v":154},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q156),$Q$3:$Q$396,0)),\"\")","v":4510},null,null,{"$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$396,0)),\"\")","v":"Net Non-Current Deferred Operating Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C169","v":"Other Long-Term Liabilities"},{"$f":"'(I) TOTAL Part 32'!D169","v":4310},4310,"Other Long-Term Liabilities",null,1,{"$f":"IF(G157=1,COUNTIF($G$3:$G157,1),\"\")","v":155},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H157),$H$3:$H$396,0)),\"\")","v":"Other Long-Term Liabilities and Deferred Credits - TOTAL"},null,null,null,null,4520,null,1,{"$f":"IF(P157=1,COUNTIF($P$3:$P157,1),\"\")","v":155},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q157),$Q$3:$Q$396,0)),\"\")","v":4520},null,null,{"$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,1,{"$f":"IF(BL157=1,COUNTIF($BL$3:$BL157,1),\"\")","v":151},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM157),$BM$3:$BM$396,0)),\"\")","v":"Net Deferred Tax Liability Adjustments"}]
[null,{"$f":"'(I) TOTAL Part 32'!C170","v":"Unamortized Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D170","v":4320},4320,"Unamortized Operating Investment Tax Credits - Net",null,1,{"$f":"IF(G158=1,COUNTIF($G$3:$G158,1),\"\")","v":156},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H158),$H$3:$H$396,0)),\"\")","v":"Other Long-Term Liabilities"},null,null,null,null,4530,null,1,{"$f":"IF(P158=1,COUNTIF($P$3:$P158,1),\"\")","v":156},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q158),$Q$3:$Q$396,0)),\"\")","v":4530},null,null,{"$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,1,{"$f":"IF(BL158=1,COUNTIF($BL$3:$BL158,1),\"\")","v":152},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM158),$BM$3:$BM$396,0)),\"\")","v":"Net Non-Current Deferred Non-Operating Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C171","v":"Unamortized Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D171","v":4330},4330,"Unamortized Non-Operating Investment Tax Credits - Net",null,1,{"$f":"IF(G159=1,COUNTIF($G$3:$G159,1),\"\")","v":157},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H159),$H$3:$H$396,0)),\"\")","v":"Unamortized Operating Investment Tax Credits - Net"},null,null,null,null,4540,null,1,{"$f":"IF(P159=1,COUNTIF($P$3:$P159,1),\"\")","v":157},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q159),$Q$3:$Q$396,0)),\"\")","v":4540},null,null,{"$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,1,{"$f":"IF(BL159=1,COUNTIF($BL$3:$BL159,1),\"\")","v":153},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM159),$BM$3:$BM$396,0)),\"\")","v":"Other Deferred Credits"}]
[null,{"$f":"'(I) TOTAL Part 32'!C172","v":"Net Non-Current Deferred Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D172","v":4340},4340,"Net Non-Current Deferred Operating Income Taxes",null,1,{"$f":"IF(G160=1,COUNTIF($G$3:$G160,1),\"\")","v":158},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H160),$H$3:$H$396,0)),\"\")","v":"Unamortized Non-Operating Investment Tax Credits - Net"},null,null,null,null,4540.1099999999997,null,1,{"$f":"IF(P160=1,COUNTIF($P$3:$P160,1),\"\")","v":158},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q160),$Q$3:$Q$396,0)),\"\")","v":4540.1099999999997},null,null,{"$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,1,{"$f":"IF(BL160=1,COUNTIF($BL$3:$BL160,1),\"\")","v":154},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM160),$BM$3:$BM$396,0)),\"\")","v":"Deferred Tax Regulatory Adjustments - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C173","v":"Net Deferred Tax Liability Adjustments"},{"$f":"'(I) TOTAL Part 32'!D173","v":4341},4341,"Net Deferred Tax Liability Adjustments",null,1,{"$f":"IF(G161=1,COUNTIF($G$3:$G161,1),\"\")","v":159},null,null,null,null,null,4540.12,null,1,{"$f":"IF(P161=1,COUNTIF($P$3:$P161,1),\"\")","v":159},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q161),$Q$3:$Q$396,0)),\"\")","v":4540.12},null,null,{"$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,1,{"$f":"IF(BL161=1,COUNTIF($BL$3:$BL161,1),\"\")","v":155},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM161),$BM$3:$BM$396,0)),\"\")","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C174","v":"Net Non-Current Deferred Non-Operating Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D174","v":4350},4350,"Net Non-Current Deferred Non-Operating Income Taxes",null,1,{"$f":"IF(G162=1,COUNTIF($G$3:$G162,1),\"\")","v":160},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H162),$H$3:$H$396,0)),\"\")","v":"Net Deferred Tax Liability Adjustments"},null,null,null,null,4540.13,null,1,{"$f":"IF(P162=1,COUNTIF($P$3:$P162,1),\"\")","v":160},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q162),$Q$3:$Q$396,0)),\"\")","v":4540.13},null,null,{"$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,1,{"$f":"IF(BL162=1,COUNTIF($BL$3:$BL162,1),\"\")","v":156},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM162),$BM$3:$BM$396,0)),\"\")","v":"Capital Stock"}]
[null,{"$f":"'(I) TOTAL Part 32'!C175","v":"Other Deferred Credits"},{"$f":"'(I) TOTAL Part 32'!D175","v":4360},4360,"Other Deferred Credits",null,1,{"$f":"IF(G163=1,COUNTIF($G$3:$G163,1),\"\")","v":161},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H163),$H$3:$H$396,0)),\"\")","v":"Net Non-Current Deferred Non-Operating Income Taxes"},null,null,null,null,4540.21,null,1,{"$f":"IF(P163=1,COUNTIF($P$3:$P163,1),\"\")","v":161},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q163),$Q$3:$Q$396,0)),\"\")","v":4540.21},null,null,{"$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,1,{"$f":"IF(BL163=1,COUNTIF($BL$3:$BL163,1),\"\")","v":157},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM163),$BM$3:$BM$396,0)),\"\")","v":"Additional Paid–In Capital"}]
[null,{"$f":"'(I) TOTAL Part 32'!C176","v":"Deferred Tax Regulatory Adjustments - Net"},{"$f":"'(I) TOTAL Part 32'!D176","v":4361},4361,"Deferred Tax Regulatory Adjustments - Net",null,1,{"$f":"IF(G164=1,COUNTIF($G$3:$G164,1),\"\")","v":162},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H164),$H$3:$H$396,0)),\"\")","v":"Other Deferred Credits"},null,null,null,null,4540.22,null,1,{"$f":"IF(P164=1,COUNTIF($P$3:$P164,1),\"\")","v":162},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q164),$Q$3:$Q$396,0)),\"\")","v":4540.22},null,null,{"$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,1,{"$f":"IF(BL164=1,COUNTIF($BL$3:$BL164,1),\"\")","v":158},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM164),$BM$3:$BM$396,0)),\"\")","v":"Treasury Stock"}]
[null,{"$f":"'(I) TOTAL Part 32'!C177","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D177","v":4370},4370,"Other Jurisdictional Liabilities and Deferred Credits - Net",null,1,{"$f":"IF(G165=1,COUNTIF($G$3:$G165,1),\"\")","v":163},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H165),$H$3:$H$396,0)),\"\")","v":"Deferred Tax Regulatory Adjustments - Net"},null,null,null,null,4540.2299999999996,null,1,{"$f":"IF(P165=1,COUNTIF($P$3:$P165,1),\"\")","v":163},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q165),$Q$3:$Q$396,0)),\"\")","v":4540.2299999999996},null,null,{"$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,1,{"$f":"IF(BL165=1,COUNTIF($BL$3:$BL165,1),\"\")","v":159},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM165),$BM$3:$BM$396,0)),\"\")","v":"Other Capital                                                                           --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C178","v":"Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D178","v":4510},4510,"Capital Stock",null,1,{"$f":"IF(G166=1,COUNTIF($G$3:$G166,1),\"\")","v":164},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H166),$H$3:$H$396,0)),\"\")","v":"Other Jurisdictional Liabilities and Deferred Credits - Net"},null,null,null,null,4540.3100000000004,null,1,{"$f":"IF(P166=1,COUNTIF($P$3:$P166,1),\"\")","v":164},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q166),$Q$3:$Q$396,0)),\"\")","v":4540.3100000000004},null,null,{"$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,1,{"$f":"IF(BL166=1,COUNTIF($BL$3:$BL166,1),\"\")","v":160},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM166),$BM$3:$BM$396,0)),\"\")","v":"Capital Stock Subscribed"}]
[null,{"$f":"'(I) TOTAL Part 32'!C179","v":"Additional Paid–In Capital"},{"$f":"'(I) TOTAL Part 32'!D179","v":4520},4520,"Additional Paid–In Capital",null,1,{"$f":"IF(G167=1,COUNTIF($G$3:$G167,1),\"\")","v":165},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H167),$H$3:$H$396,0)),\"\")","v":"Capital Stock"},null,null,null,null,4540.32,null,1,{"$f":"IF(P167=1,COUNTIF($P$3:$P167,1),\"\")","v":165},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q167),$Q$3:$Q$396,0)),\"\")","v":4540.32},null,null,{"$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,1,{"$f":"IF(BL167=1,COUNTIF($BL$3:$BL167,1),\"\")","v":161},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM167),$BM$3:$BM$396,0)),\"\")","v":"Memberships Subscribed but Unissued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C180","v":"Treasury Stock"},{"$f":"'(I) TOTAL Part 32'!D180","v":4530},4530,"Treasury Stock",null,1,{"$f":"IF(G168=1,COUNTIF($G$3:$G168,1),\"\")","v":166},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H168),$H$3:$H$396,0)),\"\")","v":"Additional Paid–In Capital"},null,null,null,null,4540.33,null,1,{"$f":"IF(P168=1,COUNTIF($P$3:$P168,1),\"\")","v":166},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q168),$Q$3:$Q$396,0)),\"\")","v":4540.33},null,null,{"$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,1,{"$f":"IF(BL168=1,COUNTIF($BL$3:$BL168,1),\"\")","v":162},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM168),$BM$3:$BM$396,0)),\"\")","v":"Members' Equity Certificates Subscribed but Unissued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C181","v":"Other Capital - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D181","v":4540},4540,"Other Capital - TOTAL",null,1,{"$f":"IF(G169=1,COUNTIF($G$3:$G169,1),\"\")","v":167},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H169),$H$3:$H$396,0)),\"\")","v":"Treasury Stock"},null,null,null,null,4550,null,1,{"$f":"IF(P169=1,COUNTIF($P$3:$P169,1),\"\")","v":167},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q169),$Q$3:$Q$396,0)),\"\")","v":4550},null,null,{"$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,1,{"$f":"IF(BL169=1,COUNTIF($BL$3:$BL169,1),\"\")","v":163},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM169),$BM$3:$BM$396,0)),\"\")","v":"Memberships Issued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C182","v":"Capital Stock Subscribed"},{"$f":"'(I) TOTAL Part 32'!D182","v":4540.1099999999997},4540.1099999999997,"Capital Stock Subscribed",null,1,{"$f":"IF(G170=1,COUNTIF($G$3:$G170,1),\"\")","v":168},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H170),$H$3:$H$396,0)),\"\")","v":"Other Capital - TOTAL"},null,null,null,null,4550.1000000000004,null,1,{"$f":"IF(P170=1,COUNTIF($P$3:$P170,1),\"\")","v":168},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q170),$Q$3:$Q$396,0)),\"\")","v":4550.1000000000004},null,null,{"$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,1,{"$f":"IF(BL170=1,COUNTIF($BL$3:$BL170,1),\"\")","v":164},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM170),$BM$3:$BM$396,0)),\"\")","v":"Members' Equity Certificates Issued"}]
[null,{"$f":"'(I) TOTAL Part 32'!C183","v":"Memberships Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D183","v":4540.12},4540.12,"Memberships Subscribed but Unissued",null,1,{"$f":"IF(G171=1,COUNTIF($G$3:$G171,1),\"\")","v":169},null,null,null,null,null,4550.2,null,1,{"$f":"IF(P171=1,COUNTIF($P$3:$P171,1),\"\")","v":169},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q171),$Q$3:$Q$396,0)),\"\")","v":4550.2},null,null,{"$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,1,{"$f":"IF(BL171=1,COUNTIF($BL$3:$BL171,1),\"\")","v":165},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM171),$BM$3:$BM$396,0)),\"\")","v":"Members' Equity - Other"}]
[null,{"$f":"'(I) TOTAL Part 32'!C184","v":"Members' Equity Certificates Subscribed but Unissued"},{"$f":"'(I) TOTAL Part 32'!D184","v":4540.13},4540.13,"Members' Equity Certificates Subscribed but Unissued",null,1,{"$f":"IF(G172=1,COUNTIF($G$3:$G172,1),\"\")","v":170},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H172),$H$3:$H$396,0)),\"\")","v":"Memberships Subscribed but Unissued"},null,null,null,null,4550.3,null,1,{"$f":"IF(P172=1,COUNTIF($P$3:$P172,1),\"\")","v":170},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q172),$Q$3:$Q$396,0)),\"\")","v":4550.3},null,null,{"$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,1,{"$f":"IF(BL172=1,COUNTIF($BL$3:$BL172,1),\"\")","v":166},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM172),$BM$3:$BM$396,0)),\"\")","v":"Installments Paid on Capital Stock"}]
[null,{"$f":"'(I) TOTAL Part 32'!C185","v":"Memberships Issued"},{"$f":"'(I) TOTAL Part 32'!D185","v":4540.21},4540.21,"Memberships Issued",null,1,{"$f":"IF(G173=1,COUNTIF($G$3:$G173,1),\"\")","v":171},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H173),$H$3:$H$396,0)),\"\")","v":"Members' Equity Certificates Subscribed but Unissued"},null,null,null,null,4550.3999999999996,null,1,{"$f":"IF(P173=1,COUNTIF($P$3:$P173,1),\"\")","v":171},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q173),$Q$3:$Q$396,0)),\"\")","v":4550.3999999999996},null,null,{"$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,1,{"$f":"IF(BL173=1,COUNTIF($BL$3:$BL173,1),\"\")","v":167},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM173),$BM$3:$BM$396,0)),\"\")","v":"Installments Paid on Memberships Subscribed"}]
[null,{"$f":"'(I) TOTAL Part 32'!C186","v":"Members' Equity Certificates Issued"},{"$f":"'(I) TOTAL Part 32'!D186","v":4540.22},4540.22,"Members' Equity Certificates Issued",null,1,{"$f":"IF(G174=1,COUNTIF($G$3:$G174,1),\"\")","v":172},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H174),$H$3:$H$396,0)),\"\")","v":"Memberships Issued"},null,null,null,null,4550.41,null,1,{"$f":"IF(P174=1,COUNTIF($P$3:$P174,1),\"\")","v":172},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q174),$Q$3:$Q$396,0)),\"\")","v":4550.41},null,null,{"$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,1,{"$f":"IF(BL174=1,COUNTIF($BL$3:$BL174,1),\"\")","v":168},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM174),$BM$3:$BM$396,0)),\"\")","v":"Installments Paid on Equity Certificates Subscribed"}]
[null,{"$f":"'(I) TOTAL Part 32'!C187","v":"Members' Equity - Other"},{"$f":"'(I) TOTAL Part 32'!D187","v":4540.2299999999996},4540.2299999999996,"Members' Equity - Other",null,1,{"$f":"IF(G175=1,COUNTIF($G$3:$G175,1),\"\")","v":173},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H175),$H$3:$H$396,0)),\"\")","v":"Members' Equity Certificates Issued"},null,null,null,null,4550.5,null,1,{"$f":"IF(P175=1,COUNTIF($P$3:$P175,1),\"\")","v":173},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q175),$Q$3:$Q$396,0)),\"\")","v":4550.5},null,null,{"$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,1,{"$f":"IF(BL175=1,COUNTIF($BL$3:$BL175,1),\"\")","v":169},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM175),$BM$3:$BM$396,0)),\"\")","v":"Retained Earnings                                                                   --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C188","v":"Installments Paid on Capital Stock"},{"$f":"'(I) TOTAL Part 32'!D188","v":4540.3100000000004},4540.3100000000004,"Installments Paid on Capital Stock",null,1,{"$f":"IF(G176=1,COUNTIF($G$3:$G176,1),\"\")","v":174},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H176),$H$3:$H$396,0)),\"\")","v":"Members' Equity - Other"},null,null,null,null,4550.6000000000004,null,1,{"$f":"IF(P176=1,COUNTIF($P$3:$P176,1),\"\")","v":174},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q176),$Q$3:$Q$396,0)),\"\")","v":4550.6000000000004},null,null,{"$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,1,{"$f":"IF(BL176=1,COUNTIF($BL$3:$BL176,1),\"\")","v":170},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM176),$BM$3:$BM$396,0)),\"\")","v":"Operating Margins"}]
[null,{"$f":"'(I) TOTAL Part 32'!C189","v":"Installments Paid on Memberships Subscribed"},{"$f":"'(I) TOTAL Part 32'!D189","v":4540.32},4540.32,"Installments Paid on Memberships Subscribed",null,1,{"$f":"IF(G177=1,COUNTIF($G$3:$G177,1),\"\")","v":175},null,null,null,null,null,5000,null,1,{"$f":"IF(P177=1,COUNTIF($P$3:$P177,1),\"\")","v":175},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q177),$Q$3:$Q$396,0)),\"\")","v":5000},null,null,{"$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,1,{"$f":"IF(BL177=1,COUNTIF($BL$3:$BL177,1),\"\")","v":171},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM177),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Margins"}]
[null,{"$f":"'(I) TOTAL Part 32'!C190","v":"Installments Paid on Equity Certificates Subscribed"},{"$f":"'(I) TOTAL Part 32'!D190","v":4540.33},4540.33,"Installments Paid on Equity Certificates Subscribed",null,1,{"$f":"IF(G178=1,COUNTIF($G$3:$G178,1),\"\")","v":176},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H178),$H$3:$H$396,0)),\"\")","v":"Installments Paid on Memberships Subscribed"},null,null,null,null,5001,null,1,{"$f":"IF(P178=1,COUNTIF($P$3:$P178,1),\"\")","v":176},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q178),$Q$3:$Q$396,0)),\"\")","v":5001},null,null,{"$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,1,{"$f":"IF(BL178=1,COUNTIF($BL$3:$BL178,1),\"\")","v":172},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM178),$BM$3:$BM$396,0)),\"\")","v":"Other Margins"}]
[null,{"$f":"'(I) TOTAL Part 32'!C191","v":"Retained Earnings - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D191","v":4550},4550,"Retained Earnings - TOTAL",null,1,{"$f":"IF(G179=1,COUNTIF($G$3:$G179,1),\"\")","v":177},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H179),$H$3:$H$396,0)),\"\")","v":"Installments Paid on Equity Certificates Subscribed"},null,null,null,null,5002,null,1,{"$f":"IF(P179=1,COUNTIF($P$3:$P179,1),\"\")","v":177},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q179),$Q$3:$Q$396,0)),\"\")","v":5002},null,null,{"$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,1,{"$f":"IF(BL179=1,COUNTIF($BL$3:$BL179,1),\"\")","v":173},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM179),$BM$3:$BM$396,0)),\"\")","v":"Patronage Capital Assignable"}]
[null,{"$f":"'(I) TOTAL Part 32'!C192","v":"Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D192","v":4550.1000000000004},4550.1000000000004,"Operating Margins",null,1,{"$f":"IF(G180=1,COUNTIF($G$3:$G180,1),\"\")","v":178},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H180),$H$3:$H$396,0)),\"\")","v":"Retained Earnings - TOTAL"},null,null,null,null,5003,null,1,{"$f":"IF(P180=1,COUNTIF($P$3:$P180,1),\"\")","v":178},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q180),$Q$3:$Q$396,0)),\"\")","v":5003},null,null,{"$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,1,{"$f":"IF(BL180=1,COUNTIF($BL$3:$BL180,1),\"\")","v":174},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM180),$BM$3:$BM$396,0)),\"\")","v":"Patronage Capital Un-Assignable"}]
[null,{"$f":"'(I) TOTAL Part 32'!C193","v":"Non-Operating Margins"},{"$f":"'(I) TOTAL Part 32'!D193","v":4550.2},4550.2,"Non-Operating Margins",null,1,{"$f":"IF(G181=1,COUNTIF($G$3:$G181,1),\"\")","v":179},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H181),$H$3:$H$396,0)),\"\")","v":"Operating Margins"},null,null,null,null,5004,null,1,{"$f":"IF(P181=1,COUNTIF($P$3:$P181,1),\"\")","v":179},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q181),$Q$3:$Q$396,0)),\"\")","v":5004},null,null,{"$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,1,{"$f":"IF(BL181=1,COUNTIF($BL$3:$BL181,1),\"\")","v":175},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM181),$BM$3:$BM$396,0)),\"\")","v":"Patrons' Capital Credits Assigned"}]
[null,{"$f":"'(I) TOTAL Part 32'!C194","v":"Other Margins"},{"$f":"'(I) TOTAL Part 32'!D194","v":4550.3},4550.3,"Other Margins",null,1,{"$f":"IF(G182=1,COUNTIF($G$3:$G182,1),\"\")","v":180},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H182),$H$3:$H$396,0)),\"\")","v":"Non-Operating Margins"},null,null,null,null,5010,null,1,{"$f":"IF(P182=1,COUNTIF($P$3:$P182,1),\"\")","v":180},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q182),$Q$3:$Q$396,0)),\"\")","v":5010},null,null,{"$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,1,{"$f":"IF(BL182=1,COUNTIF($BL$3:$BL182,1),\"\")","v":176},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM182),$BM$3:$BM$396,0)),\"\")","v":"Gain on the Retirement of Capital Credits"}]
[null,{"$f":"'(I) TOTAL Part 32'!C195","v":"Patronage Capital Assignable"},{"$f":"'(I) TOTAL Part 32'!D195","v":4550.3999999999996},4550.3999999999996,"Patronage Capital Assignable",null,1,{"$f":"IF(G183=1,COUNTIF($G$3:$G183,1),\"\")","v":181},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H183),$H$3:$H$396,0)),\"\")","v":"Other Margins"},null,null,null,null,5040,null,1,{"$f":"IF(P183=1,COUNTIF($P$3:$P183,1),\"\")","v":181},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q183),$Q$3:$Q$396,0)),\"\")","v":5040},null,null,{"$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,1,{"$f":"IF(BL183=1,COUNTIF($BL$3:$BL183,1),\"\")","v":177},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM183),$BM$3:$BM$396,0)),\"\")","v":"Basic Local Service Revenue                                                 --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C196","v":"Patronage Capital Un-Assignable"},{"$f":"'(I) TOTAL Part 32'!D196","v":4550.41},4550.41,"Patronage Capital Un-Assignable",null,1,{"$f":"IF(G184=1,COUNTIF($G$3:$G184,1),\"\")","v":182},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H184),$H$3:$H$396,0)),\"\")","v":"Patronage Capital Assignable"},null,null,null,null,5050,null,1,{"$f":"IF(P184=1,COUNTIF($P$3:$P184,1),\"\")","v":182},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q184),$Q$3:$Q$396,0)),\"\")","v":5050},null,null,{"$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,1,{"$f":"IF(BL184=1,COUNTIF($BL$3:$BL184,1),\"\")","v":178},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM184),$BM$3:$BM$396,0)),\"\")","v":"Basic Area Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C197","v":"Patrons' Capital Credits Assigned"},{"$f":"'(I) TOTAL Part 32'!D197","v":4550.5},4550.5,"Patrons' Capital Credits Assigned",null,1,{"$f":"IF(G185=1,COUNTIF($G$3:$G185,1),\"\")","v":183},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H185),$H$3:$H$396,0)),\"\")","v":"Patronage Capital Un-Assignable"},null,null,null,null,5060,null,1,{"$f":"IF(P185=1,COUNTIF($P$3:$P185,1),\"\")","v":183},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q185),$Q$3:$Q$396,0)),\"\")","v":5060},null,null,{"$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,1,{"$f":"IF(BL185=1,COUNTIF($BL$3:$BL185,1),\"\")","v":179},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM185),$BM$3:$BM$396,0)),\"\")","v":"Optional Extended Area Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C198","v":"Gain on the Retirement of Capital Credits"},{"$f":"'(I) TOTAL Part 32'!D198","v":4550.6000000000004},4550.6000000000004,"Gain on the Retirement of Capital Credits",null,1,{"$f":"IF(G186=1,COUNTIF($G$3:$G186,1),\"\")","v":184},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H186),$H$3:$H$396,0)),\"\")","v":"Patrons' Capital Credits Assigned"},null,null,null,null,5069,null,1,{"$f":"IF(P186=1,COUNTIF($P$3:$P186,1),\"\")","v":184},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q186),$Q$3:$Q$396,0)),\"\")","v":5069},null,null,{"$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,1,{"$f":"IF(BL186=1,COUNTIF($BL$3:$BL186,1),\"\")","v":180},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM186),$BM$3:$BM$396,0)),\"\")","v":"Cellular Mobile Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C199","v":"Basic Local Service Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D199","v":5000},5000,"Basic Local Service Revenue - TOTAL",null,1,{"$f":"IF(G187=1,COUNTIF($G$3:$G187,1),\"\")","v":185},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H187),$H$3:$H$396,0)),\"\")","v":"Gain on the Retirement of Capital Credits"},null,null,null,null,5080,null,1,{"$f":"IF(P187=1,COUNTIF($P$3:$P187,1),\"\")","v":185},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q187),$Q$3:$Q$396,0)),\"\")","v":5080},null,null,{"$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,1,{"$f":"IF(BL187=1,COUNTIF($BL$3:$BL187,1),\"\")","v":181},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM187),$BM$3:$BM$396,0)),\"\")","v":"Other Mobile Service Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C200","v":"Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D200","v":5001},5001,"Basic Area Revenue",null,1,{"$f":"IF(G188=1,COUNTIF($G$3:$G188,1),\"\")","v":186},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H188),$H$3:$H$396,0)),\"\")","v":"Basic Local Service Revenue - TOTAL"},null,null,null,null,5081,null,1,{"$f":"IF(P188=1,COUNTIF($P$3:$P188,1),\"\")","v":186},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q188),$Q$3:$Q$396,0)),\"\")","v":5081},null,null,{"$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,1,{"$f":"IF(BL188=1,COUNTIF($BL$3:$BL188,1),\"\")","v":182},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM188),$BM$3:$BM$396,0)),\"\")","v":"Public Telephone Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C201","v":"Optional Extended Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D201","v":5002},5002,"Optional Extended Area Revenue",null,1,{"$f":"IF(G189=1,COUNTIF($G$3:$G189,1),\"\")","v":187},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H189),$H$3:$H$396,0)),\"\")","v":"Basic Area Revenue"},null,null,null,null,5082,null,1,{"$f":"IF(P189=1,COUNTIF($P$3:$P189,1),\"\")","v":187},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q189),$Q$3:$Q$396,0)),\"\")","v":5082},null,null,{"$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,1,{"$f":"IF(BL189=1,COUNTIF($BL$3:$BL189,1),\"\")","v":183},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM189),$BM$3:$BM$396,0)),\"\")","v":"Private Line Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C202","v":"Cellular Mobile Revenue"},{"$f":"'(I) TOTAL Part 32'!D202","v":5003},5003,"Cellular Mobile Revenue",null,1,{"$f":"IF(G190=1,COUNTIF($G$3:$G190,1),\"\")","v":188},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H190),$H$3:$H$396,0)),\"\")","v":"Optional Extended Area Revenue"},null,null,null,null,5083,null,1,{"$f":"IF(P190=1,COUNTIF($P$3:$P190,1),\"\")","v":188},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q190),$Q$3:$Q$396,0)),\"\")","v":5083},null,null,{"$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,1,{"$f":"IF(BL190=1,COUNTIF($BL$3:$BL190,1),\"\")","v":184},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM190),$BM$3:$BM$396,0)),\"\")","v":"Customer Premises Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C203","v":"Other Mobile Service Revenue"},{"$f":"'(I) TOTAL Part 32'!D203","v":5004},5004,"Other Mobile Service Revenue",null,1,{"$f":"IF(G191=1,COUNTIF($G$3:$G191,1),\"\")","v":189},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H191),$H$3:$H$396,0)),\"\")","v":"Cellular Mobile Revenue"},null,null,null,null,5084,null,1,{"$f":"IF(P191=1,COUNTIF($P$3:$P191,1),\"\")","v":189},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q191),$Q$3:$Q$396,0)),\"\")","v":5084},null,null,{"$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,1,{"$f":"IF(BL191=1,COUNTIF($BL$3:$BL191,1),\"\")","v":185},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM191),$BM$3:$BM$396,0)),\"\")","v":"Other Basic Area Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C204","v":"Public Telephone Revenue"},{"$f":"'(I) TOTAL Part 32'!D204","v":5010},5010,"Public Telephone Revenue",null,1,{"$f":"IF(G192=1,COUNTIF($G$3:$G192,1),\"\")","v":190},null,null,null,null,null,5100,null,1,{"$f":"IF(P192=1,COUNTIF($P$3:$P192,1),\"\")","v":190},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q192),$Q$3:$Q$396,0)),\"\")","v":5100},null,null,{"$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,1,{"$f":"IF(BL192=1,COUNTIF($BL$3:$BL192,1),\"\")","v":186},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM192),$BM$3:$BM$396,0)),\"\")","v":"Other Local Exchange Revenue Settlements"}]
[null,{"$f":"'(I) TOTAL Part 32'!C205","v":"Private Line Revenue"},{"$f":"'(I) TOTAL Part 32'!D205","v":5040},5040,"Private Line Revenue",null,1,{"$f":"IF(G193=1,COUNTIF($G$3:$G193,1),\"\")","v":191},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H193),$H$3:$H$396,0)),\"\")","v":"Public Telephone Revenue"},null,null,null,null,5110,null,1,{"$f":"IF(P193=1,COUNTIF($P$3:$P193,1),\"\")","v":191},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q193),$Q$3:$Q$396,0)),\"\")","v":5110},null,null,{"$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,1,{"$f":"IF(BL193=1,COUNTIF($BL$3:$BL193,1),\"\")","v":187},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM193),$BM$3:$BM$396,0)),\"\")","v":"Network Access Revenue                                                      --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C206","v":"Customer Premises Revenue"},{"$f":"'(I) TOTAL Part 32'!D206","v":5050},5050,"Customer Premises Revenue",null,1,{"$f":"IF(G194=1,COUNTIF($G$3:$G194,1),\"\")","v":192},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H194),$H$3:$H$396,0)),\"\")","v":"Private Line Revenue"},null,null,null,null,5111,null,1,{"$f":"IF(P194=1,COUNTIF($P$3:$P194,1),\"\")","v":192},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q194),$Q$3:$Q$396,0)),\"\")","v":5111},null,null,{"$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,1,{"$f":"IF(BL194=1,COUNTIF($BL$3:$BL194,1),\"\")","v":188},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM194),$BM$3:$BM$396,0)),\"\")","v":"End User Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C207","v":"Other Basic Area Revenue"},{"$f":"'(I) TOTAL Part 32'!D207","v":5060},5060,"Other Basic Area Revenue",null,1,{"$f":"IF(G195=1,COUNTIF($G$3:$G195,1),\"\")","v":193},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H195),$H$3:$H$396,0)),\"\")","v":"Customer Premises Revenue"},null,null,null,null,5112,null,1,{"$f":"IF(P195=1,COUNTIF($P$3:$P195,1),\"\")","v":193},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q195),$Q$3:$Q$396,0)),\"\")","v":5112},null,null,{"$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,1,{"$f":"IF(BL195=1,COUNTIF($BL$3:$BL195,1),\"\")","v":189},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM195),$BM$3:$BM$396,0)),\"\")","v":"Switched Access Revenue"}]
[null,{"$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":1},{"$f":"IF(G196=1,COUNTIF($G$3:$G196,1),\"\")","v":194},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H196),$H$3:$H$396,0)),\"\")","v":"Other Basic Area Revenue"},null,null,null,null,5120,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D196))","v":1},{"$f":"IF(P196=1,COUNTIF($P$3:$P196,1),\"\")","v":194},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q196),$Q$3:$Q$396,0)),\"\")","v":5120},null,null,{"$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,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ196))","v":1},{"$f":"IF(BL196=1,COUNTIF($BL$3:$BL196,1),\"\")","v":190},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM196),$BM$3:$BM$396,0)),\"\")","v":"Special Access Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C209","v":"Network Access Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D209","v":5080},5080,"Network Access Revenue - TOTAL",null,1,{"$f":"IF(G197=1,COUNTIF($G$3:$G197,1),\"\")","v":195},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H197),$H$3:$H$396,0)),\"\")","v":"Other Local Exchange Revenue Settlements"},null,null,null,null,5121,null,1,{"$f":"IF(P197=1,COUNTIF($P$3:$P197,1),\"\")","v":195},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q197),$Q$3:$Q$396,0)),\"\")","v":5121},null,null,{"$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,1,{"$f":"IF(BL197=1,COUNTIF($BL$3:$BL197,1),\"\")","v":191},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM197),$BM$3:$BM$396,0)),\"\")","v":"State Access Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C210","v":"End User Revenue"},{"$f":"'(I) TOTAL Part 32'!D210","v":5081},5081,"End User Revenue",null,1,{"$f":"IF(G198=1,COUNTIF($G$3:$G198,1),\"\")","v":196},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H198),$H$3:$H$396,0)),\"\")","v":"Network Access Revenue - TOTAL"},null,null,null,null,5122,null,1,{"$f":"IF(P198=1,COUNTIF($P$3:$P198,1),\"\")","v":196},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q198),$Q$3:$Q$396,0)),\"\")","v":5122},null,null,{"$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,1,{"$f":"IF(BL198=1,COUNTIF($BL$3:$BL198,1),\"\")","v":192},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM198),$BM$3:$BM$396,0)),\"\")","v":"Prior Period Settlements"}]
[null,{"$f":"'(I) TOTAL Part 32'!C211","v":"Switched Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D211","v":5082},5082,"Switched Access Revenue",null,1,{"$f":"IF(G199=1,COUNTIF($G$3:$G199,1),\"\")","v":197},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H199),$H$3:$H$396,0)),\"\")","v":"End User Revenue"},null,null,null,null,5123,null,1,{"$f":"IF(P199=1,COUNTIF($P$3:$P199,1),\"\")","v":197},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q199),$Q$3:$Q$396,0)),\"\")","v":5123},null,null,{"$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,1,{"$f":"IF(BL199=1,COUNTIF($BL$3:$BL199,1),\"\")","v":193},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM199),$BM$3:$BM$396,0)),\"\")","v":"Long Distance Message Revenue                                         --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C212","v":"Special Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D212","v":5083},5083,"Special Access Revenue",null,1,{"$f":"IF(G200=1,COUNTIF($G$3:$G200,1),\"\")","v":198},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H200),$H$3:$H$396,0)),\"\")","v":"Switched Access Revenue"},null,null,null,null,5124,null,1,{"$f":"IF(P200=1,COUNTIF($P$3:$P200,1),\"\")","v":198},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q200),$Q$3:$Q$396,0)),\"\")","v":5124},null,null,{"$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,1,{"$f":"IF(BL200=1,COUNTIF($BL$3:$BL200,1),\"\")","v":194},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM200),$BM$3:$BM$396,0)),\"\")","v":"Unidirectional Long Distance Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C213","v":"State Access Revenue"},{"$f":"'(I) TOTAL Part 32'!D213","v":5084},5084,"State Access Revenue",null,1,{"$f":"IF(G201=1,COUNTIF($G$3:$G201,1),\"\")","v":199},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H201),$H$3:$H$396,0)),\"\")","v":"Special Access Revenue"},null,null,null,null,5125,null,1,{"$f":"IF(P201=1,COUNTIF($P$3:$P201,1),\"\")","v":199},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q201),$Q$3:$Q$396,0)),\"\")","v":5125},null,null,{"$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,1,{"$f":"IF(BL201=1,COUNTIF($BL$3:$BL201,1),\"\")","v":195},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM201),$BM$3:$BM$396,0)),\"\")","v":"Long Distance Inward-Only Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C214","v":"Prior Period Settlements"},{"$f":"'(I) TOTAL Part 32'!D214","v":0},0,"Prior Period Settlements",null,1,{"$f":"IF(G202=1,COUNTIF($G$3:$G202,1),\"\")","v":200},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H202),$H$3:$H$396,0)),\"\")","v":"State Access Revenue"},null,null,null,null,5126,null,1,{"$f":"IF(P202=1,COUNTIF($P$3:$P202,1),\"\")","v":200},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q202),$Q$3:$Q$396,0)),\"\")","v":5126},null,null,{"$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,1,{"$f":"IF(BL202=1,COUNTIF($BL$3:$BL202,1),\"\")","v":196},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM202),$BM$3:$BM$396,0)),\"\")","v":"Long Distance Outward-Only Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C215","v":"Long Distance Message Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D215","v":5100},5100,"Long Distance Message Revenue - TOTAL",null,1,{"$f":"IF(G203=1,COUNTIF($G$3:$G203,1),\"\")","v":201},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H203),$H$3:$H$396,0)),\"\")","v":"Prior Period Settlements"},null,null,null,null,5128,null,1,{"$f":"IF(P203=1,COUNTIF($P$3:$P203,1),\"\")","v":201},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q203),$Q$3:$Q$396,0)),\"\")","v":5128},null,null,{"$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,1,{"$f":"IF(BL203=1,COUNTIF($BL$3:$BL203,1),\"\")","v":197},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM203),$BM$3:$BM$396,0)),\"\")","v":"Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C216","v":"Unidirectional Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D216","v":5110},5110,"Unidirectional Long Distance Revenue",null,1,{"$f":"IF(G204=1,COUNTIF($G$3:$G204,1),\"\")","v":202},null,null,null,null,null,5129,null,1,{"$f":"IF(P204=1,COUNTIF($P$3:$P204,1),\"\")","v":202},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q204),$Q$3:$Q$396,0)),\"\")","v":5129},null,null,{"$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,1,{"$f":"IF(BL204=1,COUNTIF($BL$3:$BL204,1),\"\")","v":198},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM204),$BM$3:$BM$396,0)),\"\")","v":"Sub-Voice Grade Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C217","v":"Long Distance Inward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D217","v":5111},5111,"Long Distance Inward-Only Revenue",null,1,{"$f":"IF(G205=1,COUNTIF($G$3:$G205,1),\"\")","v":203},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H205),$H$3:$H$396,0)),\"\")","v":"Unidirectional Long Distance Revenue"},null,null,null,null,5160,null,1,{"$f":"IF(P205=1,COUNTIF($P$3:$P205,1),\"\")","v":203},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q205),$Q$3:$Q$396,0)),\"\")","v":5160},null,null,{"$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,1,{"$f":"IF(BL205=1,COUNTIF($BL$3:$BL205,1),\"\")","v":199},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM205),$BM$3:$BM$396,0)),\"\")","v":"Voice Grade Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C218","v":"Long Distance Outward-Only Revenue"},{"$f":"'(I) TOTAL Part 32'!D218","v":5112},5112,"Long Distance Outward-Only Revenue",null,1,{"$f":"IF(G206=1,COUNTIF($G$3:$G206,1),\"\")","v":204},null,null,null,null,null,5169,null,1,{"$f":"IF(P206=1,COUNTIF($P$3:$P206,1),\"\")","v":204},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q206),$Q$3:$Q$396,0)),\"\")","v":5169},null,null,{"$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,1,{"$f":"IF(BL206=1,COUNTIF($BL$3:$BL206,1),\"\")","v":200},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM206),$BM$3:$BM$396,0)),\"\")","v":"Audio Program Grade Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C219","v":"Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D219","v":5120},5120,"Long Distance Private Network Revenue",null,1,{"$f":"IF(G207=1,COUNTIF($G$3:$G207,1),\"\")","v":205},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H207),$H$3:$H$396,0)),\"\")","v":"Long Distance Outward-Only Revenue"},null,null,null,null,5200,null,1,{"$f":"IF(P207=1,COUNTIF($P$3:$P207,1),\"\")","v":205},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q207),$Q$3:$Q$396,0)),\"\")","v":5200},null,null,{"$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,1,{"$f":"IF(BL207=1,COUNTIF($BL$3:$BL207,1),\"\")","v":201},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM207),$BM$3:$BM$396,0)),\"\")","v":"Video Program Grade Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C220","v":"Sub-Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D220","v":5121},5121,"Sub-Voice Grade Long Distance Private Network Revenue",null,1,{"$f":"IF(G208=1,COUNTIF($G$3:$G208,1),\"\")","v":206},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H208),$H$3:$H$396,0)),\"\")","v":"Long Distance Private Network Revenue"},null,null,null,null,5230,null,1,{"$f":"IF(P208=1,COUNTIF($P$3:$P208,1),\"\")","v":206},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q208),$Q$3:$Q$396,0)),\"\")","v":5230},null,null,{"$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,1,{"$f":"IF(BL208=1,COUNTIF($BL$3:$BL208,1),\"\")","v":202},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM208),$BM$3:$BM$396,0)),\"\")","v":"Digital Transmission Grade Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C221","v":"Voice Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D221","v":5122},5122,"Voice Grade Long Distance Private Network Revenue",null,1,{"$f":"IF(G209=1,COUNTIF($G$3:$G209,1),\"\")","v":207},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H209),$H$3:$H$396,0)),\"\")","v":"Sub-Voice Grade Long Distance Private Network Revenue"},null,null,null,null,5240,null,1,{"$f":"IF(P209=1,COUNTIF($P$3:$P209,1),\"\")","v":207},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q209),$Q$3:$Q$396,0)),\"\")","v":5240},null,null,{"$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,1,{"$f":"IF(BL209=1,COUNTIF($BL$3:$BL209,1),\"\")","v":203},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM209),$BM$3:$BM$396,0)),\"\")","v":"Long Distance Private Network Switching Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C222","v":"Audio Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D222","v":5123},5123,"Audio Program Grade Long Distance Private Network Revenue",null,1,{"$f":"IF(G210=1,COUNTIF($G$3:$G210,1),\"\")","v":208},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H210),$H$3:$H$396,0)),\"\")","v":"Voice Grade Long Distance Private Network Revenue"},null,null,null,null,5250,null,1,{"$f":"IF(P210=1,COUNTIF($P$3:$P210,1),\"\")","v":208},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q210),$Q$3:$Q$396,0)),\"\")","v":5250},null,null,{"$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,1,{"$f":"IF(BL210=1,COUNTIF($BL$3:$BL210,1),\"\")","v":204},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM210),$BM$3:$BM$396,0)),\"\")","v":"Other Long Distance Private Network Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C223","v":"Video Program Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D223","v":5124},5124,"Video Program Grade Long Distance Private Network Revenue",null,1,{"$f":"IF(G211=1,COUNTIF($G$3:$G211,1),\"\")","v":209},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H211),$H$3:$H$396,0)),\"\")","v":"Audio Program Grade Long Distance Private Network Revenue"},null,null,null,null,5260,null,1,{"$f":"IF(P211=1,COUNTIF($P$3:$P211,1),\"\")","v":209},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q211),$Q$3:$Q$396,0)),\"\")","v":5260},null,null,{"$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,1,{"$f":"IF(BL211=1,COUNTIF($BL$3:$BL211,1),\"\")","v":205},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM211),$BM$3:$BM$396,0)),\"\")","v":"Other Long Distance Private Network Revenue Settlements"}]
[null,{"$f":"'(I) TOTAL Part 32'!C224","v":"Digital Transmission Grade Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D224","v":5125},5125,"Digital Transmission Grade Long Distance Private Network Revenue",null,1,{"$f":"IF(G212=1,COUNTIF($G$3:$G212,1),\"\")","v":210},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H212),$H$3:$H$396,0)),\"\")","v":"Video Program Grade Long Distance Private Network Revenue"},null,null,null,null,5261,null,1,{"$f":"IF(P212=1,COUNTIF($P$3:$P212,1),\"\")","v":210},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q212),$Q$3:$Q$396,0)),\"\")","v":5261},null,null,{"$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,1,{"$f":"IF(BL212=1,COUNTIF($BL$3:$BL212,1),\"\")","v":206},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM212),$BM$3:$BM$396,0)),\"\")","v":"Other Long Distance Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C225","v":"Long Distance Private Network Switching Revenue"},{"$f":"'(I) TOTAL Part 32'!D225","v":5126},5126,"Long Distance Private Network Switching Revenue",null,1,{"$f":"IF(G213=1,COUNTIF($G$3:$G213,1),\"\")","v":211},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H213),$H$3:$H$396,0)),\"\")","v":"Digital Transmission Grade Long Distance Private Network Revenue"},null,null,null,null,5262,null,1,{"$f":"IF(P213=1,COUNTIF($P$3:$P213,1),\"\")","v":211},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q213),$Q$3:$Q$396,0)),\"\")","v":5262},null,null,{"$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,1,{"$f":"IF(BL213=1,COUNTIF($BL$3:$BL213,1),\"\")","v":207},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM213),$BM$3:$BM$396,0)),\"\")","v":"Other Long Distance Private Network Revenue Settlements"}]
[null,{"$f":"'(I) TOTAL Part 32'!C226","v":"Other Long Distance Private Network Revenue"},{"$f":"'(I) TOTAL Part 32'!D226","v":5128},5128,"Other Long Distance Private Network Revenue",null,1,{"$f":"IF(G214=1,COUNTIF($G$3:$G214,1),\"\")","v":212},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H214),$H$3:$H$396,0)),\"\")","v":"Long Distance Private Network Switching Revenue"},null,null,null,null,5263,null,1,{"$f":"IF(P214=1,COUNTIF($P$3:$P214,1),\"\")","v":212},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q214),$Q$3:$Q$396,0)),\"\")","v":5263},null,null,{"$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,1,{"$f":"IF(BL214=1,COUNTIF($BL$3:$BL214,1),\"\")","v":208},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM214),$BM$3:$BM$396,0)),\"\")","v":"Directory Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C227","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D227","v":5129},5129,"Other Long Distance Private Network Revenue Settlements",null,1,{"$f":"IF(G215=1,COUNTIF($G$3:$G215,1),\"\")","v":213},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H215),$H$3:$H$396,0)),\"\")","v":"Other Long Distance Private Network Revenue"},null,null,null,null,5264,null,1,{"$f":"IF(P215=1,COUNTIF($P$3:$P215,1),\"\")","v":213},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q215),$Q$3:$Q$396,0)),\"\")","v":5264},null,null,{"$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,1,{"$f":"IF(BL215=1,COUNTIF($BL$3:$BL215,1),\"\")","v":209},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM215),$BM$3:$BM$396,0)),\"\")","v":"Rent Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C228","v":"Other Long Distance Revenue"},{"$f":"'(I) TOTAL Part 32'!D228","v":5160},5160,"Other Long Distance Revenue",null,1,{"$f":"IF(G216=1,COUNTIF($G$3:$G216,1),\"\")","v":214},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H216),$H$3:$H$396,0)),\"\")","v":"Other Long Distance Private Network Revenue Settlements"},null,null,null,null,5269,null,1,{"$f":"IF(P216=1,COUNTIF($P$3:$P216,1),\"\")","v":214},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q216),$Q$3:$Q$396,0)),\"\")","v":5269},null,null,{"$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,1,{"$f":"IF(BL216=1,COUNTIF($BL$3:$BL216,1),\"\")","v":210},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM216),$BM$3:$BM$396,0)),\"\")","v":"Corporate Operations Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C229","v":"Other Long Distance Private Network Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D229","v":5169},5169,"Other Long Distance Private Network Revenue Settlements",null,1,{"$f":"IF(G217=1,COUNTIF($G$3:$G217,1),\"\")","v":215},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H217),$H$3:$H$396,0)),\"\")","v":"Other Long Distance Revenue"},null,null,null,null,5270,null,1,{"$f":"IF(P217=1,COUNTIF($P$3:$P217,1),\"\")","v":215},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q217),$Q$3:$Q$396,0)),\"\")","v":5270},null,null,{"$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,1,{"$f":"IF(BL217=1,COUNTIF($BL$3:$BL217,1),\"\")","v":211},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM217),$BM$3:$BM$396,0)),\"\")","v":"Miscellaneous Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C230","v":"Miscellaneous Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D230","v":5200},5200,"Miscellaneous Revenue - TOTAL",null,1,{"$f":"IF(G218=1,COUNTIF($G$3:$G218,1),\"\")","v":216},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H218),$H$3:$H$396,0)),\"\")","v":"Other Long Distance Private Network Revenue Settlements"},null,null,null,null,5280,null,1,{"$f":"IF(P218=1,COUNTIF($P$3:$P218,1),\"\")","v":216},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q218),$Q$3:$Q$396,0)),\"\")","v":5280},null,null,{"$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$396,0)),\"\")","v":"Special Billing Arrangements Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C231","v":"Directory Revenue"},{"$f":"'(I) TOTAL Part 32'!D231","v":5230},5230,"Directory Revenue",null,1,{"$f":"IF(G219=1,COUNTIF($G$3:$G219,1),\"\")","v":217},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H219),$H$3:$H$396,0)),\"\")","v":"Miscellaneous Revenue - TOTAL"},null,null,null,null,5300,null,1,{"$f":"IF(P219=1,COUNTIF($P$3:$P219,1),\"\")","v":217},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q219),$Q$3:$Q$396,0)),\"\")","v":5300},null,null,{"$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,1,{"$f":"IF(BL219=1,COUNTIF($BL$3:$BL219,1),\"\")","v":212},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM219),$BM$3:$BM$396,0)),\"\")","v":"Customer Operations Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C232","v":"Rent Revenue"},{"$f":"'(I) TOTAL Part 32'!D232","v":5240},5240,"Rent Revenue",null,1,{"$f":"IF(G220=1,COUNTIF($G$3:$G220,1),\"\")","v":218},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H220),$H$3:$H$396,0)),\"\")","v":"Directory Revenue"},null,null,null,null,5301,null,1,{"$f":"IF(P220=1,COUNTIF($P$3:$P220,1),\"\")","v":218},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q220),$Q$3:$Q$396,0)),\"\")","v":5301},null,null,{"$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,1,{"$f":"IF(BL220=1,COUNTIF($BL$3:$BL220,1),\"\")","v":213},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM220),$BM$3:$BM$396,0)),\"\")","v":"Plant Operations Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C233","v":"Corporate Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D233","v":5250},5250,"Corporate Operations Revenue",null,1,{"$f":"IF(G221=1,COUNTIF($G$3:$G221,1),\"\")","v":219},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H221),$H$3:$H$396,0)),\"\")","v":"Rent Revenue"},null,null,null,null,5302,null,1,{"$f":"IF(P221=1,COUNTIF($P$3:$P221,1),\"\")","v":219},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q221),$Q$3:$Q$396,0)),\"\")","v":5302},null,null,{"$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,1,{"$f":"IF(BL221=1,COUNTIF($BL$3:$BL221,1),\"\")","v":214},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM221),$BM$3:$BM$396,0)),\"\")","v":"Other Incidental Regulated Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C234","v":"Miscellaneous Revenue"},{"$f":"'(I) TOTAL Part 32'!D234","v":5260},5260,"Miscellaneous Revenue",null,1,{"$f":"IF(G222=1,COUNTIF($G$3:$G222,1),\"\")","v":220},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H222),$H$3:$H$396,0)),\"\")","v":"Corporate Operations Revenue"},null,null,null,null,"6100 - 6400",null,1,{"$f":"IF(P222=1,COUNTIF($P$3:$P222,1),\"\")","v":220},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q222),$Q$3:$Q$396,0)),\"\")","v":"6100 - 6400"},null,null,{"$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,1,{"$f":"IF(BL222=1,COUNTIF($BL$3:$BL222,1),\"\")","v":215},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM222),$BM$3:$BM$396,0)),\"\")","v":"Other Revenue Settlements"}]
[null,{"$f":"'(I) TOTAL Part 32'!C235","v":"Special Billing Arrangements Revenue"},{"$f":"'(I) TOTAL Part 32'!D235","v":5261},5261,"Special Billing Arrangements Revenue",null,1,{"$f":"IF(G223=1,COUNTIF($G$3:$G223,1),\"\")","v":221},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H223),$H$3:$H$396,0)),\"\")","v":"Miscellaneous Revenue"},null,null,null,null,6110,null,1,{"$f":"IF(P223=1,COUNTIF($P$3:$P223,1),\"\")","v":221},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q223),$Q$3:$Q$396,0)),\"\")","v":6110},null,null,{"$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,1,{"$f":"IF(BL223=1,COUNTIF($BL$3:$BL223,1),\"\")","v":216},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM223),$BM$3:$BM$396,0)),\"\")","v":"Carrier Billing and Collection Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C236","v":"Customer Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D236","v":5262},5262,"Customer Operations Revenue",null,1,{"$f":"IF(G224=1,COUNTIF($G$3:$G224,1),\"\")","v":222},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H224),$H$3:$H$396,0)),\"\")","v":"Special Billing Arrangements Revenue"},null,null,null,null,6112,null,1,{"$f":"IF(P224=1,COUNTIF($P$3:$P224,1),\"\")","v":222},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q224),$Q$3:$Q$396,0)),\"\")","v":6112},null,null,{"$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,1,{"$f":"IF(BL224=1,COUNTIF($BL$3:$BL224,1),\"\")","v":217},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM224),$BM$3:$BM$396,0)),\"\")","v":"Non-Regulated Operating Revenue"}]
[null,{"$f":"'(I) TOTAL Part 32'!C237","v":"Plant Operations Revenue"},{"$f":"'(I) TOTAL Part 32'!D237","v":5263},5263,"Plant Operations Revenue",null,1,{"$f":"IF(G225=1,COUNTIF($G$3:$G225,1),\"\")","v":223},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H225),$H$3:$H$396,0)),\"\")","v":"Customer Operations Revenue"},null,null,null,null,6113,null,1,{"$f":"IF(P225=1,COUNTIF($P$3:$P225,1),\"\")","v":223},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q225),$Q$3:$Q$396,0)),\"\")","v":6113},null,null,{"$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,1,{"$f":"IF(BL225=1,COUNTIF($BL$3:$BL225,1),\"\")","v":218},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM225),$BM$3:$BM$396,0)),\"\")","v":"Uncollectible Revenue - Telecommunications"}]
[null,{"$f":"'(I) TOTAL Part 32'!C238","v":"Other Incidental Regulated Revenue"},{"$f":"'(I) TOTAL Part 32'!D238","v":5264},5264,"Other Incidental Regulated Revenue",null,1,{"$f":"IF(G226=1,COUNTIF($G$3:$G226,1),\"\")","v":224},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H226),$H$3:$H$396,0)),\"\")","v":"Plant Operations Revenue"},null,null,null,null,6114,null,1,{"$f":"IF(P226=1,COUNTIF($P$3:$P226,1),\"\")","v":224},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q226),$Q$3:$Q$396,0)),\"\")","v":6114},null,null,{"$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,1,{"$f":"IF(BL226=1,COUNTIF($BL$3:$BL226,1),\"\")","v":219},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM226),$BM$3:$BM$396,0)),\"\")","v":"Uncollectible Revenue - Other"}]
[null,{"$f":"'(I) TOTAL Part 32'!C239","v":"Other Revenue Settlements"},{"$f":"'(I) TOTAL Part 32'!D239","v":5269},5269,"Other Revenue Settlements",null,1,{"$f":"IF(G227=1,COUNTIF($G$3:$G227,1),\"\")","v":225},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H227),$H$3:$H$396,0)),\"\")","v":"Other Incidental Regulated Revenue"},null,null,null,null,6115,null,1,{"$f":"IF(P227=1,COUNTIF($P$3:$P227,1),\"\")","v":225},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q227),$Q$3:$Q$396,0)),\"\")","v":6115},null,null,{"$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,1,{"$f":"IF(BL227=1,COUNTIF($BL$3:$BL227,1),\"\")","v":220},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM227),$BM$3:$BM$396,0)),\"\")","v":" Expense Accounts -- NOT DEPRECIATION Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C240","v":"Carrier Billing and Collection Revenue"},{"$f":"'(I) TOTAL Part 32'!D240","v":5270},5270,"Carrier Billing and Collection Revenue",null,1,{"$f":"IF(G228=1,COUNTIF($G$3:$G228,1),\"\")","v":226},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H228),$H$3:$H$396,0)),\"\")","v":"Other Revenue Settlements"},null,null,null,null,6116,null,1,{"$f":"IF(P228=1,COUNTIF($P$3:$P228,1),\"\")","v":226},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q228),$Q$3:$Q$396,0)),\"\")","v":6116},null,null,{"$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,1,{"$f":"IF(BL228=1,COUNTIF($BL$3:$BL228,1),\"\")","v":221},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM228),$BM$3:$BM$396,0)),\"\")","v":"Total Plant Specific Operations Expense                         --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C241","v":"Non-Regulated Operating Revenue"},{"$f":"'(I) TOTAL Part 32'!D241","v":5280},5280,"Non-Regulated Operating Revenue",null,1,{"$f":"IF(G229=1,COUNTIF($G$3:$G229,1),\"\")","v":227},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H229),$H$3:$H$396,0)),\"\")","v":"Carrier Billing and Collection Revenue"},null,null,null,null,6120,null,1,{"$f":"IF(P229=1,COUNTIF($P$3:$P229,1),\"\")","v":227},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q229),$Q$3:$Q$396,0)),\"\")","v":6120},null,null,{"$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,1,{"$f":"IF(BL229=1,COUNTIF($BL$3:$BL229,1),\"\")","v":222},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM229),$BM$3:$BM$396,0)),\"\")","v":"Network Support Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C242","v":"Uncollectible Revenue - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D242","v":5300},5300,"Uncollectible Revenue - TOTAL",null,1,{"$f":"IF(G230=1,COUNTIF($G$3:$G230,1),\"\")","v":228},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H230),$H$3:$H$396,0)),\"\")","v":"Non-Regulated Operating Revenue"},null,null,null,null,6121,null,1,{"$f":"IF(P230=1,COUNTIF($P$3:$P230,1),\"\")","v":228},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q230),$Q$3:$Q$396,0)),\"\")","v":6121},null,null,{"$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$396,0)),\"\")","v":"Motor Vehicle Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C243","v":"Uncollectible Revenue - Telecommunications"},{"$f":"'(I) TOTAL Part 32'!D243","v":5301},5301,"Uncollectible Revenue - Telecommunications",null,1,{"$f":"IF(G231=1,COUNTIF($G$3:$G231,1),\"\")","v":229},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H231),$H$3:$H$396,0)),\"\")","v":"Uncollectible Revenue - TOTAL"},null,null,null,null,6122,null,1,{"$f":"IF(P231=1,COUNTIF($P$3:$P231,1),\"\")","v":229},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q231),$Q$3:$Q$396,0)),\"\")","v":6122},null,null,{"$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,1,{"$f":"IF(BL231=1,COUNTIF($BL$3:$BL231,1),\"\")","v":223},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM231),$BM$3:$BM$396,0)),\"\")","v":"Aircraft Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C244","v":"Uncollectible Revenue - Other"},{"$f":"'(I) TOTAL Part 32'!D244","v":5302},5302,"Uncollectible Revenue - Other",null,1,{"$f":"IF(G232=1,COUNTIF($G$3:$G232,1),\"\")","v":230},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H232),$H$3:$H$396,0)),\"\")","v":"Uncollectible Revenue - Telecommunications"},null,null,null,null,6123,null,1,{"$f":"IF(P232=1,COUNTIF($P$3:$P232,1),\"\")","v":230},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q232),$Q$3:$Q$396,0)),\"\")","v":6123},null,null,{"$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,1,{"$f":"IF(BL232=1,COUNTIF($BL$3:$BL232,1),\"\")","v":224},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM232),$BM$3:$BM$396,0)),\"\")","v":"Tools and Other Work Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C245","v":" Expense Accounts -- NOT DEPRECIATION Expense"},{"$f":"'(I) TOTAL Part 32'!D245","v":0},0," Expense Accounts -- NOT DEPRECIATION Expense",null,1,{"$f":"IF(G233=1,COUNTIF($G$3:$G233,1),\"\")","v":231},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H233),$H$3:$H$396,0)),\"\")","v":"Uncollectible Revenue - Other"},null,null,null,null,6124,null,1,{"$f":"IF(P233=1,COUNTIF($P$3:$P233,1),\"\")","v":231},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q233),$Q$3:$Q$396,0)),\"\")","v":6124},null,null,{"$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,1,{"$f":"IF(BL233=1,COUNTIF($BL$3:$BL233,1),\"\")","v":225},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM233),$BM$3:$BM$396,0)),\"\")","v":"Garage Work Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C246","v":"Total Plant Specific Operations Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D246","v":"6100 - 6400"},"6100 - 6400","Total Plant Specific Operations Expense - TOTAL",null,1,{"$f":"IF(G234=1,COUNTIF($G$3:$G234,1),\"\")","v":232},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H234),$H$3:$H$396,0)),\"\")","v":" Expense Accounts -- NOT DEPRECIATION Expense"},null,null,null,null,6210,null,1,{"$f":"IF(P234=1,COUNTIF($P$3:$P234,1),\"\")","v":232},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q234),$Q$3:$Q$396,0)),\"\")","v":6210},null,null,{"$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,1,{"$f":"IF(BL234=1,COUNTIF($BL$3:$BL234,1),\"\")","v":226},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM234),$BM$3:$BM$396,0)),\"\")","v":"Other Work Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C247","v":"Network Support Expense"},{"$f":"'(I) TOTAL Part 32'!D247","v":6110},6110,"Network Support Expense",null,1,{"$f":"IF(G235=1,COUNTIF($G$3:$G235,1),\"\")","v":233},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H235),$H$3:$H$396,0)),\"\")","v":"Total Plant Specific Operations Expense - TOTAL"},null,null,null,null,6211,null,1,{"$f":"IF(P235=1,COUNTIF($P$3:$P235,1),\"\")","v":233},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q235),$Q$3:$Q$396,0)),\"\")","v":6211},null,null,{"$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,1,{"$f":"IF(BL235=1,COUNTIF($BL$3:$BL235,1),\"\")","v":227},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM235),$BM$3:$BM$396,0)),\"\")","v":"General Support Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C248","v":"Motor Vehicle Expense"},{"$f":"'(I) TOTAL Part 32'!D248","v":6112},6112,"Motor Vehicle Expense",null,1,{"$f":"IF(G236=1,COUNTIF($G$3:$G236,1),\"\")","v":234},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H236),$H$3:$H$396,0)),\"\")","v":"Network Support Expense"},null,null,null,null,6212,null,1,{"$f":"IF(P236=1,COUNTIF($P$3:$P236,1),\"\")","v":234},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q236),$Q$3:$Q$396,0)),\"\")","v":6212},null,null,{"$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,1,{"$f":"IF(BL236=1,COUNTIF($BL$3:$BL236,1),\"\")","v":228},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM236),$BM$3:$BM$396,0)),\"\")","v":"Land and Building Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C249","v":"Aircraft Expense"},{"$f":"'(I) TOTAL Part 32'!D249","v":6113},6113,"Aircraft Expense",null,1,{"$f":"IF(G237=1,COUNTIF($G$3:$G237,1),\"\")","v":235},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H237),$H$3:$H$396,0)),\"\")","v":"Motor Vehicle Expense"},null,null,null,null,6215,null,1,{"$f":"IF(P237=1,COUNTIF($P$3:$P237,1),\"\")","v":235},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q237),$Q$3:$Q$396,0)),\"\")","v":6215},null,null,{"$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,1,{"$f":"IF(BL237=1,COUNTIF($BL$3:$BL237,1),\"\")","v":229},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM237),$BM$3:$BM$396,0)),\"\")","v":"Furniture and Artworks Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C250","v":"Tools and Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D250","v":6114},6114,"Tools and Other Work Equipment Expense",null,1,{"$f":"IF(G238=1,COUNTIF($G$3:$G238,1),\"\")","v":236},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H238),$H$3:$H$396,0)),\"\")","v":"Aircraft Expense"},null,null,null,null,6220,null,1,{"$f":"IF(P238=1,COUNTIF($P$3:$P238,1),\"\")","v":236},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q238),$Q$3:$Q$396,0)),\"\")","v":6220},null,null,{"$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,1,{"$f":"IF(BL238=1,COUNTIF($BL$3:$BL238,1),\"\")","v":230},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM238),$BM$3:$BM$396,0)),\"\")","v":"Office Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C251","v":"Garage Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D251","v":6115},6115,"Garage Work Equipment Expense",null,1,{"$f":"IF(G239=1,COUNTIF($G$3:$G239,1),\"\")","v":237},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H239),$H$3:$H$396,0)),\"\")","v":"Tools and Other Work Equipment Expense"},null,null,null,null,6230,null,1,{"$f":"IF(P239=1,COUNTIF($P$3:$P239,1),\"\")","v":237},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q239),$Q$3:$Q$396,0)),\"\")","v":6230},null,null,{"$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,1,{"$f":"IF(BL239=1,COUNTIF($BL$3:$BL239,1),\"\")","v":231},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM239),$BM$3:$BM$396,0)),\"\")","v":"General Purpose Computers Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C252","v":"Other Work Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D252","v":6116},6116,"Other Work Equipment Expense",null,1,{"$f":"IF(G240=1,COUNTIF($G$3:$G240,1),\"\")","v":238},null,null,null,null,null,6231,null,1,{"$f":"IF(P240=1,COUNTIF($P$3:$P240,1),\"\")","v":238},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q240),$Q$3:$Q$396,0)),\"\")","v":6231},null,null,{"$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,1,{"$f":"IF(BL240=1,COUNTIF($BL$3:$BL240,1),\"\")","v":232},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM240),$BM$3:$BM$396,0)),\"\")","v":"Central Office Switching Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C253","v":"General Support Expense"},{"$f":"'(I) TOTAL Part 32'!D253","v":6120},6120,"General Support Expense",null,1,{"$f":"IF(G241=1,COUNTIF($G$3:$G241,1),\"\")","v":239},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H241),$H$3:$H$396,0)),\"\")","v":"Other Work Equipment Expense"},null,null,null,null,6232,null,1,{"$f":"IF(P241=1,COUNTIF($P$3:$P241,1),\"\")","v":239},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q241),$Q$3:$Q$396,0)),\"\")","v":6232},null,null,{"$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,1,{"$f":"IF(BL241=1,COUNTIF($BL$3:$BL241,1),\"\")","v":233},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM241),$BM$3:$BM$396,0)),\"\")","v":"Non-Digital Switching Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C254","v":"Land and Building Expense"},{"$f":"'(I) TOTAL Part 32'!D254","v":6121},6121,"Land and Building Expense",null,1,{"$f":"IF(G242=1,COUNTIF($G$3:$G242,1),\"\")","v":240},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H242),$H$3:$H$396,0)),\"\")","v":"General Support Expense"},null,null,null,null,6310,null,1,{"$f":"IF(P242=1,COUNTIF($P$3:$P242,1),\"\")","v":240},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q242),$Q$3:$Q$396,0)),\"\")","v":6310},null,null,{"$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,1,{"$f":"IF(BL242=1,COUNTIF($BL$3:$BL242,1),\"\")","v":234},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM242),$BM$3:$BM$396,0)),\"\")","v":"Digital Electronic Expense (Circuit & Packet)"}]
[null,{"$f":"'(I) TOTAL Part 32'!C255","v":"Furniture and Artworks Expense"},{"$f":"'(I) TOTAL Part 32'!D255","v":6122},6122,"Furniture and Artworks Expense",null,1,{"$f":"IF(G243=1,COUNTIF($G$3:$G243,1),\"\")","v":241},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H243),$H$3:$H$396,0)),\"\")","v":"Land and Building Expense"},null,null,null,null,6311,null,1,{"$f":"IF(P243=1,COUNTIF($P$3:$P243,1),\"\")","v":241},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q243),$Q$3:$Q$396,0)),\"\")","v":6311},null,null,{"$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,1,{"$f":"IF(BL243=1,COUNTIF($BL$3:$BL243,1),\"\")","v":235},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM243),$BM$3:$BM$396,0)),\"\")","v":"Electro-Mechanical Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C256","v":"Office Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D256","v":6123},6123,"Office Equipment Expense",null,1,{"$f":"IF(G244=1,COUNTIF($G$3:$G244,1),\"\")","v":242},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H244),$H$3:$H$396,0)),\"\")","v":"Furniture and Artworks Expense"},null,null,null,null,6341,null,1,{"$f":"IF(P244=1,COUNTIF($P$3:$P244,1),\"\")","v":242},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q244),$Q$3:$Q$396,0)),\"\")","v":6341},null,null,{"$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,1,{"$f":"IF(BL244=1,COUNTIF($BL$3:$BL244,1),\"\")","v":236},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM244),$BM$3:$BM$396,0)),\"\")","v":"Operator Systems Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C257","v":"General Purpose Computers Expense"},{"$f":"'(I) TOTAL Part 32'!D257","v":6124},6124,"General Purpose Computers Expense",null,1,{"$f":"IF(G245=1,COUNTIF($G$3:$G245,1),\"\")","v":243},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H245),$H$3:$H$396,0)),\"\")","v":"Office Equipment Expense"},null,null,null,null,6351,null,1,{"$f":"IF(P245=1,COUNTIF($P$3:$P245,1),\"\")","v":243},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q245),$Q$3:$Q$396,0)),\"\")","v":6351},null,null,{"$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,1,{"$f":"IF(BL245=1,COUNTIF($BL$3:$BL245,1),\"\")","v":237},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM245),$BM$3:$BM$396,0)),\"\")","v":"Central Office Transmission Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C258","v":"Central Office Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D258","v":6210},6210,"Central Office Switching Expense",null,1,{"$f":"IF(G246=1,COUNTIF($G$3:$G246,1),\"\")","v":244},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H246),$H$3:$H$396,0)),\"\")","v":"General Purpose Computers Expense"},null,null,null,null,6362,null,1,{"$f":"IF(P246=1,COUNTIF($P$3:$P246,1),\"\")","v":244},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q246),$Q$3:$Q$396,0)),\"\")","v":6362},null,null,{"$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,1,{"$f":"IF(BL246=1,COUNTIF($BL$3:$BL246,1),\"\")","v":238},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM246),$BM$3:$BM$396,0)),\"\")","v":"Radio Systems Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C259","v":"Non-Digital Switching Expense"},{"$f":"'(I) TOTAL Part 32'!D259","v":6211},6211,"Non-Digital Switching Expense",null,1,{"$f":"IF(G247=1,COUNTIF($G$3:$G247,1),\"\")","v":245},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H247),$H$3:$H$396,0)),\"\")","v":"Central Office Switching Expense"},null,null,null,null,6410,null,1,{"$f":"IF(P247=1,COUNTIF($P$3:$P247,1),\"\")","v":245},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q247),$Q$3:$Q$396,0)),\"\")","v":6410},null,null,{"$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,1,{"$f":"IF(BL247=1,COUNTIF($BL$3:$BL247,1),\"\")","v":239},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM247),$BM$3:$BM$396,0)),\"\")","v":"Circuit Equipment Expense (Electronic & Optical)"}]
[null,{"$f":"'(I) TOTAL Part 32'!C260","v":"Digital Electronic Expense (Circuit & Packet)"},{"$f":"'(I) TOTAL Part 32'!D260","v":6212},6212,"Digital Electronic Expense (Circuit & Packet)",null,1,{"$f":"IF(G248=1,COUNTIF($G$3:$G248,1),\"\")","v":246},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H248),$H$3:$H$396,0)),\"\")","v":"Non-Digital Switching Expense"},null,null,null,null,6411,null,1,{"$f":"IF(P248=1,COUNTIF($P$3:$P248,1),\"\")","v":246},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q248),$Q$3:$Q$396,0)),\"\")","v":6411},null,null,{"$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,1,{"$f":"IF(BL248=1,COUNTIF($BL$3:$BL248,1),\"\")","v":240},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM248),$BM$3:$BM$396,0)),\"\")","v":"Information Origination / Termination Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C261","v":"Electro-Mechanical Expense"},{"$f":"'(I) TOTAL Part 32'!D261","v":6215},6215,"Electro-Mechanical Expense",null,1,{"$f":"IF(G249=1,COUNTIF($G$3:$G249,1),\"\")","v":247},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H249),$H$3:$H$396,0)),\"\")","v":"Digital Electronic Expense (Circuit & Packet)"},null,null,null,null,6421,null,1,{"$f":"IF(P249=1,COUNTIF($P$3:$P249,1),\"\")","v":247},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q249),$Q$3:$Q$396,0)),\"\")","v":6421},null,null,{"$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,1,{"$f":"IF(BL249=1,COUNTIF($BL$3:$BL249,1),\"\")","v":241},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM249),$BM$3:$BM$396,0)),\"\")","v":"Station Apparatus Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C262","v":"Operator Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D262","v":6220},6220,"Operator Systems Expense",null,1,{"$f":"IF(G250=1,COUNTIF($G$3:$G250,1),\"\")","v":248},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H250),$H$3:$H$396,0)),\"\")","v":"Electro-Mechanical Expense"},null,null,null,null,6422,null,1,{"$f":"IF(P250=1,COUNTIF($P$3:$P250,1),\"\")","v":248},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q250),$Q$3:$Q$396,0)),\"\")","v":6422},null,null,{"$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,1,{"$f":"IF(BL250=1,COUNTIF($BL$3:$BL250,1),\"\")","v":242},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM250),$BM$3:$BM$396,0)),\"\")","v":"Large Private Branch Exchange Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C263","v":"Central Office Transmission Expense"},{"$f":"'(I) TOTAL Part 32'!D263","v":6230},6230,"Central Office Transmission Expense",null,1,{"$f":"IF(G251=1,COUNTIF($G$3:$G251,1),\"\")","v":249},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H251),$H$3:$H$396,0)),\"\")","v":"Operator Systems Expense"},null,null,null,null,6423,null,1,{"$f":"IF(P251=1,COUNTIF($P$3:$P251,1),\"\")","v":249},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q251),$Q$3:$Q$396,0)),\"\")","v":6423},null,null,{"$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,1,{"$f":"IF(BL251=1,COUNTIF($BL$3:$BL251,1),\"\")","v":243},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM251),$BM$3:$BM$396,0)),\"\")","v":"Public Telephone Terminal Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C264","v":"Radio Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D264","v":6231},6231,"Radio Systems Expense",null,1,{"$f":"IF(G252=1,COUNTIF($G$3:$G252,1),\"\")","v":250},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H252),$H$3:$H$396,0)),\"\")","v":"Central Office Transmission Expense"},null,null,null,null,6424,null,1,{"$f":"IF(P252=1,COUNTIF($P$3:$P252,1),\"\")","v":250},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q252),$Q$3:$Q$396,0)),\"\")","v":6424},null,null,{"$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,1,{"$f":"IF(BL252=1,COUNTIF($BL$3:$BL252,1),\"\")","v":244},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM252),$BM$3:$BM$396,0)),\"\")","v":"Other Terminal Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C265","v":"Circuit Equipment Expense (Electronic & Optical)"},{"$f":"'(I) TOTAL Part 32'!D265","v":6232},6232,"Circuit Equipment Expense (Electronic & Optical)",null,1,{"$f":"IF(G253=1,COUNTIF($G$3:$G253,1),\"\")","v":251},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H253),$H$3:$H$396,0)),\"\")","v":"Radio Systems Expense"},null,null,null,null,6425,null,1,{"$f":"IF(P253=1,COUNTIF($P$3:$P253,1),\"\")","v":251},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q253),$Q$3:$Q$396,0)),\"\")","v":6425},null,null,{"$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,1,{"$f":"IF(BL253=1,COUNTIF($BL$3:$BL253,1),\"\")","v":245},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM253),$BM$3:$BM$396,0)),\"\")","v":"Cable and Wire Facilities Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C266","v":"Information Origination / Termination Expense"},{"$f":"'(I) TOTAL Part 32'!D266","v":6310},6310,"Information Origination / Termination Expense",null,1,{"$f":"IF(G254=1,COUNTIF($G$3:$G254,1),\"\")","v":252},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H254),$H$3:$H$396,0)),\"\")","v":"Circuit Equipment Expense (Electronic & Optical)"},null,null,null,null,6426,null,1,{"$f":"IF(P254=1,COUNTIF($P$3:$P254,1),\"\")","v":252},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q254),$Q$3:$Q$396,0)),\"\")","v":6426},null,null,{"$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,1,{"$f":"IF(BL254=1,COUNTIF($BL$3:$BL254,1),\"\")","v":246},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM254),$BM$3:$BM$396,0)),\"\")","v":"Poles Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C267","v":"Station Apparatus Expense"},{"$f":"'(I) TOTAL Part 32'!D267","v":6311},6311,"Station Apparatus Expense",null,1,{"$f":"IF(G255=1,COUNTIF($G$3:$G255,1),\"\")","v":253},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H255),$H$3:$H$396,0)),\"\")","v":"Information Origination / Termination Expense"},null,null,null,null,6431,null,1,{"$f":"IF(P255=1,COUNTIF($P$3:$P255,1),\"\")","v":253},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q255),$Q$3:$Q$396,0)),\"\")","v":6431},null,null,{"$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,1,{"$f":"IF(BL255=1,COUNTIF($BL$3:$BL255,1),\"\")","v":247},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM255),$BM$3:$BM$396,0)),\"\")","v":"Aerial Cable Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C268","v":"Large Private Branch Exchange Expense"},{"$f":"'(I) TOTAL Part 32'!D268","v":6341},6341,"Large Private Branch Exchange Expense",null,1,{"$f":"IF(G256=1,COUNTIF($G$3:$G256,1),\"\")","v":254},null,null,null,null,null,6441,null,1,{"$f":"IF(P256=1,COUNTIF($P$3:$P256,1),\"\")","v":254},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q256),$Q$3:$Q$396,0)),\"\")","v":6441},null,null,{"$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,1,{"$f":"IF(BL256=1,COUNTIF($BL$3:$BL256,1),\"\")","v":248},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM256),$BM$3:$BM$396,0)),\"\")","v":"Underground Cable Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C269","v":"Public Telephone Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D269","v":6351},6351,"Public Telephone Terminal Equipment Expense",null,1,{"$f":"IF(G257=1,COUNTIF($G$3:$G257,1),\"\")","v":255},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H257),$H$3:$H$396,0)),\"\")","v":"Large Private Branch Exchange Expense"},null,null,null,null,"6500's",null,1,{"$f":"IF(P257=1,COUNTIF($P$3:$P257,1),\"\")","v":255},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q257),$Q$3:$Q$396,0)),\"\")","v":"6500's"},null,null,{"$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,1,{"$f":"IF(BL257=1,COUNTIF($BL$3:$BL257,1),\"\")","v":249},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM257),$BM$3:$BM$396,0)),\"\")","v":"Buried Cable Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C270","v":"Other Terminal Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D270","v":6362},6362,"Other Terminal Equipment Expense",null,1,{"$f":"IF(G258=1,COUNTIF($G$3:$G258,1),\"\")","v":256},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H258),$H$3:$H$396,0)),\"\")","v":"Public Telephone Terminal Equipment Expense"},null,null,null,null,6510,null,1,{"$f":"IF(P258=1,COUNTIF($P$3:$P258,1),\"\")","v":256},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q258),$Q$3:$Q$396,0)),\"\")","v":6510},null,null,{"$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,1,{"$f":"IF(BL258=1,COUNTIF($BL$3:$BL258,1),\"\")","v":250},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM258),$BM$3:$BM$396,0)),\"\")","v":"Submarine Cable Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C271","v":"Cable and Wire Facilities Expense"},{"$f":"'(I) TOTAL Part 32'!D271","v":6410},6410,"Cable and Wire Facilities Expense",null,1,{"$f":"IF(G259=1,COUNTIF($G$3:$G259,1),\"\")","v":257},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H259),$H$3:$H$396,0)),\"\")","v":"Other Terminal Equipment Expense"},null,null,null,null,6511,null,1,{"$f":"IF(P259=1,COUNTIF($P$3:$P259,1),\"\")","v":257},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q259),$Q$3:$Q$396,0)),\"\")","v":6511},null,null,{"$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,1,{"$f":"IF(BL259=1,COUNTIF($BL$3:$BL259,1),\"\")","v":251},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM259),$BM$3:$BM$396,0)),\"\")","v":"Deep Sea Cable Expense"}]
[null,{"$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":1},{"$f":"IF(G260=1,COUNTIF($G$3:$G260,1),\"\")","v":258},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H260),$H$3:$H$396,0)),\"\")","v":"Cable and Wire Facilities Expense"},null,null,null,null,6512,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D260))","v":1},{"$f":"IF(P260=1,COUNTIF($P$3:$P260,1),\"\")","v":258},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q260),$Q$3:$Q$396,0)),\"\")","v":6512},null,null,{"$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,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ260))","v":1},{"$f":"IF(BL260=1,COUNTIF($BL$3:$BL260,1),\"\")","v":252},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM260),$BM$3:$BM$396,0)),\"\")","v":"Intrabuilding Network Cable Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C273","v":"Aerial Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D273","v":6421},6421,"Aerial Cable Expense",null,1,{"$f":"IF(G261=1,COUNTIF($G$3:$G261,1),\"\")","v":259},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H261),$H$3:$H$396,0)),\"\")","v":"Poles Expense"},null,null,null,null,6530,null,1,{"$f":"IF(P261=1,COUNTIF($P$3:$P261,1),\"\")","v":259},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q261),$Q$3:$Q$396,0)),\"\")","v":6530},null,null,{"$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,1,{"$f":"IF(BL261=1,COUNTIF($BL$3:$BL261,1),\"\")","v":253},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM261),$BM$3:$BM$396,0)),\"\")","v":"Aerial Wire Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C274","v":"Underground Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D274","v":6422},6422,"Underground Cable Expense",null,1,{"$f":"IF(G262=1,COUNTIF($G$3:$G262,1),\"\")","v":260},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H262),$H$3:$H$396,0)),\"\")","v":"Aerial Cable Expense"},null,null,null,null,6531,null,1,{"$f":"IF(P262=1,COUNTIF($P$3:$P262,1),\"\")","v":260},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q262),$Q$3:$Q$396,0)),\"\")","v":6531},null,null,{"$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,1,{"$f":"IF(BL262=1,COUNTIF($BL$3:$BL262,1),\"\")","v":254},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM262),$BM$3:$BM$396,0)),\"\")","v":"Conduit Systems Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C275","v":"Buried Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D275","v":6423},6423,"Buried Cable Expense",null,1,{"$f":"IF(G263=1,COUNTIF($G$3:$G263,1),\"\")","v":261},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H263),$H$3:$H$396,0)),\"\")","v":"Underground Cable Expense"},null,null,null,null,6532,null,1,{"$f":"IF(P263=1,COUNTIF($P$3:$P263,1),\"\")","v":261},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q263),$Q$3:$Q$396,0)),\"\")","v":6532},null,null,{"$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,1,{"$f":"IF(BL263=1,COUNTIF($BL$3:$BL263,1),\"\")","v":255},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM263),$BM$3:$BM$396,0)),\"\")","v":"Total Plant Nonspecific Operation Expense                    --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C276","v":"Submarine Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D276","v":6424},6424,"Submarine Cable Expense",null,1,{"$f":"IF(G264=1,COUNTIF($G$3:$G264,1),\"\")","v":262},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H264),$H$3:$H$396,0)),\"\")","v":"Buried Cable Expense"},null,null,null,null,6533,null,1,{"$f":"IF(P264=1,COUNTIF($P$3:$P264,1),\"\")","v":262},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q264),$Q$3:$Q$396,0)),\"\")","v":6533},null,null,{"$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,1,{"$f":"IF(BL264=1,COUNTIF($BL$3:$BL264,1),\"\")","v":256},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM264),$BM$3:$BM$396,0)),\"\")","v":"Other Property, Plant and Equipment Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C277","v":"Deep Sea Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D277","v":6425},6425,"Deep Sea Cable Expense",null,1,{"$f":"IF(G265=1,COUNTIF($G$3:$G265,1),\"\")","v":263},null,null,null,null,null,6534,null,1,{"$f":"IF(P265=1,COUNTIF($P$3:$P265,1),\"\")","v":263},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q265),$Q$3:$Q$396,0)),\"\")","v":6534},null,null,{"$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,1,{"$f":"IF(BL265=1,COUNTIF($BL$3:$BL265,1),\"\")","v":257},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM265),$BM$3:$BM$396,0)),\"\")","v":"Property Held for Future Telecommunications Use Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C278","v":"Intrabuilding Network Cable Expense"},{"$f":"'(I) TOTAL Part 32'!D278","v":6426},6426,"Intrabuilding Network Cable Expense",null,1,{"$f":"IF(G266=1,COUNTIF($G$3:$G266,1),\"\")","v":264},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H266),$H$3:$H$396,0)),\"\")","v":"Deep Sea Cable Expense"},null,null,null,null,6535,null,1,{"$f":"IF(P266=1,COUNTIF($P$3:$P266,1),\"\")","v":264},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q266),$Q$3:$Q$396,0)),\"\")","v":6535},null,null,{"$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,1,{"$f":"IF(BL266=1,COUNTIF($BL$3:$BL266,1),\"\")","v":258},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM266),$BM$3:$BM$396,0)),\"\")","v":"Provisioning Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C279","v":"Aerial Wire Expense"},{"$f":"'(I) TOTAL Part 32'!D279","v":6431},6431,"Aerial Wire Expense",null,1,{"$f":"IF(G267=1,COUNTIF($G$3:$G267,1),\"\")","v":265},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H267),$H$3:$H$396,0)),\"\")","v":"Intrabuilding Network Cable Expense"},null,null,null,null,6540,null,1,{"$f":"IF(P267=1,COUNTIF($P$3:$P267,1),\"\")","v":265},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q267),$Q$3:$Q$396,0)),\"\")","v":6540},null,null,{"$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,1,{"$f":"IF(BL267=1,COUNTIF($BL$3:$BL267,1),\"\")","v":259},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM267),$BM$3:$BM$396,0)),\"\")","v":"Network Operations Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C280","v":"Conduit Systems Expense"},{"$f":"'(I) TOTAL Part 32'!D280","v":6441},6441,"Conduit Systems Expense",null,1,{"$f":"IF(G268=1,COUNTIF($G$3:$G268,1),\"\")","v":266},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H268),$H$3:$H$396,0)),\"\")","v":"Aerial Wire Expense"},null,null,null,null,6560,null,1,{"$f":"IF(P268=1,COUNTIF($P$3:$P268,1),\"\")","v":266},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q268),$Q$3:$Q$396,0)),\"\")","v":6560},null,null,{"$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,1,{"$f":"IF(BL268=1,COUNTIF($BL$3:$BL268,1),\"\")","v":260},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM268),$BM$3:$BM$396,0)),\"\")","v":"Power Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C281","v":"Total Plant Nonspecific Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D281","v":"6500's"},"6500's","Total Plant Nonspecific Operation Expense - TOTAL",null,1,{"$f":"IF(G269=1,COUNTIF($G$3:$G269,1),\"\")","v":267},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H269),$H$3:$H$396,0)),\"\")","v":"Conduit Systems Expense"},null,null,null,null,6561,null,1,{"$f":"IF(P269=1,COUNTIF($P$3:$P269,1),\"\")","v":267},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q269),$Q$3:$Q$396,0)),\"\")","v":6561},null,null,{"$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,1,{"$f":"IF(BL269=1,COUNTIF($BL$3:$BL269,1),\"\")","v":261},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM269),$BM$3:$BM$396,0)),\"\")","v":"Network Administration Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C282","v":"Other Property, Plant and Equipment Expense"},{"$f":"'(I) TOTAL Part 32'!D282","v":6510},6510,"Other Property, Plant and Equipment Expense",null,1,{"$f":"IF(G270=1,COUNTIF($G$3:$G270,1),\"\")","v":268},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H270),$H$3:$H$396,0)),\"\")","v":"Total Plant Nonspecific Operation Expense - TOTAL"},null,null,null,null,6563,null,1,{"$f":"IF(P270=1,COUNTIF($P$3:$P270,1),\"\")","v":268},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q270),$Q$3:$Q$396,0)),\"\")","v":6563},null,null,{"$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,1,{"$f":"IF(BL270=1,COUNTIF($BL$3:$BL270,1),\"\")","v":262},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM270),$BM$3:$BM$396,0)),\"\")","v":"Testing Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C283","v":"Property Held for Future Telecommunications Use Expense"},{"$f":"'(I) TOTAL Part 32'!D283","v":6511},6511,"Property Held for Future Telecommunications Use Expense",null,1,{"$f":"IF(G271=1,COUNTIF($G$3:$G271,1),\"\")","v":269},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H271),$H$3:$H$396,0)),\"\")","v":"Other Property, Plant and Equipment Expense"},null,null,null,null,6564,null,1,{"$f":"IF(P271=1,COUNTIF($P$3:$P271,1),\"\")","v":269},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q271),$Q$3:$Q$396,0)),\"\")","v":6564},null,null,{"$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,1,{"$f":"IF(BL271=1,COUNTIF($BL$3:$BL271,1),\"\")","v":263},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM271),$BM$3:$BM$396,0)),\"\")","v":"Plant Operations Administration Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C284","v":"Provisioning Expense"},{"$f":"'(I) TOTAL Part 32'!D284","v":6512},6512,"Provisioning Expense",null,1,{"$f":"IF(G272=1,COUNTIF($G$3:$G272,1),\"\")","v":270},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H272),$H$3:$H$396,0)),\"\")","v":"Property Held for Future Telecommunications Use Expense"},null,null,null,null,6565,null,1,{"$f":"IF(P272=1,COUNTIF($P$3:$P272,1),\"\")","v":270},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q272),$Q$3:$Q$396,0)),\"\")","v":6565},null,null,{"$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,1,{"$f":"IF(BL272=1,COUNTIF($BL$3:$BL272,1),\"\")","v":264},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM272),$BM$3:$BM$396,0)),\"\")","v":"Engineering Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C285","v":"Network Operations Expense"},{"$f":"'(I) TOTAL Part 32'!D285","v":6530},6530,"Network Operations Expense",null,1,{"$f":"IF(G273=1,COUNTIF($G$3:$G273,1),\"\")","v":271},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H273),$H$3:$H$396,0)),\"\")","v":"Provisioning Expense"},null,null,null,null,"6600's",null,1,{"$f":"IF(P273=1,COUNTIF($P$3:$P273,1),\"\")","v":271},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q273),$Q$3:$Q$396,0)),\"\")","v":"6600's"},null,null,{"$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,1,{"$f":"IF(BL273=1,COUNTIF($BL$3:$BL273,1),\"\")","v":265},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM273),$BM$3:$BM$396,0)),\"\")","v":"Access Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C286","v":"Power Expense"},{"$f":"'(I) TOTAL Part 32'!D286","v":6531},6531,"Power Expense",null,1,{"$f":"IF(G274=1,COUNTIF($G$3:$G274,1),\"\")","v":272},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H274),$H$3:$H$396,0)),\"\")","v":"Network Operations Expense"},null,null,null,null,6610,null,1,{"$f":"IF(P274=1,COUNTIF($P$3:$P274,1),\"\")","v":272},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q274),$Q$3:$Q$396,0)),\"\")","v":6610},null,null,{"$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,1,{"$f":"IF(BL274=1,COUNTIF($BL$3:$BL274,1),\"\")","v":266},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM274),$BM$3:$BM$396,0)),\"\")","v":"Accumulated Depreciation"}]
[null,{"$f":"'(I) TOTAL Part 32'!C287","v":"Network Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D287","v":6532},6532,"Network Administration Expense",null,1,{"$f":"IF(G275=1,COUNTIF($G$3:$G275,1),\"\")","v":273},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H275),$H$3:$H$396,0)),\"\")","v":"Power Expense"},null,null,null,null,6611,null,1,{"$f":"IF(P275=1,COUNTIF($P$3:$P275,1),\"\")","v":273},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q275),$Q$3:$Q$396,0)),\"\")","v":6611},null,null,{"$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,1,{"$f":"IF(BL275=1,COUNTIF($BL$3:$BL275,1),\"\")","v":267},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM275),$BM$3:$BM$396,0)),\"\")","v":"Depreciation Expense – Telecommunications Plant in Service"}]
[null,{"$f":"'(I) TOTAL Part 32'!C288","v":"Testing Expense"},{"$f":"'(I) TOTAL Part 32'!D288","v":6533},6533,"Testing Expense",null,1,{"$f":"IF(G276=1,COUNTIF($G$3:$G276,1),\"\")","v":274},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H276),$H$3:$H$396,0)),\"\")","v":"Network Administration Expense"},null,null,null,null,6612,null,1,{"$f":"IF(P276=1,COUNTIF($P$3:$P276,1),\"\")","v":274},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q276),$Q$3:$Q$396,0)),\"\")","v":6612},null,null,{"$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,1,{"$f":"IF(BL276=1,COUNTIF($BL$3:$BL276,1),\"\")","v":268},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM276),$BM$3:$BM$396,0)),\"\")","v":"Amortization Expense – Tangible"}]
[null,{"$f":"'(I) TOTAL Part 32'!C289","v":"Plant Operations Administration Expense"},{"$f":"'(I) TOTAL Part 32'!D289","v":6534},6534,"Plant Operations Administration Expense",null,1,{"$f":"IF(G277=1,COUNTIF($G$3:$G277,1),\"\")","v":275},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H277),$H$3:$H$396,0)),\"\")","v":"Testing Expense"},null,null,null,null,6613,null,1,{"$f":"IF(P277=1,COUNTIF($P$3:$P277,1),\"\")","v":275},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q277),$Q$3:$Q$396,0)),\"\")","v":6613},null,null,{"$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,1,{"$f":"IF(BL277=1,COUNTIF($BL$3:$BL277,1),\"\")","v":269},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM277),$BM$3:$BM$396,0)),\"\")","v":"Amortization Expense – Intangible"}]
[null,{"$f":"'(I) TOTAL Part 32'!C290","v":"Engineering Expense"},{"$f":"'(I) TOTAL Part 32'!D290","v":6535},6535,"Engineering Expense",null,1,{"$f":"IF(G278=1,COUNTIF($G$3:$G278,1),\"\")","v":276},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H278),$H$3:$H$396,0)),\"\")","v":"Plant Operations Administration Expense"},null,null,null,null,6620,null,1,{"$f":"IF(P278=1,COUNTIF($P$3:$P278,1),\"\")","v":276},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q278),$Q$3:$Q$396,0)),\"\")","v":6620},null,null,{"$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,1,{"$f":"IF(BL278=1,COUNTIF($BL$3:$BL278,1),\"\")","v":270},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM278),$BM$3:$BM$396,0)),\"\")","v":"Amortization Expense – Other"}]
[null,{"$f":"'(I) TOTAL Part 32'!C291","v":"Access Expense"},{"$f":"'(I) TOTAL Part 32'!D291","v":6540},6540,"Access Expense",null,1,{"$f":"IF(G279=1,COUNTIF($G$3:$G279,1),\"\")","v":277},null,null,null,null,null,6621,null,1,{"$f":"IF(P279=1,COUNTIF($P$3:$P279,1),\"\")","v":277},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q279),$Q$3:$Q$396,0)),\"\")","v":6621},null,null,{"$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,1,{"$f":"IF(BL279=1,COUNTIF($BL$3:$BL279,1),\"\")","v":271},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM279),$BM$3:$BM$396,0)),\"\")","v":"Marketing"}]
[null,{"$f":"'(I) TOTAL Part 32'!C292","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},{"$f":"'(I) TOTAL Part 32'!D292","v":6560},6560,"Depreciation & Amortization Expense  (6561 ~ 6565)",null,1,{"$f":"IF(G280=1,COUNTIF($G$3:$G280,1),\"\")","v":278},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H280),$H$3:$H$396,0)),\"\")","v":"Access Expense"},null,null,null,null,6622,null,1,{"$f":"IF(P280=1,COUNTIF($P$3:$P280,1),\"\")","v":278},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q280),$Q$3:$Q$396,0)),\"\")","v":6622},null,null,{"$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,1,{"$f":"IF(BL280=1,COUNTIF($BL$3:$BL280,1),\"\")","v":272},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM280),$BM$3:$BM$396,0)),\"\")","v":"Product Management and Sales"}]
[null,{"$f":"'(I) TOTAL Part 32'!C293","v":"Depreciation Expense – Telecommunications Plant in Service"},{"$f":"'(I) TOTAL Part 32'!D293","v":6561},6561,"Depreciation Expense – Telecommunications Plant in Service",null,1,{"$f":"IF(G281=1,COUNTIF($G$3:$G281,1),\"\")","v":279},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H281),$H$3:$H$396,0)),\"\")","v":"Depreciation & Amortization Expense  (6561 ~ 6565)"},null,null,null,null,6623,null,1,{"$f":"IF(P281=1,COUNTIF($P$3:$P281,1),\"\")","v":279},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q281),$Q$3:$Q$396,0)),\"\")","v":6623},null,null,{"$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,1,{"$f":"IF(BL281=1,COUNTIF($BL$3:$BL281,1),\"\")","v":273},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM281),$BM$3:$BM$396,0)),\"\")","v":"Sales"}]
[null,{"$f":"'(I) TOTAL Part 32'!C294","v":"Amortization Expense – Tangible"},{"$f":"'(I) TOTAL Part 32'!D294","v":6563},6563,"Amortization Expense – Tangible",null,1,{"$f":"IF(G282=1,COUNTIF($G$3:$G282,1),\"\")","v":280},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H282),$H$3:$H$396,0)),\"\")","v":"Depreciation Expense – Telecommunications Plant in Service"},null,null,null,null,"6700's",null,1,{"$f":"IF(P282=1,COUNTIF($P$3:$P282,1),\"\")","v":280},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q282),$Q$3:$Q$396,0)),\"\")","v":"6700's"},null,null,{"$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,1,{"$f":"IF(BL282=1,COUNTIF($BL$3:$BL282,1),\"\")","v":274},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM282),$BM$3:$BM$396,0)),\"\")","v":"Product Advertising"}]
[null,{"$f":"'(I) TOTAL Part 32'!C295","v":"Amortization Expense – Intangible"},{"$f":"'(I) TOTAL Part 32'!D295","v":6564},6564,"Amortization Expense – Intangible",null,1,{"$f":"IF(G283=1,COUNTIF($G$3:$G283,1),\"\")","v":281},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H283),$H$3:$H$396,0)),\"\")","v":"Amortization Expense – Tangible"},null,null,null,null,6710,null,1,{"$f":"IF(P283=1,COUNTIF($P$3:$P283,1),\"\")","v":281},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q283),$Q$3:$Q$396,0)),\"\")","v":6710},null,null,{"$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,1,{"$f":"IF(BL283=1,COUNTIF($BL$3:$BL283,1),\"\")","v":275},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM283),$BM$3:$BM$396,0)),\"\")","v":"Services"}]
[null,{"$f":"'(I) TOTAL Part 32'!C296","v":"Amortization Expense – Other"},{"$f":"'(I) TOTAL Part 32'!D296","v":6565},6565,"Amortization Expense – Other",null,1,{"$f":"IF(G284=1,COUNTIF($G$3:$G284,1),\"\")","v":282},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H284),$H$3:$H$396,0)),\"\")","v":"Amortization Expense – Intangible"},null,null,null,null,6711,null,1,{"$f":"IF(P284=1,COUNTIF($P$3:$P284,1),\"\")","v":282},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q284),$Q$3:$Q$396,0)),\"\")","v":6711},null,null,{"$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,1,{"$f":"IF(BL284=1,COUNTIF($BL$3:$BL284,1),\"\")","v":276},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM284),$BM$3:$BM$396,0)),\"\")","v":"Call Completion Services"}]
[null,{"$f":"'(I) TOTAL Part 32'!C297","v":"Total Customer Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D297","v":"6600's"},"6600's","Total Customer Operation Expense - TOTAL",null,1,{"$f":"IF(G285=1,COUNTIF($G$3:$G285,1),\"\")","v":283},null,null,null,null,null,6712,null,1,{"$f":"IF(P285=1,COUNTIF($P$3:$P285,1),\"\")","v":283},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q285),$Q$3:$Q$396,0)),\"\")","v":6712},null,null,{"$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$396,0)),\"\")","v":"Number Services"}]
[null,{"$f":"'(I) TOTAL Part 32'!C298","v":"Marketing"},{"$f":"'(I) TOTAL Part 32'!D298","v":6610},6610,"Marketing",null,1,{"$f":"IF(G286=1,COUNTIF($G$3:$G286,1),\"\")","v":284},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H286),$H$3:$H$396,0)),\"\")","v":"Total Customer Operation Expense - TOTAL"},null,null,null,null,6720,null,1,{"$f":"IF(P286=1,COUNTIF($P$3:$P286,1),\"\")","v":284},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q286),$Q$3:$Q$396,0)),\"\")","v":6720},null,null,{"$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,1,{"$f":"IF(BL286=1,COUNTIF($BL$3:$BL286,1),\"\")","v":277},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM286),$BM$3:$BM$396,0)),\"\")","v":"Customer Services"}]
[null,{"$f":"'(I) TOTAL Part 32'!C299","v":"Product Management and Sales"},{"$f":"'(I) TOTAL Part 32'!D299","v":6611},6611,"Product Management and Sales",null,1,{"$f":"IF(G287=1,COUNTIF($G$3:$G287,1),\"\")","v":285},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H287),$H$3:$H$396,0)),\"\")","v":"Marketing"},null,null,null,null,6721,null,1,{"$f":"IF(P287=1,COUNTIF($P$3:$P287,1),\"\")","v":285},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q287),$Q$3:$Q$396,0)),\"\")","v":6721},null,null,{"$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,1,{"$f":"IF(BL287=1,COUNTIF($BL$3:$BL287,1),\"\")","v":278},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM287),$BM$3:$BM$396,0)),\"\")","v":"Executive and Planning"}]
[null,{"$f":"'(I) TOTAL Part 32'!C300","v":"Sales"},{"$f":"'(I) TOTAL Part 32'!D300","v":6612},6612,"Sales",null,1,{"$f":"IF(G288=1,COUNTIF($G$3:$G288,1),\"\")","v":286},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H288),$H$3:$H$396,0)),\"\")","v":"Product Management and Sales"},null,null,null,null,6722,null,1,{"$f":"IF(P288=1,COUNTIF($P$3:$P288,1),\"\")","v":286},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q288),$Q$3:$Q$396,0)),\"\")","v":6722},null,null,{"$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,1,{"$f":"IF(BL288=1,COUNTIF($BL$3:$BL288,1),\"\")","v":279},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM288),$BM$3:$BM$396,0)),\"\")","v":"Executive"}]
[null,{"$f":"'(I) TOTAL Part 32'!C301","v":"Product Advertising"},{"$f":"'(I) TOTAL Part 32'!D301","v":6613},6613,"Product Advertising",null,1,{"$f":"IF(G289=1,COUNTIF($G$3:$G289,1),\"\")","v":287},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H289),$H$3:$H$396,0)),\"\")","v":"Sales"},null,null,null,null,6723,null,1,{"$f":"IF(P289=1,COUNTIF($P$3:$P289,1),\"\")","v":287},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q289),$Q$3:$Q$396,0)),\"\")","v":6723},null,null,{"$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,1,{"$f":"IF(BL289=1,COUNTIF($BL$3:$BL289,1),\"\")","v":280},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM289),$BM$3:$BM$396,0)),\"\")","v":"Planning"}]
[null,{"$f":"'(I) TOTAL Part 32'!C302","v":"Services"},{"$f":"'(I) TOTAL Part 32'!D302","v":6620},6620,"Services",null,1,{"$f":"IF(G290=1,COUNTIF($G$3:$G290,1),\"\")","v":288},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H290),$H$3:$H$396,0)),\"\")","v":"Product Advertising"},null,null,null,null,6724,null,1,{"$f":"IF(P290=1,COUNTIF($P$3:$P290,1),\"\")","v":288},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q290),$Q$3:$Q$396,0)),\"\")","v":6724},null,null,{"$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,1,{"$f":"IF(BL290=1,COUNTIF($BL$3:$BL290,1),\"\")","v":281},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM290),$BM$3:$BM$396,0)),\"\")","v":"General and Administrative"}]
[null,{"$f":"'(I) TOTAL Part 32'!C303","v":"Call Completion Services"},{"$f":"'(I) TOTAL Part 32'!D303","v":6621},6621,"Call Completion Services",null,1,{"$f":"IF(G291=1,COUNTIF($G$3:$G291,1),\"\")","v":289},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H291),$H$3:$H$396,0)),\"\")","v":"Services"},null,null,null,null,6725,null,1,{"$f":"IF(P291=1,COUNTIF($P$3:$P291,1),\"\")","v":289},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q291),$Q$3:$Q$396,0)),\"\")","v":6725},null,null,{"$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,1,{"$f":"IF(BL291=1,COUNTIF($BL$3:$BL291,1),\"\")","v":282},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM291),$BM$3:$BM$396,0)),\"\")","v":"Accounting and Finance"}]
[null,{"$f":"'(I) TOTAL Part 32'!C304","v":"Number Services"},{"$f":"'(I) TOTAL Part 32'!D304","v":6622},6622,"Number Services",null,1,{"$f":"IF(G292=1,COUNTIF($G$3:$G292,1),\"\")","v":290},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H292),$H$3:$H$396,0)),\"\")","v":"Call Completion Services"},null,null,null,null,6726,null,1,{"$f":"IF(P292=1,COUNTIF($P$3:$P292,1),\"\")","v":290},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q292),$Q$3:$Q$396,0)),\"\")","v":6726},null,null,{"$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,1,{"$f":"IF(BL292=1,COUNTIF($BL$3:$BL292,1),\"\")","v":283},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM292),$BM$3:$BM$396,0)),\"\")","v":"External Relations"}]
[null,{"$f":"'(I) TOTAL Part 32'!C305","v":"Customer Services"},{"$f":"'(I) TOTAL Part 32'!D305","v":6623},6623,"Customer Services",null,1,{"$f":"IF(G293=1,COUNTIF($G$3:$G293,1),\"\")","v":291},null,null,null,null,null,6727,null,1,{"$f":"IF(P293=1,COUNTIF($P$3:$P293,1),\"\")","v":291},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q293),$Q$3:$Q$396,0)),\"\")","v":6727},null,null,{"$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,1,{"$f":"IF(BL293=1,COUNTIF($BL$3:$BL293,1),\"\")","v":284},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM293),$BM$3:$BM$396,0)),\"\")","v":"Human Resources"}]
[null,{"$f":"'(I) TOTAL Part 32'!C306","v":"Total Corporate Operation Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D306","v":"6700's"},"6700's","Total Corporate Operation Expense - TOTAL",null,1,{"$f":"IF(G294=1,COUNTIF($G$3:$G294,1),\"\")","v":292},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H294),$H$3:$H$396,0)),\"\")","v":"Customer Services"},null,null,null,null,6728,null,1,{"$f":"IF(P294=1,COUNTIF($P$3:$P294,1),\"\")","v":292},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q294),$Q$3:$Q$396,0)),\"\")","v":6728},null,null,{"$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$396,0)),\"\")","v":"Information Management"}]
[null,{"$f":"'(I) TOTAL Part 32'!C307","v":"Executive and Planning"},{"$f":"'(I) TOTAL Part 32'!D307","v":6710},6710,"Executive and Planning",null,1,{"$f":"IF(G295=1,COUNTIF($G$3:$G295,1),\"\")","v":293},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H295),$H$3:$H$396,0)),\"\")","v":"Total Corporate Operation Expense - TOTAL"},null,null,null,null,6790,null,1,{"$f":"IF(P295=1,COUNTIF($P$3:$P295,1),\"\")","v":293},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q295),$Q$3:$Q$396,0)),\"\")","v":6790},null,null,{"$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,1,{"$f":"IF(BL295=1,COUNTIF($BL$3:$BL295,1),\"\")","v":285},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM295),$BM$3:$BM$396,0)),\"\")","v":"Legal"}]
[null,{"$f":"'(I) TOTAL Part 32'!C308","v":"Executive"},{"$f":"'(I) TOTAL Part 32'!D308","v":6711},6711,"Executive",null,1,{"$f":"IF(G296=1,COUNTIF($G$3:$G296,1),\"\")","v":294},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H296),$H$3:$H$396,0)),\"\")","v":"Executive and Planning"},null,null,null,null,7100,null,1,{"$f":"IF(P296=1,COUNTIF($P$3:$P296,1),\"\")","v":294},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q296),$Q$3:$Q$396,0)),\"\")","v":7100},null,null,{"$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,1,{"$f":"IF(BL296=1,COUNTIF($BL$3:$BL296,1),\"\")","v":286},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM296),$BM$3:$BM$396,0)),\"\")","v":"Procurement"}]
[null,{"$f":"'(I) TOTAL Part 32'!C309","v":"Planning"},{"$f":"'(I) TOTAL Part 32'!D309","v":6712},6712,"Planning",null,1,{"$f":"IF(G297=1,COUNTIF($G$3:$G297,1),\"\")","v":295},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H297),$H$3:$H$396,0)),\"\")","v":"Executive"},null,null,null,null,7110,null,1,{"$f":"IF(P297=1,COUNTIF($P$3:$P297,1),\"\")","v":295},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q297),$Q$3:$Q$396,0)),\"\")","v":7110},null,null,{"$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,1,{"$f":"IF(BL297=1,COUNTIF($BL$3:$BL297,1),\"\")","v":287},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM297),$BM$3:$BM$396,0)),\"\")","v":"Research and Development"}]
[null,{"$f":"'(I) TOTAL Part 32'!C310","v":"General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D310","v":6720},6720,"General and Administrative",null,1,{"$f":"IF(G298=1,COUNTIF($G$3:$G298,1),\"\")","v":296},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H298),$H$3:$H$396,0)),\"\")","v":"Planning"},null,null,null,null,7130,null,1,{"$f":"IF(P298=1,COUNTIF($P$3:$P298,1),\"\")","v":296},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q298),$Q$3:$Q$396,0)),\"\")","v":7130},null,null,{"$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,1,{"$f":"IF(BL298=1,COUNTIF($BL$3:$BL298,1),\"\")","v":288},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM298),$BM$3:$BM$396,0)),\"\")","v":"Other General and Administrative"}]
[null,{"$f":"'(I) TOTAL Part 32'!C311","v":"Accounting and Finance"},{"$f":"'(I) TOTAL Part 32'!D311","v":6721},6721,"Accounting and Finance",null,1,{"$f":"IF(G299=1,COUNTIF($G$3:$G299,1),\"\")","v":297},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H299),$H$3:$H$396,0)),\"\")","v":"General and Administrative"},null,null,null,null,7140,null,1,{"$f":"IF(P299=1,COUNTIF($P$3:$P299,1),\"\")","v":297},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q299),$Q$3:$Q$396,0)),\"\")","v":7140},null,null,{"$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,1,{"$f":"IF(BL299=1,COUNTIF($BL$3:$BL299,1),\"\")","v":289},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM299),$BM$3:$BM$396,0)),\"\")","v":"Provision for Uncollectible Notes Receivable"}]
[null,{"$f":"'(I) TOTAL Part 32'!C312","v":"External Relations"},{"$f":"'(I) TOTAL Part 32'!D312","v":6722},6722,"External Relations",null,1,{"$f":"IF(G300=1,COUNTIF($G$3:$G300,1),\"\")","v":298},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H300),$H$3:$H$396,0)),\"\")","v":"Accounting and Finance"},null,null,null,null,7150,null,1,{"$f":"IF(P300=1,COUNTIF($P$3:$P300,1),\"\")","v":298},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q300),$Q$3:$Q$396,0)),\"\")","v":7150},null,null,{"$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,1,{"$f":"IF(BL300=1,COUNTIF($BL$3:$BL300,1),\"\")","v":290},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM300),$BM$3:$BM$396,0)),\"\")","v":"Income from Custom Work"}]
[null,{"$f":"'(I) TOTAL Part 32'!C313","v":"Human Resources"},{"$f":"'(I) TOTAL Part 32'!D313","v":6723},6723,"Human Resources",null,1,{"$f":"IF(G301=1,COUNTIF($G$3:$G301,1),\"\")","v":299},null,null,null,null,null,7160,null,1,{"$f":"IF(P301=1,COUNTIF($P$3:$P301,1),\"\")","v":299},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q301),$Q$3:$Q$396,0)),\"\")","v":7160},null,null,{"$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,1,{"$f":"IF(BL301=1,COUNTIF($BL$3:$BL301,1),\"\")","v":291},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM301),$BM$3:$BM$396,0)),\"\")","v":"Return from Non-regulated use of Regulated Facilities"}]
[null,{"$f":"'(I) TOTAL Part 32'!C314","v":"Information Management"},{"$f":"'(I) TOTAL Part 32'!D314","v":6724},6724,"Information Management",null,1,{"$f":"IF(G302=1,COUNTIF($G$3:$G302,1),\"\")","v":300},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H302),$H$3:$H$396,0)),\"\")","v":"Human Resources"},null,null,null,null,7200,null,1,{"$f":"IF(P302=1,COUNTIF($P$3:$P302,1),\"\")","v":300},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q302),$Q$3:$Q$396,0)),\"\")","v":7200},null,null,{"$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,1,{"$f":"IF(BL302=1,COUNTIF($BL$3:$BL302,1),\"\")","v":292},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM302),$BM$3:$BM$396,0)),\"\")","v":"Gains and Losses from Foreign Exchange"}]
[null,{"$f":"'(I) TOTAL Part 32'!C315","v":"Legal"},{"$f":"'(I) TOTAL Part 32'!D315","v":6725},6725,"Legal",null,1,{"$f":"IF(G303=1,COUNTIF($G$3:$G303,1),\"\")","v":301},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H303),$H$3:$H$396,0)),\"\")","v":"Information Management"},null,null,null,null,7210,null,1,{"$f":"IF(P303=1,COUNTIF($P$3:$P303,1),\"\")","v":301},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q303),$Q$3:$Q$396,0)),\"\")","v":7210},null,null,{"$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,1,{"$f":"IF(BL303=1,COUNTIF($BL$3:$BL303,1),\"\")","v":293},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM303),$BM$3:$BM$396,0)),\"\")","v":"Gains and Losses from the Disposition of Land and Artworks"}]
[null,{"$f":"'(I) TOTAL Part 32'!C316","v":"Procurement"},{"$f":"'(I) TOTAL Part 32'!D316","v":6726},6726,"Procurement",null,1,{"$f":"IF(G304=1,COUNTIF($G$3:$G304,1),\"\")","v":302},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H304),$H$3:$H$396,0)),\"\")","v":"Legal"},null,null,null,null,7220,null,1,{"$f":"IF(P304=1,COUNTIF($P$3:$P304,1),\"\")","v":302},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q304),$Q$3:$Q$396,0)),\"\")","v":7220},null,null,{"$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,1,{"$f":"IF(BL304=1,COUNTIF($BL$3:$BL304,1),\"\")","v":294},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM304),$BM$3:$BM$396,0)),\"\")","v":"Other Operating Gains and Losses"}]
[null,{"$f":"'(I) TOTAL Part 32'!C317","v":"Research and Development"},{"$f":"'(I) TOTAL Part 32'!D317","v":6727},6727,"Research and Development",null,1,{"$f":"IF(G305=1,COUNTIF($G$3:$G305,1),\"\")","v":303},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H305),$H$3:$H$396,0)),\"\")","v":"Procurement"},null,null,null,null,7230,null,1,{"$f":"IF(P305=1,COUNTIF($P$3:$P305,1),\"\")","v":303},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q305),$Q$3:$Q$396,0)),\"\")","v":7230},null,null,{"$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,1,{"$f":"IF(BL305=1,COUNTIF($BL$3:$BL305,1),\"\")","v":295},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM305),$BM$3:$BM$396,0)),\"\")","v":"Operating Taxes                                                                     --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C318","v":"Other General and Administrative"},{"$f":"'(I) TOTAL Part 32'!D318","v":6728},6728,"Other General and Administrative",null,1,{"$f":"IF(G306=1,COUNTIF($G$3:$G306,1),\"\")","v":304},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H306),$H$3:$H$396,0)),\"\")","v":"Research and Development"},null,null,null,null,"7240.a",null,1,{"$f":"IF(P306=1,COUNTIF($P$3:$P306,1),\"\")","v":304},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q306),$Q$3:$Q$396,0)),\"\")","v":"7240.a"},null,null,{"$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,1,{"$f":"IF(BL306=1,COUNTIF($BL$3:$BL306,1),\"\")","v":296},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM306),$BM$3:$BM$396,0)),\"\")","v":"Operating Investment Tax Credits - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C319","v":"Provision for Uncollectible Notes Receivable"},{"$f":"'(I) TOTAL Part 32'!D319","v":6790},6790,"Provision for Uncollectible Notes Receivable",null,1,{"$f":"IF(G307=1,COUNTIF($G$3:$G307,1),\"\")","v":305},null,null,null,null,null,"7240.b",null,1,{"$f":"IF(P307=1,COUNTIF($P$3:$P307,1),\"\")","v":305},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q307),$Q$3:$Q$396,0)),\"\")","v":"7240.b"},null,null,{"$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,1,{"$f":"IF(BL307=1,COUNTIF($BL$3:$BL307,1),\"\")","v":297},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM307),$BM$3:$BM$396,0)),\"\")","v":"Operating Federal Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C320","v":"Other Operating Income and Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D320","v":7100},7100,"Other Operating Income and Expense - TOTAL",null,1,{"$f":"IF(G308=1,COUNTIF($G$3:$G308,1),\"\")","v":306},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H308),$H$3:$H$396,0)),\"\")","v":"Provision for Uncollectible Notes Receivable"},null,null,null,null,7250,null,1,{"$f":"IF(P308=1,COUNTIF($P$3:$P308,1),\"\")","v":306},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q308),$Q$3:$Q$396,0)),\"\")","v":7250},null,null,{"$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$396,0)),\"\")","v":"Operating State and Local Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C321","v":"Income from Custom Work"},{"$f":"'(I) TOTAL Part 32'!D321","v":7110},7110,"Income from Custom Work",null,1,{"$f":"IF(G309=1,COUNTIF($G$3:$G309,1),\"\")","v":307},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H309),$H$3:$H$396,0)),\"\")","v":"Other Operating Income and Expense - TOTAL"},null,null,null,null,7251,null,1,{"$f":"IF(P309=1,COUNTIF($P$3:$P309,1),\"\")","v":307},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q309),$Q$3:$Q$396,0)),\"\")","v":7251},null,null,{"$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,1,{"$f":"IF(BL309=1,COUNTIF($BL$3:$BL309,1),\"\")","v":298},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM309),$BM$3:$BM$396,0)),\"\")","v":"Operating Taxes - Property"}]
[null,{"$f":"'(I) TOTAL Part 32'!C322","v":"Return from Non-regulated use of Regulated Facilities"},{"$f":"'(I) TOTAL Part 32'!D322","v":7130},7130,"Return from Non-regulated use of Regulated Facilities",null,1,{"$f":"IF(G310=1,COUNTIF($G$3:$G310,1),\"\")","v":308},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H310),$H$3:$H$396,0)),\"\")","v":"Income from Custom Work"},null,null,null,null,7300,null,1,{"$f":"IF(P310=1,COUNTIF($P$3:$P310,1),\"\")","v":308},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q310),$Q$3:$Q$396,0)),\"\")","v":7300},null,null,{"$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,1,{"$f":"IF(BL310=1,COUNTIF($BL$3:$BL310,1),\"\")","v":299},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM310),$BM$3:$BM$396,0)),\"\")","v":"Operating Taxes - Other"}]
[null,{"$f":"'(I) TOTAL Part 32'!C323","v":"Gains and Losses from Foreign Exchange"},{"$f":"'(I) TOTAL Part 32'!D323","v":7140},7140,"Gains and Losses from Foreign Exchange",null,1,{"$f":"IF(G311=1,COUNTIF($G$3:$G311,1),\"\")","v":309},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H311),$H$3:$H$396,0)),\"\")","v":"Return from Non-regulated use of Regulated Facilities"},null,null,null,null,7310,null,1,{"$f":"IF(P311=1,COUNTIF($P$3:$P311,1),\"\")","v":309},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q311),$Q$3:$Q$396,0)),\"\")","v":7310},null,null,{"$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,1,{"$f":"IF(BL311=1,COUNTIF($BL$3:$BL311,1),\"\")","v":300},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM311),$BM$3:$BM$396,0)),\"\")","v":"Provision for Deferred Operating Federal Income Taxes - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C324","v":"Gains and Losses from the Disposition of Land and Artworks"},{"$f":"'(I) TOTAL Part 32'!D324","v":7150},7150,"Gains and Losses from the Disposition of Land and Artworks",null,1,{"$f":"IF(G312=1,COUNTIF($G$3:$G312,1),\"\")","v":310},null,null,null,null,null,7320,null,1,{"$f":"IF(P312=1,COUNTIF($P$3:$P312,1),\"\")","v":310},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q312),$Q$3:$Q$396,0)),\"\")","v":7320},null,null,{"$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,1,{"$f":"IF(BL312=1,COUNTIF($BL$3:$BL312,1),\"\")","v":301},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM312),$BM$3:$BM$396,0)),\"\")","v":"Provision for Deferred Operating State & Local Income Taxes - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C325","v":"Other Operating Gains and Losses"},{"$f":"'(I) TOTAL Part 32'!D325","v":7160},7160,"Other Operating Gains and Losses",null,1,{"$f":"IF(G313=1,COUNTIF($G$3:$G313,1),\"\")","v":311},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H313),$H$3:$H$396,0)),\"\")","v":"Gains and Losses from the Disposition of Land and Artworks"},null,null,null,null,7330,null,1,{"$f":"IF(P313=1,COUNTIF($P$3:$P313,1),\"\")","v":311},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q313),$Q$3:$Q$396,0)),\"\")","v":7330},null,null,{"$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,1,{"$f":"IF(BL313=1,COUNTIF($BL$3:$BL313,1),\"\")","v":302},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM313),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Income and Expense                                   --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C326","v":"Operating Taxes - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D326","v":7200},7200,"Operating Taxes - TOTAL",null,1,{"$f":"IF(G314=1,COUNTIF($G$3:$G314,1),\"\")","v":312},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H314),$H$3:$H$396,0)),\"\")","v":"Other Operating Gains and Losses"},null,null,null,null,7340,null,1,{"$f":"IF(P314=1,COUNTIF($P$3:$P314,1),\"\")","v":312},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q314),$Q$3:$Q$396,0)),\"\")","v":7340},null,null,{"$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,1,{"$f":"IF(BL314=1,COUNTIF($BL$3:$BL314,1),\"\")","v":303},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM314),$BM$3:$BM$396,0)),\"\")","v":"Dividend Income"}]
[null,{"$f":"'(I) TOTAL Part 32'!C327","v":"Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D327","v":7210},7210,"Operating Investment Tax Credits - Net",null,1,{"$f":"IF(G315=1,COUNTIF($G$3:$G315,1),\"\")","v":313},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H315),$H$3:$H$396,0)),\"\")","v":"Operating Taxes - TOTAL"},null,null,null,null,7350,null,1,{"$f":"IF(P315=1,COUNTIF($P$3:$P315,1),\"\")","v":313},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q315),$Q$3:$Q$396,0)),\"\")","v":7350},null,null,{"$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,1,{"$f":"IF(BL315=1,COUNTIF($BL$3:$BL315,1),\"\")","v":304},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM315),$BM$3:$BM$396,0)),\"\")","v":"Interest Income"}]
[null,{"$f":"'(I) TOTAL Part 32'!C328","v":"Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D328","v":7220},7220,"Operating Federal Income Taxes",null,1,{"$f":"IF(G316=1,COUNTIF($G$3:$G316,1),\"\")","v":314},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H316),$H$3:$H$396,0)),\"\")","v":"Operating Investment Tax Credits - Net"},null,null,null,null,7360,null,1,{"$f":"IF(P316=1,COUNTIF($P$3:$P316,1),\"\")","v":314},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q316),$Q$3:$Q$396,0)),\"\")","v":7360},null,null,{"$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,1,{"$f":"IF(BL316=1,COUNTIF($BL$3:$BL316,1),\"\")","v":305},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM316),$BM$3:$BM$396,0)),\"\")","v":"Income from Sinking and Other Funds"}]
[null,{"$f":"'(I) TOTAL Part 32'!C329","v":"Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D329","v":7230},7230,"Operating State and Local Income Taxes",null,1,{"$f":"IF(G317=1,COUNTIF($G$3:$G317,1),\"\")","v":315},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H317),$H$3:$H$396,0)),\"\")","v":"Operating Federal Income Taxes"},null,null,null,null,7370,null,1,{"$f":"IF(P317=1,COUNTIF($P$3:$P317,1),\"\")","v":315},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q317),$Q$3:$Q$396,0)),\"\")","v":7370},null,null,{"$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,1,{"$f":"IF(BL317=1,COUNTIF($BL$3:$BL317,1),\"\")","v":306},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM317),$BM$3:$BM$396,0)),\"\")","v":"Allowance for Funds used During Construction"}]
[null,{"$f":"'(I) TOTAL Part 32'!C330","v":"Operating Taxes - Property"},{"$f":"'(I) TOTAL Part 32'!D330","v":"7240.a"},"7240.a","Operating Taxes - Property",null,1,{"$f":"IF(G318=1,COUNTIF($G$3:$G318,1),\"\")","v":316},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H318),$H$3:$H$396,0)),\"\")","v":"Operating State and Local Income Taxes"},null,null,null,null,7400,null,1,{"$f":"IF(P318=1,COUNTIF($P$3:$P318,1),\"\")","v":316},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q318),$Q$3:$Q$396,0)),\"\")","v":7400},null,null,{"$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,1,{"$f":"IF(BL318=1,COUNTIF($BL$3:$BL318,1),\"\")","v":307},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM318),$BM$3:$BM$396,0)),\"\")","v":"Gains or Losses from the Disposition of Certain Property"}]
[null,{"$f":"'(I) TOTAL Part 32'!C331","v":"Operating Taxes - Other"},{"$f":"'(I) TOTAL Part 32'!D331","v":"7240.b"},"7240.b","Operating Taxes - Other",null,1,{"$f":"IF(G319=1,COUNTIF($G$3:$G319,1),\"\")","v":317},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H319),$H$3:$H$396,0)),\"\")","v":"Operating Taxes - Property"},null,null,null,null,7410,null,1,{"$f":"IF(P319=1,COUNTIF($P$3:$P319,1),\"\")","v":317},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q319),$Q$3:$Q$396,0)),\"\")","v":7410},null,null,{"$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,1,{"$f":"IF(BL319=1,COUNTIF($BL$3:$BL319,1),\"\")","v":308},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM319),$BM$3:$BM$396,0)),\"\")","v":"Other Non-Operating Income"}]
[null,{"$f":"'(I) TOTAL Part 32'!C332","v":"Provision for Deferred Operating Federal Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D332","v":7250},7250,"Provision for Deferred Operating Federal Income Taxes - Net",null,1,{"$f":"IF(G320=1,COUNTIF($G$3:$G320,1),\"\")","v":318},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H320),$H$3:$H$396,0)),\"\")","v":"Operating Taxes - Other"},null,null,null,null,7420,null,1,{"$f":"IF(P320=1,COUNTIF($P$3:$P320,1),\"\")","v":318},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q320),$Q$3:$Q$396,0)),\"\")","v":7420},null,null,{"$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,1,{"$f":"IF(BL320=1,COUNTIF($BL$3:$BL320,1),\"\")","v":309},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM320),$BM$3:$BM$396,0)),\"\")","v":"Special Charges"}]
[null,{"$f":"'(I) TOTAL Part 32'!C333","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D333","v":7251},7251,"Provision for Deferred Operating State & Local Income Taxes - Net",null,1,{"$f":"IF(G321=1,COUNTIF($G$3:$G321,1),\"\")","v":319},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H321),$H$3:$H$396,0)),\"\")","v":"Provision for Deferred Operating Federal Income Taxes - Net"},null,null,null,null,7430,null,1,{"$f":"IF(P321=1,COUNTIF($P$3:$P321,1),\"\")","v":319},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q321),$Q$3:$Q$396,0)),\"\")","v":7430},null,null,{"$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,1,{"$f":"IF(BL321=1,COUNTIF($BL$3:$BL321,1),\"\")","v":310},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM321),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Taxes                                                            --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C334","v":"Non-Operating Income and Expense - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D334","v":7300},7300,"Non-Operating Income and Expense - TOTAL",null,1,{"$f":"IF(G322=1,COUNTIF($G$3:$G322,1),\"\")","v":320},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H322),$H$3:$H$396,0)),\"\")","v":"Provision for Deferred Operating State & Local Income Taxes - Net"},null,null,null,null,7440,null,1,{"$f":"IF(P322=1,COUNTIF($P$3:$P322,1),\"\")","v":320},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q322),$Q$3:$Q$396,0)),\"\")","v":7440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Income and Expense                                   --> TOTALS :",null,1,{"$f":"IF(BL322=1,COUNTIF($BL$3:$BL322,1),\"\")","v":311},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM322),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Investment Tax Credits - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C335","v":"Dividend Income"},{"$f":"'(I) TOTAL Part 32'!D335","v":7310},7310,"Dividend Income",null,1,{"$f":"IF(G323=1,COUNTIF($G$3:$G323,1),\"\")","v":321},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H323),$H$3:$H$396,0)),\"\")","v":"Non-Operating Income and Expense - TOTAL"},null,null,null,null,7450,null,1,{"$f":"IF(P323=1,COUNTIF($P$3:$P323,1),\"\")","v":321},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q323),$Q$3:$Q$396,0)),\"\")","v":7450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend Income",null,1,{"$f":"IF(BL323=1,COUNTIF($BL$3:$BL323,1),\"\")","v":312},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM323),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Federal Income Taxes"}]
[null,{"$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":1},{"$f":"IF(G324=1,COUNTIF($G$3:$G324,1),\"\")","v":322},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H324),$H$3:$H$396,0)),\"\")","v":"Dividend Income"},null,null,null,null,7500,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D324))","v":1},{"$f":"IF(P324=1,COUNTIF($P$3:$P324,1),\"\")","v":322},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q324),$Q$3:$Q$396,0)),\"\")","v":7500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Income",null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),BJ324))","v":1},{"$f":"IF(BL324=1,COUNTIF($BL$3:$BL324,1),\"\")","v":313},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM324),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating State and Local Income Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C337","v":"Income from Sinking and Other Funds"},{"$f":"'(I) TOTAL Part 32'!D337","v":7330},7330,"Income from Sinking and Other Funds",null,1,{"$f":"IF(G325=1,COUNTIF($G$3:$G325,1),\"\")","v":323},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H325),$H$3:$H$396,0)),\"\")","v":"Interest Income"},null,null,null,null,7510,null,1,{"$f":"IF(P325=1,COUNTIF($P$3:$P325,1),\"\")","v":323},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q325),$Q$3:$Q$396,0)),\"\")","v":7510},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income from Sinking and Other Funds",null,1,{"$f":"IF(BL325=1,COUNTIF($BL$3:$BL325,1),\"\")","v":314},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM325),$BM$3:$BM$396,0)),\"\")","v":"Non-Operating Other Taxes"}]
[null,{"$f":"'(I) TOTAL Part 32'!C338","v":"Allowance for Funds used During Construction"},{"$f":"'(I) TOTAL Part 32'!D338","v":7340},7340,"Allowance for Funds used During Construction",null,1,{"$f":"IF(G326=1,COUNTIF($G$3:$G326,1),\"\")","v":324},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H326),$H$3:$H$396,0)),\"\")","v":"Income from Sinking and Other Funds"},null,null,null,null,7520,null,1,{"$f":"IF(P326=1,COUNTIF($P$3:$P326,1),\"\")","v":324},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q326),$Q$3:$Q$396,0)),\"\")","v":7520},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowance for Funds used During Construction",null,1,{"$f":"IF(BL326=1,COUNTIF($BL$3:$BL326,1),\"\")","v":315},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM326),$BM$3:$BM$396,0)),\"\")","v":"Provision for Deferred Non-Operating Income Taxes - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C339","v":"Gains or Losses from the Disposition of Certain Property"},{"$f":"'(I) TOTAL Part 32'!D339","v":7350},7350,"Gains or Losses from the Disposition of Certain Property",null,1,{"$f":"IF(G327=1,COUNTIF($G$3:$G327,1),\"\")","v":325},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H327),$H$3:$H$396,0)),\"\")","v":"Allowance for Funds used During Construction"},null,null,null,null,7530,null,1,{"$f":"IF(P327=1,COUNTIF($P$3:$P327,1),\"\")","v":325},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q327),$Q$3:$Q$396,0)),\"\")","v":7530},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gains or Losses from the Disposition of Certain Property",null,1,{"$f":"IF(BL327=1,COUNTIF($BL$3:$BL327,1),\"\")","v":316},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM327),$BM$3:$BM$396,0)),\"\")","v":"Interest and Related Items                                                    --> TOTALS :"}]
[null,{"$f":"'(I) TOTAL Part 32'!C340","v":"Other Non-Operating Income"},{"$f":"'(I) TOTAL Part 32'!D340","v":7360},7360,"Other Non-Operating Income",null,1,{"$f":"IF(G328=1,COUNTIF($G$3:$G328,1),\"\")","v":326},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H328),$H$3:$H$396,0)),\"\")","v":"Gains or Losses from the Disposition of Certain Property"},null,null,null,null,7540,null,1,{"$f":"IF(P328=1,COUNTIF($P$3:$P328,1),\"\")","v":326},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q328),$Q$3:$Q$396,0)),\"\")","v":7540},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Non-Operating Income",null,1,{"$f":"IF(BL328=1,COUNTIF($BL$3:$BL328,1),\"\")","v":317},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM328),$BM$3:$BM$396,0)),\"\")","v":"Interest on Funded Debt"}]
[null,{"$f":"'(I) TOTAL Part 32'!C341","v":"Special Charges"},{"$f":"'(I) TOTAL Part 32'!D341","v":7370},7370,"Special Charges",null,1,{"$f":"IF(G329=1,COUNTIF($G$3:$G329,1),\"\")","v":327},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H329),$H$3:$H$396,0)),\"\")","v":"Other Non-Operating Income"},null,null,null,null,7600,null,1,{"$f":"IF(P329=1,COUNTIF($P$3:$P329,1),\"\")","v":327},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q329),$Q$3:$Q$396,0)),\"\")","v":7600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Special Charges",null,1,{"$f":"IF(BL329=1,COUNTIF($BL$3:$BL329,1),\"\")","v":318},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM329),$BM$3:$BM$396,0)),\"\")","v":"Interest Expense - Capital Leases"}]
[null,{"$f":"'(I) TOTAL Part 32'!C342","v":"Non-Operating Taxes - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D342","v":7400},7400,"Non-Operating Taxes - TOTAL",null,1,{"$f":"IF(G330=1,COUNTIF($G$3:$G330,1),\"\")","v":328},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H330),$H$3:$H$396,0)),\"\")","v":"Special Charges"},null,null,null,null,7610,null,1,{"$f":"IF(P330=1,COUNTIF($P$3:$P330,1),\"\")","v":328},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q330),$Q$3:$Q$396,0)),\"\")","v":7610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Taxes                                                            --> TOTALS :",null,1,{"$f":"IF(BL330=1,COUNTIF($BL$3:$BL330,1),\"\")","v":319},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM330),$BM$3:$BM$396,0)),\"\")","v":"Amortization of Debt Issuance Expense"}]
[null,{"$f":"'(I) TOTAL Part 32'!C343","v":"Non-Operating Investment Tax Credits - Net"},{"$f":"'(I) TOTAL Part 32'!D343","v":7410},7410,"Non-Operating Investment Tax Credits - Net",null,1,{"$f":"IF(G331=1,COUNTIF($G$3:$G331,1),\"\")","v":329},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H331),$H$3:$H$396,0)),\"\")","v":"Non-Operating Taxes - TOTAL"},null,null,null,null,7620,null,1,{"$f":"IF(P331=1,COUNTIF($P$3:$P331,1),\"\")","v":329},{"$f":"IFERROR(INDEX($N$3:$N$393,MATCH(ROWS($Q$3:$Q331),$Q$3:$Q$396,0)),\"\")","v":7620},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Investment Tax Credits - Net",null,1,{"$f":"IF(BL331=1,COUNTIF($BL$3:$BL331,1),\"\")","v":320},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM331),$BM$3:$BM$396,0)),\"\")","v":"Other Interest Deductions"}]
[null,{"$f":"'(I) TOTAL Part 32'!C344","v":"Non-Operating Federal Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D344","v":7420},7420,"Non-Operating Federal Income Taxes",null,1,{"$f":"IF(G332=1,COUNTIF($G$3:$G332,1),\"\")","v":330},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H332),$H$3:$H$396,0)),\"\")","v":"Non-Operating Investment Tax Credits - Net"},null,null,null,null,7630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Federal Income Taxes",null,1,{"$f":"IF(BL332=1,COUNTIF($BL$3:$BL332,1),\"\")","v":321},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM332),$BM$3:$BM$396,0)),\"\")","v":"Extraordinary Income Credits"}]
[null,{"$f":"'(I) TOTAL Part 32'!C345","v":"Non-Operating State and Local Income Taxes"},{"$f":"'(I) TOTAL Part 32'!D345","v":7430},7430,"Non-Operating State and Local Income Taxes",null,1,{"$f":"IF(G333=1,COUNTIF($G$3:$G333,1),\"\")","v":331},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H333),$H$3:$H$396,0)),\"\")","v":"Non-Operating Federal Income Taxes"},null,null,null,null,7640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating State and Local Income Taxes",null,1,{"$f":"IF(BL333=1,COUNTIF($BL$3:$BL333,1),\"\")","v":322},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM333),$BM$3:$BM$396,0)),\"\")","v":"Extraordinary Income Charges"}]
[null,{"$f":"'(I) TOTAL Part 32'!C346","v":"Non-Operating Other Taxes"},{"$f":"'(I) TOTAL Part 32'!D346","v":7440},7440,"Non-Operating Other Taxes",null,1,{"$f":"IF(G334=1,COUNTIF($G$3:$G334,1),\"\")","v":332},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H334),$H$3:$H$396,0)),\"\")","v":"Non-Operating State and Local Income Taxes"},null,null,null,null,7910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Operating Other Taxes",null,1,{"$f":"IF(BL334=1,COUNTIF($BL$3:$BL334,1),\"\")","v":323},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM334),$BM$3:$BM$396,0)),\"\")","v":"Current Income Tax Effect of Extraordinary Items - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C347","v":"Provision for Deferred Non-Operating Income Taxes - Net"},{"$f":"'(I) TOTAL Part 32'!D347","v":7450},7450,"Provision for Deferred Non-Operating Income Taxes - Net",null,1,{"$f":"IF(G335=1,COUNTIF($G$3:$G335,1),\"\")","v":333},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H335),$H$3:$H$396,0)),\"\")","v":"Non-Operating Other Taxes"},null,null,null,null,7990,null,{"$f":"--ISNUMBER(SEARCH(INDIRECT(CELL(\"address\")),D334))","v":1},{"$f":"IF(P335=1,COUNTIF($P$3:$P335,1),\"\")","v":330},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q335),$Q$3:$Q$396,0)),\"\")","v":7510},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for Deferred Non-Operating Income Taxes - Net",null,1,{"$f":"IF(BL335=1,COUNTIF($BL$3:$BL335,1),\"\")","v":324},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM335),$BM$3:$BM$396,0)),\"\")","v":"Provision for deferred Income Tax Effect of Extraordinary Items - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C348","v":"Interest and Related Items - TOTAL"},{"$f":"'(I) TOTAL Part 32'!D348","v":7500},7500,"Interest and Related Items - TOTAL",null,1,{"$f":"IF(G336=1,COUNTIF($G$3:$G336,1),\"\")","v":334},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H336),$H$3:$H$396,0)),\"\")","v":"Provision for Deferred Non-Operating Income Taxes - Net"},null,null,null,null,null,null,1,{"$f":"IF(P336=1,COUNTIF($P$3:$P336,1),\"\")","v":331},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q336),$Q$3:$Q$396,0)),\"\")","v":7520},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest and Related Items                                                    --> TOTALS :",null,1,{"$f":"IF(BL336=1,COUNTIF($BL$3:$BL336,1),\"\")","v":325},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM336),$BM$3:$BM$396,0)),\"\")","v":"Income Effect of Jurisdictional Ratemaking Differences - Net"}]
[null,{"$f":"'(I) TOTAL Part 32'!C349","v":"Interest on Funded Debt"},{"$f":"'(I) TOTAL Part 32'!D349","v":7510},7510,"Interest on Funded Debt",null,1,{"$f":"IF(G337=1,COUNTIF($G$3:$G337,1),\"\")","v":335},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H337),$H$3:$H$396,0)),\"\")","v":"Interest and Related Items - TOTAL"},null,null,null,null,null,null,1,{"$f":"IF(P337=1,COUNTIF($P$3:$P337,1),\"\")","v":332},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q337),$Q$3:$Q$396,0)),\"\")","v":7530},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on Funded Debt",null,1,{"$f":"IF(BL337=1,COUNTIF($BL$3:$BL337,1),\"\")","v":326},{"$f":"IFERROR(INDEX($BJ$3:$BJ$396,MATCH(ROWS($BM$3:$BM337),$BM$3:$BM$396,0)),\"\")","v":"Non-Regulated Net Income"}]
[null,{"$f":"'(I) TOTAL Part 32'!C350","v":"Interest Expense - Capital Leases"},{"$f":"'(I) TOTAL Part 32'!D350","v":7520},7520,"Interest Expense - Capital Leases",null,1,{"$f":"IF(G338=1,COUNTIF($G$3:$G338,1),\"\")","v":336},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H338),$H$3:$H$396,0)),\"\")","v":"Interest on Funded Debt"},null,null,null,null,null,null,1,{"$f":"IF(P338=1,COUNTIF($P$3:$P338,1),\"\")","v":333},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q338),$Q$3:$Q$396,0)),\"\")","v":7540},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Expense - Capital Leases",null,1,{"$f":"IF(BL338=1,COUNTIF($BL$3:$BL338,1),\"\")","v":327},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D351","v":7530},7530,"Amortization of Debt Issuance Expense",null,1,{"$f":"IF(G339=1,COUNTIF($G$3:$G339,1),\"\")","v":337},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H339),$H$3:$H$396,0)),\"\")","v":"Interest Expense - Capital Leases"},null,null,null,null,null,null,1,{"$f":"IF(P339=1,COUNTIF($P$3:$P339,1),\"\")","v":334},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q339),$Q$3:$Q$396,0)),\"\")","v":7600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amortization of Debt Issuance Expense",null,1,{"$f":"IF(BL339=1,COUNTIF($BL$3:$BL339,1),\"\")","v":328},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D352","v":7540},7540,"Other Interest Deductions",null,1,{"$f":"IF(G340=1,COUNTIF($G$3:$G340,1),\"\")","v":338},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H340),$H$3:$H$396,0)),\"\")","v":"Amortization of Debt Issuance Expense"},null,null,null,null,null,null,1,{"$f":"IF(P340=1,COUNTIF($P$3:$P340,1),\"\")","v":335},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q340),$Q$3:$Q$396,0)),\"\")","v":7610},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Interest Deductions",null,1,{"$f":"IF(BL340=1,COUNTIF($BL$3:$BL340,1),\"\")","v":329},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D353","v":7600},7600,"Extraordinary Items - TOTAL",null,1,{"$f":"IF(G341=1,COUNTIF($G$3:$G341,1),\"\")","v":339},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H341),$H$3:$H$396,0)),\"\")","v":"Other Interest Deductions"},null,null,null,null,null,null,1,{"$f":"IF(P341=1,COUNTIF($P$3:$P341,1),\"\")","v":336},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q341),$Q$3:$Q$396,0)),\"\")","v":7620},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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"},{"$f":"'(I) TOTAL Part 32'!D354","v":7610},7610,"Extraordinary Income Credits",null,1,{"$f":"IF(G342=1,COUNTIF($G$3:$G342,1),\"\")","v":340},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H342),$H$3:$H$396,0)),\"\")","v":"Extraordinary Items - TOTAL"},null,null,null,null,null,null,1,{"$f":"IF(P342=1,COUNTIF($P$3:$P342,1),\"\")","v":337},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q342),$Q$3:$Q$396,0)),\"\")","v":7630},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extraordinary Income Credits",null,1,{"$f":"IF(BL342=1,COUNTIF($BL$3:$BL342,1),\"\")","v":330},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D355","v":7620},7620,"Extraordinary Income Charges",null,1,{"$f":"IF(G343=1,COUNTIF($G$3:$G343,1),\"\")","v":341},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H343),$H$3:$H$396,0)),\"\")","v":"Extraordinary Income Credits"},null,null,null,null,null,null,1,{"$f":"IF(P343=1,COUNTIF($P$3:$P343,1),\"\")","v":338},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q343),$Q$3:$Q$396,0)),\"\")","v":7640},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extraordinary Income Charges",null,1,{"$f":"IF(BL343=1,COUNTIF($BL$3:$BL343,1),\"\")","v":331},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D356","v":7630},7630,"Current Income Tax Effect of Extraordinary Items - Net",null,1,{"$f":"IF(G344=1,COUNTIF($G$3:$G344,1),\"\")","v":342},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H344),$H$3:$H$396,0)),\"\")","v":"Extraordinary Income Charges"},null,null,null,null,null,null,1,{"$f":"IF(P344=1,COUNTIF($P$3:$P344,1),\"\")","v":339},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q344),$Q$3:$Q$396,0)),\"\")","v":7910},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Income Tax Effect of Extraordinary Items - Net",null,1,{"$f":"IF(BL344=1,COUNTIF($BL$3:$BL344,1),\"\")","v":332},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D357","v":7640},7640,"Provision for deferred Income Tax Effect of Extraordinary Items - Net",null,1,{"$f":"IF(G345=1,COUNTIF($G$3:$G345,1),\"\")","v":343},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H345),$H$3:$H$396,0)),\"\")","v":"Current Income Tax Effect of Extraordinary Items - Net"},null,null,null,null,null,null,1,{"$f":"IF(P345=1,COUNTIF($P$3:$P345,1),\"\")","v":340},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q345),$Q$3:$Q$396,0)),\"\")","v":7990},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision for deferred Income Tax Effect of Extraordinary Items - Net",null,1,{"$f":"IF(BL345=1,COUNTIF($BL$3:$BL345,1),\"\")","v":333},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D358","v":7910},7910,"Income Effect of Jurisdictional Ratemaking Differences - Net",null,1,{"$f":"IF(G346=1,COUNTIF($G$3:$G346,1),\"\")","v":344},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H346),$H$3:$H$396,0)),\"\")","v":"Provision for deferred Income Tax Effect of Extraordinary Items - Net"},null,null,null,null,null,null,1,{"$f":"IF(P346=1,COUNTIF($P$3:$P346,1),\"\")","v":341},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q346),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Effect of Jurisdictional Ratemaking Differences - Net",null,1,{"$f":"IF(BL346=1,COUNTIF($BL$3:$BL346,1),\"\")","v":334},{"$f":"IFERROR(INDEX($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"},{"$f":"'(I) TOTAL Part 32'!D359","v":7990},7990,"Non-Regulated Net Income",null,1,{"$f":"IF(G347=1,COUNTIF($G$3:$G347,1),\"\")","v":345},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H347),$H$3:$H$396,0)),\"\")","v":"Income Effect of Jurisdictional Ratemaking Differences - Net"},null,null,null,null,null,null,1,{"$f":"IF(P347=1,COUNTIF($P$3:$P347,1),\"\")","v":342},{"$f":"IFERROR(INDEX($D$2:$D$396,MATCH(ROWS($Q$3:$Q347),$Q$3:$Q$396,0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Regulated Net Income",null,1,{"$f":"IF(BL347=1,COUNTIF($BL$3:$BL347,1),\"\")","v":335},{"$f":"IFERROR(INDEX($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":1},{"$f":"IF(G348=1,COUNTIF($G$3:$G348,1),\"\")","v":346},{"$f":"IFERROR(INDEX($E$2:$E$396,MATCH(ROWS($H$3:$H348),$H$3:$H$396,0)),\"\")","v":"Non-Regulated Net Income"},null,null,null,null,null,null,1,{"$f":"IF(P348=1,COUNTIF($P$3:$P348,1),\"\")","v":343},{"$f":"IFERROR(INDEX($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":""}]