{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["C7_2017","C7_2018","<==To RR Model","OPC Adj 2017 Summary","Table 3","<==INPUT OPC DeprnRatesJackPous","WP 2017&18 Clauses by function","Table 1","Table 2","Table 4","Table 5","Table 6","Table 7","Table 8"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":17,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"C7_2017","index":0,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":false,"merged":[[5,3,5,4],[5,6,5,8],[5,10,5,12]]}
["Schedule C-7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No: 160021-EI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January 2017 Rate Change"]
["Florida Power & Light Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit No. RCS-2"]
["Test Year Ended December 31, 2017"]
["Annual Depreciation Accruals - New Depreciation Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"FP&L Existing",null,null,"FP&L Proposed",null,null,null,"Per OPC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked to Detail by Plant Acct"]
["Line No.","Function","Original Cost (Based on 12/31/2017 Electric Plant)","Annual Depr. Rate","Annual Depr. Accruals",null,"Annual Depr. Rate","Annual Depr. Accruals","Increase/ Decrease",null,"Annual Depr. Rate","Annual Depr. Accruals","Difference",null,"Excess Depreciation Reserve for Amortization","Excess Depreciation Reserve Annual Amortization",null,"Total OPC Adjustments",null,null,null,null,null,null,null,null,null,"Per FPL"]
[null,null,"(A)","(B)","(C )",null,"(D)","(E)","(F)",null,"(1)",{"$f":"K8-1","v":-2},{"$f":"L8-1","v":-3},null,{"$f":"M8-1","v":-4},{"$f":"O8-1","v":-5},null,{"$f":"P8-1","v":-6}]
[null,"I. Calculated Depreciation Expense on 12/31/2017 Plant"]
[1,"Steam",{"$f":"'Table 3'!D156","v":3243194416.8700008},{"$f":"'Table 3'!P156","v":2.5},{"$f":"'OPC Adj 2017 Summary'!E9","v":80638814},null,{"$f":"'Table 3'!AD156","v":3.785439114022779},{"$f":"$C10*(G10/100)","v":122769149.99999999},{"$f":"ROUND(H10-E10,0)","v":42130336},null,{"$f":"Z10","v":3.7769578155052068},{"$f":"$C10*(K10/100)","v":122494085.00000001},{"$f":"L10-H10","v":-275064.9999999702},null,null,{"$f":"O10/4","v":0},null,{"$f":"M10+P10","v":-275064.9999999702},null,null,null,null,null,"CALCULATED",null,{"$f":"'Table 3'!$AH$156","v":3.7769578155052068},null,3.785439114022779]
[{"$f":"A10+1","v":2},"Nuclear",{"$f":"'Table 3'!D218","v":7822373927.1100016},{"$f":"'Table 3'!P218","v":2},{"$f":"'OPC Adj 2017 Summary'!E10","v":160192998},null,{"$f":"'Table 3'!AD218","v":4.1556628975942935},{"$f":"C11*(G11/100)","v":325071491},{"$f":"ROUND(H11-E11,0)","v":164878493},null,{"$f":"Z11","v":4.0053700694893157},313315023.99999994,{"$f":"L11-H11","v":-11756467.00000006},null,null,{"$f":"O11/4","v":0},null,{"$f":"M11+P11","v":-11756467.00000006},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH218","v":4.0053700694893157},null,4.1556628975942935]
[{"$f":"A11+1","v":3},"Combined Cycle",{"$f":"'Table 3'!D486","v":10884506010.900002},{"$f":"'Table 3'!P486","v":3.8},{"$f":"'OPC Adj 2017 Summary'!E11","v":412097322},null,{"$f":"'Table 3'!AD486","v":4.3306407247876946},{"$f":"C12*(G12/100)","v":471368850},59271528,null,2.4999386063960523,272105967.88198805,-199262882.11801195,null,null,0,null,-199262882.11801195,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH486","v":2.4999386063960523},null,4.3306407247876946]
[4,"Peaker Plants",{"$f":"'Table 3'!D520","v":527598852.93000007},{"$f":"'Table 3'!P520","v":3.3},{"$f":"'OPC Adj 2017 Summary'!E12","v":17181142},null,{"$f":"'Table 3'!AD520","v":3.3117477232874539},17472743,291601,null,3.0847238106731263,16274967.441170001,-1197775.5588299986,null,null,0,null,-1197775.5588299986,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH520","v":3.0847238106731263},null,3.3117477232874539]
[5,"Solar",{"$f":"'Table 3'!D562","v":1051134800.52},{"$f":"'Table 3'!P562","v":3.3},{"$f":"'OPC Adj 2017 Summary'!E13","v":34687449},null,{"$f":"'Table 3'!AD562","v":3.1783789275621386},33409047,-1278402,null,3.1753599246708535,33377313.209980998,-31733.790019001812,null,null,0,null,-31733.790019001812,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH562","v":3.1753599246708535},null,3.1783789275621386]
[6,"Total Production",{"$f":"SUM(C10:C14)","v":23528808008.330006},{"$f":"'Table 3'!P564","v":3},{"$f":"SUM(E10:E14)","v":704797725},null,{"$f":"'Table 3'!AD564","v":4.1229937388096918},{"$f":"SUM(H10:H14)","v":970091281},{"$f":"SUM(I10:I14)","v":265293556},null,{"$f":"L15/C15*100","v":3.2197438870041104},{"$f":"SUM(L10:L14)","v":757567357.53313899},{"$f":"SUM(M10:M14)","v":-212523923.46686098},null,{"$f":"SUM(O10:O14)","v":0},0,null,-212523923.46686098,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH564","v":3.2195109946633451},null,4.1229937388096918]
[7]
[8,"Transmission",{"$f":"'Table 3'!D581","v":5577625822.3599997},{"$f":"'Table 3'!P581","v":2.8},{"$f":"'OPC Adj 2017 Summary'!E16","v":153559713},null,{"$f":"'Table 3'!AD581","v":2.499582464658948},{"$f":"C17*(G17/100)","v":139417357},{"$f":"ROUND(H17-E17,0)","v":-14142356},null,{"$f":"Z17","v":2.2117054268047647},{"$f":"$C17*(K17/100)","v":123360653},{"$f":"L17-H17","v":-16056704},null,375878092,{"$f":"-O17/4","v":-93969523},null,{"$f":"M17+P17","v":-110026227},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH581","v":2.2117054268047647},null,2.499582464658948]
[9,"Distribution",{"$f":"'Table 3'!D601","v":16015951571.960001},{"$f":"'Table 3'!P601","v":3.4},{"$f":"'OPC Adj 2017 Summary'!E17","v":537116945},null,{"$f":"'Table 3'!AD601","v":3.1901002179258833},{"$f":"C18*(G18/100)","v":510924905.99999994},-26192039,null,2.7452239102031299,439673732,-71251173.99999994,null,519694355,{"$f":"-O18/4","v":-129923588.75},null,-201174762.74999994,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH601","v":2.7452239102031299},null,3.1901002179258833]
[10,"General",{"$f":"'Table 3'!D613","v":858008961.75999999},{"$f":"'Table 3'!P613","v":4.4000000000000004},{"$f":"'OPC Adj 2017 Summary'!E18","v":37489110},null,{"$f":"'Table 3'!AD613","v":3.9394785493458229},33801079,-3688031,null,3.5950343570113064,30845716.961508002,-2955362.0384919979,null,27554227,-6888556.75,null,-9843918.7884919979,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH613","v":3.5950343570113064},null,3.9394785493458229]
[11,"Total Trans., Dist."]
[12,"and General Plant",{"$f":"SUM(C17:C19)","v":22451586356.079998},{"$f":"'Table 3'!P615","v":3.2},{"$f":"SUM(E17:E19)","v":728165768},null,{"$f":"'Table 3'!AD615","v":3.0471937757517544},{"$f":"SUM(H17:H19)","v":684143342},{"$f":"SUM(I17:I19)","v":-44022426},null,{"$f":"L21/C21*100","v":2.6451587542306667},{"$f":"SUM(L17:L19)","v":593880101.96150804},{"$f":"SUM(M17:M19)","v":-90263240.038491935},null,{"$f":"SUM(O17:O19)","v":923126674},-230781668.5,null,-321044908.53849196,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH615","v":2.6447199914263564},null,3.0471937757517544]
[13]
[14,"Grand Total",{"$f":"C15+C21","v":45980394364.410004},{"$f":"'Table 3'!P618","v":3.1},{"$f":"E15+E21","v":1432963493},null,{"$f":"'Table 3'!AD618","v":3.5976955958438217},{"$f":"H15+H21","v":1654234623},{"$f":"I15+I21","v":221271130},null,{"$f":"L23/C23*100","v":2.9391819669574253},{"$f":"L15+L21","v":1351447459.494647},{"$f":"M15+M21","v":-302787163.50535291},null,{"$f":"O15+O21","v":923126674},{"$f":"P15+P21","v":-230781668.5},null,{"$f":"R15+R21","v":-533568832.00535297},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH618","v":2.9388485509357665},null,3.5976955958438217]
[]
[null,"II. Depreciation Expense Adjustment for Ratemaking"]
[null,"Function","FPL New Depreciation Rates Expense Adjustment ",null,"Depreciation Expense -Clauses",null,"Depreciation Expense - Base Rates","Jurisdictional Factors","FPL New Depreciation Rates Juris. Expense Adjustment ",null,"OPC New Depreciation Rates Expense Adjustment","Ratio of FPL Base Rates Depreciation Expense Adj to Total Exp. Adj.","OPC Depreciation Expense Adjustment - Base Rates",null,"Excess Depreciation Reserve Annual Amortization","OPC Total Depreciation Expense Adjustment After Clauses",null,"Jurisdictional Factors",null,"OPC New Depreciation Rates Juris. Expense Adjustment "]
[null,null,"(G)",null,"(H)",null,"(I)","(J)","(K)",null,"(7) = (3)","(8)=I/G","(9)=(8)x(7)",null,"(10)=(5)","(11)=(9)+(10)",null,"(12)=(J)",null,"(13)=(11)x(12)"]
[{"$f":"A23+1","v":15},"Steam",42675782.524595201,null,15102236.150742924,null,{"$f":"C28-E28","v":27573546.373852275},0.95059518137784804,{"$f":"G28*H28","v":26211280.316482607},null,{"$f":"ROUND(M10,0)","v":-275065},{"$f":"ROUND(G28/C28,6)","v":0.64611700000000005},{"$f":"ROUND(K28*L28,0)","v":-177724},null,null,{"$f":"M28+O28","v":-177724},null,{"$f":"H28","v":0.95059518137784804},null,{"$f":"P28*R28","v":-168943.57801519666}]
[{"$f":"A28+1","v":16},"Nuclear",162509137.60243928,null,3416927.9818460327,null,{"$f":"C29-E29","v":159092209.62059325},0.95059518137784804,{"$f":"G29*H29","v":151232287.86009046},null,{"$f":"ROUND(M11,0)","v":-11756467},{"$f":"ROUND(G29/C29,6)","v":0.97897400000000001},{"$f":"ROUND(K29*L29,0)","v":-11509276},null,null,{"$f":"M29+O29","v":-11509276},null,{"$f":"H29","v":0.95059518137784804},null,{"$f":"P29*R29","v":-10940662.306747714}]
[{"$f":"A29+1","v":17},"Other",51998277.301652655,null,211996.03220814886,null,51786281.269444503,0.95059518137784804,49227789.436211854,null,{"$f":"ROUND(SUM(M12:M14),0)","v":-200492391},0.995923,-199674984,null,null,-199674984,null,0.95059518137784804,null,-189810077.63209891,null,null,null,"Other col (8)"]
[18,"Total Production",{"$f":"SUM(C28:C30)","v":257183197.42868716},null,{"$f":"SUM(E28:E30)","v":18731160.164797105},null,{"$f":"SUM(G28:G30)","v":238452037.26389003},null,{"$f":"SUM(I28:I30)","v":226671357.61278492},null,{"$f":"SUM(K28:K30)","v":-212523923},null,{"$f":"SUM(M28:M30)","v":-211361984},null,{"$f":"SUM(O28:O30)","v":0},{"$f":"SUM(P28:P30)","v":-211361984},null,{"$f":"R30","v":0.95059518137784804},null,{"$f":"SUM(T28:T30)","v":-200919683.51686183},null,null,null,"(7)",{"$f":"K30","v":-200492391}]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G",{"$f":"$C$30","v":51998277.301652655}]
[20,"Transmission",-7892671.728449448,null,3749.7816229122473,null,{"$f":"C33-E33","v":-7896421.5100723598},0.89674086323795554,{"$f":"G33*H33","v":-7081043.8414330482},null,{"$f":"ROUND(M17,0)","v":-16056704},{"$f":"ROUND(G33/C33,6)","v":1.000475},{"$f":"ROUND(K33*L33,0)","v":-16064331},null,{"$f":"P17","v":-93969523},{"$f":"M33+O33","v":-110033854},null,{"$f":"H33","v":0.89674086323795554},null,{"$f":"P33*R33","v":-98671853.221359164},null,null,null,"F",{"$f":"SUM(I12:I14)","v":58284727}]
[21,"Distribution",-24863168.100407872,null,-2987852.8873187653,null,-21875315.213089108,1,-21875315.213089108,null,{"$f":"ROUND(M18,0)","v":-71251174},0.87982800000000005,-62688778,null,{"$f":"P18","v":-129923588.75},-192612366.75,null,1,null,-192612366.75,null,null,null,"Calculated",{"$f":"Y31*Y32/Y33","v":-178867766.57784414}]
[22,"General",-3124406.3941829833,null,-467256.77208343329,null,-2657149.62209955,0.96745351419595016,-2570668.7396446504,null,-2955362,0.85044900000000001,-2513385,null,-6888556.75,-9401941.75,null,0.96745351419595016,null,-9095941.5863031223]
[23,"Total Trans., Dist."]
[24,"and General Plant",{"$f":"SUM(C33:C35)","v":-35880246.223040305},null,{"$f":"SUM(E33:E35)","v":-3451359.8777792864},null,{"$f":"SUM(G33:G35)","v":-32428886.345261015},null,{"$f":"SUM(I33:I35)","v":-31527027.794166807},null,{"$f":"SUM(K33:K35)","v":-90263240},null,{"$f":"SUM(M33:M35)","v":-81266494},null,{"$f":"SUM(O33:O35)","v":-230781668.5},{"$f":"SUM(P33:P35)","v":-312048162.5},null,null,null,{"$f":"SUM(T33:T35)","v":-300380161.55766225}]
[25]
[26,"Grand Total",{"$f":"C37+C31","v":221302951.20564684},null,{"$f":"E37+E31","v":15279800.287017819},null,{"$f":"G37+G31","v":206023150.91862902},null,{"$f":"I37+I31","v":195144329.81861812},null,{"$f":"K37+K31","v":-302787163},null,{"$f":"M37+M31","v":-292628478},null,{"$f":"O37+O31","v":-230781668.5},{"$f":"P37+P31","v":-523410146.5},null,null,null,{"$f":"T37+T31","v":-501299845.07452404}]
[27]
[28,"Compare FPL Total  Jurisdictional Adjustment (based on MFR Schedule C-2) ",null,null,null,null,null,null,195144329.818618,"(a)"]
[]
["Notes and Source"]
["Columns A-F, Line Nos. 1-16: FPL Exhibit NWA-1, Page 7 of 762 "]
["Excess Depreciation Reserve is being amortized over 4 years per recommendation of OPC witness Pous."]
["(a): MFR Schedule C-2 for Projected Test Year Ended 12/31/17, Page 3 of 3, Line 15"]
["Cols.G, H and I: FPL response to OPC Fifth Set of Interrogatories, No. 167, Attachment 2"]
["Cols. I, J, and K: FPL response to OPC's Fifth Set of Interrogatories, No. 168, Attachment 2"]
["OPC Depreciation Rate Recommendations from OPC witness Jack Pous are summarized in columns (1) through (6) above."]
[]
["WORKPAPER BELOW THIS POINT AND ON OTHER TABS OF THIS EXCEL"]
[null,{"$f":"CELL(\"filename\")","v":"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony RSmith\\RSmith Excel workpapers\\[2016-07-12 RSmith Excel Workpapers file no 02 OPC Depreciation rates templete_FINAL for RR.xlsm]C7_2017"}]
[null,"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony Jack Pous Depreciation rates\\[2016-07-01 OPC Dep templet_please fill in yellow in OPC Adj 2017 tab and return.xlsm]OPC Adj 2017 Summary"]
[null,"OPC Adj 2017 Summary"]
[null,null,null,null,null,null,null,null,null,null,"TEST COL 8 TOTALS"]
[null,null,null,null,null,null,null,null,null,null,"COL 7",{"$f":"K39","v":-302787163}]
[null,null,null,null,null,null,null,null,null,null,"Col G",{"$f":"C39","v":221302951.20564684}]
[null,null,null,null,null,null,null,null,null,null,"Col F",{"$f":"I23","v":221271130}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56*L57/L58","v":-302830707.1016686}]

{"sheet":"C7_2018","index":1,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[5,3,5,4],[5,6,5,8],[5,10,5,12]]}
["Schedule C-7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No: 160021-EI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January 2018 Rate Change"]
["Florida Power & Light Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit No. RCS-3"]
["Test Year Ended December 31, 2018"]
["Annual Depreciation Accruals - New Depreciation Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"FP&L Existing",null,null,"FP&L Proposed",null,null,null,"Per OPC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked to Detail by Plant Acct"]
["Line No.","Function","Original Cost (Based on 12/31/2017 Electric Plant)","Annual Depr. Rate","Annual Depr. Accruals",null,"Annual Depr. Rate","Annual Depr. Accruals","Increase/ Decrease",null,"Annual Depr. Rate","Annual Depr. Accruals","Difference",null,"Excess Depreciation Reserve for Amortization","Excess Depreciation Reserve Annual Amortization",null,"Total OPC Adjustments",null,null,null,null,null,null,null,null,null,"Per FPL"]
[null,null,"(A)","(B)","(C )",null,"(D)","(E)","(F)",null,"(1)",{"$f":"K8-1","v":-2},{"$f":"L8-1","v":-3},null,{"$f":"M8-1","v":-4},{"$f":"O8-1","v":-5},null,{"$f":"P8-1","v":-6}]
[null,"I. Calculated Depreciation Expense on 12/31/2017 Plant"]
[1,"Steam",{"$f":"'Table 3'!D156","v":3243194416.8700008},{"$f":"'Table 3'!P156","v":2.5},{"$f":"'OPC Adj 2017 Summary'!E9","v":80638814},null,{"$f":"'Table 3'!AD156","v":3.785439114022779},{"$f":"$C10*(G10/100)","v":122769149.99999999},{"$f":"H10-E10","v":42130335.999999985},null,{"$f":"Z10","v":3.7769578155052068},{"$f":"$C10*(K10/100)","v":122494085.00000001},{"$f":"L10-H10","v":-275064.9999999702},null,null,{"$f":"O10/4","v":0},null,{"$f":"M10+P10","v":-275064.9999999702},null,null,null,null,null,"CALCULATED",null,{"$f":"'Table 3'!$AH$156","v":3.7769578155052068},null,3.785439114022779]
[{"$f":"A10+1","v":2},"Nuclear",{"$f":"'Table 3'!D218","v":7822373927.1100016},{"$f":"'Table 3'!P218","v":2},{"$f":"'OPC Adj 2017 Summary'!E10","v":160192998},null,{"$f":"'Table 3'!AD218","v":4.1556628975942935},{"$f":"C11*(G11/100)","v":325071491},{"$f":"H11-E11","v":164878493},null,{"$f":"Z11","v":4.0053700694893157},313315023.99999994,{"$f":"L11-H11","v":-11756467.00000006},null,null,{"$f":"O11/4","v":0},null,{"$f":"M11+P11","v":-11756467.00000006},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH218","v":4.0053700694893157},null,4.1556628975942935]
[{"$f":"A11+1","v":3},"Combined Cycle",{"$f":"'Table 3'!D486","v":10884506010.900002},{"$f":"'Table 3'!P486","v":3.8},{"$f":"'OPC Adj 2017 Summary'!E11","v":412097322},null,{"$f":"'Table 3'!AD486","v":4.3306407247876946},{"$f":"C12*(G12/100)","v":471368850},{"$f":"H12-E12","v":59271528},null,2.4999386063960523,272105967.88198805,-199262882.11801195,null,null,0,null,-199262882.11801195,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH486","v":2.4999386063960523},null,4.3306407247876946]
[4,"Peaker Plants",{"$f":"'Table 3'!D520","v":527598852.93000007},{"$f":"'Table 3'!P520","v":3.3},{"$f":"'OPC Adj 2017 Summary'!E12","v":17181142},null,{"$f":"'Table 3'!AD520","v":3.3117477232874539},17472743,291601,null,3.0847238106731263,16274967.441170001,-1197775.5588299986,null,null,0,null,-1197775.5588299986,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH520","v":3.0847238106731263},null,3.3117477232874539]
[5,"Solar",{"$f":"'Table 3'!D562","v":1051134800.52},{"$f":"'Table 3'!P562","v":3.3},{"$f":"'OPC Adj 2017 Summary'!E13","v":34687449},null,{"$f":"'Table 3'!AD562","v":3.1783789275621386},33409047,-1278402,null,3.1753599246708535,33377313.209980998,-31733.790019001812,null,null,0,null,-31733.790019001812,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH562","v":3.1753599246708535},null,3.1783789275621386]
[6,"Total Production",{"$f":"SUM(C10:C14)","v":23528808008.330006},{"$f":"'Table 3'!P564","v":3},{"$f":"SUM(E10:E14)","v":704797725},null,{"$f":"'Table 3'!AD564","v":4.1229937388096918},{"$f":"SUM(H10:H14)","v":970091281},{"$f":"SUM(I10:I14)","v":265293556},null,{"$f":"L15/C15*100","v":3.2197438870041104},{"$f":"SUM(L10:L14)","v":757567357.53313899},{"$f":"SUM(M10:M14)","v":-212523923.46686098},null,{"$f":"SUM(O10:O14)","v":0},0,null,-212523923.46686098,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH564","v":3.2195109946633451},null,4.1229937388096918]
[7]
[8,"Transmission",{"$f":"'Table 3'!D581","v":5577625822.3599997},{"$f":"'Table 3'!P581","v":2.8},{"$f":"'OPC Adj 2017 Summary'!E16","v":153559713},null,{"$f":"'Table 3'!AD581","v":2.499582464658948},{"$f":"C17*(G17/100)","v":139417357},{"$f":"H17-E17","v":-14142356},null,{"$f":"Z17","v":2.2117054268047647},{"$f":"$C17*(K17/100)","v":123360653},{"$f":"L17-H17","v":-16056704},null,375878092,{"$f":"-O17/4","v":-93969523},null,{"$f":"M17+P17","v":-110026227},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH581","v":2.2117054268047647},null,2.499582464658948]
[9,"Distribution",{"$f":"'Table 3'!D601","v":16015951571.960001},{"$f":"'Table 3'!P601","v":3.4},{"$f":"'OPC Adj 2017 Summary'!E17","v":537116945},null,{"$f":"'Table 3'!AD601","v":3.1901002179258833},{"$f":"C18*(G18/100)","v":510924905.99999994},-26192039.00000006,null,2.7452239102031299,439673732,-71251173.99999994,null,519694355,{"$f":"-O18/4","v":-129923588.75},null,-201174762.74999994,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH601","v":2.7452239102031299},null,3.1901002179258833]
[10,"General",{"$f":"'Table 3'!D613","v":858008961.75999999},{"$f":"'Table 3'!P613","v":4.4000000000000004},{"$f":"'OPC Adj 2017 Summary'!E18","v":37489110},null,{"$f":"'Table 3'!AD613","v":3.9394785493458229},33801079,-3688031,null,3.5950343570113064,30845716.961508002,-2955362.0384919979,null,27554227,-6888556.75,null,-9843918.7884919979,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH613","v":3.5950343570113064},null,3.9394785493458229]
[11,"Total Trans., Dist."]
[12,"and General Plant",{"$f":"SUM(C17:C19)","v":22451586356.079998},{"$f":"'Table 3'!P615","v":3.2},{"$f":"SUM(E17:E19)","v":728165768},null,{"$f":"'Table 3'!AD615","v":3.0471937757517544},{"$f":"SUM(H17:H19)","v":684143342},{"$f":"SUM(I17:I19)","v":-44022426.00000006},null,{"$f":"L21/C21*100","v":2.6451587542306667},{"$f":"SUM(L17:L19)","v":593880101.96150804},{"$f":"SUM(M17:M19)","v":-90263240.038491935},null,{"$f":"SUM(O17:O19)","v":923126674},-230781668.5,null,-321044908.53849196,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH615","v":2.6447199914263564},null,3.0471937757517544]
[13]
[14,"Grand Total",{"$f":"C15+C21","v":45980394364.410004},{"$f":"'Table 3'!P618","v":3.1},{"$f":"E15+E21","v":1432963493},null,{"$f":"'Table 3'!AD618","v":3.5976955958438217},{"$f":"H15+H21","v":1654234623},{"$f":"I15+I21","v":221271129.99999994},null,{"$f":"L23/C23*100","v":2.9391819669574253},{"$f":"L15+L21","v":1351447459.494647},{"$f":"M15+M21","v":-302787163.50535291},null,{"$f":"O15+O21","v":923126674},{"$f":"P15+P21","v":-230781668.5},null,{"$f":"R15+R21","v":-533568832.00535297},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH618","v":2.9388485509357665},null,3.5976955958438217]
[]
[null,"II. Depreciation Expense Adjustment for Ratemaking - 2018 Projected Test Year"]
[null,"Function","FPL New Depreciation Rates Expense Adjustment ",null,"Depreciation Expense -Clauses",null,"Depreciation Expense - Base Rates","Jurisdictional Factors","FPL New Depreciation Rates Juris. Expense Adjustment ",null,"OPC New Depreciation Rates Expense Adjustment","Ratio of FPL Base Rates Depreciation Expense Adj to Total Exp. Adj.","OPC Depreciation Expense Adjustment - Base Rates",null,"Excess Depreciation Reserve Annual Amortization","OPC Total Depreciation Expense Adjustment After Clauses",null,"Jurisdictional Factors",null,"OPC New Depreciation Rates Juris. Expense Adjustment "]
[null,null,"(G)",null,"(H)",null,"(I)","(J)","(K)",null,"(7) = (3)","(8)=I/G","(9)=(8)x(7)",null,"(10)=(5)","(11)=(9)+(10)",null,"(12)=(J)",null,"(13)=(11)x(12)"]
[{"$f":"A23+1","v":15},"Steam",43253021.737676844,null,{"$f":"C28-G28","v":15193385.170741845},null,28059636.566934999,0.95128373722490955,{"$f":"G28*H28","v":26692675.938566659},null,{"$f":"M10","v":-275064.9999999702},{"$f":"ROUND(G28/C28,6)","v":0.64873199999999998},{"$f":"ROUND(K28*L28,0)","v":-178443},null,null,{"$f":"M28+O28","v":-178443},null,{"$f":"H28","v":0.95128373722490955},null,{"$f":"P28*R28","v":-169749.92392162455}]
[{"$f":"A28+1","v":16},"Nuclear",163550927.25043228,null,{"$f":"C29-G29","v":3957611.7515539825},null,159593315.4988783,0.95128373722490955,{"$f":"G29*H29","v":151818525.60388702},null,{"$f":"M11","v":-11756467.00000006},{"$f":"ROUND(G29/C29,6)","v":0.97580199999999995},{"$f":"ROUND(K29*L29,0)","v":-11471984},null,null,{"$f":"M29+O29","v":-11471984},null,{"$f":"H29","v":0.95128373722490955},null,{"$f":"P29*R29","v":-10913111.812904367}]
[{"$f":"A29+1","v":17},"Other",52132143.051723003,null,208202.15441645682,null,51923940.897306547,0.95128373722490955,49394400.548235096,null,{"$f":"SUM(M12:M14)","v":-200492391.46686095},0.99600599999999995,-199691625,null,null,-199691625,null,0.95128373722490955,null,-189963395.32251519]
[18,"Total Production",{"$f":"SUM(C28:C30)","v":258936092.03983212},null,{"$f":"SUM(E28:E30)","v":19359199.076712284},null,{"$f":"SUM(G28:G30)","v":239576892.96311986},null,{"$f":"SUM(I28:I30)","v":227905602.09068877},null,{"$f":"SUM(K28:K30)","v":-212523923.46686098},null,{"$f":"SUM(M28:M30)","v":-211342052},null,{"$f":"SUM(O28:O30)","v":0},{"$f":"SUM(P28:P30)","v":-211342052},null,{"$f":"R30","v":0.95128373722490955},null,{"$f":"SUM(T28:T30)","v":-201046257.05934119}]
[19]
[20,"Transmission",-9870107.5804789364,null,{"$f":"C33-G33","v":3599.037482239306},null,-9873706.6179611757,0.89873521778242393,{"$f":"G33*H33","v":-8873847.8676130977},null,{"$f":"M17","v":-16056704},{"$f":"ROUND(G33/C33,6)","v":1.0003649999999999},{"$f":"ROUND(K33*L33,0)","v":-16062565},null,{"$f":"P17","v":-93969523},{"$f":"M33+O33","v":-110032088},null,{"$f":"H33","v":0.89873521778242393},null,{"$f":"P33*R33","v":-98889712.571734831}]
[21,"Distribution",-23123520.080359325,null,-4858090.2436151467,null,-18265429.836744178,1,-18265429.836744178,null,{"$f":"M18","v":-71251173.99999994},0.78990700000000003,-56281801,null,{"$f":"P18","v":-129923588.75},-186205389.75,null,1,null,-186205389.75]
[22,"General",-3041360.5282349326,null,-468930.88268197048,null,-2572429.6455529621,0.96820423313819459,-2490637.2722745636,null,-2955362.0384919979,0.84581499999999998,-2499690,null,-6888556.75,-9388246.75,null,0.96820423313819459,null,-9089740.2450958975]
[23,"Total Trans., Dist."]
[24,"and General Plant",{"$f":"SUM(C33:C35)","v":-36034988.18907319},null,{"$f":"SUM(E33:E35)","v":-5323422.0888148779},null,{"$f":"SUM(G33:G35)","v":-30711566.100258317},null,{"$f":"SUM(I33:I35)","v":-29629914.976631839},null,{"$f":"SUM(K33:K35)","v":-90263240.038491935},null,{"$f":"SUM(M33:M35)","v":-74844056},null,{"$f":"SUM(O33:O35)","v":-230781668.5},{"$f":"SUM(P33:P35)","v":-305625724.5},null,null,null,{"$f":"SUM(T33:T35)","v":-294184842.56683075}]
[25]
[26,"Grand Total",{"$f":"C37+C31","v":222901103.85075891},null,{"$f":"E37+E31","v":14035776.987897407},null,{"$f":"G37+G31","v":208865326.86286154},null,{"$f":"I37+I31","v":198275687.11405692},null,{"$f":"K37+K31","v":-302787163.50535291},null,{"$f":"M37+M31","v":-286186108},null,{"$f":"O37+O31","v":-230781668.5},{"$f":"P37+P31","v":-516967776.5},null,null,null,{"$f":"T37+T31","v":-495231099.62617195}]
[27]
[28,"Compare FPL Total  Jurisdictional Adjustment (based on MFR Schedule C-2) ",null,null,null,null,null,null,198275687,"(a)"]
[]
["Notes and Source"]
["Columns A-F, Line Nos. 1-16: FPL Exhibit NWA-1, Page 7 of 762 "]
["Excess Depreciation Reserve is being amortized over 4 years per recommendation of OPC witness Pous."]
["(a): MFR Schedule C-2 for Projected Test Year Ended 12/31/18, Page 3 of 3, Line 15"]
["Col.G: FPL response to OPC Fifth Set of Interrogatories, No. 172, Attachment 1"]
["Col.H, lines 15-26: Col. G - Col. I."]
["Col. H, line 26: FPL response to OPC Fifth Set of Interrogatories, No. 172, Attachment 1.  Clauses amounts for 2018 spread in same proportion to FPL Clause adjustments for 2017."]
["Cols. I, J, and K: FPL response to OPC's Fifth Set of Interrogatories, No. 169, Attachment 2"]
["OPC Depreciation Rate Recommendations from OPC witness Jack Pous are summarized in columns (1) through (6) above."]
[]
["WORKPAPER BELOW THIS POINT AND ON OTHER TABS OF THIS EXCEL"]
[null,{"$f":"CELL(\"filename\")","v":"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony RSmith\\RSmith Excel workpapers\\[2016-07-12 RSmith Excel Workpapers file no 02 OPC Depreciation rates templete_FINAL for RR.xlsm]C7_2017"}]
[null,"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony Jack Pous Depreciation rates\\[2016-07-01 OPC Dep templet_please fill in yellow in OPC Adj 2017 tab and return.xlsm]OPC Adj 2017 Summary"]
[null,"OPC Adj 2017 Summary"]

{"sheet":"<==To RR Model","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"OPC Adj 2017 Summary","index":3,"n_rows":53,"n_cols":28,"rows_kept":53,"cut":false,"hidden":false,"merged":[[4,10,4,12],[4,3,4,4],[4,6,4,8]]}
["Florida Power & Light Company",null,null,null,null,null,null,null,null,null,"NEED review from  JACK POUS and possible revised input if not accurately capturing the adjustment"]
["Test Year Ended December 31, 2017",null,null,null,null,null,null,null,null,null,"YELLOW IN EXCEL COL K (labeled column G) is coming from \"Table 3\" tab detail"]
["Annual Depreciation Accruals",null,null,null,"Linked col C to Table 3 dollars rather than recalculating",null,null,null,null,null,"UPDATED OPC Adj for Combined Cycle depreciation - reduced composite rate to 2.50% froom 2.93%"]
[null,null,null,null,"2016-07-06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is currently reproducing FPL's proposed rates"]
[null,null,null,"FP&L Existing",null,null,"FP&L Proposed",null,null,null,"Per OPC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Linked to Detail by Plant Acct"]
["Line No.","Function","Original Cost (Based on 12/31/2017 Electric Plant)","Annual Depr. Rate","Annual Depr. Accruals",null,"Annual Depr. Rate","Annual Depr. Accruals","Increase/ Decrease",null,"Annual Depr. Rate","Annual Depr. Accruals","Difference",null,"Excess Depreciation Reserve for Amortization","Excess Depreciation Reserve Annual Amortization",null,"Total OPC Adjustments",null,null,null,null,null,null,null,null,null,"Per FPL"]
[null,null,"(A)","(B)","(C )",null,"(D)","(E)","(F)",null,"(1)",{"$f":"K7-1","v":-2},{"$f":"L7-1","v":-3},null,{"$f":"M7-1","v":-4},{"$f":"O7-1","v":-5},null,{"$f":"P7-1","v":-6}]
[null,"I. Calculated Depreciation Expense on 12/31/2017 Plant"]
[1,"Steam",{"$f":"'Table 3'!D156","v":3243194416.8700008},{"$f":"'Table 3'!P156","v":2.5},{"$f":"'Table 3'!$R$156","v":80638814},null,{"$f":"'Table 3'!AD156","v":3.785439114022779},{"$f":"$C9*(G9/100)","v":122769149.99999999},{"$f":"H9-E9","v":42130335.999999985},null,{"$f":"Z9","v":3.7769578155052068},{"$f":"$C9*(K9/100)","v":122494085.00000001},{"$f":"L9-H9","v":-275064.9999999702},null,null,{"$f":"O9/4","v":0},null,{"$f":"M9+P9","v":-275064.9999999702},null,null,null,null,null,"CALCULATED",null,{"$f":"'Table 3'!$AH$156","v":3.7769578155052068},null,3.785439114022779]
[{"$f":"A9+1","v":2},"Nuclear",{"$f":"'Table 3'!D218","v":7822373927.1100016},{"$f":"'Table 3'!P218","v":2},{"$f":"'Table 3'!$R$218","v":160192998},null,{"$f":"'Table 3'!AD218","v":4.1556628975942935},{"$f":"C10*(G10/100)","v":325071491},{"$f":"H10-E10","v":164878493},null,{"$f":"Z10","v":4.0053700694893157},313315023.99999994,{"$f":"L10-H10","v":-11756467.00000006},null,null,{"$f":"O10/4","v":0},null,{"$f":"M10+P10","v":-11756467.00000006},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH218","v":4.0053700694893157},null,4.1556628975942935]
[{"$f":"A10+1","v":3},"Combined Cycle",{"$f":"'Table 3'!D486","v":10884506010.900002},{"$f":"'Table 3'!P486","v":3.8},{"$f":"'Table 3'!$R$486","v":412097322},null,{"$f":"'Table 3'!AD486","v":4.3306407247876946},{"$f":"C11*(G11/100)","v":471368850},{"$f":"H11-E11","v":59271528},null,2.4999386063960523,272105967.88198805,-199262882.11801195,null,null,0,null,-199262882.11801195,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH486","v":2.4999386063960523},null,4.3306407247876946]
[4,"Peaker Plants",{"$f":"'Table 3'!D520","v":527598852.93000007},{"$f":"'Table 3'!P520","v":3.3},{"$f":"'Table 3'!$R$520","v":17181142},null,{"$f":"'Table 3'!AD520","v":3.3117477232874539},17472743,291601,null,3.0847238106731263,16274967.441170001,-1197775.5588299986,null,null,0,null,-1197775.5588299986,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH520","v":3.0847238106731263},null,3.3117477232874539]
[5,"Solar",{"$f":"'Table 3'!D562","v":1051134800.52},{"$f":"'Table 3'!P562","v":3.3},{"$f":"'Table 3'!$R$562","v":34687449},null,{"$f":"'Table 3'!AD562","v":3.1783789275621386},33409047,-1278402,null,3.1753599246708535,33377313.209980998,-31733.790019001812,null,null,0,null,-31733.790019001812,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH562","v":3.1753599246708535},null,3.1783789275621386]
[6,"Total Production",{"$f":"SUM(C9:C13)","v":23528808008.330006},{"$f":"'Table 3'!P564","v":3},{"$f":"SUM(E9:E13)","v":704797725},null,{"$f":"'Table 3'!AD564","v":4.1229937388096918},{"$f":"SUM(H9:H13)","v":970091281},{"$f":"SUM(I9:I13)","v":265293556},null,{"$f":"L14/C14*100","v":3.2197438870041104},{"$f":"SUM(L9:L13)","v":757567357.53313899},{"$f":"SUM(M9:M13)","v":-212523923.46686098},null,{"$f":"SUM(O9:O13)","v":0},0,null,-212523923.46686098,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH564","v":3.2195109946633451},null,4.1229937388096918]
[7]
[8,"Transmission",{"$f":"'Table 3'!D581","v":5577625822.3599997},{"$f":"'Table 3'!P581","v":2.8},{"$f":"'Table 3'!$R$581","v":153559713},null,{"$f":"'Table 3'!AD581","v":2.499582464658948},{"$f":"C16*(G16/100)","v":139417357},{"$f":"H16-E16","v":-14142356},null,{"$f":"Z16","v":2.2117054268047647},{"$f":"$C16*(K16/100)","v":123360653},{"$f":"L16-H16","v":-16056704},null,375878092,{"$f":"-O16/4","v":-93969523},null,{"$f":"M16+P16","v":-110026227},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH581","v":2.2117054268047647},null,2.499582464658948]
[9,"Distribution",{"$f":"'Table 3'!D601","v":16015951571.960001},{"$f":"'Table 3'!P601","v":3.4},{"$f":"'Table 3'!$R$601","v":537116945},null,{"$f":"'Table 3'!AD601","v":3.1901002179258833},{"$f":"C17*(G17/100)","v":510924905.99999994},-26192039.00000006,null,2.7452239102031299,439673732,-71251173.99999994,null,519694355,{"$f":"-O17/4","v":-129923588.75},null,-201174762.74999994,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH601","v":2.7452239102031299},null,3.1901002179258833]
[10,"General",{"$f":"'Table 3'!D613","v":858008961.75999999},{"$f":"'Table 3'!P613","v":4.4000000000000004},{"$f":"'Table 3'!$R$613","v":37489110},null,{"$f":"'Table 3'!AD613","v":3.9394785493458229},33801079,-3688031,null,3.5950343570113064,30845716.961508002,-2955362.0384919979,null,27554227,-6888556.75,null,-9843918.7884919979,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH613","v":3.5950343570113064},null,3.9394785493458229]
[11,"Total Trans., Dist."]
[12,"and General Plant",{"$f":"SUM(C16:C18)","v":22451586356.079998},{"$f":"'Table 3'!P615","v":3.2},{"$f":"SUM(E16:E18)","v":728165768},null,{"$f":"'Table 3'!AD615","v":3.0471937757517544},{"$f":"SUM(H16:H18)","v":684143342},{"$f":"SUM(I16:I18)","v":-44022426.00000006},null,{"$f":"L20/C20*100","v":2.6451587542306667},{"$f":"SUM(L16:L18)","v":593880101.96150804},{"$f":"SUM(M16:M18)","v":-90263240.038491935},null,{"$f":"SUM(O16:O18)","v":923126674},{"$f":"SUM(P16:P18)","v":-230781668.5},null,-321044908.53849196,null,null,null,null,null,null,null,{"$f":"'Table 3'!AH615","v":2.6447199914263564},null,3.0471937757517544]
[13]
[14,"Grand Total",{"$f":"C14+C20","v":45980394364.410004},{"$f":"'Table 3'!P618","v":3.1},{"$f":"E14+E20","v":1432963493},null,{"$f":"'Table 3'!AD618","v":3.5976955958438217},{"$f":"H14+H20","v":1654234623},{"$f":"I14+I20","v":221271129.99999994},null,{"$f":"L22/C22*100","v":2.9391819669574253},{"$f":"L14+L20","v":1351447459.494647},{"$f":"M14+M20","v":-302787163.50535291},null,{"$f":"O14+O20","v":923126674},{"$f":"P14+P20","v":-230781668.5},null,{"$f":"R14+R20","v":-533568832.00535297},null,null,null,null,null,null,null,{"$f":"'Table 3'!AH618","v":2.9388485509357665},null,3.5976955958438217]
[]
[null,"II. Depreciation Expense Adjustment for Ratemaking"]
[null,"Function","FPL New Depreciation Rates Expense Adjustment ",null,"Depreciation Expense -Clauses",null,"Depreciation Expense - Base Rates","Jurisdictional Factors","FPL New Depreciation Rates Juris. Expense Adjustment ",null,"OPC New Depreciation Rates Expense Adjustment","Ratio of FPL Base Rates Depreciation Expense Adj to Total","Depreciation Expense - Base Rates",null,"Excess Depreciation Reserve Annual Amortization","OPC Total Depreciation Expense Adjustment After Clauses",null,"Jurisdictional Factors",null,"OPC New Depreciation Rates Juris. Expense Adjustment "]
[null,null,"(G)",null,"(H)",null,"(I)","(J)","(K)",null,"(7) = (3)","(8)=I/G","(9)=(8)x(7)",null,"(10)=(5)","(11)=(9)+(10)",null,"(12)=(J)",null,"(13)=(11)x(12)"]
[{"$f":"A22+1","v":15},"Steam",42675782.524595201,null,15102236.150742924,null,{"$f":"C27-E27","v":27573546.373852275},0.95059518137784804,{"$f":"G27*H27","v":26211280.316482607},null,{"$f":"M9","v":-275064.9999999702},{"$f":"ROUND(G27/C27,6)","v":0.64611700000000005},{"$f":"ROUND(K27*L27,0)","v":-177724},null,null,{"$f":"M27+O27","v":-177724},null,{"$f":"H27","v":0.95059518137784804},null,{"$f":"P27*R27","v":-168943.57801519666}]
[{"$f":"A27+1","v":16},"Nuclear",162509137.60243928,null,3416927.9818460327,null,{"$f":"C28-E28","v":159092209.62059325},0.95059518137784804,{"$f":"G28*H28","v":151232287.86009046},null,{"$f":"M10","v":-11756467.00000006},{"$f":"ROUND(G28/C28,6)","v":0.97897400000000001},{"$f":"ROUND(K28*L28,0)","v":-11509276},null,null,{"$f":"M28+O28","v":-11509276},null,{"$f":"H28","v":0.95059518137784804},null,{"$f":"P28*R28","v":-10940662.306747714}]
[{"$f":"A28+1","v":17},"Other",51998277.301652655,null,211996.03220814886,null,51786281.269444503,0.95059518137784804,49227789.436211854,null,{"$f":"SUM(M11:M13)","v":-200492391.46686095},0.995923,-199674984,null,null,-199674984,null,0.95059518137784804,null,-189810077.63209891,null,null,"Col 8 other"]
[18,"Total Production",{"$f":"SUM(C27:C29)","v":257183197.42868716},null,{"$f":"SUM(E27:E29)","v":18731160.164797105},null,{"$f":"SUM(G27:G29)","v":238452037.26389003},null,{"$f":"SUM(I27:I29)","v":226671357.61278492},null,{"$f":"SUM(K27:K29)","v":-212523923.46686098},null,{"$f":"SUM(M27:M29)","v":-211361984},null,{"$f":"SUM(O27:O29)","v":0},{"$f":"SUM(P27:P29)","v":-211361984},null,{"$f":"R29","v":0.95059518137784804},null,{"$f":"SUM(T27:T29)","v":-200919683.51686183},null,null,"Col 7",{"$f":"K29","v":-200492391.46686095}]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Col G",{"$f":"C29","v":51998277.301652655}]
[20,"Transmission",-7892671.728449448,null,3749.7816229122473,null,{"$f":"C32-E32","v":-7896421.5100723598},0.89674086323795554,{"$f":"G32*H32","v":-7081043.8414330482},null,{"$f":"M16","v":-16056704},{"$f":"ROUND(G32/C32,6)","v":1.000475},{"$f":"ROUND(K32*L32,0)","v":-16064331},null,{"$f":"P16","v":-93969523},{"$f":"M32+O32","v":-110033854},null,{"$f":"H32","v":0.89674086323795554},null,{"$f":"P32*R32","v":-98671853.221359164},null,null,"Col F sum",{"$f":"SUM(I11:I13)","v":58284727}]
[21,"Distribution",-24863168.100407872,null,-2987852.8873187653,null,-21875315.213089108,1,-21875315.213089108,null,{"$f":"M17","v":-71251173.99999994},0.87982800000000005,-62688778,null,{"$f":"P17","v":-129923588.75},-192612366.75,null,1,null,-192612366.75,null,null,"Col 8 other",{"$f":"X30*X31/X32","v":-178867766.99435058}]
[22,"General",-3124406.3941829833,null,-467256.77208343329,null,-2657149.62209955,0.96745351419595016,-2570668.7396446504,null,-2955362.0384919979,0.85044900000000001,-2513385,null,-6888556.75,-9401941.75,null,0.96745351419595016,null,-9095941.5863031223,null,null,null,-228536232.5693301,"Was not calulating with sum of column F"]
[23,"Total Trans., Dist."]
[24,"and General Plant",{"$f":"SUM(C32:C34)","v":-35880246.223040305},null,{"$f":"SUM(E32:E34)","v":-3451359.8777792864},null,{"$f":"SUM(G32:G34)","v":-32428886.345261015},null,{"$f":"SUM(I32:I34)","v":-31527027.794166807},null,{"$f":"SUM(K32:K34)","v":-90263240.038491935},null,{"$f":"SUM(M32:M34)","v":-81266494},null,{"$f":"SUM(O32:O34)","v":-230781668.5},{"$f":"SUM(P32:P34)","v":-312048162.5},null,null,null,{"$f":"SUM(T32:T34)","v":-300380161.55766225}]
[25]
[26,"Grand Total",{"$f":"C36+C30","v":221302951.20564684},null,{"$f":"E36+E30","v":15279800.287017819},null,{"$f":"G36+G30","v":206023150.91862902},null,{"$f":"I36+I30","v":195144329.81861812},null,{"$f":"K36+K30","v":-302787163.50535291},null,{"$f":"M36+M30","v":-292628478},null,{"$f":"O36+O30","v":-230781668.5},{"$f":"P36+P30","v":-523410146.5},null,null,null,{"$f":"T36+T30","v":-501299845.07452404}]
[27]
[28,"Compare FPL Total  Jurisdictional Adjustment (based on MFR Schedule C-2) ",null,null,null,null,null,null,195144329.818618,"(a)",null,"Adjusted calculation format"]
[]
["Notes and Source"]
["Columns A-F, Line Nos. 1-16: Exhibit NWA-1, Page 7 of 762 "]
["Excess Depreciation Reserve is being amortized over 4 years"]
["(a): MFR Schedule C-2 for Projected Test Year Ended 12/31/17, Page 3 of 3, Line 15"]
["Cols.G, H and I: FPL response to OPC First Set of Interrogatories, No. 167, Attachment 2"]
["Cols. I, J, and K: FPL response to OPC's Firfth Set of Interrogatories, No. 168, Attachment 2"]
["OPC Depreciation Rate Recommendations are from OPC witness Jack Pous"]
[]
[]
[null,{"$f":"CELL(\"filename\")","v":"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony RSmith\\RSmith Excel workpapers\\[2016-07-12 RSmith Excel Workpapers file no 02 OPC Depreciation rates templete_FINAL for RR.xlsm]C7_2017"}]
[null,"C:\\Cases\\FL OPC FPL 2016 rate case\\Testimony Jack Pous Depreciation rates\\[2016-07-01 OPC Dep templet_please fill in yellow in OPC Adj 2017 tab and return.xlsm]OPC Adj 2017 Summary"]
[null,"OPC Adj 2017 Summary"]

{"sheet":"Table 3","index":4,"n_rows":622,"n_cols":45,"rows_kept":622,"cut":false,"hidden":false,"merged":[[6,33,6,37]]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002090 FPL RC-16"]
["TABLE 3. COMPARISON OF REMAINING LIFE ANNUAL DEPRECIATION RATES AND ACCRUALS FOR ELECTRIC PLANT AS OF DECEMBER 31, 2017"]
["BASED ON DEPRECIATION RATES ORDERED IN DOCKET NO. 090130-EI AND PROPOSED DEPRECIATION RATES"]
[]
[]
[null,null,null,null,null,null,null,"ORDERED IN DOCKET NO. 090130-EI",null,null,null,null,null,null,null,null,null,null,null,"PROPOSED ESTIMATES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PER OPC"]
[null,null,null,null,null,null,null,"PROBABLE",null,"SURVIVOR CURVE/",null,null,null,null,null,"ANNUAL",null,"ANNUAL",null,"PROBABLE",null,null,null,null,null,null,null,"ANNUAL",null,"ANNUAL",null,null,null,"ANNUAL ",null,"ANNUAL "]
[null,null,null,"ORIGINAL",null,"BOOK",null,"RETIREMENT",null,"INTERIM",null,null,null,"NET",null,"DEPRECIATION",null,"DEPRECIATION",null,"RETIREMENT",null,null,null,null,null,"NET",null,"DEPRECIATION",null,"DEPRECIATION",null,"INCREASE/",null,"DEPRECIATION",null,"DEPRECIATION"]
[null,null,null,"COST",null,"RESERVE",null,"DATE",null,"RETIREMENT RATE",null,null,null,"SALVAGE",null,"RATE",null,"ACCRUALS",null,"DATE",null,"SURVIVOR CURVE",null,null,null,"SALVAGE",null,"ACCRUALS",null,"RATE",null,"DECREASE",null,"RATE",null,"ACCRUALS",null,"DIFFERENCE"]
[null,null,null,-1,null,-2,null,-3,null,-4,null,null,null,-5,null,-6,null,"(7)=(6)x(1)",null,-8,null,-9,null,null,null,-10,null,-11,null,-12,null,"(13)=(12)-(7)",null,-14,null,-15,null,"(16)=(15)-(11)"]
[]
["STEAM PRODUCTION PLANT"]
[]
[]
["MANATEE STEAM PLANT"]
["",""]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,114283077.88,null,73863099.698491246,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D19*P19/100,0)","v":2399945},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,4027404,null,3.52,null,{"$f":"+AB19-R19","v":1627459},null,3.52,null,{"$f":"$D19*AH19/100","v":4022764.3413760001},null,{"$f":"AJ19-AB19","v":-4639.658623999916},null,3.52]
[312,"BOILER PLANT EQUIPMENT",null,7864883.4699999997,null,1419252.0671375,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D20*P20/100,0)","v":204487},null,"2028-06-30",null,50,"-","S0 *",null,-2,null,648618,null,8.25,null,{"$f":"+AB20-R20","v":444131},null,8.41,null,{"$f":"$D20*AH20/100","v":661436.69982700003},null,{"$f":"AJ20-AB20","v":12818.699827000033},null,8.41]
[314,"TURBOGENERATOR UNITS",null,9839030.5099999998,null,7821767.522224999,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,255815,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,214352,null,2.1800000000000002,null,{"$f":"+AB21-R21","v":-41463},null,2.19,null,215474.76816899999,null,1122.7681689999881,null,2.19]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,9833462.4900000002,null,7455584.6702200007,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,236003,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,257712,null,2.62,null,{"$f":"+AB22-R22","v":21709},null,2.56,null,251736.63974400001,null,-5975.3602559999854,null,2.56]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2498111.02,null,1956325.3372900002,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,59955,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,54070,null,2.16,null,{"$f":"+AB23-R23","v":-5885},null,2.15,null,53709.386930000001,null,-360.61306999999942,null,2.15]
["","TOTAL MANATEE COMMON",null,{"$f":"+SUBTOTAL(9,D19:D23)","v":144318565.37},null,{"$f":"+SUBTOTAL(9,F19:F23)","v":92516029.295363739},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R24/D24*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,R19:R23)","v":3156205},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB19:AB23)","v":5202156},null,{"$f":"+AB24/D24*100","v":3.604633947588693},null,{"$f":"+SUBTOTAL(9,AF19:AF23)","v":2045951},null,3.6088260624316373,null,{"$f":"+SUBTOTAL(9,AJ19:AJ23)","v":5205121.8360459991},null,{"$f":"+SUBTOTAL(9,AL19:AL23)","v":2965.8360460001204},null,3.6088260624316373]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,6968574.0800000001,null,5629218.7973062489,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D27*P27/100,0)","v":146340},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,138277,null,1.98,null,{"$f":"+AB27-R27","v":-8063},null,1.96,null,136584.05196799999,null,-1692.9480320000148,null,1.96]
[312,"BOILER PLANT EQUIPMENT",null,184992667.80000001,null,95599217.640357509,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,4809809,null,"2028-06-30",null,50,"-","S0 *",null,-2,null,9318649,null,5.04,null,{"$f":"+AB28-R28","v":4508840},null,5.04,null,9323630.4571199995,null,4981.4571199994534,null,5.04]
[314,"TURBOGENERATOR UNITS",null,74066120.920000002,null,43199871.112767503,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,1925719,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,3170202,null,4.28,null,{"$f":"+AB29-R29","v":1244483},null,4.34,null,3214469.647928,null,44267.647927999962,null,4.34]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,14537672.539999999,null,8121393.6566500003,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,348904,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,658844,null,4.53,null,{"$f":"+AB30-R30","v":309940},null,4.5199999999999996,null,657102.79880799982,null,-1741.2011920001823,null,4.5199999999999996]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4000322.68,null,2337843.9055699999,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,96008,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,165256,null,4.13,null,{"$f":"+AB31-R31","v":69248},null,4.1100000000000003,null,164413.26214800001,null,-842.73785199999111,null,4.1100000000000003]
["","TOTAL MANATEE UNIT 1",null,{"$f":"+SUBTOTAL(9,D27:D31)","v":284565358.02000004},null,{"$f":"+SUBTOTAL(9,F27:F31)","v":154887545.11265126},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R32/D32*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R27:R31)","v":7326780},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB27:AB31)","v":13451228},null,{"$f":"+AB32/D32*100","v":4.7269379848599176},null,{"$f":"+SUBTOTAL(9,AF27:AF31)","v":6124448},null,4.7428461053405622,null,{"$f":"+SUBTOTAL(9,AJ27:AJ31)","v":13496200.217971999},null,{"$f":"+SUBTOTAL(9,AL27:AL31)","v":44972.217971999227},null,4.7428461053405622]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,5083211.03,null,4050365.7496287501,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D35*P35/100,0)","v":106747},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,106035,null,2.09,null,{"$f":"+AB35-R35","v":-712},null,2.0699999999999998,null,105222.46832100001,null,-812.53167899999244,null,2.0699999999999998]
[312,"BOILER PLANT EQUIPMENT",null,187516002.43000001,null,89627110.299992487,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,4875416,null,"2028-06-30",null,50,"-","S0 *",null,-2,null,10143634,null,5.41,null,{"$f":"+AB36-R36","v":5268218},null,5.43,null,10182118.931949001,null,38484.931949000806,null,5.43]
[314,"TURBOGENERATOR UNITS",null,72134310.349999994,null,44200582.626814999,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,1875492,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,2879907,null,3.99,null,{"$f":"+AB37-R37","v":1004415},null,4.04,null,2914226.1381399995,null,34319.138139999472,null,4.04]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12511248.529999999,null,6482958.5875800001,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,300270,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,615541,null,4.92,null,{"$f":"+AB38-R38","v":315271},null,4.91,null,{"$f":"$D38*AH38/100","v":614302.30282300001},null,-1238.6971769999946,null,4.91]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3520593.83,null,1720389.48007,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,84494,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,178769,null,5.08,null,{"$f":"+AB39-R39","v":94275},null,5.0599999999999996,null,178142.04779799999,null,-626.95220200001495,null,5.0599999999999996]
["","TOTAL MANATEE UNIT 2",null,{"$f":"+SUBTOTAL(9,D35:D39)","v":280765366.16999996},null,{"$f":"+SUBTOTAL(9,F35:F39)","v":146081406.74408624},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R40/D40*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R35:R39)","v":7242419},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB35:AB39)","v":13923886},null,{"$f":"+AB40/D40*100","v":4.9592605348514596},null,{"$f":"+SUBTOTAL(9,AF35:AF39)","v":6681467},null,4.983793475270577,null,{"$f":"+SUBTOTAL(9,AJ35:AJ39)","v":13994011.889031},null,{"$f":"+SUBTOTAL(9,AL35:AL39)","v":70125.889031000275},null,4.983793475270577]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D18:D41)","v":709649289.56000006},null,{"$f":"+SUBTOTAL(9,F18:F41)","v":393484981.15210134},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R42/D42*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R18:R41)","v":17725404},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB18:AB41)","v":32577270},null,{"$f":"+AB42/D42*100","v":4.5906154602365215},null,{"$f":"+SUBTOTAL(9,AF18:AF41)","v":14851866},null,4.6075532634258298,null,{"$f":"+SUBTOTAL(9,AJ18:AJ41)","v":32695333.943048999},null,{"$f":"+SUBTOTAL(9,AL18:AL41)","v":118063.94304899962},null,4.6075532634258298]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,241400701.34999999,null,161452115.17160502,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D48*P48/100,0)","v":5069415},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,6287221,null,2.6,null,{"$f":"+AB48-R48","v":1217806},null,2.58,null,6228138.0948300008,null,-59082.905169999227,null,2.58]
[312,"BOILER PLANT EQUIPMENT",null,7052454.5199999996,null,3063360.0129200001,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D49*P49/100,0)","v":183364},null,"2031-06-30",null,50,"-","S0 *",null,-2,null,325978,null,4.62,null,{"$f":"+AB49-R49","v":142614},null,4.63,null,326528.64427599998,null,550.64427599997725,null,4.63]
[314,"TURBOGENERATOR UNITS",null,27411865.75,null,15382397.116547497,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,712709,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,979585,null,3.57,null,{"$f":"+AB50-R50","v":266876},null,3.62,null,992309.54015000002,null,12724.540150000015,null,3.62]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10271933.77,null,5585791.270800001,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,246526,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,380372,null,3.7,null,{"$f":"+AB51-R51","v":133846},null,3.66,null,375952.77598199999,null,-4419.2240180000081,null,3.66]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3879628.68,null,1972391.7705900001,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,93111,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,149353,null,3.85,null,{"$f":"+AB52-R52","v":56242},null,3.82,null,148201.81557600002,null,-1151.1844239999773,null,3.82]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D48:D52)","v":290016584.06999999},null,{"$f":"+SUBTOTAL(9,F48:F52)","v":187456055.34246251},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R53/D53*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,R48:R52)","v":6305125},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB48:AB52)","v":8122509},null,{"$f":"+AB53/D53*100","v":2.8007050100416002},null,{"$f":"+SUBTOTAL(9,AF48:AF52)","v":1817384},null,2.7853227862480701,null,{"$f":"+SUBTOTAL(9,AJ48:AJ52)","v":8071130.8708140003},null,{"$f":"+SUBTOTAL(9,AL48:AL52)","v":-51378.12918599922},null,2.7853227862480701]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,370941.56,null,370941.56,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D56*P56/100,0)","v":9644},null,"2031-06-30",null,50,"-","S0 *",null,0,null,0,null,0,null,{"$f":"+AB56-R56","v":-9644},null,0,null,0,null,0,null,0]
["","TOTAL MARTIN PIPELINE",null,{"$f":"+SUBTOTAL(9,D56:D56)","v":370941.56},null,{"$f":"+SUBTOTAL(9,F56:F56)","v":370941.56},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R57/D57*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R56:R56)","v":9644},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB56:AB56)","v":0},null,null,null,{"$f":"+SUBTOTAL(9,AF56:AF56)","v":-9644},null,null,null,{"$f":"+SUBTOTAL(9,AJ56)","v":0},null,{"$f":"+SUBTOTAL(9,AL56)","v":0}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,16367428.140000001,null,10593608.281450002,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D60*P60/100,0)","v":343716},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,453590,null,2.77,null,{"$f":"+AB60-R60","v":109874},null,2.75,null,450104.27385000006,null,-3485.726149999944,null,2.75]
[312,"BOILER PLANT EQUIPMENT",null,212347650.78,null,91195079.782739982,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,5521039,null,"2031-06-30",null,50,"-","S0 *",null,-2,null,9984039,null,4.7,null,{"$f":"+AB61-R61","v":4463000},null,4.67,null,9916635.2914259993,null,-67403.708574000746,null,4.67]
[314,"TURBOGENERATOR UNITS",null,89915729.920000002,null,52042195.833830006,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,2337809,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,3084542,null,3.43,null,{"$f":"+AB62-R62","v":746733},null,3.48,null,3129067.4012160003,null,44525.401216000319,null,3.48]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,24335747.449999999,null,14796848.534870002,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,584058,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,782640,null,3.22,null,{"$f":"+AB63-R63","v":198582},null,3.16,null,769009.61942,null,-13630.380579999997,null,3.16]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3586002.99,null,1812805.45688,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,86064,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,138748,null,3.87,null,{"$f":"+AB64-R64","v":52684},null,3.85,null,138061.11511500002,null,-686.88488499997766,null,3.85]
["","TOTAL MARTIN UNIT 1",null,{"$f":"+SUBTOTAL(9,D60:D64)","v":346552559.28000003},null,{"$f":"+SUBTOTAL(9,F60:F64)","v":170440537.88977},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R65/D65*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R60:R64)","v":8872686},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB60:AB64)","v":14443559},null,{"$f":"+AB65/D65*100","v":4.1677831004936277},null,{"$f":"+SUBTOTAL(9,AF60:AF64)","v":5570873},null,4.1553552597962504,null,{"$f":"+SUBTOTAL(9,AJ60:AJ64)","v":14402877.701026998},null,{"$f":"+SUBTOTAL(9,AL60:AL64)","v":-40681.298973000346},null,4.1553552597962504]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,11241256.67,null,7751660.2911624992,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D68*P68/100,0)","v":236066},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,276016,null,2.46,null,{"$f":"+AB68-R68","v":39950},null,2.4300000000000002,null,273162.53708100005,null,-2853.4629189999541,null,2.4300000000000002]
[312,"BOILER PLANT EQUIPMENT",null,214665917.31999999,null,88354501.530029997,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,5581314,null,"2031-06-30",null,50,"-","S0 *",null,-2,null,10373688,null,4.83,null,{"$f":"+AB69-R69","v":4792374},null,4.8099999999999996,null,10325430.623091999,null,-48257.376908000559,null,4.8099999999999996]
[314,"TURBOGENERATOR UNITS",null,82668790.599999994,null,31513006.099924996,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,2149389,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,4112537,null,4.97,null,{"$f":"+AB70-R70","v":1963148},null,5.07,null,4191307.6834200001,null,78770.683420000132,null,5.07]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,22992822.890000001,null,12504334.3903,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,551828,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,848709,null,3.69,null,{"$f":"+AB71-R71","v":296881},null,3.66,null,841537.317774,null,-7171.6822260000044,null,3.66]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3273365.34,null,1424240.87145,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,78561,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,144350,null,4.41,null,{"$f":"+AB72-R72","v":65789},null,4.4000000000000004,null,144028.07496,null,-321.9250400000019,null,4.4000000000000004]
["","TOTAL MARTIN UNIT 2",null,{"$f":"+SUBTOTAL(9,D68:D72)","v":334842152.81999993},null,{"$f":"+SUBTOTAL(9,F68:F72)","v":141547743.1828675},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R73/D73*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R68:R72)","v":8597158},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB68:AB72)","v":15755300},null,{"$f":"+AB73/D73*100","v":4.7052916926112136},null,{"$f":"+SUBTOTAL(9,AF68:AF72)","v":7158142},null,4.7117290541615633,null,{"$f":"+SUBTOTAL(9,AJ68:AJ72)","v":15775466.236327},null,{"$f":"+SUBTOTAL(9,AL68:AL72)","v":20166.236326999613},null,4.7117290541615633]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D47:D74)","v":971782237.7299999},null,{"$f":"+SUBTOTAL(9,F47:F74)","v":499815277.97509998},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R75/D75*100,1)","v":2.4},null,{"$f":"+SUBTOTAL(9,R47:R74)","v":23784613},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB47:AB74)","v":38321368},null,{"$f":"+AB75/D75*100","v":3.9434110351219664},null,{"$f":"+SUBTOTAL(9,AF47:AF74)","v":14536755},{"$f":"+SUBTOTAL(9,AG47:AG74)","v":0},3.9366065271331747,null,38249474.808168001,null,-71893.191831999953,null,3.9366065271331747]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,33149442.199999999,null,33149442.199999999,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D81*P81/100,0)","v":861885},null,"2039-06-30",null,50,"-","S0 *",null,0,null,0,null,0,null,{"$f":"+AB81-R81","v":-861885},null,0,null,0,null,0,null,0]
["","TOTAL SCHERER COAL CARS",null,{"$f":"+SUBTOTAL(9,D81:D81)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,F81:F81)","v":33149442.199999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R82/D82*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R81:R81)","v":861885},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB81:AB81)","v":0},null,{"$f":"+AB82/D82*100","v":0},null,{"$f":"+SUBTOTAL(9,AF81:AF81)","v":-861885},null,0,null,{"$f":"+SUBTOTAL(9,AJ81)","v":0},null,{"$f":"+SUBTOTAL(9,AL77:AL81)","v":0},null,0]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,40048942.609999999,null,21435438.487260003,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D85*P85/100,0)","v":841028},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,919439,null,2.2999999999999998,null,{"$f":"+AB85-R85","v":78411},null,2.29,null,{"$f":"$D85*AH85/100","v":917120.78576900007},null,{"$f":"AJ85-AB85","v":-2318.2142309999326},null,2.29]
[312,"BOILER PLANT EQUIPMENT",null,26275279.309999999,null,12672089.538967501,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,683157,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,788284,null,3,null,{"$f":"+AB86-R86","v":105127},null,2.89,null,759355.57205900003,null,-28928.427940999973,null,2.89]
[314,"TURBOGENERATOR UNITS",null,4409078.75,null,1937291.3497349999,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,114636,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,131584,null,2.98,null,{"$f":"+AB87-R87","v":16948},null,3.05,null,134476.90187500001,null,2892.9018750000105,null,3.05]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,1246717.6399999999,null,704489.44840000011,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,29921,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,29847,null,2.39,null,{"$f":"+AB88-R88","v":-74},null,2.29,null,28549.833955999999,null,-1297.1660440000014,null,2.29]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3720891.68,null,1817682.1399300003,null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,89301,null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,98699,null,2.65,null,{"$f":"+AB89-R89","v":9398},null,2.63,null,97859.451184000005,null,-839.54881599999499,null,2.63]
["","TOTAL SCHERER COMMON",null,{"$f":"+SUBTOTAL(9,D85:D89)","v":75700909.99000001},null,{"$f":"+SUBTOTAL(9,F85:F89)","v":38566990.964292504},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R90/D90*100,1)","v":2.2999999999999998},null,{"$f":"+SUBTOTAL(9,R85:R89)","v":1758043},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB85:AB89)","v":1967853},null,{"$f":"+AB90/D90*100","v":2.5995103629004603},null,{"$f":"+SUBTOTAL(9,AF85:AF89)","v":209810},null,2.555716965959288,null,{"$f":"+SUBTOTAL(9,AJ85:AJ89)","v":1937362.5448429999},null,{"$f":"+SUBTOTAL(9,AL85:AL89)","v":-30490.455156999891},null,2.555716965959288]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3049496.26,null,1704572.5490649999,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.2000000000000002,null,{"$f":"+ROUND(D93*P93/100,0)","v":67089},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,66639,null,2.19,null,{"$f":"+AB93-R93","v":-450},null,2.17,null,66174.068841999993,null,-464.93115800000669,null,2.17]
[312,"BOILER PLANT EQUIPMENT",null,22708657.52,null,10156497.57824125,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.7,null,613134,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,715604,null,3.15,null,{"$f":"+AB94-R94","v":102470},null,3.07,null,697155.78586399998,null,-18448.214136000024,null,3.07]
[314,"TURBOGENERATOR UNITS",null,2878397.99,null,294184.24463000003,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,74838,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,132639,null,4.6100000000000003,null,{"$f":"+AB95-R95","v":57801},null,4.8499999999999996,null,139602.30251499999,null,6963.3025149999885,null,4.8499999999999996]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,2865604.55,null,303886.83860000002,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,68775,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,129030,null,4.5,null,{"$f":"+AB96-R96","v":60255},null,4.55,null,130385.00702499998,null,1355.0070249999844,null,4.55]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,{"$f":"+SUBTOTAL(9,D93:D96)","v":31502156.320000004},null,{"$f":"+SUBTOTAL(9,F93:F96)","v":12459141.210536249},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R97/D97*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R93:R96)","v":823836},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB93:AB96)","v":1043912},null,{"$f":"+AB97/D97*100","v":3.3137795057452748},null,{"$f":"+SUBTOTAL(9,AF93:AF96)","v":220076},null,3.2781025829155048,null,{"$f":"+SUBTOTAL(9,AJ93:AJ96)","v":1033317.1642459999},null,{"$f":"+SUBTOTAL(9,AL92:AL96)","v":-10594.835754000058},null,3.2781025829155048]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,161759187.53,null,42338154.112153754,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D100*P100/100,0)","v":3396943},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,5783021,null,3.58,null,{"$f":"+AB100-R100","v":2386078},null,3.6,null,5823330.7510800008,null,40309.751080000773,null,3.6]
[312,"BOILER PLANT EQUIPMENT",null,682720321.07000005,null,193672542.08437496,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,17750728,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,26740372,null,3.92,null,{"$f":"+AB101-R101","v":8989644},null,3.91,null,26694364.553837005,null,-46007.446162994951,null,3.91]
[314,"TURBOGENERATOR UNITS",null,124903380.64,null,61685842.934350006,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,3247488,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,3376981,null,2.7,null,{"$f":"+AB102-R102","v":129493},null,2.76,null,3447333.3056640001,null,70352.305664000101,null,2.76]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,50198263.530000001,null,15152820.545919999,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,1204758,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,1821195,null,3.63,null,{"$f":"+AB103-R103","v":616437},null,3.59,null,1802117.6607269999,null,-19077.339273000136,null,3.59]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5202651.3499999996,null,2391381.31544,null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,124864,null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,144757,null,2.78,null,{"$f":"+AB104-R104","v":19893},null,2.77,null,144113.44239499999,null,-643.55760500000906,null,2.77]
["","TOTAL SCHERER UNIT 4",null,{"$f":"+SUBTOTAL(9,D100:D104)","v":1024783804.12},null,{"$f":"+SUBTOTAL(9,F100:F104)","v":315240740.99223876},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R105/D105*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R100:R104)","v":25724781},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB100:AB104)","v":37866326},null,{"$f":"+AB105/D105*100","v":3.6950550787164795},null,{"$f":"+SUBTOTAL(9,AF100:AF104)","v":12141545},null,3.7016555928666892,null,{"$f":"+SUBTOTAL(9,AJ100:AJ104)","v":37911259.713703014},null,{"$f":"+SUBTOTAL(9,AL100:AL104)","v":44933.713703005778},null,3.7016555928666892]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D79:D106)","v":1165136312.6300001},null,{"$f":"+SUBTOTAL(9,F79:F106)","v":399416315.36706752},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R107/D107*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R79:R106)","v":29168545},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB79:AB106)","v":40878091},null,{"$f":"+AB107/D107*100","v":3.5084385025927194},null,{"$f":"+SUBTOTAL(9,AF79:AF106)","v":11709546},{"$f":"+SUBTOTAL(9,AG79:AG106)","v":0},3.5104339772636202,null,40881939.42279201,null,3848.4227920058329,null,3.5104339772636202]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3538785.86,null,1868163.03,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D113*P113/100,0)","v":74315},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,87264,null,2.4700000000000002,null,{"$f":"+AB113-R113","v":12949},null,2.4300000000000002,null,85992.496398000003,null,-1271.503601999997,null,2.4300000000000002]
[312,"BOILER PLANT EQUIPMENT",null,30678751.75,null,15854784.620000001,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,797648,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,931580,null,3.04,null,{"$f":"+AB114-R114","v":133932},null,2.82,null,865140.79934999999,null,-66439.200650000013,null,2.82]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,3748249.87,null,2207826.06,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,89958,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,90075,null,2.4,null,{"$f":"+AB115-R115","v":117},null,2.27,null,85085.272049000007,null,-4989.7279509999935,null,2.27]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,298312.17,null,167024.57,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,7159,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,7258,null,2.4300000000000002,null,{"$f":"+AB116-R116","v":99},null,2.37,null,7069.9984290000002,null,-188.00157099999979,null,2.37]
["","TOTAL SJRPP COAL AND LIMESTONE",null,{"$f":"+SUBTOTAL(9,D113:D116)","v":38264099.649999999},null,{"$f":"+SUBTOTAL(9,F113:F116)","v":20097798.280000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R117/D117*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R113:R116)","v":969080},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB113:AB116)","v":1116177},null,{"$f":"+AB117/D117*100","v":2.9170345316095787},null,{"$f":"+SUBTOTAL(9,AF113:AF116)","v":147097},null,2.7303347251239973,null,{"$f":"+SUBTOTAL(9,AJ113:AJ116)","v":1043288.5662260001},null,{"$f":"+SUBTOTAL(9,AL112:AL116)","v":-72888.433774000005},null,2.7303347251239973]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,52104.91,null,52104.93,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D120*P120/100,0)","v":1355},null,"2038-06-30",null,50,"-","S0 *",null,0,null,0,null,0,null,{"$f":"+AB120-R120","v":-1355},null,0,null,0,null,0,null,0]
["","TOTAL SJRPP COAL CARS",null,{"$f":"+SUBTOTAL(9,D120:D120)","v":52104.91},null,{"$f":"+SUBTOTAL(9,F120:F120)","v":52104.93},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R121/D121*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R120:R120)","v":1355},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB120:AB120)","v":0},null,{"$f":"+AB121/D121*100","v":0},null,{"$f":"+SUBTOTAL(9,AF120:AF120)","v":-1355},null,0,null,{"$f":"+SUBTOTAL(9,AJ120)","v":0},null,{"$f":"+SUBTOTAL(9,AL116:AL120)","v":-188.00157099999979},null,0]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,33324990.640000001,null,22656891.84508625,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D124*P124/100,0)","v":699825},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,560721,null,1.68,null,{"$f":"+AB124-R124","v":-139104},null,1.66,null,553194.84462400002,null,-7526.1553759999806,null,1.66]
[312,"BOILER PLANT EQUIPMENT",null,3714735.93,null,2636058.3761575003,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,96583,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,70210,null,1.89,null,{"$f":"+AB125-R125","v":-26373},null,1.78,null,66122.299553999997,null,-4087.7004460000026,null,1.78]
[314,"TURBOGENERATOR UNITS",null,2511326.3199999998,null,1735625.5175175003,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,65294,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,44564,null,1.77,null,{"$f":"+AB126-R126","v":-20730},null,1.77,null,44450.475863999993,null,-113.52413600000727,null,1.77]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,5865106.7999999998,null,4091638.2254600008,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,140763,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,105602,null,1.8,null,{"$f":"+AB127-R127","v":-35161},null,1.71,null,100293.32627999998,null,-5308.6737200000207,null,1.71]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1607470.4,null,1035942.652,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,38579,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,31456,null,1.96,null,{"$f":"+AB128-R128","v":-7123},null,1.92,null,30863.431679999994,null,-592.56832000000577,null,1.92]
["","TOTAL SJRPP COMMON",null,{"$f":"+SUBTOTAL(9,D124:D128)","v":47023630.089999996},null,{"$f":"+SUBTOTAL(9,F124:F128)","v":32156156.616221249},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R129/D129*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,R124:R128)","v":1041044},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB124:AB128)","v":812553},null,{"$f":"+AB129/D129*100","v":1.7279674037177253},null,{"$f":"+SUBTOTAL(9,AF124:AF128)","v":-228491},null,1.6949010496947792,null,{"$f":"+SUBTOTAL(9,AJ124:AJ128)","v":794924.37800200016},null,{"$f":"+SUBTOTAL(9,AL124:AL128)","v":-17628.621998000017},null,1.6949010496947792]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,2158590.42,null,1153359.8499999999,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D132*P132/100,0)","v":45330},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,52362,null,2.4300000000000002,null,{"$f":"+AB132-R132","v":7032},null,2.4,null,51806.170079999996,null,-555.82992000000377,null,2.4]
[312,"BOILER PLANT EQUIPMENT",null,16972047.609999999,null,9823710.9500000011,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,441273,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,457197,null,2.69,null,{"$f":"+AB133-R133","v":15924},null,2.4900000000000002,null,422603.98548899998,null,-34593.014511000016,null,2.4900000000000002]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,52222.78,null,32590.69,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,1253,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,1146,null,2.19,null,{"$f":"+AB134-R134","v":-107},null,2.09,null,1091.4561019999999,null,-54.543898000000127,null,2.09]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,153865.69,null,67155.16,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,3693,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,4697,null,3.05,null,{"$f":"+AB135-R135","v":1004},null,3.02,null,4646.7438380000003,null,-50.256161999999676,null,3.02]
["","TOTAL SJRPP GYPSUM AND ASH",null,{"$f":"+SUBTOTAL(9,D132:D135)","v":19336726.500000004},null,{"$f":"+SUBTOTAL(9,F132:F135)","v":11076816.65},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R136/D136*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R132:R135)","v":491549},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB132:AB135)","v":515402},null,{"$f":"+AB136/D136*100","v":2.6654046123060176},null,{"$f":"+SUBTOTAL(9,AF132:AF135)","v":23853},null,2.4825711839074724,null,{"$f":"+SUBTOTAL(9,AJ132:AJ135)","v":480148.35550900002},null,{"$f":"+SUBTOTAL(9,AL131:AL135)","v":-35253.644491000021},null,2.4825711839074724]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,9098352.4900000002,null,6630362.9094249988,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D139*P139/100,0)","v":191065},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,130961,null,1.44,null,{"$f":"+AB139-R139","v":-60104},null,1.42,null,{"$f":"$D139*AH139/100","v":129196.60535799999},null,{"$f":"AJ139-AB139","v":-1764.3946420000138},null,1.42]
[312,"BOILER PLANT EQUIPMENT",null,100163071.93000001,null,52036604.985247515,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,2604240,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,2933764,null,2.93,null,{"$f":"+AB140-R140","v":329524},null,2.81,null,{"$f":"$D140*AH140/100","v":2814582.3212330001},null,{"$f":"AJ140-AB140","v":-119181.67876699986},null,2.81]
[314,"TURBOGENERATOR UNITS",null,31632809.399999999,null,15898435.541785,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,822453,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,873270,null,2.76,null,{"$f":"+AB141-R141","v":50817},null,2.82,null,892045.22507999989,null,18775.225079999887,null,2.82]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12543007.01,null,8124525.9875699999,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,301032,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,258478,null,2.06,null,{"$f":"+AB142-R142","v":-42554},null,1.97,null,247097.23809700002,null,-11380.761902999977,null,1.97]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2049400.34,null,1428937.0515099999,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,49186,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,34497,null,1.68,null,{"$f":"+AB143-R143","v":-14689},null,1.65,null,33815.105609999999,null,-681.89439000000129,null,1.65]
["","TOTAL SJRPP UNIT 1",null,{"$f":"+SUBTOTAL(9,D139:D143)","v":155486641.16999999},null,{"$f":"+SUBTOTAL(9,F139:F143)","v":84118866.475537524},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R144/D144*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R139:R143)","v":3967976},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB139:AB143)","v":4230970},null,{"$f":"+AB144/D144*100","v":2.7211147968487563},null,{"$f":"+SUBTOTAL(9,AF139:AF143)","v":262994},null,2.6477104200218027,null,{"$f":"+SUBTOTAL(9,AJ139:AJ143)","v":4116736.4953779997},null,{"$f":"+SUBTOTAL(9,AL139:AL143)","v":-114233.50462199996},null,2.6477104200218027]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,7123662.1600000001,null,4212841.51,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D147*P147/100,0)","v":149597},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,152848,null,2.15,null,{"$f":"+AB147-R147","v":3251},null,2.11,null,{"$f":"$D147*AH147/100","v":150309.271576},null,{"$f":"AJ147-AB147","v":-2538.7284240000008},null,2.11]
[312,"BOILER PLANT EQUIPMENT",null,89481418.799999997,null,41170858.04999999,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,2326517,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,2921724,null,3.27,null,{"$f":"+AB148-R148","v":595207},null,3.13,null,{"$f":"$D148*AH148/100","v":2800768.4084399999},null,{"$f":"AJ148-AB148","v":-120955.59156000009},null,3.13]
[314,"TURBOGENERATOR UNITS",null,28267581.84,null,11215912.659999998,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,734957,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,943109,null,3.34,null,{"$f":"+AB149-R149","v":208152},null,3.41,null,963924.54074400011,null,20815.540744000115,null,3.41]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10030603.41,null,5480957.9099999983,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D150*P150/100,0)","v":240734},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,263046,null,2.62,null,{"$f":"+AB150-R150","v":22312},null,2.4900000000000002,null,249762.02490900003,null,-13283.975090999971,null,2.4900000000000002]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1560108.42,null,895106.18,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,37443,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,36592,null,2.35,null,{"$f":"+AB151-R151","v":-851},null,2.2999999999999998,null,35882.493659999993,null,-709.50634000000719,null,2.2999999999999998]
["","TOTAL SJRPP UNIT 2",null,{"$f":"+SUBTOTAL(9,D147:D151)","v":136463374.63},null,{"$f":"+SUBTOTAL(9,F147:F151)","v":62975676.30999998},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R152/D152*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,R147:R151)","v":3489248},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB147:AB151)","v":4317319},null,{"$f":"+AB152/$D152*100","v":3.1637199444215449},null,{"$f":"+SUBTOTAL(9,AF147:AF151)","v":828071},null,3.078779204597192,null,{"$f":"+SUBTOTAL(9,AJ147:AJ151)","v":4200646.739329},{"$f":"+SUBTOTAL(9,AK147:AK151)","v":0},-116672.26067099995,null,3.078779204597192]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D112:D153)","v":396626576.94999999},null,{"$f":"+SUBTOTAL(9,F112:F153)","v":210477419.26175874},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R154/D154*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R112:R153)","v":9960252},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB112:AB153)","v":10992421},null,{"$f":"+AB154/D154*100","v":2.7714786751130243},null,{"$f":"+SUBTOTAL(9,AF112:AF153)","v":1032169},null,2.6826321326776132,null,{"$f":"+SUBTOTAL(9,AJ112:AJ153)","v":10635744.534444001},null,{"$f":"+SUBTOTAL(9,AL112:AL153)","v":-356676.46555599995},null,2.6826321326776132]
[null,""]
["TOTAL STEAM PRODUCTION",null,null,{"$f":"+SUBTOTAL(9,D16:D155)","v":3243194416.8700008},null,{"$f":"+SUBTOTAL(9,F16:F155)","v":1503193993.7560279},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R156/D156*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,R16:R155)","v":80638814},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB16:AB155)","v":122769150},null,{"$f":"+AB156/$D156*100","v":3.785439114022779},null,{"$f":"+SUBTOTAL(9,AF16:AF155)","v":42130336},null,3.7769578155052068,null,{"$f":"+SUBTOTAL(9,AJ16:AJ155)","v":122462492.70845301},null,{"$f":"+SUBTOTAL(9,AL16:AL155)","v":-306657.29154699453},null,3.7769578155052068]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carried forward to summary "]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,397119195.66000003,null,177004049.86603251,null,"2043-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D164*P164/100,0)","v":7148146},null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,9236865,null,2.33,null,{"$f":"+AB164-R164","v":2088719},null,2.31,null,{"$f":"$D164*AH164/100","v":9173453.4197460003},null,{"$f":"AJ164-AB164","v":-63411.58025399968},null,2.31]
[322,"REACTOR PLANT EQUIPMENT",null,55584106.710000001,null,31607489.042424999,null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,1111682,null,"2043-04-30",null,60,"-","R1 *",null,-2,null,1096996,null,1.97,null,{"$f":"+AB165-R165","v":-14686},null,1.92,null,{"$f":"$D165*AH165/100","v":1067214.848832},null,{"$f":"AJ165-AB165","v":-29781.151167999953},null,1.92]
[323,"TURBOGENERATOR UNITS",null,12406915.970000001,null,-7437953.8925899994,null,"2043-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,297766,null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,922159,null,7.43,null,{"$f":"+AB166-R166","v":624393},null,6.43,null,797764.69687100011,null,-124394.30312899989,null,6.43]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,34379625.869999997,null,16953508.435984995,null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,618833,null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,743822,null,2.16,null,{"$f":"+AB167-R167","v":124989},null,2.0699999999999998,null,711658.25550899981,null,-32163.744491000194,null,2.0699999999999998]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20728940.609999999,null,2303180.0177199994,null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,373121,null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,868565,null,4.1900000000000004,null,{"$f":"+AB168-R168","v":495444},null,3.78,null,783553.95505799993,null,-85011.044942000066,null,3.78]
["","TOTAL ST. LUCIE COMMON",null,{"$f":"+SUBTOTAL(9,D164:D168)","v":520218784.82000005},null,{"$f":"+SUBTOTAL(9,F164:F168)","v":220430273.46957254},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R169/D169*100,1)","v":1.8},null,{"$f":"+SUBTOTAL(9,R164:R168)","v":9549548},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB164:AB168)","v":12868407},null,{"$f":"+AB169/D169*100","v":2.4736528890344811},null,{"$f":"+SUBTOTAL(9,AF164:AF168)","v":3318859},null,2.4086150607451642,null,{"$f":"+SUBTOTAL(9,AJ164:AJ168)","v":12533645.176015999},{"$f":"+SUBTOTAL(9,AK164:AK168)","v":0},-334761.82398399978,null,2.4086150607451642]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,196854866.28999999,null,101666895.52232748,null,"2036-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D172*P172/100,0)","v":3543388},null,"2036-03-31",null,100,"-","R1.5 *",null,-1,null,5479781,null,2.78,null,{"$f":"+AB172-R172","v":1936393},null,2.78,null,5472565.2828619992,null,-7215.717138000764,null,2.78]
[322,"REACTOR PLANT EQUIPMENT",null,845363775.00999999,null,303976050.34104997,null,"2036-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,16907276,null,"2036-03-31",null,60,"-","R1 *",null,-2,null,32629749,null,3.86,null,{"$f":"+AB173-R173","v":15722473},null,3.81,null,32208359.827881001,null,-421389.17211899906,null,3.81]
[323,"TURBOGENERATOR UNITS",null,413333703.58999997,null,56813276.805300012,null,"2036-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,9920009,null,"2036-03-31",null,45,"-","R0.5 *",null,0,null,21633521,null,5.23,null,{"$f":"+AB174-R174","v":11713512},null,4.79,null,19798684.401960999,null,-1834836.5980390012,null,4.79]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,120786348.08,null,50666362.974705003,null,"2036-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,2174154,null,"2036-03-31",null,75,"-","R2.5 *",null,-1,null,4020736,null,3.33,null,{"$f":"+AB175-R175","v":1846582},null,3.27,null,3949713.5822160002,null,-71022.417783999816,null,3.27]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11438745.220000001,null,7097019.395010001,null,"2036-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,205897,null,"2036-03-31",null,50,"-","R1.5 *",null,-3,null,307811,null,2.69,null,{"$f":"+AB176-R176","v":101914},null,2.31,null,264235.01458200003,null,-43575.985417999967,null,2.31]
["","TOTAL ST. LUCIE UNIT 1",null,{"$f":"+SUBTOTAL(9,D172:D176)","v":1587777438.1899998},null,{"$f":"+SUBTOTAL(9,F172:F176)","v":520219605.03839242},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R177/D177*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,R172:R176)","v":32750724},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB172:AB176)","v":64071598},null,{"$f":"+AB177/D177*100","v":4.0353009470293868},null,{"$f":"+SUBTOTAL(9,AF172:AF176)","v":31320874},null,3.8861063594869147,null,{"$f":"+SUBTOTAL(9,AJ172:AJ176)","v":61693558.109502003},{"$f":"+SUBTOTAL(9,AK172:AK176)","v":0},-2378039.8904980007,null,3.8861063594869147]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,298911837.25999999,null,133449792.72188,null,"2043-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D180*P180/100,0)","v":5380413},null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,6949305,null,2.3199999999999998,null,{"$f":"+AB180-R180","v":1568892},null,2.31,null,6904863.4407060007,null,-44441.559293999337,null,2.31]
[322,"REACTOR PLANT EQUIPMENT",null,1057336501.04,null,401479216.97777498,null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,21146730,null,"2043-04-30",null,60,"-","R1 *",null,-2,null,29615224,null,2.8,null,{"$f":"+AB181-R181","v":8468494},null,2.72,null,28759552.828288004,null,-855671.1717119962,null,2.72]
[323,"TURBOGENERATOR UNITS",null,350466490.07999998,null,54374394.01382,null,"2043-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,8411196,null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,13676309,null,3.9,null,{"$f":"+AB182-R182","v":5265113},null,3.39,null,11880814.013712,null,-1795494.9862879999,null,3.39]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,189637024.55000001,null,86957686.152674988,null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,3413466,null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,4397633,null,2.3199999999999998,null,{"$f":"+AB183-R183","v":984167},null,2.21,null,4190978.2425550004,null,-206654.75744499965,null,2.21]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,24225433.390000001,null,11438959.9648025,null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,436058,null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,671966,null,2.77,null,{"$f":"+AB184-R184","v":235908},null,2.29,null,554762.42463100003,null,-117203.57536899997,null,2.29]
["","TOTAL ST. LUCIE UNIT 2",null,{"$f":"+SUBTOTAL(9,D180:D184)","v":1920577286.3199999},null,{"$f":"+SUBTOTAL(9,F180:F184)","v":687700049.83095253},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R185/D185*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,R180:R184)","v":38787863},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB180:AB184)","v":55310437},null,{"$f":"+AB185/D185*100","v":2.879886031870126},null,{"$f":"+SUBTOTAL(9,AF180:AF184)","v":16522574},null,2.7232522935963535,null,{"$f":"+SUBTOTAL(9,AJ180:AJ184)","v":52290970.949892007},{"$f":"+SUBTOTAL(9,AK180:AK184)","v":0},-3019466.050107995,null,2.7232522935963535]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D164:D186)","v":4028573509.3299994},null,{"$f":"+SUBTOTAL(9,F164:F186)","v":1428349928.3389173},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R187/D187*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,R164:R186)","v":81088135},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB164:AB186)","v":132250442},null,{"$f":"+AB187/D187*100","v":3.2828106944980346},null,{"$f":"+SUBTOTAL(9,AF164:AF186)","v":51162307},{"$f":"+SUBTOTAL(9,AG164:AG186)","v":0},3.1409369273503538,null,126518174.23541,null,-5732267.764589997,null,3.1409369273503538]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,380704673.41000003,null,186854083.98628506,null,"2033-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D193*P193/100,0)","v":6852684},null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,13150874,null,3.45,null,{"$f":"+AB193-R193","v":6298190},null,3.46,null,13172381.699986,null,21507.699985999614,null,3.46]
[322,"REACTOR PLANT EQUIPMENT",null,144884580.21000001,null,25644014.406124998,null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D194*P194/100,0)","v":2897692},null,"2033-04-30",null,60,"-","R1 *",null,-2,null,8331395,null,5.75,null,{"$f":"+AB194-R194","v":5433703},null,5.74,null,8316374.904054,null,-15020.095945999958,null,5.74]
[323,"TURBOGENERATOR UNITS",null,22821885.52,null,5761406.5085399998,null,"2033-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D195*P195/100,0)","v":547725},null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,1212543,null,5.31,null,{"$f":"+AB195-R195","v":664818},null,4.93,null,1125118.9561359999,null,-87424.043864000123,null,4.93]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,56769857.590000004,null,34483979.696845002,null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,1021857,null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,1520531,null,2.68,null,{"$f":"+AB196-R196","v":498674},null,2.65,null,1504401.2261349999,null,-16129.773865000112,null,2.65]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,39215641.060000002,null,17765783.163147502,null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,705882,null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,1566920,null,4,null,{"$f":"+AB197-R197","v":861038},null,3.86,null,1513723.7449160002,null,-53196.255083999829,null,3.86]
["","TOTAL TURKEY POINT COMMON",null,{"$f":"+SUBTOTAL(9,D193:D197)","v":644396637.78999996},null,{"$f":"+SUBTOTAL(9,F193:F197)","v":270509267.76094258},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R198/D198*100,1)","v":1.9},null,{"$f":"+SUBTOTAL(9,R193:R197)","v":12025840},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB193:AB197)","v":25782263},null,{"$f":"+AB198/D198*100","v":4.0009927873649289},null,{"$f":"+SUBTOTAL(9,AF193:AF197)","v":13756423},null,3.9786809080706642,null,{"$f":"+SUBTOTAL(9,AJ193:AJ197)","v":25632000.531227},{"$f":"+SUBTOTAL(9,AK193:AK197)","v":0},-150262.46877300041,null,3.9786809080706642]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,185601316.09999999,null,40968914.845690005,null,"2032-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D201*P201/100,0)","v":3340824},null,"2032-07-31",null,100,"-","R1.5 *",null,-1,null,10215371,null,5.5,null,{"$f":"+AB201-R201","v":6874547},null,5.52,null,10245192.648719998,null,29821.648719998077,null,5.52]
[322,"REACTOR PLANT EQUIPMENT",null,595235354.19000006,null,176726668.33532494,null,"2032-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,11904707,null,"2032-07-31",null,60,"-","R1 *",null,-2,null,30942731,null,5.2,null,{"$f":"+AB202-R202","v":19038024},null,5.17,null,30773667.811623,null,-169063.18837700039,null,5.17]
[323,"TURBOGENERATOR UNITS",null,758820503.48000002,null,99120406.050170019,null,"2032-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,18211692,null,"2032-07-31",null,45,"-","R0.5 *",null,0,null,48758322,null,6.43,null,{"$f":"+AB203-R203","v":30546630},null,6.02,null,45680994.309496,null,-3077327.6905039996,null,6.02]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,153810947.63,null,73799056.878002495,null,"2032-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,2768597,null,"2032-07-31",null,75,"-","R2.5 *",null,-1,null,5694832,null,3.7,null,{"$f":"+AB204-R204","v":2926235},null,3.67,null,5644861.7780209994,null,-49970.221979000606,null,3.67]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,16088187.859999999,null,890396.52080999978,null,"2032-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,289587,null,"2032-07-31",null,50,"-","R1.5 *",null,-3,null,1125660,null,7,null,{"$f":"+AB205-R205","v":836073},null,6.84,null,1100432.049624,null,-25227.950376000023,null,6.84]
["","TOTAL TURKEY POINT UNIT 3",null,{"$f":"+SUBTOTAL(9,D201:D205)","v":1709556309.26},null,{"$f":"+SUBTOTAL(9,F201:F205)","v":391505442.62999749},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R206/D206*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,R201:R205)","v":36515407},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB201:AB205)","v":96736916},null,{"$f":"+AB206/D206*100","v":5.6585978172239102},null,{"$f":"+SUBTOTAL(9,AF201:AF205)","v":60221509},null,5.4671314126211366,null,{"$f":"+SUBTOTAL(9,AJ201:AJ205)","v":93445148.597483978},{"$f":"+SUBTOTAL(9,AK201:AK205)","v":0},-3291767.4025160028,null,5.4671314126211366]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,129681129.70999999,null,50771974.778832503,null,"2033-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D209*P209/100,0)","v":2334260},null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,5332843,null,4.1100000000000003,null,{"$f":"+AB209-R209","v":2998583},null,4.12,null,5342862.5440520002,null,10019.544052000158,null,4.12]
[322,"REACTOR PLANT EQUIPMENT",null,518893110.5,null,190785223.53052503,null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,10377862,null,"2033-04-30",null,60,"-","R1 *",null,-2,null,23215758,null,4.47,null,{"$f":"+AB210-R210","v":12837896},null,4.45,null,23090743.41725,null,-125014.58275000006,null,4.45]
[323,"TURBOGENERATOR UNITS",null,601429270.39999998,null,92161742.462490007,null,"2033-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,14434302,null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,35965221,null,5.98,null,{"$f":"+AB211-R211","v":21530919},null,5.58,null,33559753.288319997,null,-2405467.7116800025,null,5.58]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,177722654.02000001,null,105343398.330065,null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,3199008,null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,4950366,null,2.79,null,{"$f":"+AB212-R212","v":1751358},null,2.75,null,4887372.9855500003,null,-62993.014449999668,null,2.75]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12121306.1,null,279921.07154499996,null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,218184,null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,837682,null,6.91,null,{"$f":"+AB213-R213","v":619498},null,6.73,null,815763.90052999998,null,-21918.099470000016,null,6.73]
["","TOTAL TURKEY POINT UNIT 4",null,{"$f":"+SUBTOTAL(9,D209:D213)","v":1439847470.73},null,{"$f":"+SUBTOTAL(9,F209:F213)","v":439342260.17345756},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R214/D214*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,R209:R213)","v":30563616},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB209:AB213)","v":70301870},null,{"$f":"+AB214/D214*100","v":4.8825914848020036},null,{"$f":"+SUBTOTAL(9,AF209:AF213)","v":39738254},null,4.7003516952866846,null,{"$f":"+SUBTOTAL(9,AJ209:AJ213)","v":67696496.135701999},{"$f":"+SUBTOTAL(9,AK209:AK213)","v":0},-2605373.8642980019,null,4.7003516952866846]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D192:D215)","v":3793800417.7800002},null,{"$f":"+SUBTOTAL(9,F192:F215)","v":1101356970.5643973},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R216/D216*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,R192:R215)","v":79104863},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB192:AB215)","v":192821049},null,{"$f":"+AB216/D216*100","v":5.0825301219412102},null,{"$f":"+SUBTOTAL(9,AF192:AF215)","v":113716186},{"$f":"+SUBTOTAL(9,AG192:AG215)","v":0},4.9232972331553801,null,186773645.264413,null,-6047403.7355870046,null,4.9232972331553801]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D164:D217)","v":7822373927.1100016},null,{"$f":"+SUBTOTAL(9,F164:F217)","v":2529706898.9033146},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R218/D218*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,R164:R217)","v":160192998},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB164:AB217)","v":325071491},null,{"$f":"+AB218/D218*100","v":4.1556628975942935},null,{"$f":"+SUBTOTAL(9,AF164:AF217)","v":164878493},{"$f":"+SUBTOTAL(9,AG164:AG217)","v":0},4.0053700694893157,null,313291819.49982291,null,-11779671.500177,null,4.0053700694893157]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,87455288.390000001,null,58653734.337399997,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D226*P226/100,0)","v":3060935},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,2017877,null,2.31,null,{"$f":"+AB226-R226","v":-1043058},null,1.75,null,1530467.5468250001,null,-487409.45317499992,null,2.29]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,11879794.880000001,null,6764061.0843774993,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,451432,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,378694,null,3.19,null,-72738,null,2.4900000000000002,null,295806.89251200005,null,-82887.107487999951,null,3.21]
[343,"PRIME MOVERS - GENERAL",null,29161925.579999998,null,7732617.8999475874,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,6,null,1749716,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,1515229,null,5.2,null,-234487,null,3.96,null,1154812.2529679998,null,-360416.74703200022,null,5.16]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,37564239.130000003,null,8857045.4351524133,null,"2023-06-30",null,0.1565,null,null,null,0,null,6,null,2253854,null,"2033-06-30",null,9,"-","L0 *",null,35,null,2332790,null,6.21,null,78936,null,2.15,null,{"$f":"$D229*AH229/100","v":807631.14129499998},null,{"$f":"AJ229-AB229","v":-1525158.858705},null,2.8]
[344,"GENERATORS",null,702077.8,null,422319.08929500007,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D230*P230/100,0)","v":23871},null,"2033-06-30",null,60,"-","R2 *",null,-3,null,20095,null,2.86,null,-3776,null,2.12,null,14884.049360000003,null,-5210.9506399999973,null,2.8]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,12506640.1,null,9717935.8327950016,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,425226,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,210738,null,1.69,null,-214488,null,1.2,null,150079.68119999999,null,-60658.318800000008,null,1.58]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1273680.52,null,642012.12972749991,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,43305,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,45258,null,3.55,null,1953,null,2.59,null,{"$f":"$D232*AH232/100","v":32988.325467999995},null,-12269.674532000005,null,3.4]
["","TOTAL LAUDERDALE COMMON",null,{"$f":"+SUBTOTAL(9,D226:D232)","v":180543646.40000001},null,{"$f":"+SUBTOTAL(9,F226:F232)","v":92789725.808695003},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R233/D233*100,1)","v":4.4000000000000004},null,{"$f":"+SUBTOTAL(9,R226:R232)","v":8008339},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB226:AB232)","v":6520681},null,{"$f":"+AB233/D233*100","v":3.6116923137539994},null,{"$f":"+SUBTOTAL(9,AF226:AF232)","v":-1487658},null,2.2053969106054345,null,{"$f":"+SUBTOTAL(9,AJ226:AJ232)","v":3986669.8896280001},{"$f":"+SUBTOTAL(9,AK226:AK232)","v":0},{"$f":"+SUBTOTAL(9,AL226:AL232)","v":-2534011.1103719999},null,2.8827256476636665]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,5252476.74,null,3609976.57999375,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D236*P236/100,0)","v":183837},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,115502,null,2.2000000000000002,null,{"$f":"+AB236-R236","v":-68335},null,1.66,null,87191.113883999991,null,-28310.886116000009,null,2.19]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,695047.38,null,531831.33391749999,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,26412,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,12809,null,1.84,null,-13603,null,1.43,null,9939.1775339999986,null,-2869.8224660000014,null,1.84]
[343,"PRIME MOVERS - GENERAL",null,130963584.06,null,56698997.684554584,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,5631434,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,5445229,null,4.16,null,-186205,null,3.09,null,4046774.7474540002,null,-1398454.2525459998,null,4.03]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,64498883.460000001,null,10698974.941431008,null,"2023-06-30",null,0.1565,null,null,null,0,null,4.3,null,2773452,null,"2033-06-30",null,9,"-","L0 *",null,35,null,4871341,null,7.55,null,2097889,null,2.5099999999999998,null,1618921.9748459999,null,-3252419.0251540001,null,3.27]
[344,"GENERATORS",null,29715224.530000001,null,21249929.871830001,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D240*P240/100,0)","v":1010318},null,"2033-06-30",null,60,"-","R2 *",null,-3,null,632213,null,2.13,null,-378105,null,1.56,null,{"$f":"$D240*AH240/100","v":463557.502668},null,-168655.497332,null,2.06]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,30758543.48,null,20012938.554825004,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1045790,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,779738,null,2.54,null,-266052,null,1.83,null,562881.34568400006,null,-216856.65431599994,null,2.41]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2681785.2799999998,null,1971609.4779800002,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,91181,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,54133,null,2.02,null,-37048,null,1.43,null,38349.529503999998,null,-15783.470496000002,null,1.88]
["","TOTAL LAUDERDALE UNIT 4",null,{"$f":"+SUBTOTAL(9,D236:D242)","v":264565544.93000001},null,{"$f":"+SUBTOTAL(9,F236:F242)","v":114774258.44453186},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R243/D243*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R236:R242)","v":10762424},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB236:AB242)","v":11910965},null,{"$f":"+AB243/D243*100","v":4.5020847303270193},null,{"$f":"+SUBTOTAL(9,AF236:AF242)","v":1148541},null,2.5815651852198274,null,{"$f":"+SUBTOTAL(9,AJ236:AJ242)","v":6827615.391574},{"$f":"+SUBTOTAL(9,AK236:AK242)","v":0},-5083349.608426,null,3.3697086301841748]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3304987.8,null,2032622.1496874995,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D246*P246/100,0)","v":115675},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,88289,null,2.67,null,{"$f":"+AB246-R246","v":-27386},null,2.02,null,66760.753559999997,null,-21528.246440000003,null,2.66]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,766036.02,null,526297.66347749997,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,29109,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,18094,null,2.36,null,-11015,null,1.85,null,14171.666370000001,null,-3922.3336299999992,null,2.39]
[343,"PRIME MOVERS - GENERAL",null,130296358.81,null,36892591.604303971,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,5472447,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,6771932,null,5.2,null,1299485,null,3.87,null,5042469.0859470004,null,-1729462.9140529996,null,5.04]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,24422477.670000002,null,2046911.8718494119,null,"2023-06-30",null,0.1565,null,null,null,0,null,4.2,null,1025744,null,"2033-06-30",null,9,"-","L0 *",null,35,null,1998222,null,8.18,null,972478,null,2.93,null,715578.59573100018,null,-1282643.4042689998,null,3.82]
[344,"GENERATORS",null,32777730.66,null,23372189.698137499,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D250*P250/100,0)","v":1114443},null,"2033-06-30",null,60,"-","R2 *",null,-3,null,699117,null,2.13,null,-415326,null,1.57,null,514610.37136200001,null,-184506.62863799999,null,2.0699999999999998]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,25710169.039999999,null,16111822.174325,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,874146,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,690748,null,2.69,null,-183398,null,1.94,null,498777.27937599993,null,-191970.72062400007,null,2.56]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1868249.99,null,1335398.9189250001,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,63520,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,40384,null,2.16,null,-23136,null,1.53,null,28584.224846999998,null,-11799.775153000002,null,2.0099999999999998]
["","TOTAL LAUDERDALE UNIT 5",null,{"$f":"+SUBTOTAL(9,D246:D252)","v":219146009.99000001},null,{"$f":"+SUBTOTAL(9,F246:F252)","v":82317834.080705881},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R253/D253*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,R246:R252)","v":8695084},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB246:AB252)","v":10306786},null,{"$f":"+AB253/D253*100","v":4.7031593230788529},null,{"$f":"+SUBTOTAL(9,AF246:AF252)","v":1611702},null,3.1406951010945026,null,{"$f":"+SUBTOTAL(9,AJ246:AJ252)","v":6880951.9771930007},{"$f":"+SUBTOTAL(9,AK246:AK252)","v":0},-3425834.0228069993,null,4.0991962392607189]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D225:D254)","v":664255201.31999993},null,{"$f":"+SUBTOTAL(9,F225:F254)","v":289881818.33393276},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R255/D255*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R225:R254)","v":27465847},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB225:AB254)","v":28738432},null,{"$f":"+AB255/D255*100","v":4.3264142972296398},null,{"$f":"+SUBTOTAL(9,AF225:AF254)","v":1272585},{"$f":"+SUBTOTAL(9,AG225:AG254)","v":0},2.6637870452256922,null,17695237.258394998,null,-11043194.741604999,null,3.4780143164991726]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,9369834.6799999997,null,2084624.7474000002,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D261*P261/100,0)","v":327944},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,308403,null,3.29,null,{"$f":"+AB261-R261","v":-19541},null,2.71,null,253922.51982799999,null,-54480.48017200001,null,3.22]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,843137.77,null,299079.16278000001,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,32039,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,35474,null,4.21,null,3435,null,2.59,null,21837.268242999999,null,-13636.731757000001,null,3.01]
[343,"PRIME MOVERS - GENERAL",null,3966235.24,null,1207202.4510664758,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.8,null,230042,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,124482,null,3.14,null,-105560,null,2.61,null,103518.73976400001,null,-20963.260235999987,null,3.07]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,441576.73,null,232703.02052102418,null,"2033-06-30",null,0.1565,null,null,null,0,null,5.8,null,25611,null,"2043-06-30",null,9,"-","L0 *",null,35,null,9877,null,2.2400000000000002,null,-15734,null,0.44,null,1942.9376119999997,null,-7934.0623880000003,null,0.52]
[344,"GENERATORS",null,244992.81,null,16476.129422499998,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D265*P265/100,0)","v":8330},null,"2043-06-30",null,60,"-","R2 *",null,-3,null,9631,null,3.93,null,1301,null,3.24,null,7937.7670440000002,null,-1693.2329559999998,null,3.85]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1235228.53,null,156636.92349500002,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,41998,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,45856,null,3.71,null,3858,null,2.99,null,36933.333047,null,-8922.6669529999999,null,3.56]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,816343.35,null,214351.49612250002,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,27756,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,27877,null,3.41,null,121,null,2.59,null,21143.292764999998,null,-6733.7072350000017,null,3.07]
["","TOTAL FT. MYERS COMMON",null,{"$f":"+SUBTOTAL(9,D261:D267)","v":16917349.109999999},null,{"$f":"+SUBTOTAL(9,F261:F267)","v":4211073.9308075001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R268/D268*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R261:R267)","v":693720},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB261:AB267)","v":561600},null,{"$f":"+AB268/D268*100","v":3.3196690353102256},null,{"$f":"+SUBTOTAL(9,AF261:AF267)","v":-132120},null,2.6421219843231101,null,{"$f":"+SUBTOTAL(9,AJ261:AJ267)","v":447235.85830299999},{"$f":"+SUBTOTAL(9,AK261:AK267)","v":0},-114364.14169700001,null,3.1318441001304134]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,30529034.859999999,null,12785207.480231252,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D271*P271/100,0)","v":1068516},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,748548,null,2.4500000000000002,null,{"$f":"+AB271-R271","v":-319968},null,2.04,null,622792.31114400004,null,-125755.68885599996,null,2.4300000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,6577101.4100000001,null,2145940.8426675,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,249930,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,203898,null,3.1,null,-46032,null,2.7,null,177581.73806999999,null,-26316.261930000008,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,408864985.94999999,null,89323988.260784045,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,17172329,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,14546556,null,3.56,null,-2625773,null,2.91,null,11897971.091145001,null,-2648584.9088549986,null,3.43]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,296494182.88999999,null,44886480.607737973,null,"2033-06-30",null,0.1565,null,null,null,0,null,4.2,null,12452756,null,"2043-06-30",null,9,"-","L0 *",null,35,null,21999217,null,7.42,null,9546461,null,1.79,null,5307245.8737309994,null,-16691971.126269002,null,2.11]
[344,"GENERATORS",null,60821750.789999999,null,20599902.224594999,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D275*P275/100,0)","v":2067940},null,"2043-06-30",null,60,null,"R2 *",null,-3,null,1760004,null,2.89,null,-307936,null,2.3199999999999998,null,1411064.618328,null,-348939.38167200005,null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,59067994.990000002,null,26786315.784512501,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,2008312,null,"2043-06-30",null,50,null,"R2.5 *",null,-2,null,1434335,null,2.4300000000000002,null,-573977,null,1.9,null,1122291.90481,null,-312043.09519000002,null,2.2599999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3758287.96,null,1722264.7495050002,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,127782,null,"2043-06-30",null,50,null,"S0.5 *",null,-2,null,94928,null,2.5299999999999998,null,-32854,null,1.92,null,72159.128832000002,null,-22768.871167999998,null,2.2799999999999998]
["","TOTAL FT. MYERS UNIT 2",null,{"$f":"+SUBTOTAL(9,D271:D277)","v":866113338.8499999},null,{"$f":"+SUBTOTAL(9,F271:F277)","v":198250099.95003328},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R278/D278*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R271:R277)","v":35147565},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB271:AB277)","v":40787486},null,{"$f":"+AB278/D278*100","v":4.7092550328524485},null,{"$f":"+SUBTOTAL(9,AF271:AF277)","v":5639921},null,2.3817509873927287,null,{"$f":"+SUBTOTAL(9,AJ271:AJ277)","v":20611106.666060004},{"$f":"+SUBTOTAL(9,AK271:AK277)","v":0},-20176379.333939996,null,2.8096648450549382]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,10700878,null,1890177.8307749999,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D281*P281/100,0)","v":374531},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,363168,null,3.39,null,{"$f":"+AB281-R281","v":-11363},null,2.87,null,307115.1986,null,-56052.801399999997,null,3.41]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13754446.34,null,2575625.65601,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,522669,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,491580,null,3.57,null,-31089,null,3.23,null,444268.616782,null,-47311.383218000003,null,3.76]
[343,"PRIME MOVERS - GENERAL",null,168674571.06,null,-2356861.8319111057,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.2,null,8771078,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,7577094,null,4.49,null,-1193984,null,3.75,null,6325296.4147500005,null,-1251797.5852499995,null,4.41]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,20277149.27,null,-285151.0805563975,null,"2033-06-30",null,0.1565,null,null,null,0,null,5.2,null,1054412,null,"2043-06-30",null,25,"-","R1 *",null,29,null,766280,null,3.78,null,-288132,null,2.6,null,527205.88101999997,null,-239074.11898000003,null,3.06]
[344,"GENERATORS",null,48074379.299999997,null,8684298.6978475004,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D285*P285/100,0)","v":1634529},null,"2043-06-30",null,60,"-","R2 *",null,-3,null,1670717,null,3.48,null,36188,null,2.85,null,1370119.81005,null,-300597.18995000003,null,3.4]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33771053.380000003,null,6357742.2970499992,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1148216,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1152595,null,3.41,null,4379,null,2.78,null,938835.28396400006,null,-213759.71603599994,null,3.32]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1777365.41,null,269117.27785000001,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,60430,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,65443,null,3.68,null,5013,null,2.97,null,52787.752676999997,null,-12655.247323000003,null,3.52]
["","TOTAL FT. MYERS UNIT 3",null,{"$f":"+SUBTOTAL(9,D281:D287)","v":297029842.76000005},null,{"$f":"+SUBTOTAL(9,F281:F287)","v":17134948.847064994},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R288/D288*100,1)","v":4.5999999999999996},null,{"$f":"+SUBTOTAL(9,R281:R287)","v":13565865},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB281:AB287)","v":12086877},null,{"$f":"+AB288/D288*100","v":4.0692466749094258},null,{"$f":"+SUBTOTAL(9,AF281:AF287)","v":-1478988},null,3.355199230958243,null,{"$f":"+SUBTOTAL(9,AJ281:AJ287)","v":9965628.9578430001},{"$f":"+SUBTOTAL(9,AK281:AK287)","v":0},-2121248.0421569995,null,3.9614750122961682]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D259:D289)","v":1180060530.7200003},null,{"$f":"+SUBTOTAL(9,F259:F289)","v":219596122.72790578},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R290/D290*100,1)","v":4.2},null,{"$f":"+SUBTOTAL(9,R259:R289)","v":49407150},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB259:AB289)","v":53435963},null,{"$f":"+AB290/D290*100","v":4.5282391545963048},null,{"$f":"+SUBTOTAL(9,AF259:AF289)","v":4028813},null,2.6305076893860977,null,{"$f":"+SUBTOTAL(9,AJ259:AJ289)","v":31023971.482206002},null,-22411991.517793998,null,3.1042026274406225]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,31908336.039999999,null,11618676.143918749,null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D295*P295/100,0)","v":1116792},null,"2045-06-30",null,80,"-","R2 *",null,-2,null,789729,null,2.4700000000000002,null,{"$f":"+AB295-R295","v":-327063},null,2.1,null,{"$f":"$D295*AH295/100","v":670075.05683999998},null,{"$f":"AJ295-AB295","v":-119653.94316000002},null,2.46]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4421337.3899999997,null,1641048.0803225001,null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,168011,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,118653,null,2.68,null,-49358,null,2.4,null,106112.09736,null,-12540.90264,null,2.76]
[343,"PRIME MOVERS - GENERAL",null,285009855.38999999,null,45627279.745970182,null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,12255424,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,10194608,null,3.58,null,-2060816,null,2.95,null,8407790.7340050004,null,-1786817.2659949996,null,3.43]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,189328023.41,null,17972043.121238001,null,"2035-06-30",null,0.1565,null,null,null,0,null,4.3,null,8141105,null,"2045-06-30",null,9,"-","L0 *",null,35,null,14927723,null,7.88,null,{"$f":"+AB298-R298","v":6786618},null,1.88,null,3559366.8401079993,null,-11368356.159892,null,2.19]
[344,"GENERATORS",null,45685134.82,null,17677133.723862503,null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D299*P299/100,0)","v":1553295},null,"2045-06-30",null,60,"-","R2 *",null,-3,null,1139587,null,2.4900000000000002,null,{"$f":"+AB299-R299","v":-413708},null,2.0299999999999998,null,927408.23684599996,null,-212178.76315400004,null,2.39]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49757788.939999998,null,18049149.434895001,null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1691765,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,1288058,null,2.59,null,-403707,null,2.0699999999999998,null,1029986.2310579999,null,-258071.76894200011,null,4.28]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12107281.060000001,null,4027877.7689425005,null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,411648,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,345436,null,2.85,null,{"$f":"+AB301-R301","v":-66212},null,2.21,null,267570.91142600001,null,-77865.088573999994,null,2.59]
["","TOTAL MANATEE UNIT 3",null,{"$f":"+SUBTOTAL(9,D295:D301)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F295:F301)","v":116613208.01914945},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R302/D302*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R295:R301)","v":25338040},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB295:AB301)","v":28803794},null,{"$f":"+AB302/D302*100","v":4.6591663975239745},null,{"$f":"+SUBTOTAL(9,AF295:AF301)","v":3465754},null,2.4213867733969519,null,{"$f":"+SUBTOTAL(9,AJ295:AJ301)","v":14968310.107643001},{"$f":"+SUBTOTAL(9,AK295:AK301)","v":0},-13835483.892356999,null,2.9721211968542565]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D294:D303)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F294:F303)","v":116613208.01914945},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R304/D304*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R294:R303)","v":25338040},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB294:AB303)","v":28803794},null,{"$f":"+AB304/D304*100","v":4.6591663975239745},null,{"$f":"+SUBTOTAL(9,AF294:AF303)","v":3465754},{"$f":"+SUBTOTAL(9,AG294:AG303)","v":0},2.4213867733969519,null,14968310.107643001,null,-13835483.892356999,null,2.9721211968542565]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,50503088.939999998,null,32931006.375187505,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D310*P310/100,0)","v":1767608},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1154170,null,2.29,null,{"$f":"+AB310-R310","v":-613438},null,1.75,null,883804.05644999992,null,-270365.94355000008,null,2.27]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4874750.87,null,3205466.3815425006,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,185241,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,118740,null,2.44,null,{"$f":"+AB311-R311","v":-66501},null,1.93,null,94082.69179099999,null,-24657.30820900001,null,2.4500000000000002]
[343,"PRIME MOVERS - GENERAL",null,23358057.84,null,14921186.811573049,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,1004396,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,596840,null,2.56,null,-407556,null,1.94,null,453146.32209600002,null,-143693.67790399998,null,2.4900000000000002]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2230421.5499999998,null,840405.94130195165,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.3,null,95908,null,"2034-06-30",null,9,"-","L0 *",null,35,null,107472,null,4.82,null,{"$f":"+AB313-R313","v":11564},null,1.35,null,30110.690924999999,null,-77361.309074999997,null,1.74]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,5443052.4100000001,null,3816636.5643149996,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D314*P314/100,0)","v":185064},null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,112534,null,2.0699999999999998,null,-72530,null,1.5,null,81645.78615,null,-30888.21385,null,1.95]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4289445.62,null,2872688.6857475,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,145841,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,100505,null,2.34,null,-45336,null,1.68,null,72062.686415999997,null,-28442.313584000003,null,2.31]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D310:D315)","v":90698817.229999989},null,{"$f":"+SUBTOTAL(9,F310:F315)","v":58587390.759667501},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R316/D316*100,1)","v":3.7},null,{"$f":"+SUBTOTAL(9,R310:R315)","v":3384058},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB310:AB315)","v":2190261},null,{"$f":"+AB316/D316*100","v":2.4148727258987215},null,{"$f":"+SUBTOTAL(9,AF310:AF315)","v":-1193797},null,1.7827509215469404,null,{"$f":"+SUBTOTAL(9,AJ310:AJ315)","v":1614852.2338279998},{"$f":"+SUBTOTAL(9,AK310:AK315)","v":0},-575408.76617200009,null,2.3070620586967054]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1697788.61,null,1178542.5440187501,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D319*P319/100,0)","v":59423},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,34403,null,2.0299999999999998,null,{"$f":"+AB319-R319","v":-25020},null,1.55,null,26315.723455000003,null,-8087.276544999997,null,2.0099999999999998]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182786.79,null,132041.70250000001,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,6946,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,3716,null,2.0299999999999998,null,-3230,null,1.59,null,2906.3099610000004,null,-809.69003899999962,null,2.02]
[343,"PRIME MOVERS - GENERAL",null,163056405.62,null,42710301.872228727,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,6848369,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,8196191,null,5.03,null,1347822,null,3.81,null,6212449.054122,null,-1983741.945878,null,4.88]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,62930034,null,4358125.7141482243,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.2,null,2643061,null,"2034-06-30",null,9,"-","L0 *",null,35,null,4999507,null,7.94,null,{"$f":"+AB322-R322","v":2356446},null,2.88,null,1812384.9791999999,null,-3187122.0208000001,null,3.69]
[344,"GENERATORS",null,27182223.170000002,null,13254956.700309997,null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D323*P323/100,0)","v":924196},null,"2034-06-30",null,60,"-","R2 *",null,-3,null,927216,null,3.41,null,{"$f":"+AB323-R323","v":3020},null,2.57,null,698583.13546900009,null,-228632.86453099991,null,3.32]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,29087068.699999999,null,17237157.204997499,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,988960,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,798949,null,2.75,null,{"$f":"+AB324-R324","v":-190011},null,2.02,null,587558.78773999994,null,-211390.21226000006,null,2.81]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,582525.55000000005,null,419938.38920999999,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,19806,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,11733,null,2.0099999999999998,null,{"$f":"+AB325-R325","v":-8073},null,2.0099999999999998,null,11708.763555000001,null,-24.236444999998639,null,2.0099999999999998]
["","TOTAL MARTIN UNIT 3",null,{"$f":"+SUBTOTAL(9,D319:D325)","v":284718832.44},null,{"$f":"+SUBTOTAL(9,F319:F325)","v":79291064.127413198},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R326/D326*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,R319:R325)","v":11490761},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB319:AB325)","v":14971715},null,{"$f":"+AB326/D326*100","v":5.258421043558843},null,{"$f":"+SUBTOTAL(9,AF319:AF325)","v":3480954},null,3.2808430408158915,null,{"$f":"+SUBTOTAL(9,AJ319:AJ325)","v":9351906.7535020001},{"$f":"+SUBTOTAL(9,AK319:AK325)","v":0},-5619808.2464980008,null,4.2358522253850248]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1532780.54,null,823760.53835000005,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D329*P329/100,0)","v":53647},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,45886,null,2.99,null,{"$f":"+AB329-R329","v":-7761},null,2.2999999999999998,null,35253.952419999994,null,-10632.047580000006,null,2.98]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182370.64,null,131655.53639749999,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,6930,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,3714,null,2.04,null,-3216,null,1.6,null,2917.9302400000001,null,-796.06975999999986,null,2.0299999999999998]
[343,"PRIME MOVERS - GENERAL",null,169519057.97999999,null,64561904.187580422,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,{"$f":"+ROUND(D331*P331/100,0)","v":7119800},null,"2034-06-30",null,50,"-","R1 *",null,{"$f":"-3","v":-3},null,7178260,null,4.2300000000000004,null,{"$f":"+AB331-R331","v":58460},null,3.22,null,5458513.666956,null,-1719746.333044,null,4.13]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,95841804.769999996,null,13436229.716670815,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.2,null,4025356,null,"2034-06-30",null,9,"-","L0 *",null,35,null,7101881,null,7.41,null,{"$f":"+AB332-R332","v":3076525},null,2.5299999999999998,null,2424797.660681,null,-4677083.339319,null,3.24]
[344,"GENERATORS",null,33559356.939999998,null,18185574.999435,null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D333*P333/100,0)","v":1141018},null,"2034-06-30",null,60,"-","R2 *",null,-3,null,1030872,null,3.07,null,{"$f":"+AB333-R333","v":-110146},null,2.31,null,775221.14531399996,null,-255650.85468600004,null,3]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,26145825.260000002,null,15240421.048090002,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,888958,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,733996,null,2.81,null,{"$f":"+AB334-R334","v":-154962},null,2.06,null,538604.00035600003,null,-195391.99964399997,null,2.68]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,844987.37,null,440225.89023749996,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,28730,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,27488,null,3.25,null,{"$f":"+AB335-R335","v":-1242},null,2.39,null,20195.198143000001,null,-7292.8018569999986,null,3.29]
["","TOTAL MARTIN UNIT 4",null,{"$f":"+SUBTOTAL(9,D329:D335)","v":327626183.5},null,{"$f":"+SUBTOTAL(9,F329:F335)","v":112819771.91676122},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R336/D336*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,R329:R335)","v":13264439},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB329:AB335)","v":16122097},null,{"$f":"+AB336/D336*100","v":4.920881728001449},null,{"$f":"+SUBTOTAL(9,AF329:AF335)","v":2857658},null,2.8221102175736208,null,{"$f":"+SUBTOTAL(9,AJ329:AJ335)","v":9255503.5541099999},{"$f":"+SUBTOTAL(9,AK329:AK335)","v":0},-6866593.445890001,null,3.6288543464353484]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,25862706.620000001,null,9242822.28295625,null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D339*P339/100,0)","v":905195},null,"2045-06-30",null,80,"-","R2 *",null,-2,null,646929,null,2.5,null,{"$f":"+AB339-R339","v":-258266},null,2.12,null,548289.38034400006,null,-98639.619655999937,null,2.4900000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,12403564.17,null,4361291.7001024997,null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,471335,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,343444,null,2.77,null,-127891,null,2.4700000000000002,null,306368.03499900002,null,-37075.965000999975,null,2.84]
[343,"PRIME MOVERS - GENERAL",null,308994245.61000001,null,45987971.942990899,null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,13286753,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,11177180,null,3.62,null,-2109573,null,2.99,null,9238927.9437390007,null,-1938252.0562609993,null,3.48]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,222610261.13,null,21583383.109436035,null,"2035-06-30",null,0.1565,null,null,null,0,null,4.3,null,9572241,null,"2045-06-30",null,9,"-","L0 *",null,35,null,17765265,null,7.98,null,8193024,null,1.88,null,4185072.9092439995,null,-13580192.090756001,null,2.1800000000000002]
[344,"GENERATORS",null,44713507.439999998,null,14666540.888582502,null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D343*P343/100,0)","v":1520259},null,"2045-06-30",null,60,"-","R2 *",null,-3,null,1218966,null,2.73,null,-301293,null,2.2200000000000002,null,992639.86516799999,null,-226326.13483200001,null,2.61]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,56238775.219999999,null,19041201.984584995,null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1912118,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,1515916,null,2.7,null,-396202,null,2.14,null,1203509.7897079999,null,-312406.21029200009,null,2.52]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5333643.99,null,1899934.1639950003,null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,181344,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,146297,null,2.74,null,-35047,null,2.13,null,113606.616987,null,-32690.383012999999,null,2.5]
["","TOTAL MARTIN UNIT 8",null,{"$f":"+SUBTOTAL(9,D339:D345)","v":676156704.18000007},null,{"$f":"+SUBTOTAL(9,F339:F345)","v":116783146.07264817},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R346/D346*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R339:R345)","v":27849245},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB339:AB345)","v":32813997},null,{"$f":"+AB346/D346*100","v":4.8530165858215861},null,{"$f":"+SUBTOTAL(9,AF339:AF345)","v":4964752},null,2.4508472514662034,null,{"$f":"+SUBTOTAL(9,AJ339:AJ345)","v":16588414.540188998},{"$f":"+SUBTOTAL(9,AK339:AK345)","v":0},-16225582.459811002,null,2.8566518501690439]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D309:D346)","v":1379200537.3499999},null,{"$f":"+SUBTOTAL(9,F309:F346)","v":367481372.87649012},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R348/D348*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R309:R346)","v":55988503},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB309:AB346)","v":66098070},null,{"$f":"+AB348/D348*100","v":4.792491607275692},null,{"$f":"+SUBTOTAL(9,AF309:AF346)","v":10109567},null,2.6664470469726504,null,{"$f":"+SUBTOTAL(9,AJ309:AJ346)","v":36810677.081629001},null,-29287392.918370999,null,3.2886636694000706]
[]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,73652635.859999999,null,31568526.817531254,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D353*P353/100,0)","v":2577842},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,1786594,null,2.4300000000000002,null,{"$f":"+AB353-R353","v":-791248},null,2.0099999999999998,null,1480417.9807859999,null,-306176.01921400009,null,2.39]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,91440.69,null,45565.296630000004,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,3475,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,2136,null,2.34,null,-1339,null,2.04,null,1865.3900760000001,null,-270.60992399999986,null,2.37]
[343,"PRIME MOVERS - GENERAL",null,6103661.1299999999,null,-4506895.8657437498,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.5,null,274665,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,485982,null,7.96,null,211317,null,6.35,null,387582.48175499996,null,-98399.518245000043,null,7.48]
[344,"GENERATORS",null,206289.15,null,41592.404732500007,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D356*P356/100,0)","v":7014},null,"2043-06-30",null,60,"-","R2 *",null,-3,null,7018,null,3.4,null,4,null,2.78,null,5734.8383699999995,null,-1283.1616300000005,null,3.32]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,2204656.5699999998,null,702455.57186000003,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,74958,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,67909,null,3.08,null,-7049,null,2.35,null,{"$f":"$D357*AH357/100","v":51809.429394999992},null,{"$f":"AJ357-AB357","v":-16099.570605000008},null,2.8]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2298256.33,null,883034.00066249992,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,78141,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,65115,null,2.83,null,-13026,null,2.17,null,49872.162361000002,null,-15242.837638999998,null,2.58]
["","TOTAL SANFORD COMMON",null,{"$f":"+SUBTOTAL(9,D353:D358)","v":84556939.729999989},null,{"$f":"+SUBTOTAL(9,F353:F358)","v":28734278.225672502},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R359/D359*100,1)","v":3.6},null,{"$f":"+SUBTOTAL(9,R353:R358)","v":3016095},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB353:AB358)","v":2414754},null,{"$f":"+AB359/D359*100","v":2.8557726990955286},null,{"$f":"+SUBTOTAL(9,AF353:AF358)","v":-601341},null,2.3378483260063465,null,{"$f":"+SUBTOTAL(9,AJ353:AJ358)","v":1977282.2827429997},{"$f":"+SUBTOTAL(9,AK353:AK358)","v":0},-437471.7172570001,null,2.7746025429626795]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7638978.5099999998,null,3326983.9462624998,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D362*P362/100,0)","v":267364},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,184419,null,2.41,null,{"$f":"+AB362-R362","v":-82945},null,1.99,null,152015.672349,null,-32403.327651,null,2.36]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1855794.6,null,846703.85171249998,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,70520,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,46659,null,2.5099999999999998,null,-23861,null,2.2000000000000002,null,40827.481200000009,null,-5831.5187999999907,null,2.56]
[343,"PRIME MOVERS - GENERAL",null,215835489.88999999,null,32420005.41593644,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.8,null,10360104,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,8383689,null,3.88,null,-1976415,null,3.16,null,6820401.4805239998,null,-1563287.5194760002,null,3.72]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,183294116.47,null,13739688.665372115,null,"2033-06-30",null,0.1565,null,null,null,0,null,4.8,null,8798118,null,"2043-06-30",null,9,"-","L0 *",null,35,null,14887216,null,8.1199999999999992,null,6089098,null,2.06,null,3775858.7992819999,null,-11111357.200718001,null,2.4300000000000002]
[344,"GENERATORS",null,33768064.969999999,null,11149618.254629998,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D366*P366/100,0)","v":1148114},null,"2043-06-30",null,60,"-","R2 *",null,-3,null,987526,null,2.92,null,-160588,null,2.35,null,793549.52679499995,null,-193976.47320500005,null,2.8]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,36216823.270000003,null,15889429.857402498,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1231372,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,911330,null,2.52,null,-320042,null,1.94,null,702606.371438,null,-208723.628562,null,2.3199999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3422701.98,null,1509041.5971900001,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,116372,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,89004,null,2.6,null,-27368,null,1.98,null,67769.499204000007,null,-21234.500795999993,null,2.35]
["","TOTAL SANFORD UNIT 4",null,{"$f":"+SUBTOTAL(9,D362:D368)","v":482031969.69000006},null,{"$f":"+SUBTOTAL(9,F362:F368)","v":78881471.588506073},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R369/D369*100,1)","v":4.5999999999999996},null,{"$f":"+SUBTOTAL(9,R362:R368)","v":21991964},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB362:AB368)","v":25489843},null,{"$f":"+AB369/D369*100","v":5.287998432218675},null,{"$f":"+SUBTOTAL(9,AF362:AF368)","v":3497879},null,2.5645541742698343,null,{"$f":"+SUBTOTAL(9,AJ362:AJ368)","v":12353028.830792001},{"$f":"+SUBTOTAL(9,AK362:AK368)","v":0},-13136814.169207999,null,3.0249854608974283]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7486028.9400000004,null,3347396.0313875,null,"2032-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D372*P372/100,0)","v":262011},null,"2042-06-30",null,80,"-","R2 *",null,-2,null,183341,null,2.4500000000000002,null,{"$f":"+AB372-R372","v":-78670},null,2.0099999999999998,null,150469.181694,null,-32871.818306000001,null,2.41]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1867173.2,null,917503.5728325001,null,"2032-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,70953,null,"2042-06-30",null,50,"-","R1.5 *",null,-3,null,45796,null,2.4500000000000002,null,-25157,null,2.12,null,39584.071839999997,null,-6211.9281600000031,null,2.4900000000000002]
[343,"PRIME MOVERS - GENERAL",null,233978162.78,null,25427829.70121282,null,"2032-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,9827083,null,"2042-06-30",null,50,"-","R1 *",null,-3,null,9856867,null,4.21,null,29784,null,3.41,null,7978655.3507979997,null,-1878211.6492020003,null,4.04]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,169584346.44,null,8563875.1622726284,null,"2032-06-30",null,0.1565,null,null,null,0,null,4.2,null,7122543,null,"2042-06-30",null,9,"-","L0 *",null,35,null,14199155,null,8.3699999999999992,null,7076612,null,2.2200000000000002,null,3764772.4909680001,null,-10434382.509032,null,2.63]
[344,"GENERATORS",null,33575007.140000001,null,12550118.9162475,null,"2032-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D376*P376/100,0)","v":1141550},null,"2042-06-30",null,60,"-","R2 *",null,-3,null,956256,null,2.85,null,-185294,null,2.2799999999999998,null,765510.16279199987,null,-190745.83720800013,null,2.73]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,35686944.619999997,null,15778236.693359999,null,"2032-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1213356,null,"2042-06-30",null,50,"-","R2.5 *",null,-2,null,923531,null,2.59,null,-289825,null,2,null,713738.8923999999,null,-209792.1076000001,null,2.4]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2983621.73,null,1325320.5443450001,null,"2032-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,101443,null,"2042-06-30",null,50,"-","S0.5 *",null,-2,null,79794,null,2.67,null,-21649,null,2.0299999999999998,null,60567.52111899999,null,-19226.47888100001,null,2.4300000000000002]
["","TOTAL SANFORD UNIT 5",null,{"$f":"+SUBTOTAL(9,D372:D378)","v":485161284.85000002},null,{"$f":"+SUBTOTAL(9,F372:F378)","v":67910280.621657953},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R379/D379*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,R372:R378)","v":19738939},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB372:AB378)","v":26244740},null,{"$f":"+AB379/D379*100","v":5.4094876939973124},null,{"$f":"+SUBTOTAL(9,AF372:AF378)","v":6505801},null,2.7762268797198733,null,{"$f":"+SUBTOTAL(9,AJ372:AJ378)","v":13473297.671611},{"$f":"+SUBTOTAL(9,AK372:AK378)","v":0},-12771442.328389,null,3.2962191129789606]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D352:D380)","v":1051750194.27},null,{"$f":"+SUBTOTAL(9,F352:F380)","v":175526030.43583646},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R381/D381*100,1)","v":4.3},null,{"$f":"+SUBTOTAL(9,R352:R380)","v":44746998},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB352:AB380)","v":54149337},null,{"$f":"+AB381/D381*100","v":5.1484979318291479},null,{"$f":"+SUBTOTAL(9,AF352:AF380)","v":9402339},{"$f":"+SUBTOTAL(9,AG352:AG380)","v":0},2.6439702271033076,0,27803608.785145998,0,-26345728.214854002,null,3.1299727995628088]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,34496252.609999999,null,11955973.3231875,null,"2037-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D387*P387/100,0)","v":1207369},null,"2047-06-30",null,80,"-","R2 *",null,-2,null,819408,null,2.38,null,{"$f":"+AB387-R387","v":-387961},null,2.0299999999999998,null,700273.92798299994,null,-119134.07201700006,null,2.36]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13269835.26,null,4563334.3019899996,null,"2037-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,504254,null,"2047-06-30",null,50,"-","R1.5 *",null,-3,null,347239,null,2.62,null,-157015,null,2.38,null,315822.07918799995,null,-31416.920812000055,null,2.7]
[343,"PRIME MOVERS - GENERAL",null,278605458.13999999,null,45475533.034841709,null,"2037-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.7,null,15880511,null,"2047-06-30",null,50,"-","R1 *",null,-3,null,9345514,null,3.35,null,-6534997,null,2.79,null,7773092.282106,null,-1572421.717894,null,3.21]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,187989955.28,null,16186257.774260754,null,"2037-06-30",null,0.1565,null,null,null,0,null,5.7,null,10715427,null,"2047-06-30",null,9,"-","L0 *",null,35,null,14325299,null,7.62,null,3609872,null,1.81,null,3402618.1905680001,null,-10922680.809432,null,2.09]
[344,"GENERATORS",null,44556175.359999999,null,12477413.542127497,null,"2037-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,{"$f":"+ROUND(D391*P391/100,0)","v":1514910},null,"2047-06-30",null,60,"-","R2 *",null,-3,null,1211143,null,2.72,null,-303767,null,2.2400000000000002,null,998058.328064,null,-213084.671936,null,2.6]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,55581392.030000001,null,18204939.972665001,null,"2037-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1889767,null,"2047-06-30",null,50,"-","R2.5 *",null,-2,null,1418131,null,2.5499999999999998,null,-471636,null,2.0499999999999998,null,1139418.5366149999,null,-278712.46338500013,null,2.39]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,13295148.66,null,4022433.2824199996,null,"2037-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,452035,null,"2047-06-30",null,50,"-","S0.5 *",null,-2,null,370576,null,2.79,null,-81459,null,2.1800000000000002,null,289834.24078800005,null,-80741.759211999946,null,2.5299999999999998]
["","TOTAL TURKEY POINT UNIT 5",null,{"$f":"+SUBTOTAL(9,D387:D393)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F387:F393)","v":112885885.23149246},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R394/D394*100,1)","v":5.0999999999999996},null,{"$f":"+SUBTOTAL(9,R387:R393)","v":32164273},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB387:AB393)","v":27837310},null,{"$f":"+AB394/D394*100","v":4.4341456533238359},null,{"$f":"+SUBTOTAL(9,AF387:AF393)","v":-4326963},null,2.3278605626412254,null,{"$f":"+SUBTOTAL(9,AJ387:AJ393)","v":14619117.585312},{"$f":"+SUBTOTAL(9,AK387:AK393)","v":0},-13218192.414688,null,2.6858074723023861]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(D395*P395/100,0)","v":0}]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D387:D395)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F387:F395)","v":112885885.23149246},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R396/D396*100,1)","v":5.0999999999999996},null,{"$f":"+SUBTOTAL(9,R387:R395)","v":32164273},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB387:AB395)","v":27837310},null,{"$f":"+AB396/D396*100","v":4.4341456533238359},null,{"$f":"+SUBTOTAL(9,AF387:AF395)","v":-4326963},{"$f":"+SUBTOTAL(9,AG387:AG395)","v":0},2.3278605626412254,0,14619117.585312,0,-13218192.414688,null,2.6858074723023861]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3122752.8,null,575485.49225875002,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D401*P401/100,0)","v":103051},null,"2051-06-30",null,80,"-","R2 *",null,-2,null,81123,null,2.6,null,{"$f":"+AB401-R401","v":-21928},null,2.27,null,70886.488559999998,null,-10236.511440000002,null,2.59]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,450886.51,null,81426.848989999999,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,14879,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,12943,null,2.87,null,-1936,null,2.7,null,12173.93577,null,-769.06422999999995,null,3.02]
[343,"PRIME MOVERS - GENERAL",null,31305861.010000002,null,2151114.4078129558,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1033093,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,1023951,null,3.27,null,-9142,null,2.8,null,876564.10827999993,null,-147386.89172000007,null,3.17]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,126771982.41,null,16665363.356645793,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4183475,null,"2051-06-30",null,9,"-","L0 *",null,35,null,9540845,null,7.53,null,5357370,null,1.51,null,1914256.9343910001,null,-7626588.0656089997,null,1.71]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1292150.6100000001,null,145621.86123375001,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D405*P405/100,0)","v":42641},null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,37612,null,2.91,null,-5029,null,2.42,null,31270.044762000005,null,-6341.955237999995,null,2.77]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,837057.12,null,136432.96448749999,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,27623,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,24417,null,2.92,null,-3206,null,2.34,null,19587.136608000001,null,-4829.8633919999993,null,2.67]
["","TOTAL WEST COUNTY COMMON",null,{"$f":"+SUBTOTAL(9,D401:D406)","v":163780690.46000001},null,{"$f":"+SUBTOTAL(9,F401:F406)","v":19755444.931428745},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R407/D407*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R401:R406)","v":5404762},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB401:AB406)","v":10720891},null,{"$f":"+AB407/D407*100","v":6.54588216100991},null,{"$f":"+SUBTOTAL(9,AF401:AF406)","v":5316129},null,1.7888708319467908,null,{"$f":"+SUBTOTAL(9,AJ401:AJ406)","v":2924738.6483709998},{"$f":"+SUBTOTAL(9,AK401:AK406)","v":0},-7796152.3516289992,null,2.0242532808284266]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,109904545.72,null,23177166.973131251,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D410*P410/100,0)","v":3626850},null,"2049-06-30",null,80,"-","R2 *",null,-2,null,2940657,null,2.68,null,{"$f":"+AB410-R410","v":-686193},null,2.31,null,2538795.0061320001,null,-401861.99386799987,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,21820106.289999999,null,3351288.8613550002,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,720064,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,685427,null,3.14,null,-34637,null,2.9,null,632783.08240999992,null,-52643.917590000085,null,3.27]
[343,"PRIME MOVERS - GENERAL",null,302831798.70999998,null,-12320142.256469244,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,9993449,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,11833463,null,3.91,null,1840014,null,3.27,null,9902599.8178169988,null,-1930863.1821830012,null,3.73]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,81978670.930000007,null,-3932249.8240407649,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2705296,null,"2049-06-30",null,9,"-","L0 *",null,35,null,9681622,null,11.81,null,6976326,null,2.13,null,1746145.6908090001,null,-7935476.3091909997,null,2.4300000000000002]
[344,"GENERATORS",null,49500092.460000001,null,9281825.7724137492,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D414*P414/100,0)","v":1633503},null,"2049-06-30",null,60,"-","R2 *",null,-3,null,1418961,null,2.87,null,-214542,null,2.38,null,1178102.2005479999,null,-240858.79945200006,null,2.74]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,72345305.590000004,null,14355541.081542503,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2387395,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,2057344,null,2.84,null,-330051,null,2.31,null,1671176.5591289999,null,-386167.44087100006,null,2.66]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,8047119.0899999999,null,1572875.46240375,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,265555,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,242869,null,3.02,null,-22686,null,2.37,null,190716.72243300002,null,-52152.277566999983,null,2.73]
["","TOTAL WEST COUNTY UNIT 1",null,{"$f":"+SUBTOTAL(9,D410:D416)","v":646427638.79000008},null,{"$f":"+SUBTOTAL(9,F410:F416)","v":35486306.070336245},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R417/D417*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R410:R416)","v":21332112},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB410:AB416)","v":28860343},null,{"$f":"+AB417/D417*100","v":4.4645898888267732},null,{"$f":"+SUBTOTAL(9,AF410:AF416)","v":7528231},null,2.7654775147706054,null,{"$f":"+SUBTOTAL(9,AJ410:AJ416)","v":17860319.079278},{"$f":"+SUBTOTAL(9,AK410:AK416)","v":0},-11000023.920722,null,3.1637273490163724]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,39684489,null,7347094.0433487492,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D420*P420/100,0)","v":1309588},null,"2049-06-30",null,80,"-","R2 *",null,-2,null,1095605,null,2.76,null,{"$f":"+AB420-R420","v":-213983},null,2.39,null,948459.28710000007,null,-147145.71289999993,null,2.75]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,7476137.1699999999,null,504445.93343249999,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,246713,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,257183,null,3.44,null,10470,null,3.19,null,{"$f":"$D421*AH421/100","v":238488.77572299997},null,{"$f":"AJ421-AB421","v":-18694.22427700003},null,3.59]
[343,"PRIME MOVERS - GENERAL",null,257772575.63,null,25698199.36135203,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,8506495,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,8755296,null,3.4,null,248801,null,2.84,null,7320741.1478919992,null,-1434554.8521080008,null,3.24]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,149902839.40000001,null,17807451.146825466,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4946794,null,"2049-06-30",null,9,"-","L0 *",null,35,null,13635170,null,9.1,null,8688376,null,1.62,null,2428425.9982800004,null,-11206744.00172,null,1.85]
[344,"GENERATORS",null,43626333.68,null,7941201.8131237514,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D424*P424/100,0)","v":1439669},null,"2049-06-30",null,60,"-","R2 *",null,-3,null,1258297,null,2.88,null,-181372,null,2.39,null,1042669.3749520001,null,-215627.6250479999,null,2.76]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33197917.960000001,null,6310126.7721624998,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1095531,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,953678,null,2.87,null,-141853,null,2.33,null,773511.48846799997,null,-180166.51153200003,null,2.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11900801.24,null,2070824.6399925,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,392726,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,365976,null,3.08,null,-26750,null,2.4300000000000002,null,289189.47013200005,null,-76786.529867999954,null,2.8]
["","TOTAL WEST COUNTY UNIT 2",null,{"$f":"+SUBTOTAL(9,D420:D426)","v":543561094.08000004},null,{"$f":"+SUBTOTAL(9,F420:F426)","v":67679343.710237503},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R427/D427*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R420:R426)","v":17937516},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB420:AB426)","v":26321205},null,{"$f":"+AB427/D427*100","v":4.8423636803052919},null,{"$f":"+SUBTOTAL(9,AF420:AF426)","v":8383689},null,2.4027735138228605,null,{"$f":"+SUBTOTAL(9,AJ420:AJ426)","v":13041485.542547001},{"$f":"+SUBTOTAL(9,AK420:AK426)","v":0},-13279719.457452999,null,2.7470641594157854]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,58787837.530000001,null,10329482.7596425,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D430*P430/100,0)","v":1939999},null,"2051-06-30",null,80,"-","R2 *",null,-2,null,1544790,null,2.63,null,{"$f":"+AB430-R430","v":-395209},null,2.29,null,1346241.4794370001,null,-198548.52056299988,null,2.62]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,10963087.279999999,null,1082170.33681875,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,361782,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,344577,null,3.14,null,-17205,null,2.96,null,324507.38348799996,null,-20069.616512000037,null,3.31]
[343,"PRIME MOVERS - GENERAL",null,506388398.27999997,null,29212173.0556865,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,16710817,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,16984059,null,3.35,null,273242,null,2.84,null,14381430.511151997,null,-2602628.4888480026,null,3.21]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,84037287.540000007,null,4966775.9005684927,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2773230,null,"2051-06-30",null,9,"-","L0 *",null,35,null,7196733,null,8.56,null,4423503,null,1.72,null,1445441.3456880001,null,-5751291.6543119997,null,1.95]
[344,"GENERATORS",null,65774579.289999999,null,11214181.459521247,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D434*P434/100,0)","v":2170561},null,"2051-06-30",null,60,"-","R2 *",null,-3,null,1809076,null,2.75,null,-361485,null,2.2999999999999998,null,1512815.3236699998,null,-296260.67633000016,null,2.64]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49186847.380000003,null,8844925.0394675005,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1623166,null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,1343924,null,2.73,null,-279242,null,2.2400000000000002,null,1101785.3813120001,null,-242138.6186879999,null,2.56]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12695601.689999999,null,8125669.0355062494,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,418955,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,165768,null,1.31,null,-253187,null,1.04,null,132034.257576,null,-33733.742423999996,null,1.19]
["","TOTAL WEST COUNTY UNIT 3",null,{"$f":"+SUBTOTAL(9,D430:D436)","v":787833638.98999989},null,{"$f":"+SUBTOTAL(9,F430:F436)","v":73775377.587211251},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R437/D437*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R430:R436)","v":25998510},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB430:AB436)","v":29388927},null,{"$f":"+AB437/D437*100","v":3.730346807439767},null,{"$f":"+SUBTOTAL(9,AF430:AF436)","v":3390417},null,2.5684503680169524,null,{"$f":"+SUBTOTAL(9,AJ430:AJ436)","v":20244255.682322998},{"$f":"+SUBTOTAL(9,AK430:AK436)","v":0},-9144671.3176770024,null,2.9113723843278465]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D400:D438)","v":2141603062.3200004},null,{"$f":"+SUBTOTAL(9,F400:F438)","v":196696472.29921374},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R439/D439*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R400:R438)","v":70672900},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB400:AB438)","v":95291366},null,{"$f":"+AB439/D439*100","v":4.4495344481236776},null,{"$f":"+SUBTOTAL(9,AF400:AF438)","v":24618466},{"$f":"+SUBTOTAL(9,AG400:AG438)","v":0},2.5262521777210636,0,54070798.952518992,0,-41220567.047481,null,2.8779977057574078]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,84193534.709999993,null,9244880.0708987489,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D445*P445/100,0)","v":2778387},null,"2053-06-30",null,80,"-","R2 *",null,-2,null,2251249,null,2.67,null,{"$f":"+AB445-R445","v":-527138},null,2.36,null,1986967.4191559998,null,-264281.58084400021,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,48944925.170000002,null,5183870.1967075001,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1615183,null,"2053-06-30",null,50,"-","R1.5 *",null,-3,null,1444106,null,2.95,null,-171077,null,2.83,null,1385141.3823110003,null,-58964.617688999744,null,3.13]
[343,"PRIME MOVERS - GENERAL",null,400913907.58999997,null,38175123.844268896,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,13230159,null,"2053-06-30",null,50,"-","R1 *",null,-3,null,12251265,null,3.06,null,-978894,null,2.61,null,10463852.988098999,null,-1787412.0119010005,null,2.93]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,229372194.33000001,null,25648251.123331137,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7569282,null,"2053-06-30",null,9,"-","L0 *",null,35,null,16956549,null,7.39,null,9387267,null,1.5,null,3440582.9149500001,null,-13515966.08505,null,1.69]
[344,"GENERATORS",null,72067369.810000002,null,7623244.7813524986,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D449*P449/100,0)","v":2378223},null,"2053-06-30",null,60,"-","R2 *",null,-3,null,2011663,null,2.79,null,-366560,null,2.36,null,1700789.9275159999,null,-310873.07248400012,null,2.68]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,114551904.63,null,12158692.945062501,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3780213,null,"2053-06-30",null,50,"-","R2.5 *",null,-2,null,3205274,null,2.8,null,-574939,null,2.3199999999999998,null,2657604.1874159998,null,-547669.81258400017,null,2.64]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,10573301.27,null,1080694.3081887502,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,348919,null,"2053-06-30",null,50,"-","S0.5 *",null,-2,null,313642,null,2.97,null,-35277,null,2.39,null,252701.900353,null,-60940.099646999995,null,2.71]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D445:D451)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F445:F451)","v":99114757.269810036},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R452/D452*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R445:R451)","v":31700366},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB445:AB451)","v":38433748},null,{"$f":"+AB452/D452*100","v":4.000943403906315},null,{"$f":"+SUBTOTAL(9,AF445:AF451)","v":6733382},null,2.2778385004371442,null,{"$f":"+SUBTOTAL(9,AJ445:AJ451)","v":21887640.719800998},{"$f":"+SUBTOTAL(9,AK445:AK451)","v":0},-16546107.280199001,null,2.5642877935585005]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D444:D452)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F444:F452)","v":99114757.269810036},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R454/D454*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R444:R452)","v":31700366},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB444:AB452)","v":38433748},null,{"$f":"+AB454/D454*100","v":4.000943403906315},null,{"$f":"+SUBTOTAL(9,AF444:AF452)","v":6733382},{"$f":"+SUBTOTAL(9,AG444:AG452)","v":0},2.2778385004371442,0,21887640.719800998,0,-16546107.280199001,null,2.5642877935585005]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,81600590.5,null,10055516.327776249,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D460*P460/100,0)","v":2692819},null,"2054-06-30",null,80,"-","R2 *",null,-2,null,2094364,null,2.57,null,{"$f":"+AB460-R460","v":-598455},null,2.27,null,1852333.40435,null,-242030.59565000003,null,2.56]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,219919230.56999999,null,25605492.480872501,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7257335,null,"2054-06-30",null,50,"-","R1.5 *",null,-3,null,6245300,null,2.84,null,-1012035,null,2.74,null,6025786.9176180009,null,-219513.08238199912,null,3.03]
[343,"PRIME MOVERS - GENERAL",null,533780143.66000003,null,51780097.252200983,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,17614745,null,"2054-06-30",null,50,"-","R1 *",null,-3,null,15865354,null,2.97,null,-1749391,null,2.5499999999999998,null,13611393.66333,null,-2253960.3366700001,null,2.85]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,139524960.78999999,null,21969264.952092759,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4604324,null,"2054-06-30",null,9,"-","L0 *",null,35,null,9651961,null,6.92,null,5047637,null,1.35,null,1883586.9706650001,null,-7768374.0293349996,null,1.51]
[344,"GENERATORS",null,80939003.280000001,null,8455775.3447500002,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D464*P464/100,0)","v":2670987},null,"2054-06-30",null,60,"-","R2 *",null,-3,null,2201334,null,2.72,null,-469653,null,2.31,null,1869690.9757680001,null,-331643.02423199988,null,2.61]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,83796291.620000005,null,9527697.5421387497,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2765278,null,"2054-06-30",null,50,"-","R2.5 *",null,-2,null,2262948,null,2.7,null,-502330,null,2.2400000000000002,null,1877036.9322880004,null,-385911.06771199964,null,2.54]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11584212.449999999,null,2033992.5181500001,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,382279,null,"2054-06-30",null,50,"-","S0.5 *",null,-2,null,307028,null,2.65,null,-75251,null,2.15,null,249060.56767499997,null,-57967.432325000031,null,2.4300000000000002]
["","TOTAL RIVIERA COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D460:D466)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F460:F466)","v":129427836.41798125},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R467/D467*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R460:R466)","v":37987767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB460:AB466)","v":38628289},null,{"$f":"+AB467/D467*100","v":3.3556422545251827},null,{"$f":"+SUBTOTAL(9,AF460:AF466)","v":640522},null,2.3773416452851439,null,{"$f":"+SUBTOTAL(9,AJ460:AJ466)","v":27368889.431693997},{"$f":"+SUBTOTAL(9,AK460:AK466)","v":0},-11259399.568305999,null,2.6589194306129778]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D459:D467)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F459:F467)","v":129427836.41798125},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R469/D469*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R459:R467)","v":37987767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB459:AB467)","v":38628289},null,{"$f":"+AB469/D469*100","v":3.3556422545251827},null,{"$f":"+SUBTOTAL(9,AF459:AF467)","v":640522},{"$f":"+SUBTOTAL(9,AG459:AG467)","v":0},2.3773416452851439,0,27368889.431693997,0,-11259399.568305999,null,2.6589194306129778]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,101725228.06999999,null,5413540.2227553716,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D475*P475/100,0)","v":3356933},null,"2056-06-30",null,80,"-","R2 *",null,-2,null,2666654,null,2.62,null,{"$f":"+AB475-R475","v":-690279},null,2.34,null,2380370.336838,null,-286283.66316200001,null,2.63]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,59665117.359999999,null,3175215.419536978,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1968949,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,1719677,null,2.88,null,-249272,null,2.83,null,1688522.8212880001,null,-31154.178711999906,null,3.1]
[343,"PRIME MOVERS - GENERAL",null,518622216.98000002,null,21854510.592000898,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,17114533,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,15510941,null,2.99,null,-1603592,null,2.59,null,13432315.419782,null,-2078625.5802180003,null,2.88]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,191363195.91,null,15928983.858409677,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,6314985,null,"2056-06-30",null,9,"-","L0 *",null,35,null,13540211,null,7.08,null,7225226,null,1.49,null,2851311.6190590002,null,-10688899.380941,null,1.65]
[344,"GENERATORS",null,87208138.849999994,null,4640980.1813493278,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D479*P479/100,0)","v":2877869},null,"2056-06-30",null,60,"-","R2 *",null,-3,null,2372797,null,2.72,null,-505072,null,2.33,null,2031949.6352049999,null,-340847.36479500006,null,2.62]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,138483955.50999999,null,7369739.8136455258,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4569971,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,3775632,null,2.73,null,-794339,null,2.29,null,3171282.5811789995,null,-604349.41882100049,null,2.58]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12795087.470000001,null,680919.78741845523,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,422238,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,366629,null,2.87,null,-55609,null,2.36,null,301964.06429200002,null,-64664.935707999975,null,2.64]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D475:D481)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F475:F481)","v":59063889.875116237},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R482/D482*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R475:R481)","v":36625478},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB475:AB481)","v":39952541},null,{"$f":"+AB482/D482*100","v":3.5997725083603869},null,{"$f":"+SUBTOTAL(9,AF475:AF481)","v":3327063},null,2.3297183881556962,null,{"$f":"+SUBTOTAL(9,AJ475:AJ481)","v":25857716.477643002},{"$f":"+SUBTOTAL(9,AK475:AK481)","v":0},-14094824.522357,null,2.5971425801553734]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D474:D482)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F474:F482)","v":59063889.875116237},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R484/D484*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R474:R482)","v":36625478},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB474:AB482)","v":39952541},null,{"$f":"+AB484/D484*100","v":3.5997725083603869},null,{"$f":"+SUBTOTAL(9,AF474:AF482)","v":3327063},{"$f":"+SUBTOTAL(9,AG474:AG482)","v":0},2.3297183881556962,0,25857716.477643002,0,-14094824.522357,null,2.5971425801553734]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D226:D485)","v":10884506010.900002},null,{"$f":"+SUBTOTAL(9,F226:F485)","v":1766287393.4869287},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R486/D486*100,1)","v":3.8},null,{"$f":"+SUBTOTAL(9,R226:R485)","v":412097322},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB226:AB485)","v":471368850},null,{"$f":"+AB486/D486*100","v":4.3306407247876946},null,{"$f":"+SUBTOTAL(9,AF226:AF485)","v":59271528},{"$f":"+SUBTOTAL(9,AG226:AG485)","v":0},{"$f":"AJ486/$D486*100","v":2.4999386063960523},0,272105967.88198805,0,-199262882.11801201,null,2.930290531151329]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"combined cycle depreciation rates to be updated 7/6/2016"]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,601221.5,null,330321.73522000009,null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,2.2000000000000002,null,{"$f":"+ROUND(D492*P492/100,0)","v":13227},null,"2028-06-30",null,80,"-","R2 *",null,-2,null,27468,null,4.57,null,{"$f":"+AB492-R492","v":14241},null,4.54,null,{"$f":"$D492*AH492/100","v":27295.456099999999},null,{"$f":"AJ492-AB492","v":-172.54390000000058},null,4.54,null,"7/4/2016 adjustment per Jack's email"]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,194416.91,null,102092.6630855556,null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,2.6,null,5055,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,10016,null,5.15,null,4961,null,5.0599999999999996,null,9837.4956459999994,null,-178.5043540000006,null,5.0599999999999996,null,"Production Peaker rates from col AN"]
[343,"PRIME MOVERS - GENERAL",null,14841925.279999999,null,2188183.7755663302,null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,2.9,null,430416,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,1291814,null,8.6999999999999993,null,861398,null,8.66,null,1285310.7292479998,null,-6503.2707520001568,null,8.66,null,"need to get transferred to column AH"]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,1858778.65,null,571426.05007311457,null,"2020-06-30",null,0.1565,null,null,null,0,null,2.9,null,53905,null,"2028-06-30",null,25,"-","R1 *",null,29,null,98461,null,5.3,null,44556,null,3.95,null,73421.756674999997,null,-25039.243325000003,null,3.95]
[344,"GENERATORS",null,1748135.45,null,750004.79137333413,null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,2.1,null,{"$f":"+ROUND(D496*P496/100,0)","v":36711},null,"2028-06-30",null,60,"-","R2 *",null,-3,null,107973,null,6.18,null,71262,null,5.77,null,100867.415465,null,-7105.5845350000018,null,5.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,420107.13,null,174656.81642166671,null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,2.1,null,8822,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,27533,null,6.55,null,18711,null,5.79,null,24324.202826999997,null,-3208.7971730000027,null,5.79]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20934.61,null,8569.5999233333496,null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,2.2000000000000002,null,461,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,1409,null,6.73,null,948,null,5.82,null,1218.3943019999999,null,-190.60569800000007,null,5.82]
["","TOTAL LAUDERDALE GTS",null,{"$f":"+SUBTOTAL(9,D492:D498)","v":19685519.529999997},null,{"$f":"+SUBTOTAL(9,F492:F498)","v":4125255.4316633348},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R499/D499*100,1)","v":2.8},null,{"$f":"+SUBTOTAL(9,R492:R498)","v":548597},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB492:AB498)","v":1564674},null,{"$f":"+AB499/D499*100","v":7.9483500428601594},null,{"$f":"+SUBTOTAL(9,AF492:AF498)","v":1016077},null,{"$f":"AJ499/$D499*100","v":7.7329706637567233},null,{"$f":"+SUBTOTAL(9,AJ492:AJ498)","v":1522275.4502630001},null,-42398.549736999907,null,7.7369002005709326]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,941092.66,null,199921.37560083548,null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,2.2999999999999998,null,{"$f":"+ROUND(D502*P502/100,0)","v":21645},null,"2028-06-30",null,80,"-","R2 *",null,-2,null,73147,null,7.77,null,{"$f":"+AB502-R502","v":51502},null,7.79,null,73311.118214000002,null,164.1182140000019,null,7.79]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,724317.88,null,139689.39757729124,null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,2.7,null,19557,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,59858,null,8.26,null,40301,null,8.39,null,60770.270132000005,null,912.27013200000511,null,8.39]
[343,"PRIME MOVERS - GENERAL",null,10218902.539999999,null,1769583.5911101266,null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,3.1,null,316786,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,863500,null,8.4499999999999993,null,546714,null,8.41,null,859409.70361399988,null,-4090.2963860001182,null,8.41]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2807095.36,null,1209852.3085479857,null,"2020-06-30",null,0.1565,null,null,null,0,null,3.1,null,87020,null,"2028-06-30",null,25,"-","R1 *",null,29,null,136920,null,4.88,null,49900,null,2.74,null,76914.412864000013,null,-60005.587135999987,null,2.74]
[344,"GENERATORS",null,4602021.84,null,652682.94027096475,null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,2.2000000000000002,null,{"$f":"+ROUND(D506*P506/100,0)","v":101244},null,"2028-06-30",null,60,"-","R2 *",null,-3,null,396835,null,8.6199999999999992,null,295591,null,8.5299999999999994,null,392552.46295199997,null,-4282.5370480000274,null,8.5299999999999994]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,3450437.53,null,576559.85641460388,null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,2.2000000000000002,null,75910,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,284612,null,8.25,null,208702,null,8.18,null,282245.78995399998,null,-2366.210046000022,null,8.18]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20936.09,null,3116.9766706915188,null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,2.2999999999999998,null,482,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,1793,null,8.56,null,1311,null,8.3000000000000007,null,1737.6954700000001,null,-55.304529999999886,null,8.3000000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6744126928323775]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,43805885.75,null,1507491.880663194,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D511*P511/100,0)","v":1445594},null,"2056-06-30",null,80,"-","R2 *",null,-2,null,1170675,null,2.67,null,{"$f":"+AB511-R511","v":-274919},null,2.68,null,1173997.7381,null,3322.7380999999586,null,2.68]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,26150084.739999998,null,899902.82696668187,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,862953,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,768211,null,2.94,null,-94742,null,3.16,null,826342.67778400006,null,58131.677784000058,null,3.16]
[343,"PRIME MOVERS - GENERAL",null,226797341.74000001,null,8026196.0414384641,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7484312,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,6829400,null,3.01,null,-654912,null,2.9,null,6577122.9104599999,null,-252277.08954000007,null,2.9]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,83870826.980000004,null,2664827.1831268165,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2767737,null,"2056-06-30",null,25,"-","R1 *",null,29,null,2412360,null,2.88,null,-355377,null,1.98,null,1660642.374204,null,-751717.62579600001,null,1.98]
[344,"GENERATORS",null,38221666.560000002,null,1315322.154046752,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D515*P515/100,0)","v":1261315},null,"2056-06-30",null,60,"-","R2 *",null,-3,null,1059972,null,2.77,null,-201343,null,2.67,null,1020518.4971520001,null,-39453.502847999916,null,2.67]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,60694880.549999997,null,2088692.8334041825,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2002931,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,1686974,null,2.78,null,-315957,null,2.63,null,1596275.3584649998,null,-90698.641535000177,null,2.63]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5607843.1799999997,null,192982.698948907,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,185059,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,163812,null,2.92,null,-21247,null,2.69,null,150850.98154199999,null,-12961.018458000006,null,2.69]
["","TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,{"$f":"+SUBTOTAL(9,D511:D517)","v":485148529.50000006},null,{"$f":"+SUBTOTAL(9,F511:F517)","v":16695415.618594998},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R518/D518*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R511:R517)","v":16009901},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB511:AB517)","v":14091404},null,{"$f":"+AB518/D518*100","v":2.9045546143410497},null,{"$f":"+SUBTOTAL(9,AF511:AF517)","v":-1918497},null,{"$f":"AJ518/$D518*100","v":2.6807770707067555},null,{"$f":"+SUBTOTAL(9,AJ511:AJ517)","v":13005750.537707001},{"$f":"+SUBTOTAL(9,AK511:AK517)","v":0},-1085653.462293,null,2.6808932129309895]
[""]
["TOTAL PEAKER PLANTS",null,null,{"$f":"+SUBTOTAL(9,D492:D519)","v":527598852.93000007},null,{"$f":"+SUBTOTAL(9,F492:F519)","v":25372077.49645083},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R520/D520*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R492:R519)","v":17181142},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB492:AB519)","v":17472743},null,{"$f":"+AB520/D520*100","v":3.3117477232874539},null,{"$f":"+SUBTOTAL(9,AF492:AF519)","v":291601},{"$f":"+SUBTOTAL(9,AG492:AG519)","v":0},{"$f":"AJ520/$D520*100","v":3.0847238106731263},0,16274967.441170001,0,-1240174.1085670001,null,3.0850006419857587]
[null,""]
[]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4651944.47,null,1140422.4955350002,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D526*P526/100,0)","v":153514},null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,163175,null,3.51,null,{"$f":"+AB526-R526","v":9661},null,3.51,null,163283.25089699999,null,108.2508969999908,null,3.51]
[343,"PRIME MOVERS - GENERAL",null,119117666.36,null,32672680.641079996,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3930883,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,4016960,null,3.37,null,{"$f":"+AB527-R527","v":86077},null,3.37,null,4014265.3563319999,null,-2694.6436680001207,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,27632355.41,null,5776622.9478925001,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,911868,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,1015601,null,3.68,null,{"$f":"+AB528-R528","v":103733},null,3.68,null,1016870.6790880001,null,1269.6790880000917,null,3.68]
[null,"TOTAL DESOTOSOLAR",null,{"$f":"+SUBTOTAL(9,D524:D528)","v":151401966.24000001},null,{"$f":"+SUBTOTAL(9,F524:F528)","v":39589726.084507495},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R529/D529*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R524:R528)","v":4996265},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB524:AB528)","v":5195736},null,{"$f":"+AB529/D529*100","v":3.4317493550670286},null,{"$f":"+SUBTOTAL(9,AF524:AF528)","v":199471},null,{"$f":"AJ529/$D529*100","v":3.4308796743649213},null,{"$f":"+SUBTOTAL(9,AJ526:AJ528)","v":5194419.2863170002},{"$f":"+SUBTOTAL(9,AK526:AK528)","v":0},-1316.7136830000381,null,3.4317493550670286]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3995821.4,null,877822.96292249986,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D532*P532/100,0)","v":131862},null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,138455,null,3.46,null,{"$f":"+AB532-R532","v":6593},null,3.46,null,138255.42043999999,null,-199.57956000001286,null,3.46]
[343,"PRIME MOVERS - GENERAL",null,52975941.5,null,13541798.970190002,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1748206,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,1751072,null,3.31,null,{"$f":"+AB533-R533","v":2866},null,3.31,null,1753503.66365,null,2431.6636500000022,null,3.31]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,6295428.5,null,1295516.33027,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,207749,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,222021,null,3.53,null,{"$f":"+AB534-R534","v":14272},null,3.53,null,222228.62604999999,null,207.62604999999166,null,3.53]
[null,"TOTAL SPACE COAST SOLAR",null,{"$f":"+SUBTOTAL(9,D530:D534)","v":63267191.399999999},null,{"$f":"+SUBTOTAL(9,F530:F534)","v":15715138.263382502},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R535/D535*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R530:R534)","v":2087817},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB530:AB534)","v":2111548},null,{"$f":"+AB535/D535*100","v":3.3375086727810714},null,{"$f":"+SUBTOTAL(9,AF530:AF534)","v":23731},null,{"$f":"AJ535/$D535*100","v":3.3413648738957615},null,{"$f":"+SUBTOTAL(9,AJ532:AJ534)","v":2113987.7101400001},{"$f":"+SUBTOTAL(9,AK532:AK534)","v":0},2439.710139999981,null,3.3375086727810714]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,21390960.23,null,3831142.9163124994,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D538*P538/100,0)","v":705902},null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,639004,null,2.99,null,{"$f":"+AB538-R538","v":-66898},null,2.99,null,639589.71087700012,null,585.7108770001214,null,2.99]
[343,"PRIME MOVERS - GENERAL",null,407102089.06999999,null,85750894.695528761,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,13434369,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,11698260,null,2.87,null,{"$f":"+AB539-R539","v":-1736109},null,2.87,null,11683829.956308998,null,-14430.043691001832,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,4253317.4400000004,null,765959.53364375001,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,140359,null,"2045-06-30",null,"SQUARE *",null,null,null,null,null,126952,null,2.98,null,{"$f":"+AB540-R540","v":-13407},null,2.98,null,126748.859712,null,-203.14028799999505,null,2.98]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1339.75,null,298.56988250000001,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,44,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,38,null,2.84,null,{"$f":"+AB541-R541","v":-6},null,2.84,null,38.048899999999996,null,4.8899999999996169E-2,null,2.84]
[null,"TOTAL MARTIN SOLAR",null,{"$f":"+SUBTOTAL(9,D536:D541)","v":432747706.49000001},null,{"$f":"+SUBTOTAL(9,F536:F541)","v":90348295.715367511},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R542/D542*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R536:R541)","v":14280674},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB536:AB541)","v":12464254},null,{"$f":"+AB542/D542*100","v":2.8802588235757698},null,{"$f":"+SUBTOTAL(9,AF536:AF541)","v":-1816420},null,{"$f":"AJ542/$D542*100","v":2.8770127233674199},null,{"$f":"+SUBTOTAL(9,AJ538:AJ541)","v":12450206.575797997},{"$f":"+SUBTOTAL(9,AK538:AK541)","v":0},-14047.424202001706,null,2.8802588235757698]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4078183.73,null,151546.75376098501,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D545*P545/100,0)","v":134580},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,137632,null,3.37,null,{"$f":"+AB545-R545","v":3052},null,3.37,null,137434.79170100001,null,-197.2082989999908,null,3.37]
[343,"PRIME MOVERS - GENERAL",null,104431380.3,null,3880707.1292111403,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3446236,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3524384,null,3.37,null,{"$f":"+AB546-R546","v":78148},null,3.37,null,{"$f":"$D546*AH545/100","v":3519337.5161100002},null,-5046.4838899997994,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24224241.09,null,900181.39018787292,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,799400,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,817528,null,3.37,null,{"$f":"+AB547-R547","v":18128},null,3.37,null,{"$f":"$D547*AH546/100","v":816356.92473299999},null,-1171.0752670000074,null,3.37]
[null,"TOTAL BABCOCK RANCH SOLAR",null,{"$f":"+SUBTOTAL(9,D543:D547)","v":132733805.12},null,{"$f":"+SUBTOTAL(9,F543:F547)","v":4932435.2731599985},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R548/D548*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R543:R547)","v":4380216},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB543:AB547)","v":4479544},null,{"$f":"+AB548/D548*100","v":3.3748328061191346},null,{"$f":"+SUBTOTAL(9,AF543:AF547)","v":99328},null,{"$f":"AJ548/$D548*100","v":3.37},null,{"$f":"+SUBTOTAL(9,AJ545:AJ547)","v":4473129.2325440003},{"$f":"+SUBTOTAL(9,AK545:AK547)","v":0},-6414.7674559997977,null,3.3748328061191346]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4118678.93,null,142042.10528323136,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D551*P551/100,0)","v":135916},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,139384,null,3.38,null,{"$f":"+AB551-R551","v":3468},null,3.38,null,{"$f":"$D551*AH551/100","v":139211.34783400001},null,{"$f":"AJ551-AB551","v":-172.6521659999853},null,3.38]
[343,"PRIME MOVERS - GENERAL",null,105468354.02,null,3637318.4946848857,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3480456,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3569262,null,3.38,null,{"$f":"+AB552-R552","v":88806},null,3.38,null,3564830.3658759999,null,-4431.6341240000911,null,3.38]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24464780.879999999,null,843724.17480188119,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,807338,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,827938,null,3.38,null,{"$f":"+AB553-R553","v":20600},null,3.38,null,826909.59374399995,null,-1028.4062560000457,null,3.38]
[null,"TOTAL MANATEE SOLAR",null,{"$f":"+SUBTOTAL(9,D549:D553)","v":134051813.83},null,{"$f":"+SUBTOTAL(9,F549:F553)","v":4623084.7747699982},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R554/D554*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R549:R553)","v":4423710},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB549:AB553)","v":4536584},null,{"$f":"+AB554/D554*100","v":3.3842018771585916},null,{"$f":"+SUBTOTAL(9,AF549:AF553)","v":112874},null,{"$f":"AJ554/$D554*100","v":3.38},null,{"$f":"+SUBTOTAL(9,AJ551:AJ553)","v":4530951.3074539993},{"$f":"+SUBTOTAL(9,AK551:AK553)","v":0},-5632.6925460001221,null,3.3842018771585916]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4207181.04,null,156213.68168965142,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D557*P557/100,0)","v":138837},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,141990,null,3.37,null,{"$f":"+AB557-R557","v":3153},null,3.37,null,141782.00104800001,null,-207.99895199999446,null,3.37]
[343,"PRIME MOVERS - GENERAL",null,107734656.63,null,4000214.6800278206,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3555244,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3635978,null,3.37,null,{"$f":"+AB558-R558","v":80734},null,3.37,null,3630657.9284310001,null,-5320.0715689999051,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24990479.77,null,927902.74888252805,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,824686,null,"2046-06-30",null,"SQUARE *",null,null,null,null,null,843413,null,3.37,null,{"$f":"+AB559-R559","v":18727},null,3.37,null,842179.16824899998,null,-1233.8317510000197,null,3.37]
[null,"TOTAL CITRUS SOLAR",null,{"$f":"+SUBTOTAL(9,D555:D559)","v":136932317.44},null,{"$f":"+SUBTOTAL(9,F555:F559)","v":5084331.1106000002},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R560/D560*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R555:R559)","v":4518767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB555:AB559)","v":4621381},null,{"$f":"+AB560/D560*100","v":3.3749381346919529},null,{"$f":"+SUBTOTAL(9,AF555:AF559)","v":102614},null,{"$f":"AJ560/$D560*100","v":3.37},null,{"$f":"+SUBTOTAL(9,AJ557:AJ559)","v":4614619.097728},{"$f":"+SUBTOTAL(9,AK557:AK559)","v":0},-6761.9022719999193,null,3.3749381346919529]
[null,""]
["TOTAL SOLAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D526:D561)","v":1051134800.52},null,{"$f":"+SUBTOTAL(9,F526:F561)","v":160293011.22178748},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R562/D562*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,R526:R561)","v":34687449},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB526:AB561)","v":33409047},null,{"$f":"+AB562/D562*100","v":3.1783789275621386},null,{"$f":"+SUBTOTAL(9,AF526:AF561)","v":-1278402},{"$f":"+SUBTOTAL(9,AG526:AG561)","v":0},{"$f":"AJ562/$D562*100","v":3.1753599246708535},0,33377313.209980998,0,-31733.790019001601,null,3.1783789275621386]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A564","v":"TOTAL PRODUCTION PLANT"}]
["TOTAL PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D16:D563)","v":23528808008.330017},null,{"$f":"+SUBTOTAL(9,F16:F563)","v":5984853374.8645096},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R564/D564*100,1)","v":3},null,{"$f":"+SUBTOTAL(9,R16:R563)","v":704797725},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB16:AB563)","v":970091281},null,{"$f":"+AB564/D564*100","v":4.1229937388096918},null,{"$f":"+SUBTOTAL(9,AF16:AF563)","v":265293556},{"$f":"+SUBTOTAL(9,AG16:AG563)","v":0},{"$f":"AJ564/$D564*100","v":3.2195109946633451},0,757512560.74141455,0,-212621118.80832201,null,3.4189672197384566,null,null,"Annual Depreciation Accruals"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FPL",{"$f":"AB564","v":970091281},"Col AB"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPC",{"$f":"AJ564","v":757512560.74141455},"Col AI"]
["TRANSMISSION, DISTRIBUTION, AND GENERAL 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,null,null,null,null,null,null,null,null,null,null,"Difference",{"$f":"AR566-AR565","v":-212578720.25858545},"Col AL"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,256062200.68000001,null,83384302.848000005,null,null,null,75,"-","S4",null,0,null,1.3,null,{"$f":"+ROUND(D570*P570/100,0)","v":3328809},null,null,null,75,"-","S4",null,0,null,3222805,null,1.26,null,{"$f":"+AB570-R570","v":-106004},null,1.01,null,2586228.2268679999,null,-636576.77313200012,null,1.01]
[352,"STRUCTURES AND IMPROVEMENTS",null,164509018.69,null,42940285.587999992,null,null,null,60,"-","R3",null,-15,null,1.9,null,3125671,null,null,null,65,"-","R3",null,-15,null,2796273,null,1.7,null,-329398,null,1.7,null,2796653.3177300002,null,380.31773000024259,null,1.7]
[353,"STATION EQUIPMENT",null,1836156315.26,null,535313220.12125248,null,null,null,40,"-","R1.5",null,-2,null,2.6,null,47740064,null,null,null,40,"-","R1",null,-2,null,43385216,null,2.36,null,-4354848,null,2.14,null,39293745.146563999,null,-4091470.8534360006,null,2.14]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,416112312.94999999,null,69487768.060000002,null,null,null,35,"-","R2",null,0,null,2.9,null,12067257,null,null,null,30,"-","R1",null,0,null,14731175,null,3.54,null,2663918,null,2.87,null,11942423.381665001,null,-2788751.6183349993,null,2.87]
[354,"TOWERS AND FIXTURES",null,371412402.08999997,null,232954144.354,null,null,null,52,"-","R5",null,-15,null,2.2000000000000002,null,8171073,null,null,null,60,"-","R4",null,-25,null,6344250,null,1.71,null,-1826823,null,1.47,null,5459762.3107229993,null,-884487.68927700073,null,1.47]
[355,"POLES AND FIXTURES",null,1315959900.5599999,null,448901389.57800001,null,null,null,44,"-","R2",null,-50,null,3.4,null,44742637,null,null,null,50,"-","R2",null,-50,null,38365747,null,2.92,null,-6376890,null,2.57,null,33820169.444391996,null,-4545577.5556080043,null,2.57]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,905131018.38999999,null,382405934.912,null,null,null,47,"-","R1.5",null,-50,null,3.2,null,28964193,null,null,null,51,"-","R1",null,-55,null,25732404,null,2.84,null,-3231789,null,2.5,null,22628275.45975,null,-3104128.5402499996,null,2.5]
[357,"UNDERGROUND CONDUIT",null,80295444.120000005,null,27751731.549999997,null,null,null,60,"-","R4",null,0,null,1.7,null,1365023,null,null,null,65,"-","R4",null,0,null,1152022,null,1.43,null,-213001,null,1.43,null,1148224.8509160001,null,-3797.1490839999169,null,1.43]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,111203910.44,null,31010192.599999998,null,null,null,60,"-","L3",null,-10,null,1.8,null,2001670,null,null,null,65,"-","R3",null,-20,null,2075253,null,1.87,null,73583,null,1.87,null,2079513.1252279999,null,4260.1252279998735,null,1.87]
[359,"ROADS AND TRAILS",null,120783299.18000001,null,44431827.413000003,null,null,null,65,"-","SQ",null,-10,null,1.7,null,2053316,null,null,null,75,"-","R4",null,-10,null,1612212,null,1.33,null,-441104,null,1.33,null,1606417.8790940002,null,-5794.1209059997927,null,1.33]
[]
[null,"TOTAL TRANSMISSION PLANT",null,{"$f":"+SUBTOTAL(9,D570:D580)","v":5577625822.3599997},null,{"$f":"+SUBTOTAL(9,F570:F580)","v":1898580797.0242522},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R581/D581*100,1)","v":2.8},null,{"$f":"+SUBTOTAL(9,R570:R580)","v":153559713},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB570:AB580)","v":139417357},null,{"$f":"+AB581/D581*100","v":2.499582464658948},null,{"$f":"+SUBTOTAL(9,AF570:AF580)","v":-14142356},{"$f":"+SUBTOTAL(9,AG570:AG580)","v":0},2.2117054268047647,0,123361413.14292999,0,-16055943.857070003,null,2.2117054268047647]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,205508712.61000001,null,58619127.831,null,null,null,60,"-","R3",null,-15,null,1.9,null,{"$f":"+ROUND(D584*P584/100,0)","v":3904666},null,null,null,65,"-","R3",null,-15,null,3588770,null,1.75,null,{"$f":"+AB584-R584","v":-315896},null,1.75,null,3596402.470675,null,7632.4706749999896,null,1.75]
[362,"STATION EQUIPMENT",null,1911232118.75,null,565016144.5940001,null,null,null,43,"-","R1.5",null,-10,null,2.6,null,49692035,null,null,null,45,"-","R1.5",null,-10,null,45136206,null,2.36,null,-4555829,null,2.1,null,40135874.493749999,null,-5000331.5062500015,null,2.1]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,1152547582.3699999,null,511487607.57485461,null,null,null,39,"-","R2",null,-60,null,4.0999999999999996,null,47254451,null,null,null,40,"-","R2",null,-100,null,62019625,null,5.38,null,14765174,null,3.92,null,45179865.228904001,null,-16839759.771095999,null,3.92]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,931675387.74000001,null,118841771.20514533,null,null,null,39,"-","R2",null,-60,null,4.0999999999999996,null,38198691,null,null,null,50,"-","R1.5",null,-100,null,37907627,null,4.07,null,-291064,null,2.91,null,27111753.783234,null,-10795873.216766,null,2.91]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,2233914471.5,null,797691076.36000001,null,null,null,41,"-","S0",null,-60,null,3.9,null,87122664,null,null,null,48,"-","R1",null,-80,null,82040086,null,3.67,null,-5082578,null,2.93,null,65453694.01495,null,-16586391.98505,null,2.93]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,1527417261.03,null,361940007.14999998,null,null,null,70,"-","S1.5",null,-2,null,1.5,null,22911259,null,null,null,70,"-","R3",null,0,null,21715619,null,1.42,null,-1195640,null,1.42,null,21689325.106626,null,-26293.893373999745,null,1.42]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,287479643.85000002,null,31128709.419999994,null,null,null,50,"-","R4",null,0,null,2,null,5749593,null,null,null,50,"-","R4",null,0,null,5761990,null,2,null,12397,null,2,null,5749592.8770000003,null,-12397.122999999672,null,2]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DUCT SYSTEM",null,1707263746.8399999,null,490906532.10000002,null,null,null,38,"-","S0",null,0,null,2.6,null,44388857,null,null,null,42,"-","S0",null,-5,null,41668387,null,2.44,null,-2720470,null,2.1,null,35852538.683639996,null,-5815848.3163600042,null,2.1]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DIRECT BURIED",null,936987533.87,null,309852422.01999998,null,null,null,35,"-","R2",null,0,null,2.9,null,27172638,null,null,null,35,"-","R2",null,0,null,25025344,null,2.67,null,-2147294,null,2.0499999999999998,null,19208244.444334999,null,-5817099.5556650013,null,2.0499999999999998]
[368,"LINE TRANSFORMERS",null,2222715382.7600002,null,1015547475.5999999,null,null,null,33,"-","L1.5",null,-25,null,3.8,null,84463185,null,null,null,34,"-","S0",null,-15,null,65921062,null,2.97,null,-18542123,null,2.97,null,66014646.867972009,null,93584.867972008884,null,2.97]
[369.1,"SERVICES, OVERHEAD",null,583179472.33000004,null,132503973.38999999,null,null,null,48,"-","R1",null,-85,null,3.9,null,22743999,null,null,null,53,"-","R1",null,-125,null,25050963,null,4.3,null,2306964,null,3.53,null,20586235.373249002,null,-4464727.6267509982,null,3.53]
[369.6,"SERVICES, UNDERGROUND",null,815647717.33000004,null,334839861.48000002,null,null,null,38,"-","R2",null,-5,null,2.8,null,22838136,null,null,null,45,"-","R2",null,-15,null,19469174,null,2.39,null,-3368962,null,2.39,null,19493980.444187,null,24806.444187000394,null,2.39]
[370,"METERS",null,90547257.879999995,null,66395671.999999963,null,null,null,36,"-","R2.5",null,-30,null,3.6,null,3259701,null,null,null,38,"-","R2",null,-30,null,3095040,null,3.42,null,-164661,null,3.1,null,2806964.9942799998,null,-288075.00572000025,null,3.1]
[370.1,"METERS - AMI",null,840946337.94000006,null,234993270.98549029,null,null,null,20,"-","R2.5",null,-30,null,6.5,null,54661512,null,null,null,20,"-","R2.5",null,-30,null,56130606,null,6.67,null,1469094,null,6.15,null,51718199.783310004,null,-4412406.2166899964,null,6.15]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,82197777.310000002,null,34707238.769999996,null,null,null,30,"-","L0",null,-20,null,4,null,3287911,null,null,null,30,"-","L0",null,-15,null,2710476,null,3.3,null,-577435,null,3.3,null,2712526.6512299995,null,2050.6512299994938,null,3.3]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,486691167.85000002,null,185439324.44999999,null,null,null,30,"-","R0.5",null,-20,null,4,null,19467647,null,null,null,35,"-","O1",null,-15,null,13683931,null,2.81,null,-5783716,null,2.52,null,12264617.429820001,null,-1419313.5701799989,null,2.52]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,{"$f":"+SUBTOTAL(9,D584:D600)","v":16015951571.960001},null,{"$f":"+SUBTOTAL(9,F584:F600)","v":5249910214.9304905},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R601/D601*100,1)","v":3.4},null,{"$f":"+SUBTOTAL(9,R584:R600)","v":537116945},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB584:AB600)","v":510924906},null,{"$f":"+AB601/D601*100","v":3.1901002179258833},null,{"$f":"+SUBTOTAL(9,AF584:AF600)","v":-26192039},{"$f":"+SUBTOTAL(9,AG584:AG600)","v":0},2.7452239102031299,0,439574462.64716196,0,-71350443.352837995,null,2.7452239102031299]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,498029542.85000002,null,128926295.48,null,null,null,50,"-","R1.5",null,-5,null,2.1,null,{"$f":"+ROUND(D604*P604/100,0)","v":10458620},null,null,null,55,"-","R1.5",null,-10,null,9900879,null,1.99,null,{"$f":"+AB604-R604","v":-557741},null,1.62,null,8068078.5941700004,null,-1832800.4058299996,null,1.62]
[392.1,"AUTOMOBILES",null,9553997.9000000004,null,2860934.89,null,null,null,6,"-","L2",null,15,null,14.2,null,1356668,null,null,null,6,"-","L2.5",null,15,null,1477518,null,15.46,null,120850,null,15.46,null,1477048.07534,null,-469.92466000001878,null,15.46]
[392.2,"LIGHT TRUCKS",null,49640483.380000003,null,14686874.99,null,null,null,9,"-","L3",null,15,null,9.4,null,4666205,null,null,null,9,"-","L3",null,15,null,4974238,null,10.02,null,308033,null,10.02,null,4973976.4346759999,null,-261.56532400008291,null,10.02]
[392.3,"HEAVY TRUCKS",null,258262874.08000001,null,110025531.16,null,null,null,12,"-","S3",null,15,null,7.1,null,18336664,null,null,null,12,"-","S3",null,15,null,15687380,null,6.07,null,-2649284,null,5.64,null,14566026.098111998,null,-1121353.9018880017,null,5.64]
[392.4,"TRACTOR TRAILERS",null,823115.49,null,702528.90999999992,null,null,null,9,"-","L2.5",null,0,null,11.1,null,91366,null,null,null,9,"-","L2.5",null,5,null,17810,null,2.16,null,-73556,null,2.16,null,17779.294584000003,null,-30.705415999997058,null,2.16]
[392.9,"TRAILERS",null,22842250.530000001,null,3130952.5299999993,null,null,null,20,"-","L1",null,30,null,3.5,null,799479,null,null,null,20,"-","L1",null,15,null,1126987,null,4.93,null,327508,null,4.93,null,1126122.9511289999,null,-864.04887100006454,null,4.93]
[396.1,"POWER OPERATED EQUIPMENT",null,5278055.37,null,2463918.2799999998,null,null,null,10,"-","L1.5",null,20,null,8,null,422244,null,null,null,11,"-","L1.5",null,15,null,338199,null,6.41,null,-84045,null,6.41,null,338323.34921700001,null,124.34921700000996,null,6.41]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,13578642.16,null,10380859.369999999,null,null,null,10,"-","L0",null,0,null,10,null,1357864,null,null,null,20,"-","S2",null,0,null,278068,null,2.0499999999999998,null,-1079796,null,2.0499999999999998,null,278362.16427999997,null,294.16427999996813,null,2.0499999999999998]
[null,""]
[null,"TOTAL GENERAL PLANT",null,{"$f":"+SUBTOTAL(9,D604:D612)","v":858008961.75999999},null,{"$f":"+SUBTOTAL(9,F604:F612)","v":273177895.61000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R613/D613*100,1)","v":4.4000000000000004},null,{"$f":"+SUBTOTAL(9,R604:R612)","v":37489110},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB604:AB612)","v":33801079},null,{"$f":"+AB613/D613*100","v":3.9394785493458229},null,{"$f":"+SUBTOTAL(9,AF604:AF612)","v":-3688031},{"$f":"+SUBTOTAL(9,AG604:AG612)","v":0},{"$f":"AJ613/$D613*100","v":3.5950343570113064},0,30845716.961507998,0,-2955362.0384920011,null,3.5981544920780872]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,{"$f":"+SUBTOTAL(9,D570:D614)","v":22451586356.080006},null,{"$f":"+SUBTOTAL(9,F570:F614)","v":7421668907.564743},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R615/D615*100,1)","v":3.2},null,{"$f":"+SUBTOTAL(9,R570:R614)","v":728165768},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB570:AB614)","v":684143342},null,{"$f":"+AB615/D615*100","v":3.0471937757517544},null,{"$f":"+SUBTOTAL(9,AF570:AF614)","v":-44022426},{"$f":"+SUBTOTAL(9,AG570:AG614)","v":0},{"$f":"AJ615/$D615*100","v":2.6447199914263564},0,593781592.75160015,0,-90361749.248400003,null,2.6452779931925257]
[]
[]
["GRAND TOTAL",null,null,{"$f":"+SUBTOTAL(9,D16:D617)","v":45980394364.410019},null,{"$f":"+SUBTOTAL(9,F16:F617)","v":13406522282.429255},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(R618/D618*100,1)","v":3.1},null,{"$f":"+SUBTOTAL(9,R16:R617)","v":1432963493},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,AB16:AB617)","v":1654234623},null,{"$f":"+AB618/D618*100","v":3.5976955958438217},null,{"$f":"+SUBTOTAL(9,AF16:AF617)","v":221271130},{"$f":"+SUBTOTAL(9,AG16:AG617)","v":0},{"$f":"AJ618/$D618*100","v":2.9388485509357665},0,1351294153.4930148,0,-302982868.05672222,null,3.0411855429460113]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ618-AB618","v":-302940469.50698519}]
["*","CURVE SHOWN IS INTERIM SURVIVOR CURVE.  LIFE SPAN METHOD IS USED."]

{"sheet":"<==INPUT OPC DeprnRatesJackPous","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"WP 2017&18 Clauses by function","index":6,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,2017,null,null,null,null,null,null,null,2018]
[null,"Function","FPL New Depreciation Rates Expense Adjustment ",null,"Depreciation Expense -Clauses",null,"Clauses / Expense Adjustment",null,"Clauses by Function as Percent of Total",null,"FPL New Depreciation Rates Expense Adjustment ",null,"Depreciation Expense -Clauses",null,"Depreciation Expense - Base Rates",null,"Difference: Depreciation Expense - Clauses"]
[null,null,"(G)",null,"(H)"]
[15,"Steam",42675782.524595201,null,15102236.150742924,null,{"$f":"E4/C4","v":0.35388305163564604},null,{"$f":"E4/$E$15","v":0.98837915856624392},null,43253021.737676844,null,null,null,28059636.566934999,null,{"$f":"K4-O4","v":15193385.170741845}]
[16,"Nuclear",162509137.60243928,null,3416927.9818460327,null,{"$f":"E5/C5","v":2.1026066793888052E-2},null,{"$f":"E5/$E$15","v":0.22362386403369147},null,163550927.25043228,null,null,null,159593315.4988783,null,{"$f":"K5-O5","v":3957611.7515539825}]
[17,"Other",51998277.301652655,null,211996.03220814886,null,4.0769818388081674E-3,null,1.3874267217240209E-2,null,52132143.051723003,null,null,null,51923940.897306547,null,208202.15441645682]
[18,"Total Production",257183197.42868716,null,18731160.164797105,null,null,null,null,null,{"$f":"SUM(K4:K6)","v":258936092.03983212},null,null,null,{"$f":"SUM(O4:O6)","v":239576892.96311986},null,{"$f":"SUM(Q4:Q6)","v":19359199.076712284}]
[19]
[20,"Transmission",-7892671.728449448,null,3749.7816229122473,null,{"$f":"E9/C9","v":-4.7509661517987768E-4},null,{"$f":"E9/$E$15","v":2.4540776400711046E-4},null,-9870107.5804789364,null,null,null,-9873706.6179611757,null,{"$f":"K9-O9","v":3599.037482239306}]
[21,"Distribution",-24863168.100407872,null,-2987852.8873187653,null,0.12017184918883086,null,-0.19554266621255093,null,-23123520.080359325,null,null,null,-18265429.836744178,null,-4858090.2436151467]
[22,"General",-3124406.3941829833,null,-467256.77208343329,null,0.1495505747758587,null,-3.0580031368631747E-2,null,-3041360.5282349326,null,null,null,-2572429.6455529621,null,-468930.88268197048]
[23,"Total Trans., Dist."]
[24,"and General Plant",-35880246.223040305,null,-3451359.8777792864,null,null,null,null,null,{"$f":"SUM(K9:K11)","v":-36034988.18907319},null,null,null,{"$f":"SUM(O9:O11)","v":-30711566.100258317},null,{"$f":"SUM(Q9:Q11)","v":-5323422.0888148779}]
[25]
[26,"Grand Total",221302951.20564684,null,15279800.287017819,null,null,null,{"$f":"SUM(I4:I11)","v":1},null,{"$f":"K13+K7","v":222901103.85075891},null,null,null,{"$f":"O13+O7","v":208865326.86286154},null,{"$f":"Q13+Q7","v":14035776.987897407}]
[]
[null,"Clause Related Depreciation Expense 2018, per FPL response to OPC 5-172, Attachment 1",null,null,null,null,null,null,null,null,null,null,14035777]
[]
[null,"Grand Total before Clauses from OPC 5-172, Attachment 1",null,null,null,null,null,null,null,null,222901104]
[]
[]
[null,"2018 is from FPL's response to OPC Fifth Set of Interrogatories, Interrogatory No. 172 Attachment No. 1"]
[]
[null,"Depreciation Expense - Base Rates is from OPC 5-169, Attachment 2"]

{"sheet":"Table 1","index":7,"n_rows":622,"n_cols":22,"rows_kept":622,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002088 FPL RC-16"]
["TABLE 1.  ESTIMATED SURVIVOR CURVE, NET SALVAGE, ORIGINAL COST, BOOK RESERVE AND CALCULATED REMAINING LIFE"]
[" ANNUAL DEPRECIATION ACCRUALS AND RATES RELATED TO ELECTRIC PLANT IN SERVICE AS OF DECEMBER 31, 2017"]
[]
[]
[null,null,null,"PROBABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPOSITE",null,"ANNUAL",null,"ANNUAL"]
[null,null,null,"RETIREMENT",null,null,null,null,null,"NET",null,"ORIGINAL",null,"BOOK",null,"FUTURE",null,"REMAINING",null,"DEPRECIATION",null,"DEPRECIATION"]
[null,null,null,"DATE",null,"SURVIVOR CURVE",null,null,null,"SALVAGE",null,"COST",null,"RESERVE",null,"ACCRUALS",null,"LIFE",null,"ACCRUALS",null,"RATE"]
[null,null,null,-1,null,-2,null,null,null,-3,null,-4,null,-5,null,"(6)=(100%-(3))x(4)-(5)",null,-7,null,"(8)=(6)/(7)",null,"(9)=(8)/(4)"]
[]
["STEAM PRODUCTION PLANT"]
[]
[]
["MANATEE STEAM PLANT"]
["","",{"$f":"+UPPER(B16)","v":""}]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,114283077.88,null,73863099.698491246,null,{"$f":"+ROUND((100-J18)/100*L18-N18,0)","v":41562809},null,10.32,null,{"$f":"+ROUND(P18/R18,0)","v":4027404},null,{"$f":"+ROUND(T18/L18*100,2)","v":3.52}]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,7864883.4699999997,null,1419252.0671375,null,{"$f":"+ROUND((100-J19)/100*L19-N19,0)","v":6602929},null,10.18,null,{"$f":"+ROUND(P19/R19,0)","v":648618},null,{"$f":"+ROUND(T19/L19*100,2)","v":8.25}]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,9839030.5099999998,null,7821767.522224999,null,2115653,null,9.8699999999999992,null,214352,null,2.1800000000000002]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,9833462.4900000002,null,7455584.6702200007,null,2574547,null,9.99,null,257712,null,2.62]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,2498111.02,null,1956325.3372900002,null,541786,null,10.02,null,54070,null,2.16]
["","TOTAL MANATEE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L18:L22)","v":144318565.37},null,{"$f":"+SUBTOTAL(9,N18:N22)","v":92516029.295363739},null,{"$f":"+SUBTOTAL(9,P18:P22)","v":53397724},null,{"$f":"+P23/T23","v":10.264537241866641},null,{"$f":"+SUBTOTAL(9,T18:T22)","v":5202156},null,{"$f":"+T23/L23*100","v":3.604633947588693}]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,6968574.0800000001,null,5629218.7973062489,null,{"$f":"+ROUND((100-J26)/100*L26-N26,0)","v":1409041},null,10.19,null,{"$f":"+ROUND(P26/R26,0)","v":138277},null,{"$f":"+ROUND(T26/L26*100,2)","v":1.98}]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,184992667.80000001,null,95599217.640357509,null,93093304,null,9.99,null,9318649,null,{"$f":"+ROUND(T27/L27*100,2)","v":5.04}]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,74066120.920000002,null,43199871.112767503,null,31606911,null,9.9700000000000006,null,3170202,null,4.28]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,14537672.539999999,null,8121393.6566500003,null,6707032,null,10.18,null,658844,null,4.53]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,4000322.68,null,2337843.9055699999,null,1662479,null,10.06,null,165256,null,4.13]
["","TOTAL MANATEE UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L26:L30)","v":284565358.02000004},null,{"$f":"+SUBTOTAL(9,N26:N30)","v":154887545.11265126},null,{"$f":"+SUBTOTAL(9,P26:P30)","v":134478767},null,{"$f":"+P31/T31","v":9.9975085546092899},null,{"$f":"+SUBTOTAL(9,T26:T30)","v":13451228},null,{"$f":"+T31/L31*100","v":4.7269379848599176}]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,5083211.03,null,4050365.7496287501,null,{"$f":"+ROUND((100-J34)/100*L34-N34,0)","v":1083677},null,10.220000000000001,null,{"$f":"+ROUND(P34/R34,0)","v":106035},null,{"$f":"+ROUND(T34/L34*100,2)","v":2.09}]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,187516002.43000001,null,89627110.299992487,null,101639212,null,10.02,null,10143634,null,{"$f":"+ROUND(T35/L35*100,2)","v":5.41}]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,72134310.349999994,null,44200582.626814999,null,28655071,null,9.9499999999999993,null,2879907,null,3.99]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,12511248.529999999,null,6482958.5875800001,null,6278515,null,10.199999999999999,null,615541,null,4.92]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,3520593.83,null,1720389.48007,null,1800204,null,10.07,null,178769,null,5.08]
["","TOTAL MANATEE UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L34:L38)","v":280765366.16999996},null,{"$f":"+SUBTOTAL(9,N34:N38)","v":146081406.74408624},null,{"$f":"+SUBTOTAL(9,P34:P38)","v":139456679},null,{"$f":"+P39/T39","v":10.015643549509095},null,{"$f":"+SUBTOTAL(9,T34:T38)","v":13923886},null,{"$f":"+T39/L39*100","v":4.9592605348514596}]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L17:L40)","v":709649289.56000006},null,{"$f":"+SUBTOTAL(9,N17:N40)","v":393484981.15210134},null,{"$f":"+SUBTOTAL(9,P17:P40)","v":327333170},null,{"$f":"+P41/T41","v":10.047900576076509},null,{"$f":"+SUBTOTAL(9,T17:T40)","v":32577270},null,{"$f":"+T41/L41*100","v":4.5906154602365215}]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,241400701.34999999,null,161452115.17160502,null,{"$f":"+ROUND((100-J47)/100*L47-N47,0)","v":82362593},null,13.1,null,{"$f":"+ROUND(P47/R47,0)","v":6287221},null,{"$f":"+ROUND(T47/L47*100,2)","v":2.6}]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,7052454.5199999996,null,3063360.0129200001,null,4130144,null,12.67,null,325978,null,{"$f":"+ROUND(T48/L48*100,2)","v":4.62}]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,27411865.75,null,15382397.116547497,null,12303587,null,12.56,null,979585,null,3.57]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,10271933.77,null,5585791.270800001,null,4891581,null,12.86,null,380372,null,3.7]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3879628.68,null,1972391.7705900001,null,1907237,null,12.77,null,149353,null,3.85]
["","TOTAL MARTIN COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L47:L51)","v":290016584.06999999},null,{"$f":"+SUBTOTAL(9,N47:N51)","v":187456055.34246251},null,{"$f":"+SUBTOTAL(9,P47:P51)","v":105595142},null,{"$f":"+P52/T52","v":13.000310864537054},null,{"$f":"+SUBTOTAL(9,T47:T51)","v":8122509},null,{"$f":"+T52/L52*100","v":2.8007050100416002}]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,0,null,370941.56,null,370941.56,null,{"$f":"+ROUND((100-J55)/100*L55-N55,0)","v":0},null,12.21,null,{"$f":"+ROUND(P55/R55,0)","v":0},null,{"$f":"+ROUND(T55/L55*100,2)","v":0}]
["","TOTAL MARTIN PIPELINE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L55:L55)","v":370941.56},null,{"$f":"+SUBTOTAL(9,N55:N55)","v":370941.56},null,{"$f":"+SUBTOTAL(9,P55:P55)","v":0},null,null,null,{"$f":"+SUBTOTAL(9,T55:T55)","v":0}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,16367428.140000001,null,10593608.281450002,null,{"$f":"+ROUND((100-J59)/100*L59-N59,0)","v":5937494},null,13.09,null,{"$f":"+ROUND(P59/R59,0)","v":453590},null,{"$f":"+ROUND(T59/L59*100,2)","v":2.77}]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,212347650.78,null,91195079.782739982,null,125399524,null,12.56,null,9984039,null,{"$f":"+ROUND(T60/L60*100,2)","v":4.7}]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,89915729.920000002,null,52042195.833830006,null,38772691,null,12.57,null,3084542,null,3.43]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,24335747.449999999,null,14796848.534870002,null,10025614,null,12.81,null,782640,null,3.22]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3586002.99,null,1812805.45688,null,1773198,null,12.78,null,138748,null,3.87]
["","TOTAL MARTIN UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L59:L63)","v":346552559.28000003},null,{"$f":"+SUBTOTAL(9,N59:N63)","v":170440537.88977},null,{"$f":"+SUBTOTAL(9,P59:P63)","v":181908521},null,{"$f":"+P64/T64","v":12.594438877564734},null,{"$f":"+SUBTOTAL(9,T59:T63)","v":14443559},null,{"$f":"+T64/L64*100","v":4.1677831004936277}]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,11241256.67,null,7751660.2911624992,null,{"$f":"+ROUND((100-J67)/100*L67-N67,0)","v":3602009},null,13.05,null,{"$f":"+ROUND(P67/R67,0)","v":276016},null,{"$f":"+ROUND(T67/L67*100,2)","v":2.46}]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,214665917.31999999,null,88354501.530029997,null,130604734,null,12.59,null,10373688,null,{"$f":"+ROUND(T68/L68*100,2)","v":4.83}]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,82668790.599999994,null,31513006.099924996,null,51982472,null,12.64,null,4112537,null,4.97]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,22992822.890000001,null,12504334.3903,null,10948345,null,12.9,null,848709,null,3.69]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3273365.34,null,1424240.87145,null,1849124,null,12.81,null,144350,null,4.41]
["","TOTAL MARTIN UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L67:L71)","v":334842152.81999993},null,{"$f":"+SUBTOTAL(9,N67:N71)","v":141547743.1828675},null,{"$f":"+SUBTOTAL(9,P67:P71)","v":198986684},null,{"$f":"+P72/T72","v":12.62982513820746},null,{"$f":"+SUBTOTAL(9,T67:T71)","v":15755300},null,{"$f":"+T72/L72*100","v":4.7052916926112136}]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L46:L73)","v":971782237.7299999},null,{"$f":"+SUBTOTAL(9,N46:N73)","v":499815277.97509998},null,{"$f":"+SUBTOTAL(9,P46:P73)","v":486490347},null,{"$f":"+P74/T74","v":12.695015141421882},null,{"$f":"+SUBTOTAL(9,T46:T73)","v":38321368},null,{"$f":"+T74/L74*100","v":3.9434110351219664}]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,0,null,33149442.199999999,null,33149442.199999999,null,{"$f":"+ROUND((100-J80)/100*L80-N80,0)","v":0},null,18.45,null,{"$f":"+ROUND(P80/R80,0)","v":0},null,{"$f":"+ROUND(T80/L80*100,2)","v":0}]
["","TOTAL SCHERER COAL CARS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L80:L80)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,N80:N80)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,P80:P80)","v":0},null,{"$f":"+R80","v":18.45},null,{"$f":"+SUBTOTAL(9,T80:T80)","v":0},null,{"$f":"+T81/L81*100","v":0}]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,40048942.609999999,null,21435438.487260003,null,{"$f":"+ROUND((100-J84)/100*L84-N84,0)","v":19013994},null,20.68,null,{"$f":"+ROUND(P84/R84,0)","v":919439},null,{"$f":"+ROUND(T84/L84*100,2)","v":2.2999999999999998}]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,26275279.309999999,null,12672089.538967501,null,14654201,null,18.59,null,788284,null,{"$f":"+ROUND(T85/L85*100,2)","v":3}]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,4409078.75,null,1937291.3497349999,null,2515878,null,19.12,null,131584,null,2.98]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,1246717.6399999999,null,704489.44840000011,null,579630,null,19.420000000000002,null,29847,null,2.39]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,3720891.68,null,1817682.1399300003,null,1940418,null,19.66,null,98699,null,2.65]
["","TOTAL SCHERER COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L84:L88)","v":75700909.99000001},null,{"$f":"+SUBTOTAL(9,N84:N88)","v":38566990.964292504},null,{"$f":"+SUBTOTAL(9,P84:P88)","v":38704121},null,{"$f":"+P89/T89","v":19.668197268800057},null,{"$f":"+SUBTOTAL(9,T84:T88)","v":1967853},null,{"$f":"+T89/L89*100","v":2.5995103629004603}]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,3049496.26,null,1704572.5490649999,null,{"$f":"+ROUND((100-J92)/100*L92-N92,0)","v":1375419},null,20.64,null,{"$f":"+ROUND(P92/R92,0)","v":66639},null,{"$f":"+ROUND(T92/L92*100,2)","v":2.19}]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,22708657.52,null,10156497.57824125,null,13460506,null,18.809999999999999,null,715604,null,3.15]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,2878397.99,null,294184.24463000003,null,2612998,null,19.7,null,132639,null,4.6100000000000003]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,2865604.55,null,303886.83860000002,null,2647686,null,20.52,null,129030,null,4.5]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L92:L95)","v":31502156.320000004},null,{"$f":"+SUBTOTAL(9,N92:N95)","v":12459141.210536249},null,{"$f":"+SUBTOTAL(9,P92:P95)","v":20096609},null,{"$f":"+P96/T96","v":19.251248189502565},null,{"$f":"+SUBTOTAL(9,T92:T95)","v":1043912},null,{"$f":"+T96/L96*100","v":3.3137795057452748}]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,161759187.53,null,42338154.112153754,null,{"$f":"+ROUND((100-J99)/100*L99-N99,0)","v":121038625},null,20.93,null,{"$f":"+ROUND(P99/R99,0)","v":5783021},null,{"$f":"+ROUND(T99/L99*100,2)","v":3.58}]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,682720321.07000005,null,193672542.08437496,null,516356592,null,19.309999999999999,null,26740372,null,3.92]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,124903380.64,null,61685842.934350006,null,64466572,null,19.09,null,3376981,null,2.7]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,50198263.530000001,null,15152820.545919999,null,36551391,null,20.07,null,1821195,null,3.63]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,5202651.3499999996,null,2391381.31544,null,2863297,null,19.78,null,144757,null,2.78]
["","TOTAL SCHERER UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L99:L103)","v":1024783804.12},null,{"$f":"+SUBTOTAL(9,N99:N103)","v":315240740.99223876},null,{"$f":"+SUBTOTAL(9,P99:P103)","v":741276477},null,{"$f":"+P104/T104","v":19.576139417381025},null,{"$f":"+SUBTOTAL(9,T99:T103)","v":37866326},null,{"$f":"+T104/L104*100","v":3.6950550787164795}]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L78:L105)","v":1165136312.6300001},null,{"$f":"+SUBTOTAL(9,N78:N105)","v":399416315.36706752},null,{"$f":"+SUBTOTAL(9,P78:P105)","v":800077207},null,{"$f":"+P106/T106","v":19.572274228754956},null,{"$f":"+SUBTOTAL(9,T78:T105)","v":40878091},null,{"$f":"+T106/L106*100","v":3.5084385025927194}]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,3538785.86,null,1868163.03,null,{"$f":"+ROUND((100-J112)/100*L112-N112,0)","v":1706011},null,19.55,null,{"$f":"+ROUND(P112/R112,0)","v":87264},null,{"$f":"+ROUND(T112/L112*100,2)","v":2.4700000000000002}]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,30678751.75,null,15854784.620000001,null,16051117,null,17.23,null,931580,null,3.04]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,3748249.87,null,2207826.06,null,{"$f":"+ROUND((100-J114)/100*L114-N114,0)","v":1652871},null,18.350000000000001,null,{"$f":"+ROUND(P114/R114,0)","v":90075},null,{"$f":"+ROUND(T114/L114*100,2)","v":2.4}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,298312.17,null,167024.57,null,134271,null,18.5,null,7258,null,2.4300000000000002]
["","TOTAL SJRPP COAL AND LIMESTONE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L112:L115)","v":38264099.649999999},null,{"$f":"+SUBTOTAL(9,N112:N115)","v":20097798.280000001},null,{"$f":"+SUBTOTAL(9,P112:P115)","v":19544270},null,{"$f":"+P116/T116","v":17.51000961317067},null,{"$f":"+SUBTOTAL(9,T112:T115)","v":1116177},null,{"$f":"+T116/L116*100","v":2.9170345316095787}]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,0,null,52104.91,null,52104.93,null,{"$f":"+ROUND((100-J119)/100*L119-N119,0)","v":0},null,17.100000000000001,null,{"$f":"+ROUND(P119/R119,0)","v":0},null,{"$f":"+ROUND(T119/L119*100,2)","v":0}]
["","TOTAL SJRPP COAL CARS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L119:L119)","v":52104.91},null,{"$f":"+SUBTOTAL(9,N119:N119)","v":52104.93},null,{"$f":"+SUBTOTAL(9,P119:P119)","v":0},null,{"$f":"+R119","v":17.100000000000001},null,{"$f":"+SUBTOTAL(9,T119:T119)","v":0},null,{"$f":"+T120/L120*100","v":0}]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,33324990.640000001,null,22656891.84508625,null,{"$f":"+ROUND((100-J123)/100*L123-N123,0)","v":11001349},null,19.62,null,{"$f":"+ROUND(P123/R123,0)","v":560721},null,{"$f":"+ROUND(T123/L123*100,2)","v":1.68}]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,3714735.93,null,2636058.3761575003,null,1227267,null,17.48,null,70210,null,1.89]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,2511326.3199999998,null,1735625.5175175003,null,800814,null,17.97,null,44564,null,1.77]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,5865106.7999999998,null,4091638.2254600008,null,1949422,null,18.46,null,105602,null,1.8]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,1607470.4,null,1035942.652,null,587602,null,18.68,null,31456,null,1.96]
["","TOTAL SJRPP COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L123:L127)","v":47023630.089999996},null,{"$f":"+SUBTOTAL(9,N123:N127)","v":32156156.616221249},null,{"$f":"+SUBTOTAL(9,P123:P127)","v":15566454},null,{"$f":"+P128/T128","v":19.157462959339266},null,{"$f":"+SUBTOTAL(9,T123:T127)","v":812553},null,{"$f":"+T128/L128*100","v":1.7279674037177253}]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,2158590.42,null,1153359.8499999999,null,{"$f":"+ROUND((100-J131)/100*L131-N131,0)","v":1026816},null,19.61,null,{"$f":"+ROUND(P131/R131,0)","v":52362},null,{"$f":"+ROUND(T131/L131*100,2)","v":2.4300000000000002}]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,16972047.609999999,null,9823710.9500000011,null,7827219,null,17.12,null,457197,null,2.69]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,52222.78,null,32590.69,null,{"$f":"+ROUND((100-J133)/100*L133-N133,0)","v":21199},null,18.5,null,{"$f":"+ROUND(P133/R133,0)","v":1146},null,{"$f":"+ROUND(T133/L133*100,2)","v":2.19}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,153865.69,null,67155.16,null,88249,null,18.79,null,4697,null,3.05]
["","TOTAL SJRPP GYPSUM AND ASH",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L131:L134)","v":19336726.500000004},null,{"$f":"+SUBTOTAL(9,N131:N134)","v":11076816.65},null,{"$f":"+SUBTOTAL(9,P131:P134)","v":8963483},null,{"$f":"+P135/T135","v":17.391246056476305},null,{"$f":"+SUBTOTAL(9,T131:T134)","v":515402},null,{"$f":"+T135/L135*100","v":2.6654046123060176}]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,9098352.4900000002,null,6630362.9094249988,null,{"$f":"+ROUND((100-J138)/100*L138-N138,0)","v":2558973},null,19.54,null,{"$f":"+ROUND(P138/R138,0)","v":130961},null,{"$f":"+ROUND(T138/L138*100,2)","v":1.44}]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,100163071.93000001,null,52036604.985247515,null,52132990,null,17.77,null,2933764,null,2.93]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,31632809.399999999,null,15898435.541785,null,16050702,null,18.38,null,873270,null,2.76]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,12543007.01,null,8124525.9875699999,null,4794771,null,18.55,null,258478,null,2.06]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,2049400.34,null,1428937.0515099999,null,640957,null,18.579999999999998,null,34497,null,1.68]
["","TOTAL SJRPP UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L138:L142)","v":155486641.16999999},null,{"$f":"+SUBTOTAL(9,N138:N142)","v":84118866.475537524},null,{"$f":"+SUBTOTAL(9,P138:P142)","v":76178393},null,{"$f":"+P143/T143","v":18.004947565215542},null,{"$f":"+SUBTOTAL(9,T138:T142)","v":4230970},null,{"$f":"+T143/L143*100","v":2.7211147968487563}]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,7123662.1600000001,null,4212841.51,null,{"$f":"+ROUND((100-J146)/100*L146-N146,0)","v":2982057},null,19.510000000000002,null,{"$f":"+ROUND(P146/R146,0)","v":152848},null,{"$f":"+ROUND(T146/L146*100,2)","v":2.15}]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,89481418.799999997,null,41170858.04999999,null,51889818,null,17.760000000000002,null,2921724,null,3.27]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,28267581.84,null,11215912.659999998,null,17334345,null,18.38,null,943109,null,3.34]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,10030603.41,null,5480957.9099999983,null,4850564,null,18.440000000000001,null,263046,null,2.62]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,1560108.42,null,895106.18,null,680603,null,18.600000000000001,null,36592,null,2.35]
["","TOTAL SJRPP UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L146:L150)","v":136463374.63},null,{"$f":"+SUBTOTAL(9,N146:N150)","v":62975676.30999998},null,{"$f":"+SUBTOTAL(9,P146:P150)","v":77737387},null,{"$f":"+P151/T151","v":18.005940028985581},null,{"$f":"+SUBTOTAL(9,T146:T150)","v":4317319},null,{"$f":"+T151/L151*100","v":3.1637199444215449}]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L111:L152)","v":396626576.94999999},null,{"$f":"+SUBTOTAL(9,N111:N152)","v":210477419.26175874},null,{"$f":"+SUBTOTAL(9,P111:P152)","v":197989987},null,{"$f":"+P153/T153","v":18.011499650531945},null,{"$f":"+SUBTOTAL(9,T111:T152)","v":10992421},null,{"$f":"+T153/L153*100","v":2.7714786751130243}]
[null,""]
["TOTAL STEAM PRODUCTION",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L154)","v":3243194416.8700008},null,{"$f":"+SUBTOTAL(9,N15:N154)","v":1503193993.7560279},null,{"$f":"+SUBTOTAL(9,P15:P154)","v":1811890711},null,{"$f":"+P155/T155","v":14.758518007170368},null,{"$f":"+SUBTOTAL(9,T15:T154)","v":122769150},null,{"$f":"+T155/L155*100","v":3.785439114022779}]
[null,""]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,397119195.66000003,null,177004049.86603251,null,{"$f":"+ROUND((100-J163)/100*L163-N163,0)","v":224086338},null,24.26,null,{"$f":"+ROUND(P163/R163,0)","v":9236865},null,{"$f":"+ROUND(T163/L163*100,2)","v":2.33}]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-04-30",null,60,"-","R1 *",null,-2,null,55584106.710000001,null,31607489.042424999,null,25088300,null,22.87,null,1096996,null,1.97]
[323,"TURBOGENERATOR UNITS",null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,12406915.970000001,null,-7437953.8925899994,null,19844870,null,21.52,null,922159,null,7.43]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,34379625.869999997,null,16953508.435984995,null,17769914,null,23.89,null,743822,null,2.16]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,20728940.609999999,null,2303180.0177199994,null,19047629,null,21.93,null,868565,null,4.1900000000000004]
["","TOTAL ST. LUCIE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L167)","v":520218784.82000005},null,{"$f":"+SUBTOTAL(9,N163:N167)","v":220430273.46957254},null,{"$f":"+SUBTOTAL(9,P163:P167)","v":305837051},null,{"$f":"+P168/T168","v":23.766504354423979},null,{"$f":"+SUBTOTAL(9,T163:T167)","v":12868407},null,{"$f":"+T168/L168*100","v":2.4736528890344811}]
[""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2036-03-31",null,100,"-","R1.5 *",null,-1,null,196854866.28999999,null,101666895.52232748,null,{"$f":"+ROUND((100-J171)/100*L171-N171,0)","v":97156519},null,17.73,null,{"$f":"+ROUND(P171/R171,0)","v":5479781},null,{"$f":"+ROUND(T171/L171*100,2)","v":2.78}]
[322,"REACTOR PLANT EQUIPMENT",null,"2036-03-31",null,60,"-","R1 *",null,-2,null,845363775.00999999,null,303976050.34104997,null,558295000,null,17.11,null,32629749,null,3.86]
[323,"TURBOGENERATOR UNITS",null,"2036-03-31",null,45,"-","R0.5 *",null,0,null,413333703.58999997,null,56813276.805300012,null,356520427,null,16.48,null,21633521,null,5.23]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2036-03-31",null,75,"-","R2.5 *",null,-1,null,120786348.08,null,50666362.974705003,null,71327849,null,17.739999999999998,null,4020736,null,3.33]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2036-03-31",null,50,"-","R1.5 *",null,-3,null,11438745.220000001,null,7097019.395010001,null,4684888,null,15.22,null,307811,null,2.69]
["","TOTAL ST. LUCIE UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L171:L175)","v":1587777438.1899998},null,{"$f":"+SUBTOTAL(9,N171:N175)","v":520219605.03839242},null,{"$f":"+SUBTOTAL(9,P171:P175)","v":1087984683},null,{"$f":"+P176/T176","v":16.980763972829273},null,{"$f":"+SUBTOTAL(9,T171:T175)","v":64071598},null,{"$f":"+T176/L176*100","v":4.0353009470293868}]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,298911837.25999999,null,133449792.72188,null,{"$f":"+ROUND((100-J179)/100*L179-N179,0)","v":168451163},null,24.24,null,{"$f":"+ROUND(P179/R179,0)","v":6949305},null,{"$f":"+ROUND(T179/L179*100,2)","v":2.3199999999999998}]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-04-30",null,60,"-","R1 *",null,-2,null,1057336501.04,null,401479216.97777498,null,677004014,null,22.86,null,29615224,null,2.8]
[323,"TURBOGENERATOR UNITS",null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,350466490.07999998,null,54374394.01382,null,296092096,null,21.65,null,13676309,null,3.9]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,189637024.55000001,null,86957686.152674988,null,104575709,null,23.78,null,4397633,null,2.3199999999999998]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,24225433.390000001,null,11438959.9648025,null,13513236,null,20.11,null,671966,null,2.77]
["","TOTAL ST. LUCIE UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L179:L183)","v":1920577286.3199999},null,{"$f":"+SUBTOTAL(9,N179:N183)","v":687700049.83095253},null,{"$f":"+SUBTOTAL(9,P179:P183)","v":1259636218},null,{"$f":"+P184/T184","v":22.773933570620677},null,{"$f":"+SUBTOTAL(9,T179:T183)","v":55310437},null,{"$f":"+T184/L184*100","v":2.879886031870126}]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L185)","v":4028573509.3299994},null,{"$f":"+SUBTOTAL(9,N163:N185)","v":1428349928.3389173},null,{"$f":"+SUBTOTAL(9,P163:P185)","v":2653457952},null,{"$f":"+P186/T186","v":20.063887211809849},null,{"$f":"+SUBTOTAL(9,T163:T185)","v":132250442},null,{"$f":"+T186/L186*100","v":3.2828106944980346}]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,380704673.41000003,null,186854083.98628506,null,{"$f":"+ROUND((100-J192)/100*L192-N192,0)","v":197657636},null,15.03,null,{"$f":"+ROUND(P192/R192,0)","v":13150874},null,{"$f":"+ROUND(T192/L192*100,2)","v":3.45}]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-04-30",null,60,"-","R1 *",null,-2,null,144884580.21000001,null,25644014.406124998,null,122138257,null,14.66,null,8331395,null,5.75]
[323,"TURBOGENERATOR UNITS",null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,22821885.52,null,5761406.5085399998,null,17060479,null,14.07,null,1212543,null,5.31]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,56769857.590000004,null,34483979.696845002,null,22853576,null,15.03,null,1520531,null,2.68]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,39215641.060000002,null,17765783.163147502,null,22626327,null,14.44,null,1566920,null,4]
["","TOTAL TURKEY POINT COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L192:L196)","v":644396637.78999996},null,{"$f":"+SUBTOTAL(9,N192:N196)","v":270509267.76094258},null,{"$f":"+SUBTOTAL(9,P192:P196)","v":382336275},null,{"$f":"+P197/T197","v":14.82943041113187},null,{"$f":"+SUBTOTAL(9,T192:T196)","v":25782263},null,{"$f":"+T197/L197*100","v":4.0009927873649289}]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2032-07-31",null,100,"-","R1.5 *",null,-1,null,185601316.09999999,null,40968914.845690005,null,{"$f":"+ROUND((100-J200)/100*L200-N200,0)","v":146488414},null,14.34,null,{"$f":"+ROUND(P200/R200,0)","v":10215371},null,{"$f":"+ROUND(T200/L200*100,2)","v":5.5}]
[322,"REACTOR PLANT EQUIPMENT",null,"2032-07-31",null,60,"-","R1 *",null,-2,null,595235354.19000006,null,176726668.33532494,null,430413393,null,13.91,null,30942731,null,5.2]
[323,"TURBOGENERATOR UNITS",null,"2032-07-31",null,45,"-","R0.5 *",null,0,null,758820503.48000002,null,99120406.050170019,null,659700097,null,13.53,null,48758322,null,6.43]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2032-07-31",null,75,"-","R2.5 *",null,-1,null,153810947.63,null,73799056.878002495,null,81550000,null,14.32,null,5694832,null,3.7]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2032-07-31",null,50,"-","R1.5 *",null,-3,null,16088187.859999999,null,890396.52080999978,null,15680437,null,13.93,null,1125660,null,7]
["","TOTAL TURKEY POINT UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L200:L204)","v":1709556309.26},null,{"$f":"+SUBTOTAL(9,N200:N204)","v":391505442.62999749},null,{"$f":"+SUBTOTAL(9,P200:P204)","v":1333832341},null,{"$f":"+P205/T205","v":13.788245440861481},null,{"$f":"+SUBTOTAL(9,T200:T204)","v":96736916},null,{"$f":"+T205/L205*100","v":5.6585978172239102}]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,129681129.70999999,null,50771974.778832503,null,{"$f":"+ROUND((100-J208)/100*L208-N208,0)","v":80205966},null,15.04,null,{"$f":"+ROUND(P208/R208,0)","v":5332843},null,{"$f":"+ROUND(T208/L208*100,2)","v":4.1100000000000003}]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-04-30",null,60,"-","R1 *",null,-2,null,518893110.5,null,190785223.53052503,null,338485749,null,14.58,null,23215758,null,4.47]
[323,"TURBOGENERATOR UNITS",null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,601429270.39999998,null,92161742.462490007,null,509267528,null,14.16,null,35965221,null,5.98]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,177722654.02000001,null,105343398.330065,null,74156482,null,14.98,null,4950366,null,2.79]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,12121306.1,null,279921.07154499996,null,12205024,null,14.57,null,837682,null,6.91]
["","TOTAL TURKEY POINT UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L208:L212)","v":1439847470.73},null,{"$f":"+SUBTOTAL(9,N208:N212)","v":439342260.17345756},null,{"$f":"+SUBTOTAL(9,P208:P212)","v":1014320749},null,{"$f":"+P213/T213","v":14.428076365536223},null,{"$f":"+SUBTOTAL(9,T208:T212)","v":70301870},null,{"$f":"+T213/L213*100","v":4.8825914848020036}]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L191:L214)","v":3793800417.7800002},null,{"$f":"+SUBTOTAL(9,N191:N214)","v":1101356970.5643973},null,{"$f":"+SUBTOTAL(9,P191:P214)","v":2730489365},null,{"$f":"+P215/T215","v":14.160743234002425},null,{"$f":"+SUBTOTAL(9,T191:T214)","v":192821049},null,{"$f":"+T215/L215*100","v":5.0825301219412102}]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L216)","v":7822373927.1100016},null,{"$f":"+SUBTOTAL(9,N163:N216)","v":2529706898.9033146},null,{"$f":"+SUBTOTAL(9,P163:P216)","v":5383947317},null,{"$f":"+P217/T217","v":16.562348486597983},null,{"$f":"+SUBTOTAL(9,T163:T216)","v":325071491},null,{"$f":"+T217/L217*100","v":4.1556628975942935}]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,87455288.390000001,null,58653734.337399997,null,{"$f":"+ROUND((100-J225)/100*L225-N225,0)","v":30550660},null,15.14,null,{"$f":"+ROUND(P225/R225,0)","v":2017877},null,{"$f":"+ROUND(T225/L225*100,2)","v":2.31}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,11879794.880000001,null,6764061.0843774993,null,5472128,null,14.45,null,378694,null,3.19]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,29161925.579999998,null,7732617.8999475874,null,22304165,null,14.72,null,1515229,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,37564239.130000003,null,8857045.4351524133,null,15559710,null,6.67,null,2332790,null,6.21]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,702077.8,null,422319.08929500007,null,{"$f":"+ROUND((100-J229)/100*L229-N229,0)","v":300821},null,14.97,null,{"$f":"+ROUND(P229/R229,0)","v":20095},null,{"$f":"+ROUND(T229/L229*100,2)","v":2.86}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,12506640.1,null,9717935.8327950016,null,3038837,null,14.42,null,210738,null,1.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,1273680.52,null,642012.12972749991,null,657142,null,14.52,null,45258,null,3.55]
["","TOTAL LAUDERDALE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L225:L231)","v":180543646.40000001},null,{"$f":"+SUBTOTAL(9,N225:N231)","v":92789725.808695003},null,{"$f":"+SUBTOTAL(9,P225:P231)","v":77883463},null,{"$f":"+P232/T232","v":11.944068878695338},null,{"$f":"+SUBTOTAL(9,T225:T231)","v":6520681},null,{"$f":"+T232/L232*100","v":3.6116923137539994}]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,5252476.74,null,3609976.57999375,null,{"$f":"+ROUND((100-J235)/100*L235-N235,0)","v":1747550},null,15.13,null,{"$f":"+ROUND(P235/R235,0)","v":115502},null,{"$f":"+ROUND(T235/L235*100,2)","v":2.2000000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,695047.38,null,531831.33391749999,null,184067,null,14.37,null,12809,null,1.84]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,130963584.06,null,56698997.684554584,null,78193494,null,14.36,null,5445229,null,4.16]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,64498883.460000001,null,10698974.941431008,null,31225299,null,6.41,null,4871341,null,7.55]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,29715224.530000001,null,21249929.871830001,null,{"$f":"+ROUND((100-J239)/100*L239-N239,0)","v":9356751},null,14.8,null,{"$f":"+ROUND(P239/R239,0)","v":632213},null,{"$f":"+ROUND(T239/L239*100,2)","v":2.13}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,30758543.48,null,20012938.554825004,null,11360776,null,14.57,null,779738,null,2.54]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,2681785.2799999998,null,1971609.4779800002,null,763812,null,14.11,null,54133,null,2.02]
["","TOTAL LAUDERDALE UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L235:L241)","v":264565544.93000001},null,{"$f":"+SUBTOTAL(9,N235:N241)","v":114774258.44453186},null,{"$f":"+SUBTOTAL(9,P235:P241)","v":132831749},null,{"$f":"+P242/T242","v":11.152056025687255},null,{"$f":"+SUBTOTAL(9,T235:T241)","v":11910965},null,{"$f":"+T242/L242*100","v":4.5020847303270193}]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,3304987.8,null,2032622.1496874995,null,{"$f":"+ROUND((100-J245)/100*L245-N245,0)","v":1338465},null,15.16,null,{"$f":"+ROUND(P245/R245,0)","v":88289},null,{"$f":"+ROUND(T245/L245*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,766036.02,null,526297.66347749997,null,262719,null,14.52,null,18094,null,2.36]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,130296358.81,null,36892591.604303971,null,97312658,null,14.37,null,6771932,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,24422477.670000002,null,2046911.8718494119,null,13827699,null,6.92,null,1998222,null,8.18]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,32777730.66,null,23372189.698137499,null,{"$f":"+ROUND((100-J249)/100*L249-N249,0)","v":10388873},null,14.86,null,{"$f":"+ROUND(P249/R249,0)","v":699117},null,{"$f":"+ROUND(T249/L249*100,2)","v":2.13}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,25710169.039999999,null,16111822.174325,null,10112550,null,14.64,null,690748,null,2.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,1868249.99,null,1335398.9189250001,null,570216,null,14.12,null,40384,null,2.16]
["","TOTAL LAUDERDALE UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L245:L251)","v":219146009.99000001},null,{"$f":"+SUBTOTAL(9,N245:N251)","v":82317834.080705881},null,{"$f":"+SUBTOTAL(9,P245:P251)","v":133813180},null,{"$f":"+P252/T252","v":12.983017208274237},null,{"$f":"+SUBTOTAL(9,T245:T251)","v":10306786},null,{"$f":"+T252/L252*100","v":4.7031593230788529}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L224:L253)","v":664255201.31999993},null,{"$f":"+SUBTOTAL(9,N224:N253)","v":289881818.33393276},null,{"$f":"+SUBTOTAL(9,P224:P253)","v":344528392},null,{"$f":"+P254/T254","v":11.988419966684335},null,{"$f":"+SUBTOTAL(9,T224:T253)","v":28738432},null,{"$f":"+T254/L254*100","v":4.3264142972296398}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,9369834.6799999997,null,2084624.7474000002,null,{"$f":"+ROUND((100-J260)/100*L260-N260,0)","v":7472607},null,24.23,null,{"$f":"+ROUND(P260/R260,0)","v":308403},null,{"$f":"+ROUND(T260/L260*100,2)","v":3.29}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,843137.77,null,299079.16278000001,null,569353,null,16.05,null,35474,null,4.21]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,3966235.24,null,1207202.4510664758,null,2878020,null,23.12,null,124482,null,3.14]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,441576.73,null,232703.02052102418,null,54322,null,5.5,null,9877,null,2.2400000000000002]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,244992.81,null,16476.129422499998,null,{"$f":"+ROUND((100-J264)/100*L264-N264,0)","v":235866},null,24.49,null,{"$f":"+ROUND(P264/R264,0)","v":9631},null,{"$f":"+ROUND(T264/L264*100,2)","v":3.93}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1235228.53,null,156636.92349500002,null,1103296,null,24.06,null,45856,null,3.71]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,816343.35,null,214351.49612250002,null,618319,null,22.18,null,27877,null,3.41]
["","TOTAL FT. MYERS COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L260:L266)","v":16917349.109999999},null,{"$f":"+SUBTOTAL(9,N260:N266)","v":4211073.9308075001},null,{"$f":"+SUBTOTAL(9,P260:P266)","v":12931783},null,{"$f":"+P267/T267","v":23.026679131054131},null,{"$f":"+SUBTOTAL(9,T260:T266)","v":561600},null,{"$f":"+T267/L267*100","v":3.3196690353102256}]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,30529034.859999999,null,12785207.480231252,null,{"$f":"+ROUND((100-J270)/100*L270-N270,0)","v":18354408},null,24.52,null,{"$f":"+ROUND(P270/R270,0)","v":748548},null,{"$f":"+ROUND(T270/L270*100,2)","v":2.4500000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,6577101.4100000001,null,2145940.8426675,null,4628474,null,22.7,null,203898,null,3.1]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,408864985.94999999,null,89323988.260784045,null,331806947,null,22.81,null,14546556,null,3.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,296494182.88999999,null,44886480.607737973,null,147834738,null,6.72,null,21999217,null,7.42]
[344,"GENERATORS",null,"2043-06-30",null,60,null,"R2 *",null,-3,null,60821750.789999999,null,20599902.224594999,null,{"$f":"+ROUND((100-J274)/100*L274-N274,0)","v":42046501},null,23.89,null,{"$f":"+ROUND(P274/R274,0)","v":1760004},null,{"$f":"+ROUND(T274/L274*100,2)","v":2.89}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,null,"R2.5 *",null,-2,null,59067994.990000002,null,26786315.784512501,null,33463039,null,23.33,null,1434335,null,2.4300000000000002]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,null,"S0.5 *",null,-2,null,3758287.96,null,1722264.7495050002,null,2111189,null,22.24,null,94928,null,2.5299999999999998]
["","TOTAL FT. MYERS UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L270:L276)","v":866113338.8499999},null,{"$f":"+SUBTOTAL(9,N270:N276)","v":198250099.95003328},null,{"$f":"+SUBTOTAL(9,P270:P276)","v":580245296},null,{"$f":"+P277/T277","v":14.226061787676739},null,{"$f":"+SUBTOTAL(9,T270:T276)","v":40787486},null,{"$f":"+T277/L277*100","v":4.7092550328524485}]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,10700878,null,1890177.8307749999,null,{"$f":"+ROUND((100-J280)/100*L280-N280,0)","v":9024718},null,24.85,null,{"$f":"+ROUND(P280/R280,0)","v":363168},null,{"$f":"+ROUND(T280/L280*100,2)","v":3.39}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,13754446.34,null,2575625.65601,null,11591454,null,23.58,null,491580,null,3.57]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,168674571.06,null,-2356861.8319111057,null,176091670,null,23.24,null,7577094,null,4.49]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,25,"-","R1 *",null,29,null,20277149.27,null,-285151.0805563975,null,14681927,null,19.16,null,766280,null,3.78]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,48074379.299999997,null,8684298.6978475004,null,{"$f":"+ROUND((100-J284)/100*L284-N284,0)","v":40832312},null,24.44,null,{"$f":"+ROUND(P284/R284,0)","v":1670717},null,{"$f":"+ROUND(T284/L284*100,2)","v":3.48}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,33771053.380000003,null,6357742.2970499992,null,28088732,null,24.37,null,1152595,null,3.41]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,1777365.41,null,269117.27785000001,null,1543795,null,23.59,null,65443,null,3.68]
["","TOTAL FT. MYERS UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L280:L286)","v":297029842.76000005},null,{"$f":"+SUBTOTAL(9,N280:N286)","v":17134948.847064994},null,{"$f":"+SUBTOTAL(9,P280:P286)","v":281854608},null,{"$f":"+P287/T287","v":23.319059836548348},null,{"$f":"+SUBTOTAL(9,T280:T286)","v":12086877},null,{"$f":"+T287/L287*100","v":4.0692466749094258}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L258:L288)","v":1180060530.7200003},null,{"$f":"+SUBTOTAL(9,N258:N288)","v":219596122.72790578},null,{"$f":"+SUBTOTAL(9,P258:P288)","v":875031687},null,{"$f":"+P289/T289","v":16.375332975659109},null,{"$f":"+SUBTOTAL(9,T258:T288)","v":53435963},null,{"$f":"+T289/L289*100","v":4.5282391545963048}]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,80,"-","R2 *",null,-2,null,31908336.039999999,null,11618676.143918749,null,{"$f":"+ROUND((100-J294)/100*L294-N294,0)","v":20927827},null,26.5,null,{"$f":"+ROUND(P294/R294,0)","v":789729},null,{"$f":"+ROUND(T294/L294*100,2)","v":2.4700000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,4421337.3899999997,null,1641048.0803225001,null,2912929,null,24.55,null,118653,null,2.68]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,50,"-","R1 *",null,-3,null,285009855.38999999,null,45627279.745970182,null,247932871,null,24.32,null,10194608,null,3.58]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2045-06-30",null,9,"-","L0 *",null,35,null,189328023.41,null,17972043.121238001,null,105091172,null,7.04,null,14927723,null,7.88]
[344,"GENERATORS",null,"2045-06-30",null,60,"-","R2 *",null,-3,null,45685134.82,null,17677133.723862503,null,{"$f":"+ROUND((100-J298)/100*L298-N298,0)","v":29378555},null,25.78,null,{"$f":"+ROUND(P298/R298,0)","v":1139587},null,{"$f":"+ROUND(T298/L298*100,2)","v":2.4900000000000002}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,49757788.939999998,null,18049149.434895001,null,32703795,null,25.39,null,1288058,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,12107281.060000001,null,4027877.7689425005,null,8321549,null,24.09,null,345436,null,2.85]
["","TOTAL MANATEE UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L294:L300)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,N294:N300)","v":116613208.01914945},null,{"$f":"+SUBTOTAL(9,P294:P300)","v":447268698},null,{"$f":"+P301/T301","v":15.528117511186201},null,{"$f":"+SUBTOTAL(9,T294:T300)","v":28803794},null,{"$f":"+T301/L301*100","v":4.6591663975239745}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L293:L302)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,N293:N302)","v":116613208.01914945},null,{"$f":"+SUBTOTAL(9,P293:P302)","v":447268698},null,{"$f":"+P303/T303","v":15.528117511186201},null,{"$f":"+SUBTOTAL(9,T293:T302)","v":28803794},null,{"$f":"+T303/L303*100","v":4.6591663975239745}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,50503088.939999998,null,32931006.375187505,null,{"$f":"+ROUND((100-J309)/100*L309-N309,0)","v":18582144},null,16.100000000000001,null,{"$f":"+ROUND(P309/R309,0)","v":1154170},null,{"$f":"+ROUND(T309/L309*100,2)","v":2.29}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,4874750.87,null,3205466.3815425006,null,1815527,null,15.29,null,118740,null,2.44]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,23358057.84,null,14921186.811573049,null,9137613,null,15.31,null,596840,null,2.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,2230421.5499999998,null,840405.94130195165,null,609368,null,5.67,null,107472,null,4.82]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,5443052.4100000001,null,3816636.5643149996,null,{"$f":"+ROUND((100-J313)/100*L313-N313,0)","v":1735277},null,15.42,null,{"$f":"+ROUND(P313/R313,0)","v":112534},null,{"$f":"+ROUND(T313/L313*100,2)","v":2.0699999999999998}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,4289445.62,null,2872688.6857475,null,1502546,null,14.95,null,100505,null,2.34]
["","TOTAL MARTIN COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L309:L314)","v":90698817.229999989},null,{"$f":"+SUBTOTAL(9,N309:N314)","v":58587390.759667501},null,{"$f":"+SUBTOTAL(9,P309:P314)","v":33382475},null,{"$f":"+P315/T315","v":15.241322837780521},null,{"$f":"+SUBTOTAL(9,T309:T314)","v":2190261},null,{"$f":"+T315/L315*100","v":2.4148727258987215}]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1697788.61,null,1178542.5440187501,null,{"$f":"+ROUND((100-J318)/100*L318-N318,0)","v":553202},null,16.079999999999998,null,{"$f":"+ROUND(P318/R318,0)","v":34403},null,{"$f":"+ROUND(T318/L318*100,2)","v":2.0299999999999998}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,182786.79,null,132041.70250000001,null,56229,null,15.13,null,3716,null,2.0299999999999998]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,163056405.62,null,42710301.872228727,null,125237796,null,15.28,null,8196191,null,5.03]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,62930034,null,4358125.7141482243,null,36546396,null,7.31,null,4999507,null,7.94]
[344,"GENERATORS",null,"2034-06-30",null,60,"-","R2 *",null,-3,null,27182223.170000002,null,13254956.700309997,null,{"$f":"+ROUND((100-J322)/100*L322-N322,0)","v":14742733},null,15.9,null,{"$f":"+ROUND(P322/R322,0)","v":927216},null,{"$f":"+ROUND(T322/L322*100,2)","v":3.41}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,29087068.699999999,null,17237157.204997499,null,12431653,null,15.56,null,798949,null,2.75]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,582525.55000000005,null,419938.38920999999,null,174238,null,14.85,null,11733,null,2.0099999999999998]
["","TOTAL MARTIN UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L318:L324)","v":284718832.44},null,{"$f":"+SUBTOTAL(9,N318:N324)","v":79291064.127413198},null,{"$f":"+SUBTOTAL(9,P318:P324)","v":189742247},null,{"$f":"+P325/T325","v":12.673380905260352},null,{"$f":"+SUBTOTAL(9,T318:T324)","v":14971715},null,{"$f":"+T325/L325*100","v":5.258421043558843}]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1532780.54,null,823760.53835000005,null,{"$f":"+ROUND((100-J328)/100*L328-N328,0)","v":739676},null,16.12,null,{"$f":"+ROUND(P328/R328,0)","v":45886},null,{"$f":"+ROUND(T328/L328*100,2)","v":2.99}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,182370.64,null,131655.53639749999,null,56186,null,15.13,null,3714,null,2.04]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,169519057.97999999,null,64561904.187580422,null,110042726,null,15.33,null,7178260,null,4.2300000000000004]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,95841804.769999996,null,13436229.716670815,null,48860943,null,6.88,null,7101881,null,7.41]
[344,"GENERATORS",null,"2034-06-30",null,60,"-","R2 *",null,-3,null,33559356.939999998,null,18185574.999435,null,{"$f":"+ROUND((100-J332)/100*L332-N332,0)","v":16380563},null,15.89,null,{"$f":"+ROUND(P332/R332,0)","v":1030872},null,{"$f":"+ROUND(T332/L332*100,2)","v":3.07}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,26145825.260000002,null,15240421.048090002,null,11428321,null,15.57,null,733996,null,2.81]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,844987.37,null,440225.89023749996,null,421661,null,15.34,null,27488,null,3.25]
["","TOTAL MARTIN UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L328:L334)","v":327626183.5},null,{"$f":"+SUBTOTAL(9,N328:N334)","v":112819771.91676122},null,{"$f":"+SUBTOTAL(9,P328:P334)","v":187930076},null,{"$f":"+P335/T335","v":11.656676919882072},null,{"$f":"+SUBTOTAL(9,T328:T334)","v":16122097},null,{"$f":"+T335/L335*100","v":4.920881728001449}]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,80,"-","R2 *",null,-2,null,25862706.620000001,null,9242822.28295625,null,{"$f":"+ROUND((100-J338)/100*L338-N338,0)","v":17137138},null,26.49,null,{"$f":"+ROUND(P338/R338,0)","v":646929},null,{"$f":"+ROUND(T338/L338*100,2)","v":2.5}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,12403564.17,null,4361291.7001024997,null,8414379,null,24.5,null,343444,null,2.77]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,50,"-","R1 *",null,-3,null,308994245.61000001,null,45987971.942990899,null,272276101,null,24.36,null,11177180,null,3.62]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2045-06-30",null,9,"-","L0 *",null,35,null,222610261.13,null,21583383.109436035,null,123113287,null,6.93,null,17765265,null,7.98]
[344,"GENERATORS",null,"2045-06-30",null,60,"-","R2 *",null,-3,null,44713507.439999998,null,14666540.888582502,null,{"$f":"+ROUND((100-J342)/100*L342-N342,0)","v":31388372},null,25.75,null,{"$f":"+ROUND(P342/R342,0)","v":1218966},null,{"$f":"+ROUND(T342/L342*100,2)","v":2.73}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,56238775.219999999,null,19041201.984584995,null,38322349,null,25.28,null,1515916,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,5333643.99,null,1899934.1639950003,null,3540383,null,24.2,null,146297,null,2.74]
["","TOTAL MARTIN UNIT 8",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L338:L344)","v":676156704.18000007},null,{"$f":"+SUBTOTAL(9,N338:N344)","v":116783146.07264817},null,{"$f":"+SUBTOTAL(9,P338:P344)","v":494192009},null,{"$f":"+P345/T345","v":15.060402699494364},null,{"$f":"+SUBTOTAL(9,T338:T344)","v":32813997},null,{"$f":"+T345/L345*100","v":4.8530165858215861}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L308:L345)","v":1379200537.3499999},null,{"$f":"+SUBTOTAL(9,N308:N345)","v":367481372.87649012},null,{"$f":"+SUBTOTAL(9,P308:P345)","v":905246807},null,{"$f":"+P347/T347","v":13.695510428670611},null,{"$f":"+SUBTOTAL(9,T308:T345)","v":66098070},null,{"$f":"+T347/L347*100","v":4.792491607275692}]
[null,""]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,73652635.859999999,null,31568526.817531254,null,{"$f":"+ROUND((100-J352)/100*L352-N352,0)","v":43557162},null,24.38,null,{"$f":"+ROUND(P352/R352,0)","v":1786594},null,{"$f":"+ROUND(T352/L352*100,2)","v":2.4300000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,91440.69,null,45565.296630000004,null,48619,null,22.76,null,2136,null,2.34]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,6103661.1299999999,null,-4506895.8657437498,null,10793667,null,22.21,null,485982,null,7.96]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,206289.15,null,41592.404732500007,null,{"$f":"+ROUND((100-J355)/100*L355-N355,0)","v":170885},null,24.35,null,{"$f":"+ROUND(P355/R355,0)","v":7018},null,{"$f":"+ROUND(T355/L355*100,2)","v":3.4}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,2204656.5699999998,null,702455.57186000003,null,1546294,null,22.77,null,67909,null,3.08]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,2298256.33,null,883034.00066249992,null,1461187,null,22.44,null,65115,null,2.83]
["","TOTAL SANFORD COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L352:L357)","v":84556939.729999989},null,{"$f":"+SUBTOTAL(9,N352:N357)","v":28734278.225672502},null,{"$f":"+SUBTOTAL(9,P352:P357)","v":57577814},null,{"$f":"+P358/T358","v":23.844173775051207},null,{"$f":"+SUBTOTAL(9,T352:T357)","v":2414754},null,{"$f":"+T358/L358*100","v":2.8557726990955286}]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,7638978.5099999998,null,3326983.9462624998,null,{"$f":"+ROUND((100-J361)/100*L361-N361,0)","v":4464774},null,24.21,null,{"$f":"+ROUND(P361/R361,0)","v":184419},null,{"$f":"+ROUND(T361/L361*100,2)","v":2.41}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,1855794.6,null,846703.85171249998,null,1064765,null,22.82,null,46659,null,2.5099999999999998]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,215835489.88999999,null,32420005.41593644,null,189890549,null,22.65,null,8383689,null,3.88]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,183294116.47,null,13739688.665372115,null,105401487,null,7.08,null,14887216,null,8.1199999999999992]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,33768064.969999999,null,11149618.254629998,null,{"$f":"+ROUND((100-J365)/100*L365-N365,0)","v":23631489},null,23.93,null,{"$f":"+ROUND(P365/R365,0)","v":987526},null,{"$f":"+ROUND(T365/L365*100,2)","v":2.92}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,36216823.270000003,null,15889429.857402498,null,21051730,null,23.1,null,911330,null,2.52]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,3422701.98,null,1509041.5971900001,null,1982114,null,22.27,null,89004,null,2.6]
["","TOTAL SANFORD UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L361:L367)","v":482031969.69000006},null,{"$f":"+SUBTOTAL(9,N361:N367)","v":78881471.588506073},null,{"$f":"+SUBTOTAL(9,P361:P367)","v":347486908},null,{"$f":"+P368/T368","v":13.632367527724671},null,{"$f":"+SUBTOTAL(9,T361:T367)","v":25489843},null,{"$f":"+T368/L368*100","v":5.287998432218675}]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2042-06-30",null,80,"-","R2 *",null,-2,null,7486028.9400000004,null,3347396.0313875,null,{"$f":"+ROUND((100-J371)/100*L371-N371,0)","v":4288353},null,23.39,null,{"$f":"+ROUND(P371/R371,0)","v":183341},null,{"$f":"+ROUND(T371/L371*100,2)","v":2.4500000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2042-06-30",null,50,"-","R1.5 *",null,-3,null,1867173.2,null,917503.5728325001,null,1005685,null,21.96,null,45796,null,2.4500000000000002]
[343,"PRIME MOVERS - GENERAL",null,"2042-06-30",null,50,"-","R1 *",null,-3,null,233978162.78,null,25427829.70121282,null,215569678,null,21.87,null,9856867,null,4.21]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2042-06-30",null,9,"-","L0 *",null,35,null,169584346.44,null,8563875.1622726284,null,101665950,null,7.16,null,14199155,null,8.3699999999999992]
[344,"GENERATORS",null,"2042-06-30",null,60,"-","R2 *",null,-3,null,33575007.140000001,null,12550118.9162475,null,{"$f":"+ROUND((100-J375)/100*L375-N375,0)","v":22032138},null,23.04,null,{"$f":"+ROUND(P375/R375,0)","v":956256},null,{"$f":"+ROUND(T375/L375*100,2)","v":2.85}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2042-06-30",null,50,"-","R2.5 *",null,-2,null,35686944.619999997,null,15778236.693359999,null,20622447,null,22.33,null,923531,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2042-06-30",null,50,"-","S0.5 *",null,-2,null,2983621.73,null,1325320.5443450001,null,1717974,null,21.53,null,79794,null,2.67]
["","TOTAL SANFORD UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L371:L377)","v":485161284.85000002},null,{"$f":"+SUBTOTAL(9,N371:N377)","v":67910280.621657953},null,{"$f":"+SUBTOTAL(9,P371:P377)","v":366902225},null,{"$f":"+P378/T378","v":13.980028950563046},null,{"$f":"+SUBTOTAL(9,T371:T377)","v":26244740},null,{"$f":"+T378/L378*100","v":5.4094876939973124}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L351:L379)","v":1051750194.27},null,{"$f":"+SUBTOTAL(9,N351:N379)","v":175526030.43583646},null,{"$f":"+SUBTOTAL(9,P351:P379)","v":771966947},null,{"$f":"+P380/T380","v":14.256258520764529},null,{"$f":"+SUBTOTAL(9,T351:T379)","v":54149337},null,{"$f":"+T380/L380*100","v":5.1484979318291479}]
[]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2047-06-30",null,80,"-","R2 *",null,-2,null,34496252.609999999,null,11955973.3231875,null,{"$f":"+ROUND((100-J386)/100*L386-N386,0)","v":23230204},null,28.35,null,{"$f":"+ROUND(P386/R386,0)","v":819408},null,{"$f":"+ROUND(T386/L386*100,2)","v":2.38}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2047-06-30",null,50,"-","R1.5 *",null,-3,null,13269835.26,null,4563334.3019899996,null,9104596,null,26.22,null,347239,null,2.62]
[343,"PRIME MOVERS - GENERAL",null,"2047-06-30",null,50,"-","R1 *",null,-3,null,278605458.13999999,null,45475533.034841709,null,241488089,null,25.84,null,9345514,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2047-06-30",null,9,"-","L0 *",null,35,null,187989955.28,null,16186257.774260754,null,106007213,null,7.4,null,14325299,null,7.62]
[344,"GENERATORS",null,"2047-06-30",null,60,"-","R2 *",null,-3,null,44556175.359999999,null,12477413.542127497,null,{"$f":"+ROUND((100-J390)/100*L390-N390,0)","v":33415447},null,27.59,null,{"$f":"+ROUND(P390/R390,0)","v":1211143},null,{"$f":"+ROUND(T390/L390*100,2)","v":2.72}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2047-06-30",null,50,"-","R2.5 *",null,-2,null,55581392.030000001,null,18204939.972665001,null,38488080,null,27.14,null,1418131,null,2.5499999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2047-06-30",null,50,"-","S0.5 *",null,-2,null,13295148.66,null,4022433.2824199996,null,9538618,null,25.74,null,370576,null,2.79]
["","TOTAL TURKEY POINT UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L386:L392)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,N386:N392)","v":112885885.23149246},null,{"$f":"+SUBTOTAL(9,P386:P392)","v":461272247},null,{"$f":"+P393/T393","v":16.570288113327042},null,{"$f":"+SUBTOTAL(9,T386:T392)","v":27837310},null,{"$f":"+T393/L393*100","v":4.4341456533238359}]
[null,""]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L386:L394)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,N386:N394)","v":112885885.23149246},null,{"$f":"+SUBTOTAL(9,P386:P394)","v":461272247},null,{"$f":"+P395/T395","v":16.570288113327042},null,{"$f":"+SUBTOTAL(9,T386:T394)","v":27837310},null,{"$f":"+T395/L395*100","v":4.4341456533238359}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2051-06-30",null,80,"-","R2 *",null,-2,null,3122752.8,null,575485.49225875002,null,{"$f":"+ROUND((100-J400)/100*L400-N400,0)","v":2609722},null,32.17,null,{"$f":"+ROUND(P400/R400,0)","v":81123},null,{"$f":"+ROUND(T400/L400*100,2)","v":2.6}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,450886.51,null,81426.848989999999,null,382986,null,29.59,null,12943,null,2.87]
[343,"PRIME MOVERS - GENERAL",null,"2051-06-30",null,50,"-","R1 *",null,-3,null,31305861.010000002,null,2151114.4078129558,null,{"$f":"+ROUND((100-J402)/100*L402-N402,0)","v":30093922},null,29.39,null,{"$f":"+ROUND(P402/R402,0)","v":1023951},null,{"$f":"+ROUND(T402/L402*100,2)","v":3.27}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2051-06-30",null,9,"-","L0 *",null,35,null,126771982.41,null,16665363.356645793,null,65736425,null,6.89,null,9540845,null,7.53]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,1292150.6100000001,null,145621.86123375001,null,{"$f":"+ROUND((100-J404)/100*L404-N404,0)","v":1172372},null,31.17,null,{"$f":"+ROUND(P404/R404,0)","v":37612},null,2.91]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,837057.12,null,136432.96448749999,null,{"$f":"+ROUND((100-J405)/100*L405-N405,0)","v":717365},null,29.38,null,{"$f":"+ROUND(P405/R405,0)","v":24417},null,{"$f":"+ROUND(T405/L405*100,2)","v":2.92}]
["","TOTAL WEST COUNTY COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L400:L405)","v":163780690.46000001},null,{"$f":"+SUBTOTAL(9,N400:N405)","v":19755444.931428745},null,{"$f":"+SUBTOTAL(9,P400:P405)","v":100712792},null,{"$f":"+P406/T406","v":9.394069205628524},null,{"$f":"+SUBTOTAL(9,T400:T405)","v":10720891},null,{"$f":"+T406/L406*100","v":6.54588216100991}]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2049-06-30",null,80,"-","R2 *",null,-2,null,109904545.72,null,23177166.973131251,null,{"$f":"+ROUND((100-J409)/100*L409-N409,0)","v":88925470},null,30.24,null,{"$f":"+ROUND(P409/R409,0)","v":2940657},null,{"$f":"+ROUND(T409/L409*100,2)","v":2.68}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,21820106.289999999,null,3351288.8613550002,null,19123421,null,27.9,null,685427,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,"2049-06-30",null,50,"-","R1 *",null,-3,null,302831798.70999998,null,-12320142.256469244,null,324236895,null,27.4,null,11833463,null,3.91]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2049-06-30",null,9,"-","L0 *",null,35,null,81978670.930000007,null,-3932249.8240407649,null,57218386,null,5.91,null,9681622,null,11.81]
[344,"GENERATORS",null,"2049-06-30",null,60,"-","R2 *",null,-3,null,49500092.460000001,null,9281825.7724137492,null,{"$f":"+ROUND((100-J413)/100*L413-N413,0)","v":41703269},null,29.39,null,{"$f":"+ROUND(P413/R413,0)","v":1418961},null,{"$f":"+ROUND(T413/L413*100,2)","v":2.87}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,72345305.590000004,null,14355541.081542503,null,59436671,null,28.89,null,2057344,null,2.84]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,8047119.0899999999,null,1572875.46240375,null,6635186,null,27.32,null,242869,null,3.02]
["","TOTAL WEST COUNTY UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L409:L415)","v":646427638.79000008},null,{"$f":"+SUBTOTAL(9,N409:N415)","v":35486306.070336245},null,{"$f":"+SUBTOTAL(9,P409:P415)","v":597279298},null,{"$f":"+P416/T416","v":20.695502406191085},null,{"$f":"+SUBTOTAL(9,T409:T415)","v":28860343},null,{"$f":"+T416/L416*100","v":4.4645898888267732}]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2049-06-30",null,80,"-","R2 *",null,-2,null,39684489,null,7347094.0433487492,null,{"$f":"+ROUND((100-J419)/100*L419-N419,0)","v":33131085},null,30.24,null,{"$f":"+ROUND(P419/R419,0)","v":1095605},null,{"$f":"+ROUND(T419/L419*100,2)","v":2.76}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,7476137.1699999999,null,504445.93343249999,null,7195975,null,27.98,null,257183,null,3.44]
[343,"PRIME MOVERS - GENERAL",null,"2049-06-30",null,50,"-","R1 *",null,-3,null,257772575.63,null,25698199.36135203,null,239807554,null,27.39,null,8755296,null,3.4]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2049-06-30",null,9,"-","L0 *",null,35,null,149902839.40000001,null,17807451.146825466,null,79629394,null,5.84,null,13635170,null,9.1]
[344,"GENERATORS",null,"2049-06-30",null,60,"-","R2 *",null,-3,null,43626333.68,null,7941201.8131237514,null,{"$f":"+ROUND((100-J423)/100*L423-N423,0)","v":36993922},null,29.4,null,{"$f":"+ROUND(P423/R423,0)","v":1258297},null,{"$f":"+ROUND(T423/L423*100,2)","v":2.88}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,33197917.960000001,null,6310126.7721624998,null,27551750,null,28.89,null,953678,null,2.87]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,11900801.24,null,2070824.6399925,null,10067993,null,27.51,null,365976,null,3.08]
["","TOTAL WEST COUNTY UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L419:L425)","v":543561094.08000004},null,{"$f":"+SUBTOTAL(9,N419:N425)","v":67679343.710237503},null,{"$f":"+SUBTOTAL(9,P419:P425)","v":434377673},null,{"$f":"+P426/T426","v":16.502955430801894},null,{"$f":"+SUBTOTAL(9,T419:T425)","v":26321205},null,{"$f":"+T426/L426*100","v":4.8423636803052919}]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2051-06-30",null,80,"-","R2 *",null,-2,null,58787837.530000001,null,10329482.7596425,null,{"$f":"+ROUND((100-J429)/100*L429-N429,0)","v":49634112},null,32.130000000000003,null,{"$f":"+ROUND(P429/R429,0)","v":1544790},null,{"$f":"+ROUND(T429/L429*100,2)","v":2.63}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,10963087.279999999,null,1082170.33681875,null,10209810,null,29.63,null,344577,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,"2051-06-30",null,50,"-","R1 *",null,-3,null,506388398.27999997,null,29212173.0556865,null,492367877,null,28.99,null,16984059,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2051-06-30",null,9,"-","L0 *",null,35,null,84037287.540000007,null,4966775.9005684927,null,49657461,null,6.9,null,7196733,null,8.56]
[344,"GENERATORS",null,"2051-06-30",null,60,"-","R2 *",null,-3,null,65774579.289999999,null,11214181.459521247,null,{"$f":"+ROUND((100-J433)/100*L433-N433,0)","v":56533635},null,31.25,null,{"$f":"+ROUND(P433/R433,0)","v":1809076},null,{"$f":"+ROUND(T433/L433*100,2)","v":2.75}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,49186847.380000003,null,8844925.0394675005,null,41325659,null,30.75,null,1343924,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,12695601.689999999,null,8125669.0355062494,null,4823845,null,29.1,null,165768,null,1.31]
["","TOTAL WEST COUNTY UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L429:L435)","v":787833638.98999989},null,{"$f":"+SUBTOTAL(9,N429:N435)","v":73775377.587211251},null,{"$f":"+SUBTOTAL(9,P429:P435)","v":704552399},null,{"$f":"+P436/T436","v":23.973396476843131},null,{"$f":"+SUBTOTAL(9,T429:T435)","v":29388927},null,{"$f":"+T436/L436*100","v":3.730346807439767}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L399:L437)","v":2141603062.3200004},null,{"$f":"+SUBTOTAL(9,N399:N437)","v":196696472.29921374},null,{"$f":"+SUBTOTAL(9,P399:P437)","v":1836922162},null,{"$f":"+P438/T438","v":19.276900301754516},null,{"$f":"+SUBTOTAL(9,T399:T437)","v":95291366},null,{"$f":"+T438/L438*100","v":4.4495344481236776}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2053-06-30",null,80,"-","R2 *",null,-2,null,84193534.709999993,null,9244880.0708987489,null,{"$f":"+ROUND((100-J444)/100*L444-N444,0)","v":76632525},null,34.04,null,{"$f":"+ROUND(P444/R444,0)","v":2251249},null,{"$f":"+ROUND(T444/L444*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2053-06-30",null,50,"-","R1.5 *",null,-3,null,48944925.170000002,null,5183870.1967075001,null,45229403,null,31.32,null,1444106,null,2.95]
[343,"PRIME MOVERS - GENERAL",null,"2053-06-30",null,50,"-","R1 *",null,-3,null,400913907.58999997,null,38175123.844268896,null,374766201,null,30.59,null,12251265,null,3.06]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2053-06-30",null,9,"-","L0 *",null,35,null,229372194.33000001,null,25648251.123331137,null,123443675,null,7.28,null,16956549,null,7.39]
[344,"GENERATORS",null,"2053-06-30",null,60,"-","R2 *",null,-3,null,72067369.810000002,null,7623244.7813524986,null,{"$f":"+ROUND((100-J448)/100*L448-N448,0)","v":66606146},null,33.11,null,{"$f":"+ROUND(P448/R448,0)","v":2011663},null,2.79]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2053-06-30",null,50,"-","R2.5 *",null,-2,null,114551904.63,null,12158692.945062501,null,104684250,null,32.659999999999997,null,3205274,null,2.8]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2053-06-30",null,50,"-","S0.5 *",null,-2,null,10573301.27,null,1080694.3081887502,null,9704073,null,30.94,null,313642,null,2.97]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L444:L450)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,N444:N450)","v":99114757.269810036},null,{"$f":"+SUBTOTAL(9,P444:P450)","v":801066273},null,{"$f":"+P451/T451","v":20.842783092609132},null,{"$f":"+SUBTOTAL(9,T444:T450)","v":38433748},null,{"$f":"+T451/L451*100","v":4.000943403906315}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L443:L451)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,N443:N451)","v":99114757.269810036},null,{"$f":"+SUBTOTAL(9,P443:P451)","v":801066273},null,{"$f":"+P453/T453","v":20.842783092609132},null,{"$f":"+SUBTOTAL(9,T443:T451)","v":38433748},null,{"$f":"+T453/L453*100","v":4.000943403906315}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2054-06-30",null,80,"-","R2 *",null,-2,null,81600590.5,null,10055516.327776249,null,{"$f":"+ROUND((100-J459)/100*L459-N459,0)","v":73177086},null,34.94,null,{"$f":"+ROUND(P459/R459,0)","v":2094364},null,{"$f":"+ROUND(T459/L459*100,2)","v":2.57}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2054-06-30",null,50,"-","R1.5 *",null,-3,null,219919230.56999999,null,25605492.480872501,null,200911315,null,32.17,null,6245300,null,2.84]
[343,"PRIME MOVERS - GENERAL",null,"2054-06-30",null,50,"-","R1 *",null,-3,null,533780143.66000003,null,51780097.252200983,null,498013451,null,31.39,null,15865354,null,2.97]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2054-06-30",null,9,"-","L0 *",null,35,null,139524960.78999999,null,21969264.952092759,null,68721960,null,7.12,null,9651961,null,6.92]
[344,"GENERATORS",null,"2054-06-30",null,60,"-","R2 *",null,-3,null,80939003.280000001,null,8455775.3447500002,null,74911398,null,34.03,null,2201334,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2054-06-30",null,50,"-","R2.5 *",null,-2,null,83796291.620000005,null,9527697.5421387497,null,75944520,null,33.56,null,2262948,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2054-06-30",null,50,"-","S0.5 *",null,-2,null,11584212.449999999,null,2033992.5181500001,null,9781904,null,31.86,null,307028,null,2.65]
["","TOTAL RIVIERA COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L459:L465)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,N459:N465)","v":129427836.41798125},null,{"$f":"+SUBTOTAL(9,P459:P465)","v":1001461634},null,{"$f":"+P466/T466","v":25.925601674979703},null,{"$f":"+SUBTOTAL(9,T459:T465)","v":38628289},null,{"$f":"+T466/L466*100","v":3.3556422545251827}]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L458:L466)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,N458:N466)","v":129427836.41798125},null,{"$f":"+SUBTOTAL(9,P458:P466)","v":1001461634},null,{"$f":"+P468/T468","v":25.925601674979703},null,{"$f":"+SUBTOTAL(9,T458:T466)","v":38628289},null,{"$f":"+T468/L468*100","v":3.3556422545251827}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2056-06-30",null,80,"-","R2 *",null,-2,null,101725228.06999999,null,5413540.2227553716,null,{"$f":"+ROUND((100-J474)/100*L474-N474,0)","v":98346192},null,36.880000000000003,null,{"$f":"+ROUND(P474/R474,0)","v":2666654},null,{"$f":"+ROUND(T474/L474*100,2)","v":2.62}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,59665117.359999999,null,3175215.419536978,null,58279855,null,33.89,null,1719677,null,2.88]
[343,"PRIME MOVERS - GENERAL",null,"2056-06-30",null,50,"-","R1 *",null,-3,null,518622216.98000002,null,21854510.592000898,null,512326373,null,33.03,null,15510941,null,2.99]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2056-06-30",null,9,"-","L0 *",null,35,null,191363195.91,null,15928983.858409677,null,108457093,null,8.01,null,13540211,null,7.08]
[344,"GENERATORS",null,"2056-06-30",null,60,"-","R2 *",null,-3,null,87208138.849999994,null,4640980.1813493278,null,{"$f":"+ROUND((100-J478)/100*L478-N478,0)","v":85183403},null,35.9,null,{"$f":"+ROUND(P478/R478,0)","v":2372797},null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,138483955.50999999,null,7369739.8136455258,null,133883895,null,35.46,null,3775632,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,12795087.470000001,null,680919.78741845523,null,12370069,null,33.74,null,366629,null,2.87]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L474:L480)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,N474:N480)","v":59063889.875116237},null,{"$f":"+SUBTOTAL(9,P474:P480)","v":1008846880},null,{"$f":"+P481/T481","v":25.251131836645886},null,{"$f":"+SUBTOTAL(9,T474:T480)","v":39952541},null,{"$f":"+T481/L481*100","v":3.5997725083603869}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L473:L481)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,N473:N481)","v":59063889.875116237},null,{"$f":"+SUBTOTAL(9,P473:P481)","v":1008846880},null,{"$f":"+P483/T483","v":25.251131836645886},null,{"$f":"+SUBTOTAL(9,T473:T481)","v":39952541},null,{"$f":"+T483/L483*100","v":3.5997725083603869}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L225:L484)","v":10884506010.900002},null,{"$f":"+SUBTOTAL(9,N225:N484)","v":1766287393.4869287},null,{"$f":"+SUBTOTAL(9,P225:P484)","v":8453611727},null,{"$f":"+P485/T485","v":17.934175597305593},null,{"$f":"+SUBTOTAL(9,T225:T484)","v":471368850},null,{"$f":"+T485/L485*100","v":4.3306407247876946}]
[null,""]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-2,null,601221.5,null,330321.73522000009,null,{"$f":"+ROUND((100-J491)/100*L491-N491,0)","v":282924},null,10.3,null,{"$f":"+ROUND(P491/R491,0)","v":27468},null,{"$f":"+ROUND(T491/L491*100,2)","v":4.57}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,194416.91,null,102092.6630855556,null,98157,null,9.8000000000000007,null,10016,null,5.15]
[343,"PRIME MOVERS - GENERAL",null,"2028-06-30",null,50,"-","R1 *",null,-3,null,14841925.279999999,null,2188183.7755663302,null,13098999,null,10.14,null,1291814,null,8.6999999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2028-06-30",null,25,"-","R1 *",null,29,null,1858778.65,null,571426.05007311457,null,748307,null,7.6,null,98461,null,5.3]
[344,"GENERATORS",null,"2028-06-30",null,60,"-","R2 *",null,-3,null,1748135.45,null,750004.79137333413,null,{"$f":"+ROUND((100-J495)/100*L495-N495,0)","v":1050575},null,9.73,null,{"$f":"+ROUND(P495/R495,0)","v":107973},null,6.18]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,420107.13,null,174656.81642166671,null,253852,null,9.2200000000000006,null,27533,null,6.55]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,20934.61,null,8569.5999233333496,null,12784,null,9.07,null,1409,null,6.73]
["","TOTAL LAUDERDALE GTS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L491:L497)","v":19685519.529999997},null,{"$f":"+SUBTOTAL(9,N491:N497)","v":4125255.4316633348},null,{"$f":"+SUBTOTAL(9,P491:P497)","v":15545598},null,{"$f":"+P498/T498","v":9.9353590588199197},null,{"$f":"+SUBTOTAL(9,T491:T497)","v":1564674},null,{"$f":"+T498/L498*100","v":7.9483500428601594}]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-2,null,941092.66,null,199921.37560083548,null,{"$f":"+ROUND((100-J501)/100*L501-N501,0)","v":759993},null,10.39,null,{"$f":"+ROUND(P501/R501,0)","v":73147},null,{"$f":"+ROUND(T501/L501*100,2)","v":7.77}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,724317.88,null,139689.39757729124,null,606358,null,10.130000000000001,null,59858,null,8.26]
[343,"PRIME MOVERS - GENERAL",null,"2028-06-30",null,50,"-","R1 *",null,-3,null,10218902.539999999,null,1769583.5911101266,null,8755886,null,10.14,null,863500,null,8.4499999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2028-06-30",null,25,"-","R1 *",null,29,null,2807095.36,null,1209852.3085479857,null,783185,null,5.72,null,136920,null,4.88]
[344,"GENERATORS",null,"2028-06-30",null,60,"-","R2 *",null,-3,null,4602021.84,null,652682.94027096475,null,{"$f":"+ROUND((100-J505)/100*L505-N505,0)","v":4087400},null,10.3,null,{"$f":"+ROUND(P505/R505,0)","v":396835},null,8.6199999999999992]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,3450437.53,null,576559.85641460388,null,2942886,null,10.34,null,284612,null,8.25]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,20936.09,null,3116.9766706915188,null,18238,null,10.17,null,1793,null,8.56]
["","TOTAL FT. MYERS GTS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L501:L507)","v":22764803.899999999},null,{"$f":"+SUBTOTAL(9,N501:N507)","v":4551406.4461924993},null,{"$f":"+SUBTOTAL(9,P501:P507)","v":17953946},null,{"$f":"+P508/T508","v":9.8829151219404796},null,{"$f":"+SUBTOTAL(9,T501:T507)","v":1816665},null,{"$f":"+T508/L508*100","v":7.9801478105418697}]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2056-06-30",null,80,"-","R2 *",null,-2,null,43805885.75,null,1507491.880663194,null,{"$f":"+ROUND((100-J511)/100*L511-N511,0)","v":43174512},null,36.880000000000003,null,{"$f":"+ROUND(P511/R511,0)","v":1170675},null,{"$f":"+ROUND(T511/L511*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,26150084.739999998,null,899902.82696668187,null,26034684,null,33.89,null,768211,null,2.94]
[343,"PRIME MOVERS - GENERAL",null,"2056-06-30",null,50,"-","R1 *",null,-3,null,226797341.74000001,null,8026196.0414384641,null,225575066,null,33.03,null,6829400,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2056-06-30",null,25,"-","R1 *",null,29,null,83870826.980000004,null,2664827.1831268165,null,56883460,null,23.58,null,2412360,null,2.88]
[344,"GENERATORS",null,"2056-06-30",null,60,"-","R2 *",null,-3,null,38221666.560000002,null,1315322.154046752,null,{"$f":"+ROUND((100-J515)/100*L515-N515,0)","v":38052994},null,35.9,null,{"$f":"+ROUND(P515/R515,0)","v":1059972},null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,60694880.549999997,null,2088692.8334041825,null,59820085,null,35.46,null,1686974,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,5607843.1799999997,null,192982.698948907,null,5527017,null,33.74,null,163812,null,2.92]
["","TOTAL  LAUDERDALE AND FT. MYERS PEAKERS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L511:L517)","v":485148529.50000006},null,{"$f":"+SUBTOTAL(9,N511:N517)","v":16695415.618594998},null,{"$f":"+SUBTOTAL(9,P511:P517)","v":455067818},null,{"$f":"+P518/T518","v":32.294001222305454},null,{"$f":"+SUBTOTAL(9,T511:T517)","v":14091404},null,{"$f":"+T518/L518*100","v":2.9045546143410497}]
[null,""]
["TOTAL PEAKER PLANTS",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L491:L519)","v":527598852.93000007},null,{"$f":"+SUBTOTAL(9,N491:N519)","v":25372077.49645083},null,{"$f":"+SUBTOTAL(9,P491:P519)","v":488567362},null,{"$f":"+P520/T520","v":27.961686496504871},null,{"$f":"+SUBTOTAL(9,T491:T519)","v":17472743},null,{"$f":"+T520/L520*100","v":3.3117477232874539}]
[null,""]
[null,""]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,4651944.47,null,1140422.4955350002,null,{"$f":"+ROUND((100-J526)/100*L526-N526,0)","v":3511522},null,21.52,null,{"$f":"+ROUND(P526/R526,0)","v":163175},null,{"$f":"+ROUND(T526/L526*100,2)","v":3.51}]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,119117666.36,null,32672680.641079996,null,{"$f":"+ROUND((100-J527)/100*L527-N527,0)","v":86444986},null,21.52,null,{"$f":"+ROUND(P527/R527,0)","v":4016960},null,{"$f":"+ROUND(T527/L527*100,2)","v":3.37}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,27632355.41,null,5776622.9478925001,null,{"$f":"+ROUND((100-J528)/100*L528-N528,0)","v":21855732},null,21.52,null,{"$f":"+ROUND(P528/R528,0)","v":1015601},null,{"$f":"+ROUND(T528/L528*100,2)","v":3.68}]
[null,"TOTAL DESOTOSOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L524:L528)","v":151401966.24000001},null,{"$f":"+SUBTOTAL(9,N524:N528)","v":39589726.084507495},null,{"$f":"+SUBTOTAL(9,P524:P528)","v":111812240},null,{"$f":"+P529/T529","v":21.52000024635586},null,{"$f":"+SUBTOTAL(9,T524:T528)","v":5195736},null,{"$f":"+T529/L529*100","v":3.4317493550670286}]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3995821.4,null,877822.96292249986,null,{"$f":"+ROUND((100-J532)/100*L532-N532,0)","v":3117998},null,22.52,null,{"$f":"+ROUND(P532/R532,0)","v":138455},null,{"$f":"+ROUND(T532/L532*100,2)","v":3.46}]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,52975941.5,null,13541798.970190002,null,{"$f":"+ROUND((100-J533)/100*L533-N533,0)","v":39434143},null,22.52,null,{"$f":"+ROUND(P533/R533,0)","v":1751072},null,{"$f":"+ROUND(T533/L533*100,2)","v":3.31}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,6295428.5,null,1295516.33027,null,{"$f":"+ROUND((100-J534)/100*L534-N534,0)","v":4999912},null,22.52,null,{"$f":"+ROUND(P534/R534,0)","v":222021},null,{"$f":"+ROUND(T534/L534*100,2)","v":3.53}]
[null,"TOTAL SPACE COAST SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L530:L534)","v":63267191.399999999},null,{"$f":"+SUBTOTAL(9,N530:N534)","v":15715138.263382502},null,{"$f":"+SUBTOTAL(9,P530:P534)","v":47552053},null,{"$f":"+P535/T535","v":22.519996230253824},null,{"$f":"+SUBTOTAL(9,T530:T534)","v":2111548},null,{"$f":"+T535/L535*100","v":3.3375086727810714}]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,21390960.23,null,3831142.9163124994,null,{"$f":"+ROUND((100-J538)/100*L538-N538,0)","v":17559817},null,27.48,null,{"$f":"+ROUND(P538/R538,0)","v":639004},null,{"$f":"+ROUND(T538/L538*100,2)","v":2.99}]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,407102089.06999999,null,85750894.695528761,null,{"$f":"+ROUND((100-J539)/100*L539-N539,0)","v":321351194},null,27.47,null,{"$f":"+ROUND(P539/R539,0)","v":11698260},null,{"$f":"+ROUND(T539/L539*100,2)","v":2.87}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,"SQUARE *",null,null,null,null,null,4253317.4400000004,null,765959.53364375001,null,{"$f":"+ROUND((100-J540)/100*L540-N540,0)","v":3487358},null,27.47,null,{"$f":"+ROUND(P540/R540,0)","v":126952},null,{"$f":"+ROUND(T540/L540*100,2)","v":2.98}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,1339.75,null,298.56988250000001,null,1041,null,27.48,null,38,null,2.84]
[null,"TOTAL MARTIN SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L536:L541)","v":432747706.49000001},null,{"$f":"+SUBTOTAL(9,N536:N541)","v":90348295.715367511},null,{"$f":"+SUBTOTAL(9,P536:P541)","v":342399410},null,{"$f":"+P542/T542","v":27.470509667084769},null,{"$f":"+SUBTOTAL(9,T536:T541)","v":12464254},null,{"$f":"+T542/L542*100","v":2.8802588235757698}]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4078183.73,null,151546.75376098501,null,{"$f":"+ROUND((100-J545)/100*L545-N545,0)","v":3926637},null,28.53,null,{"$f":"+ROUND(P545/R545,0)","v":137632},null,{"$f":"+ROUND(T545/L545*100,2)","v":3.37}]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,104431380.3,null,3880707.1292111403,null,100550673,null,28.53,null,3524384,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24224241.09,null,900181.39018787292,null,23324060,null,28.53,null,817528,null,3.37]
[null,"TOTAL BABCOCK RANCH SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L543:L547)","v":132733805.12},null,{"$f":"+SUBTOTAL(9,N543:N547)","v":4932435.2731599985},null,{"$f":"+SUBTOTAL(9,P543:P547)","v":127801370},null,{"$f":"+P548/T548","v":28.529995463823997},null,{"$f":"+SUBTOTAL(9,T543:T547)","v":4479544},null,{"$f":"+T548/L548*100","v":3.3748328061191346}]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4118678.93,null,142042.10528323136,null,{"$f":"+ROUND((100-J551)/100*L551-N551,0)","v":3976637},null,28.53,null,{"$f":"+ROUND(P551/R551,0)","v":139384},null,{"$f":"+ROUND(T551/L551*100,2)","v":3.38}]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,105468354.02,null,3637318.4946848857,null,101831036,null,28.53,null,3569262,null,3.38]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24464780.879999999,null,843724.17480188119,null,23621057,null,28.53,null,827938,null,3.38]
[null,"TOTAL MANATEE SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L549:L553)","v":134051813.83},null,{"$f":"+SUBTOTAL(9,N549:N553)","v":4623084.7747699982},null,{"$f":"+SUBTOTAL(9,P549:P553)","v":129428730},null,{"$f":"+P554/T554","v":28.529997460644395},null,{"$f":"+SUBTOTAL(9,T549:T553)","v":4536584},null,{"$f":"+T554/L554*100","v":3.3842018771585916}]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4207181.04,null,156213.68168965142,null,{"$f":"+ROUND((100-J557)/100*L557-N557,0)","v":4050967},null,28.53,null,{"$f":"+ROUND(P557/R557,0)","v":141990},null,{"$f":"+ROUND(T557/L557*100,2)","v":3.37}]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,107734656.63,null,4000214.6800278206,null,103734442,null,28.53,null,3635978,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24990479.77,null,927902.74888252805,null,24062577,null,28.53,null,843413,null,3.37]
[null,"TOTAL CITRUS SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L555:L559)","v":136932317.44},null,{"$f":"+SUBTOTAL(9,N555:N559)","v":5084331.1106000002},null,{"$f":"+SUBTOTAL(9,P555:P559)","v":131847986},null,{"$f":"+P560/T560","v":28.529996985749499},null,{"$f":"+SUBTOTAL(9,T555:T559)","v":4621381},null,{"$f":"+T560/L560*100","v":3.3749381346919529}]
[null,""]
["TOTAL SOLAR PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L526:L561)","v":1051134800.52},null,{"$f":"+SUBTOTAL(9,N526:N561)","v":160293011.22178748},null,{"$f":"+SUBTOTAL(9,P526:P561)","v":890841789},null,{"$f":"+P562/T562","v":26.664687232772607},null,{"$f":"+SUBTOTAL(9,T526:T561)","v":33409047},null,{"$f":"+T562/L562*100","v":3.1783789275621386}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L563)","v":23528808008.330017},null,{"$f":"+SUBTOTAL(9,N15:N563)","v":5984853374.8645096},null,{"$f":"+SUBTOTAL(9,P15:P563)","v":17028858906},null,{"$f":"+P564/T564","v":17.553872753547612},null,{"$f":"+SUBTOTAL(9,T15:T563)","v":970091281},null,{"$f":"+T564/L564*100","v":4.1229937388096918}]
[null,""]
[null,""]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,"          ",null,75,"-","S4",null,0,null,256062200.68000001,null,83384302.848000005,null,{"$f":"+ROUND((100-J570)/100*L570-N570,0)","v":172677898},null,53.58,null,{"$f":"+ROUND(P570/R570,0)","v":3222805},null,{"$f":"+ROUND(T570/L570*100,2)","v":1.26}]
[352,"STRUCTURES AND IMPROVEMENTS",null,"          ",null,65,"-","R3",null,-15,null,164509018.69,null,42940285.587999992,null,{"$f":"+ROUND((100-J571)/100*L571-N571,0)","v":146245086},null,52.3,null,{"$f":"+ROUND(P571/R571,0)","v":2796273},null,1.7]
[353,"STATION EQUIPMENT",null,"          ",null,40,"-","R1",null,-2,null,1836156315.26,null,535313220.12125248,null,1337566221,null,30.83,null,43385216,null,2.36]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,"          ",null,30,"-","R1",null,0,null,416112312.94999999,null,69487768.060000002,null,346624545,null,23.53,null,14731175,null,3.54]
[354,"TOWERS AND FIXTURES",null,"          ",null,60,"-","R4",null,-25,null,371412402.08999997,null,232954144.354,null,231311358,null,36.46,null,6344250,null,1.71]
[355,"POLES AND FIXTURES",null,"          ",null,50,"-","R2",null,-50,null,1315959900.5599999,null,448901389.57800001,null,1525038461,null,39.75,null,38365747,null,2.92]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,"          ",null,51,"-","R1",null,-55,null,905131018.38999999,null,382405934.912,null,1020547144,null,39.659999999999997,null,25732404,null,2.84]
[357,"UNDERGROUND CONDUIT",null,"          ",null,65,"-","R4",null,0,null,80295444.120000005,null,27751731.549999997,null,52543713,null,45.61,null,1152022,null,1.43]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,"          ",null,65,"-","R3",null,-20,null,111203910.44,null,31010192.599999998,null,102434500,null,49.36,null,2075253,null,1.87]
[359,"ROADS AND TRAILS",null,"          ",null,75,"-","R4",null,-10,null,120783299.18000001,null,44431827.413000003,null,88429802,null,54.85,null,1612212,null,1.33]
[null,""]
[null,"TOTAL TRANSMISSION PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L570:L580)","v":5577625822.3599997},null,{"$f":"+SUBTOTAL(9,N570:N580)","v":1898580797.0242522},null,{"$f":"+SUBTOTAL(9,P570:P580)","v":5023418728},null,{"$f":"+P581/T581","v":36.031515989791714},null,{"$f":"+SUBTOTAL(9,T570:T580)","v":139417357},null,{"$f":"+T581/L581*100","v":2.499582464658948}]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,"          ",null,65,"-","R3",null,-15,null,205508712.61000001,null,58619127.831,null,{"$f":"+ROUND((100-J584)/100*L584-N584,0)","v":177715892},null,49.52,null,{"$f":"+ROUND(P584/R584,0)","v":3588770},null,{"$f":"+ROUND(T584/L584*100,2)","v":1.75}]
[362,"STATION EQUIPMENT",null,"          ",null,45,"-","R1.5",null,-10,null,1911232118.75,null,565016144.5940001,null,1537339186,null,34.06,null,45136206,null,2.36]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,"          ",null,40,"-","R2",null,-100,null,1152547582.3699999,null,511487607.57485461,null,1793607557,null,28.92,null,{"$f":"+ROUND(P586/R586,0)","v":62019625},null,{"$f":"+ROUND(T586/L586*100,2)","v":5.38}]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,"          ",null,50,"-","R1.5",null,-100,null,931675387.74000001,null,118841771.20514533,null,1744509004,null,46.02,null,37907627,null,4.07]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,"          ",null,48,"-","R1",null,-80,null,2233914471.5,null,797691076.36000001,null,3223354972,null,39.29,null,82040086,null,3.67]
[366.6,"UNDERGROUND CONDUIT - DUCT SYSTEM",null,"          ",null,70,"-","R3",null,0,null,1527417261.03,null,361940007.14999998,null,1165477254,null,53.67,null,21715619,null,1.42]
[366.7,"UNDERGROUND CONDUIT - DIRECT BURIED",null,"          ",null,50,"-","R4",null,0,null,287479643.85000002,null,31128709.419999994,null,256350934,null,44.49,null,{"$f":"+ROUND(P590/R590,0)","v":5761990},null,2]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES - DUCT SYSTEM",null,"          ",null,42,"-","S0",null,-5,null,1707263746.8399999,null,490906532.10000002,null,1301720402,null,31.24,null,41668387,null,2.44]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES - DIRECT BURIED",null,"          ",null,35,"-","R2",null,0,null,936987533.87,null,309852422.01999998,null,627135112,null,25.06,null,25025344,null,2.67]
[368,"LINE TRANSFORMERS",null,"          ",null,34,"-","S0",null,-15,null,2222715382.7600002,null,1015547475.5999999,null,1540575215,null,23.37,null,65921062,null,2.97]
[369.1,"SERVICES - OVERHEAD",null,"          ",null,53,"-","R1",null,-125,null,583179472.33000004,null,132503973.38999999,null,1179649839,null,47.09,null,25050963,null,4.3]
[369.6,"SERVICES - UNDERGROUND",null,"          ",null,45,"-","R2",null,-15,null,815647717.33000004,null,334839861.48000002,null,603155013,null,30.98,null,19469174,null,2.39]
[370,"METERS",null,"          ",null,38,"-","R2",null,-30,null,90547257.879999995,null,66395671.999999963,null,51315763,null,16.579999999999998,null,3095040,null,3.42]
[370.1,"METERS - AMI",null,"          ",null,20,"-","R2.5",null,-30,null,840946337.94000006,null,234993270.98549029,null,858236968,null,15.29,null,56130606,null,6.67]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,"          ",null,30,"-","L0",null,-15,null,82197777.310000002,null,34707238.769999996,null,59820205,null,22.07,null,2710476,null,3.3]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,"          ",null,35,"-","O1",null,-15,null,486691167.85000002,null,185439324.44999999,null,374255519,null,27.35,null,13683931,null,2.81]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L584:L600)","v":16015951571.960001},null,{"$f":"+SUBTOTAL(9,N584:N600)","v":5249910214.9304905},null,{"$f":"+SUBTOTAL(9,P584:P600)","v":16494218835},null,{"$f":"+P601/T601","v":32.283058902201958},null,{"$f":"+SUBTOTAL(9,T584:T600)","v":510924906},null,{"$f":"+T601/L601*100","v":3.1901002179258833}]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,"          ",null,55,"-","R1.5",null,-10,null,498029542.85000002,null,128926295.48,null,{"$f":"+ROUND((100-J604)/100*L604-N604,0)","v":418906202},null,42.31,null,{"$f":"+ROUND(P604/R604,0)","v":9900879},null,{"$f":"+ROUND(T604/L604*100,2)","v":1.99}]
[392.1,"AUTOMOBILES",null,"          ",null,6,"-","L2.5",null,15,null,9553997.9000000004,null,2860934.89,null,{"$f":"+ROUND((100-J605)/100*L605-N605,0)","v":5259963},null,3.56,null,{"$f":"+ROUND(P605/R605,0)","v":1477518},null,{"$f":"+ROUND(T605/L605*100,2)","v":15.46}]
[392.2,"LIGHT TRUCKS",null,"          ",null,9,"-","L3",null,15,null,49640483.380000003,null,14686874.99,null,27507536,null,5.53,null,4974238,null,10.02]
[392.3,"HEAVY TRUCKS",null,"          ",null,12,"-","S3",null,15,null,258262874.08000001,null,110025531.16,null,109497912,null,6.98,null,15687380,null,6.07]
[392.4,"TRACTOR TRAILERS",null,"          ",null,9,"-","L2.5",null,5,null,823115.49,null,702528.90999999992,null,79431,null,4.46,null,17810,null,2.16]
[392.9,"TRAILERS",null,"          ",null,20,"-","L1",null,15,null,22842250.530000001,null,3130952.5299999993,null,16284960,null,14.45,null,1126987,null,4.93]
[396.1,"POWER OPERATED EQUIPMENT",null,"          ",null,11,"-","L1.5",null,15,null,5278055.37,null,2463918.2799999998,null,2022429,null,5.98,null,338199,null,6.41]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,"          ",null,20,"-","S2",null,0,null,13578642.16,null,10380859.369999999,null,{"$f":"+ROUND((100-J611)/100*L611-N611,0)","v":3197783},null,11.5,null,{"$f":"+ROUND(P611/R611,0)","v":278068},null,{"$f":"+ROUND(T611/L611*100,2)","v":2.0499999999999998}]
[null,""]
[null,"TOTAL GENERAL PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L604:L612)","v":858008961.75999999},null,{"$f":"+SUBTOTAL(9,N604:N612)","v":273177895.61000001},null,{"$f":"+SUBTOTAL(9,P604:P612)","v":582756216},null,{"$f":"+P613/T613","v":17.240757787643407},null,{"$f":"+SUBTOTAL(9,T604:T612)","v":33801079},null,{"$f":"+T613/L613*100","v":3.9394785493458229}]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L570:L614)","v":22451586356.080006},null,{"$f":"+SUBTOTAL(9,N570:N614)","v":7421668907.564743},null,{"$f":"+SUBTOTAL(9,P570:P614)","v":22100393779},null,{"$f":"+P615/T615","v":32.303747507638541},null,{"$f":"+SUBTOTAL(9,T570:T614)","v":684143342},null,{"$f":"+T615/L615*100","v":3.0471937757517544}]
[]
[]
["GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L617)","v":45980394364.410019},null,{"$f":"+SUBTOTAL(9,N15:N617)","v":13406522282.429255},null,{"$f":"+SUBTOTAL(9,P15:P617)","v":39129252685},null,{"$f":"+P618/T618","v":23.653992088521292},null,{"$f":"+SUBTOTAL(9,T15:T617)","v":1654234623},null,{"$f":"+T618/L618*100","v":3.5976955958438217}]
[]
[]
[]
["*","CURVE SHOWN IS INTERIM SURVIVOR CURVE.  LIFE SPAN METHOD IS USED."]

{"sheet":"Table 2","index":8,"n_rows":622,"n_cols":16,"rows_kept":622,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002089 FPL RC-16"]
["TABLE 2.  ESTIMATED SURVIVOR CURVE, NET SALVAGE, ORIGINAL COST AND CALCULATED WHOLE LIFE"]
[" ANNUAL DEPRECIATION ACCRUALS AND RATES RELATED TO ELECTRIC PLANT IN SERVICE AS OF DECEMBER 31, 2017"]
[]
[]
[null,null,null,"PROBABLE",null,null,null,null,null,null,null,null,null,"ANNUAL",null,"ANNUAL"]
[null,null,null,"RETIREMENT",null,null,null,null,null,"NET",null,"ORIGINAL",null,"DEPRECIATION",null,"DEPRECIATION"]
[null,null,null,"DATE",null,"SURVIVOR CURVE",null,null,null,"SALVAGE",null,"COST",null,"ACCRUALS",null,"RATE"]
[null,null,null,-1,null,-2,null,null,null,-3,null,-4,null,-5,null,-6]
[]
["STEAM PRODUCTION PLANT"]
[]
[]
["MANATEE STEAM PLANT"]
["","",{"$f":"+UPPER(B16)","v":""}]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,114283077.88,null,4415875,null,3.86]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,7864883.4699999997,null,539591,null,6.86]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,9839030.5099999998,null,363376,null,3.69]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,9833462.4900000002,null,312835,null,3.18]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,2498111.02,null,84712,null,3.39]
["","TOTAL MANATEE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L18:L22)","v":144318565.37},null,{"$f":"+SUBTOTAL(9,N18:N22)","v":5716389},null,{"$f":"+N23/L23*100","v":3.9609519297427029}]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,6968574.0800000001,null,174753,null,2.5099999999999998]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,184992667.80000001,null,9066830,null,4.9000000000000004]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,74066120.920000002,null,3299614,null,4.45]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,14537672.539999999,null,686766,null,4.72]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,4000322.68,null,161896,null,4.05]
["","TOTAL MANATEE UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L26:L30)","v":284565358.02000004},null,{"$f":"+SUBTOTAL(9,N26:N30)","v":13389859},null,{"$f":"+N31/L31*100","v":4.7053721131645698}]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-1,null,5083211.03,null,129842,null,2.5499999999999998]
[312,"BOILER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0 *",null,-2,null,187516002.43000001,null,9492585,null,5.0599999999999996]
[314,"TURBOGENERATOR UNITS",null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,72134310.349999994,null,3031453,null,4.2]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,65,"-","S0 *",null,-2,null,12511248.529999999,null,623025,null,4.9800000000000004]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,3520593.83,null,158749,null,4.51]
["","TOTAL MANATEE UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L34:L38)","v":280765366.16999996},null,{"$f":"+SUBTOTAL(9,N34:N38)","v":13435654},null,{"$f":"+N39/L39*100","v":4.7853672920131034}]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L17:L40)","v":709649289.56000006},null,{"$f":"+SUBTOTAL(9,N17:N40)","v":32541902},null,{"$f":"+N41/L41*100","v":4.5856315899613982}]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,241400701.34999999,null,6289289,null,2.61]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,7052454.5199999996,null,314418,null,4.46]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,27411865.75,null,970549,null,3.54]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,10271933.77,null,383303,null,3.73]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3879628.68,null,142541,null,3.67]
["","TOTAL MARTIN COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L47:L51)","v":290016584.06999999},null,{"$f":"+SUBTOTAL(9,N47:N51)","v":8100100},null,{"$f":"+N52/L52*100","v":2.792978210530511}]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,0,null,370941.56,null,11202,null,3.02]
["","TOTAL MARTIN PIPELINE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L55:L55)","v":370941.56},null,{"$f":"+SUBTOTAL(9,N55:N55)","v":11202}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,16367428.140000001,null,420126,null,2.57]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,212347650.78,null,8848949,null,4.17]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,89915729.920000002,null,3297804,null,3.67]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,24335747.449999999,null,848600,null,3.49]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3586002.99,null,136103,null,3.8]
["","TOTAL MARTIN UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L59:L63)","v":346552559.28000003},null,{"$f":"+SUBTOTAL(9,N59:N63)","v":13551582},null,{"$f":"+N64/L64*100","v":3.9103973227480582}]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,80,"-","R2 *",null,-1,null,11241256.67,null,273240,null,2.4300000000000002]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,50,"-","S0 *",null,-2,null,214665917.31999999,null,9139233,null,4.26]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,82668790.599999994,null,3506431,null,4.24]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,65,"-","S0 *",null,-2,null,22992822.890000001,null,908581,null,3.95]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,3273365.34,null,130052,null,3.97]
["","TOTAL MARTIN UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L67:L71)","v":334842152.81999993},null,{"$f":"+SUBTOTAL(9,N67:N71)","v":13957537},null,{"$f":"+N72/L72*100","v":4.1683930420502078}]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L46:L73)","v":971782237.7299999},null,{"$f":"+SUBTOTAL(9,N46:N73)","v":35620421},null,{"$f":"+N74/L74*100","v":3.6654735615672758}]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,0,null,33149442.199999999,null,942509,null,2.84]
["","TOTAL SCHERER COAL CARS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L80:L80)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,N80:N80)","v":942509},null,{"$f":"+N81/L81*100","v":2.8432122456648758}]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,40048942.609999999,null,1008106,null,2.52]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,26275279.309999999,null,803601,null,3.06]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,4409078.75,null,128827,null,2.92]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,1246717.6399999999,null,32913,null,2.64]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,3720891.68,null,106108,null,2.85]
["","TOTAL SCHERER COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L84:L88)","v":75700909.99000001},null,{"$f":"+SUBTOTAL(9,N84:N88)","v":2079555},null,{"$f":"+N89/L89*100","v":2.7470673737934015}]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,3049496.26,null,74295,null,2.44]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,22708657.52,null,731222,null,3.22]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,2878397.99,null,127520,null,4.43]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,2865604.55,null,123128,null,4.3]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L92:L95)","v":31502156.320000004},null,{"$f":"+SUBTOTAL(9,N92:N95)","v":1056165},null,{"$f":"+N96/L96*100","v":3.3526752558505493}]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,80,"-","R2 *",null,-1,null,161759187.53,null,5345828,null,3.3]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,50,"-","S0 *",null,-4,null,682720321.07000005,null,24868117,null,3.64]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,124903380.64,null,3607288,null,2.89]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,65,"-","S0 *",null,-3,null,50198263.530000001,null,1712746,null,3.41]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,5202651.3499999996,null,168161,null,3.23]
["","TOTAL SCHERER UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L99:L103)","v":1024783804.12},null,{"$f":"+SUBTOTAL(9,N99:N103)","v":35702140},null,{"$f":"+N104/L104*100","v":3.4838704374976008}]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L78:L105)","v":1165136312.6300001},null,{"$f":"+SUBTOTAL(9,N78:N105)","v":39780369},null,{"$f":"+N106/L106*100","v":3.4142244618748423}]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,3538785.86,null,79596,null,2.25]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,30678751.75,null,847002,null,2.76]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,3748249.87,null,91308,null,2.44]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,298312.17,null,7148,null,2.4]
["","TOTAL SJRPP COAL AND LIMESTONE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L112:L115)","v":38264099.649999999},null,{"$f":"+SUBTOTAL(9,N112:N115)","v":1025054},null,{"$f":"+N116/L116*100","v":2.6788922498533165}]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,0,null,52104.91,null,1339,null,2.57]
["","TOTAL SJRPP COAL CARS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L119:L119)","v":52104.91},null,{"$f":"+SUBTOTAL(9,N119:N119)","v":1339},null,{"$f":"+N120/L120*100","v":2.569815397435673}]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,33324990.640000001,null,785929,null,2.36]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,3714735.93,null,108192,null,2.91]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,2511326.3199999998,null,65168,null,2.59]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,5865106.7999999998,null,149388,null,2.5499999999999998]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,1607470.4,null,43309,null,2.69]
["","TOTAL SJRPP COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L123:L127)","v":47023630.089999996},null,{"$f":"+SUBTOTAL(9,N123:N127)","v":1151986},null,{"$f":"+N128/L128*100","v":2.449802360632682}]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,2158590.42,null,50250,null,2.33]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,16972047.609999999,null,458090,null,2.7]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,52222.78,null,1353,null,2.59]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,153865.69,null,4644,null,3.02]
["","TOTAL SJRPP GYPSUM AND ASH",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L131:L134)","v":19336726.500000004},null,{"$f":"+SUBTOTAL(9,N131:N134)","v":514337},null,{"$f":"+N135/L135*100","v":2.6598969582571277}]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,9098352.4900000002,null,200634,null,2.21]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,100163071.93000001,null,3116984,null,3.11]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,31632809.399999999,null,1015238,null,3.21]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,12543007.01,null,329472,null,2.63]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,2049400.34,null,51999,null,2.54]
["","TOTAL SJRPP UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L138:L142)","v":155486641.16999999},null,{"$f":"+SUBTOTAL(9,N138:N142)","v":4714327},null,{"$f":"+N143/L143*100","v":3.0319820175712913}]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,80,"-","R2 *",null,-1,null,7123662.1600000001,null,154254,null,2.17]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,50,"-","S0 *",null,-4,null,89481418.799999997,null,2765419,null,3.09]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,28267581.84,null,906800,null,3.21]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,65,"-","S0 *",null,-3,null,10030603.41,null,256107,null,2.5499999999999998]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,1560108.42,null,38842,null,2.4900000000000002]
["","TOTAL SJRPP UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L146:L150)","v":136463374.63},null,{"$f":"+SUBTOTAL(9,N146:N150)","v":4121422},null,{"$f":"+N151/L151*100","v":3.0201671409450475}]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L111:L152)","v":396626576.94999999},null,{"$f":"+SUBTOTAL(9,N111:N152)","v":11528465},null,{"$f":"+N153/L153*100","v":2.9066294771904087}]
[]
["TOTAL STEAM PRODUCTION",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L153)","v":3243194416.8700008},null,{"$f":"+SUBTOTAL(9,N15:N153)","v":119471157},null,{"$f":"+N155/L155*100","v":3.6837494656056213}]
[null,""]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,397119195.66000003,null,9094889,null,2.29]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-04-30",null,60,"-","R1 *",null,-2,null,55584106.710000001,null,1665151,null,3]
[323,"TURBOGENERATOR UNITS",null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,12406915.970000001,null,431895,null,3.48]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,34379625.869999997,null,756459,null,2.2000000000000002]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,20728940.609999999,null,611062,null,2.95]
["","TOTAL ST. LUCIE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L167)","v":520218784.82000005},null,{"$f":"+SUBTOTAL(9,N163:N167)","v":12559456},null,{"$f":"+N168/L168*100","v":2.41426422237822}]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2036-03-31",null,100,"-","R1.5 *",null,-1,null,196854866.28999999,null,5456908,null,2.77]
[322,"REACTOR PLANT EQUIPMENT",null,"2036-03-31",null,60,"-","R1 *",null,-2,null,845363775.00999999,null,31576691,null,3.74]
[323,"TURBOGENERATOR UNITS",null,"2036-03-31",null,45,"-","R0.5 *",null,0,null,413333703.58999997,null,18554218,null,4.49]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2036-03-31",null,75,"-","R2.5 *",null,-1,null,120786348.08,null,3731554,null,3.09]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2036-03-31",null,50,"-","R1.5 *",null,-3,null,11438745.220000001,null,301949,null,2.64]
["","TOTAL ST. LUCIE UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L171:L175)","v":1587777438.1899998},null,{"$f":"+SUBTOTAL(9,N171:N175)","v":59621320},null,{"$f":"+N176/L176*100","v":3.7550174581121283}]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,298911837.25999999,null,6567385,null,2.2000000000000002]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-04-30",null,60,"-","R1 *",null,-2,null,1057336501.04,null,30941504,null,2.93]
[323,"TURBOGENERATOR UNITS",null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,350466490.07999998,null,12304351,null,3.51]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,189637024.55000001,null,4061030,null,2.14]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,24225433.390000001,null,595520,null,2.46]
["","TOTAL ST. LUCIE UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L179:L183)","v":1920577286.3199999},null,{"$f":"+SUBTOTAL(9,N179:N183)","v":54469790},null,{"$f":"+N184/L184*100","v":2.8361154944391251}]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L185)","v":4028573509.3299994},null,{"$f":"+SUBTOTAL(9,N163:N185)","v":126650566},null,{"$f":"+N186/L186*100","v":3.143806752109223}]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,380704673.41000003,null,14422958,null,3.79]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-04-30",null,60,"-","R1 *",null,-2,null,144884580.21000001,null,7197397,null,4.97]
[323,"TURBOGENERATOR UNITS",null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,22821885.52,null,1129284,null,4.95]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,56769857.590000004,null,1959578,null,3.45]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,39215641.060000002,null,1687193,null,4.3]
["","TOTAL TURKEY POINT COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L192:L196)","v":644396637.78999996},null,{"$f":"+SUBTOTAL(9,N192:N196)","v":26396410},null,{"$f":"+N197/L197*100","v":4.0962985298198014}]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2032-07-31",null,100,"-","R1.5 *",null,-1,null,185601316.09999999,null,8521127,null,4.59]
[322,"REACTOR PLANT EQUIPMENT",null,"2032-07-31",null,60,"-","R1 *",null,-2,null,595235354.19000006,null,26935602,null,4.53]
[323,"TURBOGENERATOR UNITS",null,"2032-07-31",null,45,"-","R0.5 *",null,0,null,758820503.48000002,null,40789809,null,5.38]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2032-07-31",null,75,"-","R2.5 *",null,-1,null,153810947.63,null,5468395,null,3.56]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2032-07-31",null,50,"-","R1.5 *",null,-3,null,16088187.859999999,null,834922,null,5.19]
["","TOTAL TURKEY POINT UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L200:L204)","v":1709556309.26},null,{"$f":"+SUBTOTAL(9,N200:N204)","v":82549855},null,{"$f":"+N205/L205*100","v":4.8287298027482111}]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,129681129.70999999,null,5020912,null,3.87]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-04-30",null,60,"-","R1 *",null,-2,null,518893110.5,null,22427967,null,4.32]
[323,"TURBOGENERATOR UNITS",null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,601429270.39999998,null,31775840,null,5.28]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,177722654.02000001,null,5469807,null,3.08]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,12121306.1,null,571133,null,4.71]
["","TOTAL TURKEY POINT UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L208:L212)","v":1439847470.73},null,{"$f":"+SUBTOTAL(9,N208:N212)","v":65265659},null,{"$f":"+N213/L213*100","v":4.5328175606622025}]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L191:L214)","v":3793800417.7800002},null,{"$f":"+SUBTOTAL(9,N191:N214)","v":174211924},null,{"$f":"+N215/L215*100","v":4.5920160476428737}]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L163:L216)","v":7822373927.1100016},null,{"$f":"+SUBTOTAL(9,N163:N216)","v":300862490},null,{"$f":"+N217/L217*100","v":3.8461788301541158}]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,87455288.390000001,null,2882818,null,3.3]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,11879794.880000001,null,458704,null,3.86]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,29161925.579999998,null,1685161,null,5.78]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,37564239.130000003,null,2760417,null,7.35]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,702077.8,null,26867,null,3.83]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,12506640.1,null,382947,null,3.06]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,1273680.52,null,52286,null,4.1100000000000003]
["","TOTAL LAUDERDALE COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L225:L231)","v":180543646.40000001},null,{"$f":"+SUBTOTAL(9,N225:N231)","v":8249200},null,{"$f":"+N232/L232*100","v":4.5690890621116864}]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,5252476.74,null,168116,null,3.2]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,695047.38,null,23808,null,3.43]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,130963584.06,null,5117407,null,3.91]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,64498883.460000001,null,4732537,null,7.34]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,29715224.530000001,null,958327,null,3.23]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,30758543.48,null,1026889,null,3.34]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,2681785.2799999998,null,89560,null,3.34]
["","TOTAL LAUDERDALE UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L235:L241)","v":264565544.93000001},null,{"$f":"+SUBTOTAL(9,N235:N241)","v":12116644},null,{"$f":"+N242/L242*100","v":4.5798269019519822}]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,80,"-","R2 *",null,-2,null,3304987.8,null,113851,null,3.44]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,766036.02,null,28512,null,3.72]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,50,"-","R1 *",null,-3,null,130296358.81,null,5111119,null,3.92]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,9,"-","L0 *",null,35,null,24422477.670000002,null,1807087,null,7.4]
[344,"GENERATORS",null,"2033-06-30",null,60,"-","R2 *",null,-3,null,32777730.66,null,1111859,null,3.39]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,25710169.039999999,null,886558,null,3.45]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,1868249.99,null,62900,null,3.37]
["","TOTAL LAUDERDALE UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L245:L251)","v":219146009.99000001},null,{"$f":"+SUBTOTAL(9,N245:N251)","v":9121886},null,{"$f":"+N252/L252*100","v":4.1624695792619022}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L224:L253)","v":664255201.31999993},null,{"$f":"+SUBTOTAL(9,N224:N253)","v":29487730},null,{"$f":"+N254/L254*100","v":4.439217027040562}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,9369834.6799999997,null,242653,null,2.59]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,843137.77,null,20006,null,2.37]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,3966235.24,null,151634,null,3.82]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,441576.73,null,31888,null,7.22]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,244992.81,null,9052,null,3.69]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1235228.53,null,44122,null,3.57]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,816343.35,null,25001,null,3.06]
["","TOTAL FT. MYERS COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L260:L266)","v":16917349.109999999},null,{"$f":"+SUBTOTAL(9,N260:N266)","v":524356},null,{"$f":"+N267/L267*100","v":3.0995163402406134}]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,30529034.859999999,null,836755,null,2.74]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,6577101.4100000001,null,195666,null,2.97]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,408864985.94999999,null,14202745,null,3.47]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,296494182.88999999,null,21411599,null,7.22]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,60821750.789999999,null,1816063,null,2.99]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,59067994.990000002,null,1684064,null,2.85]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,3758287.96,null,112207,null,2.99]
["","TOTAL FT. MYERS UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L270:L276)","v":866113338.8499999},null,{"$f":"+SUBTOTAL(9,N270:N276)","v":40259099},null,{"$f":"+N277/L277*100","v":4.6482483520522688}]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,10700878,null,379131,null,3.54]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,13754446.34,null,518601,null,3.77]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,168674571.06,null,6791128,null,4.03]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,25,"-","R1 *",null,29,null,20277149.27,null,650865,null,3.21]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,48074379.299999997,null,1743842,null,3.63]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,33771053.380000003,null,1213296,null,3.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,1777365.41,null,66131,null,3.72]
["","TOTAL FT. MYERS UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L280:L286)","v":297029842.76000005},null,{"$f":"+SUBTOTAL(9,N280:N286)","v":11362994},null,{"$f":"+N287/L287*100","v":3.8255395129375245}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L258:L288)","v":1180060530.7200003},null,{"$f":"+SUBTOTAL(9,N258:N288)","v":52146449},null,{"$f":"+N289/L289*100","v":4.4189639126548403}]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,80,"-","R2 *",null,-2,null,31908336.039999999,null,887022,null,2.78]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,4421337.3899999997,null,134013,null,3.03]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,50,"-","R1 *",null,-3,null,285009855.38999999,null,9276103,null,3.25]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2045-06-30",null,9,"-","L0 *",null,35,null,189328023.41,null,13672323,null,7.22]
[344,"GENERATORS",null,"2045-06-30",null,60,"-","R2 *",null,-3,null,45685134.82,null,1312594,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,49757788.939999998,null,1443801,null,2.9]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,12107281.060000001,null,365332,null,3.02]
["","TOTAL MANATEE UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L294:L300)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,N294:N300)","v":27091188},null,{"$f":"+N301/L301*100","v":4.3821432967686382}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L293:L302)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,N293:N302)","v":27091188},null,{"$f":"+N303/L303*100","v":4.3821432967686382}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,50503088.939999998,null,1636699,null,3.24]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,4874750.87,null,172056,null,3.53]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,23358057.84,null,951676,null,4.07]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,2230421.5499999998,null,161548,null,7.24]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,5443052.4100000001,null,171803,null,3.16]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,4289445.62,null,141641,null,3.3]
["","TOTAL MARTIN COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L309:L314)","v":90698817.229999989},null,{"$f":"+SUBTOTAL(9,N309:N314)","v":3235423},null,{"$f":"+N315/L315*100","v":3.5672163086707105}]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1697788.61,null,52077,null,3.07]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,182786.79,null,5910,null,3.23]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,163056405.62,null,6505697,null,3.99]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,62930034,null,4638930,null,7.37]
[344,"GENERATORS",null,"2034-06-30",null,60,"-","R2 *",null,-3,null,27182223.170000002,null,1031560,null,3.79]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,29087068.699999999,null,992136,null,3.41]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,582525.55000000005,null,18604,null,3.19]
["","TOTAL MARTIN UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L318:L324)","v":284718832.44},null,{"$f":"+SUBTOTAL(9,N318:N324)","v":13244914},null,{"$f":"+N325/L325*100","v":4.6519276180268676}]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1532780.54,null,52687,null,3.44]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,182370.64,null,5896,null,3.23]
[343,"PRIME MOVERS - GENERAL",null,"2034-06-30",null,50,"-","R1 *",null,-3,null,169519057.97999999,null,7054063,null,4.16]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2034-06-30",null,9,"-","L0 *",null,35,null,95841804.769999996,null,7040628,null,7.35]
[344,"GENERATORS",null,"2034-06-30",null,60,"-","R2 *",null,-3,null,33559356.939999998,null,1241958,null,3.7]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,26145825.260000002,null,897500,null,3.43]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,844987.37,null,32723,null,3.87]
["","TOTAL MARTIN UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L328:L334)","v":327626183.5},null,{"$f":"+SUBTOTAL(9,N328:N334)","v":16325455},null,{"$f":"+N335/L335*100","v":4.9829518586080894}]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,80,"-","R2 *",null,-2,null,25862706.620000001,null,717544,null,2.77]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,12403564.17,null,374262,null,3.02]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,50,"-","R1 *",null,-3,null,308994245.61000001,null,10158150,null,3.29]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2045-06-30",null,9,"-","L0 *",null,35,null,222610261.13,null,16075800,null,7.22]
[344,"GENERATORS",null,"2045-06-30",null,60,"-","R2 *",null,-3,null,44713507.439999998,null,1282640,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,56238775.219999999,null,1613725,null,2.87]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,5333643.99,null,163323,null,3.06]
["","TOTAL MARTIN UNIT 8",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L338:L344)","v":676156704.18000007},null,{"$f":"+SUBTOTAL(9,N338:N344)","v":30385444},null,{"$f":"+N345/L345*100","v":4.4938464430149425}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L308:L345)","v":1379200537.3499999},null,{"$f":"+SUBTOTAL(9,N308:N345)","v":63191236},null,{"$f":"+N347/L347*100","v":4.5817293634046745}]
[null,""]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,73652635.859999999,null,1918734,null,2.61]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,91440.69,null,2719,null,2.97]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,6103661.1299999999,null,208395,null,3.41]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,206289.15,null,7080,null,3.43]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,2204656.5699999998,null,68043,null,3.09]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,2298256.33,null,71329,null,3.1]
["","TOTAL SANFORD COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L352:L357)","v":84556939.729999989},null,{"$f":"+SUBTOTAL(9,N352:N357)","v":2276300},null,{"$f":"+N358/L358*100","v":2.6920321469396682}]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,80,"-","R2 *",null,-2,null,7638978.5099999998,null,188330,null,2.4700000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,1855794.6,null,56224,null,3.03]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,50,"-","R1 *",null,-3,null,215835489.88999999,null,7164831,null,3.32]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,9,"-","L0 *",null,35,null,183294116.47,null,13239709,null,7.22]
[344,"GENERATORS",null,"2043-06-30",null,60,"-","R2 *",null,-3,null,33768064.969999999,null,1012682,null,3]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,36216823.270000003,null,1033560,null,2.85]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,3422701.98,null,102432,null,2.99]
["","TOTAL SANFORD UNIT 4",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L361:L367)","v":482031969.69000006},null,{"$f":"+SUBTOTAL(9,N361:N367)","v":22797768},null,{"$f":"+N368/L368*100","v":4.7295136906918209}]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2042-06-30",null,80,"-","R2 *",null,-2,null,7486028.9400000004,null,191273,null,2.56]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2042-06-30",null,50,"-","R1.5 *",null,-3,null,1867173.2,null,56807,null,3.04]
[343,"PRIME MOVERS - GENERAL",null,"2042-06-30",null,50,"-","R1 *",null,-3,null,233978162.78,null,7960093,null,3.4]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2042-06-30",null,9,"-","L0 *",null,35,null,169584346.44,null,12251832,null,7.22]
[344,"GENERATORS",null,"2042-06-30",null,60,"-","R2 *",null,-3,null,33575007.140000001,null,1011409,null,3.01]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2042-06-30",null,50,"-","R2.5 *",null,-2,null,35686944.619999997,null,1035159,null,2.9]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2042-06-30",null,50,"-","S0.5 *",null,-2,null,2983621.73,null,90872,null,3.05]
["","TOTAL SANFORD UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L371:L377)","v":485161284.85000002},null,{"$f":"+SUBTOTAL(9,N371:N377)","v":22597445},null,{"$f":"+N378/L378*100","v":4.6577181044003906}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L351:L379)","v":1051750194.27},null,{"$f":"+SUBTOTAL(9,N351:N379)","v":47671513},null,{"$f":"+N380/L380*100","v":4.5325889417199399}]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2047-06-30",null,80,"-","R2 *",null,-2,null,34496252.609999999,null,940391,null,2.73]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2047-06-30",null,50,"-","R1.5 *",null,-3,null,13269835.26,null,396701,null,2.99]
[343,"PRIME MOVERS - GENERAL",null,"2047-06-30",null,50,"-","R1 *",null,-3,null,278605458.13999999,null,8734511,null,3.14]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2047-06-30",null,9,"-","L0 *",null,35,null,187989955.28,null,13575695,null,7.22]
[344,"GENERATORS",null,"2047-06-30",null,60,"-","R2 *",null,-3,null,44556175.359999999,null,1259637,null,2.83]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2047-06-30",null,50,"-","R2.5 *",null,-2,null,55581392.030000001,null,1573171,null,2.83]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2047-06-30",null,50,"-","S0.5 *",null,-2,null,13295148.66,null,395137,null,2.97]
["","TOTAL TURKEY POINT UNIT 5",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L386:L392)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,N386:N392)","v":26875243},null,{"$f":"+N393/L393*100","v":4.2809000557335404}]
[null,""]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L386:L394)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,N386:N394)","v":26875243},null,{"$f":"+N395/L395*100","v":4.2809000557335404}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2051-06-30",null,80,"-","R2 *",null,-2,null,3122752.8,null,83938,null,2.69]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,450886.51,null,13243,null,2.94]
[343,"PRIME MOVERS - GENERAL",null,"2051-06-30",null,50,"-","R1 *",null,-3,null,31305861.010000002,null,1012602,null,3.23]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2051-06-30",null,9,"-","L0 *",null,35,null,126771982.41,null,9154839,null,7.22]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,1292150.6100000001,null,37662,null,2.91]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,837057.12,null,24831,null,2.97]
["","TOTAL WEST COUNTY COMMON",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L400:L405)","v":163780690.46000001},null,{"$f":"+SUBTOTAL(9,N400:N405)","v":10327115},null,{"$f":"+N406/L406*100","v":6.3054533296904012}]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2049-06-30",null,80,"-","R2 *",null,-2,null,109904545.72,null,2948570,null,2.68]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,21820106.289999999,null,645580,null,2.96]
[343,"PRIME MOVERS - GENERAL",null,"2049-06-30",null,50,"-","R1 *",null,-3,null,302831798.70999998,null,9290207,null,3.07]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2049-06-30",null,9,"-","L0 *",null,35,null,81978670.930000007,null,5920090,null,7.22]
[344,"GENERATORS",null,"2049-06-30",null,60,"-","R2 *",null,-3,null,49500092.460000001,null,1376595,null,2.78]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,72345305.590000004,null,2013010,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,8047119.0899999999,null,234590,null,2.92]
["","TOTAL WEST COUNTY UNIT 1",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L409:L415)","v":646427638.79000008},null,{"$f":"+SUBTOTAL(9,N409:N415)","v":22428642},null,{"$f":"+N416/L416*100","v":3.4696291826232106}]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2049-06-30",null,80,"-","R2 *",null,-2,null,39684489,null,1064689,null,2.68]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,7476137.1699999999,null,223615,null,2.99]
[343,"PRIME MOVERS - GENERAL",null,"2049-06-30",null,50,"-","R1 *",null,-3,null,257772575.63,null,7889240,null,3.06]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2049-06-30",null,9,"-","L0 *",null,35,null,149902839.40000001,null,10825234,null,7.22]
[344,"GENERATORS",null,"2049-06-30",null,60,"-","R2 *",null,-3,null,43626333.68,null,1214818,null,2.78]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,33197917.960000001,null,923683,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,11900801.24,null,352722,null,2.96]
["","TOTAL WEST COUNTY UNIT 2",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L419:L425)","v":543561094.08000004},null,{"$f":"+SUBTOTAL(9,N419:N425)","v":22494001},null,{"$f":"+N426/L426*100","v":4.1382654581031115}]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2051-06-30",null,80,"-","R2 *",null,-2,null,58787837.530000001,null,1572539,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,10963087.279999999,null,324054,null,2.96]
[343,"PRIME MOVERS - GENERAL",null,"2051-06-30",null,50,"-","R1 *",null,-3,null,506388398.27999997,null,15400389,null,3.04]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2051-06-30",null,9,"-","L0 *",null,35,null,84037287.540000007,null,6068753,null,7.22]
[344,"GENERATORS",null,"2051-06-30",null,60,"-","R2 *",null,-3,null,65774579.289999999,null,1828468,null,2.78]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,49186847.380000003,null,1365281,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,12695601.689999999,null,369160,null,2.91]
["","TOTAL WEST COUNTY UNIT 3",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L429:L435)","v":787833638.98999989},null,{"$f":"+SUBTOTAL(9,N429:N435)","v":26928644},null,{"$f":"+N436/L436*100","v":3.4180622237103804}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L399:L437)","v":2141603062.3200004},null,{"$f":"+SUBTOTAL(9,N399:N437)","v":82178402},null,{"$f":"+N438/L438*100","v":3.8372377891062626}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2053-06-30",null,80,"-","R2 *",null,-2,null,84193534.709999993,null,2254908,null,2.68]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2053-06-30",null,50,"-","R1.5 *",null,-3,null,48944925.170000002,null,1439339,null,2.94]
[343,"PRIME MOVERS - GENERAL",null,"2053-06-30",null,50,"-","R1 *",null,-3,null,400913907.58999997,null,12110692,null,3.02]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2053-06-30",null,9,"-","L0 *",null,35,null,229372194.33000001,null,16564113,null,7.22]
[344,"GENERATORS",null,"2053-06-30",null,60,"-","R2 *",null,-3,null,72067369.810000002,null,1996363,null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2053-06-30",null,50,"-","R2.5 *",null,-2,null,114551904.63,null,3179649,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2053-06-30",null,50,"-","S0.5 *",null,-2,null,10573301.27,null,307212,null,2.91]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L444:L450)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,N444:N450)","v":37852276},null,{"$f":"+N451/L451*100","v":3.9404123164111224}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L443:L451)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,N443:N451)","v":37852276},null,{"$f":"+N453/L453*100","v":3.9404123164111224}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2054-06-30",null,80,"-","R2 *",null,-2,null,81600590.5,null,2166309,null,2.65]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2054-06-30",null,50,"-","R1.5 *",null,-3,null,219919230.56999999,null,6448815,null,2.93]
[343,"PRIME MOVERS - GENERAL",null,"2054-06-30",null,50,"-","R1 *",null,-3,null,533780143.66000003,null,16086744,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2054-06-30",null,9,"-","L0 *",null,35,null,139524960.78999999,null,10075795,null,7.22]
[344,"GENERATORS",null,"2054-06-30",null,60,"-","R2 *",null,-3,null,80939003.280000001,null,2238317,null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2054-06-30",null,50,"-","R2.5 *",null,-2,null,83796291.620000005,null,2316662,null,2.76]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2054-06-30",null,50,"-","S0.5 *",null,-2,null,11584212.449999999,null,336072,null,2.9]
["","TOTAL RIVIERA COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L459:L465)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,N459:N465)","v":39668714},null,{"$f":"+N466/L466*100","v":3.4460240493974421}]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L458:L466)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,N458:N466)","v":39668714},null,{"$f":"+N468/L468*100","v":3.4460240493974421}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2056-06-30",null,80,"-","R2 *",null,-2,null,101725228.06999999,null,2707252,null,2.66]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,59665117.359999999,null,1745324,null,2.93]
[343,"PRIME MOVERS - GENERAL",null,"2056-06-30",null,50,"-","R1 *",null,-3,null,518622216.98000002,null,15606141,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2056-06-30",null,9,"-","L0 *",null,35,null,191363195.91,null,13819293,null,7.22]
[344,"GENERATORS",null,"2056-06-30",null,60,"-","R2 *",null,-3,null,87208138.849999994,null,2407293,null,2.76]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,138483955.50999999,null,3827974,null,2.76]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,12795087.470000001,null,370648,null,2.9]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L474:L480)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,N474:N480)","v":40483925},null,{"$f":"+N481/L481*100","v":3.6476508526835323}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L473:L481)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,N473:N481)","v":40483925},null,{"$f":"+N483/L483*100","v":3.6476508526835323}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L225:L484)","v":10884506010.900002},null,{"$f":"+SUBTOTAL(9,N225:N484)","v":446646676},null,{"$f":"+N485/L485*100","v":4.1035089286800659}]
[null,""]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-2,null,601221.5,null,20500,null,3.41]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,194416.91,null,7193,null,3.7]
[343,"PRIME MOVERS - GENERAL",null,"2028-06-30",null,50,"-","R1 *",null,-3,null,14841925.279999999,null,1208680,null,8.14]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2028-06-30",null,25,"-","R1 *",null,29,null,1858778.65,null,69480,null,3.74]
[344,"GENERATORS",null,"2028-06-30",null,60,"-","R2 *",null,-3,null,1748135.45,null,43263,null,2.4700000000000002]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,420107.13,null,11778,null,2.8]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,20934.61,null,508,null,2.4300000000000002]
["","TOTAL LAUDERDALE GTS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L491:L497)","v":19685519.529999997},null,{"$f":"+SUBTOTAL(9,N491:N497)","v":1361402},null,{"$f":"+N498/L498*100","v":6.9157534700838044}]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2028-06-30",null,80,"-","R2 *",null,-2,null,941092.66,null,58404,null,6.21]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,724317.88,null,47016,null,6.49]
[343,"PRIME MOVERS - GENERAL",null,"2028-06-30",null,50,"-","R1 *",null,-3,null,10218902.539999999,null,826898,null,8.09]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2028-06-30",null,25,"-","R1 *",null,29,null,2807095.36,null,92610,null,3.3]
[344,"GENERATORS",null,"2028-06-30",null,60,"-","R2 *",null,-3,null,4602021.84,null,289704,null,6.3]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,3450437.53,null,235636,null,6.83]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,20936.09,null,1276,null,6.09]
["","TOTAL FT. MYERS GTS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L501:L507)","v":22764803.899999999},null,{"$f":"+SUBTOTAL(9,N501:N507)","v":1551544},null,{"$f":"+N508/L508*100","v":6.8155386130956312}]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2056-06-30",null,80,"-","R2 *",null,-2,null,43805885.75,null,1166200,null,2.66]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,26150084.739999998,null,764942,null,2.93]
[343,"PRIME MOVERS - GENERAL",null,"2056-06-30",null,50,"-","R1 *",null,-3,null,226797341.74000001,null,6827828,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2056-06-30",null,25,"-","R1 *",null,29,null,83870826.980000004,null,2411706,null,2.88]
[344,"GENERATORS",null,"2056-06-30",null,60,"-","R2 *",null,-3,null,38221666.560000002,null,1055071,null,2.76]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,60694880.549999997,null,1677728,null,2.76]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,5607843.1799999997,null,162448,null,2.9]
["","TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L511:L517)","v":485148529.50000006},null,{"$f":"+SUBTOTAL(9,N511:N517)","v":14065923},null,{"$f":"+N518/L518*100","v":2.899302408377185}]
[null,""]
["TOTAL PEAKER PLANTS",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L491:L519)","v":527598852.93000007},null,{"$f":"+SUBTOTAL(9,N491:N519)","v":16978869},null,{"$f":"+N520/L520*100","v":3.2181398624558226}]
[null,""]
[null,""]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,4651944.47,null,158505,null,3.41]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,119117666.36,null,4003175,null,3.36]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,27632355.41,null,930892,null,3.37]
[null,"TOTAL DESOTOSOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L524:L528)","v":151401966.24000001},null,{"$f":"+SUBTOTAL(9,N524:N528)","v":5092572},null,{"$f":"+N529/L529*100","v":3.3636102135736703}]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3995821.4,null,133896,null,3.35]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,52975941.5,null,1775170,null,3.35]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,6295428.5,null,210953,null,3.35]
[null,"TOTAL SPACE COAST SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L530:L534)","v":63267191.399999999},null,{"$f":"+SUBTOTAL(9,N530:N534)","v":2120019},null,{"$f":"+N535/L535*100","v":3.3508979189488723}]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,21390960.23,null,619352,null,2.9]
[343,"PRIME MOVERS - GENERAL",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,407102089.06999999,null,11784475,null,2.89]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,4253317.4400000004,null,122547,null,2.88]
[346,"MISC. POWER PLANT EQUIPMENT",null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,1339.75,null,39,null,2.88]
[null,"TOTAL MARTIN SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L536:L541)","v":432747706.49000001},null,{"$f":"+SUBTOTAL(9,N536:N541)","v":12526413},null,{"$f":"+N542/L542*100","v":2.8946226200945708}]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4078183.73,null,135804,null,3.33]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,104431380.3,null,3477941,null,3.33]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24224241.09,null,806667,null,3.33]
[null,"TOTAL BABCOCK RANCH SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L543:L547)","v":132733805.12},null,{"$f":"+SUBTOTAL(9,N543:N547)","v":4420412},null,{"$f":"+N548/L548*100","v":3.3302834918381636}]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4118678.93,null,137152,null,3.33]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,105468354.02,null,3512389,null,3.33]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24464780.879999999,null,814677,null,3.33]
[null,"TOTAL MANATEE SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L549:L553)","v":134051813.83},null,{"$f":"+SUBTOTAL(9,N549:N553)","v":4464218},null,{"$f":"+N554/L554*100","v":3.3302182734068571}]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,4207181.04,null,140099,null,3.33]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,107734656.63,null,3588145,null,3.33]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,24990479.77,null,832183,null,3.33]
[null,"TOTAL CITRUS SOLAR",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L555:L559)","v":136932317.44},null,{"$f":"+SUBTOTAL(9,N555:N559)","v":4560427},null,{"$f":"+N560/L560*100","v":3.3304241725100834}]
[null,""]
["TOTAL SOLAR PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L526:L561)","v":1051134800.52},null,{"$f":"+SUBTOTAL(9,N526:N561)","v":33184061},null,{"$f":"+N562/L562*100","v":3.1569748222191607}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L563)","v":23528808008.330017},null,{"$f":"+SUBTOTAL(9,N15:N563)","v":917143253},null,{"$f":"+N564/L564*100","v":3.8979588454939975}]
[null,""]
[null,""]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,null,null,75,"-","S4",null,0,null,256062200.68000001,null,3405627,null,1.33]
[352,"STRUCTURES AND IMPROVEMENTS",null,null,null,65,"-","R3",null,-15,null,164509018.69,null,2913455,null,1.77]
[353,"STATION EQUIPMENT",null,null,null,40,"-","R1",null,-2,null,1836156315.26,null,46821986,null,2.5499999999999998]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,null,null,30,"-","R1",null,0,null,416112312.94999999,null,13856540,null,3.33]
[354,"TOWERS AND FIXTURES",null,null,null,60,"-","R4",null,-25,null,371412402.08999997,null,7753234,null,2.09]
[355,"POLES AND FIXTURES",null,null,null,48,"-","R2",null,-50,null,1315959900.5599999,null,41057949,null,3.12]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,null,null,51,"-","R1",null,-55,null,905131018.38999999,null,27497880,null,3.04]
[357,"UNDERGROUND CONDUIT",null,null,null,65,"-","R4",null,0,null,80295444.120000005,null,1236550,null,1.54]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,null,null,65,"-","R3",null,-20,null,111203910.44,null,2055048,null,1.85]
[359,"ROADS AND TRAILS",null,null,null,75,"-","R4",null,-10,null,120783299.18000001,null,1767060,null,1.46]
[null,""]
[null,"TOTAL TRANSMISSION PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L570:L580)","v":5577625822.3599997},null,{"$f":"+SUBTOTAL(9,N570:N580)","v":148365329},null,{"$f":"+N581/L581*100","v":2.660008643914801}]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,null,null,65,"-","R3",null,-15,null,205508712.61000001,null,3639559,null,1.77]
[362,"STATION EQUIPMENT",null,null,null,45,"-","R1.5",null,-10,null,1911232118.75,null,46672288,null,2.44]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,null,null,40,"-","R2",null,-100,null,1152547582.3699999,null,57627379,null,5]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,null,null,48,"-","R1.5",null,-100,null,931675387.74000001,null,38757696,null,4.16]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,null,null,48,"-","R1",null,-80,null,2233914471.5,null,83637758,null,3.74]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,null,null,70,"-","R3",null,0,null,1527417261.03,null,21842067,null,1.43]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,null,null,50,"-","R4",null,0,null,287479643.85000002,null,5749593,null,2]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DUCT SYSTEM",null,null,null,42,"-","S0",null,-5,null,1707263746.8399999,null,42664521,null,2.5]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DIRECT BURIED",null,null,null,35,"-","R2",null,0,null,936987533.87,null,26797843,null,2.86]
[368,"LINE TRANSFORMERS",null,null,null,34,"-","S0",null,-15,null,2222715382.7600002,null,75148580,null,3.38]
[369.1,"SERVICES, OVERHEAD",null,null,null,53,"-","R1",null,-125,null,583179472.33000004,null,24799707,null,4.25]
[369.6,"SERVICES, UNDERGROUND",null,null,null,45,"-","R2",null,-15,null,815647717.33000004,null,20823486,null,2.5499999999999998]
[370,"METERS",null,null,null,38,"-","R2",null,-30,null,90547257.879999995,null,3095811,null,3.42]
[370.1,"METERS - AMI",null,null,null,20,"-","R2.5",null,-30,null,840946337.94000006,null,54661512,null,6.5]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,null,null,30,"-","L0",null,-15,null,82197777.310000002,null,3147764,null,3.83]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,null,null,35,"-","O1",null,-15,null,486691167.85000002,null,16006580,null,3.29]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L584:L600)","v":16015951571.960001},null,{"$f":"+SUBTOTAL(9,N584:N600)","v":525072144},null,{"$f":"+N601/L601*100","v":3.2784323906128212}]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,null,null,55,"-","R1.5",null,-10,null,498029542.85000002,null,9970551,null,2]
[392.1,"AUTOMOBILES",null,null,null,6,"-","L2.5",null,15,null,9553997.9000000004,null,1353754,null,14.17]
[392.2,"LIGHT TRUCKS",null,null,null,9,"-","L3",null,15,null,49640483.380000003,null,4687799,null,9.44]
[392.3,"HEAVY TRUCKS",null,null,null,12,"-","S3",null,15,null,258262874.08000001,null,18269574,null,7.07]
[392.4,"TRACTOR TRAILERS",null,null,null,9,"-","L2.5",null,5,null,823115.49,null,82578,null,10.029999999999999]
[392.9,"TRAILERS",null,null,null,20,"-","L1",null,15,null,22842250.530000001,null,970796,null,4.25]
[396.1,"POWER OPERATED EQUIPMENT",null,null,null,11,"-","L1.5",null,15,null,5278055.37,null,407809,null,7.73]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,null,null,20,"-","S2",null,0,null,13578642.16,null,678932,null,5]
[null,""]
[null,"TOTAL GENERAL PLANT",null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L604:L612)","v":858008961.75999999},null,{"$f":"+SUBTOTAL(9,N604:N612)","v":36421793},null,{"$f":"+N613/L613*100","v":4.2449198811734332}]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L570:L614)","v":22451586356.080006},null,{"$f":"+SUBTOTAL(9,N570:N614)","v":709859266},null,{"$f":"+N615/L615*100","v":3.1617332278516992}]
[]
[]
["GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,L15:L617)","v":45980394364.410019},null,{"$f":"+SUBTOTAL(9,N15:N617)","v":1627002519},null,{"$f":"+N618/L618*100","v":3.5384701273013457}]
[]
[]
[]
["*","CURVE SHOWN IS INTERIM SURVIVOR CURVE.  LIFE SPAN METHOD IS USED."]

{"sheet":"Table 4","index":9,"n_rows":622,"n_cols":30,"rows_kept":622,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002091 FPL RC-16"]
["TABLE 4. COMPARISON OF WHOLE LIFE ANNUAL DEPRECIATION RATES AND ACCRUALS FOR ELECTRIC PLANT AS OF DECEMBER 31, 2017"]
["BASED ON DEPRECIATION RATES ORDERED IN DOCKET NO. 090130-EI AND PROPOSED DEPRECIATION RATES"]
[]
[]
[null,null,null,null,null,"ORDERED IN DOCKET NO. 090130-EI",null,null,null,null,null,null,null,null,null,null,null,"PROPOSED ESTIMATES"]
[null,null,null,null,null,"PROBABLE",null,"SURVIVOR CURVE/",null,null,null,null,null,"ANNUAL",null,"ANNUAL",null,"PROBABLE",null,null,null,null,null,null,null,"ANNUAL",null,"ANNUAL"]
[null,null,null,"ORIGINAL",null,"RETIREMENT",null,"INTERIM",null,null,null,"NET",null,"DEPRECIATION",null,"DEPRECIATION",null,"RETIREMENT",null,null,null,null,null,"NET",null,"DEPRECIATION",null,"DEPRECIATION",null,"INCREASE/"]
[null,null,null,"COST",null,"DATE",null,"RETIREMENT RATE",null,null,null,"SALVAGE",null,"RATE",null,"ACCRUALS",null,"DATE",null,"SURVIVOR CURVE",null,null,null,"SALVAGE",null,"ACCRUALS",null,"RATE",null,"DECREASE"]
[null,null,null,-1,null,-2,null,-3,null,null,null,-4,null,-5,null,"(6)=(5)x(1)",null,-7,null,-8,null,null,null,-9,null,-10,null,-11,null,"(12)=(11)-(6)"]
[]
["STEAM PRODUCTION PLANT"]
[]
["MANATEE STEAM PLANT"]
["",""]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,114283077.88,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D18*N18/100,0)","v":2399945},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,4415875,null,3.86,null,{"$f":"+Z18-P18","v":2015930}]
[312,"BOILER PLANT EQUIPMENT",null,7864883.4699999997,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D19*N19/100,0)","v":204487},null,"2028-06-30",null,50,"-","S0 *",null,-2,null,539591,null,6.86,null,{"$f":"+Z19-P19","v":335104}]
[314,"TURBOGENERATOR UNITS",null,9839030.5099999998,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D20*N20/100,0)","v":255815},null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,363376,null,3.69,null,{"$f":"+Z20-P20","v":107561}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,9833462.4900000002,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D21*N21/100,0)","v":236003},null,"2028-06-30",null,65,"-","S0 *",null,-2,null,312835,null,3.18,null,{"$f":"+Z21-P21","v":76832}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2498111.02,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D22*N22/100,0)","v":59955},null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,84712,null,3.39,null,{"$f":"+Z22-P22","v":24757}]
["","TOTAL MANATEE COMMON",null,{"$f":"+SUBTOTAL(9,D18:D22)","v":144318565.37},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P23/D23*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,P18:P22)","v":3156205},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z18:Z22)","v":5716389},null,{"$f":"+Z23/D23*100","v":3.9609519297427029},null,{"$f":"+SUBTOTAL(9,AD18:AD22)","v":2560184}]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,6968574.0800000001,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D26*N26/100,0)","v":146340},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,174753,null,2.5099999999999998,null,{"$f":"+Z26-P26","v":28413}]
[312,"BOILER PLANT EQUIPMENT",null,184992667.80000001,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D27*N27/100,0)","v":4809809},null,"2028-06-30",null,50,"-","S0 *",null,-2,null,9066830,null,4.9000000000000004,null,{"$f":"+Z27-P27","v":4257021}]
[314,"TURBOGENERATOR UNITS",null,74066120.920000002,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D28*N28/100,0)","v":1925719},null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,3299614,null,4.45,null,{"$f":"+Z28-P28","v":1373895}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,14537672.539999999,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D29*N29/100,0)","v":348904},null,"2028-06-30",null,65,"-","S0 *",null,-2,null,686766,null,4.72,null,{"$f":"+Z29-P29","v":337862}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4000322.68,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D30*N30/100,0)","v":96008},null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,161896,null,4.05,null,{"$f":"+Z30-P30","v":65888}]
["","TOTAL MANATEE UNIT 1",null,{"$f":"+SUBTOTAL(9,D26:D30)","v":284565358.02000004},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P31/D31*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P26:P30)","v":7326780},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z26:Z30)","v":13389859},null,{"$f":"+Z31/D31*100","v":4.7053721131645698},null,{"$f":"+SUBTOTAL(9,AD26:AD30)","v":6063079}]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,5083211.03,null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D34*N34/100,0)","v":106747},null,"2028-06-30",null,80,"-","R2 *",null,-1,null,129842,null,2.5499999999999998,null,{"$f":"+Z34-P34","v":23095}]
[312,"BOILER PLANT EQUIPMENT",null,187516002.43000001,null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D35*N35/100,0)","v":4875416},null,"2028-06-30",null,50,"-","S0 *",null,-2,null,9492585,null,5.0599999999999996,null,{"$f":"+Z35-P35","v":4617169}]
[314,"TURBOGENERATOR UNITS",null,72134310.349999994,null,"2027-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D36*N36/100,0)","v":1875492},null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,3031453,null,4.2,null,{"$f":"+Z36-P36","v":1155961}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12511248.529999999,null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D37*N37/100,0)","v":300270},null,"2028-06-30",null,65,"-","S0 *",null,-2,null,623025,null,4.9800000000000004,null,{"$f":"+Z37-P37","v":322755}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3520593.83,null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D38*N38/100,0)","v":84494},null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,158749,null,4.51,null,{"$f":"+Z38-P38","v":74255}]
["","TOTAL MANATEE UNIT 2",null,{"$f":"+SUBTOTAL(9,D34:D38)","v":280765366.16999996},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P39/D39*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P34:P38)","v":7242419},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z34:Z38)","v":13435654},null,{"$f":"+Z39/D39*100","v":4.7853672920131034},null,{"$f":"+SUBTOTAL(9,AD34:AD38)","v":6193235}]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D17:D40)","v":709649289.56000006},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P41/D41*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P17:P40)","v":17725404},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z17:Z40)","v":32541902},null,{"$f":"+Z41/D41*100","v":4.5856315899613982},null,{"$f":"+SUBTOTAL(9,AD17:AD40)","v":14816498}]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,241400701.34999999,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D47*N47/100,0)","v":5069415},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,6289289,null,2.61,null,{"$f":"+Z47-P47","v":1219874}]
[312,"BOILER PLANT EQUIPMENT",null,7052454.5199999996,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D48*N48/100,0)","v":183364},null,"2031-06-30",null,50,"-","S0 *",null,-2,null,314418,null,4.46,null,{"$f":"+Z48-P48","v":131054}]
[314,"TURBOGENERATOR UNITS",null,27411865.75,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D49*N49/100,0)","v":712709},null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,970549,null,3.54,null,{"$f":"+Z49-P49","v":257840}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10271933.77,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D50*N50/100,0)","v":246526},null,"2031-06-30",null,65,"-","S0 *",null,-2,null,383303,null,3.73,null,{"$f":"+Z50-P50","v":136777}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3879628.68,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D51*N51/100,0)","v":93111},null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,142541,null,3.67,null,{"$f":"+Z51-P51","v":49430}]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D47:D51)","v":290016584.06999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P52/D52*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,P47:P51)","v":6305125},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z47:Z51)","v":8100100},null,{"$f":"+Z52/D52*100","v":2.792978210530511},null,{"$f":"+SUBTOTAL(9,AD47:AD51)","v":1794975}]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,370941.56,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D55*N55/100,0)","v":9644},null,null,null,null,null,null,null,null,null,11202,null,3.02,null,{"$f":"+Z55-P55","v":1558}]
["","TOTAL MARTIN PIPELINE",null,{"$f":"+SUBTOTAL(9,D55:D55)","v":370941.56},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P56/D56*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P55:P55)","v":9644},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z55:Z55)","v":11202},null,null,null,{"$f":"+SUBTOTAL(9,AD55:AD55)","v":1558}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,16367428.140000001,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D59*N59/100,0)","v":343716},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,420126,null,2.57,null,{"$f":"+Z59-P59","v":76410}]
[312,"BOILER PLANT EQUIPMENT",null,212347650.78,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D60*N60/100,0)","v":5521039},null,"2031-06-30",null,50,"-","S0 *",null,-2,null,8848949,null,4.17,null,{"$f":"+Z60-P60","v":3327910}]
[314,"TURBOGENERATOR UNITS",null,89915729.920000002,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D61*N61/100,0)","v":2337809},null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,3297804,null,3.67,null,{"$f":"+Z61-P61","v":959995}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,24335747.449999999,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D62*N62/100,0)","v":584058},null,"2031-06-30",null,65,"-","S0 *",null,-2,null,848600,null,3.49,null,{"$f":"+Z62-P62","v":264542}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3586002.99,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D63*N63/100,0)","v":86064},null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,136103,null,3.8,null,{"$f":"+Z63-P63","v":50039}]
["","TOTAL MARTIN UNIT 1",null,{"$f":"+SUBTOTAL(9,D59:D63)","v":346552559.28000003},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P64/D64*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P59:P63)","v":8872686},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z59:Z63)","v":13551582},null,{"$f":"+Z64/D64*100","v":3.9103973227480582},null,{"$f":"+SUBTOTAL(9,AD59:AD63)","v":4678896}]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,11241256.67,null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D67*N67/100,0)","v":236066},null,"2031-06-30",null,80,"-","R2 *",null,-1,null,273240,null,2.4300000000000002,null,{"$f":"+Z67-P67","v":37174}]
[312,"BOILER PLANT EQUIPMENT",null,214665917.31999999,null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D68*N68/100,0)","v":5581314},null,"2031-06-30",null,50,"-","S0 *",null,-2,null,9139233,null,4.26,null,{"$f":"+Z68-P68","v":3557919}]
[314,"TURBOGENERATOR UNITS",null,82668790.599999994,null,"2031-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D69*N69/100,0)","v":2149389},null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,3506431,null,4.24,null,{"$f":"+Z69-P69","v":1357042}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,22992822.890000001,null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D70*N70/100,0)","v":551828},null,"2031-06-30",null,65,"-","S0 *",null,-2,null,908581,null,3.95,null,{"$f":"+Z70-P70","v":356753}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3273365.34,null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D71*N71/100,0)","v":78561},null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,130052,null,3.97,null,{"$f":"+Z71-P71","v":51491}]
["","TOTAL MARTIN UNIT 2",null,{"$f":"+SUBTOTAL(9,D67:D71)","v":334842152.81999993},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P72/D72*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P67:P71)","v":8597158},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z67:Z71)","v":13957537},null,{"$f":"+Z72/D72*100","v":4.1683930420502078},null,{"$f":"+SUBTOTAL(9,AD67:AD71)","v":5360379}]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D46:D73)","v":971782237.7299999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P74/D74*100,1)","v":2.4},null,{"$f":"+SUBTOTAL(9,P46:P73)","v":23784613},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z46:Z73)","v":35620421},null,{"$f":"+Z74/D74*100","v":3.6654735615672758},null,{"$f":"+SUBTOTAL(9,AD46:AD73)","v":11835808}]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,33149442.199999999,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D80*N80/100,0)","v":861885},null,"2039-06-30",null,50,"-","S0 *",null,0,null,942509,null,2.84,null,{"$f":"+Z80-P80","v":80624}]
["","TOTAL SCHERER COAL CARS",null,{"$f":"+SUBTOTAL(9,D80:D80)","v":33149442.199999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P81/D81*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P80:P80)","v":861885},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z80:Z80)","v":942509},null,{"$f":"+Z81/D81*100","v":2.8432122456648758},null,{"$f":"+SUBTOTAL(9,AD80:AD80)","v":80624}]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,40048942.609999999,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D84*N84/100,0)","v":841028},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,1008106,null,2.52,null,{"$f":"+Z84-P84","v":167078}]
[312,"BOILER PLANT EQUIPMENT",null,26275279.309999999,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D85*N85/100,0)","v":683157},null,"2039-06-30",null,50,"-","S0 *",null,-4,null,803601,null,3.06,null,{"$f":"+Z85-P85","v":120444}]
[314,"TURBOGENERATOR UNITS",null,4409078.75,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D86*N86/100,0)","v":114636},null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,128827,null,2.92,null,{"$f":"+Z86-P86","v":14191}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,1246717.6399999999,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D87*N87/100,0)","v":29921},null,"2039-06-30",null,65,"-","S0 *",null,-3,null,32913,null,2.64,null,{"$f":"+Z87-P87","v":2992}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3720891.68,null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D88*N88/100,0)","v":89301},null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,106108,null,2.85,null,{"$f":"+Z88-P88","v":16807}]
["","TOTAL SCHERER COMMON",null,{"$f":"+SUBTOTAL(9,D84:D88)","v":75700909.99000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P89/D89*100,1)","v":2.2999999999999998},null,{"$f":"+SUBTOTAL(9,P84:P88)","v":1758043},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z84:Z88)","v":2079555},null,{"$f":"+Z89/D89*100","v":2.7470673737934015},null,{"$f":"+SUBTOTAL(9,AD84:AD88)","v":321512}]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3049496.26,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.2000000000000002,null,{"$f":"+ROUND(D92*N92/100,0)","v":67089},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,74295,null,2.44,null,{"$f":"+Z92-P92","v":7206}]
[312,"BOILER PLANT EQUIPMENT",null,22708657.52,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.7,null,{"$f":"+ROUND(D93*N93/100,0)","v":613134},null,"2039-06-30",null,50,"-","S0 *",null,-4,null,731222,null,3.22,null,{"$f":"+Z93-P93","v":118088}]
[314,"TURBOGENERATOR UNITS",null,2878397.99,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D94*N94/100,0)","v":74838},null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,127520,null,4.43,null,{"$f":"+Z94-P94","v":52682}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,2865604.55,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D95*N95/100,0)","v":68775},null,"2039-06-30",null,65,"-","S0 *",null,-3,null,123128,null,4.3,null,{"$f":"+Z95-P95","v":54353}]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,{"$f":"+SUBTOTAL(9,D92:D95)","v":31502156.320000004},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P96/D96*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P92:P95)","v":823836},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z92:Z95)","v":1056165},null,{"$f":"+Z96/D96*100","v":3.3526752558505493},null,{"$f":"+SUBTOTAL(9,AD92:AD95)","v":232329}]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,161759187.53,null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D99*N99/100,0)","v":3396943},null,"2039-06-30",null,80,"-","R2 *",null,-1,null,5345828,null,3.3,null,{"$f":"+Z99-P99","v":1948885}]
[312,"BOILER PLANT EQUIPMENT",null,682720321.07000005,null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D100*N100/100,0)","v":17750728},null,"2039-06-30",null,50,"-","S0 *",null,-4,null,24868117,null,3.64,null,{"$f":"+Z100-P100","v":7117389}]
[314,"TURBOGENERATOR UNITS",null,124903380.64,null,"2039-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D101*N101/100,0)","v":3247488},null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,3607288,null,2.89,null,{"$f":"+Z101-P101","v":359800}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,50198263.530000001,null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D102*N102/100,0)","v":1204758},null,"2039-06-30",null,65,"-","S0 *",null,-3,null,1712746,null,3.41,null,{"$f":"+Z102-P102","v":507988}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5202651.3499999996,null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D103*N103/100,0)","v":124864},null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,168161,null,3.23,null,{"$f":"+Z103-P103","v":43297}]
["","TOTAL SCHERER UNIT 4",null,{"$f":"+SUBTOTAL(9,D99:D103)","v":1024783804.12},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P104/D104*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P99:P103)","v":25724781},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z99:Z103)","v":35702140},null,{"$f":"+Z104/D104*100","v":3.4838704374976008},null,{"$f":"+SUBTOTAL(9,AD99:AD103)","v":9977359}]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D78:D105)","v":1165136312.6300001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P106/D106*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P78:P105)","v":29168545},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z78:Z105)","v":39780369},null,{"$f":"+Z106/D106*100","v":3.4142244618748423},null,{"$f":"+SUBTOTAL(9,AD78:AD105)","v":10611824}]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3538785.86,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D112*N112/100,0)","v":74315},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,79596,null,2.25,null,{"$f":"+Z112-P112","v":5281}]
[312,"BOILER PLANT EQUIPMENT",null,30678751.75,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D113*N113/100,0)","v":797648},null,"2038-06-30",null,50,"-","S0 *",null,-4,null,847002,null,2.76,null,{"$f":"+Z113-P113","v":49354}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,3748249.87,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D114*N114/100,0)","v":89958},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,91308,null,2.44,null,{"$f":"+Z114-P114","v":1350}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,298312.17,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D115*N115/100,0)","v":7159},null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,7148,null,2.4,null,{"$f":"+Z115-P115","v":-11}]
["","TOTAL SJRPP COAL AND LIMESTONE",null,{"$f":"+SUBTOTAL(9,D112:D115)","v":38264099.649999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P116/D116*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P112:P115)","v":969080},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z112:Z115)","v":1025054},null,{"$f":"+Z116/D116*100","v":2.6788922498533165},null,{"$f":"+SUBTOTAL(9,AD112:AD115)","v":55974}]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,52104.91,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D119*N119/100,0)","v":1355},null,"2038-06-30",null,50,"-","S0 *",null,0,null,1339,null,2.57,null,{"$f":"+Z119-P119","v":-16}]
["","TOTAL SJRPP COAL CARS",null,{"$f":"+SUBTOTAL(9,D119:D119)","v":52104.91},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P120/D120*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P119:P119)","v":1355},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z119:Z119)","v":1339},null,{"$f":"+Z120/D120*100","v":2.569815397435673},null,{"$f":"+SUBTOTAL(9,AD119:AD119)","v":-16}]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,33324990.640000001,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D123*N123/100,0)","v":699825},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,785929,null,2.36,null,{"$f":"+Z123-P123","v":86104}]
[312,"BOILER PLANT EQUIPMENT",null,3714735.93,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D124*N124/100,0)","v":96583},null,"2038-06-30",null,50,"-","S0 *",null,-4,null,108192,null,2.91,null,{"$f":"+Z124-P124","v":11609}]
[314,"TURBOGENERATOR UNITS",null,2511326.3199999998,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D125*N125/100,0)","v":65294},null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,65168,null,2.59,null,{"$f":"+Z125-P125","v":-126}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,5865106.7999999998,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D126*N126/100,0)","v":140763},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,149388,null,2.5499999999999998,null,{"$f":"+Z126-P126","v":8625}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1607470.4,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D127*N127/100,0)","v":38579},null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,43309,null,2.69,null,{"$f":"+Z127-P127","v":4730}]
["","TOTAL SJRPP COMMON",null,{"$f":"+SUBTOTAL(9,D123:D127)","v":47023630.089999996},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P128/D128*100,1)","v":2.2000000000000002},null,{"$f":"+SUBTOTAL(9,P123:P127)","v":1041044},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z123:Z127)","v":1151986},null,{"$f":"+Z128/D128*100","v":2.449802360632682},null,{"$f":"+SUBTOTAL(9,AD123:AD127)","v":110942}]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,2158590.42,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D131*N131/100,0)","v":45330},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,50250,null,2.33,null,{"$f":"+Z131-P131","v":4920}]
[312,"BOILER PLANT EQUIPMENT",null,16972047.609999999,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D132*N132/100,0)","v":441273},null,"2038-06-30",null,50,"-","S0 *",null,-4,null,458090,null,2.7,null,{"$f":"+Z132-P132","v":16817}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,52222.78,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D133*N133/100,0)","v":1253},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,1353,null,2.59,null,{"$f":"+Z133-P133","v":100}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,153865.69,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D134*N134/100,0)","v":3693},null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,4644,null,3.02,null,{"$f":"+Z134-P134","v":951}]
["","TOTAL SJRPP GYPSUM AND ASH",null,{"$f":"+SUBTOTAL(9,D131:D134)","v":19336726.500000004},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P135/D135*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P131:P134)","v":491549},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z131:Z134)","v":514337},null,{"$f":"+Z135/D135*100","v":2.6598969582571277},null,{"$f":"+SUBTOTAL(9,AD131:AD134)","v":22788}]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,9098352.4900000002,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D138*N138/100,0)","v":191065},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,200634,null,2.21,null,{"$f":"+Z138-P138","v":9569}]
[312,"BOILER PLANT EQUIPMENT",null,100163071.93000001,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D139*N139/100,0)","v":2604240},null,"2038-06-30",null,50,"-","S0 *",null,-4,null,3116984,null,3.11,null,{"$f":"+Z139-P139","v":512744}]
[314,"TURBOGENERATOR UNITS",null,31632809.399999999,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D140*N140/100,0)","v":822453},null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,1015238,null,3.21,null,{"$f":"+Z140-P140","v":192785}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12543007.01,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D141*N141/100,0)","v":301032},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,329472,null,2.63,null,{"$f":"+Z141-P141","v":28440}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2049400.34,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D142*N142/100,0)","v":49186},null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,51999,null,2.54,null,{"$f":"+Z142-P142","v":2813}]
["","TOTAL SJRPP UNIT 1",null,{"$f":"+SUBTOTAL(9,D138:D142)","v":155486641.16999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P143/D143*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P138:P142)","v":3967976},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z138:Z142)","v":4714327},null,{"$f":"+Z143/D143*100","v":3.0319820175712913},null,{"$f":"+SUBTOTAL(9,AD138:AD142)","v":746351}]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,7123662.1600000001,null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,2.1,null,{"$f":"+ROUND(D146*N146/100,0)","v":149597},null,"2038-06-30",null,80,"-","R2 *",null,-1,null,154254,null,2.17,null,{"$f":"+Z146-P146","v":4657}]
[312,"BOILER PLANT EQUIPMENT",null,89481418.799999997,null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,2.6,null,{"$f":"+ROUND(D147*N147/100,0)","v":2326517},null,"2038-06-30",null,50,"-","S0 *",null,-4,null,2765419,null,3.09,null,{"$f":"+Z147-P147","v":438902}]
[314,"TURBOGENERATOR UNITS",null,28267581.84,null,"2038-06-30",null,1.2E-2,null,null,null,0,null,2.6,null,{"$f":"+ROUND(D148*N148/100,0)","v":734957},null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,906800,null,3.21,null,{"$f":"+Z148-P148","v":171843}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10030603.41,null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,2.4,null,{"$f":"+ROUND(D149*N149/100,0)","v":240734},null,"2038-06-30",null,65,"-","S0 *",null,-3,null,256107,null,2.5499999999999998,null,{"$f":"+Z149-P149","v":15373}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1560108.42,null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D150*N150/100,0)","v":37443},null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,38842,null,2.4900000000000002,null,{"$f":"+Z150-P150","v":1399}]
["","TOTAL SJRPP UNIT 2",null,{"$f":"+SUBTOTAL(9,D146:D150)","v":136463374.63},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P151/D151*100,1)","v":2.6},null,{"$f":"+SUBTOTAL(9,P146:P150)","v":3489248},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z146:Z150)","v":4121422},null,{"$f":"+Z151/D151*100","v":3.0201671409450475},null,{"$f":"+SUBTOTAL(9,AD146:AD150)","v":632174}]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D111:D152)","v":396626576.94999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P153/D153*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P111:P152)","v":9960252},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z111:Z152)","v":11528465},null,{"$f":"+Z153/D153*100","v":2.9066294771904087},null,{"$f":"+SUBTOTAL(9,AD111:AD152)","v":1568213}]
[null,""]
["TOTAL STEAM PRODUCTION",null,null,{"$f":"+SUBTOTAL(9,D15:D154)","v":3243194416.8700008},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P155/D155*100,1)","v":2.5},null,{"$f":"+SUBTOTAL(9,P15:P154)","v":80638814},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z15:Z154)","v":119471157},null,{"$f":"+Z155/D155*100","v":3.6837494656056213},null,{"$f":"+SUBTOTAL(9,AD15:AD154)","v":38832343}]
[null,""]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,397119195.66000003,null,"2043-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D163*N163/100,0)","v":7148146},null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,9094889,null,2.29,null,{"$f":"+Z163-P163","v":1946743}]
[322,"REACTOR PLANT EQUIPMENT",null,55584106.710000001,null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D164*N164/100,0)","v":1111682},null,"2043-04-30",null,60,"-","R1 *",null,-2,null,1665151,null,3,null,{"$f":"+Z164-P164","v":553469}]
[323,"TURBOGENERATOR UNITS",null,12406915.970000001,null,"2043-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D165*N165/100,0)","v":297766},null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,431895,null,3.48,null,{"$f":"+Z165-P165","v":134129}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,34379625.869999997,null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D166*N166/100,0)","v":618833},null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,756459,null,2.2000000000000002,null,{"$f":"+Z166-P166","v":137626}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20728940.609999999,null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D167*N167/100,0)","v":373121},null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,611062,null,2.95,null,{"$f":"+Z167-P167","v":237941}]
["","TOTAL ST. LUCIE COMMON",null,{"$f":"+SUBTOTAL(9,D163:D167)","v":520218784.82000005},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P168/D168*100,1)","v":1.8},null,{"$f":"+SUBTOTAL(9,P163:P167)","v":9549548},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z163:Z167)","v":12559456},null,{"$f":"+Z168/D168*100","v":2.41426422237822},null,{"$f":"+SUBTOTAL(9,AD163:AD167)","v":3009908}]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,196854866.28999999,null,"2036-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D171*N171/100,0)","v":3543388},null,"2036-03-31",null,100,"-","R1.5 *",null,-1,null,5456908,null,2.77,null,{"$f":"+Z171-P171","v":1913520}]
[322,"REACTOR PLANT EQUIPMENT",null,845363775.00999999,null,"2036-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D172*N172/100,0)","v":16907276},null,"2036-03-31",null,60,"-","R1 *",null,-2,null,31576691,null,3.74,null,{"$f":"+Z172-P172","v":14669415}]
[323,"TURBOGENERATOR UNITS",null,413333703.58999997,null,"2036-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D173*N173/100,0)","v":9920009},null,"2036-03-31",null,45,"-","R0.5 *",null,0,null,18554218,null,4.49,null,{"$f":"+Z173-P173","v":8634209}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,120786348.08,null,"2036-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D174*N174/100,0)","v":2174154},null,"2036-03-31",null,75,"-","R2.5 *",null,-1,null,3731554,null,3.09,null,{"$f":"+Z174-P174","v":1557400}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11438745.220000001,null,"2036-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D175*N175/100,0)","v":205897},null,"2036-03-31",null,50,"-","R1.5 *",null,-3,null,301949,null,2.64,null,{"$f":"+Z175-P175","v":96052}]
["","TOTAL ST. LUCIE UNIT 1",null,{"$f":"+SUBTOTAL(9,D171:D175)","v":1587777438.1899998},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P176/D176*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,P171:P175)","v":32750724},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z171:Z175)","v":59621320},null,{"$f":"+Z176/D176*100","v":3.7550174581121283},null,{"$f":"+SUBTOTAL(9,AD171:AD175)","v":26870596}]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,298911837.25999999,null,"2043-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D179*N179/100,0)","v":5380413},null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,6567385,null,2.2000000000000002,null,{"$f":"+Z179-P179","v":1186972}]
[322,"REACTOR PLANT EQUIPMENT",null,1057336501.04,null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D180*N180/100,0)","v":21146730},null,"2043-04-30",null,60,"-","R1 *",null,-2,null,30941504,null,2.93,null,{"$f":"+Z180-P180","v":9794774}]
[323,"TURBOGENERATOR UNITS",null,350466490.07999998,null,"2043-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D181*N181/100,0)","v":8411196},null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,12304351,null,3.51,null,{"$f":"+Z181-P181","v":3893155}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,189637024.55000001,null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D182*N182/100,0)","v":3413466},null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,4061030,null,2.14,null,{"$f":"+Z182-P182","v":647564}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,24225433.390000001,null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D183*N183/100,0)","v":436058},null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,595520,null,2.46,null,{"$f":"+Z183-P183","v":159462}]
["","TOTAL ST. LUCIE UNIT 2",null,{"$f":"+SUBTOTAL(9,D179:D183)","v":1920577286.3199999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P184/D184*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,P179:P183)","v":38787863},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z179:Z183)","v":54469790},null,{"$f":"+Z184/D184*100","v":2.8361154944391251},null,{"$f":"+SUBTOTAL(9,AD179:AD183)","v":15681927}]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D163:D185)","v":4028573509.3299994},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P186/D186*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,P163:P185)","v":81088135},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z163:Z185)","v":126650566},null,{"$f":"+Z186/D186*100","v":3.143806752109223},null,{"$f":"+SUBTOTAL(9,AD163:AD185)","v":45562431}]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,380704673.41000003,null,"2033-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D192*N192/100,0)","v":6852684},null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,14422958,null,3.79,null,{"$f":"+Z192-P192","v":7570274}]
[322,"REACTOR PLANT EQUIPMENT",null,144884580.21000001,null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D193*N193/100,0)","v":2897692},null,"2033-04-30",null,60,"-","R1 *",null,-2,null,7197397,null,4.97,null,{"$f":"+Z193-P193","v":4299705}]
[323,"TURBOGENERATOR UNITS",null,22821885.52,null,"2033-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D194*N194/100,0)","v":547725},null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,1129284,null,4.95,null,{"$f":"+Z194-P194","v":581559}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,56769857.590000004,null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D195*N195/100,0)","v":1021857},null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,1959578,null,3.45,null,{"$f":"+Z195-P195","v":937721}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,39215641.060000002,null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D196*N196/100,0)","v":705882},null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,1687193,null,4.3,null,{"$f":"+Z196-P196","v":981311}]
["","TOTAL TURKEY POINT COMMON",null,{"$f":"+SUBTOTAL(9,D192:D196)","v":644396637.78999996},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P197/D197*100,1)","v":1.9},null,{"$f":"+SUBTOTAL(9,P192:P196)","v":12025840},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z192:Z196)","v":26396410},null,{"$f":"+Z197/D197*100","v":4.0962985298198014},null,{"$f":"+SUBTOTAL(9,AD192:AD196)","v":14370570}]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,185601316.09999999,null,"2032-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D200*N200/100,0)","v":3340824},null,"2032-07-31",null,100,"-","R1.5 *",null,-1,null,8521127,null,4.59,null,{"$f":"+Z200-P200","v":5180303}]
[322,"REACTOR PLANT EQUIPMENT",null,595235354.19000006,null,"2032-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D201*N201/100,0)","v":11904707},null,"2032-07-31",null,60,"-","R1 *",null,-2,null,26935602,null,4.53,null,{"$f":"+Z201-P201","v":15030895}]
[323,"TURBOGENERATOR UNITS",null,758820503.48000002,null,"2032-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D202*N202/100,0)","v":18211692},null,"2032-07-31",null,45,"-","R0.5 *",null,0,null,40789809,null,5.38,null,{"$f":"+Z202-P202","v":22578117}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,153810947.63,null,"2032-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D203*N203/100,0)","v":2768597},null,"2032-07-31",null,75,"-","R2.5 *",null,-1,null,5468395,null,3.56,null,{"$f":"+Z203-P203","v":2699798}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,16088187.859999999,null,"2032-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D204*N204/100,0)","v":289587},null,"2032-07-31",null,50,"-","R1.5 *",null,-3,null,834922,null,5.19,null,{"$f":"+Z204-P204","v":545335}]
["","TOTAL TURKEY POINT UNIT 3",null,{"$f":"+SUBTOTAL(9,D200:D204)","v":1709556309.26},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P205/D205*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,P200:P204)","v":36515407},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z200:Z204)","v":82549855},null,{"$f":"+Z205/D205*100","v":4.8287298027482111},null,{"$f":"+SUBTOTAL(9,AD200:AD204)","v":46034448}]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,129681129.70999999,null,"2033-06-30",null,2.8E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D208*N208/100,0)","v":2334260},null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,5020912,null,3.87,null,{"$f":"+Z208-P208","v":2686652}]
[322,"REACTOR PLANT EQUIPMENT",null,518893110.5,null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,2,null,{"$f":"+ROUND(D209*N209/100,0)","v":10377862},null,"2033-04-30",null,60,"-","R1 *",null,-2,null,22427967,null,4.32,null,{"$f":"+Z209-P209","v":12050105}]
[323,"TURBOGENERATOR UNITS",null,601429270.39999998,null,"2033-06-30",null,1.38E-2,null,null,null,0,null,2.4,null,{"$f":"+ROUND(D210*N210/100,0)","v":14434302},null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,31775840,null,5.28,null,{"$f":"+Z210-P210","v":17341538}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,177722654.02000001,null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,1.8,null,{"$f":"+ROUND(D211*N211/100,0)","v":3199008},null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,5469807,null,3.08,null,{"$f":"+Z211-P211","v":2270799}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12121306.1,null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,1.8,null,{"$f":"+ROUND(D212*N212/100,0)","v":218184},null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,571133,null,4.71,null,{"$f":"+Z212-P212","v":352949}]
["","TOTAL TURKEY POINT UNIT 4",null,{"$f":"+SUBTOTAL(9,D208:D212)","v":1439847470.73},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P213/D213*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,P208:P212)","v":30563616},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z208:Z212)","v":65265659},null,{"$f":"+Z213/D213*100","v":4.5328175606622025},null,{"$f":"+SUBTOTAL(9,AD208:AD212)","v":34702043}]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D191:D214)","v":3793800417.7800002},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P215/D215*100,1)","v":2.1},null,{"$f":"+SUBTOTAL(9,P191:P214)","v":79104863},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z191:Z214)","v":174211924},null,{"$f":"+Z215/D215*100","v":4.5920160476428737},null,{"$f":"+SUBTOTAL(9,AD191:AD214)","v":95107061}]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D163:D216)","v":7822373927.1100016},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P217/D217*100,1)","v":2},null,{"$f":"+SUBTOTAL(9,P163:P216)","v":160192998},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z163:Z216)","v":300862490},null,{"$f":"+Z217/D217*100","v":3.8461788301541158},null,{"$f":"+SUBTOTAL(9,AD163:AD216)","v":140669492}]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,87455288.390000001,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D225*N225/100,0)","v":3060935},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,2882818,null,3.3,null,{"$f":"+Z225-P225","v":-178117}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,11879794.880000001,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,451432,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,458704,null,3.86,null,{"$f":"+Z226-P226","v":7272}]
[343,"PRIME MOVERS - GENERAL",null,29161925.579999998,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,6,null,1749716,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,1685161,null,5.78,null,{"$f":"+Z227-P227","v":-64555}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,37564239.130000003,null,"2023-06-30",null,0.1565,null,null,null,0,null,6,null,2253854,null,"2033-06-30",null,9,"-","L0 *",null,35,null,2760417,null,7.35,null,506563]
[344,"GENERATORS",null,702077.8,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,23871,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,26867,null,3.83,null,{"$f":"+Z229-P229","v":2996}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,12506640.1,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,425226,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,382947,null,3.06,null,{"$f":"+Z230-P230","v":-42279}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1273680.52,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,43305,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,52286,null,4.1100000000000003,null,{"$f":"+Z231-P231","v":8981}]
["","TOTAL LAUDERDALE COMMON",null,{"$f":"+SUBTOTAL(9,D225:D231)","v":180543646.40000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P232/D232*100,1)","v":4.4000000000000004},null,{"$f":"+SUBTOTAL(9,P225:P231)","v":8008339},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z225:Z231)","v":8249200},null,{"$f":"+Z232/D232*100","v":4.5690890621116864},null,{"$f":"+SUBTOTAL(9,AD225:AD231)","v":240861}]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,5252476.74,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D235*N235/100,0)","v":183837},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,168116,null,3.2,null,{"$f":"+Z235-P235","v":-15721}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,695047.38,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,26412,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,23808,null,3.43,null,{"$f":"+Z236-P236","v":-2604}]
[343,"PRIME MOVERS - GENERAL",null,130963584.06,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,5631434,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,5117407,null,3.91,null,{"$f":"+Z237-P237","v":-514027}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,64498883.460000001,null,"2023-06-30",null,0.1565,null,null,null,0,null,4.3,null,2773452,null,"2033-06-30",null,9,"-","L0 *",null,35,null,4732537,null,7.34,null,1959085]
[344,"GENERATORS",null,29715224.530000001,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1010318,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,958327,null,3.23,null,{"$f":"+Z239-P239","v":-51991}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,30758543.48,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1045790,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,1026889,null,3.34,null,{"$f":"+Z240-P240","v":-18901}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2681785.2799999998,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,91181,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,89560,null,3.34,null,{"$f":"+Z241-P241","v":-1621}]
["","TOTAL LAUDERDALE UNIT 4",null,{"$f":"+SUBTOTAL(9,D235:D241)","v":264565544.93000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P242/D242*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P235:P241)","v":10762424},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z235:Z241)","v":12116644},null,{"$f":"+Z242/D242*100","v":4.5798269019519822},null,{"$f":"+SUBTOTAL(9,AD235:AD241)","v":1354220}]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3304987.8,null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D245*N245/100,0)","v":115675},null,"2033-06-30",null,80,"-","R2 *",null,-2,null,113851,null,3.44,null,{"$f":"+Z245-P245","v":-1824}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,766036.02,null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,29109,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,28512,null,3.72,null,{"$f":"+Z246-P246","v":-597}]
[343,"PRIME MOVERS - GENERAL",null,130296358.81,null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,5472447,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,5111119,null,3.92,null,{"$f":"+Z247-P247","v":-361328}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,24422477.670000002,null,"2023-06-30",null,0.1565,null,null,null,0,null,4.2,null,1025744,null,"2033-06-30",null,9,"-","L0 *",null,35,null,1807087,null,7.4,null,781343]
[344,"GENERATORS",null,32777730.66,null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1114443,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,1111859,null,3.39,null,{"$f":"+Z249-P249","v":-2584}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,25710169.039999999,null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,874146,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,886558,null,3.45,null,{"$f":"+Z250-P250","v":12412}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1868249.99,null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,63520,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,62900,null,3.37,null,{"$f":"+Z251-P251","v":-620}]
["","TOTAL LAUDERDALE UNIT 5",null,{"$f":"+SUBTOTAL(9,D245:D251)","v":219146009.99000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P252/D252*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,P245:P251)","v":8695084},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z245:Z251)","v":9121886},null,{"$f":"+Z252/D252*100","v":4.1624695792619022},null,{"$f":"+SUBTOTAL(9,AD245:AD251)","v":426802}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D224:D253)","v":664255201.31999993},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P254/D254*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P224:P253)","v":27465847},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z224:Z253)","v":29487730},null,{"$f":"+Z254/D254*100","v":4.439217027040562},null,{"$f":"+SUBTOTAL(9,AD224:AD253)","v":2021883}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,9369834.6799999997,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D260*N260/100,0)","v":327944},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,242653,null,2.59,null,{"$f":"+Z260-P260","v":-85291}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,843137.77,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,32039,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,20006,null,2.37,null,{"$f":"+Z261-P261","v":-12033}]
[343,"PRIME MOVERS - GENERAL",null,3966235.24,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.8,null,230042,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,151634,null,3.82,null,{"$f":"+Z262-P262","v":-78408}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,441576.73,null,"2033-06-30",null,0.1565,null,null,null,0,null,5.8,null,25611,null,"2043-06-30",null,9,"-","L0 *",null,35,null,31888,null,7.22,null,6277]
[344,"GENERATORS",null,244992.81,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,8330,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,9052,null,3.69,null,{"$f":"+Z264-P264","v":722}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1235228.53,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,41998,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,44122,null,3.57,null,{"$f":"+Z265-P265","v":2124}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,816343.35,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,27756,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,25001,null,3.06,null,{"$f":"+Z266-P266","v":-2755}]
["","TOTAL FT. MYERS COMMON",null,{"$f":"+SUBTOTAL(9,D260:D266)","v":16917349.109999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P267/D267*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P260:P266)","v":693720},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z260:Z266)","v":524356},null,{"$f":"+Z267/D267*100","v":3.0995163402406134},null,{"$f":"+SUBTOTAL(9,AD260:AD266)","v":-169364}]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,30529034.859999999,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D270*N270/100,0)","v":1068516},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,836755,null,2.74,null,{"$f":"+Z270-P270","v":-231761}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,6577101.4100000001,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,249930,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,195666,null,2.97,null,{"$f":"+Z271-P271","v":-54264}]
[343,"PRIME MOVERS - GENERAL",null,408864985.94999999,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,17172329,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,14202745,null,3.47,null,{"$f":"+Z272-P272","v":-2969584}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,296494182.88999999,null,"2033-06-30",null,0.1565,null,null,null,0,null,4.2,null,12452756,null,"2043-06-30",null,9,"-","L0 *",null,35,null,21411599,null,7.22,null,8958843]
[344,"GENERATORS",null,60821750.789999999,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,2067940,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,1816063,null,2.99,null,{"$f":"+Z274-P274","v":-251877}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,59067994.990000002,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,2008312,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1684064,null,2.85,null,{"$f":"+Z275-P275","v":-324248}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3758287.96,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,127782,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,112207,null,2.99,null,{"$f":"+Z276-P276","v":-15575}]
["","TOTAL FT. MYERS UNIT 2",null,{"$f":"+SUBTOTAL(9,D270:D276)","v":866113338.8499999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P277/D277*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P270:P276)","v":35147565},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z270:Z276)","v":40259099},null,{"$f":"+Z277/D277*100","v":4.6482483520522688},null,{"$f":"+SUBTOTAL(9,AD270:AD276)","v":5111534}]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,10700878,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D280*N280/100,0)","v":374531},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,379131,null,3.54,null,{"$f":"+Z280-P280","v":4600}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13754446.34,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,522669,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,518601,null,3.77,null,{"$f":"+Z281-P281","v":-4068}]
[343,"PRIME MOVERS - GENERAL",null,168674571.06,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.2,null,8771078,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,6791128,null,4.03,null,{"$f":"+Z282-P282","v":-1979950}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,20277149.27,null,"2033-06-30",null,0.1565,null,null,null,0,null,5.2,null,1054412,null,"2043-06-30",null,25,"-","R1 *",null,29,null,650865,null,3.21,null,-403547]
[344,"GENERATORS",null,48074379.299999997,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1634529,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,1743842,null,3.63,null,{"$f":"+Z284-P284","v":109313}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33771053.380000003,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1148216,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1213296,null,3.59,null,{"$f":"+Z285-P285","v":65080}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1777365.41,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,60430,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,66131,null,3.72,null,{"$f":"+Z286-P286","v":5701}]
["","TOTAL FT. MYERS UNIT 3",null,{"$f":"+SUBTOTAL(9,D280:D286)","v":297029842.76000005},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P287/D287*100,1)","v":4.5999999999999996},null,{"$f":"+SUBTOTAL(9,P280:P286)","v":13565865},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z280:Z286)","v":11362994},null,{"$f":"+Z287/D287*100","v":3.8255395129375245},null,{"$f":"+SUBTOTAL(9,AD280:AD286)","v":-2202871}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D258:D288)","v":1180060530.7200003},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P289/D289*100,1)","v":4.2},null,{"$f":"+SUBTOTAL(9,P258:P288)","v":49407150},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z258:Z288)","v":52146449},null,{"$f":"+Z289/D289*100","v":4.4189639126548403},null,{"$f":"+SUBTOTAL(9,AD258:AD288)","v":2739299}]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,31908336.039999999,null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D294*N294/100,0)","v":1116792},null,"2045-06-30",null,80,"-","R2 *",null,-2,null,887022,null,2.78,null,{"$f":"+Z294-P294","v":-229770}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4421337.3899999997,null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,168011,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,134013,null,3.03,null,{"$f":"+Z295-P295","v":-33998}]
[343,"PRIME MOVERS - GENERAL",null,285009855.38999999,null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,12255424,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,9276103,null,3.25,null,{"$f":"+Z296-P296","v":-2979321}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,189328023.41,null,"2035-06-30",null,0.1565,null,null,null,0,null,4.3,null,8141105,null,"2045-06-30",null,9,"-","L0 *",null,35,null,13672323,null,7.22,null,5531218]
[344,"GENERATORS",null,45685134.82,null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1553295,null,"2045-06-30",null,60,"-","R2 *",null,-3,null,1312594,null,2.87,null,{"$f":"+Z298-P298","v":-240701}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49757788.939999998,null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1691765,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,1443801,null,2.9,null,{"$f":"+Z299-P299","v":-247964}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12107281.060000001,null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,411648,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,365332,null,3.02,null,{"$f":"+Z300-P300","v":-46316}]
["","TOTAL MANATEE UNIT 3",null,{"$f":"+SUBTOTAL(9,D294:D300)","v":618217757.04999995},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P301/D301*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P294:P300)","v":25338040},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z294:Z300)","v":27091188},null,{"$f":"+Z301/D301*100","v":4.3821432967686382},null,{"$f":"+SUBTOTAL(9,AD294:AD300)","v":1753148}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D293:D302)","v":618217757.04999995},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P303/D303*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P293:P302)","v":25338040},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z293:Z302)","v":27091188},null,{"$f":"+Z303/D303*100","v":4.3821432967686382},null,{"$f":"+SUBTOTAL(9,AD293:AD302)","v":1753148}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,50503088.939999998,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D309*N309/100,0)","v":1767608},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,1636699,null,3.24,null,{"$f":"+Z309-P309","v":-130909}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4874750.87,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,185241,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,172056,null,3.53,null,{"$f":"+Z310-P310","v":-13185}]
[343,"PRIME MOVERS - GENERAL",null,23358057.84,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,1004396,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,951676,null,4.07,null,{"$f":"+Z311-P311","v":-52720}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2230421.5499999998,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.3,null,95908,null,"2034-06-30",null,9,"-","L0 *",null,35,null,161548,null,7.24,null,65640]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,5443052.4100000001,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,185064,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,171803,null,3.16,null,{"$f":"+Z313-P313","v":-13261}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4289445.62,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,145841,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,141641,null,3.3,null,{"$f":"+Z314-P314","v":-4200}]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D309:D314)","v":90698817.229999989},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P315/D315*100,1)","v":3.7},null,{"$f":"+SUBTOTAL(9,P309:P314)","v":3384058},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z309:Z314)","v":3235423},null,{"$f":"+Z315/D315*100","v":3.5672163086707105},null,{"$f":"+SUBTOTAL(9,AD309:AD314)","v":-148635}]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1697788.61,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D318*N318/100,0)","v":59423},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,52077,null,3.07,null,{"$f":"+Z318-P318","v":-7346}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182786.79,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,6946,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,5910,null,3.23,null,{"$f":"+Z319-P319","v":-1036}]
[343,"PRIME MOVERS - GENERAL",null,163056405.62,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,6848369,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,6505697,null,3.99,null,{"$f":"+Z320-P320","v":-342672}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,62930034,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.2,null,2643061,null,"2034-06-30",null,9,"-","L0 *",null,35,null,4638930,null,7.37,null,1995869]
[344,"GENERATORS",null,27182223.170000002,null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,924196,null,"2034-06-30",null,60,"-","R2 *",null,-3,null,1031560,null,3.79,null,{"$f":"+Z322-P322","v":107364}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,29087068.699999999,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,988960,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,992136,null,3.41,null,{"$f":"+Z323-P323","v":3176}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,582525.55000000005,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,19806,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,18604,null,3.19,null,{"$f":"+Z324-P324","v":-1202}]
["","TOTAL MARTIN UNIT 3",null,{"$f":"+SUBTOTAL(9,D318:D324)","v":284718832.44},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P325/D325*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,P318:P324)","v":11490761},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z318:Z324)","v":13244914},null,{"$f":"+Z325/D325*100","v":4.6519276180268676},null,{"$f":"+SUBTOTAL(9,AD318:AD324)","v":1754153}]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1532780.54,null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D328*N328/100,0)","v":53647},null,"2034-06-30",null,80,"-","R2 *",null,-2,null,52687,null,3.44,null,{"$f":"+Z328-P328","v":-960}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182370.64,null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,6930,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,5896,null,3.23,null,{"$f":"+Z329-P329","v":-1034}]
[343,"PRIME MOVERS - GENERAL",null,169519057.97999999,null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,7119800,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,7054063,null,4.16,null,{"$f":"+Z330-P330","v":-65737}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,95841804.769999996,null,"2024-06-30",null,0.1565,null,null,null,0,null,4.2,null,4025356,null,"2034-06-30",null,9,"-","L0 *",null,35,null,7040628,null,7.35,null,3015272]
[344,"GENERATORS",null,33559356.939999998,null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1141018,null,"2034-06-30",null,60,"-","R2 *",null,-3,null,1241958,null,3.7,null,{"$f":"+Z332-P332","v":100940}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,26145825.260000002,null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,888958,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,897500,null,3.43,null,{"$f":"+Z333-P333","v":8542}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,844987.37,null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,28730,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,32723,null,3.87,null,{"$f":"+Z334-P334","v":3993}]
["","TOTAL MARTIN UNIT 4",null,{"$f":"+SUBTOTAL(9,D328:D334)","v":327626183.5},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P335/D335*100,1)","v":4},null,{"$f":"+SUBTOTAL(9,P328:P334)","v":13264439},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z328:Z334)","v":16325455},null,{"$f":"+Z335/D335*100","v":4.9829518586080894},null,{"$f":"+SUBTOTAL(9,AD328:AD334)","v":3061016}]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,25862706.620000001,null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D338*N338/100,0)","v":905195},null,"2045-06-30",null,80,"-","R2 *",null,-2,null,717544,null,2.77,null,{"$f":"+Z338-P338","v":-187651}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,12403564.17,null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,471335,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,374262,null,3.02,null,{"$f":"+Z339-P339","v":-97073}]
[343,"PRIME MOVERS - GENERAL",null,308994245.61000001,null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.3,null,13286753,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,10158150,null,3.29,null,{"$f":"+Z340-P340","v":-3128603}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,222610261.13,null,"2035-06-30",null,0.1565,null,null,null,0,null,4.3,null,9572241,null,"2045-06-30",null,9,"-","L0 *",null,35,null,16075800,null,7.22,null,6503559]
[344,"GENERATORS",null,44713507.439999998,null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1520259,null,"2045-06-30",null,60,"-","R2 *",null,-3,null,1282640,null,2.87,null,{"$f":"+Z342-P342","v":-237619}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,56238775.219999999,null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1912118,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,1613725,null,2.87,null,{"$f":"+Z343-P343","v":-298393}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5333643.99,null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,181344,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,163323,null,3.06,null,{"$f":"+Z344-P344","v":-18021}]
["","TOTAL MARTIN UNIT 8",null,{"$f":"+SUBTOTAL(9,D338:D344)","v":676156704.18000007},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P345/D345*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P338:P344)","v":27849245},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z338:Z344)","v":30385444},null,{"$f":"+Z345/D345*100","v":4.4938464430149425},null,{"$f":"+SUBTOTAL(9,AD338:AD344)","v":2536199}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D308:D345)","v":1379200537.3499999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P347/D347*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P308:P345)","v":55988503},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z308:Z345)","v":63191236},null,{"$f":"+Z347/D347*100","v":4.5817293634046745},null,{"$f":"+SUBTOTAL(9,AD308:AD345)","v":7202733}]
[]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,73652635.859999999,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D352*N352/100,0)","v":2577842},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,1918734,null,2.61,null,{"$f":"+Z352-P352","v":-659108}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,91440.69,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,3475,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,2719,null,2.97,null,-756]
[343,"PRIME MOVERS - GENERAL",null,6103661.1299999999,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.5,null,274665,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,208395,null,3.41,null,-66270]
[344,"GENERATORS",null,206289.15,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,7014,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,7080,null,3.43,null,66]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,2204656.5699999998,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,74958,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,68043,null,3.09,null,-6915]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2298256.33,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,78141,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,71329,null,3.1,null,-6812]
["","TOTAL SANFORD COMMON",null,{"$f":"+SUBTOTAL(9,D352:D357)","v":84556939.729999989},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P358/D358*100,1)","v":3.6},null,{"$f":"+SUBTOTAL(9,P352:P357)","v":3016095},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z352:Z357)","v":2276300},null,{"$f":"+Z358/D358*100","v":2.6920321469396682},null,{"$f":"+SUBTOTAL(9,AD352:AD357)","v":-739795}]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7638978.5099999998,null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D361*N361/100,0)","v":267364},null,"2043-06-30",null,80,"-","R2 *",null,-2,null,188330,null,2.4700000000000002,null,{"$f":"+Z361-P361","v":-79034}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1855794.6,null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,70520,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,56224,null,3.03,null,{"$f":"+Z362-P362","v":-14296}]
[343,"PRIME MOVERS - GENERAL",null,215835489.88999999,null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.8,null,10360104,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,7164831,null,3.32,null,{"$f":"+Z363-P363","v":-3195273}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,183294116.47,null,"2033-06-30",null,0.1565,null,null,null,0,null,4.8,null,8798118,null,"2043-06-30",null,9,"-","L0 *",null,35,null,13239709,null,7.22,null,4441591]
[344,"GENERATORS",null,33768064.969999999,null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1148114,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,1012682,null,3,null,{"$f":"+Z365-P365","v":-135432}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,36216823.270000003,null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1231372,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,1033560,null,2.85,null,{"$f":"+Z366-P366","v":-197812}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3422701.98,null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,116372,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,102432,null,2.99,null,{"$f":"+Z367-P367","v":-13940}]
["","TOTAL SANFORD UNIT 4",null,{"$f":"+SUBTOTAL(9,D361:D367)","v":482031969.69000006},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P368/D368*100,1)","v":4.5999999999999996},null,{"$f":"+SUBTOTAL(9,P361:P367)","v":21991964},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z361:Z367)","v":22797768},null,{"$f":"+Z368/D368*100","v":4.7295136906918209},null,{"$f":"+SUBTOTAL(9,AD361:AD367)","v":805804}]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7486028.9400000004,null,"2032-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D371*N371/100,0)","v":262011},null,"2042-06-30",null,80,"-","R2 *",null,-2,null,191273,null,2.56,null,{"$f":"+Z371-P371","v":-70738}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1867173.2,null,"2032-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,70953,null,"2042-06-30",null,50,"-","R1.5 *",null,-3,null,56807,null,3.04,null,{"$f":"+Z372-P372","v":-14146}]
[343,"PRIME MOVERS - GENERAL",null,233978162.78,null,"2032-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,9827083,null,"2042-06-30",null,50,"-","R1 *",null,-3,null,7960093,null,3.4,null,{"$f":"+Z373-P373","v":-1866990}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,169584346.44,null,"2032-06-30",null,0.1565,null,null,null,0,null,4.2,null,7122543,null,"2042-06-30",null,9,"-","L0 *",null,35,null,12251832,null,7.22,null,5129289]
[344,"GENERATORS",null,33575007.140000001,null,"2032-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1141550,null,"2042-06-30",null,60,"-","R2 *",null,-3,null,1011409,null,3.01,null,{"$f":"+Z375-P375","v":-130141}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,35686944.619999997,null,"2032-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1213356,null,"2042-06-30",null,50,"-","R2.5 *",null,-2,null,1035159,null,2.9,null,{"$f":"+Z376-P376","v":-178197}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2983621.73,null,"2032-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,101443,null,"2042-06-30",null,50,"-","S0.5 *",null,-2,null,90872,null,3.05,null,{"$f":"+Z377-P377","v":-10571}]
["","TOTAL SANFORD UNIT 5",null,{"$f":"+SUBTOTAL(9,D371:D377)","v":485161284.85000002},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P378/D378*100,1)","v":4.0999999999999996},null,{"$f":"+SUBTOTAL(9,P371:P377)","v":19738939},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z371:Z377)","v":22597445},null,{"$f":"+Z378/D378*100","v":4.6577181044003906},null,{"$f":"+SUBTOTAL(9,AD371:AD377)","v":2858506}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D351:D379)","v":1051750194.27},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P380/D380*100,1)","v":4.3},null,{"$f":"+SUBTOTAL(9,P351:P379)","v":44746998},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z351:Z379)","v":47671513},null,{"$f":"+Z380/D380*100","v":4.5325889417199399},null,{"$f":"+SUBTOTAL(9,AD351:AD379)","v":2924515}]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,34496252.609999999,null,"2037-06-30",null,2.3E-3,null,null,null,-2,null,3.5,null,{"$f":"+ROUND(D386*N386/100,0)","v":1207369},null,"2047-06-30",null,80,"-","R2 *",null,-2,null,940391,null,2.73,null,{"$f":"+Z386-P386","v":-266978}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13269835.26,null,"2037-06-30",null,9.4999999999999998E-3,null,null,null,0,null,3.8,null,504254,null,"2047-06-30",null,50,"-","R1.5 *",null,-3,null,396701,null,2.99,null,{"$f":"+Z387-P387","v":-107553}]
[343,"PRIME MOVERS - GENERAL",null,278605458.13999999,null,"2037-06-30",null,5.7000000000000002E-3,null,null,null,0,null,5.7,null,15880511,null,"2047-06-30",null,50,"-","R1 *",null,-3,null,8734511,null,3.14,null,{"$f":"+Z388-P388","v":-7146000}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,187989955.28,null,"2037-06-30",null,0.1565,null,null,null,0,null,5.7,null,10715427,null,"2047-06-30",null,9,"-","L0 *",null,35,null,13575695,null,7.22,null,2860268]
[344,"GENERATORS",null,44556175.359999999,null,"2037-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,3.4,null,1514910,null,"2047-06-30",null,60,"-","R2 *",null,-3,null,1259637,null,2.83,null,{"$f":"+Z390-P390","v":-255273}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,55581392.030000001,null,"2037-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,3.4,null,1889767,null,"2047-06-30",null,50,"-","R2.5 *",null,-2,null,1573171,null,2.83,null,{"$f":"+Z391-P391","v":-316596}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,13295148.66,null,"2037-06-30",null,2.5999999999999999E-3,null,null,null,0,null,3.4,null,452035,null,"2047-06-30",null,50,"-","S0.5 *",null,-2,null,395137,null,2.97,null,{"$f":"+Z392-P392","v":-56898}]
["","TOTAL TURKEY POINT UNIT 5",null,{"$f":"+SUBTOTAL(9,D386:D392)","v":627794217.33999991},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P393/D393*100,1)","v":5.0999999999999996},null,{"$f":"+SUBTOTAL(9,P386:P392)","v":32164273},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z386:Z392)","v":26875243},null,{"$f":"+Z393/D393*100","v":4.2809000557335404},null,{"$f":"+SUBTOTAL(9,AD386:AD392)","v":-5289030}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(D394*N394/100,0)","v":0}]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D386:D394)","v":627794217.33999991},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P395/D395*100,1)","v":5.0999999999999996},null,{"$f":"+SUBTOTAL(9,P386:P394)","v":32164273},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z386:Z394)","v":26875243},null,{"$f":"+Z395/D395*100","v":4.2809000557335404},null,{"$f":"+SUBTOTAL(9,AD386:AD394)","v":-5289030}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3122752.8,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D400*N400/100,0)","v":103051},null,"2051-06-30",null,80,"-","R2 *",null,-2,null,83938,null,2.69,null,{"$f":"+Z400-P400","v":-19113}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,450886.51,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,14879,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,13243,null,2.94,null,{"$f":"+Z401-P401","v":-1636}]
[343,"PRIME MOVERS - GENERAL",null,31305861.010000002,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1033093,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,1012602,null,3.23,null,{"$f":"+Z402-P402","v":-20491}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,126771982.41,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4183475,null,"2051-06-30",null,9,"-","L0 *",null,35,null,9154839,null,7.22,null,4971364]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1292150.6100000001,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,42641,null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,37662,null,2.91,null,{"$f":"+Z404-P404","v":-4979}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,837057.12,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,27623,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,24831,null,2.97,null,{"$f":"+Z405-P405","v":-2792}]
["","TOTAL WEST COUNTY COMMON",null,{"$f":"+SUBTOTAL(9,D400:D405)","v":163780690.46000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P406/D406*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P400:P405)","v":5404762},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z400:Z405)","v":10327115},null,{"$f":"+Z406/D406*100","v":6.3054533296904012},null,{"$f":"+SUBTOTAL(9,AD400:AD405)","v":4922353}]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,109904545.72,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D409*N409/100,0)","v":3626850},null,"2049-06-30",null,80,"-","R2 *",null,-2,null,2948570,null,2.68,null,{"$f":"+Z409-P409","v":-678280}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,21820106.289999999,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,720064,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,645580,null,2.96,null,{"$f":"+Z410-P410","v":-74484}]
[343,"PRIME MOVERS - GENERAL",null,302831798.70999998,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,9993449,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,9290207,null,3.07,null,{"$f":"+Z411-P411","v":-703242}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,81978670.930000007,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2705296,null,"2049-06-30",null,9,"-","L0 *",null,35,null,5920090,null,7.22,null,3214794]
[344,"GENERATORS",null,49500092.460000001,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1633503,null,"2049-06-30",null,60,"-","R2 *",null,-3,null,1376595,null,2.78,null,{"$f":"+Z413-P413","v":-256908}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,72345305.590000004,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2387395,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,2013010,null,2.78,null,{"$f":"+Z414-P414","v":-374385}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,8047119.0899999999,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,265555,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,234590,null,2.92,null,{"$f":"+Z415-P415","v":-30965}]
["","TOTAL WEST COUNTY UNIT 1",null,{"$f":"+SUBTOTAL(9,D409:D415)","v":646427638.79000008},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P416/D416*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P409:P415)","v":21332112},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z409:Z415)","v":22428642},null,{"$f":"+Z416/D416*100","v":3.4696291826232106},null,{"$f":"+SUBTOTAL(9,AD409:AD415)","v":1096530}]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,39684489,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D419*N419/100,0)","v":1309588},null,"2049-06-30",null,80,"-","R2 *",null,-2,null,1064689,null,2.68,null,{"$f":"+Z419-P419","v":-244899}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,7476137.1699999999,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,246713,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,223615,null,2.99,null,{"$f":"+Z420-P420","v":-23098}]
[343,"PRIME MOVERS - GENERAL",null,257772575.63,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,8506495,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,7889240,null,3.06,null,{"$f":"+Z421-P421","v":-617255}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,149902839.40000001,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4946794,null,"2049-06-30",null,9,"-","L0 *",null,35,null,10825234,null,7.22,null,5878440]
[344,"GENERATORS",null,43626333.68,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1439669,null,"2049-06-30",null,60,"-","R2 *",null,-3,null,1214818,null,2.78,null,{"$f":"+Z423-P423","v":-224851}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33197917.960000001,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1095531,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,923683,null,2.78,null,{"$f":"+Z424-P424","v":-171848}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11900801.24,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,392726,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,352722,null,2.96,null,{"$f":"+Z425-P425","v":-40004}]
["","TOTAL WEST COUNTY UNIT 2",null,{"$f":"+SUBTOTAL(9,D419:D425)","v":543561094.08000004},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P426/D426*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P419:P425)","v":17937516},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z419:Z425)","v":22494001},null,{"$f":"+Z426/D426*100","v":4.1382654581031115},null,{"$f":"+SUBTOTAL(9,AD419:AD425)","v":4556485}]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,58787837.530000001,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D429*N429/100,0)","v":1939999},null,"2051-06-30",null,80,"-","R2 *",null,-2,null,1572539,null,2.67,null,{"$f":"+Z429-P429","v":-367460}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,10963087.279999999,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,361782,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,324054,null,2.96,null,{"$f":"+Z430-P430","v":-37728}]
[343,"PRIME MOVERS - GENERAL",null,506388398.27999997,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,16710817,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,15400389,null,3.04,null,{"$f":"+Z431-P431","v":-1310428}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,84037287.540000007,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2773230,null,"2051-06-30",null,9,"-","L0 *",null,35,null,6068753,null,7.22,null,3295523]
[344,"GENERATORS",null,65774579.289999999,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2170561,null,"2051-06-30",null,60,"-","R2 *",null,-3,null,1828468,null,2.78,null,{"$f":"+Z433-P433","v":-342093}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49186847.380000003,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1623166,null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,1365281,null,2.78,null,{"$f":"+Z434-P434","v":-257885}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12695601.689999999,null,"2041-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,418955,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,369160,null,2.91,null,{"$f":"+Z435-P435","v":-49795}]
["","TOTAL WEST COUNTY UNIT 3",null,{"$f":"+SUBTOTAL(9,D429:D435)","v":787833638.98999989},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P436/D436*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P429:P435)","v":25998510},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z429:Z435)","v":26928644},null,{"$f":"+Z436/D436*100","v":3.4180622237103804},null,{"$f":"+SUBTOTAL(9,AD429:AD435)","v":930134}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D399:D437)","v":2141603062.3200004},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P438/D438*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P399:P437)","v":70672900},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z399:Z437)","v":82178402},null,{"$f":"+Z438/D438*100","v":3.8372377891062626},null,{"$f":"+SUBTOTAL(9,AD399:AD437)","v":11505502}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,84193534.709999993,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D444*N444/100,0)","v":2778387},null,"2053-06-30",null,80,"-","R2 *",null,-2,null,2254908,null,2.68,null,{"$f":"+Z444-P444","v":-523479}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,48944925.170000002,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1615183,null,"2053-06-30",null,50,"-","R1.5 *",null,-3,null,1439339,null,2.94,null,{"$f":"+Z445-P445","v":-175844}]
[343,"PRIME MOVERS - GENERAL",null,400913907.58999997,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,13230159,null,"2053-06-30",null,50,"-","R1 *",null,-3,null,12110692,null,3.02,null,{"$f":"+Z446-P446","v":-1119467}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,229372194.33000001,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7569282,null,"2053-06-30",null,9,"-","L0 *",null,35,null,16564113,null,7.22,null,8994831]
[344,"GENERATORS",null,72067369.810000002,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2378223,null,"2053-06-30",null,60,"-","R2 *",null,-3,null,1996363,null,2.77,null,{"$f":"+Z448-P448","v":-381860}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,114551904.63,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,3780213,null,"2053-06-30",null,50,"-","R2.5 *",null,-2,null,3179649,null,2.78,null,{"$f":"+Z449-P449","v":-600564}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,10573301.27,null,"2043-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,348919,null,"2053-06-30",null,50,"-","S0.5 *",null,-2,null,307212,null,2.91,null,{"$f":"+Z450-P450","v":-41707}]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D444:D450)","v":960617137.50999987},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P451/D451*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P444:P450)","v":31700366},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z444:Z450)","v":37852276},null,{"$f":"+Z451/D451*100","v":3.9404123164111224},null,{"$f":"+SUBTOTAL(9,AD444:AD450)","v":6151910}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D443:D451)","v":960617137.50999987},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P453/D453*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P443:P451)","v":31700366},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z443:Z451)","v":37852276},null,{"$f":"+Z453/D453*100","v":3.9404123164111224},null,{"$f":"+SUBTOTAL(9,AD443:AD451)","v":6151910}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,81600590.5,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D459*N459/100,0)","v":2692819},null,"2054-06-30",null,80,"-","R2 *",null,-2,null,2166309,null,2.65,null,{"$f":"+Z459-P459","v":-526510}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,219919230.56999999,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7257335,null,"2054-06-30",null,50,"-","R1.5 *",null,-3,null,6448815,null,2.93,null,{"$f":"+Z460-P460","v":-808520}]
[343,"PRIME MOVERS - GENERAL",null,533780143.66000003,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,17614745,null,"2054-06-30",null,50,"-","R1 *",null,-3,null,16086744,null,3.01,null,{"$f":"+Z461-P461","v":-1528001}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,139524960.78999999,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4604324,null,"2054-06-30",null,9,"-","L0 *",null,35,null,10075795,null,7.22,null,5471471]
[344,"GENERATORS",null,80939003.280000001,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2670987,null,"2054-06-30",null,60,"-","R2 *",null,-3,null,2238317,null,2.77,null,{"$f":"+Z463-P463","v":-432670}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,83796291.620000005,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2765278,null,"2054-06-30",null,50,"-","R2.5 *",null,-2,null,2316662,null,2.76,null,{"$f":"+Z464-P464","v":-448616}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11584212.449999999,null,"2044-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,382279,null,"2054-06-30",null,50,"-","S0.5 *",null,-2,null,336072,null,2.9,null,{"$f":"+Z465-P465","v":-46207}]
["","TOTAL RIVIERA COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D459:D465)","v":1151144432.8700001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P466/D466*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P459:P465)","v":37987767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z459:Z465)","v":39668714},null,{"$f":"+Z466/D466*100","v":3.4460240493974421},null,{"$f":"+SUBTOTAL(9,AD459:AD465)","v":1680947}]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D458:D466)","v":1151144432.8700001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P468/D468*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P458:P466)","v":37987767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z458:Z466)","v":39668714},null,{"$f":"+Z468/D468*100","v":3.4460240493974421},null,{"$f":"+SUBTOTAL(9,AD458:AD466)","v":1680947}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,101725228.06999999,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D474*N474/100,0)","v":3356933},null,"2056-06-30",null,80,"-","R2 *",null,-2,null,2707252,null,2.66,null,{"$f":"+Z474-P474","v":-649681}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,59665117.359999999,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1968949,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,1745324,null,2.93,null,{"$f":"+Z475-P475","v":-223625}]
[343,"PRIME MOVERS - GENERAL",null,518622216.98000002,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,17114533,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,15606141,null,3.01,null,{"$f":"+Z476-P476","v":-1508392}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,191363195.91,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,6314985,null,"2056-06-30",null,9,"-","L0 *",null,35,null,13819293,null,7.22,null,7504308]
[344,"GENERATORS",null,87208138.849999994,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2877869,null,"2056-06-30",null,60,"-","R2 *",null,-3,null,2407293,null,2.76,null,{"$f":"+Z478-P478","v":-470576}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,138483955.50999999,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,4569971,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,3827974,null,2.76,null,{"$f":"+Z479-P479","v":-741997}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12795087.470000001,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,422238,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,370648,null,2.9,null,{"$f":"+Z480-P480","v":-51590}]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D474:D480)","v":1109862940.1500001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P481/D481*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P474:P480)","v":36625478},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z474:Z480)","v":40483925},null,{"$f":"+Z481/D481*100","v":3.6476508526835323},null,{"$f":"+SUBTOTAL(9,AD474:AD480)","v":3858447}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D473:D481)","v":1109862940.1500001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P483/D483*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P473:P481)","v":36625478},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z473:Z481)","v":40483925},null,{"$f":"+Z483/D483*100","v":3.6476508526835323},null,{"$f":"+SUBTOTAL(9,AD473:AD481)","v":3858447}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D225:D484)","v":10884506010.900002},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P485/D485*100,1)","v":3.8},null,{"$f":"+SUBTOTAL(9,P225:P484)","v":412097322},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z225:Z484)","v":446646676},null,{"$f":"+Z485/D485*100","v":4.1035089286800659},null,{"$f":"+SUBTOTAL(9,AD225:AD484)","v":34549354}]
[null,""]
[null,""]
["PEAKER PLANT"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,601221.5,null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,2.2000000000000002,null,{"$f":"+ROUND(D491*N491/100,0)","v":13227},null,"2028-06-30",null,80,"-","R2 *",null,-2,null,20500,null,3.41,null,{"$f":"+Z491-P491","v":7273}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,194416.91,null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,2.6,null,5055,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,7193,null,3.7,null,{"$f":"+Z492-P492","v":2138}]
[343,"PRIME MOVERS - GENERAL",null,14841925.279999999,null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,2.9,null,430416,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,1208680,null,8.14,null,{"$f":"+Z493-P493","v":778264}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,1858778.65,null,"2020-06-30",null,0.1565,null,null,null,0,null,2.9,null,53905,null,"2028-06-30",null,25,"-","R1 *",null,29,null,69480,null,3.74,null,15575]
[344,"GENERATORS",null,1748135.45,null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,2.1,null,36711,null,"2028-06-30",null,60,"-","R2 *",null,-3,null,43263,null,2.4700000000000002,null,{"$f":"+Z495-P495","v":6552}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,420107.13,null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,2.1,null,8822,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,11778,null,2.8,null,{"$f":"+Z496-P496","v":2956}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20934.61,null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,2.2000000000000002,null,461,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,508,null,2.4300000000000002,null,{"$f":"+Z497-P497","v":47}]
["","TOTAL LAUDERDALE GTS",null,{"$f":"+SUBTOTAL(9,D491:D497)","v":19685519.529999997},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P498/D498*100,1)","v":2.8},null,{"$f":"+SUBTOTAL(9,P491:P497)","v":548597},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z491:Z497)","v":1361402},null,{"$f":"+Z498/D498*100","v":6.9157534700838044},null,{"$f":"+SUBTOTAL(9,AD491:AD497)","v":812805}]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,941092.66,null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,2.2999999999999998,null,{"$f":"+ROUND(D501*N501/100,0)","v":21645},null,"2028-06-30",null,80,"-","R2 *",null,-2,null,58404,null,6.21,null,{"$f":"+Z501-P501","v":36759}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,724317.88,null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,2.7,null,19557,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,47016,null,6.49,null,{"$f":"+Z502-P502","v":27459}]
[343,"PRIME MOVERS - GENERAL",null,10218902.539999999,null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,3.1,null,316786,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,826898,null,8.09,null,{"$f":"+Z503-P503","v":510112}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2807095.36,null,"2020-06-30",null,0.1565,null,null,null,0,null,3.1,null,87020,null,"2028-06-30",null,25,"-","R1 *",null,29,null,92610,null,3.3,null,5590]
[344,"GENERATORS",null,4602021.84,null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,2.2000000000000002,null,101244,null,"2028-06-30",null,60,"-","R2 *",null,-3,null,289704,null,6.3,null,{"$f":"+Z505-P505","v":188460}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,3450437.53,null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,2.2000000000000002,null,75910,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,235636,null,6.83,null,{"$f":"+Z506-P506","v":159726}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20936.09,null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,2.2999999999999998,null,482,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,1276,null,6.09,null,{"$f":"+Z507-P507","v":794}]
["","TOTAL FT. MYERS GTS",null,{"$f":"+SUBTOTAL(9,D501:D507)","v":22764803.899999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P508/D508*100,1)","v":2.7},null,{"$f":"+SUBTOTAL(9,P501:P507)","v":622644},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z501:Z507)","v":1551544},null,{"$f":"+Z508/D508*100","v":6.8155386130956312},null,{"$f":"+SUBTOTAL(9,AD501:AD507)","v":928900}]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,43805885.75,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D511*N511/100,0)","v":1445594},null,"2056-06-30",null,80,"-","R2 *",null,-2,null,1166200,null,2.66,null,{"$f":"+Z511-P511","v":-279394}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,26150084.739999998,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,862953,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,764942,null,2.93,null,{"$f":"+Z512-P512","v":-98011}]
[343,"PRIME MOVERS - GENERAL",null,226797341.74000001,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,7484312,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,6827828,null,3.01,null,{"$f":"+Z513-P513","v":-656484}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,83870826.980000004,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2767737,null,"2056-06-30",null,25,"-","R1 *",null,29,null,2411706,null,2.88,null,-356031]
[344,"GENERATORS",null,38221666.560000002,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,1261315,null,"2056-06-30",null,60,"-","R2 *",null,-3,null,1055071,null,2.76,null,{"$f":"+Z515-P515","v":-206244}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,60694880.549999997,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,2002931,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,1677728,null,2.76,null,{"$f":"+Z516-P516","v":-325203}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5607843.1799999997,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,185059,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,162448,null,2.9,null,{"$f":"+Z517-P517","v":-22611}]
["","TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,{"$f":"+SUBTOTAL(9,D511:D517)","v":485148529.50000006},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P518/D518*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P511:P517)","v":16009901},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z511:Z517)","v":14065923},null,{"$f":"+Z518/D518*100","v":2.899302408377185},null,{"$f":"+SUBTOTAL(9,AD511:AD517)","v":-1943978}]
[""]
["TOTAL PEAKER PLANT",null,null,{"$f":"+SUBTOTAL(9,D491:D519)","v":527598852.93000007},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P520/D520*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P491:P519)","v":17181142},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z491:Z519)","v":16978869},null,{"$f":"+Z520/D520*100","v":3.2181398624558226},null,{"$f":"+SUBTOTAL(9,AD491:AD519)","v":-202273}]
[null,""]
[]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4651944.47,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D526*N526/100,0)","v":153514},null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,158505,null,3.41,null,{"$f":"+Z526-P526","v":4991}]
[343,"PRIME MOVERS - GENERAL",null,119117666.36,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D527*N527/100,0)","v":3930883},null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,4003175,null,3.36,null,{"$f":"+Z527-P527","v":72292}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,27632355.41,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D528*N528/100,0)","v":911868},null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,930892,null,3.37,null,{"$f":"+Z528-P528","v":19024}]
[null,"TOTAL DESOTOSOLAR",null,{"$f":"+SUBTOTAL(9,D524:D528)","v":151401966.24000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P529/D529*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P524:P528)","v":4996265},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z524:Z528)","v":5092572},null,{"$f":"+Z529/D529*100","v":3.3636102135736703},null,{"$f":"+SUBTOTAL(9,AD524:AD528)","v":96307}]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3995821.4,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D532*N532/100,0)","v":131862},null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,133896,null,3.35,null,{"$f":"+Z532-P532","v":2034}]
[343,"PRIME MOVERS - GENERAL",null,52975941.5,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D533*N533/100,0)","v":1748206},null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,1775170,null,3.35,null,{"$f":"+Z533-P533","v":26964}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,6295428.5,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D534*N534/100,0)","v":207749},null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,210953,null,3.35,null,{"$f":"+Z534-P534","v":3204}]
[null,"TOTAL SPACE COAST SOLAR",null,{"$f":"+SUBTOTAL(9,D530:D534)","v":63267191.399999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P535/D535*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P530:P534)","v":2087817},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z530:Z534)","v":2120019},null,{"$f":"+Z535/D535*100","v":3.3508979189488723},null,{"$f":"+SUBTOTAL(9,AD530:AD534)","v":32202}]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,21390960.23,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D538*N538/100,0)","v":705902},null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,619352,null,2.9,null,{"$f":"+Z538-P538","v":-86550}]
[343,"PRIME MOVERS - GENERAL",null,407102089.06999999,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D539*N539/100,0)","v":13434369},null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,11784475,null,2.89,null,{"$f":"+Z539-P539","v":-1649894}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,4253317.4400000004,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D540*N540/100,0)","v":140359},null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,122547,null,2.88,null,{"$f":"+Z540-P540","v":-17812}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1339.75,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D541*N541/100,0)","v":44},null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,39,null,2.88,null,{"$f":"+Z541-P541","v":-5}]
[null,"TOTAL MARTIN SOLAR",null,{"$f":"+SUBTOTAL(9,D536:D541)","v":432747706.49000001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P542/D542*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P536:P541)","v":14280674},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z536:Z541)","v":12526413},null,{"$f":"+Z542/D542*100","v":2.8946226200945708},null,{"$f":"+SUBTOTAL(9,AD536:AD541)","v":-1754261}]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4078183.73,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D545*N545/100,0)","v":134580},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,135804,null,3.33,null,{"$f":"+Z545-P545","v":1224}]
[343,"PRIME MOVERS - GENERAL",null,104431380.3,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D546*N546/100,0)","v":3446236},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3477941,null,3.33,null,{"$f":"+Z546-P546","v":31705}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24224241.09,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D547*N547/100,0)","v":799400},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,806667,null,3.33,null,{"$f":"+Z547-P547","v":7267}]
[null,"TOTAL BABCOCK RANCH SOLAR",null,{"$f":"+SUBTOTAL(9,D543:D547)","v":132733805.12},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P548/D548*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P543:P547)","v":4380216},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z543:Z547)","v":4420412},null,{"$f":"+Z548/D548*100","v":3.3302834918381636},null,{"$f":"+SUBTOTAL(9,AD543:AD547)","v":40196}]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4118678.93,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D551*N551/100,0)","v":135916},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,137152,null,3.33,null,{"$f":"+Z551-P551","v":1236}]
[343,"PRIME MOVERS - GENERAL",null,105468354.02,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D552*N552/100,0)","v":3480456},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3512389,null,3.33,null,{"$f":"+Z552-P552","v":31933}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24464780.879999999,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D553*N553/100,0)","v":807338},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,814677,null,3.33,null,{"$f":"+Z553-P553","v":7339}]
[null,"TOTAL MANATEE SOLAR",null,{"$f":"+SUBTOTAL(9,D549:D553)","v":134051813.83},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P554/D554*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P549:P553)","v":4423710},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z549:Z553)","v":4464218},null,{"$f":"+Z554/D554*100","v":3.3302182734068571},null,{"$f":"+SUBTOTAL(9,AD549:AD553)","v":40508}]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4207181.04,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D557*N557/100,0)","v":138837},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,140099,null,3.33,null,{"$f":"+Z557-P557","v":1262}]
[343,"PRIME MOVERS - GENERAL",null,107734656.63,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D558*N558/100,0)","v":3555244},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,3588145,null,3.33,null,{"$f":"+Z558-P558","v":32901}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24990479.77,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,3.3,null,{"$f":"+ROUND(D559*N559/100,0)","v":824686},null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,832183,null,3.33,null,{"$f":"+Z559-P559","v":7497}]
[null,"TOTAL CITRUS SOLAR",null,{"$f":"+SUBTOTAL(9,D555:D559)","v":136932317.44},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P560/D560*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P555:P559)","v":4518767},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z555:Z559)","v":4560427},null,{"$f":"+Z560/D560*100","v":3.3304241725100834},null,{"$f":"+SUBTOTAL(9,AD555:AD559)","v":41660}]
[null,""]
["TOTAL SOLAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D526:D561)","v":1051134800.52},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P562/D562*100,1)","v":3.3},null,{"$f":"+SUBTOTAL(9,P526:P561)","v":34687449},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z526:Z561)","v":33184061},null,{"$f":"+Z562/D562*100","v":3.1569748222191607},null,{"$f":"+SUBTOTAL(9,AD526:AD561)","v":-1503388}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D15:D563)","v":23528808008.330017},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P564/D564*100,1)","v":3},null,{"$f":"+SUBTOTAL(9,P15:P563)","v":704797725},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z15:Z563)","v":917143253},null,{"$f":"+Z564/D564*100","v":3.8979588454939975},null,{"$f":"+SUBTOTAL(9,AD15:AD563)","v":212345528}]
[null,""]
[null,""]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,256062200.68000001,null,null,null,75,"-","S4",null,0,null,1.3,null,{"$f":"+ROUND(D570*N570/100,0)","v":3328809},null,"          ",null,75,"-","S4",null,0,null,3405627,null,1.33,null,{"$f":"+Z570-P570","v":76818}]
[352,"STRUCTURES AND IMPROVEMENTS",null,164509018.69,null,null,null,60,"-","R3",null,-15,null,1.9,null,3125671,null,"          ",null,65,"-","R3",null,-15,null,2913455,null,1.77,null,-212216]
[353,"STATION EQUIPMENT",null,1836156315.26,null,null,null,40,"-","R1.5",null,-2,null,2.6,null,47740064,null,"          ",null,40,"-","R1",null,-2,null,46821986,null,2.5499999999999998,null,-918078]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,416112312.94999999,null,null,null,35,"-","R2",null,0,null,2.9,null,12067257,null,"          ",null,30,"-","R1",null,0,null,13856540,null,3.33,null,1789283]
[354,"TOWERS AND FIXTURES",null,371412402.08999997,null,null,null,52,"-","R5",null,-15,null,2.2000000000000002,null,8171073,null,"          ",null,60,"-","R4",null,-25,null,7753234,null,2.09,null,-417839]
[355,"POLES AND FIXTURES",null,1315959900.5599999,null,null,null,44,"-","R2",null,-50,null,3.4,null,44742637,null,"          ",null,48,"-","R2",null,-50,null,41057949,null,3.12,null,-3684688]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,905131018.38999999,null,null,null,47,"-","R1.5",null,-50,null,3.2,null,28964193,null,"          ",null,51,"-","R1",null,-55,null,27497880,null,3.04,null,-1466313]
[357,"UNDERGROUND CONDUIT",null,80295444.120000005,null,null,null,60,"-","R4",null,0,null,1.7,null,1365023,null,"          ",null,65,"-","R4",null,0,null,1236550,null,1.54,null,-128473]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,111203910.44,null,null,null,60,"-","L3",null,-10,null,1.8,null,2001670,null,"          ",null,65,"-","R3",null,-20,null,2055048,null,1.85,null,53378]
[359,"ROADS AND TRAILS",null,120783299.18000001,null,null,null,65,"-","SQ",null,-10,null,1.7,null,2053316,null,"          ",null,75,"-","R4",null,-10,null,1767060,null,1.46,null,-286256]
[null,""]
[null,"TOTAL TRANSMISSION PLANT",null,{"$f":"+SUBTOTAL(9,D570:D580)","v":5577625822.3599997},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P581/D581*100,1)","v":2.8},null,{"$f":"+SUBTOTAL(9,P570:P580)","v":153559713},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z570:Z580)","v":148365329},null,{"$f":"+Z581/D581*100","v":2.660008643914801},null,{"$f":"+SUBTOTAL(9,AD570:AD580)","v":-5194384}]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,205508712.61000001,null,null,null,60,"-","R3",null,-15,null,1.9,null,{"$f":"+ROUND(D584*N584/100,0)","v":3904666},null,"          ",null,65,"-","R3",null,-15,null,3639559,null,1.77,null,{"$f":"+Z584-P584","v":-265107}]
[362,"STATION EQUIPMENT",null,1911232118.75,null,null,null,43,"-","R1.5",null,-10,null,2.6,null,{"$f":"+ROUND(D585*N585/100,0)","v":49692035},null,"          ",null,45,"-","R1.5",null,-10,null,46672288,null,2.44,null,{"$f":"+Z585-P585","v":-3019747}]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,1152547582.3699999,null,null,null,39,"-","R2",null,-60,null,4.0999999999999996,null,{"$f":"+ROUND(D586*N586/100,0)","v":47254451},null,"          ",null,40,"-","R2",null,-100,null,57627379,null,5,null,{"$f":"+Z586-P586","v":10372928}]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,931675387.74000001,null,null,null,39,"-","R2",null,-60,null,4.0999999999999996,null,38198691,null,"          ",null,48,"-","R1.5",null,-100,null,38757696,null,4.16,null,559005]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,2233914471.5,null,null,null,41,"-","S0",null,-60,null,3.9,null,{"$f":"+ROUND(D588*N588/100,0)","v":87122664},null,"          ",null,48,"-","R1",null,-80,null,83637758,null,3.74,null,{"$f":"+Z588-P588","v":-3484906}]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,1527417261.03,null,null,null,70,"-","S1.5",null,-2,null,1.5,null,22911259,null,"          ",null,70,"-","R3",null,0,null,21842067,null,1.43,null,-1069192]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,287479643.85000002,null,null,null,50,"-","R4",null,0,null,2,null,5749593,null,"          ",null,50,"-","R4",null,0,null,5749593,null,2,null,0]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DS",null,1707263746.8399999,null,null,null,38,"-","S0",null,0,null,2.6,null,44388857,null,"          ",null,42,"-","S0",null,-5,null,42664521,null,2.5,null,-1724336]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DB",null,936987533.87,null,null,null,35,"-","R2",null,0,null,2.9,null,27172638,null,"          ",null,35,"-","R2",null,0,null,26797843,null,2.86,null,-374795]
[368,"LINE TRANSFORMERS",null,2222715382.7600002,null,null,null,33,"-","L1.5",null,-25,null,3.8,null,84463185,null,"          ",null,34,"-","S0",null,-15,null,75148580,null,3.38,null,-9314605]
[369.1,"SERVICES, OVERHEAD",null,583179472.33000004,null,null,null,48,"-","R1",null,-85,null,3.9,null,22743999,null,"          ",null,53,"-","R1",null,-125,null,24799707,null,4.25,null,2055708]
[369.6,"SERVICES, UNDERGROUND",null,815647717.33000004,null,null,null,38,"-","R2",null,-5,null,2.8,null,22838136,null,"          ",null,45,"-","R2",null,-15,null,20823486,null,2.5499999999999998,null,-2014650]
[370,"METERS",null,90547257.879999995,null,null,null,36,"-","R2.5",null,-30,null,3.6,null,3259701,null,"          ",null,38,"-","R2",null,-30,null,3095811,null,3.42,null,-163890]
[370.1,"METERS - AMI",null,840946337.94000006,null,null,null,20,"-","R2.5",null,-30,null,6.5,null,54661512,null,"          ",null,20,"-","R2.5",null,-30,null,54661512,null,6.5,null,0]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,82197777.310000002,null,null,null,30,"-","L0",null,-20,null,4,null,3287911,null,"          ",null,30,"-","L0",null,-15,null,3147764,null,3.83,null,-140147]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,486691167.85000002,null,null,null,30,"-","R0.5",null,-20,null,4,null,19467647,null,"          ",null,35,"-","O1",null,-15,null,16006580,null,3.29,null,-3461067]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,{"$f":"+SUBTOTAL(9,D584:D600)","v":16015951571.960001},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P601/D601*100,1)","v":3.4},null,{"$f":"+SUBTOTAL(9,P584:P600)","v":537116945},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z584:Z600)","v":525072144},null,{"$f":"+Z601/D601*100","v":3.2784323906128212},null,{"$f":"+SUBTOTAL(9,AD584:AD600)","v":-12044801}]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,498029542.85000002,null,null,null,50,"-","R1.5",null,-5,null,2.1,null,{"$f":"+ROUND(D604*N604/100,0)","v":10458620},null,"          ",null,55,"-","R1.5",null,-10,null,9970551,null,2,null,{"$f":"+Z604-P604","v":-488069}]
[392.1,"AUTOMOBILES",null,9553997.9000000004,null,null,null,6,"-","L2",null,15,null,14.2,null,1356668,null,"          ",null,6,"-","L2.5",null,15,null,1353754,null,14.17,null,-2914]
[392.2,"LIGHT TRUCKS",null,49640483.380000003,null,null,null,9,"-","L3",null,15,null,9.4,null,4666205,null,"          ",null,9,"-","L3",null,15,null,4687799,null,9.44,null,21594]
[392.3,"HEAVY TRUCKS",null,258262874.08000001,null,null,null,12,"-","S3",null,15,null,7.1,null,18336664,null,"          ",null,12,"-","S3",null,15,null,18269574,null,7.07,null,-67090]
[392.4,"TRACTOR TRAILERS",null,823115.49,null,null,null,9,"-","L2.5",null,0,null,11.1,null,91366,null,"          ",null,9,"-","L2.5",null,5,null,82578,null,10.029999999999999,null,-8788]
[392.9,"TRAILERS",null,22842250.530000001,null,null,null,20,"-","L1",null,30,null,3.5,null,799479,null,"          ",null,20,"-","L1",null,15,null,970796,null,4.25,null,171317]
[396.1,"POWER OPERATED EQUIPMENT",null,5278055.37,null,null,null,10,"-","L1.5",null,20,null,8,null,422244,null,"          ",null,11,"-","L1.5",null,15,null,407809,null,7.73,null,-14435]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,13578642.16,null,null,null,10,"-","L0",null,0,null,10,null,1357864,null,"          ",null,20,"-","S2",null,0,null,678932,null,5,null,-678932]
[null,""]
[null,"TOTAL GENERAL PLANT",null,{"$f":"+SUBTOTAL(9,D604:D612)","v":858008961.75999999},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P613/D613*100,1)","v":4.4000000000000004},null,{"$f":"+SUBTOTAL(9,P604:P612)","v":37489110},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z604:Z612)","v":36421793},null,{"$f":"+Z613/D613*100","v":4.2449198811734332},null,{"$f":"+SUBTOTAL(9,AD604:AD612)","v":-1067317}]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,{"$f":"+SUBTOTAL(9,D570:D614)","v":22451586356.080006},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P615/D615*100,1)","v":3.2},null,{"$f":"+SUBTOTAL(9,P570:P614)","v":728165768},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z570:Z614)","v":709859266},null,{"$f":"+Z615/D615*100","v":3.1617332278516992},null,{"$f":"+SUBTOTAL(9,AD570:AD614)","v":-18306502}]
[]
[]
["GRAND TOTAL",null,null,{"$f":"+SUBTOTAL(9,D15:D617)","v":45980394364.410019},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(P618/D618*100,1)","v":3.1},null,{"$f":"+SUBTOTAL(9,P15:P617)","v":1432963493},null,null,null,null,null,null,null,null,null,{"$f":"+SUBTOTAL(9,Z15:Z617)","v":1627002519},null,{"$f":"+Z618/D618*100","v":3.5384701273013457},null,{"$f":"+SUBTOTAL(9,AD15:AD617)","v":194039026}]
[]
[]
[]
["*","CURVE SHOWN IS INTERIM SURVIVOR CURVE.  LIFE SPAN METHOD IS USED."]

{"sheet":"Table 5","index":10,"n_rows":615,"n_cols":16,"rows_kept":615,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002092 FPL RC-16"]
["TABLE 5. COMPARISON OF BOOK RESERVE AND THEORETICAL RESERVE FOR ELECTRIC PLANT AS OF DECEMBER 31, 2017"]
[]
[null,null,null,null,null,null,null,null,null,"THEORETICAL"]
[null,null,null,"ORIGINAL ",null,"BOOK",null,"THEORETICAL",null,"RESERVE"]
[null,null,null,"COST",null,"RESERVE",null,"RESERVE",null,"IMBALANCE"]
[null,null,null,-1,null,-2,null,-3,null,"(4) = (2) - (3)"]
[]
["STEAM PRODUCTION PLANT"]
[]
["MANATEE STEAM PLANT"]
["",""]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,114283077.88,null,73863099.698491246,null,69842491,null,{"$f":"+F15-H15","v":4020608.6984912455}]
[312,"BOILER PLANT EQUIPMENT",null,7864883.4699999997,null,1419252.0671375,null,2530638,null,{"$f":"+F16-H16","v":-1111385.9328625}]
[314,"TURBOGENERATOR UNITS",null,9839030.5099999998,null,7821767.522224999,null,6352482,null,{"$f":"+F17-H17","v":1469285.522224999}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,9833462.4900000002,null,7455584.6702200007,null,6905250,null,{"$f":"+F18-H18","v":550334.67022000067}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2498111.02,null,1956325.3372900002,null,1649072,null,{"$f":"+F19-H19","v":307253.33729000017}]
["","TOTAL MANATEE COMMON",null,{"$f":"+SUBTOTAL(9,D15:D19)","v":144318565.37},null,{"$f":"+SUBTOTAL(9,F15:F19)","v":92516029.295363739},null,{"$f":"+SUBTOTAL(9,H15:H19)","v":87279933},null,{"$f":"+SUBTOTAL(9,J15:J19)","v":5236096.2953637457}]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,6968574.0800000001,null,5629218.7973062489,null,5256783,null,{"$f":"+F23-H23","v":372435.79730624892}]
[312,"BOILER PLANT EQUIPMENT",null,184992667.80000001,null,95599217.640357509,null,98159335,null,{"$f":"+F24-H24","v":-2560117.3596424907}]
[314,"TURBOGENERATOR UNITS",null,74066120.920000002,null,43199871.112767503,null,41919757,null,{"$f":"+F25-H25","v":1280114.1127675027}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,14537672.539999999,null,8121393.6566500003,null,7837626,null,{"$f":"+F26-H26","v":283767.65665000025}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4000322.68,null,2337843.9055699999,null,2372272,null,{"$f":"+F27-H27","v":-34428.094430000056}]
["","TOTAL MANATEE UNIT 1",null,{"$f":"+SUBTOTAL(9,D23:D27)","v":284565358.02000004},null,{"$f":"+SUBTOTAL(9,F23:F27)","v":154887545.11265126},null,{"$f":"+SUBTOTAL(9,H23:H27)","v":155545773},null,{"$f":"+SUBTOTAL(9,J23:J27)","v":-658227.88734873896}]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,5083211.03,null,4050365.7496287501,null,3806654,null,{"$f":"+F31-H31","v":243711.74962875014}]
[312,"BOILER PLANT EQUIPMENT",null,187516002.43000001,null,89627110.299992487,null,96174982,null,{"$f":"+F32-H32","v":-6547871.7000075132}]
[314,"TURBOGENERATOR UNITS",null,72134310.349999994,null,44200582.626814999,null,42677770,null,{"$f":"+F33-H33","v":1522812.6268149987}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12511248.529999999,null,6482958.5875800001,null,6405416,null,{"$f":"+F34-H34","v":77542.58758000005}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3520593.83,null,1720389.48007,null,1921372,null,{"$f":"+F35-H35","v":-200982.51992999995}]
["","TOTAL MANATEE UNIT 2",null,{"$f":"+SUBTOTAL(9,D31:D35)","v":280765366.16999996},null,{"$f":"+SUBTOTAL(9,F31:F35)","v":146081406.74408624},null,{"$f":"+SUBTOTAL(9,H31:H35)","v":150986194},null,{"$f":"+SUBTOTAL(9,J31:J35)","v":-4904787.2559137642}]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D14:D37)","v":709649289.56000006},null,{"$f":"+SUBTOTAL(9,F14:F37)","v":393484981.15210134},null,{"$f":"+SUBTOTAL(9,H14:H37)","v":393811900},null,{"$f":"+SUBTOTAL(9,J14:J37)","v":-326918.84789875662}]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,241400701.34999999,null,161452115.17160502,null,161450058,null,{"$f":"+F44-H44","v":2057.1716050207615}]
[312,"BOILER PLANT EQUIPMENT",null,7052454.5199999996,null,3063360.0129200001,null,3209432,null,{"$f":"+F45-H45","v":-146071.98707999988}]
[314,"TURBOGENERATOR UNITS",null,27411865.75,null,15382397.116547497,null,15500124,null,{"$f":"+F46-H46","v":-117726.88345250301}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10271933.77,null,5585791.270800001,null,5547190,null,{"$f":"+F47-H47","v":38601.270800000988}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3879628.68,null,1972391.7705900001,null,2058936,null,{"$f":"+F48-H48","v":-86544.229409999913}]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D44:D48)","v":290016584.06999999},null,{"$f":"+SUBTOTAL(9,F44:F48)","v":187456055.34246251},null,{"$f":"+SUBTOTAL(9,H44:H48)","v":187765740},null,{"$f":"+SUBTOTAL(9,J44:J48)","v":-309684.65753748105}]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,370941.56,null,370941.56,null,234209,null,{"$f":"+F52-H52","v":136732.56}]
["","TOTAL MARTIN PIPELINE",null,{"$f":"+SUBTOTAL(9,D52:D52)","v":370941.56},null,{"$f":"+SUBTOTAL(9,F52:F52)","v":370941.56},null,{"$f":"+SUBTOTAL(9,H52:H52)","v":234209},null,{"$f":"+SUBTOTAL(9,J52:J52)","v":136732.56}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,16367428.140000001,null,10593608.281450002,null,11032619,null,{"$f":"+F56-H56","v":-439010.71854999848}]
[312,"BOILER PLANT EQUIPMENT",null,212347650.78,null,91195079.782739982,null,105463439,null,{"$f":"+F57-H57","v":-14268359.217260018}]
[314,"TURBOGENERATOR UNITS",null,89915729.920000002,null,52042195.833830006,null,49346496,null,{"$f":"+F58-H58","v":2695699.8338300064}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,24335747.449999999,null,14796848.534870002,null,13954809,null,{"$f":"+F59-H59","v":842039.53487000242}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3586002.99,null,1812805.45688,null,1846999,null,{"$f":"+F60-H60","v":-34193.543120000046}]
["","TOTAL MARTIN UNIT 1",null,{"$f":"+SUBTOTAL(9,D56:D60)","v":346552559.28000003},null,{"$f":"+SUBTOTAL(9,F56:F60)","v":170440537.88977},null,{"$f":"+SUBTOTAL(9,H56:H60)","v":181644362},null,{"$f":"+SUBTOTAL(9,J56:J60)","v":-11203824.110230008}]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,11241256.67,null,7751660.2911624992,null,7787713,null,{"$f":"+F64-H64","v":-36052.708837500773}]
[312,"BOILER PLANT EQUIPMENT",null,214665917.31999999,null,88354501.530029997,null,103872787,null,{"$f":"+F65-H65","v":-15518285.469970003}]
[314,"TURBOGENERATOR UNITS",null,82668790.599999994,null,31513006.099924996,null,39183316,null,{"$f":"+F66-H66","v":-7670309.9000750035}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,22992822.890000001,null,12504334.3903,null,11727854,null,{"$f":"+F67-H67","v":776480.39030000009}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3273365.34,null,1424240.87145,null,1607500,null,{"$f":"+F68-H68","v":-183259.12855000002}]
["","TOTAL MARTIN UNIT 2",null,{"$f":"+SUBTOTAL(9,D64:D68)","v":334842152.81999993},null,{"$f":"+SUBTOTAL(9,F64:F68)","v":141547743.1828675},null,{"$f":"+SUBTOTAL(9,H64:H68)","v":164179170},null,{"$f":"+SUBTOTAL(9,J64:J68)","v":-22631426.81713251}]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D43:D70)","v":971782237.7299999},null,{"$f":"+SUBTOTAL(9,F43:F70)","v":499815277.97509998},null,{"$f":"+SUBTOTAL(9,H43:H70)","v":533823481},null,{"$f":"+SUBTOTAL(9,J43:J70)","v":-34008203.024899997}]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,33149442.199999999,null,33149442.199999999,null,15756682,null,{"$f":"+F77-H77","v":17392760.199999999}]
["","TOTAL SCHERER COAL CARS",null,{"$f":"+SUBTOTAL(9,D77:D77)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,F77:F77)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,H77:H77)","v":15756682},null,{"$f":"+SUBTOTAL(9,J77:J77)","v":17392760.199999999}]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,40048942.609999999,null,21435438.487260003,null,19604490,null,{"$f":"+F81-H81","v":1830948.4872600026}]
[312,"BOILER PLANT EQUIPMENT",null,26275279.309999999,null,12672089.538967501,null,12388392,null,{"$f":"+F82-H82","v":283697.53896750137}]
[314,"TURBOGENERATOR UNITS",null,4409078.75,null,1937291.3497349999,null,1990166,null,{"$f":"+F83-H83","v":-52874.650265000062}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,1246717.6399999999,null,704489.44840000011,null,644801,null,{"$f":"+F84-H84","v":59688.44840000011}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3720891.68,null,1817682.1399300003,null,1672045,null,{"$f":"+F85-H85","v":145637.1399300003}]
["","TOTAL SCHERER COMMON",null,{"$f":"+SUBTOTAL(9,D81:D85)","v":75700909.99000001},null,{"$f":"+SUBTOTAL(9,F81:F85)","v":38566990.964292504},null,{"$f":"+SUBTOTAL(9,H81:H85)","v":36299894},null,{"$f":"+SUBTOTAL(9,J81:J85)","v":2267096.9642925048}]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3049496.26,null,1704572.5490649999,null,1546592,null,{"$f":"+F89-H89","v":157980.54906499991}]
[312,"BOILER PLANT EQUIPMENT",null,22708657.52,null,10156497.57824125,null,9860365,null,{"$f":"+F90-H90","v":296132.57824124955}]
[314,"TURBOGENERATOR UNITS",null,2878397.99,null,294184.24463000003,null,394468,null,{"$f":"+F91-H91","v":-100283.75536999997}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,2865604.55,null,303886.83860000002,null,425391,null,{"$f":"+F92-H92","v":-121504.16139999998}]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,{"$f":"+SUBTOTAL(9,D89:D92)","v":31502156.320000004},null,{"$f":"+SUBTOTAL(9,F89:F92)","v":12459141.210536249},null,{"$f":"+SUBTOTAL(9,H89:H92)","v":12226816},null,{"$f":"+SUBTOTAL(9,J89:J92)","v":232325.21053624951}]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,161759187.53,null,42338154.112153754,null,51467084,null,{"$f":"+F96-H96","v":-9128929.8878462464}]
[312,"BOILER PLANT EQUIPMENT",null,682720321.07000005,null,193672542.08437496,null,229856750,null,{"$f":"+F97-H97","v":-36184207.915625036}]
[314,"TURBOGENERATOR UNITS",null,124903380.64,null,61685842.934350006,null,57307055,null,{"$f":"+F98-H98","v":4378787.9343500063}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,50198263.530000001,null,15152820.545919999,null,17332147,null,{"$f":"+F99-H99","v":-2179326.4540800005}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5202651.3499999996,null,2391381.31544,null,1929281,null,{"$f":"+F100-H100","v":462100.31544000003}]
["","TOTAL SCHERER UNIT 4",null,{"$f":"+SUBTOTAL(9,D96:D100)","v":1024783804.12},null,{"$f":"+SUBTOTAL(9,F96:F100)","v":315240740.99223876},null,{"$f":"+SUBTOTAL(9,H96:H100)","v":357892317},null,{"$f":"+SUBTOTAL(9,J96:J100)","v":-42651576.007761277}]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D75:D102)","v":1165136312.6300001},null,{"$f":"+SUBTOTAL(9,F75:F102)","v":399416315.36706752},null,{"$f":"+SUBTOTAL(9,H75:H102)","v":422175709},null,{"$f":"+SUBTOTAL(9,J75:J102)","v":-22759393.632932525}]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3538785.86,null,1868163.03,null,2018142,null,{"$f":"+F109-H109","v":-149978.96999999997}]
[312,"BOILER PLANT EQUIPMENT",null,30678751.75,null,15854784.620000001,null,17307924,null,{"$f":"+F110-H110","v":-1453139.379999999}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,3748249.87,null,2207826.06,null,2185433,null,{"$f":"+F111-H111","v":22393.060000000056}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,298312.17,null,167024.57,null,169054,null,{"$f":"+F112-H112","v":-2029.429999999993}]
["","TOTAL SJRPP COAL AND LIMESTONE",null,{"$f":"+SUBTOTAL(9,D109:D112)","v":38264099.649999999},null,{"$f":"+SUBTOTAL(9,F109:F112)","v":20097798.280000001},null,{"$f":"+SUBTOTAL(9,H109:H112)","v":21680553},null,{"$f":"+SUBTOTAL(9,J109:J112)","v":-1582754.7199999988}]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,52104.91,null,52104.93,null,29219,null,{"$f":"+F116-H116","v":22885.93}]
["","TOTAL SJRPP COAL CARS",null,{"$f":"+SUBTOTAL(9,D116:D116)","v":52104.91},null,{"$f":"+SUBTOTAL(9,F116:F116)","v":52104.93},null,{"$f":"+SUBTOTAL(9,H116:H116)","v":29219},null,{"$f":"+SUBTOTAL(9,J116:J116)","v":22885.93}]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,33324990.640000001,null,22656891.84508625,null,18238256,null,{"$f":"+F120-H120","v":4418635.8450862505}]
[312,"BOILER PLANT EQUIPMENT",null,3714735.93,null,2636058.3761575003,null,1971927,null,{"$f":"+F121-H121","v":664131.37615750032}]
[314,"TURBOGENERATOR UNITS",null,2511326.3199999998,null,1735625.5175175003,null,1365246,null,{"$f":"+F122-H122","v":370379.51751750032}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,5865106.7999999998,null,4091638.2254600008,null,3282763,null,{"$f":"+F123-H123","v":808875.2254600008}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1607470.4,null,1035942.652,null,814322,null,{"$f":"+F124-H124","v":221620.652}]
["","TOTAL SJRPP COMMON",null,{"$f":"+SUBTOTAL(9,D120:D124)","v":47023630.089999996},null,{"$f":"+SUBTOTAL(9,F120:F124)","v":32156156.616221249},null,{"$f":"+SUBTOTAL(9,H120:H124)","v":25672514},null,{"$f":"+SUBTOTAL(9,J120:J124)","v":6483642.6162212519}]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,2158590.42,null,1153359.8499999999,null,1194802,null,{"$f":"+F128-H128","v":-41442.15000000014}]
[312,"BOILER PLANT EQUIPMENT",null,16972047.609999999,null,9823710.9500000011,null,9807928,null,{"$f":"+F129-H129","v":15782.950000001118}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,52222.78,null,32590.69,null,28745,null,{"$f":"+F130-H130","v":3845.6899999999987}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,153865.69,null,67155.16,null,68118,null,{"$f":"+F131-H131","v":-962.83999999999651}]
["","TOTAL SJRPP GYPSUM AND ASH",null,{"$f":"+SUBTOTAL(9,D128:D131)","v":19336726.500000004},null,{"$f":"+SUBTOTAL(9,F128:F131)","v":11076816.65},null,{"$f":"+SUBTOTAL(9,H128:H131)","v":11099593},null,{"$f":"+SUBTOTAL(9,J128:J131)","v":-22776.34999999902}]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,9098352.4900000002,null,6630362.9094249988,null,5269582,null,{"$f":"+F135-H135","v":1360780.9094249988}]
[312,"BOILER PLANT EQUIPMENT",null,100163071.93000001,null,52036604.985247515,null,48780057,null,{"$f":"+F136-H136","v":3256547.9852475151}]
[314,"TURBOGENERATOR UNITS",null,31632809.399999999,null,15898435.541785,null,13286781,null,{"$f":"+F137-H137","v":2611654.5417849999}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12543007.01,null,8124525.9875699999,null,6808654,null,{"$f":"+F138-H138","v":1315871.9875699999}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2049400.34,null,1428937.0515099999,null,1103925,null,{"$f":"+F139-H139","v":325012.0515099999}]
["","TOTAL SJRPP UNIT 1",null,{"$f":"+SUBTOTAL(9,D135:D139)","v":155486641.16999999},null,{"$f":"+SUBTOTAL(9,F135:F139)","v":84118866.475537524},null,{"$f":"+SUBTOTAL(9,H135:H139)","v":75248999},null,{"$f":"+SUBTOTAL(9,J135:J139)","v":8869867.4755375143}]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,7123662.1600000001,null,4212841.51,null,4185861,null,{"$f":"+F143-H143","v":26980.509999999776}]
[312,"BOILER PLANT EQUIPMENT",null,89481418.799999997,null,41170858.04999999,null,43954999,null,{"$f":"+F144-H144","v":-2784140.9500000104}]
[314,"TURBOGENERATOR UNITS",null,28267581.84,null,11215912.659999998,null,11882857,null,{"$f":"+F145-H145","v":-666944.34000000171}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10030603.41,null,5480957.9099999983,null,5609938,null,{"$f":"+F146-H146","v":-128980.09000000171}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1560108.42,null,895106.18,null,853180,null,{"$f":"+F147-H147","v":41926.180000000051}]
["","TOTAL SJRPP UNIT 2",null,{"$f":"+SUBTOTAL(9,D143:D147)","v":136463374.63},null,{"$f":"+SUBTOTAL(9,F143:F147)","v":62975676.30999998},null,{"$f":"+SUBTOTAL(9,H143:H147)","v":66486835},null,{"$f":"+SUBTOTAL(9,J143:J147)","v":-3511158.6900000139}]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D108:D149)","v":396626576.94999999},null,{"$f":"+SUBTOTAL(9,F108:F149)","v":210477419.26175874},null,{"$f":"+SUBTOTAL(9,H108:H149)","v":200217713},null,{"$f":"+SUBTOTAL(9,J108:J149)","v":10259706.261758756}]
["",""]
["TOTAL STEAM PRODUCTION",null,null,{"$f":"+SUBTOTAL(9,D12:D151)","v":3243194416.8700008},null,{"$f":"+SUBTOTAL(9,F12:F151)","v":1503193993.7560279},null,{"$f":"+SUBTOTAL(9,H12:H151)","v":1550028803},null,{"$f":"+SUBTOTAL(9,J12:J151)","v":-46834809.243972532}]
[null,""]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,397119195.66000003,null,177004049.86603251,null,180486397,null,{"$f":"+F160-H160","v":-3482347.133967489}]
[322,"REACTOR PLANT EQUIPMENT",null,55584106.710000001,null,31607489.042424999,null,18621310,null,{"$f":"+F161-H161","v":12986179.042424999}]
[323,"TURBOGENERATOR UNITS",null,12406915.970000001,null,-7437953.8925899994,null,3111495,null,{"$f":"+F162-H162","v":-10549448.892589999}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,34379625.869999997,null,16953508.435984995,null,16653924,null,{"$f":"+F163-H163","v":299584.43598499522}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20728940.609999999,null,2303180.0177199994,null,7948849,null,{"$f":"+F164-H164","v":-5645668.982280001}]
["","TOTAL ST. LUCIE COMMON",null,{"$f":"+SUBTOTAL(9,D160:D164)","v":520218784.82000005},null,{"$f":"+SUBTOTAL(9,F160:F164)","v":220430273.46957254},null,{"$f":"+SUBTOTAL(9,H160:H164)","v":226821975},null,{"$f":"+SUBTOTAL(9,J160:J164)","v":-6391701.530427495}]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,196854866.28999999,null,101666895.52232748,null,102053830,null,{"$f":"+F168-H168","v":-386934.4776725173}]
[322,"REACTOR PLANT EQUIPMENT",null,845363775.00999999,null,303976050.34104997,null,321983748,null,{"$f":"+F169-H169","v":-18007697.658950031}]
[323,"TURBOGENERATOR UNITS",null,413333703.58999997,null,56813276.805300012,null,107584272,null,{"$f":"+F170-H170","v":-50770995.194699988}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,120786348.08,null,50666362.974705003,null,55812041,null,{"$f":"+F171-H171","v":-5145678.0252949968}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11438745.220000001,null,7097019.395010001,null,7187150,null,{"$f":"+F172-H172","v":-90130.604989998974}]
["","TOTAL ST. LUCIE UNIT 1",null,{"$f":"+SUBTOTAL(9,D168:D172)","v":1587777438.1899998},null,{"$f":"+SUBTOTAL(9,F168:F172)","v":520219605.03839242},null,{"$f":"+SUBTOTAL(9,H168:H172)","v":594621041},null,{"$f":"+SUBTOTAL(9,J168:J172)","v":-74401435.961607546}]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,298911837.25999999,null,133449792.72188,null,142728492,null,{"$f":"+F176-H176","v":-9278699.2781199962}]
[322,"REACTOR PLANT EQUIPMENT",null,1057336501.04,null,401479216.97777498,null,371136107,null,{"$f":"+F177-H177","v":30343109.977774978}]
[323,"TURBOGENERATOR UNITS",null,350466490.07999998,null,54374394.01382,null,84113764,null,{"$f":"+F178-H178","v":-29739369.98618}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,189637024.55000001,null,86957686.152674988,null,94966801,null,{"$f":"+F179-H179","v":-8009114.8473250121}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,24225433.390000001,null,11438959.9648025,null,12978910,null,{"$f":"+F180-H180","v":-1539950.0351975001}]
["","TOTAL ST. LUCIE UNIT 2",null,{"$f":"+SUBTOTAL(9,D176:D180)","v":1920577286.3199999},null,{"$f":"+SUBTOTAL(9,F176:F180)","v":687700049.83095253},null,{"$f":"+SUBTOTAL(9,H176:H180)","v":705924074},null,{"$f":"+SUBTOTAL(9,J176:J180)","v":-18224024.169047531}]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D160:D182)","v":4028573509.3299994},null,{"$f":"+SUBTOTAL(9,F160:F182)","v":1428349928.3389173},null,{"$f":"+SUBTOTAL(9,H160:H182)","v":1527367090},null,{"$f":"+SUBTOTAL(9,J160:J182)","v":-99017161.661082551}]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,380704673.41000003,null,186854083.98628506,null,167735422,null,{"$f":"+F189-H189","v":19118661.986285061}]
[322,"REACTOR PLANT EQUIPMENT",null,144884580.21000001,null,25644014.406124998,null,42246748,null,{"$f":"+F190-H190","v":-16602733.593875002}]
[323,"TURBOGENERATOR UNITS",null,22821885.52,null,5761406.5085399998,null,6931801,null,{"$f":"+F191-H191","v":-1170394.4914600002}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,56769857.590000004,null,34483979.696845002,null,27882506,null,{"$f":"+F192-H192","v":6601473.6968450025}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,39215641.060000002,null,17765783.163147502,null,16035940,null,{"$f":"+F193-H193","v":1729843.1631475016}]
["","TOTAL TURKEY POINT COMMON",null,{"$f":"+SUBTOTAL(9,D189:D193)","v":644396637.78999996},null,{"$f":"+SUBTOTAL(9,F189:F193)","v":270509267.76094258},null,{"$f":"+SUBTOTAL(9,H189:H193)","v":260832417},null,{"$f":"+SUBTOTAL(9,J189:J193)","v":9676850.7609425634}]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,185601316.09999999,null,40968914.845690005,null,65258172,null,{"$f":"+F197-H197","v":-24289257.154309995}]
[322,"REACTOR PLANT EQUIPMENT",null,595235354.19000006,null,176726668.33532494,null,232492303,null,{"$f":"+F198-H198","v":-55765634.664675057}]
[323,"TURBOGENERATOR UNITS",null,758820503.48000002,null,99120406.050170019,null,207061681,null,{"$f":"+F199-H199","v":-107941274.94982998}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,153810947.63,null,73799056.878002495,null,77040797,null,{"$f":"+F200-H200","v":-3241740.1219975054}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,16088187.859999999,null,890396.52080999978,null,4936779,null,{"$f":"+F201-H201","v":-4046382.4791900003}]
["","TOTAL TURKEY POINT UNIT 3",null,{"$f":"+SUBTOTAL(9,D197:D201)","v":1709556309.26},null,{"$f":"+SUBTOTAL(9,F197:F201)","v":391505442.62999749},null,{"$f":"+SUBTOTAL(9,H197:H201)","v":586789732},null,{"$f":"+SUBTOTAL(9,J197:J201)","v":-195284289.37000254}]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,129681129.70999999,null,50771974.778832503,null,55438682,null,{"$f":"+F205-H205","v":-4666707.2211674973}]
[322,"REACTOR PLANT EQUIPMENT",null,518893110.5,null,190785223.53052503,null,202183054,null,{"$f":"+F206-H206","v":-11397830.469474971}]
[323,"TURBOGENERATOR UNITS",null,601429270.39999998,null,92161742.462490007,null,151579171,null,{"$f":"+F207-H207","v":-59417428.537509993}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,177722654.02000001,null,105343398.330065,null,97564096,null,{"$f":"+F208-H208","v":7779302.3300649971}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12121306.1,null,279921.07154499996,null,4165102,null,{"$f":"+F209-H209","v":-3885180.9284549998}]
["","TOTAL TURKEY POINT UNIT 4",null,{"$f":"+SUBTOTAL(9,D205:D209)","v":1439847470.73},null,{"$f":"+SUBTOTAL(9,F205:F209)","v":439342260.17345756},null,{"$f":"+SUBTOTAL(9,H205:H209)","v":510930105},null,{"$f":"+SUBTOTAL(9,J205:J209)","v":-71587844.826542452}]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D188:D211)","v":3793800417.7800002},null,{"$f":"+SUBTOTAL(9,F188:F211)","v":1101356970.5643973},null,{"$f":"+SUBTOTAL(9,H188:H211)","v":1358552254},null,{"$f":"+SUBTOTAL(9,J188:J211)","v":-257195283.43560243}]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D160:D213)","v":7822373927.1100016},null,{"$f":"+SUBTOTAL(9,F160:F213)","v":2529706898.9033146},null,{"$f":"+SUBTOTAL(9,H160:H213)","v":2885919344},null,{"$f":"+SUBTOTAL(9,J160:J213)","v":-356212445.09668499}]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,87455288.390000001,null,58653734.337399997,null,45564365,null,{"$f":"+F222-H222","v":13089369.337399997}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,11879794.880000001,null,6764061.0843774993,null,5609944,null,1154117.0843774993]
[343,"PRIME MOVERS - GENERAL",null,29161925.579999998,null,7732617.8999475874,null,5239298,null,2493319.8999475874]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,37564239.130000003,null,8857045.4351524133,null,6001163,null,2855882.4351524133]
[344,"GENERATORS",null,702077.8,null,422319.08929500007,null,320962,null,101357.08929500007]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,12506640.1,null,9717935.8327950016,null,7234374,null,2483561.8327950016]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1273680.52,null,642012.12972749991,null,540018,null,101994.12972749991]
["","TOTAL LAUDERDALE COMMON",null,{"$f":"+SUBTOTAL(9,D222:D228)","v":180543646.40000001},null,{"$f":"+SUBTOTAL(9,F222:F228)","v":92789725.808695003},null,{"$f":"+SUBTOTAL(9,H222:H228)","v":70510124},null,{"$f":"+SUBTOTAL(9,J222:J228)","v":22279601.808695}]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,5252476.74,null,3609976.57999375,null,2814150,null,{"$f":"+F232-H232","v":795826.57999374997}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,695047.38,null,531831.33391749999,null,373863,null,157968.33391749999]
[343,"PRIME MOVERS - GENERAL",null,130963584.06,null,56698997.684554584,null,61416478,null,-4717480.3154454157]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,64498883.460000001,null,10698974.941431008,null,11589153,null,-890178.05856899172]
[344,"GENERATORS",null,29715224.530000001,null,21249929.871830001,null,16418900,null,4831029.8718300015]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,30758543.48,null,20012938.554825004,null,16408380,null,3604558.5548250042]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2681785.2799999998,null,1971609.4779800002,null,1471872,null,499737.4779800002]
["","TOTAL LAUDERDALE UNIT 4",null,{"$f":"+SUBTOTAL(9,D232:D238)","v":264565544.93000001},null,{"$f":"+SUBTOTAL(9,F232:F238)","v":114774258.44453186},null,{"$f":"+SUBTOTAL(9,H232:H238)","v":110492796},null,{"$f":"+SUBTOTAL(9,J232:J238)","v":4281462.4445318477}]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3304987.8,null,2032622.1496874995,null,1645313,null,{"$f":"+F242-H242","v":387309.14968749951}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,766036.02,null,526297.66347749997,null,375150,null,151147.66347749997]
[343,"PRIME MOVERS - GENERAL",null,130296358.81,null,36892591.604303971,null,60763615,null,-23871023.395696029]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,24422477.670000002,null,2046911.8718494119,null,3371348,null,-1324436.1281505881]
[344,"GENERATORS",null,32777730.66,null,23372189.698137499,null,17238222,null,6133967.6981374994]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,25710169.039999999,null,16111822.174325,null,13249017,null,2862805.1743250005]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1868249.99,null,1335398.9189250001,null,1017183,null,318215.91892500012]
["","TOTAL LAUDERDALE UNIT 5",null,{"$f":"+SUBTOTAL(9,D242:D248)","v":219146009.99000001},null,{"$f":"+SUBTOTAL(9,F242:F248)","v":82317834.080705881},null,{"$f":"+SUBTOTAL(9,H242:H248)","v":97659848},null,{"$f":"+SUBTOTAL(9,J242:J248)","v":-15342013.919294121}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D221:D250)","v":664255201.31999993},null,{"$f":"+SUBTOTAL(9,F221:F250)","v":289881818.33393276},null,{"$f":"+SUBTOTAL(9,H221:H250)","v":278662768},null,{"$f":"+SUBTOTAL(9,J221:J250)","v":11219050.333932728}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,9369834.6799999997,null,2084624.7474000002,null,3678560,null,{"$f":"+F257-H257","v":-1593935.2525999998}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,843137.77,null,299079.16278000001,null,547267,null,-248187.83721999999]
[343,"PRIME MOVERS - GENERAL",null,3966235.24,null,1207202.4510664758,null,578796,null,628406.45106647583]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,441576.73,null,232703.02052102418,null,111570,null,121133.02052102418]
[344,"GENERATORS",null,244992.81,null,16476.129422499998,null,30636,null,-14159.870577500002]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1235228.53,null,156636.92349500002,null,198242,null,-41605.076504999975]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,816343.35,null,214351.49612250002,null,278185,null,-63833.503877499985]
["","TOTAL FT. MYERS COMMON",null,{"$f":"+SUBTOTAL(9,D257:D263)","v":16917349.109999999},null,{"$f":"+SUBTOTAL(9,F257:F263)","v":4211073.9308075001},null,{"$f":"+SUBTOTAL(9,H257:H263)","v":5423256},null,{"$f":"+SUBTOTAL(9,J257:J263)","v":-1212182.0691924999}]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,30529034.859999999,null,12785207.480231252,null,10626013,null,{"$f":"+F267-H267","v":2159194.4802312516}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,6577101.4100000001,null,2145940.8426675,null,2332911,null,-186970.15733249998]
[343,"PRIME MOVERS - GENERAL",null,408864985.94999999,null,89323988.260784045,null,97212835,null,-7888846.7392159551]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,296494182.88999999,null,44886480.607737973,null,48850730,null,-3964249.3922620267]
[344,"GENERATORS",null,60821750.789999999,null,20599902.224594999,null,19252873,null,1347029.2245949991]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,59067994.990000002,null,26786315.784512501,null,20953554,null,5832761.7845125012]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3758287.96,null,1722264.7495050002,null,1338436,null,383828.74950500019]
["","TOTAL FT. MYERS UNIT 2",null,{"$f":"+SUBTOTAL(9,D267:D273)","v":866113338.8499999},null,{"$f":"+SUBTOTAL(9,F267:F273)","v":198250099.95003328},null,{"$f":"+SUBTOTAL(9,H267:H273)","v":200567352},null,{"$f":"+SUBTOTAL(9,J267:J273)","v":-2317252.0499667302}]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,10700878,null,1890177.8307749999,null,1491893,null,{"$f":"+F277-H277","v":398284.83077499992}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13754446.34,null,2575625.65601,null,1940298,null,635327.65601000004]
[343,"PRIME MOVERS - GENERAL",null,168674571.06,null,-2356861.8319111057,null,15940500,null,-18297361.831911106]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,20277149.27,null,-285151.0805563975,null,1928603,null,-2213754.0805563973]
[344,"GENERATORS",null,48074379.299999997,null,8684298.6978475004,null,6900306,null,1783992.6978475004]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33771053.380000003,null,6357742.2970499992,null,4881140,null,1476602.2970499992]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1777365.41,null,269117.27785000001,null,253112,null,16005.277850000013]
["","TOTAL FT. MYERS UNIT 3",null,{"$f":"+SUBTOTAL(9,D277:D283)","v":297029842.76000005},null,{"$f":"+SUBTOTAL(9,F277:F283)","v":17134948.847064994},null,{"$f":"+SUBTOTAL(9,H277:H283)","v":33335852},null,{"$f":"+SUBTOTAL(9,J277:J283)","v":-16200903.152935004}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D255:D285)","v":1180060530.7200003},null,{"$f":"+SUBTOTAL(9,F255:F285)","v":219596122.72790578},null,{"$f":"+SUBTOTAL(9,H255:H285)","v":239326460},null,{"$f":"+SUBTOTAL(9,J255:J285)","v":-19730337.272094235}]
[]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,31908336.039999999,null,11618676.143918749,null,9044069,null,{"$f":"+F292-H292","v":2574607.1439187489}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4421337.3899999997,null,1641048.0803225001,null,1263768,null,377280.08032250009]
[343,"PRIME MOVERS - GENERAL",null,285009855.38999999,null,45627279.745970182,null,67943632,null,-22316352.254029818]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,189328023.41,null,17972043.121238001,null,26762189,null,-8790145.8787619993]
[344,"GENERATORS",null,45685134.82,null,17677133.723862503,null,13219128,null,4458005.7238625027]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49757788.939999998,null,18049149.434895001,null,14095019,null,3954130.4348950014]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12107281.060000001,null,4027877.7689425005,null,3547772,null,480105.76894250046]
["","TOTAL MANATEE UNIT 3",null,{"$f":"+SUBTOTAL(9,D292:D298)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F292:F298)","v":116613208.01914945},null,{"$f":"+SUBTOTAL(9,H292:H298)","v":135875577},null,{"$f":"+SUBTOTAL(9,J292:J298)","v":-19262368.980850562}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D291:D300)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F291:F300)","v":116613208.01914945},null,{"$f":"+SUBTOTAL(9,H291:H300)","v":135875577},null,{"$f":"+SUBTOTAL(9,J291:J300)","v":-19262368.980850562}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,50503088.939999998,null,32931006.375187505,null,25165767,null,{"$f":"+F307-H307","v":7765239.375187505}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4874750.87,null,3205466.3815425006,null,2390138,null,815328.38154250057]
[343,"PRIME MOVERS - GENERAL",null,23358057.84,null,14921186.811573049,null,9491221,null,5429965.8115730491]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2230421.5499999998,null,840405.94130195165,null,534574,null,305831.94130195165]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,5443052.4100000001,null,3816636.5643149996,null,2903047,null,913589.56431499962]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4289445.62,null,2872688.6857475,null,2258371,null,614317.68574750004]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D307:D312)","v":90698817.229999989},null,{"$f":"+SUBTOTAL(9,F307:F312)","v":58587390.759667501},null,{"$f":"+SUBTOTAL(9,H307:H312)","v":42743118},null,{"$f":"+SUBTOTAL(9,J307:J312)","v":15844272.759667505}]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1697788.61,null,1178542.5440187501,null,894535,null,{"$f":"+F316-H316","v":284007.54401875008}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182786.79,null,132041.70250000001,null,98877,null,33164.702500000014]
[343,"PRIME MOVERS - GENERAL",null,163056405.62,null,42710301.872228727,null,68553408,null,-25843106.127771273]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,62930034,null,4358125.7141482243,null,6995136,null,-2637010.2858517757]
[344,"GENERATORS",null,27182223.170000002,null,13254956.700309997,null,11594125,null,1660831.7003099974]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,29087068.699999999,null,17237157.204997499,null,14233673,null,3003484.2049974985]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,582525.55000000005,null,419938.38920999999,null,317928,null,102010.38920999999]
["","TOTAL MARTIN UNIT 3",null,{"$f":"+SUBTOTAL(9,D316:D322)","v":284718832.44},null,{"$f":"+SUBTOTAL(9,F316:F322)","v":79291064.127413198},null,{"$f":"+SUBTOTAL(9,H316:H322)","v":102687682},null,{"$f":"+SUBTOTAL(9,J316:J322)","v":-23396617.872586805}]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1532780.54,null,823760.53835000005,null,713968,null,{"$f":"+F326-H326","v":109792.53835000005}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182370.64,null,131655.53639749999,null,98651,null,33004.536397499993]
[343,"PRIME MOVERS - GENERAL",null,169519057.97999999,null,64561904.187580422,null,66495539,null,-1933634.8124195784]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,95841804.769999996,null,13436229.716670815,null,13838646,null,-402416.2833291851]
[344,"GENERATORS",null,33559356.939999998,null,18185574.999435,null,14830096,null,3355478.9994350001]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,26145825.260000002,null,15240421.048090002,null,12693048,null,2547373.0480900016]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,844987.37,null,440225.89023749996,null,359984,null,80241.89023749996]
["","TOTAL MARTIN UNIT 4",null,{"$f":"+SUBTOTAL(9,D326:D332)","v":327626183.5},null,{"$f":"+SUBTOTAL(9,F326:F332)","v":112819771.91676122},null,{"$f":"+SUBTOTAL(9,H326:H332)","v":109029932},null,{"$f":"+SUBTOTAL(9,J326:J332)","v":3789839.9167612381}]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,25862706.620000001,null,9242822.28295625,null,7372945,null,{"$f":"+F336-H336","v":1869877.28295625}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,12403564.17,null,4361291.7001024997,null,3606382,null,754909.70010249969]
[343,"PRIME MOVERS - GENERAL",null,308994245.61000001,null,45987971.942990899,null,70835254,null,-24847282.057009101]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,222610261.13,null,21583383.109436035,null,33244876,null,-11661492.890563965]
[344,"GENERATORS",null,44713507.439999998,null,14666540.888582502,null,13026475,null,1640065.8885825016]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,56238775.219999999,null,19041201.984584995,null,16565463,null,2475738.9845849946]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5333643.99,null,1899934.1639950003,null,1487317,null,412617.1639950003]
["","TOTAL MARTIN UNIT 8",null,{"$f":"+SUBTOTAL(9,D336:D342)","v":676156704.18000007},null,{"$f":"+SUBTOTAL(9,F336:F342)","v":116783146.07264817},null,{"$f":"+SUBTOTAL(9,H336:H342)","v":146138712},null,{"$f":"+SUBTOTAL(9,J336:J342)","v":-29355565.927351817}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D306:D343)","v":1379200537.3499999},null,{"$f":"+SUBTOTAL(9,F306:F343)","v":367481372.87649012},null,{"$f":"+SUBTOTAL(9,H306:H343)","v":400599444},null,{"$f":"+SUBTOTAL(9,J306:J343)","v":-33118071.123509888}]
[null,""]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,73652635.859999999,null,31568526.817531254,null,28353255,null,{"$f":"+F350-H350","v":3215271.8175312541}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,91440.69,null,45565.296630000004,null,32308,null,13257.296630000004]
[343,"PRIME MOVERS - GENERAL",null,6103661.1299999999,null,-4506895.8657437498,null,1658874,null,-6165769.8657437498]
[344,"GENERATORS",null,206289.15,null,41592.404732500007,null,40072,null,1520.4047325000065]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,2204656.5699999998,null,702455.57186000003,null,699503,null,2952.5718600000255]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2298256.33,null,883034.00066249992,null,743435,null,139599.00066249992]
["","TOTAL SANFORD COMMON",null,{"$f":"+SUBTOTAL(9,D350:D355)","v":84556939.729999989},null,{"$f":"+SUBTOTAL(9,F350:F355)","v":28734278.225672502},null,{"$f":"+SUBTOTAL(9,H350:H355)","v":31527447},null,{"$f":"+SUBTOTAL(9,J350:J355)","v":-2793168.7743274951}]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7638978.5099999998,null,3326983.9462624998,null,3232220,null,{"$f":"+F359-H359","v":94763.946262499783}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1855794.6,null,846703.85171249998,null,628581,null,218122.85171249998]
[343,"PRIME MOVERS - GENERAL",null,215835489.88999999,null,32420005.41593644,null,60029860,null,-27609854.58406356]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,183294116.47,null,13739688.665372115,null,25440822,null,-11701133.334627885]
[344,"GENERATORS",null,33768064.969999999,null,11149618.254629998,null,10548014,null,601604.25462999754]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,36216823.270000003,null,15889429.857402498,null,13068412,null,2821017.8574024979]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3422701.98,null,1509041.5971900001,null,1209496,null,299545.59719000012]
["","TOTAL SANFORD UNIT 4",null,{"$f":"+SUBTOTAL(9,D359:D365)","v":482031969.69000006},null,{"$f":"+SUBTOTAL(9,F359:F365)","v":78881471.588506073},null,{"$f":"+SUBTOTAL(9,H359:H365)","v":114157405},null,{"$f":"+SUBTOTAL(9,J359:J365)","v":-35275933.41149395}]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7486028.9400000004,null,3347396.0313875,null,3162471,null,{"$f":"+F369-H369","v":184925.0313875}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1867173.2,null,917503.5728325001,null,675541,null,241962.5728325001]
[343,"PRIME MOVERS - GENERAL",null,233978162.78,null,25427829.70121282,null,66877610,null,-41449780.298787177]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,169584346.44,null,8563875.1622726284,null,22523806,null,-13959930.837727372]
[344,"GENERATORS",null,33575007.140000001,null,12550118.9162475,null,11276057,null,1274061.9162475001]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,35686944.619999997,null,15778236.693359999,null,13290115,null,2488121.693359999]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2983621.73,null,1325320.5443450001,null,1086883,null,238437.54434500006]
["","TOTAL SANFORD UNIT 5",null,{"$f":"+SUBTOTAL(9,D369:D375)","v":485161284.85000002},null,{"$f":"+SUBTOTAL(9,F369:F375)","v":67910280.621657953},null,{"$f":"+SUBTOTAL(9,H369:H375)","v":118892483},null,{"$f":"+SUBTOTAL(9,J369:J375)","v":-50982202.37834204}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D349:D377)","v":1051750194.27},null,{"$f":"+SUBTOTAL(9,F349:F377)","v":175526030.43583646},null,{"$f":"+SUBTOTAL(9,H349:H377)","v":264577335},null,{"$f":"+SUBTOTAL(9,J349:J377)","v":-89051304.564163476}]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,34496252.609999999,null,11955973.3231875,null,8524418,null,{"$f":"+F384-H384","v":3431555.3231875002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13269835.26,null,4563334.3019899996,null,3264865,null,1298469.3019899996]
[343,"PRIME MOVERS - GENERAL",null,278605458.13999999,null,45475533.034841709,null,61223306,null,-15747772.965158291]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,187989955.28,null,16186257.774260754,null,21791415,null,-5605157.2257392462]
[344,"GENERATORS",null,44556175.359999999,null,12477413.542127497,null,11137861,null,1339552.5421274975]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,55581392.030000001,null,18204939.972665001,null,14003324,null,4201615.9726650007]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,13295148.66,null,4022433.2824199996,null,3390715,null,631718.2824199996]
["","TOTAL TURKEY POINT UNIT 5",null,{"$f":"+SUBTOTAL(9,D384:D390)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F384:F390)","v":112885885.23149246},null,{"$f":"+SUBTOTAL(9,H384:H390)","v":123335904},null,{"$f":"+SUBTOTAL(9,J384:J390)","v":-10450018.76850754}]
[null,""]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D384:D392)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F384:F392)","v":112885885.23149246},null,{"$f":"+SUBTOTAL(9,H384:H392)","v":123335904},null,{"$f":"+SUBTOTAL(9,J384:J392)","v":-10450018.76850754}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3122752.8,null,575485.49225875002,null,485059,null,{"$f":"+F398-H398","v":90426.492258750019}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,450886.51,null,81426.848989999999,null,72625,null,8801.8489899999986]
[343,"PRIME MOVERS - GENERAL",null,31305861.010000002,null,2151114.4078129558,null,2488667,null,-337552.59218704421]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,126771982.41,null,16665363.356645793,null,19280490,null,-2615126.6433542073]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1292150.6100000001,null,145621.86123375001,null,144067,null,1554.861233750009]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,837057.12,null,136432.96448749999,null,124174,null,12258.964487499994]
["","TOTAL WEST COUNTY COMMON",null,{"$f":"+SUBTOTAL(9,D398:D403)","v":163780690.46000001},null,{"$f":"+SUBTOTAL(9,F398:F403)","v":19755444.931428745},null,{"$f":"+SUBTOTAL(9,H398:H403)","v":22595082},null,{"$f":"+SUBTOTAL(9,J398:J403)","v":-2839637.0685712514}]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,109904545.72,null,23177166.973131251,null,22939489,null,{"$f":"+F407-H407","v":237677.97313125059}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,21820106.289999999,null,3351288.8613550002,null,4461809,null,-1110520.1386449998]
[343,"PRIME MOVERS - GENERAL",null,302831798.70999998,null,-12320142.256469244,null,57354160,null,-69674302.25646925]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,81978670.930000007,null,-3932249.8240407649,null,18305867,null,-22238116.824040763]
[344,"GENERATORS",null,49500092.460000001,null,9281825.7724137492,null,10522177,null,-1240351.2275862508]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,72345305.590000004,null,14355541.081542503,null,15635948,null,-1280406.9184574969]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,8047119.0899999999,null,1572875.46240375,null,1797945,null,-225069.53759624995]
["","TOTAL WEST COUNTY UNIT 1",null,{"$f":"+SUBTOTAL(9,D407:D413)","v":646427638.79000008},null,{"$f":"+SUBTOTAL(9,F407:F413)","v":35486306.070336245},null,{"$f":"+SUBTOTAL(9,H407:H413)","v":131017395},null,{"$f":"+SUBTOTAL(9,J407:J413)","v":-95531088.929663777}]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,39684489,null,7347094.0433487492,null,8282730,null,{"$f":"+F417-H417","v":-935635.95665125083}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,7476137.1699999999,null,504445.93343249999,null,1444100,null,-939654.06656750001]
[343,"PRIME MOVERS - GENERAL",null,257772575.63,null,25698199.36135203,null,49415723,null,-23717523.63864797]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,149902839.40000001,null,17807451.146825466,null,34242402,null,-16434950.853174534]
[344,"GENERATORS",null,43626333.68,null,7941201.8131237514,null,9219705,null,-1278503.1868762486]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33197917.960000001,null,6310126.7721624998,null,7177087,null,-866960.22783750016]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11900801.24,null,2070824.6399925,null,2435448,null,-364623.36000750004]
["","TOTAL WEST COUNTY UNIT 2",null,{"$f":"+SUBTOTAL(9,D417:D423)","v":543561094.08000004},null,{"$f":"+SUBTOTAL(9,F417:F423)","v":67679343.710237503},null,{"$f":"+SUBTOTAL(9,H417:H423)","v":112217195},null,{"$f":"+SUBTOTAL(9,J417:J423)","v":-44537851.289762504}]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,58787837.530000001,null,10329482.7596425,null,9430210,null,{"$f":"+F427-H427","v":899272.75964250043}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,10963087.279999999,null,1082170.33681875,null,1688723,null,-606552.66318124998]
[343,"PRIME MOVERS - GENERAL",null,506388398.27999997,null,29212173.0556865,null,75068403,null,-45856229.944313496]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,84037287.540000007,null,4966775.9005684927,null,12763444,null,-7796668.0994315073]
[344,"GENERATORS",null,65774579.289999999,null,11214181.459521247,null,10609026,null,605155.45952124707]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49186847.380000003,null,8844925.0394675005,null,8185971,null,658954.03946750052]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12695601.689999999,null,8125669.0355062494,null,2206656,null,5919013.0355062494]
["","TOTAL WEST COUNTY UNIT 3",null,{"$f":"+SUBTOTAL(9,D427:D433)","v":787833638.98999989},null,{"$f":"+SUBTOTAL(9,F427:F433)","v":73775377.587211251},null,{"$f":"+SUBTOTAL(9,H427:H433)","v":119952433},null,{"$f":"+SUBTOTAL(9,J427:J433)","v":-46177055.412788756}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D397:D435)","v":2141603062.3200004},null,{"$f":"+SUBTOTAL(9,F397:F435)","v":196696472.29921374},null,{"$f":"+SUBTOTAL(9,H397:H435)","v":385782105},null,{"$f":"+SUBTOTAL(9,J397:J435)","v":-189085632.70078626}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,84193534.709999993,null,9244880.0708987489,null,9122382,null,{"$f":"+F442-H442","v":122498.07089874893}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,48944925.170000002,null,5183870.1967075001,null,5328691,null,-144820.80329249986]
[343,"PRIME MOVERS - GENERAL",null,400913907.58999997,null,38175123.844268896,null,42512362,null,-4337238.1557311043]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,229372194.33000001,null,25648251.123331137,null,28562258,null,-2914006.876668863]
[344,"GENERATORS",null,72067369.810000002,null,7623244.7813524986,null,8136879,null,-513634.21864750143]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,114551904.63,null,12158692.945062501,null,13000433,null,-841740.05493749864]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,10573301.27,null,1080694.3081887502,null,1281087,null,-200392.69181124982]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D442:D448)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F442:F448)","v":99114757.269810036},null,{"$f":"+SUBTOTAL(9,H442:H448)","v":107944092},null,{"$f":"+SUBTOTAL(9,J442:J448)","v":-8829334.7301899698}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D441:D450)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F441:F450)","v":99114757.269810036},null,{"$f":"+SUBTOTAL(9,H441:H450)","v":107944092},null,{"$f":"+SUBTOTAL(9,J441:J450)","v":-8829334.7301899698}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,81600590.5,null,10055516.327776249,null,7531444,null,{"$f":"+F457-H457","v":2524072.3277762495}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,219919230.56999999,null,25605492.480872501,null,19047021,null,6558471.4808725007]
[343,"PRIME MOVERS - GENERAL",null,533780143.66000003,null,51780097.252200983,null,44774235,null,7005862.2522009835]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,139524960.78999999,null,21969264.952092759,null,18996817,null,2972447.9520927593]
[344,"GENERATORS",null,80939003.280000001,null,8455775.3447500002,null,7198158,null,1257617.3447500002]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,83796291.620000005,null,9527697.5421387497,null,7725674,null,1802023.5421387497]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11584212.449999999,null,2033992.5181500001,null,1109648,null,924344.51815000013]
["","TOTAL RIVIERA COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D457:D463)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F457:F463)","v":129427836.41798125},null,{"$f":"+SUBTOTAL(9,H457:H463)","v":106382997},null,{"$f":"+SUBTOTAL(9,J457:J463)","v":23044839.417981245}]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D456:D465)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F456:F465)","v":129427836.41798125},null,{"$f":"+SUBTOTAL(9,H456:H465)","v":106382997},null,{"$f":"+SUBTOTAL(9,J456:J465)","v":23044839.417981245}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,101725228.06999999,null,5413540.2227553716,null,3906348,null,{"$f":"+F472-H472","v":1507192.2227553716}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,59665117.359999999,null,3175215.419536978,null,2302107,null,873108.41953697801]
[343,"PRIME MOVERS - GENERAL",null,518622216.98000002,null,21854510.592000898,null,18772300,null,3082210.592000898]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,191363195.91,null,15928983.858409677,null,13682469,null,2246514.8584096767]
[344,"GENERATORS",null,87208138.849999994,null,4640980.1813493278,null,3397158,null,1243822.1813493278]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,138483955.50999999,null,7369739.8136455258,null,5503242,null,1866497.8136455258]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12795087.470000001,null,680919.78741845523,null,544748,null,136171.78741845523]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D472:D478)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F472:F478)","v":59063889.875116237},null,{"$f":"+SUBTOTAL(9,H472:H478)","v":48108372},null,{"$f":"+SUBTOTAL(9,J472:J478)","v":10955517.875116233}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D471:D480)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F471:F480)","v":59063889.875116237},null,{"$f":"+SUBTOTAL(9,H471:H480)","v":48108372},null,{"$f":"+SUBTOTAL(9,J471:J480)","v":10955517.875116233}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D222:D482)","v":10884506010.900002},null,{"$f":"+SUBTOTAL(9,F222:F482)","v":1766287393.4869287},null,{"$f":"+SUBTOTAL(9,H222:H482)","v":2090595054},null,{"$f":"+SUBTOTAL(9,J222:J482)","v":-324307660.51307166}]
[null,""]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,601221.5,null,330321.73522000009,null,402141,null,{"$f":"+F489-H489","v":-71819.26477999991}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,194416.91,null,102092.6630855556,null,129782,null,-27689.3369144444]
[343,"PRIME MOVERS - GENERAL",null,14841925.279999999,null,2188183.7755663302,null,3031649,null,-843465.22443366982]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,1858778.65,null,571426.05007311457,null,791690,null,-220263.94992688543]
[344,"GENERATORS",null,1748135.45,null,750004.79137333413,null,1379424,null,-629419.20862666587]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,420107.13,null,174656.81642166671,null,319938,null,-145281.18357833329]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20934.61,null,8569.5999233333496,null,16745,null,-8175.4000766666504]
["","TOTAL LAUDERDALE GTS",null,{"$f":"+SUBTOTAL(9,D489:D495)","v":19685519.529999997},null,{"$f":"+SUBTOTAL(9,F489:F495)","v":4125255.4316633348},null,{"$f":"+SUBTOTAL(9,H489:H495)","v":6071369},null,{"$f":"+SUBTOTAL(9,J489:J495)","v":-1946113.5683366654}]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,941092.66,null,199921.37560083548,null,353144,null,{"$f":"+F499-H499","v":-153222.62439916452}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,724317.88,null,139689.39757729124,null,269749,null,-130059.60242270876]
[343,"PRIME MOVERS - GENERAL",null,10218902.539999999,null,1769583.5911101266,null,2139638,null,-370054.40888987342]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2807095.36,null,1209852.3085479857,null,1462856,null,-253003.69145201426]
[344,"GENERATORS",null,4602021.84,null,652682.94027096475,null,1755151,null,-1102468.0597290352]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,3450437.53,null,576559.85641460388,null,1083206,null,-506646.14358539612]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20936.09,null,3116.9766706915188,null,8378,null,-5261.0233293084812]
["","TOTAL FT. MYERS GTS",null,{"$f":"+SUBTOTAL(9,D499:D505)","v":22764803.899999999},null,{"$f":"+SUBTOTAL(9,F499:F505)","v":4551406.4461924993},null,{"$f":"+SUBTOTAL(9,H499:H505)","v":7072122},null,{"$f":"+SUBTOTAL(9,J499:J505)","v":-2520715.5538075007}]
[]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,43805885.75,null,1507491.880663194,null,1667532,null,{"$f":"+F509-H509","v":-160040.119336806}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,26150084.739999998,null,899902.82696668187,null,1008970,null,-109067.17303331813]
[343,"PRIME MOVERS - GENERAL",null,226797341.74000001,null,8026196.0414384641,null,8067323,null,-41126.958561535925]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,83870826.980000004,null,2664827.1831268165,null,2678482,null,-13654.816873183474]
[344,"GENERATORS",null,38221666.560000002,null,1315322.154046752,null,1488910,null,-173587.84595324798]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,60694880.549999997,null,2088692.8334041825,null,2411966,null,-323273.16659581754]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5607843.1799999997,null,192982.698948907,null,238753,null,-45770.301051093003]
["","TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,{"$f":"+SUBTOTAL(9,D509:D515)","v":485148529.50000006},null,{"$f":"+SUBTOTAL(9,F509:F515)","v":16695415.618594998},null,{"$f":"+SUBTOTAL(9,H509:H515)","v":17561936},null,{"$f":"+SUBTOTAL(9,J509:J515)","v":-866520.38140500209}]
[""]
["TOTAL PEAKER PLANTS",null,null,{"$f":"+SUBTOTAL(9,D489:D517)","v":527598852.93000007},null,{"$f":"+SUBTOTAL(9,F489:F517)","v":25372077.49645083},null,{"$f":"+SUBTOTAL(9,H489:H517)","v":30705427},null,{"$f":"+SUBTOTAL(9,J489:J517)","v":-5333349.5035491688}]
[]
[]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4651944.47,null,1140422.4955350002,null,1241311,null,{"$f":"+F524-H524","v":-100888.50446499977}]
[343,"PRIME MOVERS - GENERAL",null,119117666.36,null,32672680.641079996,null,32969029,null,{"$f":"+F525-H525","v":-296348.35892000422}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,27632355.41,null,5776622.9478925001,null,7599493,null,{"$f":"+F526-H526","v":-1822870.0521074999}]
[null,"TOTAL DESOTOSOLAR",null,{"$f":"+SUBTOTAL(9,D522:D526)","v":151401966.24000001},null,{"$f":"+SUBTOTAL(9,F522:F526)","v":39589726.084507495},null,{"$f":"+SUBTOTAL(9,H522:H526)","v":41809833},null,{"$f":"+SUBTOTAL(9,J522:J526)","v":-2220106.9154925039}]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3995821.4,null,877822.96292249986,null,980281,null,{"$f":"+F530-H530","v":-102458.03707750014}]
[343,"PRIME MOVERS - GENERAL",null,52975941.5,null,13541798.970190002,null,12996412,null,{"$f":"+F531-H531","v":545386.97019000165}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,6295428.5,null,1295516.33027,null,1544436,null,{"$f":"+F532-H532","v":-248919.66972999997}]
[null,"TOTAL SPACE COAST SOLAR",null,{"$f":"+SUBTOTAL(9,D528:D532)","v":63267191.399999999},null,{"$f":"+SUBTOTAL(9,F528:F532)","v":15715138.263382502},null,{"$f":"+SUBTOTAL(9,H528:H532)","v":15521129},null,{"$f":"+SUBTOTAL(9,J528:J532)","v":194009.26338250155}]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,21390960.23,null,3831142.9163124994,null,4372998,null,{"$f":"+F536-H536","v":-541855.08368750056}]
[343,"PRIME MOVERS - GENERAL",null,407102089.06999999,null,85750894.695528761,null,83330388,null,{"$f":"+F537-H537","v":2420506.6955287606}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,4253317.4400000004,null,765959.53364375001,null,886407,null,{"$f":"+F538-H538","v":-120447.46635624999}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1339.75,null,298.56988250000001,null,280,null,{"$f":"+F539-H539","v":18.569882500000006}]
[null,"TOTAL MARTIN SOLAR",null,{"$f":"+SUBTOTAL(9,D534:D539)","v":432747706.49000001},null,{"$f":"+SUBTOTAL(9,F534:F539)","v":90348295.715367511},null,{"$f":"+SUBTOTAL(9,H534:H539)","v":88590073},null,{"$f":"+SUBTOTAL(9,J534:J539)","v":1758222.71536751}]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4078183.73,null,151546.75376098501,null,203909,null,{"$f":"+F543-H543","v":-52362.246239014989}]
[343,"PRIME MOVERS - GENERAL",null,104431380.3,null,3880707.1292111403,null,5211309,null,{"$f":"+F544-H544","v":-1330601.8707888597}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24224241.09,null,900181.39018787292,null,1211212,null,{"$f":"+F545-H545","v":-311030.60981212708}]
[null,"TOTAL BABCOCK RANCH SOLAR",null,{"$f":"+SUBTOTAL(9,D541:D545)","v":132733805.12},null,{"$f":"+SUBTOTAL(9,F541:F545)","v":4932435.2731599985},null,{"$f":"+SUBTOTAL(9,H541:H545)","v":6626430},null,{"$f":"+SUBTOTAL(9,J541:J545)","v":-1693994.7268400015}]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4118678.93,null,142042.10528323136,null,205934,null,{"$f":"+F549-H549","v":-63891.894716768642}]
[343,"PRIME MOVERS - GENERAL",null,105468354.02,null,3637318.4946848857,null,5265419,null,{"$f":"+F550-H550","v":-1628100.5053151143}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24464780.879999999,null,843724.17480188119,null,1223239,null,{"$f":"+F551-H551","v":-379514.82519811881}]
[null,"TOTAL MANATEE SOLAR",null,{"$f":"+SUBTOTAL(9,D547:D551)","v":134051813.83},null,{"$f":"+SUBTOTAL(9,F547:F551)","v":4623084.7747699982},null,{"$f":"+SUBTOTAL(9,H547:H551)","v":6694592},null,{"$f":"+SUBTOTAL(9,J547:J551)","v":-2071507.2252300016}]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4207181.04,null,156213.68168965142,null,210359,null,{"$f":"+F555-H555","v":-54145.318310348579}]
[343,"PRIME MOVERS - GENERAL",null,107734656.63,null,4000214.6800278206,null,5370863,null,{"$f":"+F556-H556","v":-1370648.3199721794}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24990479.77,null,927902.74888252805,null,1249524,null,{"$f":"+F557-H557","v":-321621.25111747195}]
[null,"TOTAL CITRUS SOLAR",null,{"$f":"+SUBTOTAL(9,D553:D557)","v":136932317.44},null,{"$f":"+SUBTOTAL(9,F553:F557)","v":5084331.1106000002},null,{"$f":"+SUBTOTAL(9,H553:H557)","v":6830746},null,{"$f":"+SUBTOTAL(9,J553:J557)","v":-1746414.8893999998}]
[]
["TOTAL SOLAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D524:D559)","v":1051134800.52},null,{"$f":"+SUBTOTAL(9,F524:F559)","v":160293011.22178748},null,{"$f":"+SUBTOTAL(9,H524:H559)","v":166072803},null,{"$f":"+SUBTOTAL(9,J524:J559)","v":-5779791.7782124951}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D12:D561)","v":23528808008.330017},null,{"$f":"+SUBTOTAL(9,F12:F561)","v":5984853374.8645096},null,{"$f":"+SUBTOTAL(9,H12:H561)","v":6723321431},null,{"$f":"+SUBTOTAL(9,J12:J561)","v":-738468056.13549125}]
[null,""]
[]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,256062200.68000001,null,83384302.848000005,null,73583080,null,{"$f":"+F568-H568","v":9801222.8480000049}]
[352,"STRUCTURES AND IMPROVEMENTS",null,164509018.69,null,42940285.587999992,null,36800446,null,6139839.5879999921]
[353,"STATION EQUIPMENT",null,1836156315.26,null,535313220.12125248,null,429560595,null,105752625.12125248]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,416112312.94999999,null,69487768.060000002,null,90007733,null,-20519964.939999998]
[354,"TOWERS AND FIXTURES",null,371412402.08999997,null,232954144.354,null,181551806,null,51402338.354000002]
[355,"POLES AND FIXTURES",null,1315959900.5599999,null,448901389.57800001,null,404792602,null,44108787.578000009]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,905131018.38999999,null,382405934.912,null,312380054,null,70025880.912]
[357,"UNDERGROUND CONDUIT",null,80295444.120000005,null,27751731.549999997,null,23894995,null,3856736.549999997]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,111203910.44,null,31010192.599999998,null,31999289,null,-989096.40000000224]
[359,"ROADS AND TRAILS",null,120783299.18000001,null,44431827.413000003,null,35929717,null,8502110.4130000025]
[null,""]
[null,"TOTAL TRANSMISSION PLANT",null,{"$f":"+SUBTOTAL(9,D568:D578)","v":5577625822.3599997},null,{"$f":"+SUBTOTAL(9,F568:F578)","v":1898580797.0242522},null,{"$f":"+SUBTOTAL(9,H568:H578)","v":1620500317},null,{"$f":"+SUBTOTAL(9,J568:J578)","v":278080480.02425247}]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,205508712.61000001,null,58619127.831,null,56112608,null,{"$f":"+F582-H582","v":2506519.8310000002}]
[362,"STATION EQUIPMENT",null,1911232118.75,null,565016144.5940001,null,512607347,null,{"$f":"+F583-H583","v":52408797.594000101}]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,1152547582.3699999,null,511487607.57485461,null,638761516,null,{"$f":"+F584-H584","v":-127273908.42514539}]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,931675387.74000001,null,118841771.20514533,null,148413273,null,{"$f":"+F585-H585","v":-29571501.794854671}]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,2233914471.5,null,797691076.36000001,null,734510309,null,{"$f":"+F586-H586","v":63180767.360000014}]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,1527417261.03,null,361940007.14999998,null,355090708,null,6849299.1499999762]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,287479643.85000002,null,31128709.419999994,null,31683060,null,-554350.58000000566]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DUCT SYSTEM",null,1707263746.8399999,null,490906532.10000002,null,459888069,null,31018463.100000024]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DIRECT BURIED",null,936987533.87,null,309852422.01999998,null,265425835,null,44426587.019999981]
[368,"LINE TRANSFORMERS",null,2222715382.7600002,null,1015547475.5999999,null,800233471,null,215314004.5999999]
[369.1,"SERVICES, OVERHEAD",null,583179472.33000004,null,132503973.38999999,null,144290671,null,-11786697.610000014]
[369.6,"SERVICES, UNDERGROUND",null,815647717.33000004,null,334839861.48000002,null,292923320,null,41916541.480000019]
[370,"METERS",null,90547257.879999995,null,66395671.999999963,null,66395672,null,0,null,null,null,null,null,{"$f":"H594-F594","v":0}]
[370.1,"METERS - AMI",null,840946337.94000006,null,234993270.98549029,null,257646454,null,-22653183.014509708]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,82197777.310000002,null,34707238.769999996,null,25041832,null,9665406.7699999958]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,486691167.85000002,null,185439324.44999999,null,121907338,null,63531986.449999988]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,{"$f":"+SUBTOTAL(9,D582:D598)","v":16015951571.960001},null,{"$f":"+SUBTOTAL(9,F582:F598)","v":5249910214.9304905},null,{"$f":"+SUBTOTAL(9,H582:H598)","v":4910931483},null,{"$f":"+SUBTOTAL(9,J582:J598)","v":338978731.9304902}]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,498029542.85000002,null,128926295.48,null,125999040,null,{"$f":"+F602-H602","v":2927255.4800000042}]
[392.1,"AUTOMOBILES",null,9553997.9000000004,null,2860934.89,null,3305892,null,-444957.10999999987]
[392.2,"LIGHT TRUCKS",null,49640483.380000003,null,14686874.99,null,16250461,null,-1563586.0099999998]
[392.3,"HEAVY TRUCKS",null,258262874.08000001,null,110025531.16,null,92027467,null,17998064.159999996]
[392.4,"TRACTOR TRAILERS",null,823115.49,null,702528.90999999992,null,413858,null,288670.90999999992]
[392.9,"TRAILERS",null,22842250.530000001,null,3130952.5299999993,null,5392379,null,-2261426.4700000007]
[396.1,"POWER OPERATED EQUIPMENT",null,5278055.37,null,2463918.2799999998,null,2045657,null,418261.2799999998]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,13578642.16,null,10380859.369999999,null,5771555,null,4609304.3699999992]
[null,""]
[null,"TOTAL GENERAL PLANT",null,{"$f":"+SUBTOTAL(9,D602:D610)","v":858008961.75999999},null,{"$f":"+SUBTOTAL(9,F602:F610)","v":273177895.61000001},null,{"$f":"+SUBTOTAL(9,H602:H610)","v":251206309},null,{"$f":"+SUBTOTAL(9,J602:J610)","v":21971586.609999999}]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,{"$f":"+SUBTOTAL(9,D568:D612)","v":22451586356.080006},null,{"$f":"+SUBTOTAL(9,F568:F612)","v":7421668907.564743},null,{"$f":"+SUBTOTAL(9,H568:H612)","v":6782638109},null,{"$f":"+SUBTOTAL(9,J568:J612)","v":639030798.56474257}]
[]
["GRAND TOTAL",null,null,{"$f":"+SUBTOTAL(9,D12:D614)","v":45980394364.410019},null,{"$f":"+SUBTOTAL(9,F12:F614)","v":13406522282.429255},null,{"$f":"+SUBTOTAL(9,H12:H614)","v":13505959540},null,{"$f":"+SUBTOTAL(9,J12:J614)","v":-99437257.570748582}]

{"sheet":"Table 6","index":11,"n_rows":502,"n_cols":30,"rows_kept":502,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002093  FPL RC-16"]
["TABLE 6. COMPARISON OF ESTIMATED SURVIVOR CURVES, NET SALVAGE, AVERAGE AGES, AVERAGE REMAINING LIVES AND ANNUAL DEPRECIATION RATES"]
["BASED ON DEPRECIATION RATES ORDERED IN DOCKET NO. 090130-EI AND PROPOSED DEPRECIATION RATES"]
[]
[]
[null,null,null,"ORDERED COMPONENTS IN DOCKET NO. 090130-EI AS OF DECEMBER 31, 2009",null,null,null,null,null,null,null,null,null,null,null,null,null,"PROPOSED COMPONENTS AS OF DECEMBER 31, 2017"]
[null,null,null,"PROBABLE",null,"SURVIVOR CURVE/",null,null,null,null,null,null,null,"AVERAGE",null,"ANNUAL",null,"PROBABLE",null,null,null,null,null,null,null,null,null,"AVERAGE",null,"ANNUAL"]
[null,null,null,"RETIREMENT",null,"INTERIM",null,null,null,"NET",null,"AVERAGE",null,"REMAINING",null,"DEPRECIATION",null,"RETIREMENT",null,null,null,null,null,"NET",null,"AVERAGE",null,"REMAINING",null,"DEPRECIATION"]
[null,null,null,"DATE",null,"RETIREMENT RATE",null,null,null,"SALVAGE",null,"AGE",null,"LIFE",null,"RATE",null,"DATE",null,"SURVIVOR CURVE",null,null,null,"SALVAGE",null,"AGE",null,"LIFE",null,"RATE"]
[null,null,null,-1,null,-2,null,null,null,-3,null,-4,null,-5,null,-6,null,-7,null,-8,null,null,null,-9,null,-10,null,-11,null,-12]
[]
["STEAM PRODUCTION PLANT"]
[]
[]
["MANATEE STEAM PLANT"]
["",""]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,23.9,null,17,null,2.1,null,"2028-06-30",null,80,"-","R2 *",null,-1,null,26.6,null,10.32,null,3.52]
[312,"BOILER PLANT EQUIPMENT",null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,21.5,null,16.100000000000001,null,2.6,null,"2028-06-30",null,50,"-","S0 *",null,-2,null,8.9,null,10.18,null,8.25]
[314,"TURBOGENERATOR UNITS",null,"2027-06-30",null,1.2E-2,null,null,null,0,null,21.5,null,15.7,null,2.6,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,31,null,9.8699999999999992,null,2.1800000000000002]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,29,null,16.7,null,2.4,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,34.4,null,9.99,null,2.62]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,22.5,null,16.399999999999999,null,2.4,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,29.9,null,10.02,null,2.16]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,29.5,null,17,null,2.1,null,"2028-06-30",null,80,"-","R2 *",null,-1,null,38.6,null,10.19,null,1.98]
[312,"BOILER PLANT EQUIPMENT",null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,19.7,null,16.100000000000001,null,2.6,null,"2028-06-30",null,50,"-","S0 *",null,-2,null,19,null,9.99,null,5.04]
[314,"TURBOGENERATOR UNITS",null,"2027-06-30",null,1.2E-2,null,null,null,0,null,18.600000000000001,null,15.7,null,2.6,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,21.4,null,9.9700000000000006,null,4.28]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,19.7,null,16.7,null,2.4,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,19.600000000000001,null,10.18,null,4.53]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,28.2,null,16.399999999999999,null,2.4,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,27.9,null,10.06,null,4.13]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2027-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,28.8,null,17,null,2.1,null,"2028-06-30",null,80,"-","R2 *",null,-1,null,37.5,null,10.220000000000001,null,2.09]
[312,"BOILER PLANT EQUIPMENT",null,"2027-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,17.5,null,16.100000000000001,null,2.6,null,"2028-06-30",null,50,"-","S0 *",null,-2,null,16.8,null,10.02,null,5.41]
[314,"TURBOGENERATOR UNITS",null,"2027-06-30",null,1.2E-2,null,null,null,0,null,19.7,null,15.7,null,2.6,null,"2028-06-30",null,55,"-","R0.5 *",null,-1,null,22.8,null,9.9499999999999993,null,3.99]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2027-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,15.4,null,16.7,null,2.4,null,"2028-06-30",null,65,"-","S0 *",null,-2,null,16,null,10.199999999999999,null,4.92]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2027-06-30",null,7.1000000000000004E-3,null,null,null,0,null,27.1,null,16.399999999999999,null,2.4,null,"2028-06-30",null,65,"-","R0.5 *",null,0,null,23.2,null,10.07,null,5.08]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,26.5,null,21,null,2.1,null,"2031-06-30",null,80,"-","R2 *",null,-1,null,32.700000000000003,null,13.1,null,2.6]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,20.5,null,19.399999999999999,null,2.6,null,"2031-06-30",null,50,"-","S0 *",null,-2,null,17.399999999999999,null,12.67,null,4.62]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,1.2E-2,null,null,null,0,null,17.600000000000001,null,18.8,null,2.6,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,23.4,null,12.56,null,3.57]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,24,null,20,null,2.4,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,23.9,null,12.86,null,3.7]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,23.2,null,19.899999999999999,null,2.4,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,23.3,null,12.77,null,3.85]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,16.5,null,19.399999999999999,null,2.6,null,"2031-06-30",null,50,"-","S0 *",null,0,null,24.5,null,12.21,null,0]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,28,null,21,null,2.1,null,"2031-06-30",null,80,"-","R2 *",null,-1,null,33.1,null,13.09,null,2.77]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,25.1,null,19.399999999999999,null,2.6,null,"2031-06-30",null,50,"-","S0 *",null,-2,null,20.8,null,12.56,null,4.7]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,1.2E-2,null,null,null,0,null,20.100000000000001,null,18.8,null,2.6,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,22.9,null,12.57,null,3.43]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,23.7,null,20,null,2.4,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,25.7,null,12.81,null,3.22]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,25.2,null,19.899999999999999,null,2.4,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,24.2,null,12.78,null,3.87]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2031-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,27.2,null,21,null,2.1,null,"2031-06-30",null,80,"-","R2 *",null,-1,null,34.200000000000003,null,13.05,null,2.46]
[312,"BOILER PLANT EQUIPMENT",null,"2031-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,23.1,null,19.399999999999999,null,2.6,null,"2031-06-30",null,50,"-","S0 *",null,-2,null,19.8,null,12.59,null,4.83]
[314,"TURBOGENERATOR UNITS",null,"2031-06-30",null,1.2E-2,null,null,null,0,null,20.5,null,18.8,null,2.6,null,"2031-06-30",null,55,"-","R0.5 *",null,-1,null,19.600000000000001,null,12.64,null,4.97]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2031-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,19.2,null,20,null,2.4,null,"2031-06-30",null,65,"-","S0 *",null,-2,null,20.6,null,12.9,null,3.69]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2031-06-30",null,7.1000000000000004E-3,null,null,null,0,null,25.1,null,19.899999999999999,null,2.4,null,"2031-06-30",null,65,"-","R0.5 *",null,0,null,22.3,null,12.81,null,4.41]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,12,null,26,null,2.6,null,"2039-06-30",null,50,"-","S0 *",null,0,null,20.2,null,18.45,null,0]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,14.9,null,28,null,2.1,null,"2039-06-30",null,80,"-","R2 *",null,-1,null,21.9,null,20.68,null,2.2999999999999998]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,14.4,null,26,null,2.6,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,19.8,null,18.59,null,3]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,1.2E-2,null,null,null,0,null,16,null,25,null,2.6,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,21.2,null,19.12,null,2.98]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,15.9,null,27,null,2.4,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,23.3,null,19.420000000000002,null,2.39]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,15,null,27,null,2.4,null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,20.8,null,19.66,null,2.65]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,16,null,28,null,2.2000000000000002,null,"2039-06-30",null,80,"-","R2 *",null,-1,null,23.1,null,20.64,null,2.19]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,14.6,null,26,null,2.7,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,18.100000000000001,null,18.809999999999999,null,3.15]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,1.2E-2,null,null,null,0,null,16,null,25,null,2.6,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,4.5999999999999996,null,19.7,null,4.6100000000000003]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,14.7,null,27,null,2.4,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,4.5,null,20.52,null,4.5]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,15.8,null,28,null,2.1,null,"2039-06-30",null,80,"-","R2 *",null,-1,null,12.4,null,20.93,null,3.58]
[312,"BOILER PLANT EQUIPMENT",null,"2039-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,15,null,26,null,2.6,null,"2039-06-30",null,50,"-","S0 *",null,-4,null,12.5,null,19.309999999999999,null,3.92]
[314,"TURBOGENERATOR UNITS",null,"2039-06-30",null,1.2E-2,null,null,null,0,null,15.7,null,25,null,2.6,null,"2039-06-30",null,55,"-","R0.5 *",null,-1,null,22,null,19.09,null,2.7]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,15.6,null,27,null,2.4,null,"2039-06-30",null,65,"-","S0 *",null,-3,null,13.4,null,20.07,null,3.63]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,7.1000000000000004E-3,null,null,null,0,null,12.7,null,27,null,2.4,null,"2039-06-30",null,65,"-","R0.5 *",null,-1,null,16.8,null,19.78,null,2.78]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,20.2,null,28,null,2.1,null,"2038-06-30",null,80,"-","R2 *",null,-1,null,28,null,19.55,null,2.4700000000000002]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,19.8,null,26,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,27.2,null,17.23,null,3.04]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,20.6,null,27,null,2.4,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,28.6,null,18.350000000000001,null,2.4]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,21.6,null,27,null,2.4,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,30.1,null,18.5,null,2.4300000000000002]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,15,null,26,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,0,null,27.6,null,17.100000000000001,null,0]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,15.4,null,27,null,2.1,null,"2038-06-30",null,80,"-","R2 *",null,-1,null,27,null,19.62,null,1.68]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,13.5,null,25,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,24.9,null,17.48,null,1.89]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,1.2E-2,null,null,null,0,null,15.7,null,24,null,2.6,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,29,null,17.97,null,1.77]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,15.9,null,26,null,2.4,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,27.7,null,18.46,null,1.8]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,13.9,null,26,null,2.4,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,25.3,null,18.68,null,1.96]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,21,null,27,null,2.1,null,"2038-06-30",null,80,"-","R2 *",null,-1,null,27.1,null,19.61,null,2.4300000000000002]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,20,null,25,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,28,null,17.12,null,2.69]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,16,null,26,null,2.4,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,24.3,null,18.5,null,2.19]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,21.5,null,26,null,2.4,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,22.3,null,18.79,null,3.05]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,16,null,27,null,2.1,null,"2038-06-30",null,80,"-","R2 *",null,-1,null,29.3,null,19.54,null,1.44]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,15,null,25,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,21.9,null,17.77,null,2.93]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,1.2E-2,null,null,null,0,null,14.4,null,24,null,2.6,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,20.9,null,18.38,null,2.76]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,15.7,null,26,null,2.4,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,26.4,null,18.55,null,2.06]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,15.2,null,26,null,2.4,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,28.2,null,18.579999999999998,null,1.68]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,"2038-06-30",null,3.2000000000000002E-3,null,null,null,-2,null,20.7,null,27,null,2.1,null,"2038-06-30",null,80,"-","R2 *",null,-1,null,29.2,null,19.510000000000002,null,2.15]
[312,"BOILER PLANT EQUIPMENT",null,"2038-06-30",null,9.4000000000000004E-3,null,null,null,-7,null,19.2,null,25,null,2.6,null,"2038-06-30",null,50,"-","S0 *",null,-4,null,21.6,null,17.760000000000002,null,3.27]
[314,"TURBOGENERATOR UNITS",null,"2038-06-30",null,1.2E-2,null,null,null,0,null,18,null,24,null,2.6,null,"2038-06-30",null,55,"-","R0.5 *",null,-1,null,20.399999999999999,null,18.38,null,3.34]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,"2038-06-30",null,5.1999999999999998E-3,null,null,null,-6,null,20.399999999999999,null,26,null,2.4,null,"2038-06-30",null,65,"-","S0 *",null,-3,null,26.8,null,18.440000000000001,null,2.62]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2038-06-30",null,7.1000000000000004E-3,null,null,null,0,null,19.600000000000001,null,26,null,2.4,null,"2038-06-30",null,65,"-","R0.5 *",null,-1,null,28.2,null,18.600000000000001,null,2.35]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,2.8E-3,null,null,null,0,null,20.8,null,32,null,1.8,null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,26.3,null,24.26,null,2.33]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,11,null,30,null,2,null,"2043-04-30",null,60,"-","R1 *",null,-2,null,18,null,22.87,null,1.97]
[323,"TURBOGENERATOR UNITS",null,"2043-06-30",null,1.38E-2,null,null,null,0,null,20.399999999999999,null,27,null,2.4,null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,12.8,null,21.52,null,7.43]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,20.3,null,33,null,1.8,null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,26.9,null,23.89,null,2.16]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,19.5,null,32,null,1.8,null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,19,null,21.93,null,4.1900000000000004]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2036-06-30",null,2.8E-3,null,null,null,0,null,25.4,null,26,null,1.8,null,"2036-03-31",null,100,"-","R1.5 *",null,-1,null,27.4,null,17.73,null,2.78]
[322,"REACTOR PLANT EQUIPMENT",null,"2036-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,16.600000000000001,null,25,null,2,null,"2036-03-31",null,60,"-","R1 *",null,-2,null,15.6,null,17.11,null,3.86]
[323,"TURBOGENERATOR UNITS",null,"2036-06-30",null,1.38E-2,null,null,null,0,null,25,null,22,null,2.4,null,"2036-03-31",null,45,"-","R0.5 *",null,0,null,9,null,16.48,null,5.23]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2036-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,24.3,null,26,null,1.8,null,"2036-03-31",null,75,"-","R2.5 *",null,-1,null,22.1,null,17.739999999999998,null,3.33]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2036-06-30",null,3.2000000000000002E-3,null,null,null,0,null,29,null,25,null,1.8,null,"2036-03-31",null,50,"-","R1.5 *",null,-3,null,34.200000000000003,null,15.22,null,2.69]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,2.8E-3,null,null,null,0,null,24.9,null,32,null,1.8,null,"2043-04-30",null,100,"-","R1.5 *",null,-1,null,27.7,null,24.24,null,2.3199999999999998]
[322,"REACTOR PLANT EQUIPMENT",null,"2043-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,17.7,null,30,null,2,null,"2043-04-30",null,60,"-","R1 *",null,-2,null,18,null,22.86,null,2.8]
[323,"TURBOGENERATOR UNITS",null,"2043-06-30",null,1.38E-2,null,null,null,0,null,24.4,null,27,null,2.4,null,"2043-04-30",null,45,"-","R0.5 *",null,0,null,11,null,21.65,null,3.9]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,24.7,null,33,null,1.8,null,"2043-04-30",null,75,"-","R2.5 *",null,-1,null,28.4,null,23.78,null,2.3199999999999998]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,3.2000000000000002E-3,null,null,null,0,null,25.9,null,32,null,1.8,null,"2043-04-30",null,50,"-","R1.5 *",null,-3,null,29.9,null,20.11,null,2.77]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.8E-3,null,null,null,0,null,17.399999999999999,null,23,null,1.8,null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,18.7,null,15.03,null,3.45]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,16.3,null,22,null,2,null,"2033-04-30",null,60,"-","R1 *",null,-2,null,8.8000000000000007,null,14.66,null,5.75]
[323,"TURBOGENERATOR UNITS",null,"2033-06-30",null,1.38E-2,null,null,null,0,null,6.2,null,19.899999999999999,null,2.4,null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,10.3,null,14.07,null,5.31]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,16.7,null,23,null,1.8,null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,20.5,null,15.03,null,2.68]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,15.4,null,23,null,1.8,null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,15.5,null,14.44,null,4]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2032-06-30",null,2.8E-3,null,null,null,0,null,19.2,null,23,null,1.8,null,"2032-07-31",null,100,"-","R1.5 *",null,-1,null,11,null,14.34,null,5.5]
[322,"REACTOR PLANT EQUIPMENT",null,"2032-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,16.7,null,22,null,2,null,"2032-07-31",null,60,"-","R1 *",null,-2,null,13.3,null,13.91,null,5.2]
[323,"TURBOGENERATOR UNITS",null,"2032-06-30",null,1.38E-2,null,null,null,0,null,23.5,null,19.899999999999999,null,2.4,null,"2032-07-31",null,45,"-","R0.5 *",null,0,null,6.7,null,13.53,null,6.43]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2032-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,22.3,null,23,null,1.8,null,"2032-07-31",null,75,"-","R2.5 *",null,-1,null,20.3,null,14.32,null,3.7]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2032-06-30",null,3.2000000000000002E-3,null,null,null,0,null,26.7,null,23,null,1.8,null,"2032-07-31",null,50,"-","R1.5 *",null,-3,null,9,null,13.93,null,7]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.8E-3,null,null,null,0,null,15.9,null,23,null,1.8,null,"2033-04-30",null,100,"-","R1.5 *",null,-1,null,16,null,15.04,null,4.1100000000000003]
[322,"REACTOR PLANT EQUIPMENT",null,"2033-06-30",null,5.5999999999999999E-3,null,null,null,-2,null,16.3,null,22,null,2,null,"2033-04-30",null,60,"-","R1 *",null,-2,null,14,null,14.58,null,4.47]
[323,"TURBOGENERATOR UNITS",null,"2033-06-30",null,1.38E-2,null,null,null,0,null,20.5,null,19.899999999999999,null,2.4,null,"2033-04-30",null,45,"-","R0.5 *",null,0,null,7.1,null,14.16,null,5.98]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.1999999999999999E-3,null,null,null,-2,null,19.899999999999999,null,23,null,1.8,null,"2033-04-30",null,75,"-","R2.5 *",null,-1,null,22.7,null,14.98,null,2.79]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,3.2000000000000002E-3,null,null,null,0,null,22.6,null,23,null,1.8,null,"2033-04-30",null,50,"-","R1.5 *",null,-3,null,10.9,null,14.57,null,6.91]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,15.8,null,13.3,null,3.5,null,"2033-06-30",null,80,"-","R2 *",null,-2,null,19.899999999999999,null,15.14,null,2.31]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,15.6,null,12.6,null,3.8,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,18.2,null,14.45,null,3.19]
[343,"PRIME MOVERS - GENERAL",null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,3.3,null,8.9,"**",6,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,4.2,null,14.72,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2023-06-30",null,0.1565,null,null,null,0,null,2.5,null,8.9,"**",6,null,"2033-06-30",null,9,"-","L0 *",null,35,null,4.0999999999999996,null,6.67,null,6.21]
[344,"GENERATORS",null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,16.7,null,13.3,null,3.4,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,15.8,null,14.97,null,2.86]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,16.100000000000001,null,13.4,null,3.4,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,22.6,null,14.42,null,1.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,13,null,13.2,null,3.4,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,15,null,14.52,null,3.55]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,16,null,13.3,null,3.5,null,"2033-06-30",null,80,"-","R2 *",null,-2,null,20.6,null,15.13,null,2.2000000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,13.2,null,12.6,null,3.8,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,19.899999999999999,null,14.37,null,1.84]
[343,"PRIME MOVERS - GENERAL",null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,12.9,null,11.2,"**",4.3,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,17.899999999999999,null,14.36,null,4.16]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2023-06-30",null,0.1565,null,null,null,0,null,4.9000000000000004,null,11.2,"**",4.3,null,"2033-06-30",null,9,"-","L0 *",null,35,null,5.0999999999999996,null,6.41,null,7.55]
[344,"GENERATORS",null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,15.4,null,13.3,null,3.4,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,21.2,null,14.8,null,2.13]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,15.9,null,13.4,null,3.4,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,20.2,null,14.57,null,2.54]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,14.8,null,13.2,null,3.4,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,20.9,null,14.11,null,2.02]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2023-06-30",null,2.3E-3,null,null,null,-2,null,16,null,13.3,null,3.5,null,"2033-06-30",null,80,"-","R2 *",null,-2,null,18.600000000000001,null,15.16,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2023-06-30",null,9.4999999999999998E-3,null,null,null,0,null,12.2,null,12.6,null,3.8,null,"2033-06-30",null,50,"-","R1.5 *",null,-3,null,17.2,null,14.52,null,2.36]
[343,"PRIME MOVERS - GENERAL",null,"2023-06-30",null,5.7000000000000002E-3,null,null,null,0,null,13.3,null,11.5,"**",4.2,null,"2033-06-30",null,50,"-","R1 *",null,-3,null,17.600000000000001,null,14.37,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2023-06-30",null,0.1565,null,null,null,0,null,4.8,null,11.5,"**",4.2,null,"2033-06-30",null,9,"-","L0 *",null,35,null,3.7,null,6.92,null,8.18]
[344,"GENERATORS",null,"2023-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,14.6,null,13.3,null,3.4,null,"2033-06-30",null,60,"-","R2 *",null,-3,null,19.5,null,14.86,null,2.13]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2023-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,16,null,13.4,null,3.4,null,"2033-06-30",null,50,"-","R2.5 *",null,-2,null,19.3,null,14.64,null,2.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2023-06-30",null,2.5999999999999999E-3,null,null,null,0,null,15.2,null,13.2,null,3.4,null,"2033-06-30",null,50,"-","S0.5 *",null,-2,null,20.8,null,14.12,null,2.16]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,26.8,null,23,null,3.5,null,"2043-06-30",null,80,"-","R2 *",null,-2,null,23.2,null,24.23,null,3.29]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,41.8,null,21,null,3.8,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,46.2,null,16.05,null,4.21]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,1.5,null,13.9,"**",5.8,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,5,null,23.12,null,3.14]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,0.1565,null,null,null,0,null,1.5,null,13.9,"**",5.8,null,"2043-06-30",null,9,"-","L0 *",null,35,null,7.9,null,5.5,null,2.2400000000000002]
[344,"GENERATORS",null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,20.7,null,23,null,3.4,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,3.9,null,24.49,null,3.93]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,29.6,null,23,null,3.4,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,6.3,null,24.06,null,3.71]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,15.2,null,23,null,3.4,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,15.8,null,22.18,null,3.41]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,10.3,null,22,null,3.5,null,"2043-06-30",null,80,"-","R2 *",null,-2,null,15.6,null,24.52,null,2.4500000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,9.1,null,20,null,3.8,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,14.8,null,22.7,null,3.1]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,6.6,null,18,"**",4.2,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,9.8000000000000007,null,22.81,null,3.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,0.1565,null,null,null,0,null,3.4,null,18,"**",4.2,null,"2043-06-30",null,9,"-","L0 *",null,35,null,4.9000000000000004,null,6.72,null,7.42]
[344,"GENERATORS",null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,10,null,22,null,3.4,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,13.2,null,23.89,null,2.89]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,8.4,null,22,null,3.4,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,14.3,null,23.33,null,2.4300000000000002]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,8.5,null,22,null,3.4,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,14.1,null,22.24,null,2.5299999999999998]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,6.1,null,23,null,3.5,null,"2043-06-30",null,80,"-","R2 *",null,-2,null,5,null,24.85,null,3.39]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,6.1,null,21,null,3.8,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,5.0999999999999996,null,23.58,null,3.57]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.8,null,15.5,"**",5.2,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,3.2,null,23.24,null,4.49]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,0.1565,null,null,null,0,null,3.6,null,15.5,"**",5.2,null,"2043-06-30",null,25,"-","R1 *",null,29,null,4,null,19.16,null,3.78]
[344,"GENERATORS",null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,6.1,null,23,null,3.4,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,5.0999999999999996,null,24.44,null,3.48]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,6.1,null,23,null,3.4,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,5.0999999999999996,null,24.37,null,3.41]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,6.1,null,23,null,3.4,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,4.8,null,23.59,null,3.68]
[null,""]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,4.4000000000000004,null,25,null,3.5,null,"2045-06-30",null,80,"-","R2 *",null,-2,null,11.2,null,26.5,null,2.4700000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,4.4000000000000004,null,23,null,3.8,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,11.3,null,24.55,null,2.68]
[343,"PRIME MOVERS - GENERAL",null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.2,null,20,"**",4.3,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,9.5,null,24.32,null,3.58]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2035-06-30",null,0.1565,null,null,null,0,null,3.4,null,20,"**",4.3,null,"2045-06-30",null,9,"-","L0 *",null,35,null,4.0999999999999996,null,7.04,null,7.88]
[344,"GENERATORS",null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,4.4000000000000004,null,25,null,3.4,null,"2045-06-30",null,60,"-","R2 *",null,-3,null,11.2,null,25.78,null,2.4900000000000002]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,4.2,null,25,null,3.4,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,10.8,null,25.39,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,4.5,null,25,null,3.4,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,11,null,24.09,null,2.85]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,14.7,null,14.2,null,3.5,null,"2034-06-30",null,80,"-","R2 *",null,-2,null,19,null,16.100000000000001,null,2.29]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,14.1,null,13.5,null,3.8,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,18.5,null,15.29,null,2.44]
[343,"PRIME MOVERS - GENERAL",null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,11.6,null,12,"**",4.3,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,15,null,15.31,null,2.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2024-06-30",null,0.1565,null,null,null,0,null,1.7,null,12,"**",4.3,null,"2034-06-30",null,9,"-","L0 *",null,35,null,7.3,null,5.67,null,4.82]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,15,null,14.4,null,3.4,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,20.399999999999999,null,15.42,null,2.0699999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,14.4,null,14.2,null,3.4,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,20.2,null,14.95,null,2.34]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,14.5,null,14.2,null,3.5,null,"2034-06-30",null,80,"-","R2 *",null,-2,null,20.3,null,16.079999999999998,null,2.0299999999999998]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,15.1,null,13.5,null,3.8,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,21.3,null,15.13,null,2.0299999999999998]
[343,"PRIME MOVERS - GENERAL",null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,12.1,null,12.5,"**",4.2,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,16,null,15.28,null,5.03]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2024-06-30",null,0.1565,null,null,null,0,null,3.9,null,12.5,"**",4.2,null,"2034-06-30",null,9,"-","L0 *",null,35,null,2.8,null,7.31,null,7.94]
[344,"GENERATORS",null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,13.6,null,14.3,null,3.4,null,"2034-06-30",null,60,"-","R2 *",null,-3,null,15.2,null,15.9,null,3.41]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,15,null,14.4,null,3.4,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,18.399999999999999,null,15.56,null,2.75]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,15.1,null,14.2,null,3.4,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,21.3,null,14.85,null,2.0099999999999998]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2024-06-30",null,2.3E-3,null,null,null,-2,null,15.1,null,14.2,null,3.5,null,"2034-06-30",null,80,"-","R2 *",null,-2,null,17.5,null,16.12,null,2.99]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2024-06-30",null,9.4999999999999998E-3,null,null,null,0,null,15.1,null,13.5,null,3.8,null,"2034-06-30",null,50,"-","R1.5 *",null,-3,null,21.3,null,15.13,null,2.04]
[343,"PRIME MOVERS - GENERAL",null,"2024-06-30",null,5.7000000000000002E-3,null,null,null,0,null,11.5,null,12.4,"**",4.2,null,"2034-06-30",null,50,"-","R1 *",null,-3,null,14.7,null,15.33,null,4.2300000000000004]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2024-06-30",null,0.1565,null,null,null,0,null,3.7,null,12.4,"**",4.2,null,"2034-06-30",null,9,"-","L0 *",null,35,null,4.0999999999999996,null,6.88,null,7.41]
[344,"GENERATORS",null,"2024-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,11.6,null,14.3,null,3.4,null,"2034-06-30",null,60,"-","R2 *",null,-3,null,15.5,null,15.89,null,3.07]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2024-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,14.7,null,14.4,null,3.4,null,"2034-06-30",null,50,"-","R2.5 *",null,-2,null,18.2,null,15.57,null,2.81]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2024-06-30",null,2.5999999999999999E-3,null,null,null,0,null,15.1,null,14.2,null,3.4,null,"2034-06-30",null,50,"-","S0.5 *",null,-2,null,15.1,null,15.34,null,3.25]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2035-06-30",null,2.3E-3,null,null,null,-2,null,4.9000000000000004,null,25,null,3.5,null,"2045-06-30",null,80,"-","R2 *",null,-2,null,11.4,null,26.49,null,2.5]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2035-06-30",null,9.4999999999999998E-3,null,null,null,0,null,5.5,null,23,null,3.8,null,"2045-06-30",null,50,"-","R1.5 *",null,-3,null,11.7,null,24.5,null,2.77]
[343,"PRIME MOVERS - GENERAL",null,"2035-06-30",null,5.7000000000000002E-3,null,null,null,0,null,4.5,null,20,"**",4.3,null,"2045-06-30",null,50,"-","R1 *",null,-3,null,9.1999999999999993,null,24.36,null,3.62]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2035-06-30",null,0.1565,null,null,null,0,null,3.9,null,20,"**",4.3,null,"2045-06-30",null,9,"-","L0 *",null,35,null,4.2,null,6.93,null,7.98]
[344,"GENERATORS",null,"2035-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,5.4,null,25,null,3.4,null,"2045-06-30",null,60,"-","R2 *",null,-3,null,11.6,null,25.75,null,2.73]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2035-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,5.3,null,25,null,3.4,null,"2045-06-30",null,50,"-","R2.5 *",null,-2,null,11.5,null,25.28,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2035-06-30",null,2.5999999999999999E-3,null,null,null,0,null,4.7,null,24,null,3.4,null,"2045-06-30",null,50,"-","S0.5 *",null,-2,null,10.5,null,24.2,null,2.74]
[]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,14.7,null,22,null,3.5,null,"2043-06-30",null,80,"-","R2 *",null,-2,null,19.100000000000001,null,24.38,null,2.4300000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,7.3,null,20,null,3.8,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,14.3,null,22.76,null,2.34]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,10.8,null,17.8,"**",4.5,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,15.1,null,22.21,null,7.96]
[344,"GENERATORS",null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,null,22,null,3.4,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,6,null,24.35,null,3.4]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,18.2,null,22,null,3.4,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,14.9,null,22.77,null,3.08]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,9.3000000000000007,null,22,null,3.4,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,13.1,null,22.44,null,2.83]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2033-06-30",null,2.3E-3,null,null,null,-2,null,16.8,null,23,null,3.5,null,"2043-06-30",null,80,"-","R2 *",null,-2,null,22.7,null,24.21,null,2.41]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2033-06-30",null,9.4999999999999998E-3,null,null,null,0,null,6.4,null,21,null,3.8,null,"2043-06-30",null,50,"-","R1.5 *",null,-3,null,13.3,null,22.82,null,2.5099999999999998]
[343,"PRIME MOVERS - GENERAL",null,"2033-06-30",null,5.7000000000000002E-3,null,null,null,0,null,6.6,null,16.8,"**",4.8,null,"2043-06-30",null,50,"-","R1 *",null,-3,null,11.5,null,22.65,null,3.88]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2033-06-30",null,0.1565,null,null,null,0,null,5,null,16.8,"**",4.8,null,"2043-06-30",null,9,"-","L0 *",null,35,null,4,null,7.08,null,8.1199999999999992]
[344,"GENERATORS",null,"2033-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,8.6999999999999993,null,23,null,3.4,null,"2043-06-30",null,60,"-","R2 *",null,-3,null,12.8,null,23.93,null,2.92]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2033-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,8.6,null,23,null,3.4,null,"2043-06-30",null,50,"-","R2.5 *",null,-2,null,14.8,null,23.1,null,2.52]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2033-06-30",null,2.5999999999999999E-3,null,null,null,0,null,6.6,null,23,null,3.4,null,"2043-06-30",null,50,"-","S0.5 *",null,-2,null,13.5,null,22.27,null,2.6]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2032-06-30",null,2.3E-3,null,null,null,-2,null,16.600000000000001,null,22,null,3.5,null,"2042-06-30",null,80,"-","R2 *",null,-2,null,21.7,null,23.39,null,2.4500000000000002]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2032-06-30",null,9.4999999999999998E-3,null,null,null,0,null,7.3,null,20,null,3.8,null,"2042-06-30",null,50,"-","R1.5 *",null,-3,null,14.3,null,21.96,null,2.4500000000000002]
[343,"PRIME MOVERS - GENERAL",null,"2032-06-30",null,5.7000000000000002E-3,null,null,null,0,null,6.9,null,18.100000000000001,"**",4.2,null,"2042-06-30",null,50,"-","R1 *",null,-3,null,11.7,null,21.87,null,4.21]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2032-06-30",null,0.1565,null,null,null,0,null,3.6,null,18.100000000000001,"**",4.2,null,"2042-06-30",null,9,"-","L0 *",null,35,null,3.7,null,7.16,null,8.3699999999999992]
[344,"GENERATORS",null,"2032-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,9.8000000000000007,null,22,null,3.4,null,"2042-06-30",null,60,"-","R2 *",null,-3,null,13.5,null,23.04,null,2.85]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2032-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,8.8000000000000007,null,22,null,3.4,null,"2042-06-30",null,50,"-","R2.5 *",null,-2,null,15,null,22.33,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2032-06-30",null,2.5999999999999999E-3,null,null,null,0,null,7.7,null,22,null,3.4,null,"2042-06-30",null,50,"-","S0.5 *",null,-2,null,13.8,null,21.53,null,2.67]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2037-06-30",null,2.3E-3,null,null,null,-2,null,2.5,null,27,null,3.5,null,"2047-06-30",null,80,"-","R2 *",null,-2,null,9.9,null,28.35,null,2.38]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2037-06-30",null,9.4999999999999998E-3,null,null,null,0,null,2.5,null,24,null,3.8,null,"2047-06-30",null,50,"-","R1.5 *",null,-3,null,9.6999999999999993,null,26.22,null,2.62]
[343,"PRIME MOVERS - GENERAL",null,"2037-06-30",null,5.7000000000000002E-3,null,null,null,0,null,2.5,null,15.9,"**",5.7,null,"2047-06-30",null,50,"-","R1 *",null,-3,null,8.9,null,25.84,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2037-06-30",null,0.1565,null,null,null,0,null,2.5,null,15.9,"**",5.7,null,"2047-06-30",null,9,"-","L0 *",null,35,null,3,null,7.4,null,7.62]
[344,"GENERATORS",null,"2037-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,2.5,null,27,null,3.4,null,"2047-06-30",null,60,"-","R2 *",null,-3,null,9.6999999999999993,null,27.59,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2037-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,2.2999999999999998,null,27,null,3.4,null,"2047-06-30",null,50,"-","R2.5 *",null,-2,null,9.6,null,27.14,null,2.5499999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2037-06-30",null,2.5999999999999999E-3,null,null,null,0,null,2.5,null,27,null,3.4,null,"2047-06-30",null,50,"-","S0.5 *",null,-2,null,9.4,null,25.74,null,2.79]
[]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2041-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2051-06-30",null,80,"-","R2 *",null,-2,null,6.1,null,32.17,null,2.6]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2041-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,6.3,null,29.59,null,2.87]
[343,"PRIME MOVERS - GENERAL",null,"2041-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,3,null,29.39,null,3.27]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2041-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,9,"-","L0 *",null,35,null,4,null,6.89,null,7.53]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2041-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,4,null,31.17,null,2.91]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2041-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,5.3,null,29.38,null,2.92]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2049-06-30",null,80,"-","R2 *",null,-2,null,8.1999999999999993,null,30.24,null,2.68]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2039-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,8,null,27.9,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,7.6,null,27.4,null,3.91]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2039-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,9,"-","L0 *",null,35,null,6.9,null,5.91,null,11.81]
[344,"GENERATORS",null,"2039-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2049-06-30",null,60,"-","R2 *",null,-3,null,8.1999999999999993,null,29.39,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,8.1999999999999993,null,28.89,null,2.84]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,8.1999999999999993,null,27.32,null,3.02]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2049-06-30",null,80,"-","R2 *",null,-2,null,8.1999999999999993,null,30.24,null,2.76]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2039-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R1.5 *",null,-3,null,7.5,null,27.98,null,3.44]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R1 *",null,-3,null,7.8,null,27.39,null,3.4]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2039-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,9,"-","L0 *",null,35,null,7,null,5.84,null,9.1]
[344,"GENERATORS",null,"2039-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2049-06-30",null,60,"-","R2 *",null,-3,null,8.1999999999999993,null,29.4,null,2.88]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","R2.5 *",null,-2,null,8.1999999999999993,null,28.89,null,2.87]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2039-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2049-06-30",null,50,"-","S0.5 *",null,-2,null,7.4,null,27.51,null,3.08]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2041-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2051-06-30",null,80,"-","R2 *",null,-2,null,6.3,null,32.130000000000003,null,2.63]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2041-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R1.5 *",null,-3,null,6,null,29.63,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,"2041-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R1 *",null,-3,null,6,null,28.99,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2041-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,9,"-","L0 *",null,35,null,4.3,null,6.9,null,8.56]
[344,"GENERATORS",null,"2041-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2051-06-30",null,60,"-","R2 *",null,-3,null,6.2,null,31.25,null,2.75]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2041-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","R2.5 *",null,-2,null,6.3,null,30.75,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2041-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2051-06-30",null,50,"-","S0.5 *",null,-2,null,6.3,null,29.1,null,1.31]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2043-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2053-06-30",null,80,"-","R2 *",null,-2,null,4.3,null,34.04,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2043-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2053-06-30",null,50,"-","R1.5 *",null,-3,null,4.3,null,31.32,null,2.95]
[343,"PRIME MOVERS - GENERAL",null,"2043-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2053-06-30",null,50,"-","R1 *",null,-3,null,4.3,null,30.59,null,3.06]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2043-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2053-06-30",null,9,"-","L0 *",null,35,null,3.2,null,7.28,null,7.39]
[344,"GENERATORS",null,"2043-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2053-06-30",null,60,"-","R2 *",null,-3,null,4.4000000000000004,null,33.11,null,2.79]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2043-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2053-06-30",null,50,"-","R2.5 *",null,-2,null,4.3,null,32.659999999999997,null,2.8]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2043-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2053-06-30",null,50,"-","S0.5 *",null,-2,null,4.4000000000000004,null,30.94,null,2.97]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2044-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2054-06-30",null,80,"-","R2 *",null,-2,null,3.9,null,34.94,null,2.57]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2044-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2054-06-30",null,50,"-","R1.5 *",null,-3,null,3.4,null,32.17,null,2.84]
[343,"PRIME MOVERS - GENERAL",null,"2044-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2054-06-30",null,50,"-","R1 *",null,-3,null,3.4,null,31.39,null,2.97]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2044-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2054-06-30",null,9,"-","L0 *",null,35,null,3.4,null,7.12,null,6.92]
[344,"GENERATORS",null,"2044-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2054-06-30",null,60,"-","R2 *",null,-3,null,3.4,null,34.03,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2044-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2054-06-30",null,50,"-","R2.5 *",null,-2,null,3.5,null,33.56,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2044-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2054-06-30",null,50,"-","S0.5 *",null,-2,null,3.4,null,31.86,null,2.65]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2056-06-30",null,80,"-","R2 *",null,-2,null,1.5,null,36.880000000000003,null,2.62]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2046-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,1.5,null,33.89,null,2.88]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,1.5,null,33.03,null,2.99]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2046-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,9,"-","L0 *",null,35,null,1.5,null,8.01,null,7.08]
[344,"GENERATORS",null,"2046-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2056-06-30",null,60,"-","R2 *",null,-3,null,1.5,null,35.9,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,1.5,null,35.46,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2046-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,1.5,null,33.74,null,2.87]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,24.8,"***",10.4,"***",2.2000000000000002,null,"2028-06-30",null,80,"-","R2 *",null,-2,null,28.3,null,10.3,null,4.57]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,21.7,"***",9.9,"***",2.6,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,27.8,null,9.8000000000000007,null,5.15]
[343,"PRIME MOVERS - GENERAL",null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,23.9,"***",8.9,"***",2.9,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,5.7,null,10.14,null,8.6999999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2020-06-30",null,0.1565,null,null,null,0,null,4.9000000000000004,"***",8.9,"***",2.9,null,"2028-06-30",null,25,"-","R1 *",null,29,null,20.399999999999999,null,7.6,null,5.3]
[344,"GENERATORS",null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,36.200000000000003,"***",10.4,"***",2.1,null,"2028-06-30",null,60,"-","R2 *",null,-3,null,41.2,null,9.73,null,6.18]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,30.2,"***",10.4,"***",2.1,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,37.5,null,9.2200000000000006,null,6.55]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,34.700000000000003,"***",10.3,"***",2.2000000000000002,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,42.9,null,9.07,null,6.73]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2020-06-30",null,2.3E-3,null,null,null,-2,null,30.8,"***",10.4,"***",2.2999999999999998,null,"2028-06-30",null,80,"-","R2 *",null,-2,null,15.7,null,10.39,null,7.77]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2020-06-30",null,9.4999999999999998E-3,null,null,null,0,null,25,"***",9.9,"***",2.7,null,"2028-06-30",null,50,"-","R1.5 *",null,-3,null,14.7,null,10.130000000000001,null,8.26]
[343,"PRIME MOVERS - GENERAL",null,"2020-06-30",null,5.7000000000000002E-3,null,null,null,0,null,23.4,"***",8.6999999999999993,"***",3.1,null,"2028-06-30",null,50,"-","R1 *",null,-3,null,5.5,null,10.14,null,8.4499999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2020-06-30",null,0.1565,null,null,null,0,null,3.7,"***",8.6999999999999993,"***",3.1,null,"2028-06-30",null,25,"-","R1 *",null,29,null,30,null,5.72,null,4.88]
[344,"GENERATORS",null,"2020-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,25.2,"***",10.4,"***",2.2000000000000002,null,"2028-06-30",null,60,"-","R2 *",null,-3,null,15.2,null,10.3,null,8.6199999999999992]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2020-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,10.9,"***",10.4,"***",2.2000000000000002,null,"2028-06-30",null,50,"-","R2.5 *",null,-2,null,8.3000000000000007,null,10.34,null,8.25]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2020-06-30",null,2.5999999999999999E-3,null,null,null,0,null,30.9,"***",10.3,"***",2.2999999999999998,null,"2028-06-30",null,50,"-","S0.5 *",null,-2,null,17.8,null,10.17,null,8.56]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2046-06-30",null,2.3E-3,null,null,null,-2,null,0,"***",30,"***",3.3,null,"2056-06-30",null,80,"-","R2 *",null,-2,null,1.5,null,36.880000000000003,null,2.67]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,"2046-06-30",null,9.4999999999999998E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R1.5 *",null,-3,null,1.5,null,33.89,null,2.94]
[343,"PRIME MOVERS - GENERAL",null,"2046-06-30",null,5.7000000000000002E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R1 *",null,-3,null,1.4,null,33.03,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,"2046-06-30",null,0.1565,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,25,"-","R1 *",null,29,null,1.5,null,23.58,null,2.88]
[344,"GENERATORS",null,"2046-06-30",null,1.6000000000000001E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2056-06-30",null,60,"-","R2 *",null,-3,null,1.5,null,35.9,null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2046-06-30",null,1.2999999999999999E-3,null,null,null,-1,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","R2.5 *",null,-2,null,1.5,null,35.46,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,"2046-06-30",null,2.5999999999999999E-3,null,null,null,0,null,0,"***",30,"***",3.3,null,"2056-06-30",null,50,"-","S0.5 *",null,-2,null,1.5,null,33.74,null,2.92]
[]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,7.9,null,21.52,null,3.51]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,8.3000000000000007,null,21.52,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,8.1999999999999993,null,21.52,null,3.68]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,7.3,null,22.52,null,3.46]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,7.3,null,22.52,null,3.31]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,7.3,null,22.52,null,3.53]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,7.1,null,27.48,null,2.99]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,7.1,null,27.47,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,7.3,null,27.47,null,2.98]
[346,"MISC. POWER PLANT EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2045-06-30",null,"SQUARE *",null,null,null,0,null,7.3,null,27.48,null,2.84]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[343,"PRIME MOVERS - GENERAL",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2039-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.38]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.38]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.38]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[343,"PRIME MOVERS - GENERAL",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,"2040-06-30",null,"SQUARE *",null,null,null,0,null,0,"***",30,"***",3.3,null,"2046-06-30",null,"SQUARE *",null,null,null,0,null,1.5,null,28.53,null,3.37]
[]
[null,""]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,null,null,75,"-","S4",null,0,null,0,null,58,null,1.3,null,"          ",null,75,"-","S4",null,0,null,21.7,null,53.58,null,1.26]
[352,"STRUCTURES AND IMPROVEMENTS",null,null,null,60,"-","R3",null,-15,null,0,null,47,null,1.9,null,"          ",null,65,"-","R3",null,-15,null,13.5,null,52.3,null,1.7]
[353,"STATION EQUIPMENT",null,null,null,40,"-","R1.5",null,-2,null,0,null,29,null,2.6,null,"          ",null,40,"-","R1",null,-2,null,13.6,null,30.83,null,2.36]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,null,null,35,"-","R2",null,0,null,0,null,25,null,2.9,null,"          ",null,30,"-","R1",null,0,null,9.5,null,23.53,null,3.54]
[354,"TOWERS AND FIXTURES",null,null,null,52,"-","R5",null,-15,null,0,null,34,null,2.2000000000000002,null,"          ",null,60,"-","R4",null,-25,null,24.3,null,36.46,null,1.71]
[355,"POLES AND FIXTURES",null,null,null,44,"-","R2",null,-50,null,0,null,33,null,3.4,null,"          ",null,50,"-","R2",null,-50,null,12.4,null,39.75,null,2.92]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,null,null,47,"-","R1.5",null,-50,null,0,null,35,null,3.2,null,"          ",null,51,"-","R1",null,-55,null,16.600000000000001,null,39.659999999999997,null,2.84]
[357,"UNDERGROUND CONDUIT",null,null,null,60,"-","R4",null,0,null,0,null,40,null,1.7,null,"          ",null,65,"-","R4",null,0,null,20.2,null,45.61,null,1.43]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,null,null,60,"-","L3",null,-10,null,0,null,40,null,1.8,null,"          ",null,65,"-","R3",null,-20,null,17,null,49.36,null,1.87]
[359,"ROADS AND TRAILS",null,null,null,65,"-","SQ",null,-10,null,0,null,47,null,1.7,null,"          ",null,75,"-","R4",null,-10,null,20.7,null,54.85,null,1.33]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,null,null,60,"-","R3",null,-15,null,0,null,50,null,1.9,null,"          ",null,65,"-","R3",null,-15,null,16.399999999999999,null,49.52,null,1.75]
[362,"STATION EQUIPMENT",null,null,null,43,"-","R1.5",null,-10,null,0,null,33,null,2.6,null,"          ",null,45,"-","R1.5",null,-10,null,14.6,null,34.06,null,2.36]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,null,null,43,"-","R1.5",null,-10,null,0,null,27,null,4.0999999999999996,null,"          ",null,40,"-","R2",null,-100,null,13.7,null,28.92,null,5.38]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,null,null,43,"-","R1.5",null,-10,null,0,null,27,null,4.0999999999999996,null,"          ",null,50,"-","R1.5",null,-100,null,5.0999999999999996,null,46.02,null,4.07]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,null,null,41,"-","S0",null,-60,null,0,null,30,null,3.9,null,"          ",null,48,"-","R1",null,-80,null,12.7,null,39.29,null,3.67]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,null,null,70,"-","S1.5",null,-2,null,0,null,59,null,1.5,null,"          ",null,70,"-","R3",null,0,null,17.2,null,53.67,null,1.42]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,null,null,50,"-","R4",null,0,null,0,null,40,null,2,null,"          ",null,50,"-","R4",null,0,null,5.7,null,44.49,null,2]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DUCT SYSTEM",null,null,null,38,"-","S0",null,0,null,0,null,29,null,2.6,null,"          ",null,42,"-","S0",null,-5,null,14.9,null,31.24,null,2.44]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DIRECT BURIED",null,null,null,35,"-","R2",null,0,null,0,null,18.399999999999999,null,2.9,null,"          ",null,35,"-","R2",null,0,null,13.4,null,25.06,null,2.67]
[368,"LINE TRANSFORMERS",null,null,null,33,"-","L1.5",null,-25,null,0,null,22,null,3.8,null,"          ",null,34,"-","S0",null,-15,null,15.7,null,23.37,null,2.97]
[369.1,"SERVICES, OVERHEAD",null,null,null,48,"-","R1",null,-85,null,0,null,36,null,3.9,null,"          ",null,53,"-","R1",null,-125,null,8.4,null,47.09,null,4.3]
[369.6,"SERVICES, UNDERGROUND",null,null,null,38,"-","R2",null,-5,null,0,null,26,null,2.8,null,"          ",null,45,"-","R2",null,-15,null,17.100000000000001,null,30.98,null,2.39]
[370,"METERS",null,null,null,36,"-","R2.5",null,-30,null,0,null,24,null,3.6,null,"          ",null,38,"-","R2",null,-30,null,28.8,null,16.579999999999998,null,3.42]
[370.1,"METERS - AMI",null,null,null,20,"-","R2.5",null,-30,null,0,null,19.2,null,6.5,null,"          ",null,20,"-","R2.5",null,-30,null,5.2,null,15.29,null,6.67]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,null,null,30,"-","L0",null,-20,null,0,null,22,null,4,null,"          ",null,30,"-","L0",null,-15,null,17.100000000000001,null,22.07,null,3.3]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,null,null,30,"-","R0.5",null,-20,null,0,null,22,null,4,null,"          ",null,35,"-","O1",null,-15,null,15.2,null,27.35,null,2.81]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,null,null,50,"-","R1.5",null,-5,null,0,null,36,null,2.1,null,"          ",null,55,"-","R1.5",null,-10,null,16.600000000000001,null,42.31,null,1.99]
[392.1,"AUTOMOBILES",null,null,null,6,"-","L2",null,15,null,0,null,3,null,14.2,null,"          ",null,6,"-","L2.5",null,15,null,2.8,null,3.56,null,15.46]
[392.2,"LIGHT TRUCKS",null,null,null,9,"-","L3",null,15,null,0,null,4.5999999999999996,null,9.4,null,"          ",null,9,"-","L3",null,15,null,4,null,5.53,null,10.02]
[392.3,"HEAVY TRUCKS",null,null,null,12,"-","S3",null,15,null,0,null,5,null,7.1,null,"          ",null,12,"-","S3",null,15,null,5.9,null,6.98,null,6.07]
[392.4,"TRACTOR TRAILERS",null,null,null,9,"-","L2.5",null,0,null,0,null,2.6,null,11.1,null,"          ",null,9,"-","L2.5",null,5,null,7.9,null,4.46,null,2.16]
[392.9,"TRAILERS",null,null,null,20,"-","L1",null,30,null,0,null,11.9,null,3.5,null,"          ",null,20,"-","L1",null,15,null,9.4,null,14.45,null,4.93]
[396.1,"POWER OPERATED EQUIPMENT",null,null,null,10,"-","L1.5",null,20,null,0,null,6.3,null,8,null,"          ",null,11,"-","L1.5",null,15,null,8.9,null,5.98,null,6.41]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,null,null,10,"-","L0",null,0,null,0,null,7.7,null,10,null,"          ",null,20,"-","S2",null,0,null,10.6,null,11.5,null,2.0499999999999998]
[]
["*","CURVE SHOWN IS INTERIM SURVIVOR CURVE.  LIFE SPAN METHOD IS USED."]
["**","IN DOCKET NO. 090130-EI THE COMMISSION ORDERED A COMPOSITE REMAINING LIFE FOR ACCOUNT 343 PRIME MOVERS, AS OPPOSED TO SEPARATE REMAINING LIVES FOR ACCOUNT 343 PRIME MOVERS - GENERAL AND ACCOUNT 343.2 PRIME MOVERS - CAPITAL SPARE PARTS.  "]
[null,"    THE AVERAGE REMAINING LIFE SHOWN HERE FOR BOTH ACCOUNTS IS THE COMPOSITE REMAINING LIFE ORDERED BY THE COMMISSION FOR THE COMBINED ACCOUNT."]
["***","FOR NEW UNITS IN DOCKET NO. 090130-EI AND UNITS ADDED SUBSEQUENT TO THAT DOCKET THE AVERAGE AGE SHOWN IS 0 AND THE AVERAGE REMAINING LIFE IS EQUAL TO THE LIFE SPAN OF THE UNIT."]

{"sheet":"Table 7","index":12,"n_rows":627,"n_cols":22,"rows_kept":627,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002094 FPL RC-16"]
["TABLE 7. COMPARISON OF BOOK RESERVE PERCENTS, AVERAGE REMAINING LIVES, ANNUAL DEPRECIATION RATES AND ANNUAL DEPRECIATION ACCRUALS"]
["BASED ON DEPRECIATION RATES ORDERED IN DOCKET NO. 090130-EI AND PROPOSED DEPRECIATION RATES"]
[]
[]
[null,null,null,null,null,null,null,"ORDERED COMPONENTS IN "]
[null,null,null,null,null,null,null,"DOCKET NO. 090130-EI AS OF DECEMBER 31, 2009",null,null,null,null,null,null,null,"PROPOSED COMPONENTS AS OF DECEMBER 31, 2017"]
[null,null,null,null,null,null,null,"BOOK",null,"AVERAGE",null,"ANNUAL",null,"ANNUAL",null,"BOOK ",null,"AVERAGE",null,"ANNUAL",null,"ANNUAL"]
[null,null,null,"ORIGINAL",null,"BOOK",null,"RESERVE",null,"REMAINING",null,"DEPRECIATION",null,"DEPRECIATION",null,"RESERVE",null,"REMAINING",null,"DEPRECIATION",null,"DEPRECIATION"]
[null,null,null,"COST",null,"RESERVE",null,"PERCENT",null,"LIFE",null,"ACCRUALS",null,"RATE",null,"PERCENT",null,"LIFE",null,"ACCRUALS",null,"RATE"]
[null,null,null,-1,null,-2,null,-3,null,-4,null,-5,null,-6,null,-7,null,-8,null,-9,null,-10]
[]
["STEAM PRODUCTION PLANT"]
[]
[]
["MANATEE STEAM PLANT"]
["",""]
["","MANATEE COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,114283077.88,null,73863099.698491246,null,64.468085106382972,null,17,null,{"$f":"+ROUND(D20*N20/100,0)","v":2399945},null,2.1,null,{"$f":"F20/D20*100","v":64.631703195856602},null,10.32,null,4027404,null,3.52]
[312,"BOILER PLANT EQUIPMENT",null,7864883.4699999997,null,1419252.0671375,null,60.945000000000007,null,16.100000000000001,null,{"$f":"+ROUND(D21*N21/100,0)","v":204487},null,2.6,null,{"$f":"F21/D21*100","v":18.045430330291975},null,10.18,null,648618,null,{"$f":"+ROUND(T21/D21*100,2)","v":8.25}]
[314,"TURBOGENERATOR UNITS",null,9839030.5099999998,null,7821767.522224999,null,58.68421052631578,null,15.7,null,{"$f":"+ROUND(D22*N22/100,0)","v":255815},null,2.6,null,{"$f":"F22/D22*100","v":79.497339847409407},null,9.8699999999999992,null,214352,null,{"$f":"+ROUND(T22/D22*100,2)","v":2.1800000000000002}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,9833462.4900000002,null,7455584.6702200007,null,65.14772727272728,null,16.7,null,{"$f":"+ROUND(D23*N23/100,0)","v":236003},null,2.4,null,{"$f":"F23/D23*100","v":75.818509276888506},null,9.99,null,257712,null,{"$f":"+ROUND(T23/D23*100,2)","v":2.62}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2498111.02,null,1956325.3372900002,null,61.561904761904771,null,16.399999999999999,null,{"$f":"+ROUND(D24*N24/100,0)","v":59955},null,2.4,null,{"$f":"F24/D24*100","v":78.312185552505994},null,10.02,null,54070,null,{"$f":"+ROUND(T24/D24*100,2)","v":2.16}]
["","TOTAL MANATEE COMMON",null,{"$f":"+SUBTOTAL(9,D20:D24)","v":144318565.37},null,{"$f":"+SUBTOTAL(9,F20:F24)","v":92516029.295363739},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L20:L24)","v":3156205},null,{"$f":"+ROUND(L25/D25*100,1)","v":2.2000000000000002},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T20:T24)","v":5202156},null,{"$f":"+T25/D25*100","v":3.604633947588693}]
["",""]
["","MANATEE UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,6968574.0800000001,null,5629218.7973062489,null,64.468085106382972,null,17,null,{"$f":"+ROUND(D28*N28/100,0)","v":146340},null,2.1,null,{"$f":"F28/D28*100","v":80.780066806812926},null,10.19,null,138277,null,{"$f":"+ROUND(T28/D28*100,2)","v":1.98}]
[312,"BOILER PLANT EQUIPMENT",null,184992667.80000001,null,95599217.640357509,null,60.945000000000007,null,16.100000000000001,null,{"$f":"+ROUND(D29*N29/100,0)","v":4809809},null,2.6,null,{"$f":"F29/D29*100","v":51.67730093157644},null,9.99,null,9318649,null,{"$f":"+ROUND(T29/D29*100,2)","v":5.04}]
[314,"TURBOGENERATOR UNITS",null,74066120.920000002,null,43199871.112767503,null,58.68421052631578,null,15.7,null,{"$f":"+ROUND(D30*N30/100,0)","v":1925719},null,2.6,null,{"$f":"F30/D30*100","v":58.326088333191329},null,9.9700000000000006,null,3170202,null,{"$f":"+ROUND(T30/D30*100,2)","v":4.28}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,14537672.539999999,null,8121393.6566500003,null,65.14772727272728,null,16.7,null,{"$f":"+ROUND(D31*N31/100,0)","v":348904},null,2.4,null,{"$f":"F31/D31*100","v":55.864469599959776},null,10.18,null,658844,null,{"$f":"+ROUND(T31/D31*100,2)","v":4.53}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4000322.68,null,2337843.9055699999,null,61.561904761904771,null,16.399999999999999,null,{"$f":"+ROUND(D32*N32/100,0)","v":96008},null,2.4,null,{"$f":"F32/D32*100","v":58.441383172869443},null,10.06,null,165256,null,{"$f":"+ROUND(T32/D32*100,2)","v":4.13}]
["","TOTAL MANATEE UNIT 1",null,{"$f":"+SUBTOTAL(9,D28:D32)","v":284565358.02000004},null,{"$f":"+SUBTOTAL(9,F28:F32)","v":154887545.11265126},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L28:L32)","v":7326780},null,{"$f":"+ROUND(L33/D33*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T28:T32)","v":13451228},null,{"$f":"+T33/D33*100","v":4.7269379848599176}]
["",""]
["","MANATEE UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,5083211.03,null,4050365.7496287501,null,64.468085106382972,null,17,null,{"$f":"+ROUND(D36*N36/100,0)","v":106747},null,2.1,null,{"$f":"F36/D36*100","v":79.681243326794359},null,10.220000000000001,null,106035,null,{"$f":"+ROUND(T36/D36*100,2)","v":2.09}]
[312,"BOILER PLANT EQUIPMENT",null,187516002.43000001,null,89627110.299992487,null,60.945000000000007,null,16.100000000000001,null,{"$f":"+ROUND(D37*N37/100,0)","v":4875416},null,2.6,null,{"$f":"F37/D37*100","v":47.797046192604505},null,10.02,null,10143634,null,{"$f":"+ROUND(T37/D37*100,2)","v":5.41}]
[314,"TURBOGENERATOR UNITS",null,72134310.349999994,null,44200582.626814999,null,58.68421052631578,null,15.7,null,{"$f":"+ROUND(D38*N38/100,0)","v":1875492},null,2.6,null,{"$f":"F38/D38*100","v":61.275393654352726},null,9.9499999999999993,null,2879907,null,{"$f":"+ROUND(T38/D38*100,2)","v":3.99}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12511248.529999999,null,6482958.5875800001,null,65.14772727272728,null,16.7,null,{"$f":"+ROUND(D39*N39/100,0)","v":300270},null,2.4,null,{"$f":"F39/D39*100","v":51.81703945881091},null,10.199999999999999,null,615541,null,{"$f":"+ROUND(T39/D39*100,2)","v":4.92}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3520593.83,null,1720389.48007,null,61.561904761904771,null,16.399999999999999,null,{"$f":"+ROUND(D40*N40/100,0)","v":84494},null,2.4,null,{"$f":"F40/D40*100","v":48.866457283713409},null,10.07,null,178769,null,{"$f":"+ROUND(T40/D40*100,2)","v":5.08}]
["","TOTAL MANATEE UNIT 2",null,{"$f":"+SUBTOTAL(9,D36:D40)","v":280765366.16999996},null,{"$f":"+SUBTOTAL(9,F36:F40)","v":146081406.74408624},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L36:L40)","v":7242419},null,{"$f":"+ROUND(L41/D41*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T36:T40)","v":13923886},null,{"$f":"+T41/D41*100","v":4.9592605348514596}]
[null,""]
["TOTAL MANATEE STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D19:D42)","v":709649289.56000006},null,{"$f":"+SUBTOTAL(9,F19:F42)","v":393484981.15210134},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L19:L42)","v":17725404},null,{"$f":"+ROUND(L43/D43*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T19:T42)","v":32577270},null,{"$f":"+T43/D43*100","v":4.5906154602365215}]
[null,""]
[null,""]
["MARTIN STEAM PLANT"]
["",""]
["","MARTIN COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,241400701.34999999,null,161452115.17160502,null,55.87234042553191,null,21,null,{"$f":"+ROUND(D49*N49/100,0)","v":5069415},null,2.1,null,{"$f":"F49/D49*100","v":66.881377837225173},null,13.1,null,6287221,null,{"$f":"+ROUND(T49/D49*100,2)","v":2.6}]
[312,"BOILER PLANT EQUIPMENT",null,7052454.5199999996,null,3063360.0129200001,null,54.075000000000003,null,19.399999999999999,null,{"$f":"+ROUND(D50*N50/100,0)","v":183364},null,2.6,null,{"$f":"F50/D50*100","v":43.436792172606594},null,12.67,null,325978,null,{"$f":"+ROUND(T50/D50*100,2)","v":4.62}]
[314,"TURBOGENERATOR UNITS",null,27411865.75,null,15382397.116547497,null,50.526315789473678,null,18.8,null,{"$f":"+ROUND(D51*N51/100,0)","v":712709},null,2.6,null,{"$f":"F51/D51*100","v":56.115834131237484},null,12.56,null,979585,null,{"$f":"+ROUND(T51/D51*100,2)","v":3.57}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10271933.77,null,5585791.270800001,null,57.272727272727273,null,20,null,{"$f":"+ROUND(D52*N52/100,0)","v":246526},null,2.4,null,{"$f":"F52/D52*100","v":54.37915971687579},null,12.86,null,380372,null,{"$f":"+ROUND(T52/D52*100,2)","v":3.7}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3879628.68,null,1972391.7705900001,null,52.61904761904762,null,19.899999999999999,null,{"$f":"+ROUND(D53*N53/100,0)","v":93111},null,2.4,null,{"$f":"F53/D53*100","v":50.839704860363078},null,12.77,null,149353,null,{"$f":"+ROUND(T53/D53*100,2)","v":3.85}]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D49:D53)","v":290016584.06999999},null,{"$f":"+SUBTOTAL(9,F49:F53)","v":187456055.34246251},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L49:L53)","v":6305125},null,{"$f":"+ROUND(L54/D54*100,1)","v":2.2000000000000002},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T49:T53)","v":8122509},null,{"$f":"+T54/D54*100","v":2.8007050100416002}]
["",""]
["","MARTIN PIPELINE"]
[312,"BOILER PLANT EQUIPMENT",null,370941.56,null,370941.56,null,54.075000000000003,null,19.399999999999999,null,{"$f":"+ROUND(D57*N57/100,0)","v":9644},null,2.6,null,{"$f":"F57/D57*100","v":100},null,12.21,null,0,null,{"$f":"+ROUND(T57/D57*100,2)","v":0}]
["","TOTAL MARTIN PIPELINE",null,{"$f":"+SUBTOTAL(9,D57:D57)","v":370941.56},null,{"$f":"+SUBTOTAL(9,F57:F57)","v":370941.56},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L57:L57)","v":9644},null,{"$f":"+ROUND(L58/D58*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T57:T57)","v":0}]
["",""]
["","MARTIN UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,16367428.140000001,null,10593608.281450002,null,55.87234042553191,null,21,null,{"$f":"+ROUND(D61*N61/100,0)","v":343716},null,2.1,null,{"$f":"F61/D61*100","v":64.723719516815919},null,13.09,null,453590,null,{"$f":"+ROUND(T61/D61*100,2)","v":2.77}]
[312,"BOILER PLANT EQUIPMENT",null,212347650.78,null,91195079.782739982,null,54.075000000000003,null,19.399999999999999,null,{"$f":"+ROUND(D62*N62/100,0)","v":5521039},null,2.6,null,{"$f":"F62/D62*100","v":42.94612134759214},null,12.56,null,9984039,null,{"$f":"+ROUND(T62/D62*100,2)","v":4.7}]
[314,"TURBOGENERATOR UNITS",null,89915729.920000002,null,52042195.833830006,null,50.526315789473678,null,18.8,null,{"$f":"+ROUND(D63*N63/100,0)","v":2337809},null,2.6,null,{"$f":"F63/D63*100","v":57.878855991196524},null,12.57,null,3084542,null,{"$f":"+ROUND(T63/D63*100,2)","v":3.43}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,24335747.449999999,null,14796848.534870002,null,57.272727272727273,null,20,null,{"$f":"+ROUND(D64*N64/100,0)","v":584058},null,2.4,null,{"$f":"F64/D64*100","v":60.802934305886723},null,12.81,null,782640,null,{"$f":"+ROUND(T64/D64*100,2)","v":3.22}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3586002.99,null,1812805.45688,null,52.61904761904762,null,19.899999999999999,null,{"$f":"+ROUND(D65*N65/100,0)","v":86064},null,2.4,null,{"$f":"F65/D65*100","v":50.5522572606667},null,12.78,null,138748,null,{"$f":"+ROUND(T65/D65*100,2)","v":3.87}]
["","TOTAL MARTIN UNIT 1",null,{"$f":"+SUBTOTAL(9,D61:D65)","v":346552559.28000003},null,{"$f":"+SUBTOTAL(9,F61:F65)","v":170440537.88977},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L61:L65)","v":8872686},null,{"$f":"+ROUND(L66/D66*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T61:T65)","v":14443559},null,{"$f":"+T66/D66*100","v":4.1677831004936277}]
["",""]
["","MARTIN UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,11241256.67,null,7751660.2911624992,null,55.87234042553191,null,21,null,{"$f":"+ROUND(D69*N69/100,0)","v":236066},null,2.1,null,{"$f":"F69/D69*100","v":68.957239557118839},null,13.05,null,276016,null,{"$f":"+ROUND(T69/D69*100,2)","v":2.46}]
[312,"BOILER PLANT EQUIPMENT",null,214665917.31999999,null,88354501.530029997,null,54.075000000000003,null,19.399999999999999,null,{"$f":"+ROUND(D70*N70/100,0)","v":5581314},null,2.6,null,{"$f":"F70/D70*100","v":41.159072960017667},null,12.59,null,10373688,null,{"$f":"+ROUND(T70/D70*100,2)","v":4.83}]
[314,"TURBOGENERATOR UNITS",null,82668790.599999994,null,31513006.099924996,null,50.526315789473678,null,18.8,null,{"$f":"+ROUND(D71*N71/100,0)","v":2149389},null,2.6,null,{"$f":"F71/D71*100","v":38.11959249821782},null,12.64,null,4112537,null,{"$f":"+ROUND(T71/D71*100,2)","v":4.97}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,22992822.890000001,null,12504334.3903,null,57.272727272727273,null,20,null,{"$f":"+ROUND(D72*N72/100,0)","v":551828},null,2.4,null,{"$f":"F72/D72*100","v":54.383641582949629},null,12.9,null,848709,null,{"$f":"+ROUND(T72/D72*100,2)","v":3.69}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3273365.34,null,1424240.87145,null,52.61904761904762,null,19.899999999999999,null,{"$f":"+ROUND(D73*N73/100,0)","v":78561},null,2.4,null,{"$f":"F73/D73*100","v":43.509988147244208},null,12.81,null,144350,null,{"$f":"+ROUND(T73/D73*100,2)","v":4.41}]
["","TOTAL MARTIN UNIT 2",null,{"$f":"+SUBTOTAL(9,D69:D73)","v":334842152.81999993},null,{"$f":"+SUBTOTAL(9,F69:F73)","v":141547743.1828675},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L69:L73)","v":8597158},null,{"$f":"+ROUND(L74/D74*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T69:T73)","v":15755300},null,{"$f":"+T74/D74*100","v":4.7052916926112136}]
[null,""]
["TOTAL MARTIN STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D48:D75)","v":971782237.7299999},null,{"$f":"+SUBTOTAL(9,F48:F75)","v":499815277.97509998},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L48:L75)","v":23784613},null,{"$f":"+ROUND(L76/D76*100,1)","v":2.4},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T48:T75)","v":38321368},null,{"$f":"+T76/D76*100","v":3.9434110351219664}]
[null,""]
[null,""]
["SCHERER STEAM PLANT"]
["",""]
["","SCHERER COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,33149442.199999999,null,33149442.199999999,null,36.75,null,26,null,{"$f":"+ROUND(D82*N82/100,0)","v":861885},null,2.6,null,{"$f":"F82/D82*100","v":100},null,18.45,null,0,null,{"$f":"+ROUND(T82/D82*100,2)","v":0}]
["","TOTAL SCHERER COAL CARS",null,{"$f":"+SUBTOTAL(9,D82:D82)","v":33149442.199999999},null,{"$f":"+SUBTOTAL(9,F82:F82)","v":33149442.199999999},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L82:L82)","v":861885},null,{"$f":"+ROUND(L83/D83*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T82:T82)","v":0},null,{"$f":"+T83/D83*100","v":0}]
["",""]
["","SCHERER COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,40048942.609999999,null,21435438.487260003,null,40.829787234042549,null,28,null,{"$f":"+ROUND(D86*N86/100,0)","v":841028},null,2.1,null,{"$f":"F86/D86*100","v":53.523107204103034},null,20.68,null,919439,null,{"$f":"+ROUND(T86/D86*100,2)","v":2.2999999999999998}]
[312,"BOILER PLANT EQUIPMENT",null,26275279.309999999,null,12672089.538967501,null,36.75,null,26,null,{"$f":"+ROUND(D87*N87/100,0)","v":683157},null,2.6,null,{"$f":"F87/D87*100","v":48.22818204693521},null,18.59,null,788284,null,{"$f":"+ROUND(T87/D87*100,2)","v":3}]
[314,"TURBOGENERATOR UNITS",null,4409078.75,null,1937291.3497349999,null,34.210526315789465,null,25,null,{"$f":"+ROUND(D88*N88/100,0)","v":114636},null,2.6,null,{"$f":"F88/D88*100","v":43.93868786614437},null,19.12,null,131584,null,{"$f":"+ROUND(T88/D88*100,2)","v":2.98}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,1246717.6399999999,null,704489.44840000011,null,40.18181818181818,null,27,null,{"$f":"+ROUND(D89*N89/100,0)","v":29921},null,2.4,null,{"$f":"F89/D89*100","v":56.507538338833498},null,19.420000000000002,null,29847,null,{"$f":"+ROUND(T89/D89*100,2)","v":2.39}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3720891.68,null,1817682.1399300003,null,36.071428571428569,null,27,null,{"$f":"+ROUND(D90*N90/100,0)","v":89301},null,2.4,null,{"$f":"F90/D90*100","v":48.850713652862915},null,19.66,null,98699,null,{"$f":"+ROUND(T90/D90*100,2)","v":2.65}]
["","TOTAL SCHERER COMMON",null,{"$f":"+SUBTOTAL(9,D86:D90)","v":75700909.99000001},null,{"$f":"+SUBTOTAL(9,F86:F90)","v":38566990.964292504},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L86:L90)","v":1758043},null,{"$f":"+ROUND(L91/D91*100,1)","v":2.2999999999999998},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T86:T90)","v":1967853},null,{"$f":"+T91/D91*100","v":2.5995103629004603}]
["",""]
["","SCHERER COMMON UNIT 3 AND 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3049496.26,null,1704572.5490649999,null,41.234042553191493,null,28,null,{"$f":"+ROUND(D94*N94/100,0)","v":67089},null,2.2000000000000002,null,{"$f":"F94/D94*100","v":55.896856520984883},null,20.64,null,66639,null,{"$f":"+ROUND(T94/D94*100,2)","v":2.19}]
[312,"BOILER PLANT EQUIPMENT",null,22708657.52,null,10156497.57824125,null,37.100000000000009,null,26,null,{"$f":"+ROUND(D95*N95/100,0)","v":613134},null,2.7,null,{"$f":"F95/D95*100","v":44.725222392808583},null,18.809999999999999,null,715604,null,{"$f":"+ROUND(T95/D95*100,2)","v":3.15}]
[314,"TURBOGENERATOR UNITS",null,2878397.99,null,294184.24463000003,null,34.210526315789465,null,25,null,{"$f":"+ROUND(D96*N96/100,0)","v":74838},null,2.6,null,{"$f":"F96/D96*100","v":10.220415858128083},null,19.7,null,132639,null,{"$f":"+ROUND(T96/D96*100,2)","v":4.6100000000000003}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,2865604.55,null,303886.83860000002,null,40.568181818181827,null,27,null,{"$f":"+ROUND(D97*N97/100,0)","v":68775},null,2.4,null,{"$f":"F97/D97*100","v":10.604632750181809},null,20.52,null,129030,null,{"$f":"+ROUND(T97/D97*100,2)","v":4.5}]
["","TOTAL SCHERER COMMON UNIT 3 AND 4",null,{"$f":"+SUBTOTAL(9,D94:D97)","v":31502156.320000004},null,{"$f":"+SUBTOTAL(9,F94:F97)","v":12459141.210536249},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L94:L97)","v":823836},null,{"$f":"+ROUND(L98/D98*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T94:T97)","v":1043912},null,{"$f":"+T98/D98*100","v":3.3137795057452748}]
["",""]
["","SCHERER UNIT 4"]
[311,"STRUCTURES AND IMPROVEMENTS",null,161759187.53,null,42338154.112153754,null,40.829787234042549,null,28,null,{"$f":"+ROUND(D101*N101/100,0)","v":3396943},null,2.1,null,{"$f":"F101/D101*100","v":26.17356995830712},null,20.93,null,5783021,null,{"$f":"+ROUND(T101/D101*100,2)","v":3.58}]
[312,"BOILER PLANT EQUIPMENT",null,682720321.07000005,null,193672542.08437496,null,36.75,null,26,null,{"$f":"+ROUND(D102*N102/100,0)","v":17750728},null,2.6,null,{"$f":"F102/D102*100","v":28.367771707870038},null,19.309999999999999,null,26740372,null,{"$f":"+ROUND(T102/D102*100,2)","v":3.92}]
[314,"TURBOGENERATOR UNITS",null,124903380.64,null,61685842.934350006,null,34.210526315789465,null,25,null,{"$f":"+ROUND(D103*N103/100,0)","v":3247488},null,2.6,null,{"$f":"F103/D103*100","v":49.386848152767506},null,19.09,null,3376981,null,{"$f":"+ROUND(T103/D103*100,2)","v":2.7}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,50198263.530000001,null,15152820.545919999,null,40.18181818181818,null,27,null,{"$f":"+ROUND(D104*N104/100,0)","v":1204758},null,2.4,null,{"$f":"F104/D104*100","v":30.18594564902472},null,20.07,null,1821195,null,{"$f":"+ROUND(T104/D104*100,2)","v":3.63}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5202651.3499999996,null,2391381.31544,null,36.071428571428569,null,27,null,{"$f":"+ROUND(D105*N105/100,0)","v":124864},null,2.4,null,{"$f":"F105/D105*100","v":45.964665985930424},null,19.78,null,144757,null,{"$f":"+ROUND(T105/D105*100,2)","v":2.78}]
["","TOTAL SCHERER UNIT 4",null,{"$f":"+SUBTOTAL(9,D101:D105)","v":1024783804.12},null,{"$f":"+SUBTOTAL(9,F101:F105)","v":315240740.99223876},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L101:L105)","v":25724781},null,{"$f":"+ROUND(L106/D106*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T101:T105)","v":37866326},null,{"$f":"+T106/D106*100","v":3.6950550787164795}]
[null,""]
["TOTAL SCHERER STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D80:D107)","v":1165136312.6300001},null,{"$f":"+SUBTOTAL(9,F80:F107)","v":399416315.36706752},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L80:L107)","v":29168545},null,{"$f":"+ROUND(L108/D108*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T80:T107)","v":40878091},null,{"$f":"+T108/D108*100","v":3.5084385025927194}]
[null,""]
[null,""]
["SJRPP STEAM PLANT"]
["",""]
["","SJRPP COAL AND LIMESTONE"]
[311,"STRUCTURES AND IMPROVEMENTS",null,3538785.86,null,1868163.03,null,40.829787234042549,null,28,null,{"$f":"+ROUND(D114*N114/100,0)","v":74315},null,2.1,null,{"$f":"F114/D114*100","v":52.791073094205252},null,19.55,null,87264,null,{"$f":"+ROUND(T114/D114*100,2)","v":2.4700000000000002}]
[312,"BOILER PLANT EQUIPMENT",null,30678751.75,null,15854784.620000001,null,36.75,null,26,null,{"$f":"+ROUND(D115*N115/100,0)","v":797648},null,2.6,null,{"$f":"F115/D115*100","v":51.680018630484213},null,17.23,null,931580,null,{"$f":"+ROUND(T115/D115*100,2)","v":3.04}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,3748249.87,null,2207826.06,null,40.18181818181818,null,27,null,{"$f":"+ROUND(D116*N116/100,0)","v":89958},null,2.4,null,{"$f":"F116/D116*100","v":58.902851639397248},null,18.350000000000001,null,90075,null,{"$f":"+ROUND(T116/D116*100,2)","v":2.4}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,298312.17,null,167024.57,null,36.071428571428569,null,27,null,{"$f":"+ROUND(D117*N117/100,0)","v":7159},null,2.4,null,{"$f":"F117/D117*100","v":55.989861224904104},null,18.5,null,7258,null,{"$f":"+ROUND(T117/D117*100,2)","v":2.4300000000000002}]
["","TOTAL SJRPP COAL AND LIMESTONE",null,{"$f":"+SUBTOTAL(9,D114:D117)","v":38264099.649999999},null,{"$f":"+SUBTOTAL(9,F114:F117)","v":20097798.280000001},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L114:L117)","v":969080},null,{"$f":"+ROUND(L118/D118*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T114:T117)","v":1116177},null,{"$f":"+T118/D118*100","v":2.9170345316095787}]
["",""]
["","SJRPP COAL CARS"]
[312,"BOILER PLANT EQUIPMENT",null,52104.91,null,52104.93,null,36.75,null,26,null,{"$f":"+ROUND(D121*N121/100,0)","v":1355},null,2.6,null,{"$f":"F121/D121*100","v":100.00003838409854},null,17.100000000000001,null,0,null,{"$f":"+ROUND(T121/D121*100,2)","v":0}]
["","TOTAL SJRPP COAL CARS",null,{"$f":"+SUBTOTAL(9,D121:D121)","v":52104.91},null,{"$f":"+SUBTOTAL(9,F121:F121)","v":52104.93},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L121:L121)","v":1355},null,{"$f":"+ROUND(L122/D122*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T121:T121)","v":0},null,{"$f":"+T122/D122*100","v":0}]
["",""]
["","SJRPP COMMON"]
[311,"STRUCTURES AND IMPROVEMENTS",null,33324990.640000001,null,22656891.84508625,null,42.978723404255319,null,27,null,{"$f":"+ROUND(D125*N125/100,0)","v":699825},null,2.1,null,{"$f":"F125/D125*100","v":67.987691549089817},null,19.62,null,560721,null,{"$f":"+ROUND(T125/D125*100,2)","v":1.68}]
[312,"BOILER PLANT EQUIPMENT",null,3714735.93,null,2636058.3761575003,null,39.375,null,25,null,{"$f":"+ROUND(D126*N126/100,0)","v":96583},null,2.6,null,{"$f":"F126/D126*100","v":70.962200970164261},null,17.48,null,70210,null,{"$f":"+ROUND(T126/D126*100,2)","v":1.89}]
[314,"TURBOGENERATOR UNITS",null,2511326.3199999998,null,1735625.5175175003,null,36.84210526315789,null,24,null,{"$f":"+ROUND(D127*N127/100,0)","v":65294},null,2.6,null,{"$f":"F127/D127*100","v":69.111907269681325},null,17.97,null,44564,null,{"$f":"+ROUND(T127/D127*100,2)","v":1.77}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,5865106.7999999998,null,4091638.2254600008,null,42.54545454545454,null,26,null,{"$f":"+ROUND(D128*N128/100,0)","v":140763},null,2.4,null,{"$f":"F128/D128*100","v":69.762382254659045},null,18.46,null,105602,null,{"$f":"+ROUND(T128/D128*100,2)","v":1.8}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1607470.4,null,1035942.652,null,38.476190476190482,null,26,null,{"$f":"+ROUND(D129*N129/100,0)","v":38579},null,2.4,null,{"$f":"F129/D129*100","v":64.445519618899354},null,18.68,null,31456,null,{"$f":"+ROUND(T129/D129*100,2)","v":1.96}]
["","TOTAL SJRPP COMMON",null,{"$f":"+SUBTOTAL(9,D125:D129)","v":47023630.089999996},null,{"$f":"+SUBTOTAL(9,F125:F129)","v":32156156.616221249},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L125:L129)","v":1041044},null,{"$f":"+ROUND(L130/D130*100,1)","v":2.2000000000000002},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T125:T129)","v":812553},null,{"$f":"+T130/D130*100","v":1.7279674037177253}]
["",""]
["","SJRPP GYPSUM AND ASH"]
[311,"STRUCTURES AND IMPROVEMENTS",null,2158590.42,null,1153359.8499999999,null,42.978723404255319,null,27,null,{"$f":"+ROUND(D133*N133/100,0)","v":45330},null,2.1,null,{"$f":"F133/D133*100","v":53.431157634805025},null,19.61,null,52362,null,{"$f":"+ROUND(T133/D133*100,2)","v":2.4300000000000002}]
[312,"BOILER PLANT EQUIPMENT",null,16972047.609999999,null,9823710.9500000011,null,39.375,null,25,null,{"$f":"+ROUND(D134*N134/100,0)","v":441273},null,2.6,null,{"$f":"F134/D134*100","v":57.88170747418733},null,17.12,null,457197,null,{"$f":"+ROUND(T134/D134*100,2)","v":2.69}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,52222.78,null,32590.69,null,42.54545454545454,null,26,null,{"$f":"+ROUND(D135*N135/100,0)","v":1253},null,2.4,null,{"$f":"F135/D135*100","v":62.407037695044188},null,18.5,null,1146,null,{"$f":"+ROUND(T135/D135*100,2)","v":2.19}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,153865.69,null,67155.16,null,38.476190476190482,null,26,null,{"$f":"+ROUND(D136*N136/100,0)","v":3693},null,2.4,null,{"$f":"F136/D136*100","v":43.645311700093764},null,18.79,null,4697,null,{"$f":"+ROUND(T136/D136*100,2)","v":3.05}]
["","TOTAL SJRPP GYPSUM AND ASH",null,{"$f":"+SUBTOTAL(9,D133:D136)","v":19336726.500000004},null,{"$f":"+SUBTOTAL(9,F133:F136)","v":11076816.65},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L133:L136)","v":491549},null,{"$f":"+ROUND(L137/D137*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T133:T136)","v":515402},null,{"$f":"+T137/D137*100","v":2.6654046123060176}]
["",""]
["","SJRPP UNIT 1"]
[311,"STRUCTURES AND IMPROVEMENTS",null,9098352.4900000002,null,6630362.9094249988,null,42.978723404255319,null,27,null,{"$f":"+ROUND(D140*N140/100,0)","v":191065},null,2.1,null,{"$f":"F140/D140*100","v":72.874324408868873},null,19.54,null,130961,null,{"$f":"+ROUND(T140/D140*100,2)","v":1.44}]
[312,"BOILER PLANT EQUIPMENT",null,100163071.93000001,null,52036604.985247515,null,39.375,null,25,null,{"$f":"+ROUND(D141*N141/100,0)","v":2604240},null,2.6,null,{"$f":"F141/D141*100","v":51.951886042007409},null,17.77,null,2933764,null,{"$f":"+ROUND(T141/D141*100,2)","v":2.93}]
[314,"TURBOGENERATOR UNITS",null,31632809.399999999,null,15898435.541785,null,36.84210526315789,null,24,null,{"$f":"+ROUND(D142*N142/100,0)","v":822453},null,2.6,null,{"$f":"F142/D142*100","v":50.259322024634969},null,18.38,null,873270,null,{"$f":"+ROUND(T142/D142*100,2)","v":2.76}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,12543007.01,null,8124525.9875699999,null,42.54545454545454,null,26,null,{"$f":"+ROUND(D143*N143/100,0)","v":301032},null,2.4,null,{"$f":"F143/D143*100","v":64.773351247373654},null,18.55,null,258478,null,{"$f":"+ROUND(T143/D143*100,2)","v":2.06}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2049400.34,null,1428937.0515099999,null,38.476190476190482,null,26,null,{"$f":"+ROUND(D144*N144/100,0)","v":49186},null,2.4,null,{"$f":"F144/D144*100","v":69.724642063346181},null,18.579999999999998,null,34497,null,{"$f":"+ROUND(T144/D144*100,2)","v":1.68}]
["","TOTAL SJRPP UNIT 1",null,{"$f":"+SUBTOTAL(9,D140:D144)","v":155486641.16999999},null,{"$f":"+SUBTOTAL(9,F140:F144)","v":84118866.475537524},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L140:L144)","v":3967976},null,{"$f":"+ROUND(L145/D145*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T140:T144)","v":4230970},null,{"$f":"+T145/D145*100","v":2.7211147968487563}]
["",""]
["","SJRPP UNIT 2"]
[311,"STRUCTURES AND IMPROVEMENTS",null,7123662.1600000001,null,4212841.51,null,42.978723404255319,null,27,null,{"$f":"+ROUND(D148*N148/100,0)","v":149597},null,2.1,null,{"$f":"F148/D148*100","v":59.138704438504696},null,19.510000000000002,null,152848,null,{"$f":"+ROUND(T148/D148*100,2)","v":2.15}]
[312,"BOILER PLANT EQUIPMENT",null,89481418.799999997,null,41170858.04999999,null,39.375,null,25,null,{"$f":"+ROUND(D149*N149/100,0)","v":2326517},null,2.6,null,{"$f":"F149/D149*100","v":46.010511011253648},null,17.760000000000002,null,2921724,null,{"$f":"+ROUND(T149/D149*100,2)","v":3.27}]
[314,"TURBOGENERATOR UNITS",null,28267581.84,null,11215912.659999998,null,36.84210526315789,null,24,null,{"$f":"+ROUND(D150*N150/100,0)","v":734957},null,2.6,null,{"$f":"F150/D150*100","v":39.677651677049141},null,18.38,null,943109,null,{"$f":"+ROUND(T150/D150*100,2)","v":3.34}]
[315,"ACCESSORY ELECTRIC EQUIPMENT",null,10030603.41,null,5480957.9099999983,null,42.54545454545454,null,26,null,{"$f":"+ROUND(D151*N151/100,0)","v":240734},null,2.4,null,{"$f":"F151/D151*100","v":54.642354861082069},null,18.440000000000001,null,263046,null,{"$f":"+ROUND(T151/D151*100,2)","v":2.62}]
[316,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1560108.42,null,895106.18,null,38.476190476190482,null,26,null,{"$f":"+ROUND(D152*N152/100,0)","v":37443},null,2.4,null,{"$f":"F152/D152*100","v":57.374613746395909},null,18.600000000000001,null,36592,null,{"$f":"+ROUND(T152/D152*100,2)","v":2.35}]
["","TOTAL SJRPP UNIT 2",null,{"$f":"+SUBTOTAL(9,D148:D152)","v":136463374.63},null,{"$f":"+SUBTOTAL(9,F148:F152)","v":62975676.30999998},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L148:L152)","v":3489248},null,{"$f":"+ROUND(L153/D153*100,1)","v":2.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T148:T152)","v":4317319},null,{"$f":"+T153/D153*100","v":3.1637199444215449}]
[null,""]
["TOTAL SJRPP STEAM PLANT",null,null,{"$f":"+SUBTOTAL(9,D113:D154)","v":396626576.94999999},null,{"$f":"+SUBTOTAL(9,F113:F154)","v":210477419.26175874},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L113:L154)","v":9960252},null,{"$f":"+ROUND(L155/D155*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T113:T154)","v":10992421},null,{"$f":"+T155/D155*100","v":2.7714786751130243}]
[null,""]
["TOTAL STEAM PRODUCTION",null,null,{"$f":"+SUBTOTAL(9,D17:D156)","v":3243194416.8700008},null,{"$f":"+SUBTOTAL(9,F17:F156)","v":1503193993.7560279},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L17:L156)","v":80638814},null,{"$f":"+ROUND(L157/D157*100,1)","v":2.5},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T17:T156)","v":122769150},null,{"$f":"+T157/D157*100","v":3.785439114022779}]
[null,""]
[null,""]
["NUCLEAR PRODUCTION PLANT"]
[]
["ST. LUCIE NUCLEAR PLANT"]
[null,""]
[null,"ST. LUCIE COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,397119195.66000003,null,177004049.86603251,null,42.857142857142854,null,32,null,{"$f":"+ROUND(D165*N165/100,0)","v":7148146},null,1.8,null,{"$f":"F165/D165*100","v":44.572020642783876},null,24.26,null,9236865,null,{"$f":"+ROUND(T165/D165*100,2)","v":2.33}]
[322,"REACTOR PLANT EQUIPMENT",null,55584106.710000001,null,31607489.042424999,null,42,null,30,null,{"$f":"+ROUND(D166*N166/100,0)","v":1111682},null,2,null,{"$f":"F166/D166*100","v":56.864256553283013},null,22.87,null,1096996,null,{"$f":"+ROUND(T166/D166*100,2)","v":1.97}]
[323,"TURBOGENERATOR UNITS",null,12406915.970000001,null,-7437953.8925899994,null,34.146341463414629,null,27,null,{"$f":"+ROUND(D167*N167/100,0)","v":297766},null,2.4,null,{"$f":"F167/D167*100","v":-59.950062614875591},null,21.52,null,922159,null,{"$f":"+ROUND(T167/D167*100,2)","v":7.43}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,34379625.869999997,null,16953508.435984995,null,43.96551724137931,null,33,null,{"$f":"+ROUND(D168*N168/100,0)","v":618833},null,1.8,null,{"$f":"F168/D168*100","v":49.312661225841886},null,23.89,null,743822,null,{"$f":"+ROUND(T168/D168*100,2)","v":2.16}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20728940.609999999,null,2303180.0177199994,null,41.81818181818182,null,32,null,{"$f":"+ROUND(D169*N169/100,0)","v":373121},null,1.8,null,{"$f":"F169/D169*100","v":11.110939343465077},null,21.93,null,868565,null,{"$f":"+ROUND(T169/D169*100,2)","v":4.1900000000000004}]
["","TOTAL ST. LUCIE COMMON",null,{"$f":"+SUBTOTAL(9,D165:D169)","v":520218784.82000005},null,{"$f":"+SUBTOTAL(9,F165:F169)","v":220430273.46957254},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L165:L169)","v":9549548},null,{"$f":"+ROUND(L170/D170*100,1)","v":1.8},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T165:T169)","v":12868407},null,{"$f":"+T170/D170*100","v":2.4736528890344811}]
["",""]
["","ST. LUCIE UNIT 1"]
[321,"STRUCTURES AND IMPROVEMENTS",null,196854866.28999999,null,101666895.52232748,null,53.571428571428569,null,26,null,{"$f":"+ROUND(D173*N173/100,0)","v":3543388},null,1.8,null,{"$f":"F173/D173*100","v":51.645609498195086},null,17.73,null,5479781,null,{"$f":"+ROUND(T173/D173*100,2)","v":2.78}]
[322,"REACTOR PLANT EQUIPMENT",null,845363775.00999999,null,303976050.34104997,null,52,null,25,null,{"$f":"+ROUND(D174*N174/100,0)","v":16907276},null,2,null,{"$f":"F174/D174*100","v":35.958017048631419},null,17.11,null,32629749,null,{"$f":"+ROUND(T174/D174*100,2)","v":3.86}]
[323,"TURBOGENERATOR UNITS",null,413333703.58999997,null,56813276.805300012,null,46.341463414634148,null,22,null,{"$f":"+ROUND(D175*N175/100,0)","v":9920009},null,2.4,null,{"$f":"F175/D175*100","v":13.74513530153715},null,16.48,null,21633521,null,{"$f":"+ROUND(T175/D175*100,2)","v":5.23}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,120786348.08,null,50666362.974705003,null,56.275862068965523,null,26,null,{"$f":"+ROUND(D176*N176/100,0)","v":2174154},null,1.8,null,{"$f":"F176/D176*100","v":41.947094005315343},null,17.739999999999998,null,4020736,null,{"$f":"+ROUND(T176/D176*100,2)","v":3.33}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11438745.220000001,null,7097019.395010001,null,54.54545454545454,null,25,null,{"$f":"+ROUND(D177*N177/100,0)","v":205897},null,1.8,null,{"$f":"F177/D177*100","v":62.043687996488138},null,15.22,null,307811,null,{"$f":"+ROUND(T177/D177*100,2)","v":2.69}]
["","TOTAL ST. LUCIE UNIT 1",null,{"$f":"+SUBTOTAL(9,D173:D177)","v":1587777438.1899998},null,{"$f":"+SUBTOTAL(9,F173:F177)","v":520219605.03839242},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L173:L177)","v":32750724},null,{"$f":"+ROUND(L178/D178*100,1)","v":2.1},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T173:T177)","v":64071598},null,{"$f":"+T178/D178*100","v":4.0353009470293868}]
["",""]
["","ST. LUCIE UNIT 2"]
[321,"STRUCTURES AND IMPROVEMENTS",null,298911837.25999999,null,133449792.72188,null,42.857142857142854,null,32,null,{"$f":"+ROUND(D181*N181/100,0)","v":5380413},null,1.8,null,{"$f":"F181/D181*100","v":44.645201724079762},null,24.24,null,6949305,null,{"$f":"+ROUND(T181/D181*100,2)","v":2.3199999999999998}]
[322,"REACTOR PLANT EQUIPMENT",null,1057336501.04,null,401479216.97777498,null,42,null,30,null,{"$f":"+ROUND(D182*N182/100,0)","v":21146730},null,2,null,{"$f":"F182/D182*100","v":37.970808402327791},null,22.86,null,29615224,null,{"$f":"+ROUND(T182/D182*100,2)","v":2.8}]
[323,"TURBOGENERATOR UNITS",null,350466490.07999998,null,54374394.01382,null,34.146341463414629,null,27,null,{"$f":"+ROUND(D183*N183/100,0)","v":8411196},null,2.4,null,{"$f":"F183/D183*100","v":15.514862491249337},null,21.65,null,13676309,null,{"$f":"+ROUND(T183/D183*100,2)","v":3.9}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,189637024.55000001,null,86957686.152674988,null,43.96551724137931,null,33,null,{"$f":"+ROUND(D184*N184/100,0)","v":3413466},null,1.8,null,{"$f":"F184/D184*100","v":45.85480412330957},null,23.78,null,4397633,null,{"$f":"+ROUND(T184/D184*100,2)","v":2.3199999999999998}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,24225433.390000001,null,11438959.9648025,null,41.81818181818182,null,32,null,{"$f":"+ROUND(D185*N185/100,0)","v":436058},null,1.8,null,{"$f":"F185/D185*100","v":47.218804223846746},null,20.11,null,671966,null,{"$f":"+ROUND(T185/D185*100,2)","v":2.77}]
["","TOTAL ST. LUCIE UNIT 2",null,{"$f":"+SUBTOTAL(9,D181:D185)","v":1920577286.3199999},null,{"$f":"+SUBTOTAL(9,F181:F185)","v":687700049.83095253},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L181:L185)","v":38787863},null,{"$f":"+ROUND(L186/D186*100,1)","v":2},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T181:T185)","v":55310437},null,{"$f":"+T186/D186*100","v":2.879886031870126}]
[null,""]
["TOTAL ST. LUCIE NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D165:D187)","v":4028573509.3299994},null,{"$f":"+SUBTOTAL(9,F165:F187)","v":1428349928.3389173},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L165:L187)","v":81088135},null,{"$f":"+ROUND(L188/D188*100,1)","v":2},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T165:T187)","v":132250442},null,{"$f":"+T188/D188*100","v":3.2828106944980346}]
[null,""]
[null,""]
["TURKEY POINT NUCLEAR PLANT"]
["",""]
["","TURKEY POINT COMMON"]
[321,"STRUCTURES AND IMPROVEMENTS",null,380704673.41000003,null,186854083.98628506,null,58.928571428571416,null,23,null,{"$f":"+ROUND(D194*N194/100,0)","v":6852684},null,1.8,null,{"$f":"F194/D194*100","v":49.081111170141192},null,15.03,null,13150874,null,{"$f":"+ROUND(T194/D194*100,2)","v":3.45}]
[322,"REACTOR PLANT EQUIPMENT",null,144884580.21000001,null,25644014.406124998,null,57.999999999999993,null,22,null,{"$f":"+ROUND(D195*N195/100,0)","v":2897692},null,2,null,{"$f":"F195/D195*100","v":17.699616045376121},null,14.66,null,8331395,null,{"$f":"+ROUND(T195/D195*100,2)","v":5.75}]
[323,"TURBOGENERATOR UNITS",null,22821885.52,null,5761406.5085399998,null,51.463414634146346,null,19.899999999999999,null,{"$f":"+ROUND(D196*N196/100,0)","v":547725},null,2.4,null,{"$f":"F196/D196*100","v":25.245094247322296},null,14.07,null,1212543,null,{"$f":"+ROUND(T196/D196*100,2)","v":5.31}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,56769857.590000004,null,34483979.696845002,null,61.551724137931032,null,23,null,{"$f":"+ROUND(D197*N197/100,0)","v":1021857},null,1.8,null,{"$f":"F197/D197*100","v":60.743466974839386},null,15.03,null,1520531,null,{"$f":"+ROUND(T197/D197*100,2)","v":2.68}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,39215641.060000002,null,17765783.163147502,null,58.18181818181818,null,23,null,{"$f":"+ROUND(D198*N198/100,0)","v":705882},null,1.8,null,{"$f":"F198/D198*100","v":45.302799298794632},null,14.44,null,1566920,null,{"$f":"+ROUND(T198/D198*100,2)","v":4}]
["","TOTAL TURKEY POINT COMMON",null,{"$f":"+SUBTOTAL(9,D194:D198)","v":644396637.78999996},null,{"$f":"+SUBTOTAL(9,F194:F198)","v":270509267.76094258},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L194:L198)","v":12025840},null,{"$f":"+ROUND(L199/D199*100,1)","v":1.9},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T194:T198)","v":25782263},null,{"$f":"+T199/D199*100","v":4.0009927873649289}]
["",""]
["","TURKEY POINT UNIT 3"]
[321,"STRUCTURES AND IMPROVEMENTS",null,185601316.09999999,null,40968914.845690005,null,58.928571428571416,null,23,null,{"$f":"+ROUND(D202*N202/100,0)","v":3340824},null,1.8,null,{"$f":"F202/D202*100","v":22.073612249396117},null,14.34,null,10215371,null,{"$f":"+ROUND(T202/D202*100,2)","v":5.5}]
[322,"REACTOR PLANT EQUIPMENT",null,595235354.19000006,null,176726668.33532494,null,57.999999999999993,null,22,null,{"$f":"+ROUND(D203*N203/100,0)","v":11904707},null,2,null,{"$f":"F203/D203*100","v":29.690217002620027},null,13.91,null,30942731,null,{"$f":"+ROUND(T203/D203*100,2)","v":5.2}]
[323,"TURBOGENERATOR UNITS",null,758820503.48000002,null,99120406.050170019,null,51.463414634146346,null,19.899999999999999,null,{"$f":"+ROUND(D204*N204/100,0)","v":18211692},null,2.4,null,{"$f":"F204/D204*100","v":13.062431180443518},null,13.53,null,48758322,null,{"$f":"+ROUND(T204/D204*100,2)","v":6.43}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,153810947.63,null,73799056.878002495,null,61.551724137931032,null,23,null,{"$f":"+ROUND(D205*N205/100,0)","v":2768597},null,1.8,null,{"$f":"F205/D205*100","v":47.980366817276135},null,14.32,null,5694832,null,{"$f":"+ROUND(T205/D205*100,2)","v":3.7}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,16088187.859999999,null,890396.52080999978,null,58.18181818181818,null,23,null,{"$f":"+ROUND(D206*N206/100,0)","v":289587},null,1.8,null,{"$f":"F206/D206*100","v":5.5344736682481761},null,13.93,null,1125660,null,{"$f":"+ROUND(T206/D206*100,2)","v":7}]
["","TOTAL TURKEY POINT UNIT 3",null,{"$f":"+SUBTOTAL(9,D202:D206)","v":1709556309.26},null,{"$f":"+SUBTOTAL(9,F202:F206)","v":391505442.62999749},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L202:L206)","v":36515407},null,{"$f":"+ROUND(L207/D207*100,1)","v":2.1},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T202:T206)","v":96736916},null,{"$f":"+T207/D207*100","v":5.6585978172239102}]
["",""]
["","TURKEY POINT UNIT 4"]
[321,"STRUCTURES AND IMPROVEMENTS",null,129681129.70999999,null,50771974.778832503,null,58.928571428571416,null,23,null,{"$f":"+ROUND(D210*N210/100,0)","v":2334260},null,1.8,null,{"$f":"F210/D210*100","v":39.151397656984912},null,15.04,null,5332843,null,{"$f":"+ROUND(T210/D210*100,2)","v":4.1100000000000003}]
[322,"REACTOR PLANT EQUIPMENT",null,518893110.5,null,190785223.53052503,null,57.999999999999993,null,22,null,{"$f":"+ROUND(D211*N211/100,0)","v":10377862},null,2,null,{"$f":"F211/D211*100","v":36.767731093343365},null,14.58,null,23215758,null,{"$f":"+ROUND(T211/D211*100,2)","v":4.47}]
[323,"TURBOGENERATOR UNITS",null,601429270.39999998,null,92161742.462490007,null,51.463414634146346,null,19.899999999999999,null,{"$f":"+ROUND(D212*N212/100,0)","v":14434302},null,2.4,null,{"$f":"F212/D212*100","v":15.32378735095398},null,14.16,null,35965221,null,{"$f":"+ROUND(T212/D212*100,2)","v":5.98}]
[324,"ACCESSORY ELECTRIC EQUIPMENT",null,177722654.02000001,null,105343398.330065,null,61.551724137931032,null,23,null,{"$f":"+ROUND(D213*N213/100,0)","v":3199008},null,1.8,null,{"$f":"F213/D213*100","v":59.274040729894892},null,14.98,null,4950366,null,{"$f":"+ROUND(T213/D213*100,2)","v":2.79}]
[325,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12121306.1,null,279921.07154499996,null,58.18181818181818,null,23,null,{"$f":"+ROUND(D214*N214/100,0)","v":218184},null,1.8,null,{"$f":"F214/D214*100","v":2.3093309354261748},null,14.57,null,837682,null,{"$f":"+ROUND(T214/D214*100,2)","v":6.91}]
["","TOTAL TURKEY POINT UNIT 4",null,{"$f":"+SUBTOTAL(9,D210:D214)","v":1439847470.73},null,{"$f":"+SUBTOTAL(9,F210:F214)","v":439342260.17345756},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L210:L214)","v":30563616},null,{"$f":"+ROUND(L215/D215*100,1)","v":2.1},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T210:T214)","v":70301870},null,{"$f":"+T215/D215*100","v":4.8825914848020036}]
[null,""]
["TOTAL TURKEY POINT NUCLEAR PLANT",null,null,{"$f":"+SUBTOTAL(9,D193:D216)","v":3793800417.7800002},null,{"$f":"+SUBTOTAL(9,F193:F216)","v":1101356970.5643973},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L193:L216)","v":79104863},null,{"$f":"+ROUND(L217/D217*100,1)","v":2.1},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T193:T216)","v":192821049},null,{"$f":"+T217/D217*100","v":5.0825301219412102}]
[null,""]
["TOTAL NUCLEAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D165:D218)","v":7822373927.1100016},null,{"$f":"+SUBTOTAL(9,F165:F218)","v":2529706898.9033146},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L165:L218)","v":160192998},null,{"$f":"+ROUND(L219/D219*100,1)","v":2},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T165:T218)","v":325071491},null,{"$f":"+T219/D219*100","v":4.1556628975942935}]
[null,""]
[null,""]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,87455288.390000001,null,58653734.337399997,null,55.220689655172414,null,13.3,null,{"$f":"+ROUND(D227*N227/100,0)","v":3060935},null,3.5,null,{"$f":"F227/D227*100","v":67.067109853709781},null,15.14,null,2017877,null,{"$f":"+ROUND(T227/D227*100,2)","v":2.31}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,11879794.880000001,null,6764061.0843774993,null,51.538461538461547,null,12.6,null,451432,null,3.8,null,56.937524197198087,null,14.45,null,378694,null,3.19]
[343,"PRIME MOVERS - GENERAL",null,29161925.579999998,null,7732617.8999475874,null,47.023809523809518,"*",8.9,"**",1749716,null,6,null,26.516143039782037,null,14.72,null,1515229,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,37564239.130000003,null,8857045.4351524133,null,47.023809523809518,"*",8.9,"**",2253854,null,6,null,23.578397008123861,null,6.67,null,2332790,null,6.21]
[344,"GENERATORS",null,702077.8,null,422319.08929500007,null,56.223333333333322,null,13.3,null,23871,null,3.4,null,60.152747928363503,null,14.97,null,20095,null,2.86]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,12506640.1,null,9717935.8327950016,null,55.886666666666663,null,13.4,null,425226,null,3.4,null,77.702210626457557,null,14.42,null,210738,null,1.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1273680.52,null,642012.12972749991,null,54.482758620689651,null,13.2,null,43305,null,3.4,null,50.406057064255009,null,14.52,null,45258,null,3.55]
["","TOTAL LAUDERDALE COMMON",null,{"$f":"+SUBTOTAL(9,D227:D233)","v":180543646.40000001},null,{"$f":"+SUBTOTAL(9,F227:F233)","v":92789725.808695003},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L227:L233)","v":8008339},null,{"$f":"+ROUND(L234/D234*100,1)","v":4.4000000000000004},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T227:T233)","v":6520681},null,{"$f":"+T234/D234*100","v":3.6116923137539994}]
["",""]
["","LAUDERDALE UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,5252476.74,null,3609976.57999375,null,55.220689655172414,null,13.3,null,{"$f":"+ROUND(D237*N237/100,0)","v":183837},null,3.5,null,{"$f":"F237/D237*100","v":68.729035056969138},null,15.13,null,115502,null,{"$f":"+ROUND(T237/D237*100,2)","v":2.2000000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,695047.38,null,531831.33391749999,null,51.538461538461547,null,12.6,null,26412,null,3.8,null,76.517277702348863,null,14.37,null,12809,null,1.84]
[343,"PRIME MOVERS - GENERAL",null,130963584.06,null,56698997.684554584,null,51.304347826086961,"*",11.2,"**",5631434,null,4.3,null,43.29371259309638,null,14.36,null,5445229,null,4.16]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,64498883.460000001,null,10698974.941431008,null,51.304347826086961,"*",11.2,"**",2773452,null,4.3,null,16.587845195903501,null,6.41,null,4871341,null,7.55]
[344,"GENERATORS",null,29715224.530000001,null,21249929.871830001,null,56.223333333333322,null,13.3,null,1010318,null,3.4,null,71.511927666494401,null,14.8,null,632213,null,2.13]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,30758543.48,null,20012938.554825004,null,55.886666666666663,null,13.4,null,1045790,null,3.4,null,65.064649656892669,null,14.57,null,779738,null,2.54]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2681785.2799999998,null,1971609.4779800002,null,54.482758620689651,null,13.2,null,91181,null,3.4,null,73.518543512178596,null,14.11,null,54133,null,2.02]
["","TOTAL LAUDERDALE UNIT 4",null,{"$f":"+SUBTOTAL(9,D237:D243)","v":264565544.93000001},null,{"$f":"+SUBTOTAL(9,F237:F243)","v":114774258.44453186},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L237:L243)","v":10762424},null,{"$f":"+ROUND(L244/D244*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T237:T243)","v":11910965},null,{"$f":"+T244/D244*100","v":4.5020847303270193}]
["",""]
["","LAUDERDALE UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3304987.8,null,2032622.1496874995,null,55.220689655172414,null,13.3,null,{"$f":"+ROUND(D247*N247/100,0)","v":115675},null,3.5,null,{"$f":"F247/D247*100","v":61.501653642639752},null,15.16,null,88289,null,{"$f":"+ROUND(T247/D247*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,766036.02,null,526297.66347749997,null,51.538461538461547,null,12.6,null,29109,null,3.8,null,68.704036068369206,null,14.52,null,18094,null,2.36]
[343,"PRIME MOVERS - GENERAL",null,130296358.81,null,36892591.604303971,null,52.083333333333329,"*",11.5,"**",5472447,null,4.2,null,28.314368829063959,null,14.37,null,6771932,null,5.2]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,24422477.670000002,null,2046911.8718494119,null,52.083333333333329,"*",11.5,"**",1025744,null,4.2,null,8.3812621287142797,null,6.92,null,1998222,null,8.18]
[344,"GENERATORS",null,32777730.66,null,23372189.698137499,null,56.223333333333322,null,13.3,null,1114443,null,3.4,null,71.305088020201268,null,14.86,null,699117,null,2.13]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,25710169.039999999,null,16111822.174325,null,55.886666666666663,null,13.4,null,874146,null,3.4,null,62.667118793572115,null,14.64,null,690748,null,2.69]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1868249.99,null,1335398.9189250001,null,54.482758620689651,null,13.2,null,63520,null,3.4,null,71.478599013668415,null,14.12,null,40384,null,2.16]
["","TOTAL LAUDERDALE UNIT 5",null,{"$f":"+SUBTOTAL(9,D247:D253)","v":219146009.99000001},null,{"$f":"+SUBTOTAL(9,F247:F253)","v":82317834.080705881},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L247:L253)","v":8695084},null,{"$f":"+ROUND(L254/D254*100,1)","v":4},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T247:T253)","v":10306786},null,{"$f":"+T254/D254*100","v":4.7031593230788529}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D226:D255)","v":664255201.31999993},null,{"$f":"+SUBTOTAL(9,F226:F255)","v":289881818.33393276},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L226:L255)","v":27465847},null,{"$f":"+ROUND(L256/D256*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T226:T255)","v":28738432},null,{"$f":"+T256/D256*100","v":4.3264142972296398}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,9369834.6799999997,null,2084624.7474000002,null,21.103448275862064,null,23,null,{"$f":"+ROUND(D262*N262/100,0)","v":327944},null,3.5,null,{"$f":"F262/D262*100","v":22.248255370499241},null,24.23,null,308403,null,{"$f":"+ROUND(T262/D262*100,2)","v":3.29}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,843137.77,null,299079.16278000001,null,19.230769230769226,null,21,null,32039,null,3.8,null,35.472158100567597,null,16.05,null,35474,null,4.21]
[343,"PRIME MOVERS - GENERAL",null,3966235.24,null,1207202.4510664758,null,18.713450292397667,"*",13.9,"**",230042,null,5.8,null,30.436985655608158,null,23.12,null,124482,null,3.14]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,441576.73,null,232703.02052102418,null,18.713450292397667,"*",13.9,"**",25611,null,5.8,null,52.698207290276414,null,5.5,null,9877,null,2.2400000000000002]
[344,"GENERATORS",null,244992.81,null,16476.129422499998,null,23.566666666666663,null,23,null,8330,null,3.4,null,6.72514814720481,null,24.49,null,9631,null,3.93]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1235228.53,null,156636.92349500002,null,23.566666666666663,null,23,null,41998,null,3.4,null,12.680805186308319,null,24.06,null,45856,null,3.71]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,816343.35,null,214351.49612250002,null,20.689655172413794,null,23,null,27756,null,3.4,null,26.257517271684765,null,22.18,null,27877,null,3.41]
["","TOTAL FT. MYERS COMMON",null,{"$f":"+SUBTOTAL(9,D262:D268)","v":16917349.109999999},null,{"$f":"+SUBTOTAL(9,F262:F268)","v":4211073.9308075001},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L262:L268)","v":693720},null,{"$f":"+ROUND(L269/D269*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T262:T268)","v":561600},null,{"$f":"+T269/D269*100","v":3.3196690353102256}]
["",""]
["","FT. MYERS UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,30529034.859999999,null,12785207.480231252,null,24.620689655172413,null,22,null,{"$f":"+ROUND(D272*N272/100,0)","v":1068516},null,3.5,null,{"$f":"F272/D272*100","v":41.8788459538981},null,24.52,null,748548,null,{"$f":"+ROUND(T272/D272*100,2)","v":2.4500000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,6577101.4100000001,null,2145940.8426675,null,23.07692307692308,null,20,null,249930,null,3.8,null,32.6274556053637,null,22.7,null,203898,null,3.1]
[343,"PRIME MOVERS - GENERAL",null,408864985.94999999,null,89323988.260784045,null,25,"*",18,"**",17172329,null,4.2,null,21.846817734524095,null,22.81,null,14546556,null,3.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,296494182.88999999,null,44886480.607737973,null,25,"*",18,"**",12452756,null,4.2,null,15.1390763117909,null,6.72,null,21999217,null,7.42]
[344,"GENERATORS",null,60821750.789999999,null,20599902.224594999,null,26.933333333333337,null,22,null,2067940,null,3.4,null,33.869301618298579,null,23.89,null,1760004,null,2.89]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,59067994.990000002,null,26786315.784512501,null,26.933333333333337,null,22,null,2008312,null,3.4,null,45.348273272264159,null,23.33,null,1434335,null,2.4300000000000002]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3758287.96,null,1722264.7495050002,null,24.137931034482762,null,22,null,127782,null,3.4,null,45.825779393045771,null,22.24,null,94928,null,2.5299999999999998]
["","TOTAL FT. MYERS UNIT 2",null,{"$f":"+SUBTOTAL(9,D272:D278)","v":866113338.8499999},null,{"$f":"+SUBTOTAL(9,F272:F278)","v":198250099.95003328},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L272:L278)","v":35147565},null,{"$f":"+ROUND(L279/D279*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T272:T278)","v":40787486},null,{"$f":"+T279/D279*100","v":4.7092550328524485}]
["",""]
["","FT. MYERS UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,10700878,null,1890177.8307749999,null,21.103448275862064,null,23,null,{"$f":"+ROUND(D282*N282/100,0)","v":374531},null,3.5,null,{"$f":"F282/D282*100","v":17.663763952593424},null,24.85,null,363168,null,{"$f":"+ROUND(T282/D282*100,2)","v":3.39}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13754446.34,null,2575625.65601,null,19.230769230769226,null,21,null,522669,null,3.8,null,18.725767597927174,null,23.58,null,491580,null,3.57]
[343,"PRIME MOVERS - GENERAL",null,168674571.06,null,-2356861.8319111057,null,18.848167539267024,"*",15.5,"**",8771078,null,5.2,null,-1.3972834299206462,null,23.24,null,7577094,null,4.49]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,20277149.27,null,-285151.0805563975,null,18.848167539267024,"*",15.5,"**",1054412,null,5.2,null,-1.4062680939981931,null,19.16,null,766280,null,3.78]
[344,"GENERATORS",null,48074379.299999997,null,8684298.6978475004,null,23.566666666666663,null,23,null,1634529,null,3.4,null,18.064297083597502,null,24.44,null,1670717,null,3.48]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33771053.380000003,null,6357742.2970499992,null,23.566666666666663,null,23,null,1148216,null,3.4,null,18.826011215910725,null,24.37,null,1152595,null,3.41]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1777365.41,null,269117.27785000001,null,20.689655172413794,null,23,null,60430,null,3.4,null,15.141359021384353,null,23.59,null,65443,null,3.68]
["","TOTAL FT. MYERS UNIT 3",null,{"$f":"+SUBTOTAL(9,D282:D288)","v":297029842.76000005},null,{"$f":"+SUBTOTAL(9,F282:F288)","v":17134948.847064994},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L282:L288)","v":13565865},null,{"$f":"+ROUND(L289/D289*100,1)","v":4.5999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T282:T288)","v":12086877},null,{"$f":"+T289/D289*100","v":4.0692466749094258}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D260:D290)","v":1180060530.7200003},null,{"$f":"+SUBTOTAL(9,F260:F290)","v":219596122.72790578},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L260:L290)","v":49407150},null,{"$f":"+ROUND(L291/D291*100,1)","v":4.2},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T260:T290)","v":53435963},null,{"$f":"+T291/D291*100","v":4.5282391545963048}]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,31908336.039999999,null,11618676.143918749,null,14.068965517241381,null,25,null,{"$f":"+ROUND(D296*N296/100,0)","v":1116792},null,3.5,null,{"$f":"F296/D296*100","v":36.41266698881973},null,26.5,null,789729,null,{"$f":"+ROUND(T296/D296*100,2)","v":2.4700000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4421337.3899999997,null,1641048.0803225001,null,11.538461538461533,null,23,null,168011,null,3.8,null,37.116554009973449,null,24.55,null,118653,null,2.68]
[343,"PRIME MOVERS - GENERAL",null,285009855.38999999,null,45627279.745970182,null,13.043478260869563,"*",20,"**",12255424,null,4.3,null,16.009018243784944,null,24.32,null,10194608,null,3.58]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,189328023.41,null,17972043.121238001,null,13.043478260869563,"*",20,"**",8141105,null,4.3,null,9.4925425182930141,null,7.04,null,14927723,null,7.88]
[344,"GENERATORS",null,45685134.82,null,17677133.723862503,null,16.833333333333329,null,25,null,1553295,null,3.4,null,38.69340386869959,null,25.78,null,1139587,null,2.4900000000000002]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49757788.939999998,null,18049149.434895001,null,16.833333333333329,null,25,null,1691765,null,3.4,null,36.274018237947459,null,25.39,null,1288058,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12107281.060000001,null,4027877.7689425005,null,13.793103448275874,null,25,null,411648,null,3.4,null,33.268227184795364,null,24.09,null,345436,null,2.85]
["","TOTAL MANATEE UNIT 3",null,{"$f":"+SUBTOTAL(9,D296:D302)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F296:F302)","v":116613208.01914945},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L296:L302)","v":25338040},null,{"$f":"+ROUND(L303/D303*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T296:T302)","v":28803794},null,{"$f":"+T303/D303*100","v":4.6591663975239745}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D295:D304)","v":618217757.04999995},null,{"$f":"+SUBTOTAL(9,F295:F304)","v":116613208.01914945},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L295:L304)","v":25338040},null,{"$f":"+ROUND(L305/D305*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T295:T304)","v":28803794},null,{"$f":"+T305/D305*100","v":4.6591663975239745}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,50503088.939999998,null,32931006.375187505,null,52.055172413793102,null,14.2,null,{"$f":"+ROUND(D311*N311/100,0)","v":1767608},null,3.5,null,{"$f":"F311/D311*100","v":65.20592515501589},null,16.100000000000001,null,1154170,null,{"$f":"+ROUND(T311/D311*100,2)","v":2.29}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,4874750.87,null,3205466.3815425006,null,48.076923076923073,null,13.5,null,185241,null,3.8,null,65.756516938526147,null,15.29,null,118740,null,2.44]
[343,"PRIME MOVERS - GENERAL",null,23358057.84,null,14921186.811573049,null,47.826086956521742,"*",12,"**",1004396,null,4.3,null,63.880254573310239,null,15.31,null,596840,null,2.56]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2230421.5499999998,null,840405.94130195165,null,47.826086956521742,"*",12,"**",95908,null,4.3,null,37.679242352278727,null,5.67,null,107472,null,4.82]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,5443052.4100000001,null,3816636.5643149996,null,52.52,null,14.4,null,185064,null,3.4,null,70.119416033971277,null,15.42,null,112534,null,2.0699999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,4289445.62,null,2872688.6857475,null,51.034482758620705,null,14.2,null,145841,null,3.4,null,66.971094641071588,null,14.95,null,100505,null,2.34]
["","TOTAL MARTIN COMMON",null,{"$f":"+SUBTOTAL(9,D311:D316)","v":90698817.229999989},null,{"$f":"+SUBTOTAL(9,F311:F316)","v":58587390.759667501},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L311:L316)","v":3384058},null,{"$f":"+ROUND(L317/D317*100,1)","v":3.7},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T311:T316)","v":2190261},null,{"$f":"+T317/D317*100","v":2.4148727258987215}]
["",""]
["","MARTIN UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1697788.61,null,1178542.5440187501,null,52.055172413793102,null,14.2,null,{"$f":"+ROUND(D320*N320/100,0)","v":59423},null,3.5,null,{"$f":"F320/D320*100","v":69.416329988145577},null,16.079999999999998,null,34403,null,{"$f":"+ROUND(T320/D320*100,2)","v":2.0299999999999998}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182786.79,null,132041.70250000001,null,48.076923076923073,null,13.5,null,6946,null,3.8,null,72.238099098955672,null,15.13,null,3716,null,2.0299999999999998]
[343,"PRIME MOVERS - GENERAL",null,163056405.62,null,42710301.872228727,null,47.916666666666664,"*",12.5,"**",6848369,null,4.2,null,26.193574983962485,null,15.28,null,8196191,null,5.03]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,62930034,null,4358125.7141482243,null,47.916666666666664,"*",12.5,"**",2643061,null,4.2,null,6.9253509606370525,null,7.31,null,4999507,null,7.94]
[344,"GENERATORS",null,27182223.170000002,null,13254956.700309997,null,52.856666666666662,null,14.3,null,924196,null,3.4,null,48.763328214224195,null,15.9,null,927216,null,3.41]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,29087068.699999999,null,17237157.204997499,null,52.52,null,14.4,null,988960,null,3.4,null,59.260551081235278,null,15.56,null,798949,null,2.75]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,582525.55000000005,null,419938.38920999999,null,51.034482758620705,null,14.2,null,19806,null,3.4,null,72.089265305187027,null,14.85,null,11733,null,2.0099999999999998]
["","TOTAL MARTIN UNIT 3",null,{"$f":"+SUBTOTAL(9,D320:D326)","v":284718832.44},null,{"$f":"+SUBTOTAL(9,F320:F326)","v":79291064.127413198},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L320:L326)","v":11490761},null,{"$f":"+ROUND(L327/D327*100,1)","v":4},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T320:T326)","v":14971715},null,{"$f":"+T327/D327*100","v":5.258421043558843}]
["",""]
["","MARTIN UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,1532780.54,null,823760.53835000005,null,52.055172413793102,null,14.2,null,{"$f":"+ROUND(D330*N330/100,0)","v":53647},null,3.5,null,{"$f":"F330/D330*100","v":53.74288861665741},null,16.12,null,45886,null,{"$f":"+ROUND(T330/D330*100,2)","v":2.99}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,182370.64,null,131655.53639749999,null,48.076923076923073,null,13.5,null,6930,null,3.8,null,72.191190642035352,null,15.13,null,3714,null,2.04]
[343,"PRIME MOVERS - GENERAL",null,169519057.97999999,null,64561904.187580422,null,48.333333333333329,"*",12.4,"**",7119800,null,4.2,null,38.085336809267481,null,15.33,null,7178260,null,4.2300000000000004]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,95841804.769999996,null,13436229.716670815,null,48.333333333333329,"*",12.4,"**",4025356,null,4.2,null,14.01917435602858,null,6.88,null,7101881,null,7.41]
[344,"GENERATORS",null,33559356.939999998,null,18185574.999435,null,52.856666666666662,null,14.3,null,1141018,null,3.4,null,54.189283280810685,null,15.89,null,1030872,null,3.07]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,26145825.260000002,null,15240421.048090002,null,52.52,null,14.4,null,888958,null,3.4,null,58.290074597132836,null,15.57,null,733996,null,2.81]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,844987.37,null,440225.89023749996,null,51.034482758620705,null,14.2,null,28730,null,3.4,null,52.098517192925605,null,15.34,null,27488,null,3.25]
["","TOTAL MARTIN UNIT 4",null,{"$f":"+SUBTOTAL(9,D330:D336)","v":327626183.5},null,{"$f":"+SUBTOTAL(9,F330:F336)","v":112819771.91676122},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L330:L336)","v":13264439},null,{"$f":"+ROUND(L337/D337*100,1)","v":4},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T330:T336)","v":16122097},null,{"$f":"+T337/D337*100","v":4.920881728001449}]
["",""]
["","MARTIN UNIT 8"]
[341,"STRUCTURES AND IMPROVEMENTS",null,25862706.620000001,null,9242822.28295625,null,14.068965517241381,null,25,null,{"$f":"+ROUND(D340*N340/100,0)","v":905195},null,3.5,null,{"$f":"F340/D340*100","v":35.738031671474957},null,26.49,null,646929,null,{"$f":"+ROUND(T340/D340*100,2)","v":2.5}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,12403564.17,null,4361291.7001024997,null,11.538461538461533,null,23,null,471335,null,3.8,null,35.161600652262351,null,24.5,null,343444,null,2.77]
[343,"PRIME MOVERS - GENERAL",null,308994245.61000001,null,45987971.942990899,null,13.043478260869563,"*",20,"**",13286753,null,4.3,null,14.883115979135434,null,24.36,null,11177180,null,3.62]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,222610261.13,null,21583383.109436035,null,13.043478260869563,"*",20,"**",9572241,null,4.3,null,9.6955921977162429,null,6.93,null,17765265,null,7.98]
[344,"GENERATORS",null,44713507.439999998,null,14666540.888582502,null,16.833333333333329,null,25,null,1520259,null,3.4,null,32.801141597453942,null,25.75,null,1218966,null,2.73]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,56238775.219999999,null,19041201.984584995,null,16.833333333333329,null,25,null,1912118,null,3.4,null,33.857782126473907,null,25.28,null,1515916,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5333643.99,null,1899934.1639950003,null,17.241379310344826,null,24,null,181344,null,3.4,null,35.621690678214918,null,24.2,null,146297,null,2.74]
["","TOTAL MARTIN UNIT 8",null,{"$f":"+SUBTOTAL(9,D340:D346)","v":676156704.18000007},null,{"$f":"+SUBTOTAL(9,F340:F346)","v":116783146.07264817},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L340:L346)","v":27849245},null,{"$f":"+ROUND(L347/D347*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T340:T346)","v":32813997},null,{"$f":"+T347/D347*100","v":4.8530165858215861}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D310:D347)","v":1379200537.3499999},null,{"$f":"+SUBTOTAL(9,F310:F347)","v":367481372.87649012},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L310:L347)","v":55988503},null,{"$f":"+ROUND(L349/D349*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T310:T347)","v":66098070},null,{"$f":"+T349/D349*100","v":4.792491607275692}]
[]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,73652635.859999999,null,31568526.817531254,null,24.620689655172413,null,22,null,{"$f":"+ROUND(D354*N354/100,0)","v":2577842},null,3.5,null,{"$f":"F354/D354*100","v":42.861367348124737},null,24.38,null,1786594,null,{"$f":"+ROUND(T354/D354*100,2)","v":2.4300000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,91440.69,null,45565.296630000004,null,23.07692307692308,null,20,null,3475,null,3.8,null,49.830438320183283,null,22.76,null,2136,null,2.34]
[343,"PRIME MOVERS - GENERAL",null,6103661.1299999999,null,-4506895.8657437498,null,19.090909090909079,"*",17.8,"**",274665,null,4.5,null,-73.839221571328451,null,22.21,null,485982,null,7.96]
[344,"GENERATORS",null,206289.15,null,41592.404732500007,null,26.933333333333337,null,22,null,7014,null,3.4,null,20.162187266029264,null,24.35,null,7018,null,3.4]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,2204656.5699999998,null,702455.57186000003,null,26.933333333333337,null,22,null,74958,null,3.4,null,31.862358129547591,null,22.77,null,67909,null,3.08]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2298256.33,null,883034.00066249992,null,24.137931034482762,null,22,null,78141,null,3.4,null,38.421910956403195,null,22.44,null,65115,null,2.83]
["","TOTAL SANFORD COMMON",null,{"$f":"+SUBTOTAL(9,D354:D359)","v":84556939.729999989},null,{"$f":"+SUBTOTAL(9,F354:F359)","v":28734278.225672502},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L354:L359)","v":3016095},null,{"$f":"+ROUND(L360/D360*100,1)","v":3.6},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T354:T359)","v":2414754},null,{"$f":"+T360/D360*100","v":2.8557726990955286}]
["",""]
["","SANFORD UNIT 4"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7638978.5099999998,null,3326983.9462624998,null,21.103448275862064,null,23,null,{"$f":"+ROUND(D363*N363/100,0)","v":267364},null,3.5,null,{"$f":"F363/D363*100","v":43.552733417265493},null,24.21,null,184419,null,{"$f":"+ROUND(T363/D363*100,2)","v":2.41}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1855794.6,null,846703.85171249998,null,19.230769230769226,null,21,null,70520,null,3.8,null,45.624868814280411,null,22.82,null,46659,null,2.5099999999999998]
[343,"PRIME MOVERS - GENERAL",null,215835489.88999999,null,32420005.41593644,null,20,"*",16.8,"**",10360104,null,4.8,null,15.020701846790448,null,22.65,null,8383689,null,3.88]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,183294116.47,null,13739688.665372115,null,20,"*",16.8,"**",8798118,null,4.8,null,7.4959791017737922,null,7.08,null,14887216,null,8.1199999999999992]
[344,"GENERATORS",null,33768064.969999999,null,11149618.254629998,null,23.566666666666663,null,23,null,1148114,null,3.4,null,33.018232654241416,null,23.93,null,987526,null,2.92]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,36216823.270000003,null,15889429.857402498,null,23.566666666666663,null,23,null,1231372,null,3.4,null,43.873063462648901,null,23.1,null,911330,null,2.52]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,3422701.98,null,1509041.5971900001,null,20.689655172413794,null,23,null,116372,null,3.4,null,44.089190528647784,null,22.27,null,89004,null,2.6]
["","TOTAL SANFORD UNIT 4",null,{"$f":"+SUBTOTAL(9,D363:D369)","v":482031969.69000006},null,{"$f":"+SUBTOTAL(9,F363:F369)","v":78881471.588506073},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L363:L369)","v":21991964},null,{"$f":"+ROUND(L370/D370*100,1)","v":4.5999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T363:T369)","v":25489843},null,{"$f":"+T370/D370*100","v":5.287998432218675}]
["",""]
["","SANFORD UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,7486028.9400000004,null,3347396.0313875,null,24.620689655172413,null,22,null,{"$f":"+ROUND(D373*N373/100,0)","v":262011},null,3.5,null,{"$f":"F373/D373*100","v":44.715242997544436},null,23.39,null,183341,null,{"$f":"+ROUND(T373/D373*100,2)","v":2.4500000000000002}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,1867173.2,null,917503.5728325001,null,23.07692307692308,null,20,null,70953,null,3.8,null,49.138642994259989,null,21.96,null,45796,null,2.4500000000000002]
[343,"PRIME MOVERS - GENERAL",null,233978162.78,null,25427829.70121282,null,24.583333333333329,"*",18.100000000000001,"**",9827083,null,4.2,null,10.867608070382857,null,21.87,null,9856867,null,4.21]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,169584346.44,null,8563875.1622726284,null,24.583333333333329,"*",18.100000000000001,"**",7122543,null,4.2,null,5.0499207869416063,null,7.16,null,14199155,null,8.3699999999999992]
[344,"GENERATORS",null,33575007.140000001,null,12550118.9162475,null,26.933333333333337,null,22,null,1141550,null,3.4,null,37.379348465709661,null,23.04,null,956256,null,2.85]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,35686944.619999997,null,15778236.693359999,null,26.933333333333337,null,22,null,1213356,null,3.4,null,44.212909962926382,null,22.33,null,923531,null,2.59]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,2983621.73,null,1325320.5443450001,null,24.137931034482762,null,22,null,101443,null,3.4,null,44.419858288972847,null,21.53,null,79794,null,2.67]
["","TOTAL SANFORD UNIT 5",null,{"$f":"+SUBTOTAL(9,D373:D379)","v":485161284.85000002},null,{"$f":"+SUBTOTAL(9,F373:F379)","v":67910280.621657953},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L373:L379)","v":19738939},null,{"$f":"+ROUND(L380/D380*100,1)","v":4.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T373:T379)","v":26244740},null,{"$f":"+T380/D380*100","v":5.4094876939973124}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D353:D381)","v":1051750194.27},null,{"$f":"+SUBTOTAL(9,F353:F381)","v":175526030.43583646},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L353:L381)","v":44746998},null,{"$f":"+ROUND(L382/D382*100,1)","v":4.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T353:T381)","v":54149337},null,{"$f":"+T382/D382*100","v":5.1484979318291479}]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[341,"STRUCTURES AND IMPROVEMENTS",null,34496252.609999999,null,11955973.3231875,null,7.0344827586206975,null,27,null,{"$f":"+ROUND(D388*N388/100,0)","v":1207369},null,3.5,null,{"$f":"F388/D388*100","v":34.658759774160586},null,28.35,null,819408,null,{"$f":"+ROUND(T388/D388*100,2)","v":2.38}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,13269835.26,null,4563334.3019899996,null,7.6923076923076925,null,24,null,504254,null,3.8,null,34.388778855043597,null,26.22,null,347239,null,2.62]
[343,"PRIME MOVERS - GENERAL",null,278605458.13999999,null,45475533.034841709,null,9.6590909090909065,"*",15.9,"**",15880511,null,5.7,null,16.32255639873004,null,25.84,null,9345514,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,187989955.28,null,16186257.774260754,null,9.6590909090909065,"*",15.9,"**",10715427,null,5.7,null,8.6101716180272891,null,7.4,null,14325299,null,7.62]
[344,"GENERATORS",null,44556175.359999999,null,12477413.542127497,null,10.099999999999994,null,27,null,1514910,null,3.4,null,28.003780489043073,null,27.59,null,1211143,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,55581392.030000001,null,18204939.972665001,null,10.099999999999994,null,27,null,1889767,null,3.4,null,32.753659647169151,null,27.14,null,1418131,null,2.5499999999999998]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,13295148.66,null,4022433.2824199996,null,6.8965517241379368,null,27,null,452035,null,3.4,null,30.254895114651536,null,25.74,null,370576,null,2.79]
["","TOTAL TURKEY POINT UNIT 5",null,{"$f":"+SUBTOTAL(9,D388:D394)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F388:F394)","v":112885885.23149246},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L388:L394)","v":32164273},null,{"$f":"+ROUND(L395/D395*100,1)","v":5.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T388:T394)","v":27837310},null,{"$f":"+T395/D395*100","v":4.4341456533238359}]
[null,""]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D388:D396)","v":627794217.33999991},null,{"$f":"+SUBTOTAL(9,F388:F396)","v":112885885.23149246},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L388:L396)","v":32164273},null,{"$f":"+ROUND(L397/D397*100,1)","v":5.0999999999999996},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T388:T396)","v":27837310},null,{"$f":"+T397/D397*100","v":4.4341456533238359}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3122752.8,null,575485.49225875002,null,0,"***",30,"***",{"$f":"+ROUND(D402*N402/100,0)","v":103051},null,3.3,null,{"$f":"F402/D402*100","v":18.428787967422526},null,32.17,null,81123,null,{"$f":"+ROUND(T402/D402*100,2)","v":2.6}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,450886.51,null,81426.848989999999,null,0,"***",30,"***",14879,null,3.3,null,18.059278151834704,null,29.59,null,12943,null,2.87]
[343,"PRIME MOVERS - GENERAL",null,31305861.010000002,null,2151114.4078129558,null,0,"***",30,"***",1033093,null,3.3,null,6.8712833265497073,null,29.39,null,1023951,null,3.27]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,126771982.41,null,16665363.356645793,null,0,"***",30,"***",4183475,null,3.3,null,13.145935750020424,null,6.89,null,9540845,null,7.53]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,1292150.6100000001,null,145621.86123375001,null,0,"***",30,"***",42641,null,3.3,null,11.269728165337476,null,31.17,null,37612,null,2.91]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,837057.12,null,136432.96448749999,null,0,"***",30,"***",27623,null,3.3,null,16.299122392925824,null,29.38,null,24417,null,2.92]
["","TOTAL WEST COUNTY COMMON",null,{"$f":"+SUBTOTAL(9,D402:D407)","v":163780690.46000001},null,{"$f":"+SUBTOTAL(9,F402:F407)","v":19755444.931428745},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L402:L407)","v":5404762},null,{"$f":"+ROUND(L408/D408*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T402:T407)","v":10720891},null,{"$f":"+T408/D408*100","v":6.54588216100991}]
["",""]
["","WEST COUNTY UNIT 1"]
[341,"STRUCTURES AND IMPROVEMENTS",null,109904545.72,null,23177166.973131251,null,0,"***",30,"***",{"$f":"+ROUND(D411*N411/100,0)","v":3626850},null,3.3,null,{"$f":"F411/D411*100","v":21.08845163891484},null,30.24,null,2940657,null,{"$f":"+ROUND(T411/D411*100,2)","v":2.68}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,21820106.289999999,null,3351288.8613550002,null,0,"***",30,"***",720064,null,3.3,null,15.358719232687113,null,27.9,null,685427,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,302831798.70999998,null,-12320142.256469244,null,0,"***",30,"***",9993449,null,3.3,null,-4.0683119503798704,null,27.4,null,11833463,null,3.91]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,81978670.930000007,null,-3932249.8240407649,null,0,"***",30,"***",2705296,null,3.3,null,-4.7966742805557763,null,5.91,null,9681622,null,11.81]
[344,"GENERATORS",null,49500092.460000001,null,9281825.7724137492,null,0,"***",30,"***",1633503,null,3.3,null,18.751128151758909,null,29.39,null,1418961,null,2.87]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,72345305.590000004,null,14355541.081542503,null,0,"***",30,"***",2387395,null,3.3,null,19.843085829091876,null,28.89,null,2057344,null,2.84]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,8047119.0899999999,null,1572875.46240375,null,0,"***",30,"***",265555,null,3.3,null,19.54582061993257,null,27.32,null,242869,null,3.02]
["","TOTAL WEST COUNTY UNIT 1",null,{"$f":"+SUBTOTAL(9,D411:D417)","v":646427638.79000008},null,{"$f":"+SUBTOTAL(9,F411:F417)","v":35486306.070336245},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L411:L417)","v":21332112},null,{"$f":"+ROUND(L418/D418*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T411:T417)","v":28860343},null,{"$f":"+T418/D418*100","v":4.4645898888267732}]
["",""]
["","WEST COUNTY UNIT 2"]
[341,"STRUCTURES AND IMPROVEMENTS",null,39684489,null,7347094.0433487492,null,0,"***",30,"***",{"$f":"+ROUND(D421*N421/100,0)","v":1309588},null,3.3,null,{"$f":"F421/D421*100","v":18.51376754113868},null,30.24,null,1095605,null,{"$f":"+ROUND(T421/D421*100,2)","v":2.76}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,7476137.1699999999,null,504445.93343249999,null,0,"***",30,"***",246713,null,3.3,null,6.7474140985096449,null,27.98,null,257183,null,3.44]
[343,"PRIME MOVERS - GENERAL",null,257772575.63,null,25698199.36135203,null,0,"***",30,"***",8506495,null,3.3,null,9.9693302511119555,null,27.39,null,8755296,null,3.4]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,149902839.40000001,null,17807451.146825466,null,0,"***",30,"***",4946794,null,3.3,null,11.879328782631095,null,5.84,null,13635170,null,9.1]
[344,"GENERATORS",null,43626333.68,null,7941201.8131237514,null,0,"***",30,"***",1439669,null,3.3,null,18.202771453069193,null,29.4,null,1258297,null,2.88]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,33197917.960000001,null,6310126.7721624998,null,0,"***",30,"***",1095531,null,3.3,null,19.007597945646889,null,28.89,null,953678,null,2.87]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11900801.24,null,2070824.6399925,null,0,"***",30,"***",392726,null,3.3,null,17.400716121803743,null,27.51,null,365976,null,3.08]
["","TOTAL WEST COUNTY UNIT 2",null,{"$f":"+SUBTOTAL(9,D421:D427)","v":543561094.08000004},null,{"$f":"+SUBTOTAL(9,F421:F427)","v":67679343.710237503},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L421:L427)","v":17937516},null,{"$f":"+ROUND(L428/D428*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T421:T427)","v":26321205},null,{"$f":"+T428/D428*100","v":4.8423636803052919}]
["",""]
["","WEST COUNTY UNIT 3"]
[341,"STRUCTURES AND IMPROVEMENTS",null,58787837.530000001,null,10329482.7596425,null,0,"***",30,"***",{"$f":"+ROUND(D431*N431/100,0)","v":1939999},null,3.3,null,{"$f":"F431/D431*100","v":17.570781974028669},null,32.130000000000003,null,1544790,null,{"$f":"+ROUND(T431/D431*100,2)","v":2.63}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,10963087.279999999,null,1082170.33681875,null,0,"***",30,"***",361782,null,3.3,null,9.8710364077184476,null,29.63,null,344577,null,3.14]
[343,"PRIME MOVERS - GENERAL",null,506388398.27999997,null,29212173.0556865,null,0,"***",30,"***",16710817,null,3.3,null,5.7687287376465646,null,28.99,null,16984059,null,3.35]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,84037287.540000007,null,4966775.9005684927,null,0,"***",30,"***",2773230,null,3.3,null,5.9102049173165065,null,6.9,null,7196733,null,8.56]
[344,"GENERATORS",null,65774579.289999999,null,11214181.459521247,null,0,"***",30,"***",2170561,null,3.3,null,17.049415717397356,null,31.25,null,1809076,null,2.75]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,49186847.380000003,null,8844925.0394675005,null,0,"***",30,"***",1623166,null,3.3,null,17.982297119257858,null,30.75,null,1343924,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12695601.689999999,null,8125669.0355062494,null,0,"***",30,"***",418955,null,3.3,null,64.003811980858146,null,29.1,null,165768,null,1.31]
["","TOTAL WEST COUNTY UNIT 3",null,{"$f":"+SUBTOTAL(9,D431:D437)","v":787833638.98999989},null,{"$f":"+SUBTOTAL(9,F431:F437)","v":73775377.587211251},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L431:L437)","v":25998510},null,{"$f":"+ROUND(L438/D438*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T431:T437)","v":29388927},null,{"$f":"+T438/D438*100","v":3.730346807439767}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D401:D439)","v":2141603062.3200004},null,{"$f":"+SUBTOTAL(9,F401:F439)","v":196696472.29921374},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L401:L439)","v":70672900},null,{"$f":"+ROUND(L440/D440*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T401:T439)","v":95291366},null,{"$f":"+T440/D440*100","v":4.4495344481236776}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,84193534.709999993,null,9244880.0708987489,null,0,"***",30,"***",{"$f":"+ROUND(D446*N446/100,0)","v":2778387},null,3.3,null,{"$f":"F446/D446*100","v":10.980510680234808},null,34.04,null,2251249,null,{"$f":"+ROUND(T446/D446*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,48944925.170000002,null,5183870.1967075001,null,0,"***",30,"***",1615183,null,3.3,null,10.591231223058175,null,31.32,null,1444106,null,2.95]
[343,"PRIME MOVERS - GENERAL",null,400913907.58999997,null,38175123.844268896,null,0,"***",30,"***",13230159,null,3.3,null,9.5220253330072051,null,30.59,null,12251265,null,3.06]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,229372194.33000001,null,25648251.123331137,null,0,"***",30,"***",7569282,null,3.3,null,11.181935630101156,null,7.28,null,16956549,null,7.39]
[344,"GENERATORS",null,72067369.810000002,null,7623244.7813524986,null,0,"***",30,"***",2378223,null,3.3,null,10.577942280189481,null,33.11,null,2011663,null,2.79]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,114551904.63,null,12158692.945062501,null,0,"***",30,"***",3780213,null,3.3,null,10.614134251486083,null,32.659999999999997,null,3205274,null,2.8]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,10573301.27,null,1080694.3081887502,null,0,"***",30,"***",348919,null,3.3,null,10.220973379951277,null,30.94,null,313642,null,2.97]
["","TOTAL CAPE CANAVERAL COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D446:D452)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F446:F452)","v":99114757.269810036},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L446:L452)","v":31700366},null,{"$f":"+ROUND(L453/D453*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T446:T452)","v":38433748},null,{"$f":"+T453/D453*100","v":4.000943403906315}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D445:D453)","v":960617137.50999987},null,{"$f":"+SUBTOTAL(9,F445:F453)","v":99114757.269810036},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L445:L453)","v":31700366},null,{"$f":"+ROUND(L455/D455*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T445:T453)","v":38433748},null,{"$f":"+T455/D455*100","v":4.000943403906315}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,81600590.5,null,10055516.327776249,null,0,"***",30,"***",{"$f":"+ROUND(D461*N461/100,0)","v":2692819},null,3.3,null,{"$f":"F461/D461*100","v":12.322847501668814},null,34.94,null,2094364,null,{"$f":"+ROUND(T461/D461*100,2)","v":2.57}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,219919230.56999999,null,25605492.480872501,null,0,"***",30,"***",7257335,null,3.3,null,11.643134806586323,null,32.17,null,6245300,null,2.84]
[343,"PRIME MOVERS - GENERAL",null,533780143.66000003,null,51780097.252200983,null,0,"***",30,"***",17614745,null,3.3,null,9.7006413346808866,null,31.39,null,15865354,null,2.97]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,139524960.78999999,null,21969264.952092759,null,0,"***",30,"***",4604324,null,3.3,null,15.745759631610904,null,7.12,null,9651961,null,6.92]
[344,"GENERATORS",null,80939003.280000001,null,8455775.3447500002,null,0,"***",30,"***",2670987,null,3.3,null,10.447095963732259,null,34.03,null,2201334,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,83796291.620000005,null,9527697.5421387497,null,0,"***",30,"***",2765278,null,3.3,null,11.370070629551266,null,33.56,null,2262948,null,2.7]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,11584212.449999999,null,2033992.5181500001,null,0,"***",30,"***",382279,null,3.3,null,17.558315051015835,null,31.86,null,307028,null,2.65]
["","TOTAL RIVIERA COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D461:D467)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F461:F467)","v":129427836.41798125},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L461:L467)","v":37987767},null,{"$f":"+ROUND(L468/D468*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T461:T467)","v":38628289},null,{"$f":"+T468/D468*100","v":3.3556422545251827}]
["",""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D460:D468)","v":1151144432.8700001},null,{"$f":"+SUBTOTAL(9,F460:F468)","v":129427836.41798125},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L460:L468)","v":37987767},null,{"$f":"+ROUND(L470/D470*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T460:T468)","v":38628289},null,{"$f":"+T470/D470*100","v":3.3556422545251827}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[341,"STRUCTURES AND IMPROVEMENTS",null,101725228.06999999,null,5413540.2227553716,null,0,"***",30,"***",{"$f":"+ROUND(D476*N476/100,0)","v":3356933},null,3.3,null,{"$f":"F476/D476*100","v":5.3217282727841733},null,36.880000000000003,null,2666654,null,{"$f":"+ROUND(T476/D476*100,2)","v":2.62}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,59665117.359999999,null,3175215.419536978,null,0,"***",30,"***",1968949,null,3.3,null,5.3217282727841733,null,33.89,null,1719677,null,2.88]
[343,"PRIME MOVERS - GENERAL",null,518622216.98000002,null,21854510.592000898,null,0,"***",30,"***",17114533,null,3.3,null,4.2139557227729965,null,33.03,null,15510941,null,2.99]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,191363195.91,null,15928983.858409677,null,0,"***",30,"***",6314985,null,3.3,null,8.3239537167330937,null,8.01,null,13540211,null,7.08]
[344,"GENERATORS",null,87208138.849999994,null,4640980.1813493278,null,0,"***",30,"***",2877869,null,3.3,null,5.3217282727841733,null,35.9,null,2372797,null,2.72]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,138483955.50999999,null,7369739.8136455258,null,0,"***",30,"***",4569971,null,3.3,null,5.3217282727841733,null,35.46,null,3775632,null,2.73]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,12795087.470000001,null,680919.78741845523,null,0,"***",30,"***",422238,null,3.3,null,5.3217282727841733,null,33.74,null,366629,null,2.87]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,{"$f":"+SUBTOTAL(9,D476:D482)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F476:F482)","v":59063889.875116237},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L476:L482)","v":36625478},null,{"$f":"+ROUND(L483/D483*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T476:T482)","v":39952541},null,{"$f":"+T483/D483*100","v":3.5997725083603869}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,{"$f":"+SUBTOTAL(9,D475:D483)","v":1109862940.1500001},null,{"$f":"+SUBTOTAL(9,F475:F483)","v":59063889.875116237},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L475:L483)","v":36625478},null,{"$f":"+ROUND(L485/D485*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T475:T483)","v":39952541},null,{"$f":"+T485/D485*100","v":3.5997725083603869}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D227:D486)","v":10884506010.900002},null,{"$f":"+SUBTOTAL(9,F227:F486)","v":1766287393.4869287},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L227:L486)","v":412097322},null,{"$f":"+ROUND(L487/D487*100,1)","v":3.8},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T227:T486)","v":471368850},null,{"$f":"+T487/D487*100","v":4.3306407247876946}]
[null,""]
[null,""]
["PEAKER PLANTS"]
[null,""]
["","LAUDERDALE GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,601221.5,null,330321.73522000009,null,79.42978723404255,"***",10.4,"***",{"$f":"+ROUND(D493*N493/100,0)","v":13227},null,2.2000000000000002,null,{"$f":"F493/D493*100","v":54.941770249400612},null,10.3,null,27468,null,{"$f":"+ROUND(T493/D493*100,2)","v":4.57}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,194416.91,null,102092.6630855556,null,74.615384615384613,"***",9.9,"***",5055,null,2.6,null,52.512234190717052,null,9.8000000000000007,null,10016,null,5.15]
[343,"PRIME MOVERS - GENERAL",null,14841925.279999999,null,2188183.7755663302,null,73.823529411764696,"***",8.9,"***",430416,null,2.9,null,14.743260960321519,null,10.14,null,1291814,null,8.6999999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,1858778.65,null,571426.05007311457,null,73.823529411764696,"***",8.9,"***",53905,null,2.9,null,30.74201708057679,null,7.6,null,98461,null,5.3]
[344,"GENERATORS",null,1748135.45,null,750004.79137333413,null,79.116666666666674,"***",10.4,"***",36711,null,2.1,null,42.903128094183671,null,9.73,null,107973,null,6.18]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,420107.13,null,174656.81642166671,null,79.116666666666674,"***",10.4,"***",8822,null,2.1,null,41.574351861551769,null,9.2200000000000006,null,27533,null,6.55]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20934.61,null,8569.5999233333496,null,77.608695652173907,"***",10.3,"***",461,null,2.2000000000000002,null,40.93508273301174,null,9.07,null,1409,null,6.73]
["","TOTAL LAUDERDALE GTS",null,{"$f":"+SUBTOTAL(9,D493:D499)","v":19685519.529999997},null,{"$f":"+SUBTOTAL(9,F493:F499)","v":4125255.4316633348},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L493:L499)","v":548597},null,{"$f":"+ROUND(L500/D500*100,1)","v":2.8},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T493:T499)","v":1564674},null,{"$f":"+T500/D500*100","v":7.9483500428601594}]
["",""]
["","FT. MYERS GTS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,941092.66,null,199921.37560083548,null,77.890909090909091,"***",10.4,"***",{"$f":"+ROUND(D503*N503/100,0)","v":21645},null,2.2999999999999998,null,{"$f":"F503/D503*100","v":21.2435378680815},null,10.39,null,73147,null,{"$f":"+ROUND(T503/D503*100,2)","v":7.77}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,724317.88,null,139689.39757729124,null,73.243243243243242,"***",9.9,"***",19557,null,2.7,null,19.285648115892325,null,10.130000000000001,null,59858,null,8.26]
[343,"PRIME MOVERS - GENERAL",null,10218902.539999999,null,1769583.5911101266,null,72.8125,"***",8.6999999999999993,"***",316786,null,3.1,null,17.316767472665678,null,10.14,null,863500,null,8.4499999999999993]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,2807095.36,null,1209852.3085479857,null,72.8125,"***",8.6999999999999993,"***",87020,null,3.1,null,43.099793679541612,null,5.72,null,136920,null,4.88]
[344,"GENERATORS",null,4602021.84,null,652682.94027096475,null,77.657777777777781,"***",10.4,"***",101244,null,2.2000000000000002,null,14.182525919324293,null,10.3,null,396835,null,8.6199999999999992]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,3450437.53,null,576559.85641460388,null,77.657777777777781,"***",10.4,"***",75910,null,2.2000000000000002,null,16.709760759372564,null,10.34,null,284612,null,8.25]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,20936.09,null,3116.9766706915188,null,76.590909090909093,"***",10.3,"***",482,null,2.2999999999999998,null,14.888055366076086,null,10.17,null,1793,null,8.56]
["","TOTAL FT. MYERS GTS",null,{"$f":"+SUBTOTAL(9,D503:D509)","v":22764803.899999999},null,{"$f":"+SUBTOTAL(9,F503:F509)","v":4551406.4461924993},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L503:L509)","v":622644},null,{"$f":"+ROUND(L510/D510*100,1)","v":2.7},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T503:T509)","v":1816665},null,{"$f":"+T510/D510*100","v":7.9801478105418697}]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[341,"STRUCTURES AND IMPROVEMENTS",null,43805885.75,null,1507491.880663194,null,0,"***",30,"***",{"$f":"+ROUND(D513*N513/100,0)","v":1445594},null,3.3,null,{"$f":"F513/D513*100","v":3.4412998501307421},null,36.880000000000003,null,1170675,null,{"$f":"+ROUND(T513/D513*100,2)","v":2.67}]
[342,"FUEL HOLDERS, PRODUCERS AND ACCESSORIES",null,26150084.739999998,null,899902.82696668187,null,0,"***",30,"***",862953,null,3.3,null,3.4412998501307412,null,33.89,null,768211,null,2.94]
[343,"PRIME MOVERS - GENERAL",null,226797341.74000001,null,8026196.0414384641,null,0,"***",30,"***",7484312,null,3.3,null,3.5389286222938527,null,33.03,null,6829400,null,3.01]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,83870826.980000004,null,2664827.1831268165,null,0,"***",30,"***",2767737,null,3.3,null,3.1772992816230081,null,23.58,null,2412360,null,2.88]
[344,"GENERATORS",null,38221666.560000002,null,1315322.154046752,null,0,"***",30,"***",1261315,null,3.3,null,3.4412998501307421,null,35.9,null,1059972,null,2.77]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,60694880.549999997,null,2088692.8334041825,null,0,"***",30,"***",2002931,null,3.3,null,3.4412998501307412,null,35.46,null,1686974,null,2.78]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,5607843.1799999997,null,192982.698948907,null,0,"***",30,"***",185059,null,3.3,null,3.4412998501307412,null,33.74,null,163812,null,2.92]
["","TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,{"$f":"+SUBTOTAL(9,D513:D519)","v":485148529.50000006},null,{"$f":"+SUBTOTAL(9,F513:F519)","v":16695415.618594998},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L513:L519)","v":16009901},null,{"$f":"+ROUND(L520/D520*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T513:T519)","v":14091404},null,{"$f":"+T520/D520*100","v":2.9045546143410497}]
[""]
["TOTAL PEAKER PLANTS",null,null,{"$f":"+SUBTOTAL(9,D493:D521)","v":527598852.93000007},null,{"$f":"+SUBTOTAL(9,F493:F521)","v":25372077.49645083},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L493:L521)","v":17181142},null,{"$f":"+ROUND(L522/D522*100,1)","v":3.3},null,{"$f":"F522/D522*100","v":4.8089713151474776},null,null,null,{"$f":"+SUBTOTAL(9,T493:T521)","v":17472743},null,{"$f":"+T522/D522*100","v":3.3117477232874539}]
[null,""]
[]
["SOLAR PRODUCTION PLANT"]
[null,""]
[null,"DESOTO SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4651944.47,null,1140422.4955350002,null,0,null,30,null,{"$f":"+ROUND(D528*N528/100,0)","v":153514},null,3.3,null,{"$f":"F528/D528*100","v":24.514963643471873},null,21.52,null,163175,null,{"$f":"+ROUND(T528/D528*100,2)","v":3.51}]
[343,"PRIME MOVERS - GENERAL",null,119117666.36,null,32672680.641079996,null,0,null,30,null,{"$f":"+ROUND(D529*N529/100,0)","v":3930883},null,3.3,null,{"$f":"F529/D529*100","v":27.428912636968484},null,21.52,null,4016960,null,{"$f":"+ROUND(T529/D529*100,2)","v":3.37}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,27632355.41,null,5776622.9478925001,null,0,null,30,null,{"$f":"+ROUND(D530*N530/100,0)","v":911868},null,3.3,null,{"$f":"F530/D530*100","v":20.905286075619784},null,21.52,null,1015601,null,{"$f":"+ROUND(T530/D530*100,2)","v":3.68}]
[null,"TOTAL DESOTOSOLAR",null,{"$f":"+SUBTOTAL(9,D526:D530)","v":151401966.24000001},null,{"$f":"+SUBTOTAL(9,F526:F530)","v":39589726.084507495},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L526:L530)","v":4996265},null,{"$f":"+ROUND(L531/D531*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T526:T530)","v":5195736},null,{"$f":"+T531/D531*100","v":3.4317493550670286}]
[null,""]
[null,"SPACE COAST SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,3995821.4,null,877822.96292249986,null,0,null,30,null,{"$f":"+ROUND(D534*N534/100,0)","v":131862},null,3.3,null,{"$f":"F534/D534*100","v":21.968523491127502},null,22.52,null,138455,null,{"$f":"+ROUND(T534/D534*100,2)","v":3.46}]
[343,"PRIME MOVERS - GENERAL",null,52975941.5,null,13541798.970190002,null,0,null,30,null,{"$f":"+ROUND(D535*N535/100,0)","v":1748206},null,3.3,null,{"$f":"F535/D535*100","v":25.562167630734795},null,22.52,null,1751072,null,{"$f":"+ROUND(T535/D535*100,2)","v":3.31}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,6295428.5,null,1295516.33027,null,0,null,30,null,{"$f":"+ROUND(D536*N536/100,0)","v":207749},null,3.3,null,{"$f":"F536/D536*100","v":20.578683885775209},null,22.52,null,222021,null,{"$f":"+ROUND(T536/D536*100,2)","v":3.53}]
[null,"TOTAL SPACE COAST SOLAR",null,{"$f":"+SUBTOTAL(9,D532:D536)","v":63267191.399999999},null,{"$f":"+SUBTOTAL(9,F532:F536)","v":15715138.263382502},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L532:L536)","v":2087817},null,{"$f":"+ROUND(L537/D537*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T532:T536)","v":2111548},null,{"$f":"+T537/D537*100","v":3.3375086727810714}]
[null,""]
[null,"MARTIN SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,21390960.23,null,3831142.9163124994,null,0,null,30,null,{"$f":"+ROUND(D540*N540/100,0)","v":705902},null,3.3,null,{"$f":"F540/D540*100","v":17.910102562574394},null,27.48,null,639004,null,{"$f":"+ROUND(T540/D540*100,2)","v":2.99}]
[343,"PRIME MOVERS - GENERAL",null,407102089.06999999,null,85750894.695528761,null,0,null,30,null,{"$f":"+ROUND(D541*N541/100,0)","v":13434369},null,3.3,null,{"$f":"F541/D541*100","v":21.063732414496194},null,27.47,null,11698260,null,{"$f":"+ROUND(T541/D541*100,2)","v":2.87}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,4253317.4400000004,null,765959.53364375001,null,0,null,30,null,{"$f":"+ROUND(D542*N542/100,0)","v":140359},null,3.3,null,{"$f":"F542/D542*100","v":18.008520277380235},null,27.47,null,126952,null,{"$f":"+ROUND(T542/D542*100,2)","v":2.98}]
[346,"MISCELLANEOUS POWER PLANT EQUIPMENT",null,1339.75,null,298.56988250000001,null,0,null,30,null,{"$f":"+ROUND(D543*N543/100,0)","v":44},null,3.3,null,{"$f":"F543/D543*100","v":22.285492256017914},null,27.48,null,38,null,{"$f":"+ROUND(T543/D543*100,2)","v":2.84}]
[null,"TOTAL MARTIN SOLAR",null,{"$f":"+SUBTOTAL(9,D538:D543)","v":432747706.49000001},null,{"$f":"+SUBTOTAL(9,F538:F543)","v":90348295.715367511},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L538:L543)","v":14280674},null,{"$f":"+ROUND(L544/D544*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T538:T543)","v":12464254},null,{"$f":"+T544/D544*100","v":2.8802588235757698}]
[null,""]
[null,"BABCOCK RANCH SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4078183.73,null,151546.75376098501,null,0,null,30,null,{"$f":"+ROUND(D547*N547/100,0)","v":134580},null,3.3,null,{"$f":"F547/D547*100","v":3.7160354656455121},null,28.53,null,137632,null,{"$f":"+ROUND(T547/D547*100,2)","v":3.37}]
[343,"PRIME MOVERS - GENERAL",null,104431380.3,null,3880707.1292111403,null,0,null,30,null,{"$f":"+ROUND(D548*N548/100,0)","v":3446236},null,3.3,null,{"$f":"F548/D548*100","v":3.7160354656455121},null,28.53,null,3524384,null,{"$f":"+ROUND(T548/D548*100,2)","v":3.37}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24224241.09,null,900181.39018787292,null,0,null,30,null,{"$f":"+ROUND(D549*N549/100,0)","v":799400},null,3.3,null,{"$f":"F549/D549*100","v":3.7160354656455121},null,28.53,null,817528,null,{"$f":"+ROUND(T549/D549*100,2)","v":3.37}]
[null,"TOTAL BABCOCK RANCH SOLAR",null,{"$f":"+SUBTOTAL(9,D545:D549)","v":132733805.12},null,{"$f":"+SUBTOTAL(9,F545:F549)","v":4932435.2731599985},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L545:L549)","v":4380216},null,{"$f":"+ROUND(L550/D550*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T545:T549)","v":4479544},null,{"$f":"+T550/D550*100","v":3.3748328061191346}]
[null,""]
[null,"MANATEE SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4118678.93,null,142042.10528323136,null,0,null,30,null,{"$f":"+ROUND(D553*N553/100,0)","v":135916},null,3.3,null,{"$f":"F553/D553*100","v":3.448729743137112},null,28.53,null,139384,null,{"$f":"+ROUND(T553/D553*100,2)","v":3.38}]
[343,"PRIME MOVERS - GENERAL",null,105468354.02,null,3637318.4946848857,null,0,null,30,null,{"$f":"+ROUND(D554*N554/100,0)","v":3480456},null,3.3,null,{"$f":"F554/D554*100","v":3.448729743137112},null,28.53,null,3569262,null,{"$f":"+ROUND(T554/D554*100,2)","v":3.38}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24464780.879999999,null,843724.17480188119,null,0,null,30,null,{"$f":"+ROUND(D555*N555/100,0)","v":807338},null,3.3,null,{"$f":"F555/D555*100","v":3.448729743137112},null,28.53,null,827938,null,{"$f":"+ROUND(T555/D555*100,2)","v":3.38}]
[null,"TOTAL MANATEE SOLAR",null,{"$f":"+SUBTOTAL(9,D551:D555)","v":134051813.83},null,{"$f":"+SUBTOTAL(9,F551:F555)","v":4623084.7747699982},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L551:L555)","v":4423710},null,{"$f":"+ROUND(L556/D556*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T551:T555)","v":4536584},null,{"$f":"+T556/D556*100","v":3.3842018771585916}]
[null,""]
[null,"CITRUS SOLAR"]
[341,"STRUCTURES AND IMPROVEMENTS",null,4207181.04,null,156213.68168965142,null,0,null,30,null,{"$f":"+ROUND(D559*N559/100,0)","v":138837},null,3.3,null,{"$f":"F559/D559*100","v":3.7130249495907459},null,28.53,null,141990,null,{"$f":"+ROUND(T559/D559*100,2)","v":3.37}]
[343,"PRIME MOVERS - GENERAL",null,107734656.63,null,4000214.6800278206,null,0,null,30,null,{"$f":"+ROUND(D560*N560/100,0)","v":3555244},null,3.3,null,{"$f":"F560/D560*100","v":3.7130249495907459},null,28.53,null,3635978,null,{"$f":"+ROUND(T560/D560*100,2)","v":3.37}]
[345,"ACCESSORY ELECTRIC EQUIPMENT",null,24990479.77,null,927902.74888252805,null,0,null,30,null,{"$f":"+ROUND(D561*N561/100,0)","v":824686},null,3.3,null,{"$f":"F561/D561*100","v":3.7130249495907459},null,28.53,null,843413,null,{"$f":"+ROUND(T561/D561*100,2)","v":3.37}]
[null,"TOTAL CITRUS SOLAR",null,{"$f":"+SUBTOTAL(9,D557:D561)","v":136932317.44},null,{"$f":"+SUBTOTAL(9,F557:F561)","v":5084331.1106000002},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L557:L561)","v":4518767},null,{"$f":"+ROUND(L562/D562*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T557:T561)","v":4621381},null,{"$f":"+T562/D562*100","v":3.3749381346919529}]
[null,""]
["TOTAL SOLAR PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D528:D563)","v":1051134800.52},null,{"$f":"+SUBTOTAL(9,F528:F563)","v":160293011.22178748},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L528:L563)","v":34687449},null,{"$f":"+ROUND(L564/D564*100,1)","v":3.3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T528:T563)","v":33409047},null,{"$f":"+T564/D564*100","v":3.1783789275621386}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,{"$f":"+SUBTOTAL(9,D17:D565)","v":23528808008.330017},null,{"$f":"+SUBTOTAL(9,F17:F565)","v":5984853374.8645096},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L17:L565)","v":704797725},null,{"$f":"+ROUND(L566/D566*100,1)","v":3},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T17:T565)","v":970091281},null,{"$f":"+T566/D566*100","v":4.1229937388096918}]
[null,""]
[null,""]
["TRANSMISSION, DISTRIBUTION, AND GENERAL PLANT"]
[null,""]
[null,"TRANSMISSION PLANT"]
[350.2,"EASEMENTS",null,256062200.68000001,null,83384302.848000005,null,22.666666666666671,null,58,null,{"$f":"+ROUND(D572*N572/100,0)","v":3328809},null,1.3,null,{"$f":"F572/D572*100","v":32.564081159407458},null,53.58,null,3222805,null,{"$f":"+ROUND(T572/D572*100,2)","v":1.26}]
[352,"STRUCTURES AND IMPROVEMENTS",null,164509018.69,null,42940285.587999992,null,24.916666666666657,null,47,null,3125671,null,1.9,null,26.102086031475551,null,52.3,null,2796273,null,1.7]
[353,"STATION EQUIPMENT",null,1836156315.26,null,535313220.12125248,null,28.050000000000015,null,29,null,47740064,null,2.6,null,29.154011326396905,null,30.83,null,43385216,null,2.36]
[353.1,"STATION EQUIPMENT - STEP-UP TRANSFORMERS",null,416112312.94999999,null,69487768.060000002,null,28.571428571428569,null,25,null,12067257,null,2.9,null,16.699281875936617,null,23.53,null,14731175,null,3.54]
[354,"TOWERS AND FIXTURES",null,371412402.08999997,null,232954144.354,null,39.807692307692307,null,34,null,8171073,null,2.2000000000000002,null,62.721153909543112,null,36.46,null,6344250,null,1.71]
[355,"POLES AND FIXTURES",null,1315959900.5599999,null,448901389.57800001,null,37.5,null,33,null,44742637,null,3.4,null,34.11208725941971,null,39.75,null,38365747,null,2.92]
[356,"OVERHEAD CONDUCTORS AND DEVICES",null,905131018.38999999,null,382405934.912,null,38.297872340425528,null,35,null,28964193,null,3.2,null,42.248683024055879,null,39.659999999999997,null,25732404,null,2.84]
[357,"UNDERGROUND CONDUIT",null,80295444.120000005,null,27751731.549999997,null,33.333333333333329,null,40,null,1365023,null,1.7,null,34.56202509886559,null,45.61,null,1152022,null,1.43]
[358,"UNDERGROUND CONDUCTORS AND DEVICES",null,111203910.44,null,31010192.599999998,null,36.666666666666671,null,40,null,2001670,null,1.8,null,27.885883218766423,null,49.36,null,2075253,null,1.87]
[359,"ROADS AND TRAILS",null,120783299.18000001,null,44431827.413000003,null,30.461538461538467,null,47,null,2053316,null,1.7,null,36.786399870386447,null,54.85,null,1612212,null,1.33]
[null,""]
[null,"TOTAL TRANSMISSION PLANT",null,{"$f":"+SUBTOTAL(9,D572:D582)","v":5577625822.3599997},null,{"$f":"+SUBTOTAL(9,F572:F582)","v":1898580797.0242522},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L572:L582)","v":153559713},null,{"$f":"+ROUND(L583/D583*100,1)","v":2.8},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T572:T582)","v":139417357},null,{"$f":"+T583/D583*100","v":2.499582464658948}]
[null,""]
[null,"DISTRIBUTION PLANT"]
[361,"STRUCTURES AND IMPROVEMENTS",null,205508712.61000001,null,58619127.831,null,19.166666666666657,null,50,null,{"$f":"+ROUND(D586*N586/100,0)","v":3904666},null,1.9,null,{"$f":"F586/D586*100","v":28.523913700069382},null,49.52,null,3588770,null,{"$f":"+ROUND(T586/D586*100,2)","v":1.75}]
[362,"STATION EQUIPMENT",null,1911232118.75,null,565016144.5940001,null,25.581395348837205,null,33,null,{"$f":"+ROUND(D587*N587/100,0)","v":49692035},null,2.6,null,{"$f":"F587/D587*100","v":29.56292639972672},null,34.06,null,45136206,null,{"$f":"+ROUND(T587/D587*100,2)","v":2.36}]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,1152547582.3699999,null,511487607.57485461,null,49.230769230769241,null,27,null,{"$f":"+ROUND(D588*N588/100,0)","v":47254451},null,4.0999999999999996,null,{"$f":"F588/D588*100","v":44.378871241313561},null,28.92,null,62019625,null,{"$f":"+ROUND(T588/D588*100,2)","v":5.38}]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,931675387.74000001,null,118841771.20514533,null,49.230769230769241,null,27,null,{"$f":"+ROUND(D589*N589/100,0)","v":38198691},null,4.0999999999999996,null,{"$f":"F589/D589*100","v":12.755705771451609},null,46.02,null,37907627,null,{"$f":"+ROUND(T589/D589*100,2)","v":4.07}]
[365,"OVERHEAD CONDUCTORS AND DEVICES",null,2233914471.5,null,797691076.36000001,null,42.926829268292693,null,30,null,{"$f":"+ROUND(D590*N590/100,0)","v":87122664},null,3.9,null,{"$f":"F590/D590*100","v":35.708219206099542},null,39.29,null,82040086,null,{"$f":"+ROUND(T590/D590*100,2)","v":3.67}]
[366.6,"UNDERGROUND CONDUIT, DUCT SYSTEM",null,1527417261.03,null,361940007.14999998,null,16.028571428571439,null,59,null,22911259,null,1.5,null,23.696210353543407,null,53.67,null,21715619,null,1.42]
[366.7,"UNDERGROUND CONDUIT, DIRECT BURIED",null,287479643.85000002,null,31128709.419999994,null,20,null,40,null,5749593,null,2,null,10.828143865463465,null,44.49,null,5761990,null,2]
[367.6,"UNDERGROUND CONDUCTORS AND DEVICES, DUCT SYSTEM",null,1707263746.8399999,null,490906532.10000002,null,23.68421052631578,null,29,null,44388857,null,2.6,null,28.753994982241394,null,31.24,null,41668387,null,2.44]
[367.7,"UNDERGROUND CONDUCTORS AND DEVICES, DIRECT BURIED",null,936987533.87,null,309852422.01999998,null,47.428571428571431,null,18.399999999999999,null,27172638,null,2.9,null,33.069001541592513,null,25.06,null,25025344,null,2.67]
[368,"LINE TRANSFORMERS",null,2222715382.7600002,null,1015547475.5999999,null,41.666666666666657,null,22,null,84463185,null,3.8,null,45.689496886415107,null,23.37,null,65921062,null,2.97]
[369.1,"SERVICES, OVERHEAD",null,583179472.33000004,null,132503973.38999999,null,46.25,null,36,null,22743999,null,3.9,null,22.720959786290422,null,47.09,null,25050963,null,4.3]
[369.6,"SERVICES, UNDERGROUND",null,815647717.33000004,null,334839861.48000002,null,33.15789473684211,null,26,null,22838136,null,2.8,null,41.052019685175964,null,30.98,null,19469174,null,2.39]
[370,"METERS",null,90547257.879999995,null,66395671.999999963,null,43.333333333333329,null,24,null,3259701,null,3.6,null,73.327093005944448,null,16.579999999999998,null,3095040,null,3.42]
[370.1,"METERS - AMI",null,840946337.94000006,null,234993270.98549029,null,5.2000000000000028,null,19.2,null,54661512,null,6.5,null,27.943907997879482,null,15.29,null,56130606,null,6.67]
[371,"INSTALLATIONS ON CUSTOMERS' PREMISES",null,82197777.310000002,null,34707238.769999996,null,32,null,22,null,3287911,null,4,null,42.224059951287259,null,22.07,null,2710476,null,3.3]
[373,"STREET LIGHTING AND SIGNAL SYSTEMS",null,486691167.85000002,null,185439324.44999999,null,32,null,22,null,19467647,null,4,null,38.102052533477057,null,27.35,null,13683931,null,2.81]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,{"$f":"+SUBTOTAL(9,D586:D602)","v":16015951571.960001},null,{"$f":"+SUBTOTAL(9,F586:F602)","v":5249910214.9304905},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L586:L602)","v":537116945},null,{"$f":"+ROUND(L603/D603*100,1)","v":3.4},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T586:T602)","v":510924906},null,{"$f":"+T603/D603*100","v":3.1901002179258833}]
[null,""]
[null,"GENERAL PLANT"]
[390,"STRUCTURES AND IMPROVEMENTS",null,498029542.85000002,null,128926295.48,null,29.399999999999991,null,36,null,{"$f":"+ROUND(D606*N606/100,0)","v":10458620},null,2.1,null,{"$f":"F606/D606*100","v":25.887278642590672},null,42.31,null,9900879,null,{"$f":"+ROUND(T606/D606*100,2)","v":1.99}]
[392.1,"AUTOMOBILES",null,9553997.9000000004,null,2860934.89,null,42.5,null,3,null,1356668,null,14.2,null,29.944897622386957,null,3.56,null,1477518,null,15.46]
[392.2,"LIGHT TRUCKS",null,49640483.380000003,null,14686874.99,null,41.555555555555557,null,4.5999999999999996,null,4666205,null,9.4,null,29.586486653587457,null,5.53,null,4974238,null,10.02]
[392.3,"HEAVY TRUCKS",null,258262874.08000001,null,110025531.16,null,49.583333333333343,null,5,null,18336664,null,7.1,null,42.602147734915349,null,6.98,null,15687380,null,6.07]
[392.4,"TRACTOR TRAILERS",null,823115.49,null,702528.90999999992,null,71.111111111111114,null,2.6,null,91366,null,11.1,null,85.349980474793384,null,4.46,null,17810,null,2.16]
[392.9,"TRAILERS",null,22842250.530000001,null,3130952.5299999993,null,28.35,null,11.9,null,799479,null,3.5,null,13.706847868987099,null,14.45,null,1126987,null,4.93]
[396.1,"POWER OPERATED EQUIPMENT",null,5278055.37,null,2463918.2799999998,null,29.600000000000005,null,6.3,null,422244,null,8,null,46.682312087984023,null,5.98,null,338199,null,6.41]
[397.8,"COMMUNICATION EQUIPMENT - FIBER OPTICS",null,13578642.16,null,10380859.369999999,null,23,null,7.7,null,1357864,null,10,null,76.449907492075766,null,11.5,null,278068,null,2.0499999999999998]
[null,""]
[null,"TOTAL GENERAL PLANT",null,{"$f":"+SUBTOTAL(9,D606:D614)","v":858008961.75999999},null,{"$f":"+SUBTOTAL(9,F606:F614)","v":273177895.61000001},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L606:L614)","v":37489110},null,{"$f":"+ROUND(L615/D615*100,1)","v":4.4000000000000004},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T606:T614)","v":33801079},null,{"$f":"+T615/D615*100","v":3.9394785493458229}]
[]
["TOTAL TRANSMISSION, DISTRIBUTION AND GENERAL PLANT",null,null,{"$f":"+SUBTOTAL(9,D572:D616)","v":22451586356.080006},null,{"$f":"+SUBTOTAL(9,F572:F616)","v":7421668907.564743},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L572:L616)","v":728165768},null,{"$f":"+ROUND(L617/D617*100,1)","v":3.2},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T572:T616)","v":684143342},null,{"$f":"+T617/D617*100","v":3.0471937757517544}]
[]
[]
["GRAND TOTAL",null,null,{"$f":"+SUBTOTAL(9,D17:D619)","v":45980394364.410019},null,{"$f":"+SUBTOTAL(9,F17:F619)","v":13406522282.429255},null,null,null,null,null,{"$f":"+SUBTOTAL(9,L17:L619)","v":1432963493},null,{"$f":"+ROUND(L620/D620*100,1)","v":3.1},null,null,null,null,null,{"$f":"+SUBTOTAL(9,T17:T619)","v":1654234623},null,{"$f":"+T620/D620*100","v":3.5976955958438217}]
[]
[]
["*","FPL HAS HISTORICALLY MAINTAINED THE BOOK RESERVE FOR ACCOUNTS 343 AND ACCOUNT 364 AT THE ACCOUNT LEVEL, AS OPPOSED TO AT THE LEVEL OF THE SUBACCOUNTS RECOMMENDED IN THE DEPRECIATION STUDY."]
[null,"    THE BOOK RESERVE PERCENTS SHOWN FOR DOCKET NO. 090130-EI ARE THE BOOK RESERVE PERCENTS FOR THE ACCOUNT INCLUDED IN THAT DOCKET."]
["**","IN DOCKET NO. 090130-EI THE COMMISSION ORDERED A COMPOSITE REMAINING LIFE FOR ACCOUNT 343, PRIME MOVERS - GENERAL AND ACCOUNT 343.2 PRIME MOVERS - CAPITAL SPARE PARTS.  THE AVERAGE REMAINING LIFE SHOWN HERE "]
[null,"    FOR BOTH ACCOUNTS IS THE COMPOSITE REMAINING LIFE ORDERED BY THE COMMISSION FOR ALL OF ACCOUNT 343."]
["***","FOR NEW UNITS IN DOCKET NO. 090130-EI AND UNITS ADDED SUBSEQUENT TO THAT DOCKET THE RESERVE PERCENT SHOWN IS 0% AND THE AVERAGE REMAINING LIFE IS EQUAL TO THE LIFE SPAN OF THE UNIT."]

{"sheet":"Table 8","index":13,"n_rows":204,"n_cols":11,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
["FLORIDA POWER AND LIGHT COMPANY"]
["OPC 002095 FPL RC-16"]
["TABLE 8.  ALLOCATION OF BOOK RESERVE TO NEW SUBACCOUNTS FOR ACCOUNTS 343 AND 364"]
[]
[null,null,null,null,null,null,null,null,null,null,"ALLOCATED"]
[null,null,null,null,"ORIGINAL",null,"BOOK",null,"THEORETICAL",null,"BOOK"]
[null,null,null,null,"COST",null,"RESERVE",null,"RESERVE",null,"RESERVE"]
[null,null,null,null,-1,null,-2,null,-3,null,-4]
[]
["COMBINED CYCLE PRODUCTION PLANT"]
[null,""]
["LAUDERDALE COMBINED CYCLE PLANT"]
[null,""]
[null,"LAUDERDALE COMMON"]
[343,"PRIME MOVERS - GENERAL",null,null,29161925.579999998,null,null,null,5239298,null,{"$f":"+I15/I17*G17","v":7732617.8999475874}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,37564239.130000003,null,null,null,6001163,null,{"$f":"+I16/I17*G17","v":8857045.4351524133}]
[null,"TOTAL LAUDERDALE COMMON ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E15:E16)","v":66726164.710000001},null,16589663.335099999,null,{"$f":"+SUBTOTAL(9,I15:I16)","v":11240461},null,{"$f":"+SUBTOTAL(9,K15:K16)","v":16589663.335100001}]
["",""]
["","LAUDERDALE UNIT 4"]
[343,"PRIME MOVERS - GENERAL",null,null,130963584.06,null,null,null,61416478,null,{"$f":"+I20/I22*G22","v":56698997.684554584}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,64498883.460000001,null,null,null,11589153,null,{"$f":"+I21/I22*G22","v":10698974.941431008}]
[null,"TOTAL LAUDERDALE UNIT 4 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E20:E21)","v":195462467.52000001},null,67397972.625985593,null,{"$f":"+SUBTOTAL(9,I20:I21)","v":73005631},null,{"$f":"+SUBTOTAL(9,K20:K21)","v":67397972.625985593}]
["",""]
["","LAUDERDALE UNIT 5"]
[343,"PRIME MOVERS - GENERAL",null,null,130296358.81,null,null,null,60763615,null,{"$f":"+I25/I27*G27","v":36892591.604303971}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,24422477.670000002,null,null,null,3371348,null,{"$f":"+I26/I27*G27","v":2046911.8718494119}]
[null,"TOTAL LAUDERDALE UNIT 5 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E25:E26)","v":154718836.48000002},null,38939503.476153389,null,{"$f":"+SUBTOTAL(9,I25:I26)","v":64134963},null,{"$f":"+SUBTOTAL(9,K25:K26)","v":38939503.476153381}]
[null,""]
["TOTAL LAUDERDALE COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E14:E28)","v":416907468.71000004},null,{"$f":"+SUBTOTAL(9,G15:G27)","v":122927139.43723898},null,{"$f":"+SUBTOTAL(9,I14:I28)","v":148381055},null,{"$f":"+SUBTOTAL(9,K14:K28)","v":122927139.43723898}]
[null,""]
[null,""]
["FT. MYERS COMBINED CYCLE PLANT"]
["",""]
["","FT. MYERS COMMON"]
[343,"PRIME MOVERS - GENERAL",null,null,3966235.24,null,null,null,578796,null,{"$f":"+I35/I37*G37","v":1207202.4510664758}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,441576.73,null,null,null,111570,null,{"$f":"+I36/I37*G37","v":232703.02052102418}]
[null,"TOTAL FT. MYERS COMMON ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E35:E36)","v":4407811.9700000007},null,1439905.4715875001,null,{"$f":"+SUBTOTAL(9,I35:I36)","v":690366},null,{"$f":"+SUBTOTAL(9,K35:K36)","v":1439905.4715875001}]
["",""]
["","FT. MYERS UNIT 2"]
[343,"PRIME MOVERS - GENERAL",null,null,408864985.94999999,null,null,null,97212835,null,{"$f":"+I40/I42*G42","v":89323988.260784045}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,296494182.88999999,null,null,null,48850730,null,{"$f":"+I41/I42*G42","v":44886480.607737973}]
[null,"TOTAL FT. MYERS UNIT 2 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E40:E41)","v":705359168.83999991},null,134210468.86852202,null,{"$f":"+SUBTOTAL(9,I40:I41)","v":146063565},null,{"$f":"+SUBTOTAL(9,K40:K41)","v":134210468.86852202}]
["",""]
["","FT. MYERS UNIT 3"]
[343,"PRIME MOVERS - GENERAL",null,null,168674571.06,null,null,null,15940500,null,{"$f":"+I45/I47*G47","v":-2356861.8319111057}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,20277149.27,null,null,null,1928603,null,{"$f":"+I46/I47*G47","v":-285151.0805563975}]
[null,"TOTAL FT. MYERS UNIT 3 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E45:E46)","v":188951720.33000001},null,-2642012.912467503,null,{"$f":"+SUBTOTAL(9,I45:I46)","v":17869103},null,{"$f":"+SUBTOTAL(9,K45:K46)","v":-2642012.912467503}]
[null,""]
["TOTAL FT. MYERS COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E33:E48)","v":898718701.13999987},null,{"$f":"+SUBTOTAL(9,G35:G47)","v":133008361.42764202},null,{"$f":"+SUBTOTAL(9,I33:I48)","v":164623034},null,{"$f":"+SUBTOTAL(9,K33:K48)","v":133008361.42764203}]
[null,""]
["MANATEE COMBINED CYCLE PLANT"]
[]
["","MANATEE UNIT 3"]
[343,"PRIME MOVERS - GENERAL",null,null,285009855.38999999,null,null,null,67943632,null,{"$f":"+I54/I56*G56","v":45627279.745970182}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,189328023.41,null,null,null,26762189,null,{"$f":"+I55/I56*G56","v":17972043.121238001}]
[null,"TOTAL MANATEE UNIT 3 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E54:E55)","v":474337878.79999995},null,63599322.86720819,null,{"$f":"+SUBTOTAL(9,I54:I55)","v":94705821},null,{"$f":"+SUBTOTAL(9,K54:K55)","v":63599322.867208183}]
[null,""]
["TOTAL MANATEE COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E53:E57)","v":474337878.79999995},null,{"$f":"+SUBTOTAL(9,G56)","v":63599322.86720819},null,{"$f":"+SUBTOTAL(9,I53:I57)","v":94705821},null,{"$f":"+SUBTOTAL(9,K53:K57)","v":63599322.867208183}]
[null,""]
[null,""]
["MARTIN COMBINED CYCLE PLANT"]
["",""]
["","MARTIN COMMON"]
[343,"PRIME MOVERS - GENERAL",null,null,23358057.84,null,null,null,9491221,null,{"$f":"+I64/I66*G66","v":14921186.811573049}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,2230421.5499999998,null,null,null,534574,null,{"$f":"+I65/I66*G66","v":840405.94130195165}]
[null,"TOTAL MARTIN COMMON ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E64:E65)","v":25588479.390000001},null,15761592.752875,null,{"$f":"+SUBTOTAL(9,I64:I65)","v":10025795},null,{"$f":"+SUBTOTAL(9,K64:K65)","v":15761592.752875}]
[""]
["",""]
["","MARTIN UNIT 3"]
[343,"PRIME MOVERS - GENERAL",null,null,163056405.62,null,null,null,68553408,null,{"$f":"+I70/I72*G72","v":42710301.872228727}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,62930034,null,null,null,6995136,null,{"$f":"+I71/I72*G72","v":4358125.7141482243}]
[null,"TOTAL MARTIN UNIT 3 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E70:E71)","v":225986439.62},null,47068427.58637695,null,{"$f":"+SUBTOTAL(9,I70:I71)","v":75548544},null,{"$f":"+SUBTOTAL(9,K70:K71)","v":47068427.58637695}]
[""]
["",""]
["","MARTIN UNIT 4"]
[343,"PRIME MOVERS - GENERAL",null,null,169519057.97999999,null,null,null,66495539,null,{"$f":"+I76/I78*G78","v":64561904.187580422}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,95841804.769999996,null,null,null,13838646,null,{"$f":"+I77/I78*G78","v":13436229.716670815}]
[null,"TOTAL MARTIN UNIT 4 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E76:E77)","v":265360862.75},null,77998133.904251233,null,{"$f":"+SUBTOTAL(9,I76:I77)","v":80334185},null,{"$f":"+SUBTOTAL(9,K76:K77)","v":77998133.904251233}]
[""]
["",""]
["","MARTIN UNIT 8"]
[343,"PRIME MOVERS - GENERAL",null,null,308994245.61000001,null,null,null,70835254,null,{"$f":"+I82/I84*G84","v":45987971.942990899}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,222610261.13,null,null,null,33244876,null,{"$f":"+I83/I84*G84","v":21583383.109436035}]
[null,"TOTAL MARTIN UNIT 8 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E82:E83)","v":531604506.74000001},null,67571355.052426934,null,{"$f":"+SUBTOTAL(9,I82:I83)","v":104080130},null,{"$f":"+SUBTOTAL(9,K82:K83)","v":67571355.052426934}]
[null,""]
["TOTAL MARTIN COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E63:E84)","v":1048540288.5},null,{"$f":"+SUBTOTAL(9,G63:G84)","v":208399509.29593012},null,{"$f":"+SUBTOTAL(9,I63:I84)","v":269988654},null,{"$f":"+SUBTOTAL(9,K63:K84)","v":208399509.29593012}]
[null,""]
["SANFORD COMBINED CYCLE PLANT"]
["",""]
["","SANFORD COMMON"]
[343,"PRIME MOVERS - GENERAL",null,null,6103661.1299999999,null,null,null,1658874,null,{"$f":"+I91/I93*G93","v":-4506895.8657437498}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,0,null,null,null,0,null,{"$f":"+I92/I93*G93","v":0}]
[null,"TOTAL SANFORD COMMON ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E91:E92)","v":6103661.1299999999},null,-4506895.8657437498,null,{"$f":"+SUBTOTAL(9,I91:I92)","v":1658874},null,{"$f":"+SUBTOTAL(9,K91:K92)","v":-4506895.8657437498}]
["",""]
["","SANFORD UNIT 4"]
[343,"PRIME MOVERS - GENERAL",null,null,215835489.88999999,null,null,null,60029860,null,{"$f":"+I96/I98*G98","v":32420005.41593644}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,183294116.47,null,null,null,25440822,null,{"$f":"+I97/I98*G98","v":13739688.665372115}]
[null,"TOTAL SANFORD UNIT 4 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E96:E97)","v":399129606.36000001},null,46159694.081308551,null,{"$f":"+SUBTOTAL(9,I96:I97)","v":85470682},null,{"$f":"+SUBTOTAL(9,K96:K97)","v":46159694.081308559}]
["",""]
["","SANFORD UNIT 5"]
[343,"PRIME MOVERS - GENERAL",null,null,233978162.78,null,null,null,66877610,null,{"$f":"+I101/I103*G103","v":25427829.70121282}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,169584346.44,null,null,null,22523806,null,{"$f":"+I102/I103*G103","v":8563875.1622726284}]
[null,"TOTAL SANFORD UNIT 5 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E101:E102)","v":403562509.22000003},null,33991704.863485448,null,{"$f":"+SUBTOTAL(9,I101:I102)","v":89401416},null,{"$f":"+SUBTOTAL(9,K101:K102)","v":33991704.863485448}]
[null,""]
["TOTAL SANFORD COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E90:E104)","v":808795776.71000004},null,{"$f":"+SUBTOTAL(9,G90:G104)","v":75644503.079050243},null,{"$f":"+SUBTOTAL(9,I90:I104)","v":176530972},null,{"$f":"+SUBTOTAL(9,K90:K104)","v":75644503.079050258}]
[null,""]
[null,""]
["TURKEY POINT COMBINED CYCLE PLANT"]
["",""]
["","TURKEY POINT UNIT 5"]
[343,"PRIME MOVERS - GENERAL",null,null,278605458.13999999,null,null,null,61223306,null,{"$f":"+I111/I113*G113","v":45475533.034841709}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,187989955.28,null,null,null,21791415,null,{"$f":"+I112/I113*G113","v":16186257.774260754}]
[null,"TOTAL TURKEY POINT UNIT 5 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E111:E112)","v":466595413.41999996},null,61661790.809102461,null,{"$f":"+SUBTOTAL(9,I111:I112)","v":83014721},null,{"$f":"+SUBTOTAL(9,K111:K112)","v":61661790.809102461}]
[null,""]
["TOTAL TURKEY POINT COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E111:E114)","v":466595413.41999996},null,{"$f":"+SUBTOTAL(9,G111:G114)","v":61661790.809102461},null,{"$f":"+SUBTOTAL(9,I111:I114)","v":83014721},null,{"$f":"+SUBTOTAL(9,K111:K114)","v":61661790.809102461}]
[null,""]
["WEST COUNTY COMBINED CYCLE PLANT"]
["",""]
[null,"WEST COUNTY COMMON"]
[343,"PRIME MOVERS - GENERAL",null,null,31305861.010000002,null,null,null,2488667,null,{"$f":"+I120/I122*G122","v":2151114.4078129558}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,126771982.41,null,null,null,19280490,null,{"$f":"+I121/I122*G122","v":16665363.356645793}]
[null,"TOTAL WEST COUNTY COMMON ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E120:E121)","v":158077843.41999999},null,18816477.764458749,null,{"$f":"+SUBTOTAL(9,I120:I121)","v":21769157},null,{"$f":"+SUBTOTAL(9,K120:K121)","v":18816477.764458749}]
["",""]
["","WEST COUNTY UNIT 1"]
[343,"PRIME MOVERS - GENERAL",null,null,302831798.70999998,null,null,null,57354160,null,{"$f":"+I125/I127*G127","v":-12320142.256469244}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,81978670.930000007,null,null,null,18305867,null,{"$f":"+I126/I127*G127","v":-3932249.8240407649}]
[null,"TOTAL WEST COUNTY UNIT 1 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E125:E126)","v":384810469.63999999},null,-16252392.080510009,null,{"$f":"+SUBTOTAL(9,I125:I126)","v":75660027},null,{"$f":"+SUBTOTAL(9,K125:K126)","v":-16252392.080510009}]
["",""]
["","WEST COUNTY UNIT 2"]
[343,"PRIME MOVERS - GENERAL",null,null,257772575.63,null,null,null,49415723,null,{"$f":"+I130/I132*G132","v":25698199.36135203}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,149902839.40000001,null,null,null,34242402,null,{"$f":"+I131/I132*G132","v":17807451.146825466}]
[null,"TOTAL WEST COUNTY UNIT 2 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E130:E131)","v":407675415.02999997},null,43505650.508177496,null,{"$f":"+SUBTOTAL(9,I130:I131)","v":83658125},null,{"$f":"+SUBTOTAL(9,K130:K131)","v":43505650.508177496}]
["",""]
["","WEST COUNTY UNIT 3"]
[343,"PRIME MOVERS - GENERAL",null,null,506388398.27999997,null,null,null,75068403,null,{"$f":"+I135/I137*G137","v":29212173.0556865}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,84037287.540000007,null,null,null,12763444,null,{"$f":"+I136/I137*G137","v":4966775.9005684927}]
[null,"TOTAL WEST COUNTY UNIT 3 ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E135:E136)","v":590425685.81999993},null,34178948.956254989,null,{"$f":"+SUBTOTAL(9,I135:I136)","v":87831847},null,{"$f":"+SUBTOTAL(9,K135:K136)","v":34178948.956254989}]
["",""]
["TOTAL WEST COUNTY COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E119:E138)","v":1540989413.9099998},null,{"$f":"+SUBTOTAL(9,G119:G138)","v":80248685.148381233},null,{"$f":"+SUBTOTAL(9,I119:I138)","v":268919156},null,{"$f":"+SUBTOTAL(9,K119:K138)","v":80248685.148381233}]
[null,""]
[null,""]
["CAPE CANAVERAL COMBINED CYCLE PLANT"]
[null,""]
["","CAPE CANAVERAL COMBINED CYCLE"]
[343,"PRIME MOVERS - GENERAL",null,null,400913907.58999997,null,null,null,42512362,null,{"$f":"+I145/I147*G147","v":38175123.844268896}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,229372194.33000001,null,null,null,28562258,null,{"$f":"+I146/I147*G147","v":25648251.123331137}]
[null,"TOTAL CAPE CANAVERAL COMBINED CYCLE ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E145:E146)","v":630286101.91999996},null,63823374.967600033,null,{"$f":"+SUBTOTAL(9,I145:I146)","v":71074620},null,{"$f":"+SUBTOTAL(9,K145:K146)","v":63823374.967600033}]
[null,""]
["TOTAL CAPE CANAVERAL COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E144:E147)","v":630286101.91999996},null,{"$f":"+SUBTOTAL(9,G144:G147)","v":63823374.967600033},null,{"$f":"+SUBTOTAL(9,I144:I147)","v":71074620},null,{"$f":"+SUBTOTAL(9,K144:K147)","v":63823374.967600033}]
[null,""]
[null,""]
["RIVIERA COMBINED CYCLE PLANT"]
[null,""]
["","RIVIERA COMBINED CYCLE"]
[343,"PRIME MOVERS - GENERAL",null,null,533780143.66000003,null,null,null,44774235,null,{"$f":"+I155/I157*G157","v":51780097.252200983}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,139524960.78999999,null,null,null,18996817,null,{"$f":"+I156/I157*G157","v":21969264.952092759}]
[null,"TOTAL RIVIERA COMBINED CYCLE ACCOUNT 343",null,null,{"$f":"+SUBTOTAL(9,E155:E156)","v":673305104.45000005},null,73749362.204293743,null,{"$f":"+SUBTOTAL(9,I155:I156)","v":63771052},null,{"$f":"+SUBTOTAL(9,K155:K156)","v":73749362.204293743}]
[""]
["TOTAL RIVIERA COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E154:E157)","v":673305104.45000005},null,{"$f":"+SUBTOTAL(9,G154:G157)","v":73749362.204293743},null,{"$f":"+SUBTOTAL(9,I154:I157)","v":63771052},null,{"$f":"+SUBTOTAL(9,K154:K157)","v":73749362.204293743}]
[null,""]
[null,""]
["PT EVERGLADES COMBINED CYCLE PLANT"]
[null,""]
["","PT EVERGLADES COMBINED CYCLE"]
[343,"PRIME MOVERS - GENERAL",null,null,518622216.98000002,null,null,null,18772300,null,{"$f":"+I165/I167*G167","v":21854510.592000898}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,191363195.91,null,null,null,13682469,null,{"$f":"+I166/I167*G167","v":15928983.858409677}]
["","TOTAL PT EVERGLADES COMBINED CYCLE",null,null,{"$f":"+SUBTOTAL(9,E165:E166)","v":709985412.88999999},null,37783494.450410575,null,{"$f":"+SUBTOTAL(9,I165:I166)","v":32454769},null,{"$f":"+SUBTOTAL(9,K165:K166)","v":37783494.450410575}]
["",""]
["TOTAL PT EVERGLADES COMBINED CYCLE PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E164:E167)","v":709985412.88999999},null,{"$f":"+SUBTOTAL(9,G164:G167)","v":37783494.450410575},null,{"$f":"+SUBTOTAL(9,I164:I167)","v":32454769},null,{"$f":"+SUBTOTAL(9,K164:K167)","v":37783494.450410575}]
[null,""]
["TOTAL COMBINED CYCLE PRODUCTION PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E15:E170)","v":7668461560.4499989},null,{"$f":"+SUBTOTAL(9,G15:G170)","v":920845543.68685746},null,{"$f":"+SUBTOTAL(9,I15:I170)","v":1373463854},null,{"$f":"+SUBTOTAL(9,K15:K170)","v":920845543.68685734}]
[null,""]
[null,""]
["GAS TURBINES"]
[null,""]
["","LAUDERDALE GTS"]
[343,"PRIME MOVERS - GENERAL",null,null,14841925.279999999,null,null,null,3031649,null,{"$f":"+I177/I179*G179","v":2188183.7755663302}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,1858778.65,null,null,null,791690,null,{"$f":"+I178/I179*G179","v":571426.05007311457}]
[343,"TOTAL LAUDERDALE GTS",null,null,{"$f":"+SUBTOTAL(9,E177:E178)","v":16700703.93},null,2759609.8256394449,null,{"$f":"+SUBTOTAL(9,I177:I178)","v":3823339},null,{"$f":"+SUBTOTAL(9,K177:K178)","v":2759609.8256394449}]
["",""]
["","FT. MYERS GTS"]
[343,"PRIME MOVERS - GENERAL",null,null,10218902.539999999,null,null,null,2139638,null,{"$f":"+I182/I184*G184","v":1769583.5911101266}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,2807095.36,null,null,null,1462856,null,{"$f":"+I183/I184*G184","v":1209852.3085479857}]
[343,"TOTAL FT. MYERS GTS",null,null,{"$f":"+SUBTOTAL(9,E182:E183)","v":13025997.899999999},null,2979435.8996581123,null,{"$f":"+SUBTOTAL(9,I182:I183)","v":3602494},null,{"$f":"+SUBTOTAL(9,K182:K183)","v":2979435.8996581123}]
["",""]
["","LAUDERDALE AND FT. MYERS PEAKERS"]
[343,"PRIME MOVERS - GENERAL",null,null,226797341.74000001,null,null,null,8067323,null,{"$f":"+I187/I189*G189","v":8026196.0414384641}]
[343.2,"PRIME MOVERS - CAPITAL SPARE PARTS",null,null,83870826.980000004,null,null,null,2678482,null,{"$f":"+I188/I189*G189","v":2664827.1831268165}]
[null,"TOTAL LAUDERDALE AND FT. MYERS PEAKERS",null,null,{"$f":"+SUBTOTAL(9,E187:E188)","v":310668168.72000003},null,10691023.224565281,null,{"$f":"+SUBTOTAL(9,I187:I188)","v":10745805},null,{"$f":"+SUBTOTAL(9,K187:K188)","v":10691023.224565281}]
[null,""]
["TOTAL GAS TURBINES",null,null,null,{"$f":"+SUBTOTAL(9,E177:E189)","v":340394870.55000001},null,{"$f":"+SUBTOTAL(9,G177:G189)","v":16430068.949862838},null,{"$f":"+SUBTOTAL(9,I177:I185)","v":7425833},null,{"$f":"+SUBTOTAL(9,K177:K189)","v":16430068.949862838}]
[null,""]
["TOTAL PRODUCTION PLANT",null,null,null,{"$f":"+SUBTOTAL(9,E10:E192)","v":8008856430.9999971},null,{"$f":"+SUBTOTAL(9,G10:G192)","v":937275612.6367203},null,{"$f":"+SUBTOTAL(9,I10:I192)","v":1391635492},null,{"$f":"+SUBTOTAL(9,K10:K192)","v":937275612.63672018}]
[null,""]
[null,""]
[null,"DISTRIBUTION PLANT"]
[null,""]
[364.1,"POLES, TOWERS AND FIXTURES - WOOD",null,null,1152547582.3699999,null,null,null,638761516,null,{"$f":"+I198/I200*G200","v":511487607.57485461}]
[364.2,"POLES, TOWERS AND FIXTURES - CONCRETE",null,null,931675387.74000001,null,null,null,148413273,null,{"$f":"+I199/I200*G200","v":118841771.20514533}]
[null,"TOTAL POLES, TOWERS AND FIXTURES",null,null,{"$f":"+SUBTOTAL(9,E198:E199)","v":2084222970.1099999},null,630329378.77999997,null,{"$f":"+SUBTOTAL(9,I198:I199)","v":787174789},null,{"$f":"+SUBTOTAL(9,K198:K199)","v":630329378.77999997}]
[null,""]
[null,"TOTAL DISTRIBUTION PLANT",null,null,{"$f":"+SUBTOTAL(9,E197:E201)","v":2084222970.1099999},null,{"$f":"+SUBTOTAL(9,G197:G201)","v":630329378.77999997},null,{"$f":"+SUBTOTAL(9,I197:I201)","v":787174789},null,{"$f":"+SUBTOTAL(9,K197:K201)","v":630329378.77999997}]
[]
["GRAND TOTAL",null,null,null,{"$f":"+SUBTOTAL(9,E10:E203)","v":10093079401.109997},null,{"$f":"+SUBTOTAL(9,G10:G203)","v":1567604991.4167204},null,{"$f":"+SUBTOTAL(9,I10:I203)","v":2178810281},null,{"$f":"+SUBTOTAL(9,K10:K203)","v":1567604991.4167202}]