{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Sheet1","index":0,"n_rows":37,"n_cols":30,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["ChargeType","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01",null,"2015-01-01","2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01",null,2014,2015,"Diff"]
["Schd1aTaNitsChg",247048.23,223140.34,246716.18,239078.93,247048.23,239078.93,247048.23,247048.23,239078.93,247048.23,239410.99,247048.23,null,262611.63,237197.6,262258.65999999997,254140.29,262611.63,254140.29,262611.63,262611.63,254140.29,262611.63,254493.26,262611.63,null,{"$f":"SUM(B2:M2)","v":2908793.68},{"$f":"SUM(O2:Z2)","v":3092040.17},{"$f":"AC2-AB2","v":183246.48999999976}]
["MonthlyAssessmentChg",-9.35,-8.4499999999999993,-9.35,-9.0500000000000007,-9.35,-9.0500000000000007,-9.35,-9.35,-9.0500000000000007,-9.35,-9.07,-9.35,null,12.19,11.01,12.17,11.79,12.19,11.79,12.19,12.19,11.79,12.19,11.81,12.19,null,{"$f":"SUM(B3:M3)","v":-110.12},{"$f":"SUM(O3:Z3)","v":143.49999999999997},{"$f":"AC3-AB3","v":253.61999999999998}]
["Schd11BprNitsChg",477486.38,642394.91,695052.11,668723.51,668723.51,668408.75,668406.94999999995,677247.67,677732.82,677732.87,718694.36,718694.36,null,718694.36,822364.56,829883.74,826984.13,827009.53,823434.03,826535.07,829533.73,838585.18,833865.35,771918.87,771918.87,null,7959298.2000000011,9720727.4199999981,1761429.2199999969]
["Schd11BpzNitsChg",112732.58,111929.68,111929.68,111929.68,111929.68,89523.88,89523.88,92349.11,114079.07,114079.07,15420.9,15420.9,null,15420.9,12154.13,12154.13,12154.13,12154.13,12154.13,12154.13,585.72,288.89999999999998,288.89999999999998,-89645.06,-119399.08,null,1090848.1099999999,-119534.94000000002,-1210383.0499999998]
["Schd12FercPtpIWNitsGfaChg",33365.43,35358.68,30491.219999999998,28688.42,22846.41,25465.02,28255.33,30233.42,33243.839999999997,26469.200000000001,23148.07,27704.38,null,30271.65,37549.599999999999,36225.49,31237.34,26023.14,27651.05,34713.67,39650.300000000003,35791.39,32125.51,27359.64,28525.59,null,345269.42000000004,387124.37,41854.949999999953]
[]
["AdjSchd11BprNitsChg",-2157.37,-1907.78,-1740.64,-340.85,-489.79,-1368.18,-1862.19,-1183.8499999999999,-815.2,-1346.06,null,null,null,-778.33,-924,-874.28,-2067.54,-99.44,-1334.18,-1905.95,-5082.75,-2863.05,-1694.65,73108.52,122672.26,null,-13211.910000000002,178156.61,191368.52]
["AdjSchd11BpzNitsChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["AdjSchd9NitsChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Schd11BprPtpChg",272.93,63.26,215.22,40.72,null,2.0499999999999998,39.119999999999997,3.31,null,null,null,null,null,null,null,null,null,null,13.16,null,null,null,null,null,2.58,null,636.6099999999999,15.74,-620.86999999999989]
["Schd12FercPtpTOChg",null,null,8.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.73,0,-8.73]
["Schd1aTaPtpChg",81.93,13.34,61.34,11.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.95,null,null,null,null,-153.47999999999999,null,null,168.42000000000002,-151.53,-319.95000000000005]
["Sch1ScNitsChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Schd1ScPtpChg",30.05,6.96,23.19,4.3899999999999997,null,0.11,2.0699999999999998,0.17,null,null,null,null,null,null,null,null,null,null,1.25,null,null,null,null,0.04,0.13,null,66.94,1.42,-65.52]
["Schd2RvPtpChg",null,null,1.03,0.26,0.56999999999999995,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.93,0,-1.93]
["Schd3RfDirAssignChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Schd5SpDirAssignChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Schd6SuDirAssignChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Schd8NfPtpChg",330.3,76.7,250.2,47.34,null,null,null,null,null,null,null,null,null,null,null,0.39,null,null,13.65,null,null,null,null,3.05,null,null,704.54000000000008,17.09,-687.45]
["Schd11BpzPtpChg",null,null,null,32.56,null,128.34,1766.29,143.27000000000001,210.2,-17.100000000000001,null,null,null,null,null,80.33,null,null,2.44,null,null,null,null,null,17.46,null,2263.56,100.22999999999999,-2163.33]
["AdjSchd7FirmPtpChg",null,null,null,null,null,null,null,null,null,null,null,null,null,-45.98,null,null,null,null,null,null,null,null,null,null,null,null,0,-45.98,-45.98]
["AdjMonthlyAssessmentChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100.77,null,null,null,null,null,null,null,null,null,0,100.77,100.77]
["AdjSchd11BpzPtpChg",249.75,135,null,null,null,-135,-952.3,-45.14,-211.02,3.87,null,null,null,null,null,55.71,null,null,2.69,null,null,null,null,null,null,null,-954.83999999999992,58.4,1013.2399999999999]
["AdjSchd1aTaPtpChg",-62291.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2997.35,-2143.21,-1250.78,-382.3,-2272.96,null,-347.43,null,-62291.98,-9394.0299999999988,52897.950000000004]
["Schd12FercPtpTOChg",13.76,2.2400000000000002,null,1.92,null,null,-0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.01,null,17.860000000000003,-0.01,-17.870000000000005]
["AdjSchd8NfPtpChg",null,null,null,null,null,null,null,null,null,null,null,null,null,-8.74,null,null,-0.39,null,null,null,null,null,null,null,null,null,0,-9.1300000000000008,-9.1300000000000008]
["AdjFS_LOSS_ADJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.18,null,null,null,null,null,null,null,null,null,null,null,0,-1.18,-1.18]
["ManualAdj",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1039.22,null,null,null,null,null,null,null,null,0,1039.22,1039.22]
["Schd2RvPtpChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,0,0.02,0.02]
["AdjMISC_ADJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["AdjSchd2RvNitsChg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B32:M32)","v":0},{"$f":"SUM(O32:Z32)","v":0},0]
[]
["CU",11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,null,11000,11000,11000,11000,11000,11000,10736.81,11000,11263.19,11000,11000,11000,null,{"$f":"SUM(B34:M34)","v":132000},{"$f":"SUM(O34:Z34)","v":132000},0]
["MISO GL",358715.72,341257.78,320329.78000000003,331173.28000000003,338000,332882.2,339999.86,350000,340991.3,351997.01,343018.04,354058.8,null,354383.9,341386.4,366258.62,354500,359902.64,358132.6,356422.23,356643.77,341078.36,367075.94,348573.35,433679.21,null,4102423.7699999996,4338037.0200000005,235613.25000000093]
[]
["Total 565",{"$f":"B35+B34+SUM(B2:B32)","v":1176868.3600000003},{"$f":"C35+C34+SUM(C2:C32)","v":1363462.66},{"$f":"D35+D34+SUM(D2:D32)","v":1414328.69},{"$f":"E35+E34+SUM(E2:E32)","v":1390382.9200000004},{"$f":"F35+F34+SUM(F2:F32)","v":1399049.26},{"$f":"G35+G34+SUM(G2:G32)","v":1364977.1199999999},{"$f":"H35+H34+SUM(H2:H32)","v":1383217.8299999998},{"$f":"I35+I34+SUM(I2:I32)","v":1406786.8400000003},{"$f":"J35+J34+SUM(J2:J32)","v":1415300.8900000001},{"$f":"K35+K34+SUM(K2:K32)","v":1426957.74},{"$f":"L35+L34+SUM(L2:L32)","v":1350683.29},{"$f":"M35+M34+SUM(M2:M32)","v":1373917.32},null,{"$f":"O35+O34+SUM(O2:O32)","v":1391561.58},{"$f":"P35+P34+SUM(P2:P32)","v":1460738.12},{"$f":"Q35+Q34+SUM(Q2:Q32)","v":1517054.9599999995},{"$f":"R35+R34+SUM(R2:R32)","v":1488060.52},{"$f":"S35+S34+SUM(S2:S32)","v":1499653.04},{"$f":"T35+T34+SUM(T2:T32)","v":1482227.4999999995},{"$f":"U35+U34+SUM(U2:U32)","v":1499136.5699999998},{"$f":"V35+V34+SUM(V2:V32)","v":1493703.83},{"$f":"W35+W34+SUM(W2:W32)","v":1477913.7499999998},{"$f":"X35+X34+SUM(X2:X32)","v":1503011.91},{"$f":"Y35+Y34+SUM(Y2:Y32)","v":1396670},{"$f":"Z35+Z34+SUM(Z2:Z32)","v":1510693.4},null,{"$f":"AB34+AB35+SUM(AB2:AB32)","v":16465932.919999998},{"$f":"AC34+AC35+SUM(AC2:AC32)","v":17720425.18},{"$f":"AC37-AB37","v":1254492.2600000016}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}