Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities...

22
Date: 2004/03/10 Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Page 1 FEBRUARY , 2004 DISTRIBUTION OPERATIONS & MMBU March 10, 2004 Data Current as of ACCOUNT TYPE ACTIVITY MONTH ACTUAL MONTH PLAN MONTH VARIANCE YTD ACTUAL YTD PLAN YTD VARIANCE ANNUAL PLAN CURRENT ASSETS 119990 MISC EXTERNAL REC 55.4 0.0 (55.4) (2,009.5) 0.0 2,009.5 0.0 134220 MAINTAIN DIST SYSTEMS REC 0.0 0.0 0.0 (1.1) 0.0 1.1 0.0 134840 DAMAGE TO PLANT REC 134.1 0.0 (134.1) (191.8) 0.0 191.8 0.0 135310 CUST DRIVEN OVERHEAD REC 0.0 0.0 0.0 (4.4) 0.0 4.4 0.0 342300 MAINTAIN DISTR. OH SYS. 0.0 0.0 0.0 1.3 0.0 (1.3) 0.0 349100 REPAIR DAMAGE TO PLANTROUTINE 157.2 0.0 (157.2) 3,610.9 0.0 (3,610.9) 0.0 425300 STORE & DISTRIBUTE MATERIALS 0.0 0.0 0.0 (83.1) 0.0 83.1 0.0 425400 OPERATE CENTRAL WAREHOUSE 0.0 0.0 0.0 (2.2) 0.0 2.2 0.0 426600 OPERATE CUSTOMER STORE 0.0 0.0 0.0 (3.9) 0.0 3.9 0.0 426700 OPERATE POLE YARDS 0.0 0.0 0.0 (15.9) 0.0 15.9 0.0 427100 OPERATE TRANSFORMER SHOP 0.0 0.0 0.0 (1.9) 0.0 1.9 0.0 427200 PROVIDE DISTRIBUTION SERVICES 0.0 0.0 0.0 (8.6) 0.0 8.6 0.0 428000 PLAN PROCUREMENT OF MATERIALS 0.0 0.0 0.0 (0.6) 0.0 0.6 0.0 428700 ASSEMBLE & KIT MATERIALS 1.6 0.0 (1.6) 3.6 0.0 (3.6) 0.0 452500 ATTEND TRAINING 0.0 0.0 0.0 (2.6) 0.0 2.6 0.0 NOPROD BLANK PRODUCT 0.0 0.0 0.0 (38.1) 0.0 38.1 0.0 348.4 (348.38) 1,252.3 0.0 (1,252.29) 0.0 0.0 TOTAL CURRENT ASSETS: DEFERRED CHARGES & OTHER ASSET 136000 NON COMMODITY GENERAL REC 0.0 (36.7) (36.7) (402.8) (403.3) (0.5) (440.0) 136100 DATA PLUS REC 0.0 0.0 0.0 (11.2) 0.0 11.2 0.0 210000 UNDERSTAND EXTERNAL MARKETS 30.4 81.3 50.8 430.6 893.8 463.1 975.0 213510 ASSESS STRATEGIES RESIDENTIAL 0.0 0.0 0.0 7.9 0.0 (7.9) 0.0 213560 ASSESS STRATEGIES COMMERCIAL 0.0 0.0 0.0 9.0 0.0 (9.0) 0.0 213565 ASSESS STRATEGIES INDUSTRIAL 0.0 0.0 0.0 9.8 0.0 (9.8) 0.0

Transcript of Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities...

Page 1: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 1

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

CURRENT ASSETS 119990 ­ MISC EXTERNAL REC 55.4 0.0 (55.4) (2,009.5) 0.0 2,009.5 0.0134220 ­ MAINTAIN DIST SYSTEMS REC 0.0 0.0 0.0 (1.1) 0.0 1.1 0.0

134840 ­ DAMAGE TO PLANT REC 134.1 0.0 (134.1) (191.8) 0.0 191.8 0.0

135310 ­ CUST DRIVEN OVERHEAD REC 0.0 0.0 0.0 (4.4) 0.0 4.4 0.0

342300 ­ MAINTAIN DISTR. OH SYS. 0.0 0.0 0.0 1.3 0.0 (1.3) 0.0

349100 ­ REPAIR DAMAGE TO PLANT­ROUTINE 157.2 0.0 (157.2) 3,610.9 0.0 (3,610.9) 0.0

425300 ­ STORE & DISTRIBUTE MATERIALS 0.0 0.0 0.0 (83.1) 0.0 83.1 0.0

425400 ­ OPERATE CENTRAL WAREHOUSE 0.0 0.0 0.0 (2.2) 0.0 2.2 0.0

426600 ­ OPERATE CUSTOMER STORE 0.0 0.0 0.0 (3.9) 0.0 3.9 0.0

426700 ­ OPERATE POLE YARDS 0.0 0.0 0.0 (15.9) 0.0 15.9 0.0427100 ­ OPERATE TRANSFORMER SHOP 0.0 0.0 0.0 (1.9) 0.0 1.9 0.0

427200 ­ PROVIDE DISTRIBUTION SERVICES 0.0 0.0 0.0 (8.6) 0.0 8.6 0.0

428000 ­ PLAN PROCUREMENT OF MATERIALS 0.0 0.0 0.0 (0.6) 0.0 0.6 0.0

428700 ­ ASSEMBLE & KIT MATERIALS 1.6 0.0 (1.6) 3.6 0.0 (3.6) 0.0

452500 ­ ATTEND TRAINING 0.0 0.0 0.0 (2.6) 0.0 2.6 0.0NOPROD ­ BLANK PRODUCT 0.0 0.0 0.0 (38.1) 0.0 38.1 0.0

348.4 (348.38) 1,252.3 0.0 (1,252.29) 0.00.0TOTAL CURRENT ASSETS:

DEFERRED CHARGES & OTHERASSET

136000 ­ NON COMMODITY GENERAL REC 0.0 (36.7) (36.7) (402.8) (403.3) (0.5) (440.0)

136100 ­ DATA PLUS REC 0.0 0.0 0.0 (11.2) 0.0 11.2 0.0210000 ­ UNDERSTAND EXTERNAL MARKETS 30.4 81.3 50.8 430.6 893.8 463.1 975.0

213510 ­ ASSESS STRATEGIES RESIDENTIAL 0.0 0.0 0.0 7.9 0.0 (7.9) 0.0

213560 ­ ASSESS STRATEGIES COMMERCIAL 0.0 0.0 0.0 9.0 0.0 (9.0) 0.0

213565 ­ ASSESS STRATEGIES INDUSTRIAL 0.0 0.0 0.0 9.8 0.0 (9.8) 0.0

Page 2: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 2

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

DEFERRED CHARGES & OTHERASSET

214000 ­ LOAD RESEARCH / CUST.ANALYSIS 55.6 39.0 (16.6) 533.2 437.9 (95.3) 477.2

214010 ­ CUSTOMER ANALYSIS RESIDENTIAL 30.0 7.3 (22.7) 147.7 33.7 (114.0) 41.0

214060 ­ CUSTOMER ANALYSIS COMMERCIAL 11.4 54.9 43.5 121.2 616.8 495.6 672.2

214065 ­ CUSTOMER ANALYSIS INDUSTRIAL 0.0 0.0 0.0 94.5 0.0 (94.5) 0.0

214500 ­ DETERMINE CUSTOMER NEEDS 54.5 36.1 (18.4) 567.6 404.9 (162.7) 441.6

214510 ­ DETERMINE NEEDS RESIDENTIAL 1,543.5 3,193.0 1,649.5 18,985.8 24,739.3 5,753.5 27,217.0

214560 ­ DETERMINE NEEDS COMMERCIAL 11.5 35.7 24.3 899.2 415.1 (484.1) 451.7

214565 ­ DETERMINE NEEDS INDUSTRIAL 0.0 2.4 2.4 21.3 27.7 6.4 30.2

220500 ­ DEV. STRATEGY / SET ORG. GOALS 167.8 49.8 (118.1) 746.0 559.9 (186.1) 610.2

221000 ­ DEVELOP STRATEGY 0.0 0.0 0.0 (35.2) 0.0 35.2 0.0225500 ­ SET STRATEGIC GOALS & TARGETS 0.0 0.0 0.0 1.5 0.0 (1.5) 0.0

227000 ­ MNG.IMPROVEMENT/MEASURE PERF. 144.9 108.8 (36.1) 1,387.3 1,232.4 (155.0) 1,342.6

230200 ­ DEVELOP PRODUCTS / SERVICES 113.3 154.0 40.8 937.1 1,721.6 784.5 1,876.7

230400 ­ DEVELOP NON­COMMODITY SRVCS 0.8 0.0 (0.8) 745.3 0.0 (745.3) 0.0

230500 ­ NON­COMM.SRVCS RESIDENTIAL 0.1 0.0 (0.1) 0.1 0.0 (0.1) 0.0

231000 ­ NON­COMM.SERV COMMERCIAL 3,338.4 2,763.6 (574.8) 10,818.8 30,530.4 19,711.6 42,556.3

233210 ­ NON­COMM.SERV INDUSTRIAL 47.2 99.7 52.5 397.2 1,104.9 707.8 19,205.0

236203 ­ SELL PROD./SERV.­RESIDENTIAL 0.0 0.0 0.0 30.9 0.0 (30.9) 0.0

236218 ­ SELL PROD./SERV. ­COMMERCIAL 377.9 370.8 (7.1) 4,205.0 4,233.3 28.3 4,610.2

236280 ­ SELL PROD./SERV.­INDUSTRIAL (18.2) 111.0 129.2 744.7 1,264.9 520.2 1,377.6

310300 ­ PROJECT MANAGEMENT 0.0 0.0 0.0 0.9 0.0 (0.9) 0.0

Page 3: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 3

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

DEFERRED CHARGES & OTHERASSET

360100 ­ OTHER CUSTOMER SRVCS / PRODUCT 72.2 31.3 (41.0) 415.6 356.3 (59.3) 388.1

360300 ­ NON­COMM. SRVCS­RESIDENTIAL 0.9 19.3 18.4 117.0 214.1 97.1 233.5

360800 ­ NON­COMM.SRVCS­COMMERICLA 397.3 521.5 124.3 2,077.7 5,784.9 3,707.2 6,308.3

360850 ­ NON­COMM.SRVCS­INDUSTRIAL 14.6 58.6 43.9 219.7 670.6 450.9 730.2

363600 ­ MANAGE PROD./DELIVERY PROCESS 0.0 0.0 0.0 32.3 0.0 (32.3) 0.0

372000 ­ ASSESS CREDIT WORTHINESS 0.0 0.0 0.0 8.3 0.0 (8.3) 0.0

410100 ­ MANAGE FINANCIAL RESOURCES 0.0 0.0 0.0 0.6 0.0 (0.6) 0.0

412000 ­ REVIEW BUSINESS CASES & CARS 0.0 0.0 0.0 0.7 0.0 (0.7) 0.0

412200 ­ DEV/ADMIN/IMPLEMENT BUDGETS 7.3 0.0 (7.3) 99.8 0.0 (99.8) 0.0

414700 ­ FINANCIAL & BPR REPORTING 45.5 26.5 (19.0) 295.2 303.0 7.8 330.0

415600 ­ PLAN & CONDUCT AUDITS 0.0 0.0 0.0 96.5 0.0 (96.5) 0.0

423500 ­ PROVIDE OFFICE SERVICES 0.0 0.0 0.0 0.5 0.0 (0.5) 0.0

423600 ­ PROVIDE ADMINISTRATIVE SRVCS 0.0 0.0 0.0 17.2 0.0 (17.2) 0.0

440100 ­ IT ARCHITECTURE/MGMT. 0.0 1.5 1.5 0.0 17.4 17.4 18.9

442200 ­ IMPLEMENT APPLICATION SYSTEMS 36.0 27.7 (8.3) 316.4 317.7 1.3 346.0

443500 ­ SUPPORT IT USERS 38.5 49.7 11.2 379.9 557.5 177.5 607.6452500 ­ ATTEND TRAINING 25.4 73.2 47.9 284.2 827.7 543.5 902.0455200 ­ MANAGE OTHER EMPLOYEE PGM. 0.4 0.0 (0.4) 18.0 0.0 (18.0) 0.0

460700 ­ DEV. EXTERNAL COMMUNIC. PLANS 166.7 313.2 146.5 2,409.7 3,514.8 1,105.1 3,830.8

461500 ­ PROMOTE PUBLIC SAFETY 0.0 0.0 0.0 0.0 0.0 (0.0) 0.0

462100 ­ MANAGE SPONSORSHIPS 3.6 102.9 99.3 481.2 1,132.1 650.9 1,235.0

NOPROD ­ BLANK PRODUCT 0.0 0.0 0.0 6.0 0.0 (6.0) 0.0

Page 4: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 4

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

6,717.6 1,578.5 48,670.1 81,509.1 32,839.0 116,374.98,296.1TOTAL DEFERRED CHARGES & OTHER ASSET:

RECURRING CAPITAL ASSETS 119990 ­ MISC EXTERNAL REC 0.0 0.0 0.0 0.0 0.0 0.0 0.0

134330 ­ MAINTAIN POLE EXT REC 0.0 0.0 0.0 0.0 0.0 0.0 0.0

134840 ­ DAMAGE TO PLANT REC (115.2) 0.0 115.2 (115.2) 0.0 115.2 0.0

134961 ­ PURCH & SALE JOINT INT POLES (239.5) (79.7) 159.8 (1,304.4) (1,375.1) (70.7) (1,526.0)

134962 ­ JOINT INT POLE STUBS 0.0 (33.3) (33.3) (316.0) (366.7) (50.7) (400.0)

134963 ­ JOINT INT POLE RENEWALS (193.7) (391.7) (198.0) (2,091.5) (4,308.3) (2,216.8) (4,700.0)

134980 ­ HYDRO DRIVEN OVERHEAD REC 0.0 0.0 0.0 0.0 0.0 0.0 0.0

135000 ­ C+I OVERHEAD REC (0.8) 0.0 0.8 (24.4) 0.0 24.4 0.0135130 ­ C+I UNDERGROUND REC 6.6 0.0 (6.6) (237.5) 0.0 237.5 0.0

135300 ­ UEA EXTERNAL REC 0.0 0.0 0.0 0.0 0.0 0.0 0.0135310 ­ CUST DRIVEN OVERHEAD REC (56.2) 0.0 56.2 (87.0) 0.0 87.0 0.0

135340 ­ CUST DRIVEN UNDERGROUND REC (0.9) 0.0 0.9 (0.9) 0.0 0.9 0.0

342300 ­ MAINTAIN DISTR. OH SYS. 5.0 0.0 (5.0) 22.9 0.0 (22.9) 0.0

342400 ­ MAINTAIN DISTR. UG SYS. 0.0 0.0 0.0 1.8 0.0 (1.8) 0.0

343400 ­ PERFORM POLE MAINTENANCE (0.0) 0.0 0.0 3.8 0.0 (3.8) 0.0

343600 ­ POLE REFURBISHING & STUBBING (0.8) 86.0 86.8 303.7 946.4 642.7 1,032.5

343700 ­ RENEW DISTRIBUTION POLES 1,240.9 1,461.4 220.5 13,359.4 16,075.6 2,716.3 17,537.0

343800 ­ REPLACE #6 COPPER CONDUCTOR 62.3 34.4 (27.9) 534.8 378.6 (156.2) 413.0

343810 ­ OH END OF LIFE REPLACEMENT 598.7 609.2 10.5 6,451.5 6,700.7 249.1 7,309.8

343820 ­ UG END OF LIFE REPLACEMENT 352.9 426.7 73.8 2,271.6 4,694.2 2,422.7 5,121.0

Page 5: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 5

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

RECURRING CAPITAL ASSETS 345700 ­ OCAI DEVEL FOR SYST.OPER. (0.3) 0.0 0.3 19.5 0.0 (19.5) 0.0

348600 ­ RESTORE SYSTEM ­ ROUTINE 0.0 130.2 130.2 21.9 1,605.9 1,583.9 1,736.1

348700 ­ RESTORE / REPAIR SYS. ­ ROUTIN 192.7 0.0 (192.7) 2,121.0 0.0 (2,121.0) 0.0

348800 ­ REPAIR SYSTEM ­ REWORK 0.0 0.0 0.0 4.0 0.0 (4.0) 0.0

348900 ­ REC./ANALYZE/DISPATCH ­ROUTINE 0.0 0.4 0.4 0.0 4.6 4.6 5.0

349100 ­ REPAIR DAMAGE TO PLANT­ROUTINE 0.0 0.0 0.0 (1.1) 0.0 1.1 0.0

349200 ­ RESTORE SYSTEM ­ STORMS 0.0 23.7 23.7 4.3 180.3 176.0 204.2

349300 ­ RESTORE / REPAIR SYS. ­ STORM (1.5) 0.0 1.5 222.2 0.0 (222.2) 0.0

349800 ­ OH SYST IMPR­SUSTAIN<$25K 902.2 339.5 (562.7) 10,738.1 3,734.5 (7,003.6) 4,074.0

349825 ­ OH SYST IMPROVE­GROWTH<$25K 163.9 119.3 (44.6) 855.8 1,311.8 455.9 1,431.0

349850 ­ OH SYST IMPROVE­SUSTAIN>$25K 853.1 1,265.1 412.0 4,314.6 13,915.9 9,601.3 15,181.0

349875 ­ OH SYST IMPROVE­GROWTH >$25K 392.1 220.2 (171.9) 2,339.9 2,421.8 81.9 2,642.0

349900 ­ UG SYST IMPROVE­SUSTAIN<$25K 77.6 127.2 49.7 4,155.5 1,399.7 (2,755.8) 1,527.0

349925 ­ UG SYST IMPROVE­GROWTH<$25K 35.6 48.4 12.8 79.2 532.6 453.4 581.0

349950 ­ UG SYST IMPROVE­SUSTAIN>$25K 642.9 546.7 (96.2) 2,837.6 6,013.3 3,175.8 6,560.0

349975 ­ UG SYST IMPROVE­GROWTH>$25K 1.2 242.6 241.4 1,256.5 2,668.4 1,411.9 2,911.0

350000 ­ OH FACILITY­CUSTOMER DRIVEN 0.0 5.0 5.0 55.4 55.0 (0.4) 60.0

350100 ­ CONSTR.& INSTALL ­OH­EXPRESS 85.8 111.7 25.9 1,162.3 2,009.9 847.6 2,233.3

350200 ­ CONST.& INSTALL­OH­RESIDENTIAL 447.3 0.0 (447.3) 4,413.9 0.0 (4,413.9) 0.0

350300 ­ CONSTR.& INSTALL­OH­COMMERCIAL 160.8 0.0 (160.8) 2,334.0 0.0 (2,334.0) 0.0

Page 6: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 6

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

RECURRING CAPITAL ASSETS 350400 ­ CONSTR.& INSTAL­OH­INDUSTRIAL 32.0 0.0 (32.0) 291.4 0.0 (291.4) 0.0

350500 ­ CONSTR.& INSTALL­OH ­ SIMPLE 0.0 155.3 155.3 0.0 2,795.6 2,795.6 3,106.2

350600 ­ CONST.& INSTALL­OH­RESIDENTIAL 81.9 0.0 (81.9) 898.5 0.0 (898.5) 0.0

350700 ­ CONSTR.& INSTALL­OH­COMMERCIAL 43.5 0.0 (43.5) 479.4 0.0 (479.4) 0.0

350800 ­ CONSTR.& INSTAL­OH­INDUSTRIAL 0.9 0.0 (0.9) 67.2 0.0 (67.2) 0.0

350900 ­ CONSTR.& INSTALL­OH ­CUSTOM 8.7 917.2 908.5 558.3 15,511.4 14,953.1 17,203.1

351000 ­ CONST.& INSTALL­OH­RESIDENTIAL 697.6 7.2 (690.3) 9,039.5 79.7 (8,959.7) 87.0

351100 ­ CONSTR.& INSTALL­OH­COMMERCIAL 311.5 1.4 (310.1) 4,667.2 15.6 (4,651.6) 17.0

351200 ­ CONSTR.& INSTAL­OH­INDUSTRIAL 87.0 1.0 (86.0) 1,710.1 11.0 (1,699.1) 12.0

351300 ­ C&I ­UNDERGR.FAC.­CUST. DRIVEN 0.6 0.0 (0.6) 11.7 0.0 (11.7) 0.0

351400 ­ CONSTR./INSTAL ­UG ­ EXPRESS 76.7 190.4 113.7 1,578.0 3,427.3 1,849.3 3,808.1

351500 ­ CONST.& INSTALL­UG­RESIDENTIAL 216.5 0.0 (216.5) 2,558.7 0.0 (2,558.7) 0.0

351600 ­ CONSTR.& INSTALL­UG­COMMERCIAL 74.0 0.0 (74.0) 1,078.4 0.0 (1,078.4) 0.0

351700 ­ CONSTR.& INSTALL­UG­INDUSTRIAL 14.8 0.0 (14.8) 86.5 0.0 (86.5) 0.0

351800 ­ CONSTR.& INSTALL­UG ­ SIMPLE 0.0 76.3 76.3 0.0 1,372.7 1,372.7 1,525.2

351900 ­ CONST.& INSTALL­UG­RESIDENTIAL 18.8 0.0 (18.8) 139.3 0.0 (139.3) 0.0

352000 ­ CONSTR.& INSTALL­UG­COMMERCIAL 29.2 0.0 (29.2) 269.3 0.0 (269.3) 0.0

352100 ­ CONSTR.& INSTALL­UG­INDUSTRIAL 30.4 0.0 (30.4) 36.1 0.0 (36.1) 0.0

352200 ­ CONSTR.& INSTAL­UG ­ CUSTOM 110.9 1,580.0 1,469.1 671.5 28,354.7 27,683.2 31,502.5

352300 ­ CONST.& INSTALL­UG­RESIDENTIAL 1,158.8 0.0 (1,158.8) 18,886.9 0.0 (18,886.9) 0.0

352400 ­ CONSTR.& INSTALL­UG­COMMERCIAL 1,019.1 0.0 (1,019.1) 10,690.5 0.0 (10,690.5) 0.0

Page 7: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 7

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

RECURRING CAPITAL ASSETS 352500 ­ CONSTR.& INSTALL­UG­INDUSTRIAL 186.0 0.0 (186.0) 3,819.7 0.0 (3,819.7) 0.0

352700 ­ C&I PUBLIC DOMAIN PLANT­SIMPLE 31.6 31.7 0.0 111.9 570.1 458.2 633.4

352800 ­ C&I PUBL. DOMAIN PLANT­CUSTOM 81.0 0.0 (81.0) 382.4 0.0 (382.4) 0.0

352900 ­ C&I ­ BEAUTIFICATION PROJECTS 56.2 583.3 527.1 485.3 5,541.3 5,056.0 5,832.9

353000 ­ CONSTRUCT & INSTALL UEA 48.3 155.4 107.0 645.4 880.6 235.1 1,036.0

353100 ­ CUST.DRIVEN­OH­RELOCATI.&IMPR. 0.3 3.1 2.8 18.5 33.9 15.4 37.0

353200 ­ C&I CUSTOMER DRIVEN­OH­SIMPLE 64.0 187.4 123.4 934.0 3,372.6 2,438.6 3,747.3

353300 ­ C&I CUSTOMER DRIVEN­OH­CUSTOM 671.8 495.8 (176.0) 8,345.4 8,891.1 545.8 9,876.9

353400 ­ CUST.DRIVEN­UG­RELOCATI.&IMPR. 0.0 0.0 0.0 2.0 0.0 (2.0) 0.0

353500 ­ C&I CUSTOMER DRIVEN­UG­SIMPLE 7.3 28.4 21.2 99.8 511.9 412.1 568.8

353600 ­ C&I CUSTOMER DRIVEN­OH­CUSTOM 215.5 164.2 (51.3) 2,993.4 2,956.0 (37.4) 3,284.5

353800 ­ PROVIDE METERING SERVICES 0.0 0.0 0.0 9.2 0.0 (9.2) 0.0

354700 ­ INSTALL NEW METERS 886.8 386.4 (500.4) 7,236.6 6,941.6 (295.0) 7,712.4355200 ­ METER REPAIR & CALIBRATION 0.0 50.0 50.0 0.0 550.0 550.0 600.0

355600 ­ REFURBISH REVENUE METERS 0.0 96.1 96.1 0.0 1,056.9 1,056.9 1,153.0

NOPROD ­ BLANK PRODUCT 3,342.1 0.0 (3,342.1) 34,756.7 0.0 (34,756.7) 0.0

15,216.5 (4,812.93) 169,265.9 141,473.2 (27,792.73) 155,676.310,403.5TOTAL RECURRING CAPITAL ASSETS:

SPECIFIC CAPITAL ASSETS 134961 ­ PURCH & SALE JOINT INT POLES 0.0 0.0 0.0 0.6 0.0 (0.6) 0.0

349850 ­ OH SYST IMPROVE­SUSTAIN>$25K 196.0 0.0 (196.0) 196.0 0.0 (196.0) 0.0

349875 ­ OH SYST IMPROVE­GROWTH >$25K 191.3 0.0 (191.3) 191.3 0.0 (191.3) 0.0

349900 ­ UG SYST IMPROVE­SUSTAIN<$25K 0.0 0.0 0.0 2.5 0.0 (2.5) 0.0

Page 8: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 8

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

SPECIFIC CAPITAL ASSETS 351100 ­ CONSTR.& INSTALL­OH­COMMERCIAL 0.0 0.0 0.0 4.7 0.0 (4.7) 0.0

352000 ­ CONSTR.& INSTALL­UG­COMMERCIAL 0.0 0.0 0.0 7.6 0.0 (7.6) 0.0

354700 ­ INSTALL NEW METERS 0.0 0.0 0.0 297.6 0.0 (297.6) 0.0425300 ­ STORE & DISTRIBUTE MATERIALS 0.0 0.0 0.0 (6.2) 0.0 6.2 0.0

428400 ­ REFURBISH TRANSFORMERS (192.0) 0.0 192.0 (459.3) 0.0 459.3 0.0

442200 ­ IMPLEMENT APPLICATION SYSTEMS 0.0 0.0 0.0 (1.3) 0.0 1.3 0.0

452500 ­ ATTEND TRAINING 0.0 0.0 0.0 4.2 0.0 (4.2) 0.0610500 ­ BUILD GENERATION FACILITIES 2.6 0.0 (2.6) 313.8 0.0 (313.8) 0.0

613500 ­ ENVIRONMENTAL 2.6 95.5 92.9 612.6 1,050.5 437.9 1,146.0614500 ­ DEFERRED INVESTIGATIONS 1.6 0.0 (1.6) 82.7 0.0 (82.7) 0.0

615000 ­ INFORMATION TECHNOLOGY 1.8 0.0 (1.8) 1.8 0.0 (1.8) 0.0

616000 ­ LAND 0.0 0.0 0.0 (290.3) 0.0 290.3 0.0616500 ­ SPECIAL INITIATIVES 15.7 0.0 (15.7) 56.4 0.0 (56.4) 0.0

617000 ­ CONSTRUCT TRANSMISSION SYSTEMS (65.4) 0.0 65.4 (57.8) 0.0 57.8 0.0

617500 ­ CONSTRUCT STATIONS 20.6 258.7 238.1 168.7 2,845.3 2,676.7 3,104.0618000 ­ CONSTRUCT PROTECTION & CONTROL 48.8 175.0 126.2 239.0 1,925.0 1,686.0 2,100.0

618500 ­ CONSTRUCT OTHER 150.3 60.0 (90.3) 3,427.3 659.7 (2,767.6) 719.7619500 ­ DESIGN/BUILD INFORMATION SYST. (151.8) 1,007.6 1,159.4 21,533.7 25,647.0 4,113.3 26,654.8

619700 ­ ACQUIRE OTHER ASSETS 3.9 152.5 148.6 373.6 1,677.5 1,303.9 1,830.0

NOPROD ­ BLANK PRODUCT 226.6 0.0 (226.6) (7,250.0) 0.0 7,250.0 0.0

452.8 1,296.4 19,449.1 33,805.0 14,356.0 35,554.51,749.2TOTAL SPECIFIC CAPITAL ASSETS:

CURRENT LIABILITIES 471200 ­ DES/IMP CONTAMINATED SITES PGM 1.4 0.0 (1.4) 12.4 0.0 (12.4) 0.0

1.4 (1.38) 12.4 0.0 (12.43) 0.00.0TOTAL CURRENT LIABILITIES:

Page 9: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 9

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

DEFERRED CREDITS & OTHERLIAB

119990 ­ MISC EXTERNAL REC 0.0 0.0 0.0 (1.8) 0.0 1.8 0.0

134220 ­ MAINTAIN DIST SYSTEMS REC (1.1) 0.0 1.1 (26.8) 0.0 26.8 0.0

134330 ­ MAINTAIN POLE EXT REC 0.0 0.0 0.0 (79.3) 0.0 79.3 0.0

134840 ­ DAMAGE TO PLANT REC 0.0 0.0 0.0 7.4 0.0 (7.4) 0.0

134961 ­ PURCH & SALE JOINT INT POLES 17.9 0.0 (17.9) 169.4 0.0 (169.4) 0.0

134963 ­ JOINT INT POLE RENEWALS 14.5 0.0 (14.5) 359.5 0.0 (359.5) 0.0

134980 ­ HYDRO DRIVEN OVERHEAD REC (2.0) 0.0 2.0 (22.9) 0.0 22.9 0.0

134990 ­ HYDRO DRIVEN UNDERGROUND REC 0.0 0.0 0.0 71.8 0.0 (71.8) 0.0

135000 ­ C+I OVERHEAD REC 154.0 (423.3) (577.3) (11,689.0) (7,557.1) 4,131.9 (8,394.8)135130 ­ C+I UNDERGROUND REC (153.8) (981.4) (827.6) (19,244.2) (17,665.0) 1,579.2 (19,627.8)

135260 ­ C+I PUBLIC DOMAIN PLANT REC (3.1) (2.8) 0.4 (71.2) (50.3) 20.9 (55.9)

135290 ­ C+I BEAUTIFIC PROJ REC 0.0 (382.2) (382.2) (52.7) (3,630.5) (3,577.8) (3,821.6)

135300 ­ UEA EXTERNAL REC (19.1) (28.6) (9.5) (320.9) (161.8) 159.0 (190.4)135310 ­ CUST DRIVEN OVERHEAD REC (191.9) (224.0) (32.1) (2,703.9) (4,032.2) (1,328.3) (4,480.2)

135340 ­ CUST DRIVEN UNDERGROUND REC (48.8) (80.9) (32.1) (1,608.4) (1,455.5) 153.0 (1,617.2)

135380 ­ DISTRIBUT REVENUE METERING REC 0.0 (20.0) (20.0) (18.0) (360.0) (342.0) (400.0)

342300 ­ MAINTAIN DISTR. OH SYS. 0.0 0.0 0.0 0.0 0.0 0.0 0.0

350700 ­ CONSTR.& INSTALL­OH­COMMERCIAL 0.0 0.0 0.0 (1.9) 0.0 1.9 0.0

350900 ­ CONSTR.& INSTALL­OH ­CUSTOM 0.0 (122.3) (122.3) 0.0 (1,344.8) (1,344.8) (1,467.0)

353300 ­ C&I CUSTOMER DRIVEN­OH­CUSTOM 0.0 0.0 0.0 (0.6) 0.0 0.6 0.0

618500 ­ CONSTRUCT OTHER 0.0 0.0 0.0 4.2 0.0 (4.2) 0.0NOPROD ­ BLANK PRODUCT (1,350.7) 0.0 1,350.7 (834,220.9) 0.0 834,220.9 0.0

Page 10: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 10

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

(1,583.98) (681.35) (869,450.31) (36,257.20) 833,193.1 (40,054.90)(2,265.33)TOTAL DEFERRED CREDITS & OTHER LIAB:

OMA 119990 ­ MISC EXTERNAL REC 135.6 (81.8) (217.5) (1,180.2) (900.2) 280.0 (982.0)119991 ­ MISC EXTERNAL REVENUE (47.1) 0.0 47.1 (471.0) (15.0) 456.0 (20.0)

119998 ­ TERASEN RECOVERIES 0.0 0.0 0.0 (0.0) 0.0 0.0 0.0134220 ­ MAINTAIN DIST SYSTEMS REC (103.2) (41.7) 61.5 (832.2) (458.3) 373.9 (500.0)

134330 ­ MAINTAIN POLE EXT REC (128.5) (108.3) 20.2 (1,412.8) (1,191.7) 221.1 (1,300.0)

134331 ­ TELUS SPECIAL AGMT RECOVERY 0.0 0.0 0.0 (80.5) 0.0 80.5 0.0

134840 ­ DAMAGE TO PLANT REC 0.0 (6.5) (6.5) 4.5 (80.8) (85.3) (87.3)

134964 ­ JOINT POLE VEG MTCE REC (266.6) (247.9) 18.7 (2,933.3) (2,727.1) 206.2 (2,975.0)

135000 ­ C+I OVERHEAD REC 0.0 0.0 0.0 (20.5) 0.0 20.5 0.0135310 ­ CUST DRIVEN OVERHEAD REC 0.0 0.0 0.0 (30.0) 0.0 30.0 0.0

135370 ­ POLE MGMT SVC REC (64.9) (50.6) 14.2 (719.3) (530.4) 188.9 (580.8)136000 ­ NON COMMODITY GENERAL REC (2.2) (7.1) (4.8) (170.4) (77.9) 92.5 (85.0)

136100 ­ DATA PLUS REC 0.0 0.0 0.0 (2.9) 0.0 2.9 0.0136140 ­ NON­COMMODITY METERING SERVICE 0.0 0.0 0.0 (6.1) 0.0 6.1 0.0

136290 ­ BUILDING PERFORMANCE REC (4.9) 0.0 4.9 (12.8) 0.0 12.8 0.0

137001 ­ EXTERNAL CUST SERVICES REC (411.9) (268.3) 143.5 (3,343.1) (2,951.6) 391.5 (3,219.9)

137002 ­ EXTERNAL CUST BILLING REC (39.1) (2.9) 36.2 (280.2) (31.7) 248.5 (34.6)

137250 ­ CUSTOMER METER READ REC (1.2) 0.0 1.2 (2.8) 0.0 2.8 0.0

137500 ­ CONNECTIONS REC (42.2) (83.0) (40.9) (1,294.9) (913.5) 381.4 (996.5)142000 ­ PROPERTY RSC MGMT REC (16.9) (12.5) 4.4 (180.6) (137.5) 43.1 (150.0)

142010 ­ REAL PROP & PROP RIGHT REC 0.0 0.0 0.0 (0.4) 0.0 0.4 0.0

145110 ­ EDUCATION & TRAINING REC 0.0 0.0 0.0 0.0 0.0 0.0 0.0

Page 11: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 11

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 210000 ­ UNDERSTAND EXTERNAL MARKETS 374.0 387.6 13.6 3,528.2 4,321.6 793.4 4,711.2

211500 ­ ASSESS ECONOMIC TRENDS 0.0 4.5 4.5 0.0 52.5 52.5 57.2

212500 ­ MONITOR TECH. INNOVATIONS 7.1 0.0 (7.1) 241.0 0.0 (241.0) 0.0

214500 ­ DETERMINE CUSTOMER NEEDS (1.3) 10.3 11.7 (2.1) 113.5 115.6 123.9

214510 ­ DETERMINE NEEDS RESIDENTIAL 34.8 34.5 (0.3) 343.7 401.0 57.3 436.3

214560 ­ DETERMINE NEEDS COMMERCIAL 6.7 0.0 (6.7) 6.7 0.0 (6.7) 0.0

216500 ­ UNDERSTAND INTERNAL CUSTOMERS 4.8 16.9 12.0 55.8 195.5 139.8 212.8

220500 ­ DEV. STRATEGY / SET ORG. GOALS 1,087.0 448.6 (638.4) 11,240.0 5,186.6 (6,053.4) 5,643.4

221000 ­ DEVELOP STRATEGY 0.0 0.0 (0.0) 198.8 0.0 (198.8) 0.0225500 ­ SET STRATEGIC GOALS & TARGETS 4.3 88.8 84.5 83.6 1,144.6 1,061.0 1,318.4

226000 ­ TECHNICAL & BUSINESS PLANNING 0.0 0.0 0.0 5.1 0.0 (5.1) 0.0

227000 ­ MNG.IMPROVEMENT/MEASURE PERF. 305.4 456.1 150.7 4,364.3 5,149.9 785.5 5,611.3

229500 ­ BUSINESS PROCESS IMPROVEMENTS 10.0 6.0 (4.0) 95.0 69.4 (25.6) 75.5

230200 ­ DEVELOP PRODUCTS / SERVICES 128.5 82.0 (46.5) 687.4 931.2 243.8 1,014.4

231000 ­ NON­COMM.SERV COMMERCIAL 18.3 0.0 (18.3) (10.7) 0.0 10.7 0.0

233210 ­ NON­COMM.SERV INDUSTRIAL (0.1) 0.0 0.1 1.3 0.0 (1.3) 0.0

233300 ­ FOREC/PRICE/MARKET PRODUCTS 270.4 0.0 (270.4) 2,222.9 0.0 (2,222.9) 0.0

233400 ­ PREPARE FORECASTS 3.2 80.7 77.4 77.7 971.2 893.5 1,055.2233900 ­ PRICE ­ PRODUCTS / SERVICES 72.4 38.9 (33.5) 363.5 447.7 84.2 487.4

234100 ­ RATE DESIGN & PRICING 7.4 4.4 (3.0) 9.9 51.0 41.1 55.5

235800 ­ SELL PRODUCTS & SERVICES 5.8 9.1 3.3 51.4 103.9 52.5 113.1

Page 12: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 12

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 236218 ­ SELL PROD./SERV. ­COMMERCIAL (0.2) 0.0 0.2 15.7 0.0 (15.7) 0.0

236280 ­ SELL PROD./SERV.­INDUSTRIAL (2.5) 0.0 2.5 (0.0) 0.0 0.0 0.0

236300 ­ EXPAND & RETAIN CUSTOMERS 17.4 0.0 (17.4) 183.3 0.0 (183.3) 0.0

310120 ­ PERFORM MAINTENANCE BILLABLE 0.0 0.0 0.0 (0.3) 0.0 0.3 0.0

310130 ­ PERFORM BILLABLE ­ OTHER 0.0 0.0 0.0 (1.8) 0.0 1.8 0.0

310300 ­ PROJECT MANAGEMENT 0.6 25.0 24.4 375.3 275.0 (100.3) 300.0310400 ­ TECHNICAL COMMITTEES 110.3 61.6 (48.7) 444.3 679.8 235.5 741.5

310700 ­ COMPLY DISTR. STANDARDS 117.9 120.5 2.7 1,028.1 1,328.8 300.7 1,449.5

311500 ­ OTHER ENGINEERING SRVCS 27.6 52.4 24.9 536.3 591.5 55.2 644.5

311600 ­ TESTING & R&D SERVICES 3.8 9.2 5.4 306.2 101.3 (204.9) 110.5

311800 ­ PLAN DISTRIBUTION SYSTEMS 113.7 85.8 (27.9) 1,360.1 992.8 (367.3) 1,080.6

311900 ­ PLAN TRANSMISSION SYSTEMS 0.0 0.0 0.0 3.6 0.0 (3.6) 0.0

312100 ­ SYSTEM EXPANSION PLANNING 0.0 0.0 0.0 0.8 0.0 (0.8) 0.0

312200 ­ INTER­UTILITY PLANNING 0.0 0.0 0.0 2.3 0.0 (2.3) 0.0

312500 ­ PLAN GENERATION SYSTEMS 15.3 20.2 4.9 244.4 234.1 (10.3) 254.7

312800 ­ DESIGN DISTRIB.ADDITIONS­BCH 262.3 314.2 51.9 2,415.2 3,456.1 1,041.0 3,770.3

313100 ­ DESIGN DISTRIB.ADDITIONS­CUST. 24.8 22.2 (2.6) 262.5 257.2 (5.4) 279.9

313300 ­ DESIGN WORK  ­ CUSTOM 1,278.4 1,053.0 (225.3) 14,708.2 12,199.3 (2,508.9) 13,271.6

313500 ­ DESIGN PROTECTION & CONTROL 0.0 0.0 0.0 0.3 0.0 (0.3) 0.0

313700 ­ DESIGN OTHER 29.7 41.7 12.0 358.0 502.6 144.6 546.9313800 ­ DESIGN DISTRIBUTION MTCE 32.6 52.1 19.5 281.3 628.3 347.0 683.7

314000 ­ DEFINE THE WORK 109.0 56.9 (52.1) 1,041.8 657.2 (384.6) 715.4314100 ­ PLAN THE WORK 368.6 284.5 (84.1) 2,772.6 3,149.6 377.0 3,434.9

Page 13: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 13

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 314200 ­ SCHEDULE WORK ­ EXPRESS 50.7 70.7 20.0 426.5 822.5 395.9 895.0

314400 ­ SCHEDULE WORK ­ CUSTOM 57.9 106.5 48.6 522.1 1,258.0 735.9 1,367.2

314600 ­ MNG. CUST. RECORDS ­ EXPRESS 90.9 56.6 (34.3) 1,108.5 658.0 (450.6) 716.0

314800 ­ MNG. CUST. RECORDS ­ CUSTOM 107.2 108.9 1.7 819.0 1,284.5 465.5 1,396.2

316219 ­ MISCELLANEOUS 0.0 0.0 0.0 (0.5) 0.0 0.5 0.0316230 ­ OPERATE STORES FOR MMBU 0.0 0.0 0.0 0.0 0.0 0.0 0.0

321000 ­ OPERATE GENERATING PLANT 247.7 225.6 (22.1) 2,563.4 2,481.4 (82.0) 2,707.0

321400 ­ MAINTAIN GENERATION PLANT 513.1 267.8 (245.4) 3,177.3 2,945.3 (232.1) 3,213.0

322000 ­ MAINTAIN BUILDINGS/ GROUNDS 26.9 29.4 2.5 288.6 323.6 35.0 353.0

330500 ­ TRADE ELECTRICITY & GAS 0.0 9.2 9.2 18.7 107.1 88.3 116.5

331500 ­ LONG TERM SUPPLY CONTRACTS 74.9 79.9 5.1 1,080.1 920.6 (159.5) 1,002.1

340600 ­ MAINTAIN PROTECTION & CONTROL 12.4 23.6 11.2 95.0 259.4 164.4 283.0

340900 ­ MAINTAIN TELECONTROL 0.8 0.0 (0.8) 26.0 0.0 (26.0) 0.0

342300 ­ MAINTAIN DISTR. OH SYS. 551.5 468.0 (83.5) 6,483.5 5,148.1 (1,335.4) 5,616.2

342400 ­ MAINTAIN DISTR. UG SYS. 114.1 282.6 168.5 2,198.8 3,109.0 910.2 3,391.6

342500 ­ MAINTAIN STREET & LEASE LIGHTS 288.8 133.5 (155.2) 2,304.8 1,468.7 (836.1) 1,602.2

342700 ­ REPLACE DISTRIBUTION METERS 205.4 122.8 (82.6) 1,825.6 1,351.2 (474.4) 1,474.0

342800 ­ REPLACE METERING KITS/OUTFITS 0.9 22.1 21.2 66.9 242.9 176.0 265.0

342900 ­ PERFORM IN­SITU TESTS 57.8 62.9 5.1 784.8 692.1 (92.7) 755.0

343000 ­ SERVICE DISTRIBUTION METERS 53.6 110.3 56.7 691.5 1,213.7 522.2 1,324.0

343100 ­ PERFORM DIST. INSPECTION 145.6 276.2 130.6 2,790.8 3,037.9 247.1 3,314.1

Page 14: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 14

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 343200 ­ INSPECT DISTR. EQUIPMENT­PCBS 0.0 0.0 0.0 0.1 0.0 (0.1) 0.0

343400 ­ PERFORM POLE MAINTENANCE 39.3 1.2 (38.2) 428.8 12.9 (415.9) 14.1

343500 ­ TEST & TREAT DISTRIBUTION POLE 57.8 320.7 263.0 2,640.8 3,529.1 888.3 3,849.9

343700 ­ RENEW DISTRIBUTION POLES 157.3 147.0 (10.3) 1,681.7 1,617.0 (64.7) 1,764.0

343800 ­ REPLACE #6 COPPER CONDUCTOR 0.0 0.0 0.0 (1.0) 0.0 1.0 0.0

344200 ­ REMOVE HAZARDOUS VEGETATION 465.0 317.8 (147.1) 3,776.6 3,496.2 (280.4) 3,814.0

344300 ­ ROUTINE VEGETATION MTCE 943.4 1,343.1 399.7 13,474.4 14,774.0 1,299.6 16,117.1

344400 ­ NON­CHARGEABLE FIELD WORK 0.3 0.0 (0.3) 0.3 0.0 (0.3) 0.0

344700 ­ PERFORM SHOP WORK (741.4) 17.0 758.4 (741.4) 187.1 928.5 204.1344800 ­ REPAIR & TEST TOOLS 0.0 3.9 3.9 0.3 43.4 43.1 47.3

345700 ­ OCAI DEVEL FOR SYST.OPER. 0.0 0.0 0.0 2.2 0.0 (2.2) 0.0

345900 ­ OPTIMIZE GRID PERFORMANCE 1.0 0.0 (1.0) 14.5 0.0 (14.5) 0.0

346900 ­ REAL TIME DISTR.  OPERATIONS 818.7 374.6 (444.1) 4,030.9 4,124.4 93.5 4,499.2

347200 ­ OPTIMIZE UTILIZAT./EFFICIENCY 192.3 27.6 (164.7) 1,887.0 303.8 (1,583.2) 331.4

347300 ­ OCAI ACT.­DISTR.OPERATIONS 6.5 12.6 6.1 73.5 138.3 64.8 150.8

348600 ­ RESTORE SYSTEM ­ ROUTINE 137.3 1,902.4 1,765.1 1,636.2 23,335.7 21,699.5 25,240.3

348700 ­ RESTORE / REPAIR SYS. ­ ROUTIN 1,978.4 184.4 (1,794.1) 21,073.7 2,027.9 (19,045.7) 2,212.3

348800 ­ REPAIR SYSTEM ­ REWORK 214.9 0.0 (214.9) 3,483.7 0.0 (3,483.7) 0.0

349100 ­ REPAIR DAMAGE TO PLANT­ROUTINE 1.7 6.5 4.9 57.5 80.8 23.2 87.3

349200 ­ RESTORE SYSTEM ­ STORMS (47.8) 423.5 471.3 78.1 3,302.8 3,224.7 3,730.3

349300 ­ RESTORE / REPAIR SYS. ­ STORM 265.6 40.9 (224.7) 8,388.4 449.9 (7,938.5) 490.8

Page 15: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 15

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 349800 ­ OH SYST IMPR­SUSTAIN<$25K (0.1) 0.0 0.1 86.9 0.0 (86.9) 0.0

349850 ­ OH SYST IMPROVE­SUSTAIN>$25K 0.0 0.0 0.0 0.6 0.0 (0.6) 0.0

349900 ­ UG SYST IMPROVE­SUSTAIN<$25K 115.5 115.5 0.0 1,200.1 1,270.5 70.4 1,386.0

349950 ­ UG SYST IMPROVE­SUSTAIN>$25K 0.2 0.0 (0.2) 0.2 0.0 (0.2) 0.0

350000 ­ OH FACILITY­CUSTOMER DRIVEN 2.6 0.0 (2.6) 8.0 0.0 (8.0) 0.0

350100 ­ CONSTR.& INSTALL ­OH­EXPRESS 0.0 0.0 0.0 0.9 0.0 (0.9) 0.0

350600 ­ CONST.& INSTALL­OH­RESIDENTIAL 0.0 0.0 0.0 0.3 0.0 (0.3) 0.0

351000 ­ CONST.& INSTALL­OH­RESIDENTIAL 0.0 0.0 0.0 (0.6) 0.0 0.6 0.0

351100 ­ CONSTR.& INSTALL­OH­COMMERCIAL 0.0 0.0 0.0 4.2 0.0 (4.2) 0.0

351200 ­ CONSTR.& INSTAL­OH­INDUSTRIAL 0.0 0.0 0.0 (39.6) 0.0 39.6 0.0

351300 ­ C&I ­UNDERGR.FAC.­CUST. DRIVEN 0.0 0.0 0.0 0.0 0.0 (0.0) 0.0

351400 ­ CONSTR./INSTAL ­UG ­ EXPRESS 0.0 0.0 0.0 0.4 0.0 (0.4) 0.0

352400 ­ CONSTR.& INSTALL­UG­COMMERCIAL 0.0 0.0 0.0 (0.7) 0.0 0.7 0.0

353200 ­ C&I CUSTOMER DRIVEN­OH­SIMPLE 0.0 0.0 0.0 0.1 0.0 (0.1) 0.0

353300 ­ C&I CUSTOMER DRIVEN­OH­CUSTOM 0.0 0.0 0.0 (0.5) 0.0 0.5 0.0

353700 ­ POLE MGMT MAPPING SRVCS 57.9 55.3 (2.6) 612.1 649.6 37.5 716.6

353800 ­ PROVIDE METERING SERVICES 0.0 0.0 0.0 0.0 0.0 0.0 0.0

354000 ­ DEVELOP METERING STANDARDS 0.0 30.0 30.0 0.0 348.0 348.0 378.7

354100 ­ TRANS. METERING STANDARDS 9.9 0.0 (9.9) 128.3 0.0 (128.3) 0.0

354200 ­ DISTR. METERING STANDARDS 8.6 0.0 (8.6) 141.9 0.0 (141.9) 0.0

354300 ­ CUSTOMER METERING STANDARDS 2.7 0.0 (2.7) 61.8 0.0 (61.8) 0.0

Page 16: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 16

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 354400 ­ METERING PILOT PROJECTS 0.1 0.6 0.5 4.9 6.7 1.8 7.3

354500 ­ METER RECORD SYSTEMS 26.6 11.5 (15.1) 249.4 132.5 (116.9) 144.3

354600 ­ MANAGE METERING AGREEMENTS 0.3 5.0 4.6 0.7 57.8 57.1 62.9

354700 ­ INSTALL NEW METERS 5.1 0.0 (5.1) 34.1 0.0 (34.1) 0.0354900 ­ DISCONNECT / RECONNECT SRVCS 0.0 0.0 0.0 (0.0) 0.0 0.0 0.0

355100 ­ CONSULTING / PROJECT SRVCS 2.0 2.7 0.8 25.3 31.8 6.5 34.6

355200 ­ METER REPAIR & CALIBRATION (665.1) 1.7 666.7 58.8 18.3 (40.5) 20.0

355600 ­ REFURBISH REVENUE METERS (560.4) 41.7 602.1 462.4 458.4 (4.0) 500.0

355800 ­ TEST NEW METERS & EQUIPMENT 2.6 0.0 (2.6) 20.3 0.0 (20.3) 0.0

355900 ­ SAMPLE TEST FIELD METERS 0.9 0.0 (0.9) 17.6 0.0 (17.6) 0.0

360100 ­ OTHER CUSTOMER SRVCS / PRODUCT 34.7 37.2 2.4 405.6 431.3 25.6 469.3

360200 ­ NON­COMMODITY PRODUCTS/SRVCS 0.3 0.0 (0.3) 90.1 0.0 (90.1) 0.0

360300 ­ NON­COMM. SRVCS­RESIDENTIAL (0.2) 0.0 0.2 (0.2) 0.0 0.2 0.0

360800 ­ NON­COMM.SRVCS­COMMERICLA (0.0) 0.0 0.0 0.6 0.0 (0.6) 0.0

360850 ­ NON­COMM.SRVCS­INDUSTRIAL 0.0 0.0 0.0 (2.4) 0.0 2.4 0.0

363400 ­ SECONDARY USE­DISTR. O/H 15.2 13.0 (2.2) 97.6 143.0 45.4 156.0

370100 ­ INTERFACE WITH CUSTOMERS 3,303.2 2,528.4 (774.8) 24,051.3 27,880.0 3,828.7 30,411.1

370220 ­ MANAGE KEY ACCOUNTS 112.3 0.0 (112.3) 112.3 0.0 (112.3) 0.0

370800 ­ RESPOND TO TROUBLE INQUIRIES 91.4 91.4 0.0 1,128.5 1,005.4 (123.1) 1,096.8

372500 ­ MEASURE USAGE 1,804.2 1,431.0 (373.2) 19,703.8 15,741.2 (3,962.6) 17,172.3373100 ­ PROVIDE BILLING SERVICES 115.9 68.8 (47.1) 1,267.2 756.9 (510.3) 825.7

375000 ­ COLLECT OVERDUE ACCOUNTS (0.7) 4.3 5.0 15.1 47.2 32.1 51.5

Page 17: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 17

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 375600 ­ IDENTIFY UNCOLLECT. BAD DEBT 3,605.8 3,372.9 (232.9) 43,247.7 37,431.6 (5,816.2) 40,809.0

410100 ­ MANAGE FINANCIAL RESOURCES 275.4 152.6 (122.7) 2,619.6 1,637.3 (982.3) 1,793.8

410200 ­ DEV/IMPL/MAINT POLICIES/PROC. 0.0 0.0 0.0 41.6 0.0 (41.6) 0.0

410800 ­ PERFORM RISK MANAGEMENT 0.0 0.0 0.0 2.9 0.0 (2.9) 0.0

411100 ­ ENERGY PRICE RISK MGMT 0.0 0.0 0.0 4.4 0.0 (4.4) 0.0

411200 ­ PROVIDE INSURANCE SERVICES 10.0 0.0 (10.0) 14.8 0.0 (14.8) 0.0

411700 ­ FINANCIAL RESOURCE ALLOCATION 12.3 10.4 (1.8) 166.1 121.4 (44.7) 132.1

411900 ­ PREPARE BUSINESS CASES & CARS 0.6 1.8 1.2 25.7 21.2 (4.6) 23.0

412100 ­ REVIEW & ANALYZE EXPENDITURES 6.5 0.0 (6.5) 111.4 0.0 (111.4) 0.0

412200 ­ DEV/ADMIN/IMPLEMENT BUDGETS (9.3) 25.4 34.6 355.1 293.5 (61.7) 319.4

412600 ­ PERFORM GENERAL ACCOUNTING 661.9 448.1 (213.8) 7,033.5 5,078.6 (1,954.9) 5,528.6

413300 ­ OPERATE CODE OF ACCOUNTS SYST. 0.0 0.0 0.0 (0.5) 0.0 0.5 0.0

414000 ­ TAX ACCOUNTING & PLANNING 33.2 18.9 (14.3) 415.2 219.8 (195.4) 239.1

414300 ­ PERFORM ASSET ACCOUNTING 0.0 0.0 0.0 36.0 0.0 (36.0) 0.0

414400 ­ PERFORM JOB ACCOUNTING 3.8 0.0 (3.8) 49.4 0.0 (49.4) 0.0

414600 ­ ADMIN. WORK RPTG & CLOSING SYS 0.6 0.0 (0.6) 8.8 0.0 (8.8) 0.0

414700 ­ FINANCIAL & BPR REPORTING 288.5 210.4 (78.1) 1,938.3 2,427.6 489.3 2,642.5

414900 ­ PREP. INTERNAL FINANCIAL INFO. 0.0 0.0 0.0 25.5 0.0 (25.5) 0.0

415200 ­ PERFORM COST ACCOUNTING 0.0 0.0 0.0 0.0 0.5 0.5 0.5

415700 ­ PERFORM AUDITS 0.0 0.0 0.0 0.5 0.0 (0.5) 0.0420300 ­ SELL & PURCHASE LAND 0.0 0.0 0.0 1.4 0.0 (1.4) 0.0

Page 18: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 18

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 420900 ­ MANAGE BUILDING FACILITIES 165.6 533.5 367.9 2,063.9 5,868.4 3,804.5 6,401.9

421000 ­ BLDG. REPAIRS /MAINTENANCE 14.8 20.3 5.6 81.5 223.7 142.2 244.0

421100 ­ REPAIRS/MTCE ­ GENERAL 0.0 0.0 0.0 4.0 0.0 (4.0) 0.0

421700 ­ REPAIRS/MTCE­ELEVATOR 0.0 0.0 0.0 3.1 0.0 (3.1) 0.0

421800 ­ REPAIRS/MTCE­HOUSING 1.4 2.6 1.1 37.8 28.4 (9.3) 31.0

421900 ­ PERFORM JANITORIAL SRVCS 0.0 0.0 0.0 (0.4) 0.0 0.4 0.0

422400 ­ OFFICE MOVES/FURNITURE INV. 25.1 0.0 (25.1) 154.4 0.0 (154.4) 0.0

422900 ­ PROVIDE SECURITY FOR BUILDINGS 14.6 0.0 (14.6) 160.8 0.0 (160.8) 0.0

423100 ­ ENERGY DIVERSION INVESTIGAT. 113.1 0.0 (113.1) 1,247.3 0.0 (1,247.3) 0.0

423500 ­ PROVIDE OFFICE SERVICES 262.7 140.9 (121.8) (4,426.5) 1,575.8 6,002.3 1,717.7

423600 ­ PROVIDE ADMINISTRATIVE SRVCS 16.1 31.8 15.8 264.9 370.5 105.5 403.1

424200 ­ PROVIDE TEMPORARY WORKERS 0.0 0.0 0.0 0.3 0.0 (0.3) 0.0

424800 ­ MAINTAIN CORPORATE RECORDS 0.0 0.0 0.0 0.7 0.0 (0.7) 0.0

425300 ­ STORE & DISTRIBUTE MATERIALS (1,614.1) (436.4) 1,177.8 (9,502.8) (4,504.1) 4,998.7 (4,928.6)

425400 ­ OPERATE CENTRAL WAREHOUSE 87.4 0.0 (87.4) 1,002.8 0.0 (1,002.8) 0.0

426400 ­ OPERATE KEY STORE 255.1 0.0 (255.1) 2,729.7 0.0 (2,729.7) 0.0426500 ­ OPERATE SATELLITE STORE 215.3 0.0 (215.3) 2,323.8 0.0 (2,323.8) 0.0

426600 ­ OPERATE CUSTOMER STORE 6.2 0.0 (6.2) 122.3 0.0 (122.3) 0.0

426700 ­ OPERATE POLE YARDS 50.1 0.0 (50.1) 326.8 0.0 (326.8) 0.0426800 ­ OPERATE STEEL YARDS 15.8 0.0 (15.8) 521.2 0.0 (521.2) 0.0

426900 ­ OPERATE SUBST./TRANSMIS. STORE 18.1 0.0 (18.1) 319.4 0.0 (319.4) 0.0

427000 ­ OPERATE CONSTRUCTION STORE 4.6 0.0 (4.6) 65.0 0.0 (65.0) 0.0

Page 19: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 19

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 427100 ­ OPERATE TRANSFORMER SHOP 15.6 0.0 (15.6) 205.4 0.0 (205.4) 0.0

427200 ­ PROVIDE DISTRIBUTION SERVICES 228.6 0.0 (228.6) 2,413.2 0.0 (2,413.2) 0.0

427800 ­ SCHEDULE & SHIP BY COURIER 0.0 0.0 0.0 23.9 0.0 (23.9) 0.0

427900 ­ OPERATE TOOL CRIBS 0.0 0.0 0.0 0.5 0.0 (0.5) 0.0428000 ­ PLAN PROCUREMENT OF MATERIALS 264.5 133.1 (131.4) 2,243.8 1,503.1 (740.6) 1,637.8

428100 ­ FORECAST & ANALYZE REQUIREM. 0.0 0.0 0.0 1.0 0.0 (1.0) 0.0

428200 ­ VERIFY INVENTORY 0.0 0.0 0.0 0.0 0.0 (0.0) 0.0428400 ­ REFURBISH TRANSFORMERS 0.0 0.0 0.0 30.2 0.0 (30.2) 0.0

428600 ­ REPAIR MISCELLANEOUS MATERIALS 2.5 0.0 (2.5) 53.5 0.0 (53.5) 0.0

428700 ­ ASSEMBLE & KIT MATERIALS 0.2 0.0 (0.2) 10.7 0.0 (10.7) 0.0

428800 ­ REVERSE LOGISTICS SERVICES 77.1 118.6 41.5 363.1 1,358.4 995.3 1,479.2

428900 ­ DISPOSE OF SCRAP 13.2 0.0 (13.2) 186.8 0.0 (186.8) 0.0429000 ­ DISPOSE OF MAJOR EQUIPMENT 0.1 0.0 (0.1) (34.0) 0.0 34.0 0.0

429100 ­ DISPOSE MISCELLANEOUS ASSETS 21.3 0.0 (21.3) (41.5) 0.0 41.5 0.0

429200 ­ SALVAGE MATERIALS 0.0 0.0 0.0 (13.2) 0.0 13.2 0.0429300 ­ RECYCLE MATERIALS (8.4) 0.0 8.4 14.1 0.0 (14.1) 0.0429550 ­ PROVIDE EQUIPMENT AND RESOURCE 7.2 4.1 (3.0) 49.7 45.4 (4.3) 49.5

429950 ­ OPERATE VEHICLE GARAGE 2.7 0.0 (2.7) 55.7 0.0 (55.7) 0.0

431500 ­ DISPOSE OF VEHICLES (16.4) 0.0 16.4 176.3 0.0 (176.3) 0.0

440100 ­ IT ARCHITECTURE/MGMT. 44.4 24.9 (19.6) 467.4 280.7 (186.8) 305.8

440200 ­ SET IT GUIDELINES/STANDARDS 32.2 0.0 (32.2) 1,728.9 0.0 (1,728.9) 0.0

440250 ­ IT INTEGRATION/SUSTAINMENT 0.9 0.0 (0.9) 37.2 0.0 (37.2) 0.0

440400 ­ IMPL. INFORM. MNGT. FRAMEWORK 0.0 0.0 0.0 77.3 0.0 (77.3) 0.0

Page 20: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 20

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 440600 ­ PLAN NETWORKS & SYSTEMS 25.2 0.0 (25.2) 28.7 0.0 (28.7) 0.0

441100 ­ OPERATE/MAINTAIN APPLICATIONS 106.2 162.4 56.2 1,180.1 1,786.9 606.7 1,949.3

441200 ­ OPERATE PACKAGE APPLIC. INFR. 0.0 0.0 0.0 3.2 0.0 (3.2) 0.0

442200 ­ IMPLEMENT APPLICATION SYSTEMS 39.0 332.5 293.5 7,589.4 3,679.4 (3,910.0) 4,012.8

443500 ­ SUPPORT IT USERS 239.7 181.0 (58.7) 4,059.3 2,002.7 (2,056.6) 2,184.2450200 ­ DEVELOP HR POLICIES/PGMS. 4.8 0.0 (4.8) 37.6 0.0 (37.6) 0.0

450300 ­ STRATEGIC WORKFORCE PLANNING 7.7 7.0 (0.7) 81.6 79.8 (1.7) 86.9

450500 ­ WORK FORCE DEPLOYMENT 127.2 170.8 43.6 1,414.5 1,881.6 467.1 2,052.6

450800 ­ RELOCATE EMPLOYEES 0.0 0.0 0.0 20.6 0.0 (20.6) 0.0451000 ­ BC GOVT YOUTH OPTIONS 0.0 0.0 0.0 0.0 0.0 0.0 0.0

451200 ­ DEVELOP TRAINING PROGRAMS 17.9 7.8 (10.1) 347.0 7,233.0 6,886.0 7,241.0

451800 ­ CONDUCT TRAINING PROGRAMS 0.0 0.0 (0.0) 179.0 0.0 (179.0) 0.0

452300 ­ COND. SYSTEM OPERATOR TRAINING 0.0 4.4 4.4 0.0 51.1 51.1 55.7

452500 ­ ATTEND TRAINING 66.4 89.6 23.1 1,277.6 1,037.1 (240.5) 1,129.7452600 ­ ATT. TECHNICAL/PROFESS. TRAIN. 5.4 0.3 (5.1) 122.7 3.8 (118.9) 4.2

453100 ­ ATT. DISTRIBUTION OPERATOR TR. 0.0 2.6 2.6 17.5 30.1 12.5 32.7

453200 ­ ATT. COMPUTER INF.SYST. TRAIN. 1.4 0.1 (1.3) 88.2 1.7 (86.6) 1.8

453300 ­ ATT. MGMT. SKILLS TRAINING 0.3 0.4 0.2 36.6 5.1 (31.6) 5.5

453400 ­ ATTEND SAFETY TRAINING 17.2 0.0 (17.2) 74.9 0.0 (74.9) 0.0

453600 ­ CONSULTING SERVICES ON HR 0.2 0.0 (0.2) 5.9 0.0 (5.9) 0.0

453700 ­ EVALUATE & REWARD PERFORMANCE 10.4 8.2 (2.2) 131.5 94.9 (36.6) 103.2

453800 ­ EVALUATE EMP. PERFORMANCE 1.4 0.0 (1.4) 1.4 0.0 (1.4) 0.0

Page 21: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 21

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 454000 ­ MANAGE COMPENSATION & BENEFITS 4.6 21.3 16.7 90.3 247.3 156.9 269.1

454700 ­ ADMINISTER LABOR CONTRACTS 5.1 0.0 (5.1) 55.4 0.0 (55.4) 0.0

455200 ­ MANAGE OTHER EMPLOYEE PGM. 4.6 0.0 (4.6) 39.3 0.0 (39.3) 0.0

455300 ­ ADMIN. CHANGE MGMNT PGM. 1.5 0.0 (1.5) 223.0 0.0 (223.0) 0.0

455800 ­ STRATEGIC WORKPLACE PLANNING 100.4 75.4 (25.0) 465.1 615.6 150.4 691.0

455900 ­ MAINTAIN EMPLOYEE RECORDS 0.0 0.0 0.0 222.8 0.0 (222.8) 0.0

456000 ­ COMMUNICATE WITH EMPLOYEES (1.5) 8.6 10.1 57.8 100.4 42.6 109.3

456400 ­ IMPL. HEALTH AND SAFETY STRAT. 0.0 19.4 19.4 0.5 214.0 213.5 233.4

456700 ­ EMPLOYEE SAFETY/HEALTH 43.0 0.0 (43.0) 481.7 0.0 (481.7) 0.0

456800 ­ PROMOTE SAFETY/OCC HEALTH 0.5 0.4 (0.1) 0.8 4.6 3.8 5.0

457000 ­ OCC INJURY/ILLNESS PREVENT 0.0 0.0 0.0 16.8 0.0 (16.8) 0.0

457400 ­ LIFESTYLE RECOGNITION PGM. 0.0 0.0 0.0 0.1 0.0 (0.1) 0.0

457900 ­ EMERGENCY PREPAREDNESS PGM. 6.9 6.9 (0.0) 76.4 76.4 (0.0) 83.3

458000 ­ COMPLY SAFETY/OCC HEALTH REG 0.1 0.0 (0.1) 5.7 0.0 (5.7) 0.0

458100 ­ ANALYZE SAFTY PROCEDURES 0.0 0.0 0.0 0.1 0.0 (0.1) 0.0

460100 ­ MNG.RELATION.­BOFD,SHAREHOLDER 3.1 3.4 0.3 46.2 39.4 (6.8) 42.8

460700 ­ DEV. EXTERNAL COMMUNIC. PLANS (5.0) 107.0 112.0 766.6 1,196.7 430.1 1,304.5

461500 ­ PROMOTE PUBLIC SAFETY 0.0 50.0 50.0 595.0 550.0 (45.0) 600.0

461600 ­ PROM. PREV.­ACCIDENTS/INJURIES 5.9 13.2 7.3 106.4 148.2 41.7 161.5

462100 ­ MANAGE SPONSORSHIPS 7.8 25.8 18.1 120.7 284.2 163.4 310.0

462300 ­ ABORIGINAL RELATIONS ACTIVITY 7.4 9.6 2.2 82.3 105.4 23.1 115.0

Page 22: Report ID: RABPR003 ABC Activities / External Products by ... fileReport ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's) Date: 2004/03/10 Page 1 FEBRUARY

Date: 2004/03/10Report ID: RABPR003 ABC Activities / External Products by Account Types ($ in 000's)Page 22

FEBRUARY , 2004DISTRIBUTION OPERATIONS & MMBU

March 10, 2004Data Current as of 

ACCOUNT TYPE ACTIVITY

MONTH ACTUAL

MONTHPLAN

MONTH VARIANCE

YTD ACTUAL

YTDPLAN

YTD VARIANCE

ANNUALPLAN

OMA 462700 ­ PERF. OTHER PUBLIC RELATI.ACT. 6.8 0.0 (6.8) 37.2 0.0 (37.2) 0.0

463800 ­ MANAGE RELATI. WITH REGULATORS 92.5 100.0 7.5 1,016.9 1,100.0 83.1 1,200.0

464000 ­ SUPPORT REGULATORY HEARINGS 36.6 7.9 (28.7) 296.9 92.0 (204.9) 100.1

464400 ­ PROVIDE LEGAL SERVICES 8.0 12.5 4.5 104.8 137.5 32.7 150.0

464500 ­ HANDLE BCH LITIGATION & CLAIMS 58.2 30.8 (27.4) 861.4 339.0 (522.4) 369.8

470100 ­ DEV/IMPL. ENVIRONMENTAL PGM. 0.0 0.0 0.0 (11.6) 0.0 11.6 0.0

471200 ­ DES/IMP CONTAMINATED SITES PGM 0.0 0.0 0.0 84.1 0.0 (84.1) 0.0

472100 ­ DES/IMP. POLE PROGRAMS 0.6 0.0 (0.6) 0.6 0.0 (0.6) 0.0

472200 ­ DEV/MAINT. ENV. MGMNT. SYST. 0.0 0.0 0.0 (0.1) 0.0 0.1 0.0

472800 ­ MAINT/MNG. OPERAT. ENV. PROGR. 78.3 105.5 27.3 1,104.6 1,160.9 56.3 1,266.4

474800 ­ HANDLE HAZARDOUS MATERIALS 5.5 0.0 (5.5) 54.7 0.0 (54.7) 0.0

474900 ­ DISPOSE OF HAZARDOUS WASTE 3.3 0.0 (3.3) 79.1 0.0 (79.1) 0.0

475200 ­ PERF. ENVIRONMENTAL AUDITS/REV 0.0 0.0 0.0 0.2 0.0 (0.2) 0.0

613500 ­ ENVIRONMENTAL 0.0 0.0 0.0 (9.0) 0.0 9.0 0.0618000 ­ CONSTRUCT PROTECTION & CONTROL 0.0 0.0 0.0 11.7 0.0 (11.7) 0.0

619500 ­ DESIGN/BUILD INFORMATION SYST. 0.0 0.0 0.0 188.2 0.0 (188.2) 0.0

NOPROD ­ BLANK PRODUCT 2,823.9 (117.8) (2,941.7) 1,554.9 (357.6) (1,912.5) (477.4)

24,626.4 (3,390.25) 263,309.4 245,825.3 (17,484.08) 267,267.721,236.1TOTAL OMA:

OMA CONTRA   (3,265.3) (3,265.3) (0.0) (35,917.8) (35,918.7) (0.9) (39,184.0)Report Total: 42,513.7 36,154.3 (6,359.4) (403,408.9) 430,436.7 833,845.7 495,634.5