{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["1. Utility_Info_","2. Smart_Meter_Costs","3. Cost_of_Service_Parameters","4. SM_Assets_and_Rate_Base","5. SM_Rev_Reqt","6. UCC_Calculation","7_Taxes_PILs","8. Funding_Adder_Revs","8A. Opex_Interest_monthly","8B. Opex_Interest_annual","9. SMFA_SMDR_SMIRR","10A. Cost_Alloc_SMDR","10B. Cost_Alloc_SMIRR"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"defined_names":24,"comments":4,"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":"1. Utility_Info_","index":0,"n_rows":79,"n_cols":28,"rows_kept":79,"cut":false,"hidden":false,"merged":[[18,3,18,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algoma Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atikokan Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Attawapiskat Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bluewater Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brant County Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brantford Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlington Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambridge and North Dumfries Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canadian Niagara Power Inc. – Eastern Ontario Power/Fort Erie/Port Colborne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Wellington Hydro Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chapleau Public Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COLLUS Power Corp."]
[null,null,null,null,null,null,null,"Version",4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooperative Hydro Embrun Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E.L.K. Energy Inc."]
[null,null,"Utility Name   ","Niagara Peninsula Energy Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Assigned EB Number","EB-2013-0359",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corp."]
[null,null,"Name and Title","Suzanne Wilson, Vice-President Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espanola Regional Hydro Distribution Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Essex Powerlines Corporation"]
[null,null,"Phone Number","905-353-6004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Email Address","Suzanne.Wilson@npei.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Frances Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greater Sudbury Hydro Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Last COS Re-based Year",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
["Note:  Drop-down lists are shaded blue; Input cells are shaded green."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Dist. Systems Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket – Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

{"sheet":"2. Smart_Meter_Costs","index":1,"n_rows":197,"n_cols":25,"rows_kept":197,"cut":false,"hidden":false,"merged":[[12,1,12,9],[165,2,165,3],[167,2,167,3],[169,2,169,3],[62,2,62,3],[100,2,100,3],[102,2,102,3],[104,2,104,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Distributors must enter all incremental costs related to their smart meter program and all revenues recovered to date in the applicable tabs except for those costs (and associated revenues) for which the Board has approved on a final basis, i.e. capital costs have been included in rate base and OM&A costs in revenue requirement.\n\nFor 2014, distributors that have completed their deployments by the end of 2013 are not expected to enter any capital costs.  However, for OM&A, regardless of whether a distributor has deployments in 2014, distributors should enter the forecasted OM&A for 2014 for all smart meters in service."]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014,null,"Total"]
[null,"Smart Meter Capital Cost and Operational Expense Data",null,null,null,null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Forecast",null,"Forecast"]
[]
[null,null,"Smart Meter Installation Plan"]
[]
[null,null,"Actual/Planned number of Smart Meters installed during the Calendar Year"]
[]
[null,null,"Residential",null,null,null,null,null,null,null,null,null,5217,null,37687,null,2521,null,458,null,718,null,222,null,{"$f":"SUM(G25,I25,K25,M25,O25,Q25,S25,U25,W25)","v":46823}]
[]
[null,null,"General Service < 50 kW",null,null,null,null,null,null,null,null,null,300,null,1685,null,481,null,950,null,824,null,null,null,{"$f":"SUM(G27,I27,K27,M27,O27,Q27,S27,U27,W27)","v":4240}]
[]
[null,null,"Actual/Planned number of Smart Meters installed (Residential and GS < 50 kW only)",null,null,null,{"$f":"G25+G27","v":0},null,{"$f":"I25+I27","v":0},null,{"$f":"K25+K27","v":0},null,{"$f":"M25+M27","v":5517},null,{"$f":"O25+O27","v":39372},null,{"$f":"Q25+Q27","v":3002},null,{"$f":"S25+S27","v":1408},null,{"$f":"U25+U27","v":1542},null,{"$f":"W25+W27","v":222},null,{"$f":"SUM(G29,I29,K29,M29,O29,Q29,S29,U29,W29)","v":51063}]
[]
[null,null,"Percentage of Residential and GS < 50 kW Smart Meter Installations Completed",null,null,null,{"$f":"IF($Y29=0,0,G29/$Y29)","v":0},null,{"$f":"IF(G31=100%, 0, IF(ISERROR(SUM(G29:I29)/$Y29),0,SUM(G29:I29)/$Y29))","v":0},null,{"$f":"IF(I31=100%, 0, IF(ISERROR(SUM(G29:K29)/$Y29), 0, SUM(G29:K29)/$Y29))","v":0},null,{"$f":"IF(K31=100%,0,IF(ISERROR(SUM(G29:M29)/$Y29),0,SUM(G29:M29)/$Y29))","v":0.10804300569884261},null,{"$f":"IF(M31=100%,0,IF(ISERROR(SUM(G29:O29)/$Y29),0,SUM(G29:O29)/$Y29))","v":0.87909053522119729},null,{"$f":"IF(O31=100%,0,IF(ISERROR(SUM(G29:Q29)/$Y29),0,SUM(G29:Q29)/$Y29))","v":0.93788065722734659},null,{"$f":"IF(Q31=100%,0,IF(ISERROR(SUM(G29:S29)/$Y29),0,SUM(G29:S29)/$Y29))","v":0.96545443863462777},null,{"$f":"IF(S31=100%,0,IF(ISERROR(SUM(I29:U29)/$Y29),0,SUM(I29:U29)/$Y29))","v":0.99565242935197695},null,{"$f":"IF(U31=100%,0,IF(ISERROR(SUM(K29:W29)/$Y29),0,SUM(K29:W29)/$Y29))","v":1},null,{"$f":"IF($Y29=0,\"\",Y29/$Y29)","v":1}]
[]
[null,null,"Actual/Planned number of GS > 50 kW meters installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,14,null,null,null,{"$f":"SUM(G33,I33,K33,M33,O33,Q33,S33,U33,W33)","v":15}]
[]
[null,null,"Other (please identify)","MicroFIT",null,null,null,null,null,null,null,null,null,null,18,null,124,null,71,null,75,null,null,null,{"$f":"SUM(G35,I35,K35,M35,O35,Q35,S35,U35,W35)","v":288}]
[]
[null,null,"Total Number of Smart Meters installed or planned to be installed",null,null,null,{"$f":"SUM(G29,G33,G35)","v":0},null,{"$f":"SUM(I29,I33,I35)","v":0},null,{"$f":"SUM(K29,K33,K35)","v":0},null,{"$f":"SUM(M29,M33,M35)","v":5517},null,{"$f":"SUM(O29,O33,O35)","v":39390},null,{"$f":"SUM(Q29,Q33,Q35)","v":3126},null,{"$f":"SUM(S29,S33,S35)","v":1480},null,{"$f":"SUM(U29,U33,U35)","v":1631},null,{"$f":"SUM(W29,W33,W35)","v":222},null,{"$f":"SUM(G37,I37,K37,M37,O37,Q37,S37,U37,W37)","v":51366}]
[]
[null,1,"Capital Costs"]
[null,null,null,null,"Asset Type"]
[null,null,"1.1  ADVANCED METERING COMMUNICATION DEVICE (AMCD)",null,"Asset type must be selected to enable calculations",null,{"$f":"IF(ISBLANK(G19),\"\",G19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(I19),\"\",I19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(K19),\"\",K19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(M19),\"\",M19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(O19),\"\",O19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(Q19),\"\",Q19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(S19),\"\",S19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(U19),\"\",U19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(W19),\"\",W19)","v":"Forecast"}]
[null,null,"1.1.1  Smart Meters (may include new meters and modules, etc.)",null,"Smart Meter",null,null,null,null,null,null,null,1153992.44,null,2384965.6100000003,null,451558.27000000008,null,739691.5,null,26347.42,null,null,null,{"$f":"SUM(G42,I42,K42,M42,O42,Q42,S42,U42,W42)","v":4756555.24}]
[]
[null,null,"1.1.2  Installation Costs (may include socket kits, labour, vehicle, benefits, etc.)",null,"Smart Meter",null,37456.97,null,5665.4799999999987,null,null,null,63251.210000000006,null,398956.1,null,132514.43,null,26413.91,null,null,null,null,null,{"$f":"SUM(G44,I44,K44,M44,O44,Q44,S44,U44,W44)","v":664258.1}]
[]
[null,null,"1.1.3a  Workforce Automation Hardware (may include fieldwork handhelds, barcode hardware, etc.)",null,"Computer Hardware",null,null,null,null,null,null,null,null,null,null,null,1600,null,710,null,2945,null,null,null,{"$f":"SUM(G46,I46,K46,M46,O46,Q46,S46,U46,W46)","v":5255}]
[]
[null,null,"1.1.3b  Workforce Automation Software (may include fieldwork handhelds, barcode hardware, etc.)",null,"Computer Software",null,null,null,null,null,null,null,null,null,29896.880000000001,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G48,I48,K48,M48,O48,Q48,S48,U48,W48)","v":29896.880000000001}]
[]
[null,null,"Total Advanced Metering Communications Devices (AMCD)",null,null,null,{"$f":"SUM(G42,G44,G46,G48)","v":37456.97},null,{"$f":"SUM(I42,I44,I46,I48)","v":5665.4799999999987},null,{"$f":"SUM(K42,K44,K46,K48)","v":0},null,{"$f":"SUM(M42,M44,M46,M48)","v":1217243.6499999999},null,{"$f":"SUM(O42,O44,O46,O48)","v":2813818.5900000003},null,{"$f":"SUM(Q42,Q44,Q46,Q48)","v":585672.70000000007},null,{"$f":"SUM(S42,S44,S46,S48)","v":766815.41},null,{"$f":"SUM(U42,U44,U46,U48)","v":29292.42},null,{"$f":"SUM(W42,W44,W46,W48)","v":0},null,{"$f":"Y42+Y44+Y46+Y48","v":5455965.2199999997}]
[]
[null,null,null,null,{"$f":"E40","v":"Asset Type"}]
[null,null,"1.2  ADVANCED METERING REGIONAL COLLECTOR (AMRC)  (includes LAN)",null,null,null,{"$f":"G41","v":"Audited Actual"},null,{"$f":"I41","v":"Audited Actual"},null,{"$f":"K41","v":"Audited Actual"},null,{"$f":"M41","v":"Audited Actual"},null,{"$f":"O41","v":"Audited Actual"},null,{"$f":"Q41","v":"Audited Actual"},null,{"$f":"S41","v":"Audited Actual"},null,{"$f":"U41","v":"Forecast"},null,{"$f":"W41","v":"Forecast"}]
[null,null,"1.2.1  Collectors",null,"Smart Meter",null,null,null,null,null,null,null,143246.14000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G54,I54,K54,M54,O54,Q54,S54,U54,W54)","v":143246.14000000001}]
[]
[null,null,"1.2.2  Repeaters (may include radio licence, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G56,I56,K56,M56,O56,Q56,S56,U56,W56)","v":0}]
[]
[null,null,"1.2.3  Installation (may include meter seals and rings, collector computer hardware, etc.)",null,"Smart Meter",null,null,null,null,null,null,null,70397.64,null,37227.199999999997,null,9072.84,null,null,null,null,null,null,null,{"$f":"SUM(G58,I58,K58,M58,O58,Q58,S58,U58,W58)","v":116697.68}]
[]
[null,null,"Total Advanced Metering Regional Collector (AMRC)  (Includes LAN)",null,null,null,{"$f":"G54+G56+G58","v":0},null,{"$f":"I54+I56+I58","v":0},null,{"$f":"K54+K56+K58","v":0},null,{"$f":"M54+M56+M58","v":213643.78000000003},null,{"$f":"O54+O56+O58","v":37227.199999999997},null,{"$f":"Q54+Q56+Q58","v":9072.84},null,{"$f":"S54+S56+S58","v":0},null,{"$f":"U54+U56+U58","v":0},null,{"$f":"W54+W56+W58","v":0},null,{"$f":"Y54+Y56+Y58","v":259943.82}]
[]
[null,null,null,null,{"$f":"E52","v":"Asset Type"}]
[null,null,"1.3  ADVANCED METERING CONTROL COMPUTER (AMCC)",null,null,null,{"$f":"G53","v":"Audited Actual"},null,{"$f":"I53","v":"Audited Actual"},null,{"$f":"K53","v":"Audited Actual"},null,{"$f":"M53","v":"Audited Actual"},null,{"$f":"O53","v":"Audited Actual"},null,{"$f":"Q53","v":"Audited Actual"},null,{"$f":"S53","v":"Audited Actual"},null,{"$f":"U53","v":"Forecast"},null,{"$f":"W53","v":"Forecast"}]
[null,null,"1.3.1  Computer Hardware",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G64,I64,K64,M64,O64,Q64,S64,U64,W64)","v":0}]
[]
[null,null,"1.3.2  Computer Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G66,I66,K66,M66,O66,Q66,S66,U66,W66)","v":0}]
[]
[null,null,"1.3.3  Computer Software Licences & Installation (includes hardware and software)",null,"Computer Software",null,null,null,null,null,null,null,null,null,null,null,11011.46,null,null,null,null,null,null,null,{"$f":"SUM(G68,I68,K68,M68,O68,Q68,S68,U68,W68)","v":11011.46}]
[null,null,"          (may include AS/400 disk space, backup and recovery computer, UPS, etc.)"]
[null,null,"Total Advanced Metering Control Computer (AMCC)",null,null,null,{"$f":"G64+G66+G68","v":0},null,{"$f":"I64+I66+I68","v":0},null,{"$f":"K64+K66+K68","v":0},null,{"$f":"M64+M66+M68","v":0},null,{"$f":"O64+O66+O68","v":0},null,{"$f":"Q64+Q66+Q68","v":11011.46},null,{"$f":"S64+S66+S68","v":0},null,{"$f":"U64+U66+U68","v":0},null,{"$f":"W64+W66+W68","v":0},null,{"$f":"Y64+Y66+Y68","v":11011.46}]
[]
[null,null,null,null,{"$f":"E62","v":"Asset Type"}]
[null,null,"1.4  WIDE AREA NETWORK (WAN)",null,null,null,{"$f":"G63","v":"Audited Actual"},null,{"$f":"I63","v":"Audited Actual"},null,{"$f":"K63","v":"Audited Actual"},null,{"$f":"M63","v":"Audited Actual"},null,{"$f":"O63","v":"Audited Actual"},null,{"$f":"Q63","v":"Audited Actual"},null,{"$f":"S63","v":"Audited Actual"},null,{"$f":"U63","v":"Forecast"},null,{"$f":"W63","v":"Forecast"}]
[]
[null,null,"1.4.1  Activiation Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G75,I75,K75,M75,O75,Q75,S75,U75,W75)","v":0}]
[]
[null,null,"Total Wide Area Network (WAN)",null,null,null,{"$f":"G75","v":0},null,{"$f":"I75","v":0},null,{"$f":"K75","v":0},null,{"$f":"M75","v":0},null,{"$f":"O75","v":0},null,{"$f":"Q75","v":0},null,{"$f":"S75","v":0},null,{"$f":"U75","v":0},null,{"$f":"W75","v":0},null,{"$f":"Y75","v":0}]
[]
[null,null,null,null,{"$f":"E72","v":"Asset Type"}]
[null,null,"1.5  OTHER AMI CAPITAL COSTS RELATED TO MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G73","v":"Audited Actual"},null,{"$f":"I73","v":"Audited Actual"},null,{"$f":"K73","v":"Audited Actual"},null,{"$f":"M73","v":"Audited Actual"},null,{"$f":"O73","v":"Audited Actual"},null,{"$f":"Q73","v":"Audited Actual"},null,{"$f":"S73","v":"Audited Actual"},null,{"$f":"U73","v":"Forecast"},null,{"$f":"W73","v":"Forecast"}]
[]
[null,null,"1.5.1  Customer Equipment (including repair of damaged equipment)",null,"Smart Meter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G82,I82,K82,M82,O82,Q82,S82,U82,W82)","v":0}]
[]
[null,null,"1.5.2  AMI Interface to CIS",null,"Computer Software",null,null,null,null,null,null,null,null,null,2850,null,2250,null,null,null,null,null,null,null,{"$f":"SUM(G84,I84,K84,M84,O84,Q84,S84,U84,W84)","v":5100}]
[]
[null,null,"1.5.3  Professional Fees",null,"Smart Meter",null,8948.66,null,9017.07,null,null,null,27542.600000000002,null,18300.730000000003,null,17758.990000000002,null,17627.510000000002,null,17000,null,12000,null,{"$f":"SUM(G86,I86,K86,M86,O86,Q86,S86,U86,W86)","v":128195.56}]
[]
[null,null,"1.5.4  Integration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G88,I88,K88,M88,O88,Q88,S88,U88,W88)","v":0}]
[]
[null,null,"1.5.5  Program Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G90,I90,K90,M90,O90,Q90,S90,U90,W90)","v":0}]
[]
[null,null,"1.5.6  Other AMI Capital",null,"Smart Meter",null,null,null,null,null,null,null,21021.25,null,null,null,5937.7399999999989,null,7185.3,null,790.41,null,null,null,{"$f":"SUM(G92,I92,K92,M92,O92,Q92,S92,U92,W92)","v":34934.700000000004}]
[]
[null,null,"Total Other AMI Capital Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G82,G84,G86,G88,G90,G92)","v":8948.66},null,{"$f":"SUM(I82,I84,I86,I88,I90,I92)","v":9017.07},null,{"$f":"SUM(K82,K84,K86,K88,K90,K92)","v":0},null,{"$f":"SUM(M82,M84,M86,M88,M90,M92)","v":48563.850000000006},null,{"$f":"SUM(O82,O84,O86,O88,O90,O92)","v":21150.730000000003},null,{"$f":"SUM(Q82,Q84,Q86,Q88,Q90,Q92)","v":25946.73},null,{"$f":"SUM(S82,S84,S86,S88,S90,S92)","v":24812.81},null,{"$f":"SUM(U82,U84,U86,U88,U90,U92)","v":17790.41},null,{"$f":"SUM(W82,W84,W86,W88,W90,W92)","v":12000},null,{"$f":"SUM(Y82,Y84,Y86,Y88,Y90,Y92)","v":168230.26}]
[]
[null,null,"Total Capital Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G50,G60,G70,G77,G94)","v":46405.630000000005},null,{"$f":"SUM(I50,I60,I70,I77,I94)","v":14682.55},null,{"$f":"SUM(K50,K60,K70,K77,K94)","v":0},null,{"$f":"SUM(M50,M60,M70,M77,M94)","v":1479451.28},null,{"$f":"SUM(O50,O60,O70,O77,O94)","v":2872196.5200000005},null,{"$f":"SUM(Q50,Q60,Q70,Q77,Q94)","v":631703.73},null,{"$f":"SUM(S50,S60,S70,S77,S94)","v":791628.22000000009},null,{"$f":"SUM(U50,U60,U70,U77,U94)","v":47082.83},null,{"$f":"SUM(W50,W60,W70,W77,W94)","v":12000},null,{"$f":"SUM(Y50,Y60,Y70,Y77,Y94)","v":5895150.7599999998}]
[]
[null,null,null,null,{"$f":"E79","v":"Asset Type"}]
[null,null,"1.6  CAPITAL COSTS BEYOND MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G80","v":"Audited Actual"},null,{"$f":"I80","v":"Audited Actual"},null,{"$f":"K80","v":"Audited Actual"},null,{"$f":"M80","v":"Audited Actual"},null,{"$f":"O80","v":"Audited Actual"},null,{"$f":"Q80","v":"Audited Actual"},null,{"$f":"S80","v":"Audited Actual"},null,{"$f":"U80","v":"Forecast"},null,{"$f":"W80","v":"Forecast"}]
[null,null,"(Please provide a descriptive title and identify nature of beyond minimum functionality costs)"]
[null,null,"1.6.1  Costs related to technical capabilities in the smart meters or related communications infrastructure that exceed those specified in O.Reg 425/06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G101,I101,K101,M101,O101,Q101,S101,U101,W101)","v":0}]
[]
[null,null,"1.6.2  Costs for deployment of smart meters to customers other than residential                                                 and small general service ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G103,I103,K103,M103,O103,Q103,S103,U103,W103)","v":0}]
[]
[null,null,"1.6.3  Costs for TOU rate implementation, CIS system upgrades, web presentation,                                     integration with the MDM/R, etc.  ",null,"Computer Software",null,null,null,null,null,null,null,null,null,12957.82,null,180290,null,null,null,null,null,null,null,{"$f":"SUM(G105,I105,K105,M105,O105,Q105,S105,U105,W105)","v":193247.82}]
[]
[null,null,"Total Capital Costs Beyond Minimum Functionality",null,null,null,{"$f":"SUM(G101,G103,G105)","v":0},null,{"$f":"SUM(I101,I103,I105)","v":0},null,{"$f":"SUM(K101,K103,K105)","v":0},null,{"$f":"SUM(M101,M103,M105)","v":0},null,{"$f":"SUM(O101,O103,O105)","v":12957.82},null,{"$f":"SUM(Q101,Q103,Q105)","v":180290},null,{"$f":"SUM(S101,S103,S105)","v":0},null,{"$f":"SUM(U101,U103,U105)","v":0},null,{"$f":"SUM(W101,W103,W105)","v":0},null,{"$f":"SUM(Y101,Y103,Y105)","v":193247.82}]
[]
[null,null,"Total Smart Meter Capital Costs",null,null,null,{"$f":"G96+G107","v":46405.630000000005},null,{"$f":"I96+I107","v":14682.55},null,{"$f":"K96+K107","v":0},null,{"$f":"M96+M107","v":1479451.28},null,{"$f":"O96+O107","v":2885154.3400000003},null,{"$f":"Q96+Q107","v":811993.73},null,{"$f":"S96+S107","v":791628.22000000009},null,{"$f":"U96+U107","v":47082.83},null,{"$f":"W96+W107","v":12000},null,{"$f":"Y96+Y107","v":6088398.5800000001}]
[]
[null,2,"OM&A Expenses"]
[null,null,"2.1  ADVANCED METERING COMMUNICATION DEVICE (AMCD)",null,null,null,{"$f":"G99","v":"Audited Actual"},null,{"$f":"I99","v":"Audited Actual"},null,{"$f":"K99","v":"Audited Actual"},null,{"$f":"M99","v":"Audited Actual"},null,{"$f":"O99","v":"Audited Actual"},null,{"$f":"Q99","v":"Audited Actual"},null,{"$f":"S99","v":"Audited Actual"},null,{"$f":"U99","v":"Forecast"},null,{"$f":"W99","v":"Forecast"}]
[]
[null,null,"2.1.1  Maintenance (may include meter reverification costs, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G114,I114,K114,M114,O114,Q114,S114,U114,W114)","v":0}]
[]
[null,null,"2.1.2  Other (please specifiy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G116,I116,K116,M116,O116,Q116,S116,U116,W116)","v":0}]
[]
[null,null,"Total Incremental AMCD OM&A Costs",null,null,null,{"$f":"SUM(G114,G116)","v":0},null,{"$f":"SUM(I114,I116)","v":0},null,{"$f":"SUM(K114,K116)","v":0},null,{"$f":"SUM(M114,M116)","v":0},null,{"$f":"SUM(O114,O116)","v":0},null,{"$f":"SUM(Q114,Q116)","v":0},null,{"$f":"SUM(S114,S116)","v":0},null,{"$f":"SUM(U114,U116)","v":0},null,{"$f":"SUM(W114,W116)","v":0},null,{"$f":"SUM(Y114,Y116)","v":0}]
[]
[null,null,"2.2  ADVANCED METERING REGIONAL COLLECTOR (AMRC) (includes LAN)"]
[]
[null,null,"2.2.1  Maintenance",null,null,null,null,null,null,null,null,null,14658.449999999999,null,18565,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G122,I122,K122,M122,O122,Q122,S122,U122,W122)","v":33223.449999999997}]
[]
[null,null,"2.2.2  Other (please specifiy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G124,I124,K124,M124,O124,Q124,S124,U124,W124)","v":0}]
[]
[null,null,"Total Incremental AMRC OM&A Costs",null,null,null,{"$f":"SUM(G122,G124)","v":0},null,{"$f":"SUM(I122,I124)","v":0},null,{"$f":"SUM(K122,K124)","v":0},null,{"$f":"SUM(M122,M124)","v":14658.449999999999},null,{"$f":"SUM(O122,O124)","v":18565},null,{"$f":"SUM(Q122,Q124)","v":0},null,{"$f":"SUM(S122,S124)","v":0},null,{"$f":"SUM(U122,U124)","v":0},null,{"$f":"SUM(W122,W124)","v":0},null,{"$f":"SUM(Y122,Y124)","v":33223.449999999997}]
[]
[null,null,"2.3  ADVANCED METERING CONTROL COMPUTER (AMCC)"]
[]
[null,null,"2.3.1  Hardware Maintenance (may include server support, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G130,I130,K130,M130,O130,Q130,S130,U130,W130)","v":0}]
[]
[null,null,"2.3.2 Software Maintenance (may include maintenance support, etc.)",null,null,null,null,null,null,null,null,null,null,null,6299.59,null,40821.439999999995,null,73534.850000000006,null,138906.22,null,140117.63999999998,null,{"$f":"SUM(G132,I132,K132,M132,O132,Q132,S132,U132,W132)","v":399679.74}]
[]
[null,null,"2.3.2  Other (please specifiy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G134,I134,K134,M134,O134,Q134,S134,U134,W134)","v":0}]
[]
[null,null,"Total Incremental AMCC OM&A Costs",null,null,null,{"$f":"SUM(G130,G132,G134)","v":0},null,{"$f":"SUM(I130,I132,I134)","v":0},null,{"$f":"SUM(K130,K132,K134)","v":0},null,{"$f":"SUM(M130,M132,M134)","v":0},null,{"$f":"SUM(O130,O132,O134)","v":6299.59},null,{"$f":"SUM(Q130,Q132,Q134)","v":40821.439999999995},null,{"$f":"SUM(S130,S132,S134)","v":73534.850000000006},null,{"$f":"SUM(U130,U132,U134)","v":138906.22},null,{"$f":"SUM(W130,W132,W134)","v":140117.63999999998},null,{"$f":"SUM(Y130,Y132,Y134)","v":399679.74}]
[]
[null,null,"2.4  WIDE AREA NETWORK (WAN)"]
[]
[null,null,"2.4.1  WAN Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G140,I140,K140,M140,O140,Q140,S140,U140,W140)","v":0}]
[]
[null,null,"2.4.2  Other (please specifiy)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G142,I142,K142,M142,O142,Q142,S142,U142,W142)","v":0}]
[]
[null,null,"Total Incremental AMRC OM&A Costs",null,null,null,{"$f":"SUM(G140,G142)","v":0},null,{"$f":"SUM(I140,I142)","v":0},null,{"$f":"SUM(K140,K142)","v":0},null,{"$f":"SUM(M140,M142)","v":0},null,{"$f":"SUM(O140,O142)","v":0},null,{"$f":"SUM(Q140,Q142)","v":0},null,{"$f":"SUM(S140,S142)","v":0},null,{"$f":"SUM(U140,U142)","v":0},null,{"$f":"SUM(W140,W142)","v":0},null,{"$f":"SUM(Y140,Y142)","v":0}]
[]
[null,null,"2.5  OTHER AMI OM&A COSTS RELATED TO MINIMUM FUNCTIONALITY"]
[]
[null,null,"2.5.1  Business Process Redesign",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G148,I148,K148,M148,O148,Q148,S148,U148,W148)","v":0}]
[]
[null,null,"2.5.2  Customer Communication (may include project communication, etc.)",null,null,null,null,null,null,null,null,null,81151.600000000006,null,11423.04,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G150,I150,K150,M150,O150,Q150,S150,U150,W150)","v":92574.640000000014}]
[]
[null,null,"2.5.3  Program Management",null,null,null,null,null,null,null,null,null,19748.849999999999,null,48828.079999999994,null,139485.56000000006,null,152757.93999999997,null,162508.45999999996,null,167543.6,null,{"$f":"SUM(G152,I152,K152,M152,O152,Q152,S152,U152,W152)","v":690872.49}]
[]
[null,null,"2.5.4  Change Management (may include training, etc.)",null,null,null,660,null,119,null,null,null,248.29,null,6338.5,null,2063.4,null,null,null,null,null,null,null,{"$f":"SUM(G154,I154,K154,M154,O154,Q154,S154,U154,W154)","v":9429.19}]
[]
[null,null,"2.5.5  Administration Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G156,I156,K156,M156,O156,Q156,S156,U156,W156)","v":0}]
[]
[null,null,"2.5.6  Other AMI Expenses",null,null,null,null,null,null,null,null,null,3236.33,null,39792.080000000038,null,9520.2899999999972,null,null,null,null,null,null,null,{"$f":"SUM(G158,I158,K158,M158,O158,Q158,S158,U158,W158)","v":52548.700000000041}]
[null,null,"             (please specify)"]
[null,null,"Total Other AMI OM&A Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G158,G156,G154,G152,G150,G148)","v":660},null,{"$f":"SUM(I158,I156,I154,I152,I150,I148)","v":119},null,{"$f":"SUM(K158,K156,K154,K152,K150,K148)","v":0},null,{"$f":"SUM(M158,M156,M154,M152,M150,M148)","v":104385.07},null,{"$f":"SUM(O158,O156,O154,O152,O150,O148)","v":106381.70000000004},null,{"$f":"SUM(Q158,Q156,Q154,Q152,Q150,Q148)","v":151069.25000000006},null,{"$f":"SUM(S158,S156,S154,S152,S150,S148)","v":152757.93999999997},null,{"$f":"SUM(U158,U156,U154,U152,U150,U148)","v":162508.45999999996},null,{"$f":"SUM(W158,W156,W154,W152,W150,W148)","v":167543.6},null,{"$f":"SUM(Y154,Y156,Y158,Y152,Y150,Y148)","v":845425.02}]
[]
[null,null,"TOTAL OM&A COSTS RELATED TO MINIMUM FUNCTIONALITY",null,null,null,{"$f":"SUM(G118,G126,G136,G144,G160)","v":660},null,{"$f":"SUM(I118,I126,I136,I144,I160)","v":119},null,{"$f":"SUM(K118,K126,K136,K144,K160)","v":0},null,{"$f":"SUM(M118,M126,M136,M144,M160)","v":119043.52},null,{"$f":"SUM(O118,O126,O136,O144,O160)","v":131246.29000000004},null,{"$f":"SUM(Q118,Q126,Q136,Q144,Q160)","v":191890.69000000006},null,{"$f":"SUM(S118,S126,S136,S144,S160)","v":226292.78999999998},null,{"$f":"SUM(U118,U126,U136,U144,U160)","v":301414.67999999993},null,{"$f":"SUM(W118,W126,W136,W144,W160)","v":307661.24},null,{"$f":"SUM(Y118,Y126,Y136,Y144,Y160)","v":1278328.21}]
[]
[null,null,"2.6  OM&A COSTS RELATED TO BEYOND MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G112","v":"Audited Actual"},null,{"$f":"I112","v":"Audited Actual"},null,{"$f":"K112","v":"Audited Actual"},null,{"$f":"M112","v":"Audited Actual"},null,{"$f":"O112","v":"Audited Actual"},null,{"$f":"Q112","v":"Audited Actual"},null,{"$f":"S112","v":"Audited Actual"},null,"Forecast",null,"Forecast"]
[null,null,"(Please provide a descriptive title and identify nature of beyond minimum functionality costs)"]
[null,null,"2.6.1  Costs related to technical capabilities in the smart meters or related communications infrastructure that exceed those specified in O.Reg 425/06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G166,I166,K166,M166,O166,Q166,S166,U166,W166)","v":0}]
[]
[null,null,"2.6.2  Costs for deployment of smart meters to customers other than residential                                                 and small general service ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G168,I168,K168,M168,O168,Q168,S168,U168,W168)","v":0}]
[]
[null,null,"2.6.3  Costs for TOU rate implementation, CIS system upgrades, web presentation,                                     integration with the MDM/R, etc.  ",null,null,null,null,null,null,null,null,null,null,null,22501.14,null,101198.09,null,90133.660000000018,null,42293.51,null,42343.56,null,{"$f":"SUM(G170,I170,K170,M170,O170,Q170,S170,U170,W170)","v":298469.96000000002}]
[]
[null,null,"Total OM&A Costs Beyond Minimum Functionality",null,null,null,{"$f":"SUM(G166,G168,G170)","v":0},null,{"$f":"SUM(I166,I168,I170)","v":0},null,{"$f":"SUM(K166,K168,K170)","v":0},null,{"$f":"SUM(M166,M168,M170)","v":0},null,{"$f":"SUM(O166,O168,O170)","v":22501.14},null,{"$f":"SUM(Q166,Q168,Q170)","v":101198.09},null,{"$f":"SUM(S166,S168,S170)","v":90133.660000000018},null,{"$f":"SUM(U166,U168,U170)","v":42293.51},null,{"$f":"SUM(W166,W168,W170)","v":42343.56},null,{"$f":"SUM(Y166,Y168,Y170)","v":298469.96000000002}]
[]
[null,null,"Total Smart Meter OM&A Costs",null,null,null,{"$f":"G162+G172","v":660},null,{"$f":"I162+I172","v":119},null,{"$f":"K162+K172","v":0},null,{"$f":"M162+M172","v":119043.52},null,{"$f":"O162+O172","v":153747.43000000005},null,{"$f":"Q162+Q172","v":293088.78000000003},null,{"$f":"S162+S172","v":316426.45},null,{"$f":"U162+U172","v":343708.18999999994},null,{"$f":"W162+W172","v":350004.8},null,{"$f":"Y162+Y172","v":1576798.17}]
[]
[]
[null,3,"Aggregate Smart Meter Costs by Category"]
[]
[null,null,"3.1","Capital"]
[]
[null,null,"3.1.1","Smart Meter",null,null,{"$f":"SUMIF($E$42:$E$105,$D181,G$42:G$105)","v":46405.630000000005},null,{"$f":"SUMIF($E$42:$E$105,$D181,I$42:I$105)","v":14682.55},null,{"$f":"SUMIF($E$42:$E$105,$D181,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,M$42:M$105)","v":1479451.28},null,{"$f":"SUMIF($E$42:$E$105,$D181,O$42:O$105)","v":2839449.6400000006},null,{"$f":"SUMIF($E$42:$E$105,$D181,Q$42:Q$105)","v":616842.27},null,{"$f":"SUMIF($E$42:$E$105,$D181,S$42:S$105)","v":790918.22000000009},null,{"$f":"SUMIF($E$42:$E$105,$D181,U$42:U$105)","v":44137.83},null,{"$f":"SUMIF($E$42:$E$105,$D181,W$42:W$105)","v":12000},null,{"$f":"SUM(G181:W181)","v":5843887.4200000009}]
[]
[null,null,"3.1.2","Computer Hardware",null,null,{"$f":"SUMIF($E$42:$E$105,$D183,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,O$42:O$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,Q$42:Q$105)","v":1600},null,{"$f":"SUMIF($E$42:$E$105,$D183,S$42:S$105)","v":710},null,{"$f":"SUMIF($E$42:$E$105,$D183,U$42:U$105)","v":2945},null,{"$f":"SUMIF($E$42:$E$105,$D183,W$42:W$105)","v":0},null,{"$f":"SUM(G183:W183)","v":5255}]
[]
[null,null,"3.1.3","Computer Software",null,null,{"$f":"SUMIF($E$42:$E$105,$D185,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,O$42:O$105)","v":45704.7},null,{"$f":"SUMIF($E$42:$E$105,$D185,Q$42:Q$105)","v":193551.46},null,{"$f":"SUMIF($E$42:$E$105,$D185,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,W$42:W$105)","v":0},null,{"$f":"SUM(G185:W185)","v":239256.15999999997}]
[]
[null,null,"3.1.4","Tools & Equipment",null,null,{"$f":"SUMIF($E$42:$E$105,$D187,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,O$42:O$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,Q$42:Q$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,W$42:W$105)","v":0},null,{"$f":"SUM(G187:W187)","v":0}]
[]
[null,null,"3.1.5","Other Equipment",null,null,{"$f":"SUMIF($E$42:$E$105,$D189,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,O$42:O$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,Q$42:Q$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,W$42:W$105)","v":0},null,{"$f":"SUM(G189:W189)","v":0}]
[]
[null,null,"3.1.6","Applications Software",null,null,{"$f":"SUMIF($E$42:$E$105,$D191,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,O$42:O$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,Q$42:Q$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,W$42:W$105)","v":0},null,{"$f":"SUM(G191:W191)","v":0}]
[]
[null,null,"3.1.7","Total Capital Costs",null,null,{"$f":"SUM(G181:G191)","v":46405.630000000005},null,{"$f":"SUM(I181:I191)","v":14682.55},null,{"$f":"SUM(K181:K191)","v":0},null,{"$f":"SUM(M181:M191)","v":1479451.28},null,{"$f":"SUM(O181:O191)","v":2885154.3400000008},null,{"$f":"SUM(Q181:Q191)","v":811993.73},null,{"$f":"SUM(S181:S191)","v":791628.22000000009},null,{"$f":"SUM(U181:U191)","v":47082.83},null,{"$f":"SUM(W181:W191)","v":12000},null,{"$f":"SUM(Y181:Y191)","v":6088398.580000001}]
[null,null,null,null,null,null,{"$f":"IF(G193=G109,\"\",\"Error\")","v":""},null,{"$f":"IF(I193=I109,\"\",\"Error\")","v":""},null,{"$f":"IF(K193=K109,\"\",\"Error\")","v":""},null,{"$f":"IF(M193=M109,\"\",\"Error\")","v":""},null,{"$f":"IF(O193=O109,\"\",\"Error\")","v":""},null,{"$f":"IF(Q193=Q109,\"\",\"Error\")","v":""},null,{"$f":"IF(S193=S109,\"\",\"Error\")","v":""},null,{"$f":"IF(U193=U109,\"\",\"Error\")","v":""},null,{"$f":"IF(W193=W109,\"\",\"Error\")","v":""},null,{"$f":"IF(Y193=Y109,\"\",\"Error\")","v":""}]
[null,null,"3.2","OM&A Costs"]
[]
[null,null,"3.2.1","Total OM&A Costs",null,null,{"$f":"G174","v":660},null,{"$f":"I174","v":119},null,{"$f":"K174","v":0},null,{"$f":"M174","v":119043.52},null,{"$f":"O174","v":153747.43000000005},null,{"$f":"Q174","v":293088.78000000003},null,{"$f":"S174","v":316426.45},null,{"$f":"U174","v":343708.18999999994},null,{"$f":"W174","v":350004.8},null,{"$f":"Y174","v":1576798.17}]

{"sheet":"3. Cost_of_Service_Parameters","index":2,"n_rows":72,"n_cols":23,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014]
[null,"Cost of Capital"]
[null,null,"Capital Structure1"]
[null,null,null,"Deemed Short-term Debt Capitalization",null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,0.04,null,0.04,null,0.04]
[null,null,null,"Deemed Long-term Debt Capitalization",null,null,0.5,null,{"$f":"G23","v":0.5},null,{"$f":"IF(I23=50%,53.3%-K22,IF(I23=55%,57.5%-K22,IF(I23=65%,62.5%-K22,60%-K22)))","v":0.53299999999999992},null,{"$f":"IF(I23=50%,56.7%-M22,60%-M22)","v":0.56700000000000006},null,{"$f":"60%-O22","v":0.6},null,{"$f":"O23-(Q22-O22)","v":0.55999999999999994},null,{"$f":"Q23-(S22-Q22)","v":0.55999999999999994},null,{"$f":"S23-(U22-S22)","v":0.55999999999999994},null,{"$f":"U23-(W22-U22)","v":0.55999999999999994}]
[null,null,null,"Deemed Equity Capitalization",null,null,{"$f":"100%-G23-G25","v":0.5},null,{"$f":"100%-I23-I25-I22","v":0.5},null,{"$f":"100%-K23-K25-K22","v":0.46700000000000008},null,{"$f":"100%-M23-M25-M22","v":0.43299999999999994},null,{"$f":"100%-O23-O25-O22","v":0.4},null,{"$f":"100%-Q23-Q25-Q22","v":0.40000000000000008},null,{"$f":"100%-S23-S25-S22","v":0.40000000000000008},null,{"$f":"100%-U23-U25-U22","v":0.40000000000000008},null,{"$f":"100%-W23-W25-W22","v":0.40000000000000008}]
[null,null,null,"Preferred Shares"]
[null,null,"Total",null,null,null,{"$f":"SUM(G22:G25)","v":1},null,{"$f":"SUM(I22:I25)","v":1},null,{"$f":"SUM(K22:K25)","v":1},null,{"$f":"SUM(M22:M25)","v":1},null,{"$f":"SUM(O22:O25)","v":1},null,{"$f":"SUM(Q22:Q25)","v":1},null,{"$f":"SUM(S22:S25)","v":1},null,{"$f":"SUM(U22:U25)","v":1},null,{"$f":"SUM(W22:W25)","v":1}]
[]
[null,null,"Cost of Capital Parameters"]
[null,null,null,"Deemed Short-term Debt Rate",null,null,null,null,null,null,null,null,null,null,null,null,2.46E-2,null,{"$f":"Q29","v":2.46E-2},null,{"$f":"S29","v":2.46E-2},null,{"$f":"U29","v":2.46E-2}]
[null,null,null,"Long-term Debt Rate (actual/embedded/deemed)2",null,null,7.1300000000000002E-2,null,{"$f":"G30","v":7.1300000000000002E-2},null,7.1300000000000002E-2,null,7.1300000000000002E-2,null,5.9689602163711726E-2,null,5.1550280981369274E-2,null,{"$f":"Q30","v":5.1550280981369274E-2},null,{"$f":"S30","v":5.1550280981369274E-2},null,{"$f":"U30","v":5.1550280981369274E-2}]
[null,null,null,"Target Return on Equity (ROE)",null,null,0.09,null,{"$f":"G31","v":0.09},null,0.09,null,0.09,null,0.09,null,9.5799999999999996E-2,null,9.5799999999999996E-2,null,9.5799999999999996E-2,null,9.5799999999999996E-2]
[null,null,null,"Return on Preferred Shares"]
[null,null,"WACC",null,null,null,{"$f":"SUMPRODUCT(G22:G25,G29:G32)","v":8.0649999999999999E-2},null,{"$f":"SUMPRODUCT(I22:I25,I29:I32)","v":8.0649999999999999E-2},null,{"$f":"SUMPRODUCT(K22:K25,K29:K32)","v":8.003289999999999E-2},null,{"$f":"SUMPRODUCT(M22:M25,M29:M32)","v":7.9397099999999998E-2},null,{"$f":"SUMPRODUCT(O22:O25,O29:O32)","v":7.181376129822703E-2},null,{"$f":"SUMPRODUCT(Q22:Q25,Q29:Q32)","v":6.8172157349566803E-2},null,{"$f":"SUMPRODUCT(S22:S25,S29:S32)","v":6.8172157349566803E-2},null,{"$f":"SUMPRODUCT(U22:U25,U29:U32)","v":6.8172157349566803E-2},null,{"$f":"SUMPRODUCT(W22:W25,W29:W32)","v":6.8172157349566803E-2}]
[]
[null,"Working Capital Allowance"]
[null,null,"Working Capital Allowance Rate",null,null,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15]
[null,null,"(% of the sum of Cost of Power + controllable expenses)"]
[]
[null,"Taxes/PILs"]
[null,null,"Aggregate Corporate Income Tax Rate",null,null,null,0.36120000000000002,null,0.36120000000000002,null,0.33500000000000002,null,0.33,null,0.30990000000000001,null,0.28249999999999997,null,0.25480000000000003,null,0.26500000000000001,null,0.25700000000000001]
[null,null,"Capital Tax (until July 1st, 2010)",null,null,null,3.0000000000000001E-3,null,2.2499999999999998E-3,null,2.2499999999999998E-3,null,2.2499999999999998E-3,null,7.5000000000000002E-4,null,0,null,0,null,0,null,0]
[]
[null,"Depreciation Rates"]
[null,"(expressed as expected useful life in years)"]
[null,null,"Smart Meters          - years",null,null,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15]
[null,null,"                              - rate (%)",null,null,null,{"$f":"IF(G45=0,0,1/G45)","v":6.6666666666666666E-2},null,{"$f":"IF(I45=0,0,1/I45)","v":6.6666666666666666E-2},null,{"$f":"IF(K45=0,0,1/K45)","v":6.6666666666666666E-2},null,{"$f":"IF(M45=0,0,1/M45)","v":6.6666666666666666E-2},null,{"$f":"IF(O45=0,0,1/O45)","v":6.6666666666666666E-2},null,{"$f":"IF(Q45=0,0,1/Q45)","v":6.6666666666666666E-2},null,{"$f":"IF(S45=0,0,1/S45)","v":6.6666666666666666E-2},null,{"$f":"IF(U45=0,0,1/U45)","v":6.6666666666666666E-2},null,{"$f":"IF(W45=0,0,1/W45)","v":6.6666666666666666E-2}]
[null,null,"Computer Hardware - years",null,null,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G47=0,0,1/G47)","v":0.2},null,{"$f":"IF(I47=0,0,1/I47)","v":0.2},null,{"$f":"IF(K47=0,0,1/K47)","v":0.2},null,{"$f":"IF(M47=0,0,1/M47)","v":0.2},null,{"$f":"IF(O47=0,0,1/O47)","v":0.2},null,{"$f":"IF(Q47=0,0,1/Q47)","v":0.2},null,{"$f":"IF(S47=0,0,1/S47)","v":0.2},null,{"$f":"IF(U47=0,0,1/U47)","v":0.2},null,{"$f":"IF(W47=0,0,1/W47)","v":0.2}]
[null,null,"Computer Software - years",null,null,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G49=0,0,1/G49)","v":0.33333333333333331},null,{"$f":"IF(I49=0,0,1/I49)","v":0.33333333333333331},null,{"$f":"IF(K49=0,0,1/K49)","v":0.33333333333333331},null,{"$f":"IF(M49=0,0,1/M49)","v":0.33333333333333331},null,{"$f":"IF(O49=0,0,1/O49)","v":0.33333333333333331},null,{"$f":"IF(Q49=0,0,1/Q49)","v":0.33333333333333331},null,{"$f":"IF(S49=0,0,1/S49)","v":0.33333333333333331},null,{"$f":"IF(U49=0,0,1/U49)","v":0.33333333333333331},null,{"$f":"IF(W49=0,0,1/W49)","v":0.33333333333333331}]
[null,null,"Tools & Equipment - years",null,null,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G51=0,0,1/G51)","v":0.1},null,{"$f":"IF(I51=0,0,1/I51)","v":0.1},null,{"$f":"IF(K51=0,0,1/K51)","v":0.1},null,{"$f":"IF(M51=0,0,1/M51)","v":0.1},null,{"$f":"IF(O51=0,0,1/O51)","v":0.1},null,{"$f":"IF(Q51=0,0,1/Q51)","v":0.1},null,{"$f":"IF(S51=0,0,1/S51)","v":0.1},null,{"$f":"IF(U51=0,0,1/U51)","v":0.1},null,{"$f":"IF(W51=0,0,1/W51)","v":0.1}]
[null,null,"Other Equipment    - years",null,null,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G53=0,0,1/G53)","v":0.1},null,{"$f":"IF(I53=0,0,1/I53)","v":0.1},null,{"$f":"IF(K53=0,0,1/K53)","v":0.1},null,{"$f":"IF(M53=0,0,1/M53)","v":0.1},null,{"$f":"IF(O53=0,0,1/O53)","v":0.1},null,{"$f":"IF(Q53=0,0,1/Q53)","v":0.1},null,{"$f":"IF(S53=0,0,1/S53)","v":0.1},null,{"$f":"IF(U53=0,0,1/U53)","v":0.1},null,{"$f":"IF(W53=0,0,1/W53)","v":0.1}]
[]
[null,"CCA Rates"]
[null,null,"Smart Meters - CCA Class",null,null,null,47,null,47,null,47,null,47,null,47,null,47,null,47,null,47,null,47]
[null,null,"Smart Meters - CCA Rate",null,null,null,0.08,null,0.08,null,0.08,null,0.08,null,0.08,null,0.08,null,0.08,null,0.08,null,0.08]
[]
[null,null,"Computer Equipment - CCA Class",null,null,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[null,null,"Computer Equipment - CCA Rate",null,null,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3,null,0.3]
[]
[null,null,"General Equipment - CCA Class",null,null,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8]
[null,null,"General Equipment - CCA Rate",null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[]
[null,null,"Applications Software - CCA Class",null,null,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12]
[null,null,"Applications Software - CCA Rate",null,null,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[]
[null,"Assumptions"]
[null,1,"Planned smart meter installations occur evenly throughout the year."]
[null,2,"Fiscal calendar year (January 1 to December 31) used."]
[null,3,"Amortization is done on a striaght line basis and has the \"half-year\" rule applied."]

{"sheet":"4. SM_Assets_and_Rate_Base","index":3,"n_rows":112,"n_cols":23,"rows_kept":112,"cut":false,"hidden":false,"merged":[[12,1,13,12],[6,16,6,18]]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts Transferred in EB-2010-0138"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Meters",null,4175010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Software",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment",null,0]
[]
[null,"NOTE: This model was modified on September 25, 2013 by Board staff, at the request of NPEI, to account for amounts transferred from USoA account 1555 to USoA account 1860, as per the settlement agreement in EB-2010-0138."]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014]
[null,"Net Fixed Assets - Smart Meters"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G25","v":46405.630000000005},null,{"$f":"I25","v":61088.180000000008},null,{"$f":"K25","v":61088.180000000008},null,{"$f":"M25","v":1540539.46},null,{"$f":"O25-S9","v":204979.10000000056},null,{"$f":"Q25","v":821821.37000000058},null,{"$f":"S25","v":1612739.5900000008},null,{"$f":"U25","v":1656877.4200000009}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G181","v":46405.630000000005},null,{"$f":"'2. Smart_Meter_Costs'!I181","v":14682.55},null,{"$f":"'2. Smart_Meter_Costs'!K181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M181","v":1479451.28},null,{"$f":"'2. Smart_Meter_Costs'!O181","v":2839449.6400000006},null,{"$f":"'2. Smart_Meter_Costs'!Q181","v":616842.27},null,{"$f":"'2. Smart_Meter_Costs'!S181","v":790918.22000000009},null,{"$f":"'2. Smart_Meter_Costs'!U181","v":44137.83},null,{"$f":"'2. Smart_Meter_Costs'!W181","v":12000}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G22+G23-G24","v":46405.630000000005},null,{"$f":"I22+I23-I24","v":61088.180000000008},null,{"$f":"K22+K23-K24","v":61088.180000000008},null,{"$f":"M22+M23-M24","v":1540539.46},null,{"$f":"O22+O23-O24","v":4379989.1000000006},null,{"$f":"Q22+Q23-Q24","v":821821.37000000058},null,{"$f":"S22+S23-S24","v":1612739.5900000008},null,{"$f":"U22+U23-U24","v":1656877.4200000009},null,{"$f":"W22+W23-W24","v":1668877.4200000009}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G31","v":-1546.8543333333334},null,{"$f":"I31","v":-5129.9813333333341},null,{"$f":"K31","v":-9202.5266666666685},null,{"$f":"M31","v":-62590.114666666675},null,{"$f":"O31","v":-259941.06666666671},null,{"$f":"Q31","v":-294167.74900000007},null,{"$f":"S31","v":-375319.78100000008},null,{"$f":"U31","v":-484307.0146666668}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G23/('3. Cost_of_Service_Parameters'!G45*2)), 0, -G23/('3. Cost_of_Service_Parameters'!G45*2))","v":-1546.8543333333334},null,{"$f":"IF(ISERROR(-(I23/('3. Cost_of_Service_Parameters'!I45*2)+MIN((I22/'3. Cost_of_Service_Parameters'!I45),(I22+I28)))), 0, -(I23/('3. Cost_of_Service_Parameters'!I45*2)+MIN((I22/'3. Cost_of_Service_Parameters'!I45),(I22+I28))))","v":-3583.1270000000004},null,{"$f":"IF(ISERROR(-(K23/('3. Cost_of_Service_Parameters'!K45*2)+MIN((K22/'3. Cost_of_Service_Parameters'!K45),(K22+K28)))), 0, -(K23/('3. Cost_of_Service_Parameters'!K45*2)+MIN((K22/'3. Cost_of_Service_Parameters'!K45),(K22+K28))))","v":-4072.5453333333339},null,{"$f":"IF(ISERROR(-(M23/('3. Cost_of_Service_Parameters'!M45*2)+MIN((M22/'3. Cost_of_Service_Parameters'!M45),(M22+M28)))), 0,-(M23/('3. Cost_of_Service_Parameters'!M45*2)+MIN((M22/'3. Cost_of_Service_Parameters'!M45),(M22+M28))))","v":-53387.588000000003},null,{"$f":"IF(ISERROR(-(O23/('3. Cost_of_Service_Parameters'!O45*2)+MIN((O22/'3. Cost_of_Service_Parameters'!O45),(O22+O28)))), 0, -(O23/('3. Cost_of_Service_Parameters'!O45*2)+MIN((O22/'3. Cost_of_Service_Parameters'!O45),(O22+O28))))","v":-197350.95200000002},null,{"$f":"-(Q22/'3. Cost_of_Service_Parameters'!Q45+0.5*Q23/'3. Cost_of_Service_Parameters'!Q45)","v":-34226.682333333374},null,{"$f":"IF(ISERROR(-(S23/('3. Cost_of_Service_Parameters'!S45*2)+MIN((S22/'3. Cost_of_Service_Parameters'!S45),(S22+S28)))), 0, -(S23/('3. Cost_of_Service_Parameters'!S45*2)+MIN((S22/'3. Cost_of_Service_Parameters'!S45),(S22+S28))))","v":-81152.032000000036},null,{"$f":"IF(ISERROR(-(U23/('3. Cost_of_Service_Parameters'!U45*2)+MIN((U22/'3. Cost_of_Service_Parameters'!U45),(U22+U28)))), 0, -(U23/('3. Cost_of_Service_Parameters'!U45*2)+MIN((U22/'3. Cost_of_Service_Parameters'!U45),(U22+U28))))","v":-108987.23366666671},null,{"$f":"IF(ISERROR(-(W23/('3. Cost_of_Service_Parameters'!W45*2)+MIN((W22/'3. Cost_of_Service_Parameters'!W45),(W22+W28)))), 0, -(W23/('3. Cost_of_Service_Parameters'!W45*2)+MIN((W22/'3. Cost_of_Service_Parameters'!W45),(W22+W28))))","v":-110858.49466666672}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G28+G29-G30","v":-1546.8543333333334},null,{"$f":"I28+I29-I30","v":-5129.9813333333341},null,{"$f":"K28+K29-K30","v":-9202.5266666666685},null,{"$f":"M28+M29-M30","v":-62590.114666666675},null,{"$f":"O28+O29-O30","v":-259941.06666666671},null,{"$f":"Q28+Q29-Q30","v":-294167.74900000007},null,{"$f":"S28+S29-S30","v":-375319.78100000008},null,{"$f":"U28+U29-U30","v":-484307.0146666668},null,{"$f":"W28+W29-W30","v":-595165.50933333347}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G22+G28","v":0},null,{"$f":"G35","v":44858.775666666668},null,{"$f":"I35","v":55958.198666666671},null,{"$f":"K35","v":51885.653333333335},null,{"$f":"M35","v":1477949.3453333334},null,{"$f":"Q22+Q28","v":-54961.966666666151},null,{"$f":"Q35","v":527653.62100000051},null,{"$f":"S35","v":1237419.8090000008},null,{"$f":"U35","v":1172570.4053333341}]
[null,null,null,"Closing Balance",null,null,{"$f":"G25+G31","v":44858.775666666668},null,{"$f":"I25+I31","v":55958.198666666671},null,{"$f":"K25+K31","v":51885.653333333335},null,{"$f":"M25+M31","v":1477949.3453333334},null,{"$f":"O25+O31","v":4120048.0333333337},null,{"$f":"Q25+Q31","v":527653.62100000051},null,{"$f":"S25+S31","v":1237419.8090000008},null,{"$f":"U25+U31","v":1172570.4053333341},null,{"$f":"W25+W31","v":1073711.9106666674}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G34:G35)","v":22429.387833333334},null,{"$f":"AVERAGE(I34:I35)","v":50408.487166666673},null,{"$f":"AVERAGE(K34:K35)","v":53921.926000000007},null,{"$f":"AVERAGE(M34:M35)","v":764917.49933333334},null,{"$f":"AVERAGE(O34:O35)","v":2798998.6893333336},null,{"$f":"AVERAGE(Q34:Q35)","v":236345.82716666718},null,{"$f":"AVERAGE(S34:S35)","v":882536.71500000067},null,{"$f":"AVERAGE(U34:U35)","v":1204995.1071666675},null,{"$f":"AVERAGE(W34:W35)","v":1123141.1580000008}]
[]
[null,"Net Fixed Assets - Computer Hardware"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G44","v":0},null,{"$f":"I44","v":0},null,{"$f":"K44","v":0},null,{"$f":"M44","v":0},null,{"$f":"O44","v":0},null,{"$f":"Q44","v":1600},null,{"$f":"S44","v":2310},null,{"$f":"U44","v":5255}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q183","v":1600},null,{"$f":"'2. Smart_Meter_Costs'!S183","v":710},null,{"$f":"'2. Smart_Meter_Costs'!U183","v":2945},null,{"$f":"'2. Smart_Meter_Costs'!W183","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G41+G42-G43","v":0},null,{"$f":"I41+I42-I43","v":0},null,{"$f":"K41+K42-K43","v":0},null,{"$f":"M41+M42-M43","v":0},null,{"$f":"O41+O42-O43","v":0},null,{"$f":"Q41+Q42-Q43","v":1600},null,{"$f":"S41+S42-S43","v":2310},null,{"$f":"U41+U42-U43","v":5255},null,{"$f":"W41+W42-W43","v":5255}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G50","v":0},null,{"$f":"I50","v":0},null,{"$f":"K50","v":0},null,{"$f":"M50","v":0},null,{"$f":"O50","v":0},null,{"$f":"Q50","v":-160},null,{"$f":"S50","v":-551},null,{"$f":"U50","v":-1307.5}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G42/('3. Cost_of_Service_Parameters'!G47*2)), 0, -G42/('3. Cost_of_Service_Parameters'!G47*2))","v":0},null,{"$f":"IF(ISERROR(-(I42/('3. Cost_of_Service_Parameters'!I47*2)+MIN((I41/'3. Cost_of_Service_Parameters'!I47),(I41+I47)))), 0, -(I42/('3. Cost_of_Service_Parameters'!I47*2)+MIN((I41/'3. Cost_of_Service_Parameters'!I47),(I41+I47))))","v":0},null,{"$f":"IF(ISERROR(-(K42/('3. Cost_of_Service_Parameters'!K47*2)+MIN((K41/'3. Cost_of_Service_Parameters'!K47),(K41+K47)))), 0, -(K42/('3. Cost_of_Service_Parameters'!K47*2)+MIN((K41/'3. Cost_of_Service_Parameters'!K47),(K41+K47))))","v":0},null,{"$f":"IF(ISERROR(-(M42/('3. Cost_of_Service_Parameters'!M47*2)+MIN((M41/'3. Cost_of_Service_Parameters'!M47),(M41+M47)))), 0,-(M42/('3. Cost_of_Service_Parameters'!M47*2)+MIN((M41/'3. Cost_of_Service_Parameters'!M47),(M41+M47))))","v":0},null,{"$f":"IF(ISERROR(-(O42/('3. Cost_of_Service_Parameters'!O47*2)+MIN((O41/'3. Cost_of_Service_Parameters'!O47),(O41+O47)))), 0, -(O42/('3. Cost_of_Service_Parameters'!O47*2)+MIN((O41/'3. Cost_of_Service_Parameters'!O47),(O41+O47))))","v":0},null,{"$f":"IF(ISERROR(-(Q42/('3. Cost_of_Service_Parameters'!Q47*2)+MIN((Q41/'3. Cost_of_Service_Parameters'!Q47),(Q41+Q47)))), 0, -(Q42/('3. Cost_of_Service_Parameters'!Q47*2)+MIN((Q41/'3. Cost_of_Service_Parameters'!Q47),(Q41+Q47))))","v":-160},null,{"$f":"IF(ISERROR(-(S42/('3. Cost_of_Service_Parameters'!S47*2)+MIN((S41/'3. Cost_of_Service_Parameters'!S47),(S41+S47)))), 0, -(S42/('3. Cost_of_Service_Parameters'!S47*2)+MIN((S41/'3. Cost_of_Service_Parameters'!S47),(S41+S47))))","v":-391},null,{"$f":"IF(ISERROR(-(U42/('3. Cost_of_Service_Parameters'!U47*2)+MIN((U41/'3. Cost_of_Service_Parameters'!U47),(U41+U47)))), 0, -(U42/('3. Cost_of_Service_Parameters'!U47*2)+MIN((U41/'3. Cost_of_Service_Parameters'!U47),(U41+U47))))","v":-756.5},null,{"$f":"IF(ISERROR(-(W42/('3. Cost_of_Service_Parameters'!W47*2)+MIN((W41/'3. Cost_of_Service_Parameters'!W47),(W41+W47)))), 0, -(W42/('3. Cost_of_Service_Parameters'!W47*2)+MIN((W41/'3. Cost_of_Service_Parameters'!W47),(W41+W47))))","v":-1051}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G47+G48-G49","v":0},null,{"$f":"I47+I48-I49","v":0},null,{"$f":"K47+K48-K49","v":0},null,{"$f":"M47+M48-M49","v":0},null,{"$f":"O47+O48-O49","v":0},null,{"$f":"Q47+Q48-Q49","v":-160},null,{"$f":"S47+S48-S49","v":-551},null,{"$f":"U47+U48-U49","v":-1307.5},null,{"$f":"W47+W48-W49","v":-2358.5}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G41+G47","v":0},null,{"$f":"G54","v":0},null,{"$f":"I54","v":0},null,{"$f":"K54","v":0},null,{"$f":"M54","v":0},null,{"$f":"O54","v":0},null,{"$f":"Q54","v":1440},null,{"$f":"S54","v":1759},null,{"$f":"U54","v":3947.5}]
[null,null,null,"Closing Balance",null,null,{"$f":"G44+G50","v":0},null,{"$f":"I44+I50","v":0},null,{"$f":"K44+K50","v":0},null,{"$f":"M44+M50","v":0},null,{"$f":"O44+O50","v":0},null,{"$f":"Q44+Q50","v":1440},null,{"$f":"S44+S50","v":1759},null,{"$f":"U44+U50","v":3947.5},null,{"$f":"W44+W50","v":2896.5}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G53:G54)","v":0},null,{"$f":"AVERAGE(I53:I54)","v":0},null,{"$f":"AVERAGE(K53:K54)","v":0},null,{"$f":"AVERAGE(M53:M54)","v":0},null,{"$f":"AVERAGE(O53:O54)","v":0},null,{"$f":"AVERAGE(Q53:Q54)","v":720},null,{"$f":"AVERAGE(S53:S54)","v":1599.5},null,{"$f":"AVERAGE(U53:U54)","v":2853.25},null,{"$f":"AVERAGE(W53:W54)","v":3422}]
[]
[null,"Net Fixed Assets - Computer Software (including Applications Software)"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G63","v":0},null,{"$f":"I63","v":0},null,{"$f":"K63","v":0},null,{"$f":"M63","v":0},null,{"$f":"O63-S10","v":45704.7},null,{"$f":"Q63","v":239256.15999999997},null,{"$f":"S63","v":239256.15999999997},null,{"$f":"U63","v":239256.15999999997}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G185+'2. Smart_Meter_Costs'!G191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I185+'2. Smart_Meter_Costs'!I191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K185+'2. Smart_Meter_Costs'!K191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M185+'2. Smart_Meter_Costs'!M191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O185+'2. Smart_Meter_Costs'!O191","v":45704.7},null,{"$f":"'2. Smart_Meter_Costs'!Q185+'2. Smart_Meter_Costs'!Q191","v":193551.46},null,{"$f":"'2. Smart_Meter_Costs'!S185+'2. Smart_Meter_Costs'!S191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U185+'2. Smart_Meter_Costs'!U191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W185+'2. Smart_Meter_Costs'!W191","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G60+G61-G62","v":0},null,{"$f":"I60+I61-I62","v":0},null,{"$f":"K60+K61-K62","v":0},null,{"$f":"M60+M61-M62","v":0},null,{"$f":"O60+O61-O62","v":45704.7},null,{"$f":"Q60+Q61-Q62","v":239256.15999999997},null,{"$f":"S60+S61-S62","v":239256.15999999997},null,{"$f":"U60+U61-U62","v":239256.15999999997},null,{"$f":"W60+W61-W62","v":239256.15999999997}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G69","v":0},null,{"$f":"I69","v":0},null,{"$f":"K69","v":0},null,{"$f":"M69","v":0},null,{"$f":"O69","v":-7617.45},null,{"$f":"Q69","v":-55110.926666666659},null,{"$f":"S69","v":-134862.97999999998},null,{"$f":"U69","v":-214615.03333333333}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G61/('3. Cost_of_Service_Parameters'!G49*2)), 0, -G61/('3. Cost_of_Service_Parameters'!G49*2))","v":0},null,{"$f":"IF(ISERROR(-(I61/('3. Cost_of_Service_Parameters'!I49*2)+MIN((I60/'3. Cost_of_Service_Parameters'!I49),(I60+I66)))), 0, -(I61/('3. Cost_of_Service_Parameters'!I49*2)+MIN((I60/'3. Cost_of_Service_Parameters'!I49),(I60+I66))))","v":0},null,{"$f":"IF(ISERROR(-(K61/('3. Cost_of_Service_Parameters'!K49*2)+MIN((K60/'3. Cost_of_Service_Parameters'!K49),(K60+K66)))), 0, -(K61/('3. Cost_of_Service_Parameters'!K49*2)+MIN((K60/'3. Cost_of_Service_Parameters'!K49),(K60+K66))))","v":0},null,{"$f":"IF(ISERROR(-(M61/('3. Cost_of_Service_Parameters'!M49*2)+MIN((M60/'3. Cost_of_Service_Parameters'!M49),(M60+M66)))), 0,-(M61/('3. Cost_of_Service_Parameters'!M49*2)+MIN((M60/'3. Cost_of_Service_Parameters'!M49),(M60+M66))))","v":0},null,{"$f":"IF(ISERROR(-(O61/('3. Cost_of_Service_Parameters'!O49*2)+MIN((O60/'3. Cost_of_Service_Parameters'!O49),(O60+O66)))), 0, -(O61/('3. Cost_of_Service_Parameters'!O49*2)+MIN((O60/'3. Cost_of_Service_Parameters'!O49),(O60+O66))))","v":-7617.45},null,{"$f":"IF(ISERROR(-(Q61/('3. Cost_of_Service_Parameters'!Q49*2)+MIN((Q60/'3. Cost_of_Service_Parameters'!Q49),(Q60+Q66)))), 0, -(Q61/('3. Cost_of_Service_Parameters'!Q49*2)+MIN((Q60/'3. Cost_of_Service_Parameters'!Q49),(Q60+Q66))))","v":-47493.476666666662},null,{"$f":"IF(ISERROR(-(S61/('3. Cost_of_Service_Parameters'!S49*2)+MIN((S60/'3. Cost_of_Service_Parameters'!S49),(S60+S66)))), 0, -(S61/('3. Cost_of_Service_Parameters'!S49*2)+MIN((S60/'3. Cost_of_Service_Parameters'!S49),(S60+S66))))","v":-79752.05333333333},null,{"$f":"IF(ISERROR(-(U61/('3. Cost_of_Service_Parameters'!U49*2)+MIN((U60/'3. Cost_of_Service_Parameters'!U49),(U60+U66)))), 0, -(U61/('3. Cost_of_Service_Parameters'!U49*2)+MIN((U60/'3. Cost_of_Service_Parameters'!U49),(U60+U66))))","v":-79752.05333333333},null,{"$f":"IF(ISERROR(-(W61/('3. Cost_of_Service_Parameters'!W49*2)+MIN((W60/'3. Cost_of_Service_Parameters'!W49),(W60+W66)))), 0, -(W61/('3. Cost_of_Service_Parameters'!W49*2)+MIN((W60/'3. Cost_of_Service_Parameters'!W49),(W60+W66))))","v":-24641.126666666649}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G66+G67-G68","v":0},null,{"$f":"I66+I67-I68","v":0},null,{"$f":"K66+K67-K68","v":0},null,{"$f":"M66+M67-M68","v":0},null,{"$f":"O66+O67-O68","v":-7617.45},null,{"$f":"Q66+Q67-Q68","v":-55110.926666666659},null,{"$f":"S66+S67-S68","v":-134862.97999999998},null,{"$f":"U66+U67-U68","v":-214615.03333333333},null,{"$f":"W66+W67-W68","v":-239256.15999999997}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G60+G66","v":0},null,{"$f":"G73","v":0},null,{"$f":"I73","v":0},null,{"$f":"K73","v":0},null,{"$f":"M73","v":0},null,{"$f":"Q60+Q66","v":38087.25},null,{"$f":"Q73","v":184145.23333333331},null,{"$f":"S73","v":104393.18},null,{"$f":"U73","v":24641.126666666649}]
[null,null,null,"Closing Balance",null,null,{"$f":"G63+G69","v":0},null,{"$f":"I63+I69","v":0},null,{"$f":"K63+K69","v":0},null,{"$f":"M63+M69","v":0},null,{"$f":"O63+O69","v":38087.25},null,{"$f":"Q63+Q69","v":184145.23333333331},null,{"$f":"S63+S69","v":104393.18},null,{"$f":"U63+U69","v":24641.126666666649},null,{"$f":"W63+W69","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G72:G73)","v":0},null,{"$f":"AVERAGE(I72:I73)","v":0},null,{"$f":"AVERAGE(K72:K73)","v":0},null,{"$f":"AVERAGE(M72:M73)","v":0},null,{"$f":"AVERAGE(O72:O73)","v":19043.625},null,{"$f":"AVERAGE(Q72:Q73)","v":111116.24166666665},null,{"$f":"AVERAGE(S72:S73)","v":144269.20666666667},null,{"$f":"AVERAGE(U72:U73)","v":64517.153333333321},null,{"$f":"AVERAGE(W72:W73)","v":12320.563333333324}]
[]
[null,"Net Fixed Assets - Tools and Equipment"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G82","v":0},null,{"$f":"I82","v":0},null,{"$f":"K82","v":0},null,{"$f":"M82","v":0},null,{"$f":"O82","v":0},null,{"$f":"Q82","v":0},null,{"$f":"S82","v":0},null,{"$f":"U82","v":0}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W187","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G79+G80-G81","v":0},null,{"$f":"I79+I80-I81","v":0},null,{"$f":"K79+K80-K81","v":0},null,{"$f":"M79+M80-M81","v":0},null,{"$f":"O79+O80-O81","v":0},null,{"$f":"Q79+Q80-Q81","v":0},null,{"$f":"S79+S80-S81","v":0},null,{"$f":"U79+U80-U81","v":0},null,{"$f":"W79+W80-W81","v":0}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G88","v":0},null,{"$f":"I88","v":0},null,{"$f":"K88","v":0},null,{"$f":"M88","v":0},null,{"$f":"O88","v":0},null,{"$f":"Q88","v":0},null,{"$f":"S88","v":0},null,{"$f":"U88","v":0}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G80/('3. Cost_of_Service_Parameters'!G51*2)), 0, -G80/('3. Cost_of_Service_Parameters'!G51*2))","v":0},null,{"$f":"IF(ISERROR(-(I80/('3. Cost_of_Service_Parameters'!I51*2)+MIN((I79/'3. Cost_of_Service_Parameters'!I51),(I79+I85)))), 0, -(I80/('3. Cost_of_Service_Parameters'!I51*2)+MIN((I79/'3. Cost_of_Service_Parameters'!I51),(I79+I85))))","v":0},null,{"$f":"IF(ISERROR(-(K80/('3. Cost_of_Service_Parameters'!K51*2)+MIN((K79/'3. Cost_of_Service_Parameters'!K51),(K79+K85)))), 0, -(K80/('3. Cost_of_Service_Parameters'!K51*2)+MIN((K79/'3. Cost_of_Service_Parameters'!K51),(K79+K85))))","v":0},null,{"$f":"IF(ISERROR(-(M80/('3. Cost_of_Service_Parameters'!M51*2)+MIN((M79/'3. Cost_of_Service_Parameters'!M51),(M79+M85)))), 0,-(M80/('3. Cost_of_Service_Parameters'!M51*2)+MIN((M79/'3. Cost_of_Service_Parameters'!M51),(M79+M85))))","v":0},null,{"$f":"IF(ISERROR(-(O80/('3. Cost_of_Service_Parameters'!O51*2)+MIN((O79/'3. Cost_of_Service_Parameters'!O51),(O79+O85)))), 0, -(O80/('3. Cost_of_Service_Parameters'!O51*2)+MIN((O79/'3. Cost_of_Service_Parameters'!O51),(O79+O85))))","v":0},null,{"$f":"IF(ISERROR(-(Q80/('3. Cost_of_Service_Parameters'!Q51*2)+MIN((Q79/'3. Cost_of_Service_Parameters'!Q51),(Q79+Q85)))), 0, -(Q80/('3. Cost_of_Service_Parameters'!Q51*2)+MIN((Q79/'3. Cost_of_Service_Parameters'!Q51),(Q79+Q85))))","v":0},null,{"$f":"IF(ISERROR(-(S80/('3. Cost_of_Service_Parameters'!S51*2)+MIN((S79/'3. Cost_of_Service_Parameters'!S51),(S79+S85)))), 0, -(S80/('3. Cost_of_Service_Parameters'!S51*2)+MIN((S79/'3. Cost_of_Service_Parameters'!S51),(S79+S85))))","v":0},null,{"$f":"IF(ISERROR(-(U80/('3. Cost_of_Service_Parameters'!U51*2)+MIN((U79/'3. Cost_of_Service_Parameters'!U51),(U79+U85)))), 0, -(U80/('3. Cost_of_Service_Parameters'!U51*2)+MIN((U79/'3. Cost_of_Service_Parameters'!U51),(U79+U85))))","v":0},null,{"$f":"IF(ISERROR(-(W80/('3. Cost_of_Service_Parameters'!W51*2)+MIN((W79/'3. Cost_of_Service_Parameters'!W51),(W79+W85)))), 0, -(W80/('3. Cost_of_Service_Parameters'!W51*2)+MIN((W79/'3. Cost_of_Service_Parameters'!W51),(W79+W85))))","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G85+G86-G87","v":0},null,{"$f":"I85+I86-I87","v":0},null,{"$f":"K85+K86-K87","v":0},null,{"$f":"M85+M86-M87","v":0},null,{"$f":"O85+O86-O87","v":0},null,{"$f":"Q85+Q86-Q87","v":0},null,{"$f":"S85+S86-S87","v":0},null,{"$f":"U85+U86-U87","v":0},null,{"$f":"W85+W86-W87","v":0}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G79+G85","v":0},null,{"$f":"G92","v":0},null,{"$f":"I92","v":0},null,{"$f":"K92","v":0},null,{"$f":"M92","v":0},null,{"$f":"O92","v":0},null,{"$f":"Q92","v":0},null,{"$f":"S92","v":0},null,{"$f":"U92","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G82+G88","v":0},null,{"$f":"I82+I88","v":0},null,{"$f":"K82+K88","v":0},null,{"$f":"M82+M88","v":0},null,{"$f":"O82+O88","v":0},null,{"$f":"Q82+Q88","v":0},null,{"$f":"S82+S88","v":0},null,{"$f":"U82+U88","v":0},null,{"$f":"W82+W88","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G91:G92)","v":0},null,{"$f":"AVERAGE(I91:I92)","v":0},null,{"$f":"AVERAGE(K91:K92)","v":0},null,{"$f":"AVERAGE(M91:M92)","v":0},null,{"$f":"AVERAGE(O91:O92)","v":0},null,{"$f":"AVERAGE(Q91:Q92)","v":0},null,{"$f":"AVERAGE(S91:S92)","v":0},null,{"$f":"AVERAGE(U91:U92)","v":0},null,{"$f":"AVERAGE(W91:W92)","v":0}]
[]
[null,"Net Fixed Assets - Other Equipment"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G101","v":0},null,{"$f":"I101","v":0},null,{"$f":"K101","v":0},null,{"$f":"M101","v":0},null,{"$f":"O101-S11","v":0},null,{"$f":"Q101","v":0},null,{"$f":"S101","v":0},null,{"$f":"U101","v":0}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W189","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G98+G99-G100","v":0},null,{"$f":"I98+I99-I100","v":0},null,{"$f":"K98+K99-K100","v":0},null,{"$f":"M98+M99-M100","v":0},null,{"$f":"O98+O99-O100","v":0},null,{"$f":"Q98+Q99-Q100","v":0},null,{"$f":"S98+S99-S100","v":0},null,{"$f":"U98+U99-U100","v":0},null,{"$f":"W98+W99-W100","v":0}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G107","v":0},null,{"$f":"I107","v":0},null,{"$f":"K107","v":0},null,{"$f":"M107","v":0},null,{"$f":"O107","v":0},null,{"$f":"Q107","v":0},null,{"$f":"S107","v":0},null,{"$f":"U107","v":0}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G99/('3. Cost_of_Service_Parameters'!G53*2)), 0, -G99/('3. Cost_of_Service_Parameters'!G53*2))","v":0},null,{"$f":"IF(ISERROR(-(I99/('3. Cost_of_Service_Parameters'!I53*2)+MIN((I98/'3. Cost_of_Service_Parameters'!I53),(I98+I104)))), 0, -(I99/('3. Cost_of_Service_Parameters'!I53*2)+MIN((I98/'3. Cost_of_Service_Parameters'!I53),(I98+I104))))","v":0},null,{"$f":"IF(ISERROR(-(K99/('3. Cost_of_Service_Parameters'!K53*2)+MIN((K98/'3. Cost_of_Service_Parameters'!K53),(K98+K104)))), 0, -(K99/('3. Cost_of_Service_Parameters'!K53*2)+MIN((K98/'3. Cost_of_Service_Parameters'!K53),(K98+K104))))","v":0},null,{"$f":"IF(ISERROR(-(M99/('3. Cost_of_Service_Parameters'!M53*2)+MIN((M98/'3. Cost_of_Service_Parameters'!M53),(M98+M104)))), 0,-(M99/('3. Cost_of_Service_Parameters'!M53*2)+MIN((M98/'3. Cost_of_Service_Parameters'!M53),(M98+M104))))","v":0},null,{"$f":"IF(ISERROR(-(O99/('3. Cost_of_Service_Parameters'!O53*2)+MIN((O98/'3. Cost_of_Service_Parameters'!O53),(O98+O104)))), 0, -(O99/('3. Cost_of_Service_Parameters'!O53*2)+MIN((O98/'3. Cost_of_Service_Parameters'!O53),(O98+O104))))","v":0},null,{"$f":"IF(ISERROR(-(Q99/('3. Cost_of_Service_Parameters'!Q53*2)+MIN((Q98/'3. Cost_of_Service_Parameters'!Q53),(Q98+Q104)))), 0, -(Q99/('3. Cost_of_Service_Parameters'!Q53*2)+MIN((Q98/'3. Cost_of_Service_Parameters'!Q53),(Q98+Q104))))","v":0},null,{"$f":"IF(ISERROR(-(S99/('3. Cost_of_Service_Parameters'!S53*2)+MIN((S98/'3. Cost_of_Service_Parameters'!S53),(S98+S104)))), 0, -(S99/('3. Cost_of_Service_Parameters'!S53*2)+MIN((S98/'3. Cost_of_Service_Parameters'!S53),(S98+S104))))","v":0},null,{"$f":"IF(ISERROR(-(U99/('3. Cost_of_Service_Parameters'!U53*2)+MIN((U98/'3. Cost_of_Service_Parameters'!U53),(U98+U104)))), 0, -(U99/('3. Cost_of_Service_Parameters'!U53*2)+MIN((U98/'3. Cost_of_Service_Parameters'!U53),(U98+U104))))","v":0},null,{"$f":"IF(ISERROR(-(W99/('3. Cost_of_Service_Parameters'!W53*2)+MIN((W98/'3. Cost_of_Service_Parameters'!W53),(W98+W104)))), 0, -(W99/('3. Cost_of_Service_Parameters'!W53*2)+MIN((W98/'3. Cost_of_Service_Parameters'!W53),(W98+W104))))","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G104+G105-G106","v":0},null,{"$f":"I104+I105-I106","v":0},null,{"$f":"K104+K105-K106","v":0},null,{"$f":"M104+M105-M106","v":0},null,{"$f":"O104+O105-O106","v":0},null,{"$f":"Q104+Q105-Q106","v":0},null,{"$f":"S104+S105-S106","v":0},null,{"$f":"U104+U105-U106","v":0},null,{"$f":"W104+W105-W106","v":0}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G98+G104","v":0},null,{"$f":"G111","v":0},null,{"$f":"I111","v":0},null,{"$f":"K111","v":0},null,{"$f":"M111","v":0},null,{"$f":"Q98+Q104","v":0},null,{"$f":"Q111","v":0},null,{"$f":"S111","v":0},null,{"$f":"U111","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G101+G107","v":0},null,{"$f":"I101+I107","v":0},null,{"$f":"K101+K107","v":0},null,{"$f":"M101+M107","v":0},null,{"$f":"O101+O107","v":0},null,{"$f":"Q101+Q107","v":0},null,{"$f":"S101+S107","v":0},null,{"$f":"U101+U107","v":0},null,{"$f":"W101+W107","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G110:G111)","v":0},null,{"$f":"AVERAGE(I110:I111)","v":0},null,{"$f":"AVERAGE(K110:K111)","v":0},null,{"$f":"AVERAGE(M110:M111)","v":0},null,{"$f":"AVERAGE(O110:O111)","v":0},null,{"$f":"AVERAGE(Q110:Q111)","v":0},null,{"$f":"AVERAGE(S110:S111)","v":0},null,{"$f":"AVERAGE(U110:U111)","v":0},null,{"$f":"AVERAGE(W110:W111)","v":0}]

{"sheet":"5. SM_Rev_Reqt","index":4,"n_rows":70,"n_cols":23,"rows_kept":70,"cut":false,"hidden":false,"merged":[[22,2,22,4],[23,2,23,4],[24,2,24,4],[19,2,19,4],[20,2,20,4],[21,2,21,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014]
[null,"Average Net Fixed Asset Values (from Sheet 4)"]
[null,null,"Smart Meters",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G36","v":22429.387833333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I36","v":50408.487166666673},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K36","v":53921.926000000007},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M36","v":764917.49933333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O36","v":2798998.6893333336},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q36","v":236345.82716666718},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S36","v":882536.71500000067},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U36","v":1204995.1071666675},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W36","v":1123141.1580000008}]
[null,null,"Computer Hardware",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q55","v":720},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S55","v":1599.5},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U55","v":2853.25},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W55","v":3422}]
[null,null,"Computer Software",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O74","v":19043.625},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q74","v":111116.24166666665},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S74","v":144269.20666666667},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U74","v":64517.153333333321},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W74","v":12320.563333333324}]
[null,null,"Tools & Equipment",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W93","v":0}]
[null,null,"Other Equipment",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W112","v":0}]
[null,null,"Total Net Fixed Assets",null,null,null,{"$f":"SUM(G20:G24)","v":22429.387833333334},null,{"$f":"SUM(I20:I24)","v":50408.487166666673},null,{"$f":"SUM(K20:K24)","v":53921.926000000007},null,{"$f":"SUM(M20:M24)","v":764917.49933333334},null,{"$f":"SUM(O20:O24)","v":2818042.3143333336},null,{"$f":"SUM(Q20:Q24)","v":348182.06883333385},null,{"$f":"SUM(S20:S24)","v":1028405.4216666673},null,{"$f":"SUM(U20:U24)","v":1272365.5105000008},null,{"$f":"SUM(W20:W24)","v":1138883.721333334}]
[]
[null,"Working Capital"]
[null,null,"Operating Expenses (from Sheet 2)",null,null,null,{"$f":"'2. Smart_Meter_Costs'!G174","v":660},null,{"$f":"'2. Smart_Meter_Costs'!I174","v":119},null,{"$f":"'2. Smart_Meter_Costs'!K174","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M174","v":119043.52},null,{"$f":"'2. Smart_Meter_Costs'!O174","v":153747.43000000005},null,{"$f":"'2. Smart_Meter_Costs'!Q174","v":293088.78000000003},null,{"$f":"'2. Smart_Meter_Costs'!S174","v":316426.45},null,{"$f":"'2. Smart_Meter_Costs'!U174","v":343708.18999999994},null,{"$f":"'2. Smart_Meter_Costs'!W174","v":350004.8}]
[null,null,"Working Capital Factor (from Sheet 3)",null,null,null,{"$f":"'3. Cost_of_Service_Parameters'!G36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!I36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!K36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!M36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!O36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!Q36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!S36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!U36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!W36","v":0.15}]
[null,null,"Working Capital Allowance",null,null,null,{"$f":"G28*G29","v":99},null,{"$f":"I28*I29","v":17.849999999999998},null,{"$f":"K28*K29","v":0},null,{"$f":"M28*M29","v":17856.527999999998},null,{"$f":"O28*O29","v":23062.114500000007},null,{"$f":"Q28*Q29","v":43963.317000000003},null,{"$f":"S28*S29","v":47463.967499999999},null,{"$f":"U28*U29","v":51556.22849999999},null,{"$f":"W28*W29","v":52500.719999999994}]
[]
[null,"Incremental Smart Meter Rate Base",null,null,null,null,{"$f":"G25+G30","v":22528.387833333334},null,{"$f":"I25+I30","v":50426.337166666672},null,{"$f":"K25+K30","v":53921.926000000007},null,{"$f":"M25+M30","v":782774.02733333339},null,{"$f":"O25+O30","v":2841104.4288333338},null,{"$f":"Q25+Q30","v":392145.38583333383},null,{"$f":"S25+S30","v":1075869.3891666674},null,{"$f":"U25+U30","v":1323921.7390000008},null,{"$f":"W25+W30","v":1191384.441333334}]
[]
[null,"Return on Rate Base"]
[null,null,"Capital Structure"]
[null,null,"Deemed Short Term Debt",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G22","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I22","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K22","v":0},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M22","v":0},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O22","v":0},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q22","v":15685.815433333353},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S22","v":43034.775566666693},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U22","v":52956.869560000028},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W22","v":47655.377653333358}]
[null,null,"Deemed Long Term Debt",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G23","v":11264.193916666667},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I23","v":25213.168583333336},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K23","v":28740.386557999998},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M23","v":443832.87349800009},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O23","v":1704662.6573000003},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q23","v":219601.41606666692},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S23","v":602486.85793333361},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U23","v":741396.17384000029},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W23","v":667175.2871466669}]
[null,null,"Equity",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G24","v":11264.193916666667},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I24","v":25213.168583333336},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K24","v":25181.539442000008},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M24","v":338941.1538353333},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O24","v":1136441.7715333335},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q24","v":156858.15433333357},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S24","v":430347.75566666701},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U24","v":529568.69560000044},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W24","v":476553.7765333337}]
[null,null,"Preferred Shares",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G25","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I25","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K25","v":0},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M25","v":0},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O25","v":0},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q25","v":0},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S25","v":0},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U25","v":0},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W25","v":0}]
[null,null,"Total Capitalization",null,null,null,{"$f":"SUM(G36:G39)","v":22528.387833333334},null,{"$f":"SUM(I36:I39)","v":50426.337166666672},null,{"$f":"SUM(K36:K39)","v":53921.926000000007},null,{"$f":"SUM(M36:M39)","v":782774.02733333339},null,{"$f":"SUM(O36:O39)","v":2841104.4288333338},null,{"$f":"SUM(Q36:Q39)","v":392145.38583333383},null,{"$f":"SUM(S36:S39)","v":1075869.3891666674},null,{"$f":"SUM(U36:U39)","v":1323921.7390000008},null,{"$f":"SUM(W36:W39)","v":1191384.441333334}]
[null,null,null,null,null,null,{"$f":"IF(G40=G32,\"\",\"Error\")","v":""},null,{"$f":"IF(I40=I32,\"\",\"Error\")","v":""},null,{"$f":"IF(K40=K32,\"\",\"Error\")","v":""},null,{"$f":"IF(M40=M32,\"\",\"Error\")","v":""},null,{"$f":"IF(O40=O32,\"\",\"Error\")","v":""},null,{"$f":"IF(Q40=Q32,\"\",\"Error\")","v":""},null,{"$f":"IF(S40=S32,\"\",\"Error\")","v":""},null,{"$f":"IF(U40=U32,\"\",\"Error\")","v":""},null,{"$f":"IF(W40=W32,\"\",\"Error\")","v":""}]
[null,null,"Return on"]
[null,null,"Deemed Short Term Debt",null,null,null,{"$f":"G36*'3. Cost_of_Service_Parameters'!G29","v":0},null,{"$f":"I36*'3. Cost_of_Service_Parameters'!I29","v":0},null,{"$f":"K36*'3. Cost_of_Service_Parameters'!K29","v":0},null,{"$f":"M36*'3. Cost_of_Service_Parameters'!M29","v":0},null,{"$f":"O36*'3. Cost_of_Service_Parameters'!O29","v":0},null,{"$f":"Q36*'3. Cost_of_Service_Parameters'!Q29","v":385.87105966000047},null,{"$f":"S36*'3. Cost_of_Service_Parameters'!S29","v":1058.6554789400006},null,{"$f":"U36*'3. Cost_of_Service_Parameters'!U29","v":1302.7389911760008},null,{"$f":"W36*'3. Cost_of_Service_Parameters'!W29","v":1172.3222902720006}]
[null,null,"Deemed Long Term Debt",null,null,null,{"$f":"G37*'3. Cost_of_Service_Parameters'!G30","v":803.13702625833344},null,{"$f":"I37*'3. Cost_of_Service_Parameters'!I30","v":1797.6989199916668},null,{"$f":"K37*'3. Cost_of_Service_Parameters'!K30","v":2049.1895615854},null,{"$f":"M37*'3. Cost_of_Service_Parameters'!M30","v":31645.283880407409},null,{"$f":"O37*'3. Cost_of_Service_Parameters'!O30","v":101750.63583757268},null,{"$f":"Q37*'3. Cost_of_Service_Parameters'!Q30","v":11320.51470214326},null,{"$f":"S37*'3. Cost_of_Service_Parameters'!S30","v":31058.366814045661},null,{"$f":"U37*'3. Cost_of_Service_Parameters'!U30","v":38219.181079964117},null,{"$f":"W37*'3. Cost_of_Service_Parameters'!W30","v":34393.073516236407}]
[null,null,"Equity",null,null,null,{"$f":"G38*'3. Cost_of_Service_Parameters'!G31","v":1013.7774525},null,{"$f":"I38*'3. Cost_of_Service_Parameters'!I31","v":2269.1851725000001},null,{"$f":"K38*'3. Cost_of_Service_Parameters'!K31","v":2266.3385497800004},null,{"$f":"M38*'3. Cost_of_Service_Parameters'!M31","v":30504.703845179996},null,{"$f":"O38*'3. Cost_of_Service_Parameters'!O31","v":102279.75943800001},null,{"$f":"Q38*'3. Cost_of_Service_Parameters'!Q31","v":15027.011185133355},null,{"$f":"S38*'3. Cost_of_Service_Parameters'!S31","v":41227.314992866697},null,{"$f":"U38*'3. Cost_of_Service_Parameters'!U31","v":50732.681038480041},null,{"$f":"W38*'3. Cost_of_Service_Parameters'!W31","v":45653.851791893365}]
[null,null,"Preferred Shares",null,null,null,{"$f":"G39*'3. Cost_of_Service_Parameters'!G32","v":0},null,{"$f":"I39*'3. Cost_of_Service_Parameters'!I32","v":0},null,{"$f":"K39*'3. Cost_of_Service_Parameters'!K32","v":0},null,{"$f":"M39*'3. Cost_of_Service_Parameters'!M32","v":0},null,{"$f":"O39*'3. Cost_of_Service_Parameters'!O32","v":0},null,{"$f":"Q39*'3. Cost_of_Service_Parameters'!Q32","v":0},null,{"$f":"S39*'3. Cost_of_Service_Parameters'!S32","v":0},null,{"$f":"U39*'3. Cost_of_Service_Parameters'!U32","v":0},null,{"$f":"W39*'3. Cost_of_Service_Parameters'!W32","v":0}]
[null,null,"Total Return on Capital",null,null,null,{"$f":"SUM(G43:G46)","v":1816.9144787583334},null,{"$f":"SUM(I43:I46)","v":4066.8840924916667},null,{"$f":"SUM(K43:K46)","v":4315.5281113654},null,{"$f":"SUM(M43:M46)","v":62149.987725587402},null,{"$f":"SUM(O43:O46)","v":204030.39527557269},null,{"$f":"SUM(Q43:Q46)","v":26733.396946936617},null,{"$f":"SUM(S43:S46)","v":73344.337285852351},null,{"$f":"SUM(U43:U46)","v":90254.601109620155},null,{"$f":"SUM(W43:W46)","v":81219.247598401766}]
[]
[]
[null,"Operating Expenses",null,null,null,null,{"$f":"G28","v":660},null,{"$f":"I28","v":119},null,{"$f":"K28","v":0},null,{"$f":"M28","v":119043.52},null,{"$f":"O28","v":153747.43000000005},null,{"$f":"Q28","v":293088.78000000003},null,{"$f":"S28","v":316426.45},null,{"$f":"U28","v":343708.18999999994},null,{"$f":"W28","v":350004.8}]
[]
[null,"Amortization Expenses (from Sheet 4)"]
[null,null,"Smart Meters",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G29","v":1546.8543333333334},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I29","v":3583.1270000000004},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K29","v":4072.5453333333339},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M29","v":53387.588000000003},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O29","v":197350.95200000002},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q29","v":34226.682333333374},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S29","v":81152.032000000036},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U29","v":108987.23366666671},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W29","v":110858.49466666672}]
[null,null,"Computer Hardware",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q48","v":160},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S48","v":391},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U48","v":756.5},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W48","v":1051}]
[null,null,"Computer Software",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O67","v":7617.45},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q67","v":47493.476666666662},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S67","v":79752.05333333333},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U67","v":79752.05333333333},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W67","v":24641.126666666649}]
[null,null,"Tools & Equipment",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W86","v":0}]
[null,null,"Other Equipment",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W105","v":0}]
[null,null,"Total Amortization Expense in Year",null,null,null,{"$f":"SUM(G53:G57)","v":1546.8543333333334},null,{"$f":"SUM(I53:I57)","v":3583.1270000000004},null,{"$f":"SUM(K53:K57)","v":4072.5453333333339},null,{"$f":"SUM(M53:M57)","v":53387.588000000003},null,{"$f":"SUM(O53:O57)","v":204968.40200000003},null,{"$f":"SUM(Q53:Q57)","v":81880.159000000043},null,{"$f":"SUM(S53:S57)","v":161295.08533333335},null,{"$f":"SUM(U53:U57)","v":189495.78700000004},null,{"$f":"SUM(W53:W57)","v":136550.62133333337}]
[]
[null,"Incremental Revenue Requirement before Taxes/PILs",null,null,null,null,{"$f":"G47+G50+G58","v":4023.7688120916673},null,{"$f":"I47+I50+I58","v":7769.0110924916671},null,{"$f":"K47+K50+K58","v":8388.0734446987335},null,{"$f":"M47+M50+M58","v":234581.09572558739},null,{"$f":"O47+O50+O58","v":562746.22727557272},null,{"$f":"Q47+Q50+Q58","v":401702.33594693668},null,{"$f":"S47+S50+S58","v":551065.87261918571},null,{"$f":"U47+U50+U58","v":623458.57810962014},null,{"$f":"W47+W50+W58","v":567774.66893173521}]
[]
[null,"Calculation of Taxable Income"]
[null,null,"Incremental Operating Expenses",null,null,null,{"$f":"G50","v":660},null,{"$f":"I50","v":119},null,{"$f":"K50","v":0},null,{"$f":"M50","v":119043.52},null,{"$f":"O50","v":153747.43000000005},null,{"$f":"Q50","v":293088.78000000003},null,{"$f":"S50","v":316426.45},null,{"$f":"U50","v":343708.18999999994},null,{"$f":"W50","v":350004.8}]
[null,null,"Amortization Expense",null,null,null,{"$f":"G58","v":1546.8543333333334},null,{"$f":"I58","v":3583.1270000000004},null,{"$f":"K58","v":4072.5453333333339},null,{"$f":"M58","v":53387.588000000003},null,{"$f":"O58","v":204968.40200000003},null,{"$f":"Q58","v":81880.159000000043},null,{"$f":"S58","v":161295.08533333335},null,{"$f":"U58","v":189495.78700000004},null,{"$f":"W58","v":136550.62133333337}]
[null,null,"Interest Expense",null,null,null,{"$f":"G43+G44","v":803.13702625833344},null,{"$f":"I43+I44","v":1797.6989199916668},null,{"$f":"K43+K44","v":2049.1895615854},null,{"$f":"M43+M44","v":31645.283880407409},null,{"$f":"O43+O44","v":101750.63583757268},null,{"$f":"Q43+Q44","v":11706.385761803262},null,{"$f":"S43+S44","v":32117.022292985661},null,{"$f":"U43+U44","v":39521.920071140121},null,{"$f":"W43+W44","v":35565.395806508408}]
[null,null,"Net Income for Taxes/PILs",null,null,null,{"$f":"G60-SUM(G63:G65)","v":1013.7774525000004},null,{"$f":"I60-SUM(I63:I65)","v":2269.1851724999997},null,{"$f":"K60-SUM(K63:K65)","v":2266.3385497799991},null,{"$f":"M60-SUM(M63:M65)","v":30504.703845179989},null,{"$f":"O60-SUM(O63:O65)","v":102279.75943799998},null,{"$f":"Q60-SUM(Q63:Q65)","v":15027.011185133364},null,{"$f":"S60-SUM(S63:S65)","v":41227.314992866712},null,{"$f":"U60-SUM(U63:U65)","v":50732.681038480019},null,{"$f":"W60-SUM(W63:W65)","v":45653.851791893423}]
[]
[null,"Grossed-up Taxes/PILs (from Sheet 7)",null,null,null,null,{"$f":"'7_Taxes_PILs'!C59","v":532.87259939041985},null,{"$f":"'7_Taxes_PILs'!E59","v":1087.7438825137756},null,{"$f":"'7_Taxes_PILs'!G59","v":1090.2214112694226},null,{"$f":"'7_Taxes_PILs'!I59","v":13501.355222829239},null,{"$f":"'7_Taxes_PILs'!K59","v":34312.022744762173},null,{"$f":"'7_Taxes_PILs'!M59","v":6127.8549532406769},null,{"$f":"'7_Taxes_PILs'!O59","v":17438.266722722612},null,{"$f":"'7_Taxes_PILs'!Q59","v":28715.301647838001},null,{"$f":"'7_Taxes_PILs'!S59","v":14125.242542672706}]
[]
[null,"Revenue Requirement, including Grossed-up Taxes/PILs",null,null,null,null,{"$f":"G60+G68","v":4556.6414114820873},null,{"$f":"I60+I68","v":8856.7549750054422},null,{"$f":"K60+K68","v":9478.2948559681554},null,{"$f":"M60+M68","v":248082.45094841663},null,{"$f":"O60+O68","v":597058.25002033485},null,{"$f":"Q60+Q68","v":407830.19090017735},null,{"$f":"S60+S68","v":568504.13934190827},null,{"$f":"U60+U68","v":652173.87975745811},null,{"$f":"W60+W68","v":581899.91147440788}]

{"sheet":"6. UCC_Calculation","index":5,"n_rows":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[[12,0,13,11]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"UCC from Amounts Transferred in EB-2010-0138"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Meters",null,3878633.7693415345]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Computer Software"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[]
[]
[]
[]
["NOTE: This model was modified on September 25, 2013 by Board staff, at the request of NPEI, to account for amounts transferred from USoA account 1555 to USoA account 1860, as per the settlement agreement in EB-2010-0138."]
[]
[]
[]
[]
["For PILs Calculation"]
[]
["UCC - Smart Meters",{"$f":"'2. Smart_Meter_Costs'!G18","v":2006},null,{"$f":"'2. Smart_Meter_Costs'!I18","v":2007},null,{"$f":"'2. Smart_Meter_Costs'!K18","v":2008},null,{"$f":"'2. Smart_Meter_Costs'!M18","v":2009},null,{"$f":"'2. Smart_Meter_Costs'!O18","v":2010},null,{"$f":"'2. Smart_Meter_Costs'!Q18","v":2011},null,{"$f":"'2. Smart_Meter_Costs'!S18","v":2012},null,{"$f":"'2. Smart_Meter_Costs'!U18","v":2013},null,{"$f":"'2. Smart_Meter_Costs'!W18","v":2014}]
[null,{"$f":"'2. Smart_Meter_Costs'!G19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!I19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!K19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!M19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!O19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!Q19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!S19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!U19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!W19","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B26-B31","v":44549.404800000004},null,{"$f":"D26-D31","v":55080.700416000007},null,{"$f":"F26-F31","v":50674.244382720004},null,{"$f":"H26-H31","v":1466893.5336321024},null,{"$f":"J26-J31-P6","v":196779.93600000022},null,{"$f":"L26-L31","v":773206.12032000022},null,{"$f":"N26-N31","v":1470631.1218944003},null,{"$f":"P26-P31","v":1395352.9489428485}]
["Capital Additions",{"$f":"'4. SM_Assets_and_Rate_Base'!G23","v":46405.630000000005},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I23","v":14682.55},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M23","v":1479451.28},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O23","v":2839449.6400000006},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q23","v":616842.27},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S23","v":790918.22000000009},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U23","v":44137.83},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W23","v":12000}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B23:B24)-B25","v":46405.630000000005},null,{"$f":"SUM(D23:D24)-D25","v":59231.954800000007},null,{"$f":"SUM(F23:F24)-F25","v":55080.700416000007},null,{"$f":"SUM(H23:H24)-H25","v":1530125.52438272},null,{"$f":"SUM(J23:J24)-J25","v":4306343.173632103},null,{"$f":"SUM(L23:L24)-L25","v":813622.20600000024},null,{"$f":"SUM(N23:N24)-N25","v":1564124.3403200004},null,{"$f":"SUM(P23:P24)-P25","v":1514768.9518944004},null,{"$f":"SUM(R23:R24)-R25","v":1407352.9489428485}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((B24-B25)/2)<0, 0, (B24-B25)/2)","v":23202.815000000002},null,{"$f":"IF(((D24-D25)/2)<0, 0, (D24-D25)/2)","v":7341.2749999999996},null,{"$f":"IF(((F24-F25)/2)<0, 0, (F24-F25)/2)","v":0},null,{"$f":"IF(((H24-H25)/2)<0, 0, (H24-H25)/2)","v":739725.64},null,{"$f":"IF(((J24-J25)/2)<0, 0, (J24-J25)/2)","v":1419724.8200000003},null,{"$f":"IF(((L24-L25)/2)<0, 0, (L24-L25)/2)","v":308421.13500000001},null,{"$f":"IF(((N24-N25)/2)<0, 0, (N24-N25)/2)","v":395459.11000000004},null,{"$f":"IF(((P24-P25)/2)<0, 0, (P24-P25)/2)","v":22068.915000000001},null,{"$f":"IF(((R24-R25)/2)<0, 0, (R24-R25)/2)","v":6000}]
["Reduced UCC",{"$f":"B27+B23","v":23202.815000000002},null,{"$f":"D27+D23","v":51890.679800000005},null,{"$f":"F27+F23","v":55080.700416000007},null,{"$f":"H27+H23","v":790399.88438271999},null,{"$f":"J27+J23","v":2886618.3536321027},null,{"$f":"L27+L23","v":505201.07100000023},null,{"$f":"N27+N23","v":1168665.2303200003},null,{"$f":"P27+P23","v":1492700.0368944004},null,{"$f":"R27+R23","v":1401352.9489428485}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!I57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!K57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!M57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!O57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!Q57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!S57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!U57","v":47},null,{"$f":"'3. Cost_of_Service_Parameters'!W57","v":47}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!I58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!K58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!M58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!O58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!Q58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!S58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!U58","v":0.08},null,{"$f":"'3. Cost_of_Service_Parameters'!W58","v":0.08}]
["CCA",{"$f":"B28*B30","v":1856.2252000000003},null,{"$f":"D28*D30","v":4151.2543840000008},null,{"$f":"F28*F30","v":4406.4560332800011},null,{"$f":"H28*H30","v":63231.990750617602},null,{"$f":"J28*J30","v":230929.46829056821},null,{"$f":"L28*L30","v":40416.085680000018},null,{"$f":"N28*N30","v":93493.218425600033},null,{"$f":"P28*P30","v":119416.00295155203},null,{"$f":"R28*R30","v":112108.23591542788}]
["Closing UCC",{"$f":"IF((B26-B31)<0, 0, B26-B31)","v":44549.404800000004},null,{"$f":"IF((D26-D31)<0, 0, D26-D31)","v":55080.700416000007},null,{"$f":"IF((F26-F31)<0, 0, F26-F31)","v":50674.244382720004},null,{"$f":"IF((H26-H31)<0, 0, H26-H31)","v":1466893.5336321024},null,{"$f":"IF((J26-J31)<0, 0, J26-J31)","v":4075413.7053415347},null,{"$f":"IF((L26-L31)<0, 0, L26-L31)","v":773206.12032000022},null,{"$f":"IF((N26-N31)<0, 0, N26-N31)","v":1470631.1218944003},null,{"$f":"IF((P26-P31)<0, 0, P26-P31)","v":1395352.9489428485},null,{"$f":"IF((R26-R31)<0, 0, R26-R31)","v":1295244.7130274207}]
[]
["UCC - Computer Equipment",{"$f":"B20","v":2006},null,2007,null,2008,null,2009,null,2010,null,2011,null,{"$f":"N20","v":2012},null,{"$f":"P20","v":2013},null,{"$f":"R20","v":2014}]
[null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,{"$f":"N21","v":"Audited Actual"},null,{"$f":"P21","v":"Forecast"},null,{"$f":"R21","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B41-B46","v":0},null,{"$f":"D41-D46","v":0},null,{"$f":"F41-F46","v":0},null,{"$f":"H41-H46","v":0},null,{"$f":"J41-J46-P7","v":38848.994999999995},null,{"$f":"L41-L46","v":193073.03750000001},null,{"$f":"N41-N46","v":135754.62625},null,{"$f":"P41-P46","v":97531.488375000001}]
["Capital Additions Computer Hardware",{"$f":"'2. Smart_Meter_Costs'!G183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q183","v":1600},null,{"$f":"'2. Smart_Meter_Costs'!S183","v":710},null,{"$f":"'2. Smart_Meter_Costs'!U183","v":2945},null,{"$f":"'2. Smart_Meter_Costs'!W183","v":0}]
["Capital Additions Computer Software",{"$f":"'2. Smart_Meter_Costs'!G185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O185","v":45704.7},null,{"$f":"'2. Smart_Meter_Costs'!Q185","v":193551.46},null,{"$f":"'2. Smart_Meter_Costs'!S185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W185","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B37:B39)-B40","v":0},null,{"$f":"SUM(D37:D39)-D40","v":0},null,{"$f":"SUM(F37:F39)-F40","v":0},null,{"$f":"SUM(H37:H39)-H40","v":0},null,{"$f":"SUM(J37:J39)-J40","v":45704.7},null,{"$f":"SUM(L37:L39)-L40","v":234000.45499999999},null,{"$f":"SUM(N37:N39)-N40","v":193783.03750000001},null,{"$f":"SUM(P37:P39)-P40","v":138699.62625},null,{"$f":"SUM(R37:R39)-R40","v":97531.488375000001}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF((SUM(B38:B39)/2)<0, 0, SUM(B38:B39)/2)","v":0},null,{"$f":"IF((SUM(D38:D39)/2)<0, 0, SUM(D38:D39)/2)","v":0},null,{"$f":"IF((SUM(F38:F39)/2)<0, 0, SUM(F38:F39)/2)","v":0},null,{"$f":"IF((SUM(H38:H39)/2)<0, 0, SUM(H38:H39)/2)","v":0},null,{"$f":"IF((SUM(J38:J39)/2)<0, 0, SUM(J38:J39)/2)","v":22852.35},null,{"$f":"IF((SUM(L38:L39)/2)<0, 0, SUM(L38:L39)/2)","v":97575.73},null,{"$f":"IF((SUM(N38:N39)/2)<0, 0, SUM(N38:N39)/2)","v":355},null,{"$f":"IF((SUM(P38:P39)/2)<0, 0, SUM(P38:P39)/2)","v":1472.5},null,{"$f":"IF((SUM(R38:R39)/2)<0, 0, SUM(R38:R39)/2)","v":0}]
["Reduced UCC",{"$f":"B42+B37","v":0},null,{"$f":"D42+D37","v":0},null,{"$f":"F42+F37","v":0},null,{"$f":"H42+H37","v":0},null,{"$f":"J42+J37","v":22852.35},null,{"$f":"L42+L37","v":136424.72499999998},null,{"$f":"N42+N37","v":193428.03750000001},null,{"$f":"P42+P37","v":137227.12625},null,{"$f":"R42+R37","v":97531.488375000001}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!I60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!K60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!M60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!O60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!Q60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!S60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!U60","v":10},null,{"$f":"'3. Cost_of_Service_Parameters'!W60","v":10}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!I61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!K61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!M61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!O61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!Q61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!S61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!U61","v":0.3},null,{"$f":"'3. Cost_of_Service_Parameters'!W61","v":0.3}]
["CCA",{"$f":"B45*B43","v":0},null,{"$f":"D45*D43","v":0},null,{"$f":"F45*F43","v":0},null,{"$f":"H45*H43","v":0},null,{"$f":"J45*J43","v":6855.704999999999},null,{"$f":"L45*L43","v":40927.417499999989},null,{"$f":"N45*N43","v":58028.411249999997},null,{"$f":"P45*P43","v":41168.137875},null,{"$f":"R45*R43","v":29259.446512499999}]
["Closing UCC",{"$f":"IF((B41-B46)<0, 0, B41-B46)","v":0},null,{"$f":"IF((D41-D46)<0, 0, D41-D46)","v":0},null,{"$f":"IF((F41-F46)<0, 0, F41-F46)","v":0},null,{"$f":"IF((H41-H46)<0, 0, H41-H46)","v":0},null,{"$f":"IF((J41-J46)<0, 0, J41-J46)","v":38848.994999999995},null,{"$f":"IF((L41-L46)<0, 0, L41-L46)","v":193073.03750000001},null,{"$f":"IF((N41-N46)<0, 0, N41-N46)","v":135754.62625},null,{"$f":"IF((P41-P46)<0, 0, P41-P46)","v":97531.488375000001},null,{"$f":"IF((R41-R46)<0, 0, R41-R46)","v":68272.041862500002}]
[]
["UCC - General Equipment",{"$f":"B34","v":2006},null,2007,null,2008,null,2009,null,2010,null,2011,null,{"$f":"N34","v":2012},null,{"$f":"P34","v":2013},null,{"$f":"R34","v":2014}]
[null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,{"$f":"N35","v":"Audited Actual"},null,{"$f":"P35","v":"Forecast"},null,{"$f":"R35","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B56-B61","v":0},null,{"$f":"D56-D61","v":0},null,{"$f":"F56-F61","v":0},null,{"$f":"H56-H61","v":0},null,{"$f":"J56-J61-P8","v":0},null,{"$f":"L56-L61","v":0},null,{"$f":"N56-N61","v":0},null,{"$f":"P56-P61","v":0}]
["Capital Additions Tools & Equipment",{"$f":"'2. Smart_Meter_Costs'!G187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W187","v":0}]
["Capital Additions Other Equipment",{"$f":"'2. Smart_Meter_Costs'!G189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W189","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B52:B54)-B55","v":0},null,{"$f":"SUM(D52:D54)-D55","v":0},null,{"$f":"SUM(F52:F54)-F55","v":0},null,{"$f":"SUM(H52:H54)-H55","v":0},null,{"$f":"SUM(J52:J54)-J55","v":0},null,{"$f":"SUM(L52:L54)-L55","v":0},null,{"$f":"SUM(N52:N54)-N55","v":0},null,{"$f":"SUM(P52:P54)-P55","v":0},null,{"$f":"SUM(R52:R54)-R55","v":0}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((SUM(B53:B54)-B55)/2)<0, 0, (SUM(B53:B54)-B55)/2)","v":0},null,{"$f":"IF(((SUM(D53:D54)-D55)/2)<0, 0, (SUM(D53:D54)-D55)/2)","v":0},null,{"$f":"IF(((SUM(F53:F54)-F55)/2)<0, 0, (SUM(F53:F54)-F55)/2)","v":0},null,{"$f":"IF(((SUM(H53:H54)-H55)/2)<0, 0, (SUM(H53:H54)-H55)/2)","v":0},null,{"$f":"IF(((SUM(J53:J54)-J55)/2)<0, 0, (SUM(J53:J54)-J55)/2)","v":0},null,{"$f":"IF(((SUM(L53:L54)-L55)/2)<0, 0, (SUM(L53:L54)-L55)/2)","v":0},null,{"$f":"IF(((SUM(N53:N54)-N55)/2)<0, 0, (SUM(N53:N54)-N55)/2)","v":0},null,{"$f":"IF(((SUM(P53:P54)-P55)/2)<0, 0, (SUM(P53:P54)-P55)/2)","v":0},null,{"$f":"IF(((SUM(R53:R54)-R55)/2)<0, 0, (SUM(R53:R54)-R55)/2)","v":0}]
["Reduced UCC",{"$f":"B57+B52","v":0},null,{"$f":"D57+D52","v":0},null,{"$f":"F57+F52","v":0},null,{"$f":"H57+H52","v":0},null,{"$f":"J57+J52","v":0},null,{"$f":"L57+L52","v":0},null,{"$f":"N57+N52","v":0},null,{"$f":"P57+P52","v":0},null,{"$f":"R57+R52","v":0}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!I63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!K63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!M63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!O63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!Q63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!S63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!U63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!W63","v":8}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!I64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!K64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!M64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!O64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!Q64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!S64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!U64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!W64","v":0.2}]
["CCA",{"$f":"B60*B58","v":0},null,{"$f":"D60*D58","v":0},null,{"$f":"F60*F58","v":0},null,{"$f":"H60*H58","v":0},null,{"$f":"J60*J58","v":0},null,{"$f":"L60*L58","v":0},null,{"$f":"N60*N58","v":0},null,{"$f":"P60*P58","v":0},null,{"$f":"R60*R58","v":0}]
["Closing UCC",{"$f":"IF((B56-B61)<0, 0, B56-B61)","v":0},null,{"$f":"IF((D56-D61)<0, 0, D56-D61)","v":0},null,{"$f":"IF((F56-F61)<0, 0, F56-F61)","v":0},null,{"$f":"IF((H56-H61)<0, 0, H56-H61)","v":0},null,{"$f":"IF((J56-J61)<0, 0, J56-J61)","v":0},null,{"$f":"IF((L56-L61)<0, 0, L56-L61)","v":0},null,{"$f":"IF((N56-N61)<0, 0, N56-N61)","v":0},null,{"$f":"IF((P56-P61)<0, 0, P56-P61)","v":0},null,{"$f":"IF((R56-R61)<0, 0, R56-R61)","v":0}]
[]
["UCC - Applications Software",{"$f":"B49","v":2006},null,{"$f":"D49","v":2007},null,{"$f":"F49","v":2008},null,{"$f":"H49","v":2009},null,{"$f":"J49","v":2010},null,{"$f":"L49","v":2011},null,{"$f":"N49","v":2012},null,{"$f":"P49","v":2013},null,{"$f":"R49","v":2014}]
[null,{"$f":"B50","v":"Audited Actual"},null,{"$f":"D50","v":"Audited Actual"},null,{"$f":"F50","v":"Audited Actual"},null,{"$f":"H50","v":"Audited Actual"},null,{"$f":"J50","v":"Audited Actual"},null,{"$f":"L50","v":"Audited Actual"},null,{"$f":"N50","v":"Audited Actual"},null,{"$f":"P50","v":"Forecast"},null,{"$f":"R50","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B70-B75","v":0},null,{"$f":"D70-D75","v":0},null,{"$f":"F70-F75","v":0},null,{"$f":"H70-H75","v":0},null,{"$f":"J70-J75","v":0},null,{"$f":"L70-L75","v":0},null,{"$f":"N70-N75","v":0},null,{"$f":"P70-P75","v":0}]
["Capital Additions Applications Software",{"$f":"'2. Smart_Meter_Costs'!G191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W191","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B67:B68)-B69","v":0},null,{"$f":"SUM(D67:D68)-D69","v":0},null,{"$f":"SUM(F67:F68)-F69","v":0},null,{"$f":"SUM(H67:H68)-H69","v":0},null,{"$f":"SUM(J67:J68)-J69","v":0},null,{"$f":"SUM(L67:L68)-L69","v":0},null,{"$f":"SUM(N67:N68)-N69","v":0},null,{"$f":"SUM(P67:P68)-P69","v":0},null,{"$f":"SUM(R67:R68)-R69","v":0}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((SUM(B68:B68)-B69)/2)<0, 0, (SUM(B68:B68)-B69)/2)","v":0},null,{"$f":"IF(((SUM(D68:D68)-D69)/2)<0, 0, (SUM(D68:D68)-D69)/2)","v":0},null,{"$f":"IF(((SUM(F68:F68)-F69)/2)<0, 0, (SUM(F68:F68)-F69)/2)","v":0},null,{"$f":"IF(((SUM(H68:H68)-H69)/2)<0, 0, (SUM(H68:H68)-H69)/2)","v":0},null,{"$f":"IF(((SUM(J68:J68)-J69)/2)<0, 0, (SUM(J68:J68)-J69)/2)","v":0},null,{"$f":"IF(((SUM(L68:L68)-L69)/2)<0, 0, (SUM(L68:L68)-L69)/2)","v":0},null,{"$f":"IF(((SUM(N68:N68)-N69)/2)<0, 0, (SUM(N68:N68)-N69)/2)","v":0},null,{"$f":"IF(((SUM(P68:P68)-P69)/2)<0, 0, (SUM(P68:P68)-P69)/2)","v":0},null,{"$f":"IF(((SUM(R68:R68)-R69)/2)<0, 0, (SUM(R68:R68)-R69)/2)","v":0}]
["Reduced UCC",{"$f":"B71+B67","v":0},null,{"$f":"D71+D67","v":0},null,{"$f":"F71+F67","v":0},null,{"$f":"H71+H67","v":0},null,{"$f":"J71+J67","v":0},null,{"$f":"L71+L67","v":0},null,{"$f":"N71+N67","v":0},null,{"$f":"P71+P67","v":0},null,{"$f":"R71+R67","v":0}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!I66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!K66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!M66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!O66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!Q66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!S66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!U66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!W66","v":12}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!I67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!K67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!M67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!O67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!Q67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!S67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!U67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!W67","v":1}]
["CCA",{"$f":"B74*B72","v":0},null,{"$f":"D74*D72","v":0},null,{"$f":"F74*F72","v":0},null,{"$f":"H74*H72","v":0},null,{"$f":"J74*J72","v":0},null,{"$f":"L74*L72","v":0},null,{"$f":"N74*N72","v":0},null,{"$f":"P74*P72","v":0},null,{"$f":"R74*R72","v":0}]
["Closing UCC",{"$f":"IF((B70-B75)<0, 0, B70-B75)","v":0},null,{"$f":"IF((D70-D75)<0, 0, D70-D75)","v":0},null,{"$f":"IF((F70-F75)<0, 0, F70-F75)","v":0},null,{"$f":"IF((H70-H75)<0, 0, H70-H75)","v":0},null,{"$f":"IF((J70-J75)<0, 0, J70-J75)","v":0},null,{"$f":"IF((L70-L75)<0, 0, L70-L75)","v":0},null,{"$f":"IF((N70-N75)<0, 0, N70-N75)","v":0},null,{"$f":"IF((P70-P75)<0, 0, P70-P75)","v":0},null,{"$f":"IF((R70-R75)<0, 0, R70-R75)","v":0}]

{"sheet":"7_Taxes_PILs","index":6,"n_rows":59,"n_cols":19,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PILs Calculation"]
[]
[null,null,{"$f":"'2. Smart_Meter_Costs'!G18& \" \" &'2. Smart_Meter_Costs'!G19","v":"2006 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!I18& \" \" &'2. Smart_Meter_Costs'!I19","v":"2007 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!K18& \" \" &'2. Smart_Meter_Costs'!K19","v":"2008 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!M18& \" \" &'2. Smart_Meter_Costs'!M19","v":"2009 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!O18& \" \" &'2. Smart_Meter_Costs'!O19","v":"2010 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!Q18& \" \" &'2. Smart_Meter_Costs'!Q19","v":"2011 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!S18& \" \" &'2. Smart_Meter_Costs'!S19","v":"2012 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!U18& \" \" &'2. Smart_Meter_Costs'!U19","v":"2013 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!W18& \" \" &'2. Smart_Meter_Costs'!W19","v":"2014 Forecast"}]
[]
["INCOME TAX"]
[null,"Net Income",{"$f":"'5. SM_Rev_Reqt'!G$66","v":1013.7774525000004},null,{"$f":"'5. SM_Rev_Reqt'!I$66","v":2269.1851724999997},null,{"$f":"'5. SM_Rev_Reqt'!K$66","v":2266.3385497799991},null,{"$f":"'5. SM_Rev_Reqt'!M$66","v":30504.703845179989},null,{"$f":"'5. SM_Rev_Reqt'!O$66","v":102279.75943799998},null,{"$f":"'5. SM_Rev_Reqt'!Q$66","v":15027.011185133364},null,{"$f":"'5. SM_Rev_Reqt'!S$66","v":41227.314992866712},null,{"$f":"'5. SM_Rev_Reqt'!U$66","v":50732.681038480019},null,{"$f":"'5. SM_Rev_Reqt'!W$66","v":45653.851791893423}]
[null,"Amortization ",{"$f":"'5. SM_Rev_Reqt'!G$64","v":1546.8543333333334},null,{"$f":"'5. SM_Rev_Reqt'!I$64","v":3583.1270000000004},null,{"$f":"'5. SM_Rev_Reqt'!K$64","v":4072.5453333333339},null,{"$f":"'5. SM_Rev_Reqt'!M$64","v":53387.588000000003},null,{"$f":"'5. SM_Rev_Reqt'!O$64","v":204968.40200000003},null,{"$f":"'5. SM_Rev_Reqt'!Q$64","v":81880.159000000043},null,{"$f":"'5. SM_Rev_Reqt'!S$64","v":161295.08533333335},null,{"$f":"'5. SM_Rev_Reqt'!U$64","v":189495.78700000004},null,{"$f":"'5. SM_Rev_Reqt'!W$64","v":136550.62133333337}]
[null,"CCA - Smart Meters",{"$f":"-'6. UCC_Calculation'!B31","v":-1856.2252000000003},null,{"$f":"-'6. UCC_Calculation'!D31","v":-4151.2543840000008},null,{"$f":"-'6. UCC_Calculation'!F31","v":-4406.4560332800011},null,{"$f":"-'6. UCC_Calculation'!H31","v":-63231.990750617602},null,{"$f":"-'6. UCC_Calculation'!J31","v":-230929.46829056821},null,{"$f":"-'6. UCC_Calculation'!L31","v":-40416.085680000018},null,{"$f":"-'6. UCC_Calculation'!N31","v":-93493.218425600033},null,{"$f":"-'6. UCC_Calculation'!P31","v":-119416.00295155203},null,{"$f":"-'6. UCC_Calculation'!R31","v":-112108.23591542788}]
[null,"CCA - Computers",{"$f":"-'6. UCC_Calculation'!B46","v":0},null,{"$f":"-'6. UCC_Calculation'!D46","v":0},null,{"$f":"-'6. UCC_Calculation'!F46","v":0},null,{"$f":"-'6. UCC_Calculation'!H46","v":0},null,{"$f":"-'6. UCC_Calculation'!J46","v":-6855.704999999999},null,{"$f":"-'6. UCC_Calculation'!L46","v":-40927.417499999989},null,{"$f":"-'6. UCC_Calculation'!N46","v":-58028.411249999997},null,{"$f":"-'6. UCC_Calculation'!P46","v":-41168.137875},null,{"$f":"-'6. UCC_Calculation'!R46","v":-29259.446512499999}]
[null,"CCA - Applications Software",{"$f":"-'6. UCC_Calculation'!B75","v":0},null,{"$f":"-'6. UCC_Calculation'!D75","v":0},null,{"$f":"-'6. UCC_Calculation'!F75","v":0},null,{"$f":"-'6. UCC_Calculation'!H75","v":0},null,{"$f":"-'6. UCC_Calculation'!J75","v":0},null,{"$f":"-'6. UCC_Calculation'!L75","v":0},null,{"$f":"-'6. UCC_Calculation'!N75","v":0},null,{"$f":"-'6. UCC_Calculation'!P75","v":0},null,{"$f":"-'6. UCC_Calculation'!R75","v":0}]
[null,"CCA -  Other Equipment",{"$f":"-'6. UCC_Calculation'!B61","v":0},null,{"$f":"-'6. UCC_Calculation'!D61","v":0},null,{"$f":"-'6. UCC_Calculation'!F61","v":0},null,{"$f":"-'6. UCC_Calculation'!H61","v":0},null,{"$f":"-'6. UCC_Calculation'!J61","v":0},null,{"$f":"-'6. UCC_Calculation'!L61","v":0},null,{"$f":"-'6. UCC_Calculation'!N61","v":0},null,{"$f":"-'6. UCC_Calculation'!P61","v":0},null,{"$f":"-'6. UCC_Calculation'!R61","v":0}]
[null,"Change in taxable income",{"$f":"SUM(C23:C28)","v":704.40658583333379},null,1701.0577884999993,null,1932.4278498333315,null,20660.30109456239,null,69462.988147431824,null,15563.6670051334,null,51000.770650600032,null,79644.32721192803,null,{"$f":"SUM(S23:S28)","v":40836.790697298915}]
[]
[null,"Tax Rate (from Sheet 3)",{"$f":"'3. Cost_of_Service_Parameters'!G40","v":0.36120000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!I40","v":0.36120000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!K40","v":0.33500000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!M40","v":0.33},null,{"$f":"'3. Cost_of_Service_Parameters'!O40","v":0.30990000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!Q40","v":0.28249999999999997},null,{"$f":"'3. Cost_of_Service_Parameters'!S40","v":0.25480000000000003},null,{"$f":"'3. Cost_of_Service_Parameters'!U40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!W40","v":0.25700000000000001}]
[]
[null,"Income Taxes Payable",{"$f":"C29*C31","v":254.43165880300018},null,614.4220732061998,null,647.36332969416605,null,6817.8993612055892,null,21526.580026889122,null,4396.7359289501856,null,12994.99636177289,null,{"$f":"Q29*Q31","v":21105.746711160929},null,{"$f":"S29*S31","v":10495.055209205821}]
[]
["ONTARIO CAPITAL TAX"]
[null,"Smart Meters",{"$f":"'4. SM_Assets_and_Rate_Base'!G35","v":44858.775666666668},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I35","v":55958.198666666671},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K35","v":51885.653333333335},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M35","v":1477949.3453333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O35","v":4120048.0333333337},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q35","v":527653.62100000051},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S35","v":1237419.8090000008},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U35","v":1172570.4053333341},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W35","v":1073711.9106666674}]
[null,"Computer Hardware",{"$f":"'4. SM_Assets_and_Rate_Base'!G54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q54","v":1440},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S54","v":1759},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U54","v":3947.5},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W54","v":2896.5}]
[null,"Computer Software                                    (Including Application Software)",{"$f":"'4. SM_Assets_and_Rate_Base'!G73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O73","v":38087.25},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q73","v":184145.23333333331},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S73","v":104393.18},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U73","v":24641.126666666649},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W73","v":0}]
[null,"Tools & Equipment",{"$f":"'4. SM_Assets_and_Rate_Base'!G92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W92","v":0}]
[null,"Other Equipment",{"$f":"'4. SM_Assets_and_Rate_Base'!G111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W111","v":0}]
[null,"Rate Base",{"$f":"SUM(C36:C40)","v":44858.775666666668},null,{"$f":"SUM(E36:E40)","v":55958.198666666671},null,{"$f":"SUM(G36:G40)","v":51885.653333333335},null,{"$f":"SUM(I36:I40)","v":1477949.3453333334},null,{"$f":"SUM(K36:K40)","v":4158135.2833333337},null,{"$f":"SUM(M36:M40)","v":713238.85433333379},null,{"$f":"SUM(O36:O40)","v":1343571.9890000008},null,{"$f":"SUM(Q36:Q40)","v":1201159.0320000008},null,{"$f":"SUM(S36:S40)","v":1076608.4106666674}]
[null,"Less: Exemption"]
[null,"Deemed Taxable Capital",{"$f":"C41-C42","v":44858.775666666668},null,55958.198666666671,null,51885.653333333335,null,1477949.3453333334,null,4158135.2833333337,null,713238.85433333379,null,1343571.9890000008,null,1201159.0320000008,null,{"$f":"S41-S42","v":1076608.4106666674}]
[]
[null,"Ontario Capital Tax Rate (from Sheet 3)",{"$f":"'3. Cost_of_Service_Parameters'!G41","v":3.0000000000000001E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!I41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!K41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!M41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!O41","v":7.5000000000000002E-4},null,{"$f":"'3. Cost_of_Service_Parameters'!Q41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!S41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!U41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!W41","v":0}]
[]
[null,"Net Amount (Taxable Capital x Rate)",{"$f":"C43*C45","v":134.57632700000002},null,125.905947,null,116.74271999999999,null,3325.386027,null,3118.6014625000003,null,0,null,0,null,{"$f":"Q43*Q45","v":0},null,{"$f":"S43*S45","v":0}]
[]
[]
[null,"Change in Income Taxes Payable",{"$f":"C33","v":254.43165880300018},null,614.4220732061998,null,647.36332969416605,null,6817.8993612055892,null,21526.580026889122,null,4396.7359289501856,null,12994.99636177289,null,{"$f":"Q33","v":21105.746711160929},null,{"$f":"S33","v":10495.055209205821}]
[null,"Change in OCT",{"$f":"C47","v":134.57632700000002},null,125.905947,null,116.74271999999999,null,3325.386027,null,3118.6014625000003,null,0,null,0,null,{"$f":"Q47","v":0},null,{"$f":"S47","v":0}]
[null,"PILs",{"$f":"SUM(C50:C51)","v":389.00798580300022},null,740.32802020619977,null,764.10604969416602,null,10143.28538820559,null,24645.181489389121,null,4396.7359289501856,null,12994.99636177289,null,21105.746711160929,null,{"$f":"SUM(S50:S51)","v":10495.055209205821}]
[]
[]
["Gross Up PILs"]
[null,"Tax Rate",{"$f":"C31","v":0.36120000000000002},null,{"$f":"E31","v":0.36120000000000002},null,0.33500000000000002,null,0.33,null,0.30990000000000001,null,0.28249999999999997,null,0.25480000000000003,null,{"$f":"Q31","v":0.26500000000000001},null,{"$f":"S31","v":0.25700000000000001}]
[null,"Change in Income Taxes Payable",{"$f":"C50/(1-C56)","v":398.2962723904198},null,961.83793551377551,null,973.4786912694226,null,10175.969195829239,null,31193.42128226217,null,6127.8549532406769,null,17438.266722722612,null,28715.301647838001,null,{"$f":"S50/(1-S56)","v":14125.242542672706}]
[null,"Change in OCT",{"$f":"C51","v":134.57632700000002},null,125.905947,null,116.74271999999999,null,3325.386027,null,3118.6014625000003,null,0,null,0,null,{"$f":"Q51","v":0},null,{"$f":"S51","v":0}]
[null,"PILs",{"$f":"SUM(C57:C58)","v":532.87259939041985},null,1087.7438825137756,null,1090.2214112694226,null,13501.355222829239,null,34312.022744762173,null,6127.8549532406769,null,17438.266722722612,null,28715.301647838001,null,{"$f":"SUM(S57:S58)","v":14125.242542672706}]

{"sheet":"8. Funding_Adder_Revs","index":7,"n_rows":133,"n_cols":16,"rows_kept":133,"cut":false,"hidden":false,"merged":[[18,5,18,15],[12,1,12,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the funding adder revenues.\n"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Account 1555 - Sub-account Funding Adder Revenues"]
[]
[null,"Interest Rates","Approved Deferral and Variance Accounts","CWIP",null,"Date","Year","Quarter",null,"Opening Balance (Principal)","Funding Adder Revenues","Interest Rate","Interest","Closing Balance","Annual amounts","Board Approved Smart Meter Funding Adder (from Tariff)"]
[]
[null,"2006 Q1",null,null,null,"2006-01-01",{"$f":"YEAR(F24)","v":2006},{"$f":"IF(MONTH(F24)=0,\"\",IF(MONTH(F24)<4,\"Q1\",IF(MONTH(F24)<7,\"Q2\",IF(MONTH(F24)<10,\"Q3\",\"Q4\"))))","v":"Q1"},{"$f":"CONCATENATE(G24,\" \",H24)","v":"2006 Q1"},0,null,{"$f":"VLOOKUP(I24,$B$22:$D$59,2)","v":0},{"$f":"ROUND(J24*L24/12,2)","v":0},{"$f":"J24+K24+M24","v":0}]
[null,"2006 Q2",4.1399999999999999E-2,4.6800000000000001E-2,null,"2006-02-01",{"$f":"YEAR(F25)","v":2006},{"$f":"IF(MONTH(F25)=0,\"\",IF(MONTH(F25)<4,\"Q1\",IF(MONTH(F25)<7,\"Q2\",IF(MONTH(F25)<10,\"Q3\",\"Q4\"))))","v":"Q1"},{"$f":"CONCATENATE(G25,\" \",H25)","v":"2006 Q1"},{"$f":"J24+K24","v":0},null,0,{"$f":"ROUND(J25*L25/12,2)","v":0},{"$f":"J25+K25+M25","v":0}]
[null,"2006 Q3",4.5900000000000003E-2,5.0500000000000003E-2,null,"2006-03-01",2006,"Q1","2006 Q1",{"$f":"J25+K25","v":0},null,0,0,0]
[null,"2006 Q4",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-04-01",2006,"Q2","2006 Q2",0,null,4.1399999999999999E-2,0,0]
[null,"2007 Q1",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-05-01",2006,"Q2","2006 Q2",0,null,4.1399999999999999E-2,0,0]
[null,"2007 Q2",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-06-01",2006,"Q2","2006 Q2",0,3883.62,4.1399999999999999E-2,0,3883.62]
[null,"2007 Q3",4.5900000000000003E-2,5.1799999999999999E-2,null,"2006-07-01",2006,"Q3","2006 Q3",3883.62,12318.919999999998,4.5900000000000003E-2,14.85,16217.389999999998]
[null,"2007 Q4",5.1400000000000001E-2,5.1799999999999999E-2,null,"2006-08-01",2006,"Q3","2006 Q3",16202.539999999997,13488.11,4.5900000000000003E-2,61.97,29752.62]
[null,"2008 Q1",5.1400000000000001E-2,5.1799999999999999E-2,null,"2006-09-01",2006,"Q3","2006 Q3",29690.649999999998,13393.020000000002,4.5900000000000003E-2,113.57,43197.24]
[null,"2008 Q2",4.0800000000000003E-2,5.1799999999999999E-2,null,"2006-10-01",2006,"Q4","2006 Q4",43083.67,12391.789999999999,4.5900000000000003E-2,164.8,55640.26]
[null,"2008 Q3",3.3500000000000002E-2,5.4300000000000001E-2,null,"2006-11-01",2006,"Q4","2006 Q4",55475.46,13104.26,4.5900000000000003E-2,212.19,68791.91]
[null,"2008 Q4",3.3500000000000002E-2,5.4300000000000001E-2,null,"2006-12-01",2006,"Q4","2006 Q4",68579.72,19127.780000000002,4.5900000000000003E-2,262.32,87969.82,{"$f":"SUM(K24:K35)+SUM(M24:M35)","v":88537.2}]
[null,"2009 Q1",2.4500000000000001E-2,6.6100000000000006E-2,null,"2007-01-01",2007,"Q1","2007 Q1",87707.5,14198.74,4.5900000000000003E-2,335.48,102241.72]
[null,"2009 Q2",0.01,6.6100000000000006E-2,null,"2007-02-01",2007,"Q1","2007 Q1",101906.24000000001,11161.19,4.5900000000000003E-2,389.79,113457.22]
[null,"2009 Q3",5.4999999999999997E-3,5.67E-2,null,"2007-03-01",2007,"Q1","2007 Q1",113067.43000000001,15885.16,4.5900000000000003E-2,432.48,129385.07]
[null,"2009 Q4",5.4999999999999997E-3,4.6600000000000003E-2,null,"2007-04-01",2007,"Q2","2007 Q2",128952.59000000001,10677.900000000001,4.5900000000000003E-2,493.24,140123.73000000001]
[null,"2010 Q1",5.4999999999999997E-3,4.3400000000000001E-2,null,"2007-05-01",2007,"Q2","2007 Q2",139630.49000000002,14091.1,4.5900000000000003E-2,534.09,154255.68000000002]
[null,"2010 Q2",5.4999999999999997E-3,4.3400000000000001E-2,null,"2007-06-01",2007,"Q2","2007 Q2",153721.59000000003,13493.77,4.5900000000000003E-2,587.99,167803.35]
[null,"2010 Q3",8.8999999999999999E-3,4.6600000000000003E-2,null,"2007-07-01",2007,"Q3","2007 Q3",167215.36000000002,12907.54,4.5900000000000003E-2,639.6,180762.50000000003]
[null,"2010 Q4",1.2E-2,4.0099999999999997E-2,null,"2007-08-01",2007,"Q3","2007 Q3",180122.90000000002,14371.929999999998,4.5900000000000003E-2,688.97,195183.80000000002]
[null,"2011 Q1",1.47E-2,4.2900000000000001E-2,null,"2007-09-01",2007,"Q3","2007 Q3",194494.83000000002,11742.9,4.5900000000000003E-2,743.94,206981.67]
[null,"2011 Q2",1.47E-2,4.2900000000000001E-2,null,"2007-10-01",2007,"Q4","2007 Q4",206237.73,13517.85,5.1400000000000001E-2,883.38,220638.96000000002]
[null,"2011 Q3",1.47E-2,4.2900000000000001E-2,null,"2007-11-01",2007,"Q4","2007 Q4",219755.58000000002,13793.83,5.1400000000000001E-2,941.29,234490.7]
[null,"2011 Q4",{"$f":"C46","v":1.47E-2},3.9199999999999999E-2,null,"2007-12-01",2007,"Q4","2007 Q4",233549.41,13896.369999999999,5.1400000000000001E-2,1000.37,248446.15,{"$f":"SUM(K36:K47)+SUM(M36:M47)","v":167408.89999999997}]
[null,"2012 Q1",1.47E-2,3.9199999999999999E-2,null,"2008-01-01",2008,"Q1","2008 Q1",247445.78,12602.91,5.1400000000000001E-2,1059.8900000000001,261108.58000000002]
[null,"2012 Q2",1.47E-2,3.5099999999999999E-2,null,"2008-02-01",2008,"Q1","2008 Q1",260048.69,11448.91,5.1400000000000001E-2,1113.8800000000001,272611.48]
[null,"2012 Q3",1.47E-2,3.5099999999999999E-2,null,"2008-03-01",2008,"Q1","2008 Q1",271497.59999999998,14653.399999999998,5.1400000000000001E-2,1162.9100000000001,287313.90999999997]
[null,"2012 Q4",1.47E-2,3.2300000000000002E-2,null,"2008-04-01",2008,"Q2","2008 Q2",286151,12589.78,4.0800000000000003E-2,972.91,299713.69]
[null,"2013 Q1",1.47E-2,3.2300000000000002E-2,null,"2008-05-01",2008,"Q2","2008 Q2",298740.78000000003,17179.829999999998,4.0800000000000003E-2,1015.72,316936.33]
[null,"2013 Q2",1.47E-2,3.2300000000000002E-2,null,"2008-06-01",2008,"Q2","2008 Q2",315920.61000000004,12671.070000000002,4.0800000000000003E-2,1074.1300000000001,329665.81000000006]
[null,"2013 Q3",1.47E-2,3.2300000000000002E-2,null,"2008-07-01",2008,"Q3","2008 Q3",328591.68000000005,13978.03,3.3500000000000002E-2,917.32,343487.03000000009]
[null,"2013 Q4",null,null,null,"2008-08-01",2008,"Q3","2008 Q3",342569.71000000008,12030.32,3.3500000000000002E-2,956.34,355556.37000000011]
[null,"2014 Q1",null,null,null,"2008-09-01",2008,"Q3","2008 Q3",354600.03000000009,14150.51,{"$f":"VLOOKUP(I56,$B$22:$D$59,2)","v":3.3500000000000002E-2},989.93,369740.47000000009]
[null,"2014 Q2",null,null,null,"2008-10-01",2008,"Q4","2008 Q4",368750.5400000001,12402.6,3.3500000000000002E-2,1029.43,382182.57000000007]
[null,"2014 Q3",null,null,null,"2008-11-01",2008,"Q4","2008 Q4",381153.14000000007,13534.699999999999,3.3500000000000002E-2,1064.05,395751.89000000007]
[null,"2014 Q4",null,null,null,"2008-12-01",2008,"Q4","2008 Q4",394687.84000000008,13547.630000000001,3.3500000000000002E-2,1101.8399999999999,409337.31000000011,{"$f":"SUM(K48:K59)+SUM(M48:M59)","v":173248.04}]
[null,null,null,null,null,"2009-01-01",2009,"Q1","2009 Q1",408235.47000000009,14371.07,2.4500000000000001E-2,833.48,423440.02000000008]
[null,null,null,null,null,"2009-02-01",2009,"Q1","2009 Q1",422606.5400000001,11716.88,2.4500000000000001E-2,862.82,435186.24000000011]
[null,null,null,null,null,"2009-03-01",2009,"Q1","2009 Q1",434323.4200000001,14139.409999999998,2.4500000000000001E-2,886.74,449349.57000000007]
[null,null,null,null,null,"2009-04-01",2009,"Q2","2009 Q2",448462.83000000007,12367.25,0.01,373.72,461203.80000000005]
[null,null,null,null,null,"2009-05-01",2009,"Q2","2009 Q2",460830.08000000007,53107.89,0.01,384.03,514322.00000000012]
[null,null,null,null,null,"2009-06-01",2009,"Q2","2009 Q2",513937.97000000009,77620.33,0.01,428.28,591986.58000000007]
[null,null,null,null,null,"2009-07-01",2009,"Q3","2009 Q3",591558.30000000005,73303.53,5.4999999999999997E-3,271.13,665132.96000000008]
[null,null,null,null,null,"2009-08-01",2009,"Q3","2009 Q3",664861.83000000007,-20785.850000000006,5.4999999999999997E-3,304.73,644380.71000000008]
[null,null,null,null,null,"2009-09-01",2009,"Q3","2009 Q3",644075.9800000001,52660.11,5.4999999999999997E-3,295.2,697031.29]
[null,null,null,null,null,"2009-10-01",2009,"Q4","2009 Q4",696736.09000000008,45149,5.4999999999999997E-3,319.33999999999997,742204.43]
[null,null,null,null,null,"2009-11-01",2009,"Q4","2009 Q4",741885.09000000008,48126,5.4999999999999997E-3,340.03,790351.12000000011]
[null,null,null,null,null,"2009-12-01",2009,"Q4","2009 Q4",790011.09000000008,45517.62,5.4999999999999997E-3,362.09,835890.8,{"$f":"SUM(K60:K71)+SUM(M60:M71)","v":432954.83}]
[null,null,null,null,null,"2010-01-01",2010,"Q1","2010 Q1",835528.71000000008,50365,5.4999999999999997E-3,382.95,886276.66]
[null,null,null,null,null,"2010-02-01",2010,"Q1","2010 Q1",885893.71000000008,50075,5.4999999999999997E-3,406.03,936374.74000000011]
[null,null,null,null,null,"2010-03-01",2010,"Q1","2010 Q1",935968.71000000008,49561,5.4999999999999997E-3,428.99,985958.70000000007]
[null,null,null,null,null,"2010-04-01",2010,"Q2","2010 Q2",985529.71000000008,49648,5.4999999999999997E-3,451.7,1035629.41]
[null,null,null,null,null,"2010-05-01",2010,"Q2","2010 Q2",1035177.7100000001,49630,5.4999999999999997E-3,474.46,1085282.17]
[null,null,null,null,null,"2010-06-01",2010,"Q2","2010 Q2",1084807.71,67375,5.4999999999999997E-3,497.2,1152679.9099999999]
[null,null,null,null,null,"2010-07-01",2010,"Q3","2010 Q3",1152182.71,49412,8.8999999999999999E-3,854.54,1202449.25]
[null,null,null,null,null,"2010-08-01",2010,"Q3","2010 Q3",1201594.71,49312,8.8999999999999999E-3,891.18,1251797.8899999999]
[null,null,null,null,null,"2010-09-01",2010,"Q3","2010 Q3",1250906.71,44958,8.8999999999999999E-3,927.76,1296792.47]
[null,null,null,null,null,"2010-10-01",2010,"Q4","2010 Q4",1295864.71,52260,1.2E-2,1295.8599999999999,1349420.57]
[null,null,null,null,null,"2010-11-01",2010,"Q4","2010 Q4",1348124.71,48730,1.2E-2,1348.12,1398202.83]
[null,null,null,null,null,"2010-12-01",2010,"Q4","2010 Q4",1396854.71,49090,1.2E-2,1396.85,1447341.56,{"$f":"SUM(K72:K83)+SUM(M72:M83)","v":619771.64}]
[null,null,null,null,null,"2011-01-01",2011,"Q1","2011 Q1",1445944.71,49080,1.47E-2,1771.28,1496795.99]
[null,null,null,null,null,"2011-02-01",2011,"Q1","2011 Q1",1495024.71,48464,1.47E-2,1831.41,1545320.1199999999]
[null,null,null,null,null,"2011-03-01",2011,"Q1","2011 Q1",1543488.71,53052,1.47E-2,1890.77,1598431.48]
[null,null,null,null,null,"2011-04-01",2011,"Q2","2011 Q2",1596540.71,48446,1.47E-2,1955.76,1646942.47]
[null,null,null,null,null,"2011-05-01",2011,"Q2","2011 Q2",1644986.71,54890,{"$f":"VLOOKUP(I88,$B$22:$D$59,2)","v":1.47E-2},2015.11,1701891.82]
[null,null,null,null,null,"2011-06-01",{"$f":"YEAR(F89)","v":2011},{"$f":"IF(MONTH(F89)=0,\"\",IF(MONTH(F89)<4,\"Q1\",IF(MONTH(F89)<7,\"Q2\",IF(MONTH(F89)<10,\"Q3\",\"Q4\"))))","v":"Q2"},{"$f":"CONCATENATE(G89,\" \",H89)","v":"2011 Q2"},1699876.71,48016,1.47E-2,{"$f":"ROUND(J89*L89/12,2)","v":2082.35},{"$f":"J89+K89+M89","v":1749975.06}]
[null,null,null,null,null,"2011-07-01",2011,"Q3","2011 Q3",{"$f":"J89+K89","v":1747892.71},50971,1.47E-2,2141.17,1801004.88]
[null,null,null,null,null,"2011-08-01",2011,"Q3","2011 Q3",1798863.71,50845,1.47E-2,2203.61,1851912.32]
[null,null,null,null,null,"2011-09-01",2011,"Q3","2011 Q3",1849708.71,51681,1.47E-2,2265.89,1903655.5999999999]
[null,null,null,null,null,"2011-10-01",2011,"Q4","2011 Q4",1901389.71,48756,1.47E-2,2329.1999999999998,1952474.91]
[null,null,null,null,null,"2011-11-01",2011,"Q4","2011 Q4",1950145.71,49603,1.47E-2,2388.9299999999998,2002137.64]
[null,null,null,null,null,"2011-12-01",2011,"Q4","2011 Q4",1999748.71,50361,1.47E-2,2449.69,2052559.4,{"$f":"SUM(K84:K95)+SUM(M84:M95)","v":629490.17000000004}]
[null,null,null,null,null,"2012-01-01",2012,"Q1","2012 Q1",2050109.71,50292,1.47E-2,2511.38,2102913.09]
[null,null,null,null,null,"2012-02-01",2012,"Q1","2012 Q1",2100401.71,50439,1.47E-2,2572.9899999999998,2153413.7000000002]
[null,null,null,null,null,"2012-03-01",2012,"Q1","2012 Q1",2150840.71,50320,1.47E-2,2634.78,2203795.4899999998]
[null,null,null,null,null,"2012-04-01",2012,"Q2","2012 Q2",2201160.71,50162,1.47E-2,2696.42,2254019.13]
[null,null,null,null,null,"2012-05-01",2012,"Q2","2012 Q2",2251322.71,50317,1.47E-2,2757.87,2304397.58]
[null,null,null,null,null,"2012-06-01",2012,"Q2","2012 Q2",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-07-01",2012,"Q3","2012 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-08-01",2012,"Q3","2012 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-09-01",2012,"Q3","2012 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-10-01",2012,"Q4","2012 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-11-01",2012,"Q4","2012 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2012-12-01",2012,"Q4","2012 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997,{"$f":"SUM(K96:K107)+SUM(M96:M107)","v":284440.01}]
[null,null,null,null,null,"2013-01-01",2013,"Q1","2013 Q1",2301639.71,null,1.47E-2,{"$f":"ROUND(J108*L108/12,2)","v":2819.51},{"$f":"J108+K108+M108","v":2304459.2199999997}]
[null,null,null,null,null,"2013-02-01",2013,"Q1","2013 Q1",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-03-01",2013,"Q1","2013 Q1",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-04-01",2013,"Q2","2013 Q2",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-05-01",2013,"Q2","2013 Q2",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-06-01",2013,"Q2","2013 Q2",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-07-01",2013,"Q3","2013 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-08-01",2013,"Q3","2013 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-09-01",2013,"Q3","2013 Q3",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-10-01",2013,"Q4","2013 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-11-01",2013,"Q4","2013 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2013-12-01",2013,"Q4","2013 Q4",2301639.71,null,1.47E-2,2819.51,2304459.2199999997,{"$f":"SUM(K108:K119)+SUM(M108:M119)","v":33834.12000000001}]
[null,null,null,null,null,"2014-01-01",{"$f":"YEAR(F120)","v":2014},{"$f":"IF(MONTH(F120)=0,\"\",IF(MONTH(F120)<4,\"Q1\",IF(MONTH(F120)<7,\"Q2\",IF(MONTH(F120)<10,\"Q3\",\"Q4\"))))","v":"Q1"},{"$f":"CONCATENATE(G120,\" \",H120)","v":"2014 Q1"},{"$f":"J119+K119","v":2301639.71},null,1.47E-2,{"$f":"ROUND(J120*L120/12,2)","v":2819.51},{"$f":"J120+K120+M120","v":2304459.2199999997}]
[null,null,null,null,null,"2014-02-01",2014,"Q1","2014 Q1",2301639.71,null,1.47E-2,2819.51,2304459.2199999997]
[null,null,null,null,null,"2014-03-01",2014,"Q1","2014 Q1",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-04-01",2014,"Q2","2014 Q2",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-05-01",2014,"Q2","2014 Q2",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-06-01",2014,"Q2","2014 Q2",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-07-01",2014,"Q3","2014 Q3",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-08-01",2014,"Q3","2014 Q3",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-09-01",2014,"Q3","2014 Q3",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-10-01",2014,"Q4","2014 Q4",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-11-01",2014,"Q4","2014 Q4",2301639.71,null,null,0,2301639.71]
[null,null,null,null,null,"2014-12-01",2014,"Q4","2014 Q4",2301639.71,null,null,0,2301639.71,{"$f":"SUM(K120:K131)+SUM(M120:M131)","v":5639.02}]
[]
[null,null,null,null,null,"Total Funding Adder Revenues Collected",null,null,null,null,{"$f":"SUM(K24:K131)","v":2301639.71},null,{"$f":"SUM(M24:M131)","v":133684.21999999988},{"$f":"K133+M133","v":2435323.9299999997},{"$f":"SUM(O24:O131)","v":2435323.9300000002}]

{"sheet":"8A. Opex_Interest_monthly","index":8,"n_rows":134,"n_cols":16,"rows_kept":134,"cut":false,"hidden":false,"merged":[[22,3,23,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the interest on OM&A and amortization/depreciation expense, based on monthly data."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Account 1556 - Sub-accounts Operating Expenses, Amortization Expenses, Carrying Charges"]
[]
[null,"Prescribed Interest Rates","Approved Deferral and Variance Accounts","CWIP",null,"Date","Year","Quarter",null,"Opening Balance (Principal)","OM&A Expenses","Amortization / Depreciation Expense","Closing Balance (Principal)","(Annual) Interest Rate","Interest (on opening balance)","Cumulative Interest"]
[]
[null,{"$f":"'8. Funding_Adder_Revs'!B24","v":"2006 Q1"},{"$f":"'8. Funding_Adder_Revs'!C24","v":0},{"$f":"'8. Funding_Adder_Revs'!D24","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F24","v":"2006-01-01"},{"$f":"'8. Funding_Adder_Revs'!G24","v":2006},{"$f":"'8. Funding_Adder_Revs'!H24","v":"Q1"},null,0,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},{"$f":"J25+K25+L25","v":128.90452777777779},{"$f":"'8. Funding_Adder_Revs'!L24","v":0},{"$f":"J25*N25/12","v":0},{"$f":"O25","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B25","v":"2006 Q2"},{"$f":"'8. Funding_Adder_Revs'!C25","v":4.1399999999999999E-2},{"$f":"'8. Funding_Adder_Revs'!D25","v":4.6800000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F25","v":"2006-02-01"},{"$f":"'8. Funding_Adder_Revs'!G25","v":2006},{"$f":"'8. Funding_Adder_Revs'!H25","v":"Q1"},null,{"$f":"M25","v":128.90452777777779},null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},{"$f":"J26+K26+L26","v":257.80905555555557},{"$f":"'8. Funding_Adder_Revs'!L25","v":0},{"$f":"J26*N26/12","v":0},{"$f":"O26+P25","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B26","v":"2006 Q3"},{"$f":"'8. Funding_Adder_Revs'!C26","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D26","v":5.0500000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F26","v":"2006-03-01"},{"$f":"'8. Funding_Adder_Revs'!G26","v":2006},{"$f":"'8. Funding_Adder_Revs'!H26","v":"Q1"},null,{"$f":"M26","v":257.80905555555557},null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},386.71358333333336,{"$f":"'8. Funding_Adder_Revs'!L26","v":0},0,{"$f":"O27+P26","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B27","v":"2006 Q4"},{"$f":"'8. Funding_Adder_Revs'!C27","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D27","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F27","v":"2006-04-01"},{"$f":"'8. Funding_Adder_Revs'!G27","v":2006},{"$f":"'8. Funding_Adder_Revs'!H27","v":"Q2"},null,386.71358333333336,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},515.61811111111115,{"$f":"'8. Funding_Adder_Revs'!L27","v":4.1399999999999999E-2},1.3341618625,1.3341618625]
[null,{"$f":"'8. Funding_Adder_Revs'!B28","v":"2007 Q1"},{"$f":"'8. Funding_Adder_Revs'!C28","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D28","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F28","v":"2006-05-01"},{"$f":"'8. Funding_Adder_Revs'!G28","v":2006},{"$f":"'8. Funding_Adder_Revs'!H28","v":"Q2"},null,515.61811111111115,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},644.52263888888888,{"$f":"'8. Funding_Adder_Revs'!L28","v":4.1399999999999999E-2},1.7788824833333334,3.1130443458333334]
[null,{"$f":"'8. Funding_Adder_Revs'!B29","v":"2007 Q2"},{"$f":"'8. Funding_Adder_Revs'!C29","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D29","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F29","v":"2006-06-01"},{"$f":"'8. Funding_Adder_Revs'!G29","v":2006},{"$f":"'8. Funding_Adder_Revs'!H29","v":"Q2"},null,644.52263888888888,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},773.42716666666661,{"$f":"'8. Funding_Adder_Revs'!L29","v":4.1399999999999999E-2},2.2236031041666666,5.3366474500000001]
[null,{"$f":"'8. Funding_Adder_Revs'!B30","v":"2007 Q3"},{"$f":"'8. Funding_Adder_Revs'!C30","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D30","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F30","v":"2006-07-01"},{"$f":"'8. Funding_Adder_Revs'!G30","v":2006},{"$f":"'8. Funding_Adder_Revs'!H30","v":"Q3"},null,773.42716666666661,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},902.33169444444434,{"$f":"'8. Funding_Adder_Revs'!L30","v":4.5900000000000003E-2},2.9583589125,8.2950063625000006]
[null,{"$f":"'8. Funding_Adder_Revs'!B31","v":"2007 Q4"},{"$f":"'8. Funding_Adder_Revs'!C31","v":5.1400000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D31","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F31","v":"2006-08-01"},{"$f":"'8. Funding_Adder_Revs'!G31","v":2006},{"$f":"'8. Funding_Adder_Revs'!H31","v":"Q3"},null,902.33169444444434,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},1031.2362222222221,{"$f":"'8. Funding_Adder_Revs'!L31","v":4.5900000000000003E-2},3.45141873125,11.74642509375]
[null,{"$f":"'8. Funding_Adder_Revs'!B32","v":"2008 Q1"},{"$f":"'8. Funding_Adder_Revs'!C32","v":5.1400000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D32","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F32","v":"2006-09-01"},{"$f":"'8. Funding_Adder_Revs'!G32","v":2006},{"$f":"'8. Funding_Adder_Revs'!H32","v":"Q3"},null,1031.2362222222221,null,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},1160.1407499999998,{"$f":"'8. Funding_Adder_Revs'!L32","v":4.5900000000000003E-2},3.9444785499999995,15.69090364375]
[null,{"$f":"'8. Funding_Adder_Revs'!B33","v":"2008 Q2"},{"$f":"'8. Funding_Adder_Revs'!C33","v":4.0800000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D33","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F33","v":"2006-10-01"},{"$f":"'8. Funding_Adder_Revs'!G33","v":2006},{"$f":"'8. Funding_Adder_Revs'!H33","v":"Q4"},null,1160.1407499999998,13800,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},15089.045277777779,{"$f":"'8. Funding_Adder_Revs'!L33","v":4.5900000000000003E-2},4.4375383687499994,20.128442012499999]
[null,{"$f":"'8. Funding_Adder_Revs'!B34","v":"2008 Q3"},{"$f":"'8. Funding_Adder_Revs'!C34","v":3.3500000000000002E-2},{"$f":"'8. Funding_Adder_Revs'!D34","v":5.4300000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F34","v":"2006-11-01"},{"$f":"'8. Funding_Adder_Revs'!G34","v":2006},{"$f":"'8. Funding_Adder_Revs'!H34","v":"Q4"},null,15089.045277777779,11634,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},26851.949805555556,{"$f":"'8. Funding_Adder_Revs'!L34","v":4.5900000000000003E-2},57.715598187500007,77.844040200000009]
[null,{"$f":"'8. Funding_Adder_Revs'!B35","v":"2008 Q4"},{"$f":"'8. Funding_Adder_Revs'!C35","v":3.3500000000000002E-2},{"$f":"'8. Funding_Adder_Revs'!D35","v":5.4300000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F35","v":"2006-12-01"},{"$f":"'8. Funding_Adder_Revs'!G35","v":2006},{"$f":"'8. Funding_Adder_Revs'!H35","v":"Q4"},null,26851.949805555556,660,{"$f":"'5. SM_Rev_Reqt'!$G$58/12","v":128.90452777777779},27640.854333333333,{"$f":"'8. Funding_Adder_Revs'!L35","v":4.5900000000000003E-2},102.70870800625001,180.55274820625002]
[null,{"$f":"'8. Funding_Adder_Revs'!B36","v":"2009 Q1"},{"$f":"'8. Funding_Adder_Revs'!C36","v":2.4500000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D36","v":6.6100000000000006E-2},null,{"$f":"'8. Funding_Adder_Revs'!F36","v":"2007-01-01"},{"$f":"'8. Funding_Adder_Revs'!G36","v":2007},{"$f":"'8. Funding_Adder_Revs'!H36","v":"Q1"},null,27640.854333333333,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},27939.448250000001,{"$f":"'8. Funding_Adder_Revs'!L36","v":4.5900000000000003E-2},105.72626782499999,286.27901603125002]
[null,{"$f":"'8. Funding_Adder_Revs'!B37","v":"2009 Q2"},{"$f":"'8. Funding_Adder_Revs'!C37","v":0.01},{"$f":"'8. Funding_Adder_Revs'!D37","v":6.6100000000000006E-2},null,{"$f":"'8. Funding_Adder_Revs'!F37","v":"2007-02-01"},{"$f":"'8. Funding_Adder_Revs'!G37","v":2007},{"$f":"'8. Funding_Adder_Revs'!H37","v":"Q1"},null,27939.448250000001,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},28238.042166666666,{"$f":"'8. Funding_Adder_Revs'!L37","v":4.5900000000000003E-2},106.86838955625001,393.14740558750003]
[null,{"$f":"'8. Funding_Adder_Revs'!B38","v":"2009 Q3"},{"$f":"'8. Funding_Adder_Revs'!C38","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D38","v":5.67E-2},null,{"$f":"'8. Funding_Adder_Revs'!F38","v":"2007-03-01"},{"$f":"'8. Funding_Adder_Revs'!G38","v":2007},{"$f":"'8. Funding_Adder_Revs'!H38","v":"Q1"},null,28238.042166666666,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},28536.636083333331,{"$f":"'8. Funding_Adder_Revs'!L38","v":4.5900000000000003E-2},108.01051128749999,501.15791687500001]
[null,{"$f":"'8. Funding_Adder_Revs'!B39","v":"2009 Q4"},{"$f":"'8. Funding_Adder_Revs'!C39","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D39","v":4.6600000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F39","v":"2007-04-01"},{"$f":"'8. Funding_Adder_Revs'!G39","v":2007},{"$f":"'8. Funding_Adder_Revs'!H39","v":"Q2"},null,28536.636083333331,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},28835.229999999996,{"$f":"'8. Funding_Adder_Revs'!L39","v":4.5900000000000003E-2},109.15263301875,610.31054989375002]
[null,{"$f":"'8. Funding_Adder_Revs'!B40","v":"2010 Q1"},{"$f":"'8. Funding_Adder_Revs'!C40","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D40","v":4.3400000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F40","v":"2007-05-01"},{"$f":"'8. Funding_Adder_Revs'!G40","v":2007},{"$f":"'8. Funding_Adder_Revs'!H40","v":"Q2"},null,28835.229999999996,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},29133.823916666661,{"$f":"'8. Funding_Adder_Revs'!L40","v":4.5900000000000003E-2},110.29475475,720.60530464375006]
[null,{"$f":"'8. Funding_Adder_Revs'!B41","v":"2010 Q2"},{"$f":"'8. Funding_Adder_Revs'!C41","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D41","v":4.3400000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F41","v":"2007-06-01"},{"$f":"'8. Funding_Adder_Revs'!G41","v":2007},{"$f":"'8. Funding_Adder_Revs'!H41","v":"Q2"},null,29133.823916666661,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},29432.417833333326,{"$f":"'8. Funding_Adder_Revs'!L41","v":4.5900000000000003E-2},111.43687648125,832.04218112500007]
[null,{"$f":"'8. Funding_Adder_Revs'!B42","v":"2010 Q3"},{"$f":"'8. Funding_Adder_Revs'!C42","v":8.8999999999999999E-3},{"$f":"'8. Funding_Adder_Revs'!D42","v":4.6600000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F42","v":"2007-07-01"},{"$f":"'8. Funding_Adder_Revs'!G42","v":2007},{"$f":"'8. Funding_Adder_Revs'!H42","v":"Q3"},null,29432.417833333326,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},29731.011749999991,{"$f":"'8. Funding_Adder_Revs'!L42","v":4.5900000000000003E-2},112.57899821249998,944.62117933750005]
[null,{"$f":"'8. Funding_Adder_Revs'!B43","v":"2010 Q4"},{"$f":"'8. Funding_Adder_Revs'!C43","v":1.2E-2},{"$f":"'8. Funding_Adder_Revs'!D43","v":4.0099999999999997E-2},null,{"$f":"'8. Funding_Adder_Revs'!F43","v":"2007-08-01"},{"$f":"'8. Funding_Adder_Revs'!G43","v":2007},{"$f":"'8. Funding_Adder_Revs'!H43","v":"Q3"},null,29731.011749999991,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},30029.605666666655,{"$f":"'8. Funding_Adder_Revs'!L43","v":4.5900000000000003E-2},113.72111994374997,1058.34229928125]
[null,{"$f":"'8. Funding_Adder_Revs'!B44","v":"2011 Q1"},{"$f":"'8. Funding_Adder_Revs'!C44","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D44","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F44","v":"2007-09-01"},{"$f":"'8. Funding_Adder_Revs'!G44","v":2007},{"$f":"'8. Funding_Adder_Revs'!H44","v":"Q3"},null,30029.605666666655,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},30328.19958333332,{"$f":"'8. Funding_Adder_Revs'!L44","v":4.5900000000000003E-2},114.86324167499997,1173.2055409562499]
[null,{"$f":"'8. Funding_Adder_Revs'!B45","v":"2011 Q2"},{"$f":"'8. Funding_Adder_Revs'!C45","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D45","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F45","v":"2007-10-01"},{"$f":"'8. Funding_Adder_Revs'!G45","v":2007},{"$f":"'8. Funding_Adder_Revs'!H45","v":"Q4"},null,30328.19958333332,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},30626.793499999985,{"$f":"'8. Funding_Adder_Revs'!L45","v":5.1400000000000001E-2},129.90578821527774,1303.1113291715276]
[null,{"$f":"'8. Funding_Adder_Revs'!B46","v":"2011 Q3"},{"$f":"'8. Funding_Adder_Revs'!C46","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D46","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F46","v":"2007-11-01"},{"$f":"'8. Funding_Adder_Revs'!G46","v":2007},{"$f":"'8. Funding_Adder_Revs'!H46","v":"Q4"},null,30626.793499999985,null,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},30925.38741666665,{"$f":"'8. Funding_Adder_Revs'!L46","v":5.1400000000000001E-2},131.18476549166661,1434.2960946631943]
[null,{"$f":"'8. Funding_Adder_Revs'!B47","v":"2011 Q4"},{"$f":"'8. Funding_Adder_Revs'!C47","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D47","v":3.9199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F47","v":"2007-12-01"},{"$f":"'8. Funding_Adder_Revs'!G47","v":2007},{"$f":"'8. Funding_Adder_Revs'!H47","v":"Q4"},null,30925.38741666665,119,{"$f":"'5. SM_Rev_Reqt'!$I$58/12","v":298.5939166666667},31342.981333333315,{"$f":"'8. Funding_Adder_Revs'!L47","v":5.1400000000000001E-2},132.46374276805548,1566.7598374312497]
[null,{"$f":"'8. Funding_Adder_Revs'!B48","v":"2012 Q1"},{"$f":"'8. Funding_Adder_Revs'!C48","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D48","v":3.9199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F48","v":"2008-01-01"},{"$f":"'8. Funding_Adder_Revs'!G48","v":2008},{"$f":"'8. Funding_Adder_Revs'!H48","v":"Q1"},null,31342.981333333315,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},31682.360111111091,{"$f":"'8. Funding_Adder_Revs'!L48","v":5.1400000000000001E-2},134.25243671111105,1701.0122741423606]
[null,{"$f":"'8. Funding_Adder_Revs'!B49","v":"2012 Q2"},{"$f":"'8. Funding_Adder_Revs'!C49","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D49","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F49","v":"2008-02-01"},{"$f":"'8. Funding_Adder_Revs'!G49","v":2008},{"$f":"'8. Funding_Adder_Revs'!H49","v":"Q1"},null,31682.360111111091,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},32021.738888888867,{"$f":"'8. Funding_Adder_Revs'!L49","v":5.1400000000000001E-2},135.70610914259251,1836.7183832849532]
[null,{"$f":"'8. Funding_Adder_Revs'!B50","v":"2012 Q3"},{"$f":"'8. Funding_Adder_Revs'!C50","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D50","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F50","v":"2008-03-01"},{"$f":"'8. Funding_Adder_Revs'!G50","v":2008},{"$f":"'8. Funding_Adder_Revs'!H50","v":"Q1"},null,32021.738888888867,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},32361.117666666643,{"$f":"'8. Funding_Adder_Revs'!L50","v":5.1400000000000001E-2},137.159781574074,1973.8781648590273]
[null,{"$f":"'8. Funding_Adder_Revs'!B51","v":"2012 Q4"},{"$f":"'8. Funding_Adder_Revs'!C51","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D51","v":3.2300000000000002E-2},null,{"$f":"'8. Funding_Adder_Revs'!F51","v":"2008-04-01"},{"$f":"'8. Funding_Adder_Revs'!G51","v":2008},{"$f":"'8. Funding_Adder_Revs'!H51","v":"Q2"},null,32361.117666666643,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},32700.496444444419,{"$f":"'8. Funding_Adder_Revs'!L51","v":4.0800000000000003E-2},110.0278000666666,2083.9059649256938]
[null,{"$f":"'8. Funding_Adder_Revs'!B52","v":"2013 Q1"},{"$f":"'8. Funding_Adder_Revs'!C52","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D52","v":3.2300000000000002E-2},null,{"$f":"'8. Funding_Adder_Revs'!F52","v":"2008-05-01"},{"$f":"'8. Funding_Adder_Revs'!G52","v":2008},{"$f":"'8. Funding_Adder_Revs'!H52","v":"Q2"},null,32700.496444444419,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},33039.875222222196,{"$f":"'8. Funding_Adder_Revs'!L52","v":4.0800000000000003E-2},111.18168791111104,2195.0876528368049]
[null,{"$f":"'8. Funding_Adder_Revs'!B53","v":"2013 Q2"},{"$f":"'8. Funding_Adder_Revs'!C53","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D53","v":3.2300000000000002E-2},null,{"$f":"'8. Funding_Adder_Revs'!F53","v":"2008-06-01"},{"$f":"'8. Funding_Adder_Revs'!G53","v":2008},{"$f":"'8. Funding_Adder_Revs'!H53","v":"Q2"},null,33039.875222222196,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},33379.253999999972,{"$f":"'8. Funding_Adder_Revs'!L53","v":4.0800000000000003E-2},112.33557575555547,2307.4232285923604]
[null,{"$f":"'8. Funding_Adder_Revs'!B54","v":"2013 Q3"},{"$f":"'8. Funding_Adder_Revs'!C54","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D54","v":3.2300000000000002E-2},null,{"$f":"'8. Funding_Adder_Revs'!F54","v":"2008-07-01"},{"$f":"'8. Funding_Adder_Revs'!G54","v":2008},{"$f":"'8. Funding_Adder_Revs'!H54","v":"Q3"},null,33379.253999999972,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},33718.632777777748,{"$f":"'8. Funding_Adder_Revs'!L54","v":3.3500000000000002E-2},93.18375074999993,2400.6069793423603]
[null,{"$f":"'8. Funding_Adder_Revs'!B55","v":"2013 Q4"},{"$f":"'8. Funding_Adder_Revs'!C55","v":0},{"$f":"'8. Funding_Adder_Revs'!D55","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F55","v":"2008-08-01"},{"$f":"'8. Funding_Adder_Revs'!G55","v":2008},{"$f":"'8. Funding_Adder_Revs'!H55","v":"Q3"},null,33718.632777777748,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},34058.011555555524,{"$f":"'8. Funding_Adder_Revs'!L55","v":3.3500000000000002E-2},94.131183171296229,2494.7381625136563]
[null,{"$f":"'8. Funding_Adder_Revs'!B56","v":"2014 Q1"},{"$f":"'8. Funding_Adder_Revs'!C56","v":0},{"$f":"'8. Funding_Adder_Revs'!D56","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F56","v":"2008-09-01"},{"$f":"'8. Funding_Adder_Revs'!G56","v":2008},{"$f":"'8. Funding_Adder_Revs'!H56","v":"Q3"},null,34058.011555555524,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},34397.3903333333,{"$f":"'8. Funding_Adder_Revs'!L56","v":3.3500000000000002E-2},95.078615592592499,2589.8167781062489]
[null,{"$f":"'8. Funding_Adder_Revs'!B57","v":"2014 Q2"},{"$f":"'8. Funding_Adder_Revs'!C57","v":0},{"$f":"'8. Funding_Adder_Revs'!D57","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F57","v":"2008-10-01"},{"$f":"'8. Funding_Adder_Revs'!G57","v":2008},{"$f":"'8. Funding_Adder_Revs'!H57","v":"Q4"},null,34397.3903333333,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},34736.769111111076,{"$f":"'8. Funding_Adder_Revs'!L57","v":3.3500000000000002E-2},96.026048013888797,2685.8428261201375]
[null,{"$f":"'8. Funding_Adder_Revs'!B58","v":"2014 Q3"},{"$f":"'8. Funding_Adder_Revs'!C58","v":0},{"$f":"'8. Funding_Adder_Revs'!D58","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F58","v":"2008-11-01"},{"$f":"'8. Funding_Adder_Revs'!G58","v":2008},{"$f":"'8. Funding_Adder_Revs'!H58","v":"Q4"},null,34736.769111111076,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},35076.147888888852,{"$f":"'8. Funding_Adder_Revs'!L58","v":3.3500000000000002E-2},96.973480435185095,2782.8163065553226]
[null,{"$f":"'8. Funding_Adder_Revs'!B59","v":"2014 Q4"},{"$f":"'8. Funding_Adder_Revs'!C59","v":0},{"$f":"'8. Funding_Adder_Revs'!D59","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F59","v":"2008-12-01"},{"$f":"'8. Funding_Adder_Revs'!G59","v":2008},{"$f":"'8. Funding_Adder_Revs'!H59","v":"Q4"},null,35076.147888888852,null,{"$f":"'5. SM_Rev_Reqt'!$K$58/12","v":339.37877777777783},35415.526666666628,{"$f":"'8. Funding_Adder_Revs'!L59","v":3.3500000000000002E-2},97.92091285648138,2880.7372194118038]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F60","v":"2009-01-01"},{"$f":"'8. Funding_Adder_Revs'!G60","v":2009},{"$f":"'8. Funding_Adder_Revs'!H60","v":"Q1"},null,35415.526666666628,7926,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},47790.492333333299,{"$f":"'8. Funding_Adder_Revs'!L60","v":2.4500000000000001E-2},72.306700277777693,2953.0439196895813]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F61","v":"2009-02-01"},{"$f":"'8. Funding_Adder_Revs'!G61","v":2009},{"$f":"'8. Funding_Adder_Revs'!H61","v":"Q1"},null,47790.492333333299,55404,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},107643.45799999997,{"$f":"'8. Funding_Adder_Revs'!L61","v":2.4500000000000001E-2},97.572255180555487,3050.616174870137]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F62","v":"2009-03-01"},{"$f":"'8. Funding_Adder_Revs'!G62","v":2009},{"$f":"'8. Funding_Adder_Revs'!H62","v":"Q1"},null,107643.45799999997,null,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},112092.42366666664,{"$f":"'8. Funding_Adder_Revs'!L62","v":2.4500000000000001E-2},219.77206008333329,3270.3882349534701]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F63","v":"2009-04-01"},{"$f":"'8. Funding_Adder_Revs'!G63","v":2009},{"$f":"'8. Funding_Adder_Revs'!H63","v":"Q2"},null,112092.42366666664,401.76,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},116943.14933333331,{"$f":"'8. Funding_Adder_Revs'!L63","v":0.01},93.410353055555547,3363.7985880090255]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F64","v":"2009-05-01"},{"$f":"'8. Funding_Adder_Revs'!G64","v":2009},{"$f":"'8. Funding_Adder_Revs'!H64","v":"Q2"},null,116943.14933333331,null,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},121392.11499999998,{"$f":"'8. Funding_Adder_Revs'!L64","v":0.01},97.452624444444425,3461.2512124534701]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F65","v":"2009-06-01"},{"$f":"'8. Funding_Adder_Revs'!G65","v":2009},{"$f":"'8. Funding_Adder_Revs'!H65","v":"Q2"},null,121392.11499999998,null,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},125841.08066666665,{"$f":"'8. Funding_Adder_Revs'!L65","v":0.01},101.16009583333333,3562.4113082868034]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F66","v":"2009-07-01"},{"$f":"'8. Funding_Adder_Revs'!G66","v":2009},{"$f":"'8. Funding_Adder_Revs'!H66","v":"Q3"},null,125841.08066666665,4133.68,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},134423.7263333333,{"$f":"'8. Funding_Adder_Revs'!L66","v":5.4999999999999997E-3},57.677161972222216,3620.0884702590256]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F67","v":"2009-08-01"},{"$f":"'8. Funding_Adder_Revs'!G67","v":2009},{"$f":"'8. Funding_Adder_Revs'!H67","v":"Q3"},null,134423.7263333333,2428.16,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},141300.85199999996,{"$f":"'8. Funding_Adder_Revs'!L67","v":5.4999999999999997E-3},61.610874569444427,3681.6993448284702]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F68","v":"2009-09-01"},{"$f":"'8. Funding_Adder_Revs'!G68","v":2009},{"$f":"'8. Funding_Adder_Revs'!H68","v":"Q3"},null,141300.85199999996,2329.48,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},148079.29766666662,{"$f":"'8. Funding_Adder_Revs'!L68","v":5.4999999999999997E-3},64.762890499999983,3746.4622353284703]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F69","v":"2009-10-01"},{"$f":"'8. Funding_Adder_Revs'!G69","v":2009},{"$f":"'8. Funding_Adder_Revs'!H69","v":"Q4"},null,148079.29766666662,8398.68,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},160926.94333333327,{"$f":"'8. Funding_Adder_Revs'!L69","v":5.4999999999999997E-3},67.869678097222206,3814.3319134256926]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F70","v":"2009-11-01"},{"$f":"'8. Funding_Adder_Revs'!G70","v":2009},{"$f":"'8. Funding_Adder_Revs'!H70","v":"Q4"},null,160926.94333333327,28000.05,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},193375.95899999992,{"$f":"'8. Funding_Adder_Revs'!L70","v":5.4999999999999997E-3},73.758182361111082,3888.0900957868039]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F71","v":"2009-12-01"},{"$f":"'8. Funding_Adder_Revs'!G71","v":2009},{"$f":"'8. Funding_Adder_Revs'!H71","v":"Q4"},null,193375.95899999992,10021.709999999999,{"$f":"'5. SM_Rev_Reqt'!$M$58/12","v":4448.9656666666669},207846.63466666656,{"$f":"'8. Funding_Adder_Revs'!L71","v":5.4999999999999997E-3},88.630647874999951,3976.7207436618037]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F72","v":"2010-01-01"},{"$f":"'8. Funding_Adder_Revs'!G72","v":2010},{"$f":"'8. Funding_Adder_Revs'!H72","v":"Q1"},null,207846.63466666656,7958.95,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},232886.28483333325,{"$f":"'8. Funding_Adder_Revs'!L72","v":5.4999999999999997E-3},95.263040888888838,4071.9837845506927]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F73","v":"2010-02-01"},{"$f":"'8. Funding_Adder_Revs'!G73","v":2010},{"$f":"'8. Funding_Adder_Revs'!H73","v":"Q1"},null,232886.28483333325,4978.58,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},254945.56499999992,{"$f":"'8. Funding_Adder_Revs'!L73","v":5.4999999999999997E-3},106.73954721527774,4178.7233317659702]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F74","v":"2010-03-01"},{"$f":"'8. Funding_Adder_Revs'!G74","v":2010},{"$f":"'8. Funding_Adder_Revs'!H74","v":"Q1"},null,254945.56499999992,9438.31,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},281464.57516666659,{"$f":"'8. Funding_Adder_Revs'!L74","v":5.4999999999999997E-3},116.85005062499995,4295.5733823909704]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F75","v":"2010-04-01"},{"$f":"'8. Funding_Adder_Revs'!G75","v":2010},{"$f":"'8. Funding_Adder_Revs'!H75","v":"Q2"},null,281464.57516666659,3689.99,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},302235.26533333323,{"$f":"'8. Funding_Adder_Revs'!L75","v":5.4999999999999997E-3},129.00459695138883,4424.577979342359]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F76","v":"2010-05-01"},{"$f":"'8. Funding_Adder_Revs'!G76","v":2010},{"$f":"'8. Funding_Adder_Revs'!H76","v":"Q2"},null,302235.26533333323,11106.81,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},330422.77549999987,{"$f":"'8. Funding_Adder_Revs'!L76","v":5.4999999999999997E-3},138.52449661111106,4563.1024759534703]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F77","v":"2010-06-01"},{"$f":"'8. Funding_Adder_Revs'!G77","v":2010},{"$f":"'8. Funding_Adder_Revs'!H77","v":"Q2"},null,330422.77549999987,7674.9500000000007,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},355178.42566666653,{"$f":"'8. Funding_Adder_Revs'!L77","v":5.4999999999999997E-3},151.44377210416658,4714.5462480576371]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F78","v":"2010-07-01"},{"$f":"'8. Funding_Adder_Revs'!G78","v":2010},{"$f":"'8. Funding_Adder_Revs'!H78","v":"Q3"},null,355178.42566666653,8369.26,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},380628.38583333319,{"$f":"'8. Funding_Adder_Revs'!L78","v":8.8999999999999999E-3},263.42399903611101,4977.9702470937482]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F79","v":"2010-08-01"},{"$f":"'8. Funding_Adder_Revs'!G79","v":2010},{"$f":"'8. Funding_Adder_Revs'!H79","v":"Q3"},null,380628.38583333319,7123.0599999999995,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},404832.14599999983,{"$f":"'8. Funding_Adder_Revs'!L79","v":8.8999999999999999E-3},282.29938615972213,5260.2696332534706]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F80","v":"2010-09-01"},{"$f":"'8. Funding_Adder_Revs'!G80","v":2010},{"$f":"'8. Funding_Adder_Revs'!H80","v":"Q3"},null,404832.14599999983,7779.83,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},429692.6761666665,{"$f":"'8. Funding_Adder_Revs'!L80","v":8.8999999999999999E-3},300.2505082833332,5560.5201415368037]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F81","v":"2010-10-01"},{"$f":"'8. Funding_Adder_Revs'!G81","v":2010},{"$f":"'8. Funding_Adder_Revs'!H81","v":"Q4"},null,429692.6761666665,10611.72,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},457385.09633333312,{"$f":"'8. Funding_Adder_Revs'!L81","v":1.2E-2},429.69267616666656,5990.2128177034701]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F82","v":"2010-11-01"},{"$f":"'8. Funding_Adder_Revs'!G82","v":2010},{"$f":"'8. Funding_Adder_Revs'!H82","v":"Q4"},null,457385.09633333312,7777.54,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},482243.33649999974,{"$f":"'8. Funding_Adder_Revs'!L82","v":1.2E-2},457.38509633333314,6447.5979140368036]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F83","v":"2010-12-01"},{"$f":"'8. Funding_Adder_Revs'!G83","v":2010},{"$f":"'8. Funding_Adder_Revs'!H83","v":"Q4"},null,482243.33649999974,67238.429999999993,{"$f":"'5. SM_Rev_Reqt'!$O$58/12","v":17080.700166666669},566562.46666666633,{"$f":"'8. Funding_Adder_Revs'!L83","v":1.2E-2},482.24333649999977,6929.8412505368033]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F84","v":"2011-01-01"},{"$f":"'8. Funding_Adder_Revs'!G84","v":2011},{"$f":"'8. Funding_Adder_Revs'!H84","v":"Q1"},null,566562.46666666633,16788.62,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},590174.43324999965,{"$f":"'8. Funding_Adder_Revs'!L84","v":1.47E-2},694.03902166666614,7623.8802722034698]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F85","v":"2011-02-01"},{"$f":"'8. Funding_Adder_Revs'!G85","v":2011},{"$f":"'8. Funding_Adder_Revs'!H85","v":"Q1"},null,590174.43324999965,19512.63,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},616510.40983333299,{"$f":"'8. Funding_Adder_Revs'!L85","v":1.47E-2},722.9636807312495,8346.8439529347197]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F86","v":"2011-03-01"},{"$f":"'8. Funding_Adder_Revs'!G86","v":2011},{"$f":"'8. Funding_Adder_Revs'!H86","v":"Q1"},null,616510.40983333299,24747.84,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},648081.59641666629,{"$f":"'8. Funding_Adder_Revs'!L86","v":1.47E-2},755.22525204583292,9102.069204980553]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F87","v":"2011-04-01"},{"$f":"'8. Funding_Adder_Revs'!G87","v":2011},{"$f":"'8. Funding_Adder_Revs'!H87","v":"Q2"},null,648081.59641666629,20474.420000000002,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},675379.36299999966,{"$f":"'8. Funding_Adder_Revs'!L87","v":1.47E-2},793.89995561041621,9895.9691605909684]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F88","v":"2011-05-01"},{"$f":"'8. Funding_Adder_Revs'!G88","v":2011},{"$f":"'8. Funding_Adder_Revs'!H88","v":"Q2"},null,675379.36299999966,19074.57,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},701277.27958333294,{"$f":"'8. Funding_Adder_Revs'!L88","v":1.47E-2},827.33971967499963,10723.308880265968]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F89","v":"2011-06-01"},{"$f":"'8. Funding_Adder_Revs'!G89","v":2011},{"$f":"'8. Funding_Adder_Revs'!H89","v":"Q2"},null,701277.27958333294,24310.65,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},{"$f":"J90+K90+L90","v":732411.2761666663},{"$f":"'8. Funding_Adder_Revs'!L89","v":1.47E-2},{"$f":"J90*N90/12","v":859.0646674895828},11582.373547755551]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F90","v":"2011-07-01"},{"$f":"'8. Funding_Adder_Revs'!G90","v":2011},{"$f":"'8. Funding_Adder_Revs'!H90","v":"Q3"},null,{"$f":"M90","v":732411.2761666663},15639.73,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},754874.35274999961,{"$f":"'8. Funding_Adder_Revs'!L90","v":1.47E-2},897.20381330416615,{"$f":"O91+P90","v":12479.577361059717}]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F91","v":"2011-08-01"},{"$f":"'8. Funding_Adder_Revs'!G91","v":2011},{"$f":"'8. Funding_Adder_Revs'!H91","v":"Q3"},null,754874.35274999961,31111.41,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},792809.10933333298,{"$f":"'8. Funding_Adder_Revs'!L91","v":1.47E-2},924.72108211874956,13404.298443178466]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F92","v":"2011-09-01"},{"$f":"'8. Funding_Adder_Revs'!G92","v":2011},{"$f":"'8. Funding_Adder_Revs'!H92","v":"Q3"},null,792809.10933333298,28574.36,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},828206.8159166663,{"$f":"'8. Funding_Adder_Revs'!L92","v":1.47E-2},971.19115893333276,14375.489602111798]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F93","v":"2011-10-01"},{"$f":"'8. Funding_Adder_Revs'!G93","v":2011},{"$f":"'8. Funding_Adder_Revs'!H93","v":"Q4"},null,828206.8159166663,25694.929999999997,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},860725.09249999968,{"$f":"'8. Funding_Adder_Revs'!L93","v":1.47E-2},1014.5533494979162,15390.042951609714]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F94","v":"2011-11-01"},{"$f":"'8. Funding_Adder_Revs'!G94","v":2011},{"$f":"'8. Funding_Adder_Revs'!H94","v":"Q4"},null,860725.09249999968,42092.9,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},909641.33908333303,{"$f":"'8. Funding_Adder_Revs'!L94","v":1.47E-2},1054.3882383124994,16444.431189922212]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F95","v":"2011-12-01"},{"$f":"'8. Funding_Adder_Revs'!G95","v":2011},{"$f":"'8. Funding_Adder_Revs'!H95","v":"Q4"},null,909641.33908333303,25066.720000000005,{"$f":"'5. SM_Rev_Reqt'!$Q$58/12","v":6823.3465833333366},941531.40566666634,{"$f":"'8. Funding_Adder_Revs'!L95","v":1.47E-2},1114.3106403770828,17558.741830299296]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F96","v":"2012-01-01"},{"$f":"'8. Funding_Adder_Revs'!G96","v":2012},{"$f":"'8. Funding_Adder_Revs'!H96","v":"Q1"},null,941531.40566666634,32037.78,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},987010.44277777744,{"$f":"'8. Funding_Adder_Revs'!L96","v":1.47E-2},1153.3759719416662,18712.117802240962]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F97","v":"2012-02-01"},{"$f":"'8. Funding_Adder_Revs'!G97","v":2012},{"$f":"'8. Funding_Adder_Revs'!H97","v":"Q1"},null,987010.44277777744,36289.269999999997,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1036740.9698888885,{"$f":"'8. Funding_Adder_Revs'!L97","v":1.47E-2},1209.0877924027773,19921.205594643739]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F98","v":"2012-03-01"},{"$f":"'8. Funding_Adder_Revs'!G98","v":2012},{"$f":"'8. Funding_Adder_Revs'!H98","v":"Q1"},null,1036740.9698888885,15566.02,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1065748.2469999997,{"$f":"'8. Funding_Adder_Revs'!L98","v":1.47E-2},1270.0076881138884,21191.213282757628]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F99","v":"2012-04-01"},{"$f":"'8. Funding_Adder_Revs'!G99","v":2012},{"$f":"'8. Funding_Adder_Revs'!H99","v":"Q2"},null,1065748.2469999997,22680.22,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1101869.7241111109,{"$f":"'8. Funding_Adder_Revs'!L99","v":1.47E-2},1305.5416025749996,22496.754885332626]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F100","v":"2012-05-01"},{"$f":"'8. Funding_Adder_Revs'!G100","v":2012},{"$f":"'8. Funding_Adder_Revs'!H100","v":"Q2"},null,1101869.7241111109,27064.76,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1142375.7412222221,{"$f":"'8. Funding_Adder_Revs'!L100","v":1.47E-2},1349.7904120361109,23846.545297368735]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F101","v":"2012-06-01"},{"$f":"'8. Funding_Adder_Revs'!G101","v":2012},{"$f":"'8. Funding_Adder_Revs'!H101","v":"Q2"},null,1142375.7412222221,21541.21,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1177358.2083333333,{"$f":"'8. Funding_Adder_Revs'!L101","v":1.47E-2},1399.4102829972219,25245.955580365957]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F102","v":"2012-07-01"},{"$f":"'8. Funding_Adder_Revs'!G102","v":2012},{"$f":"'8. Funding_Adder_Revs'!H102","v":"Q3"},null,1177358.2083333333,19733.259999999998,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1210532.7254444445,{"$f":"'8. Funding_Adder_Revs'!L102","v":1.47E-2},1442.2638052083332,26688.219385574292]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F103","v":"2012-08-01"},{"$f":"'8. Funding_Adder_Revs'!G103","v":2012},{"$f":"'8. Funding_Adder_Revs'!H103","v":"Q3"},null,1210532.7254444445,18697.75,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1242671.7325555556,{"$f":"'8. Funding_Adder_Revs'!L103","v":1.47E-2},1482.9025886694444,28171.121974243735]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F104","v":"2012-09-01"},{"$f":"'8. Funding_Adder_Revs'!G104","v":2012},{"$f":"'8. Funding_Adder_Revs'!H104","v":"Q3"},null,1242671.7325555556,22112.059999999998,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1278225.0496666669,{"$f":"'8. Funding_Adder_Revs'!L104","v":1.47E-2},1522.2728723805556,29693.394846624291]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F105","v":"2012-10-01"},{"$f":"'8. Funding_Adder_Revs'!G105","v":2012},{"$f":"'8. Funding_Adder_Revs'!H105","v":"Q4"},null,1278225.0496666669,34715.449999999997,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1326381.756777778,{"$f":"'8. Funding_Adder_Revs'!L105","v":1.47E-2},1565.8256858416669,31259.220532465959]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F106","v":"2012-11-01"},{"$f":"'8. Funding_Adder_Revs'!G106","v":2012},{"$f":"'8. Funding_Adder_Revs'!H106","v":"Q4"},null,1326381.756777778,38943.369999999995,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1378766.3838888891,{"$f":"'8. Funding_Adder_Revs'!L106","v":1.47E-2},1624.8176520527779,32884.038184518737]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F107","v":"2012-12-01"},{"$f":"'8. Funding_Adder_Revs'!G107","v":2012},{"$f":"'8. Funding_Adder_Revs'!H107","v":"Q4"},null,1378766.3838888891,27045.3,{"$f":"'5. SM_Rev_Reqt'!$S$58/12","v":13441.257111111112},1419252.9410000003,{"$f":"'8. Funding_Adder_Revs'!L107","v":1.47E-2},1688.9888202638892,34573.027004782627]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F108","v":"2013-01-01"},{"$f":"'8. Funding_Adder_Revs'!G108","v":2013},{"$f":"'8. Funding_Adder_Revs'!H108","v":"Q1"},null,{"$f":"M108","v":1419252.9410000003},18948.89,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},{"$f":"J109+K109+L109","v":1453993.1465833336},{"$f":"'8. Funding_Adder_Revs'!L108","v":1.47E-2},{"$f":"J109*N109/12","v":1738.5848527250002},{"$f":"O109+P108","v":36311.611857507625}]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F109","v":"2013-02-01"},{"$f":"'8. Funding_Adder_Revs'!G109","v":2013},{"$f":"'8. Funding_Adder_Revs'!H109","v":"Q1"},null,1453993.1465833336,23926.639999999999,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1493711.1021666669,{"$f":"'8. Funding_Adder_Revs'!L109","v":1.47E-2},1781.1416045645838,38092.753462072207]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F110","v":"2013-03-01"},{"$f":"'8. Funding_Adder_Revs'!G110","v":2013},{"$f":"'8. Funding_Adder_Revs'!H110","v":"Q1"},null,1493711.1021666669,28597.559999999998,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1538099.9777500003,{"$f":"'8. Funding_Adder_Revs'!L110","v":1.47E-2},1829.7961001541669,39922.549562226377]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F111","v":"2013-04-01"},{"$f":"'8. Funding_Adder_Revs'!G111","v":2013},{"$f":"'8. Funding_Adder_Revs'!H111","v":"Q2"},null,1538099.9777500003,28611.87,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1582503.1633333338,{"$f":"'8. Funding_Adder_Revs'!L111","v":1.47E-2},1884.1724727437504,41806.722034970124]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F112","v":"2013-05-01"},{"$f":"'8. Funding_Adder_Revs'!G112","v":2013},{"$f":"'8. Funding_Adder_Revs'!H112","v":"Q2"},null,1582503.1633333338,27234.11,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1625528.5889166673,{"$f":"'8. Funding_Adder_Revs'!L112","v":1.47E-2},1938.5663750833337,43745.288410053457]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F113","v":"2013-06-01"},{"$f":"'8. Funding_Adder_Revs'!G113","v":2013},{"$f":"'8. Funding_Adder_Revs'!H113","v":"Q2"},null,1625528.5889166673,27594.809999999998,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1668914.7145000007,{"$f":"'8. Funding_Adder_Revs'!L113","v":1.47E-2},1991.2725214229174,45736.560931476371]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F114","v":"2013-07-01"},{"$f":"'8. Funding_Adder_Revs'!G114","v":2013},{"$f":"'8. Funding_Adder_Revs'!H114","v":"Q3"},null,1668914.7145000007,31178.510000000002,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1715884.5400833341,{"$f":"'8. Funding_Adder_Revs'!L114","v":1.47E-2},2044.4205252625009,47780.981456738875]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F115","v":"2013-08-01"},{"$f":"'8. Funding_Adder_Revs'!G115","v":2013},{"$f":"'8. Funding_Adder_Revs'!H115","v":"Q3"},null,1715884.5400833341,27849.9,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1759525.7556666674,{"$f":"'8. Funding_Adder_Revs'!L115","v":1.47E-2},2101.958561602084,49882.94001834096]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F116","v":"2013-09-01"},{"$f":"'8. Funding_Adder_Revs'!G116","v":2013},{"$f":"'8. Funding_Adder_Revs'!H116","v":"Q3"},null,1759525.7556666674,27849.9,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1803166.9712500006,{"$f":"'8. Funding_Adder_Revs'!L116","v":1.47E-2},2155.4190506916675,52038.359069032624]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F117","v":"2013-10-01"},{"$f":"'8. Funding_Adder_Revs'!G117","v":2013},{"$f":"'8. Funding_Adder_Revs'!H117","v":"Q4"},null,1803166.9712500006,31011.1,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1849969.3868333341,{"$f":"'8. Funding_Adder_Revs'!L117","v":1.47E-2},2208.8795397812505,54247.238608813874]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F118","v":"2013-11-01"},{"$f":"'8. Funding_Adder_Revs'!G118","v":2013},{"$f":"'8. Funding_Adder_Revs'!H118","v":"Q4"},null,1849969.3868333341,27849.9,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1893610.6024166674,{"$f":"'8. Funding_Adder_Revs'!L118","v":1.47E-2},2266.2124988708342,56513.451107684705]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F119","v":"2013-12-01"},{"$f":"'8. Funding_Adder_Revs'!G119","v":2013},{"$f":"'8. Funding_Adder_Revs'!H119","v":"Q4"},null,1893610.6024166674,43055,{"$f":"'5. SM_Rev_Reqt'!$U$58/12","v":15791.315583333337},1952456.9180000008,{"$f":"'8. Funding_Adder_Revs'!L119","v":1.47E-2},2319.6729879604177,58833.124095645122]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F120","v":"2014-01-01"},{"$f":"'8. Funding_Adder_Revs'!G120","v":2014},{"$f":"'8. Funding_Adder_Revs'!H120","v":"Q1"},null,{"$f":"M120","v":1952456.9180000008},31011.1,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},{"$f":"J121+K121+L121","v":1994847.2364444453},{"$f":"'8. Funding_Adder_Revs'!L120","v":1.47E-2},{"$f":"J121*N121/12","v":2391.7597245500006},{"$f":"O121+P120","v":61224.883820195122}]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F121","v":"2014-02-01"},{"$f":"'8. Funding_Adder_Revs'!G121","v":2014},{"$f":"'8. Funding_Adder_Revs'!H121","v":"Q1"},null,1994847.2364444453,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2034076.3548888897,{"$f":"'8. Funding_Adder_Revs'!L121","v":1.47E-2},2443.6878646444452,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F122","v":"2014-03-01"},{"$f":"'8. Funding_Adder_Revs'!G122","v":2014},{"$f":"'8. Funding_Adder_Revs'!H122","v":"Q1"},null,2034076.3548888897,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2073305.4733333341,{"$f":"'8. Funding_Adder_Revs'!L122","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F123","v":"2014-04-01"},{"$f":"'8. Funding_Adder_Revs'!G123","v":2014},{"$f":"'8. Funding_Adder_Revs'!H123","v":"Q2"},null,2073305.4733333341,31011.1,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2115695.7917777784,{"$f":"'8. Funding_Adder_Revs'!L123","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F124","v":"2014-05-01"},{"$f":"'8. Funding_Adder_Revs'!G124","v":2014},{"$f":"'8. Funding_Adder_Revs'!H124","v":"Q2"},null,2115695.7917777784,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2154924.9102222226,{"$f":"'8. Funding_Adder_Revs'!L124","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F125","v":"2014-06-01"},{"$f":"'8. Funding_Adder_Revs'!G125","v":2014},{"$f":"'8. Funding_Adder_Revs'!H125","v":"Q2"},null,2154924.9102222226,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2194154.0286666667,{"$f":"'8. Funding_Adder_Revs'!L125","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F126","v":"2014-07-01"},{"$f":"'8. Funding_Adder_Revs'!G126","v":2014},{"$f":"'8. Funding_Adder_Revs'!H126","v":"Q3"},null,2194154.0286666667,31011.1,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2236544.347111111,{"$f":"'8. Funding_Adder_Revs'!L126","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F127","v":"2014-08-01"},{"$f":"'8. Funding_Adder_Revs'!G127","v":2014},{"$f":"'8. Funding_Adder_Revs'!H127","v":"Q3"},null,2236544.347111111,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2275773.4655555552,{"$f":"'8. Funding_Adder_Revs'!L127","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F128","v":"2014-09-01"},{"$f":"'8. Funding_Adder_Revs'!G128","v":2014},{"$f":"'8. Funding_Adder_Revs'!H128","v":"Q3"},null,2275773.4655555552,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2315002.5839999993,{"$f":"'8. Funding_Adder_Revs'!L128","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F129","v":"2014-10-01"},{"$f":"'8. Funding_Adder_Revs'!G129","v":2014},{"$f":"'8. Funding_Adder_Revs'!H129","v":"Q4"},null,2315002.5839999993,31011.1,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2357392.9024444437,{"$f":"'8. Funding_Adder_Revs'!L129","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F130","v":"2014-11-01"},{"$f":"'8. Funding_Adder_Revs'!G130","v":2014},{"$f":"'8. Funding_Adder_Revs'!H130","v":"Q4"},null,2357392.9024444437,27849.9,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2396622.0208888878,{"$f":"'8. Funding_Adder_Revs'!L130","v":0},0,63668.571684839568]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F131","v":"2014-12-01"},{"$f":"'8. Funding_Adder_Revs'!G131","v":2014},{"$f":"'8. Funding_Adder_Revs'!H131","v":"Q4"},null,2396622.0208888878,31011.1,{"$f":"'5. SM_Rev_Reqt'!$W$58/12","v":11379.218444444448},2439012.3393333321,{"$f":"'8. Funding_Adder_Revs'!L131","v":0},0,63668.571684839568]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K25:K132)","v":1602232.1699999997},{"$f":"SUM(L25:L132)","v":836780.16933333443},{"$f":"K134+L134","v":2439012.339333334},null,{"$f":"SUM(O25:O132)","v":63668.571684839568},{"$f":"P132","v":63668.571684839568}]

{"sheet":"8B. Opex_Interest_annual","index":9,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the interest on OM&A and amortization/depreciation expense, in the absence of monthly data."]
[]
[]
[]
[]
[]
[]
[]
[null,"Year",null,"OM&A",null,"Amortization Expense",null,"Cumulative OM&A and Amortization Expense",null,"Average Cumulative OM&A and Amortization Expense",null,"Average Annual Prescribed Interest Rate for Deferral and Variance Accounts (from Sheets 8A and 8B)",null,"Simple Interest on OM&A and Amortization Expenses"]
[null,null,null,"(from Sheet 5)",null,"(from Sheet 5)"]
[null,2006,null,{"$f":"'5. SM_Rev_Reqt'!G50","v":660},null,{"$f":"'5. SM_Rev_Reqt'!G58","v":1546.8543333333334},null,{"$f":"D23+F23","v":2206.8543333333337},null,{"$f":"H23/2","v":1103.4271666666668},null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$26:$C$28,'8A. Opex_Interest_monthly'!$C$26)","v":4.3650000000000001E-2},null,{"$f":"J23*L23","v":48.164595825000006}]
[null,2007,null,{"$f":"'5. SM_Rev_Reqt'!I50","v":119},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":3583.1270000000004},null,{"$f":"H23+D24+F24","v":5908.9813333333341},null,{"$f":"(H24+H23)/2","v":4057.9178333333339},null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$29:$C$32)","v":4.7275000000000005E-2},null,191.83806557083338]
[null,2008,null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":4072.5453333333339},null,9981.5266666666685,null,7945.2540000000008,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$33:$C$36)","v":3.9800000000000002E-2},null,316.22110920000006]
[null,2009,null,{"$f":"'5. SM_Rev_Reqt'!M50","v":119043.52},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":53387.588000000003},null,182412.63466666668,null,96197.080666666676,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$37:$C$40)","v":1.1375E-2},null,1094.2417925833333]
[null,2010,null,{"$f":"'5. SM_Rev_Reqt'!O50","v":153747.43000000005},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":204968.40200000003},null,541128.46666666679,null,361770.55066666671,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$41:$C$44)","v":7.9749999999999995E-3},null,2885.1201415666669]
[null,2011,null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":293088.78000000003},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":81880.159000000043},null,916097.4056666668,null,728612.9361666668,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$45:$C$48)","v":1.47E-2},null,10710.610161650002]
[null,2012,null,{"$f":"'5. SM_Rev_Reqt'!S50","v":316426.45},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":161295.08533333335},null,1393818.9410000001,null,1154958.1733333333,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!N97:N108)","v":1.4699999999999998E-2},null,16977.885147999998]
[null,2013,null,{"$f":"'5. SM_Rev_Reqt'!U50","v":343708.18999999994},null,{"$f":"'5. SM_Rev_Reqt'!U58","v":189495.78700000004},null,1927022.9180000001,null,1660420.9295000001,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!N109:N120)","v":1.4699999999999998E-2},null,24408.187663649998]
[null,2014,null,{"$f":"'5. SM_Rev_Reqt'!W50","v":350004.8},null,{"$f":"'5. SM_Rev_Reqt'!W58","v":136550.62133333337},null,{"$f":"H30+D31+F31","v":2413578.3393333331},null,{"$f":"(H31+H30)/2","v":2170300.6286666663},null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!N121:N132)","v":2.4499999999999999E-3},null,{"$f":"J31*L31","v":5317.2365402333326}]
[]
[null,"Cumulative Interest to 2012",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N29)","v":32224.081014395833}]
[null,"Cumulative Interest to 2013",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N30)","v":56632.268678045832}]
[null,"Cumulative Interest to 2014",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N31)","v":61949.505218279162}]

{"sheet":"9. SMFA_SMDR_SMIRR","index":10,"n_rows":77,"n_cols":25,"rows_kept":77,"cut":false,"hidden":false,"merged":[[13,1,14,12],[19,1,19,3],[53,5,53,6],[27,2,27,3],[25,6,26,14],[50,3,50,4],[46,3,46,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the Smart Meter Disposition Rider and the Smart Meter Incremental Revenue Requirement Rate Rider, if applicable.  This worksheet also calculates any new Smart Meter Funding Adder that a distributor may wish to request.  However, please note that in many 2011 IRM decisions, the Board noted that current funding adders will cease on April 30, 2011 and that the Board's expectation is that distributors will file for a final review of prudence at the earliest opportunity.  The Board also noted that the SMFA is a tool designed to provide advance funding and to mitigate the anticipated rate impact of smart meter costs when recovery of those costs is approved by the Board. The Board observed that the SMFA was not intended to be compensatory (return on and of capital) on a cumulative basis over the term the SMFA was in effect. The SMFA was initially designed to fund future investment, and not fully fund prior capital investment.  Distributors that seek a new SMFA should provide evidence to support its proposal.  This would include documentation of where the distributor is with respect to its smart meter deployment program, and reasons as to why the distributor's circumstances are such that continuation of the SMFA is warranted.  Press the \"UPDATE WORKSHEET\" button after choosing the applicable adders/riders.\n"]
[]
[]
[]
[]
[null,null," "]
[null,"Check if applicable"]
[]
[null,null,null,null,"Smart Meter Funding Adder (SMFA)"]
[]
[null,null,"X",null,"Smart Meter Disposition Rider (SMDR)",null,"The SMDR is calculated based on costs to December 31, 2011"]
[]
[null,null,"X",null,"Smart Meter Incremental Revenue Requirement Rate Rider (SMIRR)",null,"The SMIRR is calculated based on the incremental revenue requirement associated with the recovery of capital related costs to December 31, 2012 and associated OM&A."]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014,null,"Total"]
[]
[null,null,"Deferred and forecasted Smart Meter Incremental Revenue Requirement (from Sheet 5)",null,null,null,{"$f":"'5. SM_Rev_Reqt'!G70","v":4556.6414114820873},null,{"$f":"'5. SM_Rev_Reqt'!I70","v":8856.7549750054422},null,{"$f":"'5. SM_Rev_Reqt'!K70","v":9478.2948559681554},null,{"$f":"'5. SM_Rev_Reqt'!M70","v":248082.45094841663},null,{"$f":"'5. SM_Rev_Reqt'!O70","v":597058.25002033485},null,{"$f":"'5. SM_Rev_Reqt'!Q70","v":407830.19090017735},null,{"$f":"'5. SM_Rev_Reqt'!S70","v":568504.13934190827},null,{"$f":"'5. SM_Rev_Reqt'!U70","v":652173.87975745811},null,{"$f":"'5. SM_Rev_Reqt'!W70","v":581899.91147440788},null,{"$f":"SUM(G30:U30)","v":2496540.6022107508}]
[]
[null,null,"Interest on Deferred and forecasted OM&A and Amortization Expense (Sheet 8A/8B)",null,null,null,{"$f":"IF($C35=\"X\",G35,IF($C37=\"X\",G37,0))","v":180.55274820625002},null,{"$f":"IF($C35=\"X\",I35,IF($C37=\"X\",I37,0))","v":1386.2070892249997},null,{"$f":"IF($C35=\"X\",K35,IF($C37=\"X\",K37,0))","v":1313.9773819805548},null,{"$f":"IF($C35=\"X\",M35,IF($C37=\"X\",M37,0))","v":1095.9835242499994},null,{"$f":"IF($C35=\"X\",O35,IF($C37=\"X\",O37,0))","v":2953.1205068749987},null,{"$f":"IF($C35=\"X\",Q35,IF($C37=\"X\",Q37,0))","v":10628.900579762496},null,{"$f":"IF($C35=\"X\",S35,IF($C37=\"X\",S37,0))","v":17014.285174483332},null,{"$f":"IF($C35=\"X\",U35,IF($C37=\"X\",U37,0))","v":24260.097090862506},null,null,null,{"$f":"SUM(G32:U32)","v":58833.124095645137}]
[null,null,"(Check one of the boxes below)"]
[]
[null,null,"X",null,"Sheet 8A (Interest calculated on monthly balances)",null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O25:O36),\"\")","v":180.55274820625002},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O37:O48),\"\")","v":1386.2070892249997},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O49:O60),\"\")","v":1313.9773819805548},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O61:O72),\"\")","v":1095.9835242499994},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O73:O84),\"\")","v":2953.1205068749987},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O85:O96),\"\")","v":10628.900579762496},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O97:O108),\"\")","v":17014.285174483332},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O109:O120),\"\")","v":24260.097090862506},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O121:O132),\"\")","v":4835.4475891944458},null,{"$f":"IF($C$35=\"X\",SUM(G35:U35),\"\")","v":58833.124095645137}]
[]
[null,null,null,null,"Sheet 8B (Interest calculated on average annual balances)",null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N23,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N24,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N25,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N26,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N27,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N28,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N29,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N31,\"\")","v":""},null,{"$f":"IF($C$37=\"X\",SUM(G37:U37),\"\")","v":""}]
[]
[]
[null,null,"SMFA Revenues (from Sheet 8)",null,null,null,{"$f":"SUM('8. Funding_Adder_Revs'!K24:K35)","v":87707.5},null,{"$f":"SUM('8. Funding_Adder_Revs'!K36:K47)","v":159738.27999999997},null,{"$f":"SUM('8. Funding_Adder_Revs'!K48:K59)","v":160789.69},null,{"$f":"SUM('8. Funding_Adder_Revs'!K60:K71)","v":427293.24},null,{"$f":"SUM('8. Funding_Adder_Revs'!K72:K83)","v":610416},null,{"$f":"SUM('8. Funding_Adder_Revs'!K84:K95)","v":604165},null,{"$f":"SUM('8. Funding_Adder_Revs'!K96:K107)","v":251530},null,{"$f":"SUM('8. Funding_Adder_Revs'!K108:K119)","v":0},null,{"$f":"SUM('8. Funding_Adder_Revs'!K120:K131)","v":0},null,{"$f":"SUM(G40:W40)","v":2301639.71}]
[]
[null,null,"SMFA Interest (from Sheet 8)",null,null,null,{"$f":"SUM('8. Funding_Adder_Revs'!M24:M35)","v":829.7},null,{"$f":"SUM('8. Funding_Adder_Revs'!M36:M47)","v":7670.62},null,{"$f":"SUM('8. Funding_Adder_Revs'!M48:M59)","v":12458.35},null,{"$f":"SUM('8. Funding_Adder_Revs'!M60:M71)","v":5661.59},null,{"$f":"SUM('8. Funding_Adder_Revs'!M72:M83)","v":9355.64},null,{"$f":"SUM('8. Funding_Adder_Revs'!M84:M95)","v":25325.170000000002},null,{"$f":"SUM('8. Funding_Adder_Revs'!M96:M107)","v":32910.010000000009},null,{"$f":"SUM('8. Funding_Adder_Revs'!M108:M119)","v":33834.12000000001},null,{"$f":"SUM('8. Funding_Adder_Revs'!M120:M131)","v":5639.02},null,{"$f":"SUM(G42:W42)","v":133684.22}]
[]
[null,null,"Net Deferred Revenue Requirement",null,null,null,{"$f":"(G30+G32)-(G40+G42)","v":-83800.005840311656},null,{"$f":"(I30+I32)-(I40+I42)","v":-157165.93793576953},null,{"$f":"(K30+K32)-(K40+K42)","v":-162455.76776205131},null,{"$f":"(M30+M32)-(M40+M42)","v":-183776.39552733337},null,{"$f":"(O30+O32)-(O40+O42)","v":-19760.269472790183},null,{"$f":"(Q30+Q32)-(Q40+Q42)","v":-211031.07852006023},null,{"$f":"(S30+S32)-(S40+S42)","v":301078.41451639158},null,{"$f":"(U30+U32)-(U40+U42)","v":642599.85684832057},null,{"$f":"(W30+W32)-(W40+W42)","v":576260.89147440786},null,{"$f":"(Y30+Y32)-(Y40+Y42)","v":120049.7963063959}]
[]
[null,null,"Number of Metered Customers (average for 2014 test year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2. Smart_Meter_Costs'!Y29","v":51063}]
[null,null,null,"- Number of metered customers for which smart meter were deployed as part of program).  Residential and GS < 50 kW customer classes and any other metered classes involved (e.g. GS 50 to 4999 kW for which interval meters were upgraded to utilize AMI and ODS assets)"]
[]
[null,null,"Calculation of Smart Meter Funding Adder (per metered customer per month)"]
[]
[null,null,null,"Net Deferred Revenues ",null,"May 1, 2006 to December 31, 2013",{"$f":"Y44","v":120049.7963063959}]
[]
[null,null,null,"SMFA",null,"May 1, 2014 to April 30, 201X",{"$f":"IF(W46=0,\"\",ROUND(U44/(W46*12),2))","v":1.05}]
[]
[null,null,null,"Check:  Forecasted SMFA Revenues for 2014 test year",null,null,{"$f":"IF(W46=0,\"\",G53*W46*12)","v":643393.80000000005}]
[]
[null,null,"Calculation of Smart Meter Disposition Rider (per metered customer per month)"]
[]
[null,null,null,"Years for collection or refunding",null,null,{"$f":"14/12","v":1.1666666666666667}]
[]
[null,null,null,"Deferred Incremental Revenue Requirement from 2006 to December 31, 2013",null,null,{"$f":"SUM(G30:U30)+SUM(G32:U32)","v":2555373.7263063961}]
[null,null,null,null,"plus Interest on OM&A and Amortization"]
[null,null,null,"SMFA Revenues collected from 2006 to 2014 test year (inclusive) ",null,null,{"$f":"Y40+SUM(G42:W42)","v":2435323.9300000002}]
[null,null,null,null,"Plus Simple Interest on SMFA Revenues"]
[null,null,null,"Net Deferred Revenue Requirement",null,null,{"$f":"G61-G63","v":120049.7963063959}]
[]
[null,null,null,"SMDR",null,"March 1, 2014 to April 30, 2015",{"$f":"IF(W46=0,\"\",ROUND(G65/(W46*12*G59),2))","v":0.17},null,{"$f":"IF(ISERROR(G69/G65), \"Error\", IF(G69/G65>=95%, \"Match\", \"Error\"))","v":"Match"}]
[]
[null,null,null,"Check:  Forecasted SMDR Revenues",null,null,{"$f":"IF(ISERROR(G67*W46*12*G59), \"\", G67*W46*12*G59)","v":121529.94000000003}]
[]
[null,null,"Calculation of Smart Meter Incremental Revenue Requirement Rate Rider (per metered customer per month)"]
[]
[null,null,null,"Incremental Revenue Requirement for 2014",null,null,{"$f":"W30","v":581899.91147440788}]
[]
[null,null,null,"SMIRR",null,null,{"$f":"IF(ISERROR(ROUND(G73/(W46*12),2)), \"\", ROUND(G73/(W46*12),2))","v":0.95},null,{"$f":"IF(ISERROR(G77/G73), \"Error\", IF(G77/G73>=95%, \"Match\", \"Error\"))","v":"Match"}]
[]
[null,null,null,"Check:  Forecasted SMIRR Revenues",null,null,{"$f":"IF(ISERROR(G75*W46*12), \"\", G75*W46*12)","v":582118.19999999995}]

{"sheet":"10A. Cost_Alloc_SMDR","index":11,"n_rows":65,"n_cols":30,"rows_kept":65,"cut":false,"hidden":false,"merged":[[12,1,12,14],[47,14,47,19],[48,14,49,19],[27,1,28,1],[25,1,26,1],[31,19,32,19],[41,1,43,1],[43,19,44,19]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMDRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for Historical Years",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,"Total 2006 to 2013","Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,"Other (please specify)",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,"X",null,"X",null,null,null,null,null,{"$f":"COUNTIF(V23:AB23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,0.78569517490304464,null,0.21430482509695531,null,null,null,null,null,{"$f":"V25+X25+Z25+AB25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":1816.9144787583334},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":4066.8840924916667},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":4315.5281113654},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":62149.987725587402},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":204030.39527557269},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":26733.396946936617},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":73344.337285852351},null,{"$f":"'5. SM_Rev_Reqt'!U47","v":90254.601109620155},null,{"$f":"SUM(C26,E26,G26,I26,K26,M26,O26,Q26)","v":466712.04502618464},"Allocated per class",null,{"$f":"S26*V25","v":366693.40184620576},null,{"$f":"S26*X25","v":100018.64317997883},null,{"$f":"S26*Z25","v":0},null,{"$f":"S26*AB25","v":0}]
[]
[null,"Depreciation/Amortization expense and related interest",{"$f":"'5. SM_Rev_Reqt'!G58","v":1546.8543333333334},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":3583.1270000000004},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":4072.5453333333339},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":53387.588000000003},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":204968.40200000003},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":81880.159000000043},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":161295.08533333335},null,{"$f":"'5. SM_Rev_Reqt'!U58","v":189495.78700000004}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":126.5551589606866},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":1341.649286746107},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":1313.9773819805548},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":339.33503951877975},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":1687.3980382544098},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":2320.981763948575},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":5744.6030294386665},null,{"$f":"IF(Q28+Q32=0,0,'9. SMFA_SMDR_SMIRR'!U32*Q28/(Q28+Q32))","v":8621.8152700113915},null,null,{"$f":"T25","v":"Weighted Meter Cost - Capital"},null,{"$f":"V25","v":0.78569517490304464},null,{"$f":"X25","v":0.21430482509695531},null,{"$f":"Z25","v":0},null,{"$f":"AB25","v":0},null,{"$f":"V29+X29+Z29+AB29","v":1}]
[null,null,{"$f":"C28+C29","v":1673.4094922940201},null,{"$f":"E28+E29","v":4924.7762867461079},null,{"$f":"G28+G29","v":5386.5227153138885},null,{"$f":"I28+I29","v":53726.923039518784},null,{"$f":"K28+K29","v":206655.80003825444},null,{"$f":"M28+M29","v":84201.140763948613},null,{"$f":"O28+O29","v":167039.68836277202},null,{"$f":"Q28+Q29","v":198117.60227001144},null,{"$f":"SUM(C30,E30,G30,I30,K30,M30,O30,Q30)","v":721725.86296885938},{"$f":"T26","v":"Allocated per class"},null,{"$f":"S30*V29","v":567056.52813736885},null,{"$f":"S30*X29","v":154669.33483149053},null,{"$f":"S30*Z29","v":0},null,{"$f":"S30*AB29","v":0}]
[]
[null,"Operating Expenses and related interest",{"$f":"'5. SM_Rev_Reqt'!G50","v":660},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":119},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":119043.52},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":153747.43000000005},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":293088.78000000003},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":316426.45},null,{"$f":"'5. SM_Rev_Reqt'!U50","v":343708.18999999994},null,null,"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":180.55274820625002},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":1386.2070892249997},null,{"$f":"IF((G28+G32)=0,0,'9. SMFA_SMDR_SMIRR'!K32*G32/(G28+G32))","v":0},null,{"$f":"IF((I28+I32)=0,0,'9. SMFA_SMDR_SMIRR'!M32*I32/(I28+I32))","v":756.6484847312197},null,{"$f":"IF((K28+K32)=0,0,'9. SMFA_SMDR_SMIRR'!O32*K32/(K28+K32))","v":1265.7224686205891},null,{"$f":"IF((M28+M32)=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M32/(M28+M32))","v":8307.9188158139204},null,{"$f":"IF((O28+O32)=0,0,'9. SMFA_SMDR_SMIRR'!S32*O32/(O28+O32))","v":11269.682145044666},null,{"$f":"IF((Q28+Q32)=0,0,'9. SMFA_SMDR_SMIRR'!U32*Q32/(Q28+Q32))","v":15638.281820851116},null,null,null,null,{"$f":"'2. Smart_Meter_Costs'!Y25","v":46823},null,{"$f":"'2. Smart_Meter_Costs'!Y27","v":4240}]
[null,null,{"$f":"C32+C33","v":840.55274820625004},null,{"$f":"E32+E33","v":1505.2070892249997},null,{"$f":"G32+G33","v":0},null,{"$f":"I32+I33","v":119800.16848473123},null,{"$f":"K32+K33","v":155013.15246862065},null,{"$f":"M32+M33","v":301396.69881581393},null,{"$f":"O32+O33","v":327696.13214504468},null,{"$f":"Q32+Q33","v":359346.47182085109},null,{"$f":"SUM(C34,E34,G34,I34,K34,M34,O34,Q34)","v":1265598.3835724927},"Allocated per class",null,{"$f":"IF(SUM($V33,$X33,$Z33,$AB33)=0,0,$S34*V33/(SUM($V33,$X33,$Z33,$AB33)))","v":1160509.8234340879},null,{"$f":"IF(SUM($V33,$X33,$Z33,$AB33)=0,0,$S34*X33/(SUM($V33,$X33,$Z33,$AB33)))","v":105088.56013840489},null,{"$f":"IF(SUM($V33,$X33,$Z33,$AB33)=0,0,$S34*Z33/(SUM($V33,$X33,$Z33,$AB33)))","v":0},null,{"$f":"IF(SUM($V33,$X33,$Z33,$AB33)=0,0,$S34*AB33/(SUM($V33,$X33,$Z33,$AB33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S26+S30+S34","v":2454036.291567537},null,null,{"$f":"V26+V30+V34","v":2094259.7534176626},null,{"$f":"X26+X30+X34","v":359776.53814987425},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"AB26+AB30+AB34","v":0},null,{"$f":"S36-SUM(V36,X36,Z36,AB36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(V36=0,0,V36/SUM($V36,$X36,$Z36,$AB36))","v":0.85339396186351257},null,{"$f":"IF(X36=0,0,X36/SUM($V36,$X36,$Z36,$AB36))","v":0.14660603813648732},null,{"$f":"IF(Z36=0,0,Z36/SUM($V36,$X36,$Z36,$AB36))","v":0},null,{"$f":"IF(AB36=0,0,AB36/SUM($V36,$X36,$Z36,$AB36))","v":0},null,{"$f":"V38+X38+Z38+AB38","v":0.99999999999999989}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":532.87259939041985},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":1087.7438825137756},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":1090.2214112694226},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":13501.355222829239},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":34312.022744762173},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":6127.8549532406769},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":17438.266722722612},null,{"$f":"'5. SM_Rev_Reqt'!U68","v":28715.301647838001},null,{"$f":"SUM(C40,E40,G40,I40,K40,M40,O40,Q40)","v":102805.63918456633},null,null,{"$f":"S40*V38","v":87733.711725627829},null,{"$f":"S40*X38","v":15071.927458938486},null,{"$f":"S40*Z38","v":0},null,{"$f":"S40*AB38","v":0}]
[]
[null,"Total Revenue Requirement plus interest on OM&A and depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S36+S40","v":2556841.9307521032},null,null,{"$f":"V36+V40","v":2181993.4651432903},null,{"$f":"X36+X40","v":374848.46560881275},null,{"$f":"Z40+Z36","v":0},null,{"$f":"AB40+AB36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($V42,$X42,$Z42,$AB42)=0,0,V42/(SUM($V42,$X42,$Z42,$AB42)))","v":0.85339396186351257},null,{"$f":"IF(SUM($V42,$X42,$Z42,$AB42)=0,0,X42/(SUM($V42,$X42,$Z42,$AB42)))","v":0.14660603813648734},null,{"$f":"IF(SUM($V42,$X42,$Z42,$AB42)=0,0,Z42/(SUM($V42,$X42,$Z42,$AB42)))","v":0},null,{"$f":"IF(SUM($V42,$X42,$Z42,$AB42)=0,0,AB42/(SUM($V42,$X42,$Z42,$AB42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S42-'9. SMFA_SMDR_SMIRR'!G61","v":1468.2044457071461},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(V23=\"X\",V43,0)","v":0.85339396186351257},null,{"$f":"IF(X23=\"X\",X43,0)","v":0.14660603813648734},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0},null,{"$f":"IF(AB23=\"X\",AB43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($V44,$X44,$Z44,$AB44)=0,0,V44/SUM($V44,$X44,$Z44,$AB44))","v":0.85339396186351268},null,{"$f":"IF(SUM($V44,$X44,$Z44,$AB44)=0,0,X44/SUM($V44,$X44,$Z44,$AB44))","v":0.14660603813648737},null,{"$f":"IF(SUM($V44,$X44,$Z44,$AB44)=0,0,Z44/SUM($V44,$X44,$Z44,$AB44))","v":0},null,{"$f":"IF(SUM($V44,$X44,$Z44,$AB44)=0,0,AB44/SUM($V44,$X44,$Z44,$AB44))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMFA Revenues directly attributable to class",null,null,null,null,null,null,0.89827856863658917,null,8.4660611592750012E-2,null,{"$f":"1-V48-X48","v":1.7060819770660818E-2},null,null,null,{"$f":"V48+X48+Z48+AB48","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual SMFA Revenues (from other metered classes) attributed evenly",null,null,null,null,null,null,{"$f":"IF(V23=\"X\",V48,0)","v":0.89827856863658917},null,{"$f":"IF(X23=\"X\",X48,0)","v":8.4660611592750012E-2},null,{"$f":"IF(Z23=\"X\",Z48,0)","v":0},null,{"$f":"IF(AB23=\"X\",AB48,0)","v":0},null,{"$f":"V49+X49+Z49+AB49","v":0.98293918022933924}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V23=\"X\",(100%-$AD49)/$AD$23,0)","v":8.5304098853303811E-3},null,{"$f":"IF(X23=\"X\",(100%-$AD49)/$AD$23,0)","v":8.5304098853303811E-3},null,{"$f":"IF(Z23=\"X\",(100%-$AD49)/$AD$23,0)","v":0},null,{"$f":"IF(AB23=\"X\",(100%-$AD49)/$AD$23,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"V48+V50","v":0.90680897852191955},null,{"$f":"X48+X50","v":9.3191021478080394E-2},null,{"$f":"Z48+Z50","v":1.7060819770660818E-2},null,{"$f":"AB48+AB50","v":0}]
[]
[null,"SMFA Revenues plus interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G63","v":2435323.9300000002},null,null,{"$f":"S53*V51","v":2208373.6053332868},null,{"$f":"S53*X51","v":226950.32466671316},null,{"$f":"S53*Z51","v":41548.622652907405},null,{"$f":"S53*AB51","v":0}]
[]
[null,"Net Deferred Revenue Requirement to be recovered via SMDR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S42-S53","v":121518.00075210305},null,null,{"$f":"IF(V23=\"X\",V42-V53,0)","v":-26380.140189996455},null,{"$f":"IF(X23=\"X\",X42-X53,0)","v":147898.14094209959},null,{"$f":"IF(Z23=\"X\",Z42-Z53,0)","v":0},null,{"$f":"IF(AB23=\"X\",AB42-AB53,0)","v":0}]
[]
[null,"Average number of metered customers by class (2014), for customer classes with smart meters deployed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average number of customers (2014)",null,null,{"$f":"V33","v":46823},null,{"$f":"X33","v":4240},null,0,null,0]
[]
[null,"Number of Years for SMDR recovery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"14/12","v":1.1666666666666667},"years",null,{"$f":"S59","v":1.1666666666666667},null,{"$f":"S59","v":1.1666666666666667},null,{"$f":"S59","v":1.1666666666666667},null,{"$f":"S59","v":1.1666666666666667}]
[]
[null,"Smart Meter Disposition Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V23=\"X\",IF(V57*V59=0,\"\",ROUND(V55/(V57*V59*12),2)),\"\")","v":-0.04},null,{"$f":"IF(X23=\"X\",IF(X57*X59=0,\"\",ROUND(X55/(X57*X59*12),2)),\"\")","v":2.4900000000000002},null,{"$f":"IF(Z23=\"X\",IF(Z57*Z59=0,\"\",ROUND(Z55/(Z57*Z59*12),2)),\"\")","v":""},null,{"$f":"IF(AB23=\"X\",IF(AB57*AB59=0,\"\",ROUND(AB55/(AB57*AB59*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMDR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63+X63+Z63+AB63","v":121585.52000000002},null,null,{"$f":"IF(V23=\"X\",IF(V57=0,0,V61*V59*V57*12),0)","v":-26220.879999999997},null,{"$f":"IF(X23=\"X\",IF(X57=0,0,X61*X59*X57*12),0)","v":147806.40000000002},null,{"$f":"IF(Z23=\"X\",IF(Z57=0,0,Z61*Z59*Z57*12),0)","v":0},null,{"$f":"IF(AB23=\"X\",IF(AB57=0,0,AB61*AB59*AB57*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S55-S63","v":-67.519247896969318}]

{"sheet":"10B. Cost_Alloc_SMIRR","index":12,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[12,1,12,17],[49,1,49,15],[27,1,28,1],[25,1,26,1],[31,17,32,17],[41,1,43,1],[43,17,44,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMIRRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for 2013",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2014,"Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,{"$f":"'10A. Cost_Alloc_SMDR'!AB22","v":"Other (please specify)"},null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,{"$f":"IF('10A. Cost_Alloc_SMDR'!V23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!X23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!Z23=\"X\",\"X\",\"\")","v":""},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!AB23=\"X\",\"X\",\"\")","v":""},null,{"$f":"COUNTIF(T23:Z23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,{"$f":"'10A. Cost_Alloc_SMDR'!V25","v":0.78569517490304464},null,{"$f":"'10A. Cost_Alloc_SMDR'!X25","v":0.21430482509695531},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z25","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!AB25","v":0},null,{"$f":"T25+V25+X25+Z25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":1816.9144787583334},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":4066.8840924916667},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":4315.5281113654},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":62149.987725587402},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":204030.39527557269},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":26733.396946936617},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":73344.337285852351},null,{"$f":"'5. SM_Rev_Reqt'!W47","v":81219.247598401766},"Allocated per class",null,{"$f":"Q26*T25","v":63813.57094731996},null,{"$f":"Q26*V25","v":17405.676651081798},null,{"$f":"Q26*X25","v":0},null,{"$f":"Q26*Z25","v":0}]
[]
[null,"Depreciation/Amortization expense",{"$f":"'5. SM_Rev_Reqt'!G58","v":1546.8543333333334},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":3583.1270000000004},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":4072.5453333333339},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":53387.588000000003},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":204968.40200000003},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":81880.159000000043},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":161295.08533333335}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":126.5551589606866},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":1341.649286746107},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":1313.9773819805548},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":339.33503951877975},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":1687.3980382544098},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":2320.981763948575},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":5744.6030294386665},null,null,{"$f":"R25","v":"Weighted Meter Cost - Capital"},null,{"$f":"T25","v":0.78569517490304464},null,{"$f":"V25","v":0.21430482509695531},null,{"$f":"X25","v":0},null,{"$f":"Z25","v":0},null,{"$f":"T29+V29+X29+Z29","v":1}]
[null,null,{"$f":"C28+C29","v":1673.4094922940201},null,{"$f":"E28+E29","v":4924.7762867461079},null,{"$f":"G28+G29","v":5386.5227153138885},null,{"$f":"I28+I29","v":53726.923039518784},null,{"$f":"K28+K29","v":206655.80003825444},null,{"$f":"M28+M29","v":84201.140763948613},null,{"$f":"O28+O29","v":167039.68836277202},null,{"$f":"'5. SM_Rev_Reqt'!W58","v":136550.62133333337},{"$f":"R26","v":"Allocated per class"},null,{"$f":"Q30*T29","v":107287.16431161278},null,{"$f":"Q30*V29","v":29263.457021720584},null,{"$f":"Q30*X29","v":0},null,{"$f":"Q30*Z29","v":0}]
[]
[null,"Operating Expenses",{"$f":"'5. SM_Rev_Reqt'!G50","v":660},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":119},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":119043.52},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":153747.43000000005},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":293088.78000000003},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":316426.45},null,{"$f":"'5. SM_Rev_Reqt'!W50","v":350004.8},"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":180.55274820625002},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":1386.2070892249997},null,{"$f":"'9. SMFA_SMDR_SMIRR'!K32","v":1313.9773819805548},null,{"$f":"'9. SMFA_SMDR_SMIRR'!M32","v":1095.9835242499994},null,{"$f":"'9. SMFA_SMDR_SMIRR'!O32","v":2953.1205068749987},null,{"$f":"'9. SMFA_SMDR_SMIRR'!Q32","v":10628.900579762496},null,{"$f":"'9. SMFA_SMDR_SMIRR'!S32","v":17014.285174483332},null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!V33","v":46823},null,{"$f":"'10A. Cost_Alloc_SMDR'!X33","v":4240},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z33","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!AB33","v":0}]
[null,null,{"$f":"C32+C33","v":840.55274820625004},null,{"$f":"E32+E33","v":1505.2070892249997},null,{"$f":"G32+G33","v":1313.9773819805548},null,{"$f":"I32+I33","v":120139.50352425},null,{"$f":"K32+K33","v":156700.55050687504},null,{"$f":"M32+M33","v":303717.6805797625},null,{"$f":"O32+O33","v":333440.73517448333},null,{"$f":"SUM(T34,V34,X34,Z34)","v":350004.8},"Allocated per class",null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*T33/(SUM($T33,$V33,$X33,$Z33)))","v":320942.26250709908},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*V33/(SUM($T33,$V33,$X33,$Z33)))","v":29062.537492900927},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*X33/(SUM($T33,$V33,$X33,$Z33)))","v":0},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*Z33/(SUM($T33,$V33,$X33,$Z33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q30+Q32","v":567774.6689317351},null,null,{"$f":"T26+T30+T34","v":492042.99776603183},null,{"$f":"V26+V30+V34","v":75731.671165703301},null,{"$f":"X26+X30+X34","v":0},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"Q36-SUM(T36,V36,X36,Z36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(T36=0,0,T36/SUM($T36,$V36,$X36,$Z36))","v":0.86661667857040536},null,{"$f":"IF(V36=0,0,V36/SUM($T36,$V36,$X36,$Z36))","v":0.13338332142959464},null,{"$f":"IF(X36=0,0,X36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"IF(Z36=0,0,Z36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"T38+V38+X38+Z38","v":1}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":532.87259939041985},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":1087.7438825137756},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":1090.2214112694226},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":13501.355222829239},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":34312.022744762173},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":6127.8549532406769},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":17438.266722722612},null,{"$f":"'5. SM_Rev_Reqt'!W68","v":14125.242542672706},null,null,{"$f":"Q40*T38","v":12241.170776332408},null,{"$f":"Q40*V38","v":1884.0717663402982},null,{"$f":"Q40*X38","v":0},null,{"$f":"Q40*Z38","v":0}]
[]
[null,"Total Revenue Requirement for 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+Q40","v":581899.91147440777},null,null,{"$f":"T36+T40","v":504284.16854236426},null,{"$f":"V36+V40","v":77615.742932043606},null,{"$f":"X40+X36","v":0},null,{"$f":"Z40+Z36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,T42/(SUM($T42,$V42,$X42,$Z42)))","v":0.86661667857040536},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,V42/(SUM($T42,$V42,$X42,$Z42)))","v":0.13338332142959464},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,X42/(SUM($T42,$V42,$X42,$Z42)))","v":0},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,Z42/(SUM($T42,$V42,$X42,$Z42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-'9. SMFA_SMDR_SMIRR'!G73","v":0},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(T23=\"X\",T43,0)","v":0.86661667857040536},null,{"$f":"IF(V23=\"X\",V43,0)","v":0.13338332142959464},null,{"$f":"IF(X23=\"X\",X43,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,T44/SUM($T44,$V44,$X44,$Z44))","v":0.86661667857040536},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,V44/SUM($T44,$V44,$X44,$Z44))","v":0.13338332142959464},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,X44/SUM($T44,$V44,$X44,$Z44))","v":0},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,Z44/SUM($T44,$V44,$X44,$Z44))","v":0}]
[]
[]
[null,"Average number of metered customers by class (2013)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!V57","v":46823},null,{"$f":"'10A. Cost_Alloc_SMDR'!X57","v":4240},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z57","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!AB57","v":0}]
[]
[null,"The SMIRR is recovered as an annualized rate until the effective date of the distributor's next rebased rates resulting from a cost of service application",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"year",null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1}]
[]
[null,"Smart Meter Incremental Revenue Requirement Rate Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",IF(T48*T50=0,\"\",ROUND(T42/(T48*T50*12),2)),\"\")","v":0.9},null,{"$f":"IF(V23=\"X\",IF(V48*V50=0,\"\",ROUND(V42/(V48*V50*12),2)),\"\")","v":1.53},null,{"$f":"IF(X23=\"X\",IF(X48*X50=0,\"\",ROUND(X42/(X48*X50*12),2)),\"\")","v":""},null,{"$f":"IF(Z23=\"X\",IF(Z48*Z50=0,\"\",ROUND(Z42/(Z48*Z50*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMIRR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54+V54+X54+Z54","v":583534.80000000005},null,null,{"$f":"IF(T23=\"X\",IF(T48=0,0,T52*T50*T48*12),0)","v":505688.4},null,{"$f":"IF(V23=\"X\",IF(V48=0,0,V52*V50*V48*12),0)","v":77846.399999999994},null,{"$f":"IF(X23=\"X\",IF(X48=0,0,X52*X50*X48*12),0)","v":0},null,{"$f":"IF(Z23=\"X\",IF(Z48=0,0,Z52*Z50*Z48*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-Q42","v":1634.8885255922796}]