{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. Adj Network to Current WS","10. Adj Conn. to Current WS","11. Adj Network to Forecast WS","12. Adj Conn. to Forecast WS","13. Final 2015 RTS Rates","hidden1"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":2,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"1. Info","index":0,"n_rows":77,"n_cols":28,"rows_kept":77,"cut":false,"hidden":false,"merged":[[24,3,24,4],[20,3,20,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4],[16,3,16,4]]}
[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,null,null,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   ","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,"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,"Service Territory","North Bay",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,"Assigned EB Number","EB-2014-0099",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,"Name and Title","Melissa Casson, Regulatory Manager",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,"Phone Number","705-474-8100 xt: 300",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,"Email Address","mcasson@northbayhydro.com",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,"Date","2014-12-12",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,"Last COS Re-based Year",2010,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."]
[null,null,null,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."]
["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,"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. Table of Contents","index":1,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"1. Info",null,null,null,null,"7. Current Wholesale"]
[]
[null,null,null,"2. Table of Contents",null,null,null,null,"8. Forecast Wholesale"]
[]
[null,null,null,"3. Rate Classes",null,null,null,null,"9. Adj Network to Current WS"]
[]
[null,null,null,"4. RRR Data",null,null,null,null,"10. Adj Conn. to Current WS"]
[]
[null,null,null,"5. UTRs and Sub-Transmission",null,null,null,null,"11. Adj Network to Forecast WS"]
[]
[null,null,null,"6. Historical Wholesale",null,null,null,null,"12. Adj Conn. to Forecast WS"]
[]
[null,null,null,null,null,null,null,null,"13. Final 2013 RTS Rates"]

{"sheet":"3. Rate Classes","index":2,"n_rows":115,"n_cols":28,"rows_kept":115,"cut":false,"hidden":false,"merged":[[12,2,12,13],[47,2,47,5],[43,2,43,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[42,2,42,5],[37,2,37,5],[38,9,38,10],[39,9,39,10],[44,12,44,13],[38,2,38,5],[40,12,40,13],[43,9,43,10],[29,2,29,5],[30,2,30,5],[44,9,44,10],[39,2,39,5],[40,2,40,5],[41,2,41,5],[40,9,40,10],[41,9,41,10],[42,9,42,10],[36,2,36,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[34,12,34,13],[35,12,35,13],[31,2,31,5],[32,2,32,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[31,9,31,10],[32,9,32,10],[33,9,33,10],[31,12,31,13],[32,12,32,13],[33,12,33,13],[37,9,37,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[41,12,41,13],[42,12,42,13],[43,12,43,13],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Unit",null,"RTSR-Network",null,null,"RTSR-Connection"]
[]
[null,null,"Residential",null,null,null,null,"kWh",null,7.2821865885845747E-3,null,null,5.70440628579829E-3,null,null,null,{"$f":"IF(OR(ISBLANK(C24), ISERROR(FIND(\"Choose\", C24))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C24)","v":"C24"},{"$f":"IF(OR(C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,null,null,null,"kWh",null,6.866061640665457E-3,null,null,5.1662547494022246E-3,null,null,null,1,"C25",{"$f":"IF(OR(C25=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C25=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 2,999 kW",null,null,null,null,"kW",null,2.7264506587660655,null,null,2.0264634254530223,null,null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 3,000 to 4,999 kW",null,null,null,null,"kW",null,2.8920683880378744,null,null,2.2395714338658639,null,null,null,1,"C27","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,null,null,null,"kWh",null,6.8660616406654561E-3,null,null,5.1662547494022229E-3,null,null,null,1,"C28","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Sentinel Lighting",null,null,null,null,"kW",null,2.0664764913663434,null,null,1.5992787358618259,null,null,null,1,"C29","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Street Lighting",null,null,null,null,"kW",null,2.0561773989053447,null,null,1.5664514921416663,null,null,null,1,"C30","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C39",""]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C40","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C41","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C42","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C43","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C44","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C45","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(S24:S45, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby 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,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[20,9,20,10],[23,9,23,10],[12,1,12,11],[38,9,38,10],[39,9,39,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,7,35,8],[36,7,36,8],[40,9,40,10],[41,9,41,10],[46,9,46,10],[47,9,47,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[37,7,37,8],[26,7,26,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter the most recent reported RRR billing determinants.  Please ensure that billing determinants are non-loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor",null,"Load Factor",null,"Loss Adjusted Billed kWh","Billed kW"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(OR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,207806639.26000017,null,1.048,null,{"$f":"IF(ISERROR(F27/(G27*30.4*24)), \"\", IF(D27=\"kW\", F27/(G27*30.4*24), \"\"))","v":""},null,{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), F27, F27*H27)","v":217781357.94448018},{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), G27, G27)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(OR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,85119330.710000545,null,{"$f":"H27","v":1.048},null,"",null,{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), F28, F28*H28)","v":89205058.584080577},{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), G28, G28)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(OR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,216614453.60999995,535312.51999999979,null,null,0.55461958991865867,null,216614453.60999995,535312.51999999979]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(OR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,35775035.789999999,69448.33,null,null,0.706046727970845,null,35775035.789999999,69448.33]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(OR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,89084.169999999984,null,{"$f":"H28","v":1.048},null,"",null,93360.210159999988,0]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(OR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,443950.62000000069,1224.070000000002,null,null,0.49709979875161936,null,443950.62000000069,1224.070000000002]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(OR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,2348268.23,6559.4,null,null,{"$f":"IF(ISERROR(F33/(G33*30.4*24)), \"\", IF(D33=\"kW\", F33/(G33*30.4*24), \"\"))","v":0.49068045769256285},null,2348268.23,6559.4]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.63,null,3.82,null,3.82]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.82,null,0.82]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.98,null,1.98]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.18,null,3.23,null,3.23]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,0.65]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,1.62]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E37","v":2.33},null,{"$f":"G39+G37","v":2.27},null,2.27]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E54+E52","v":0},null,{"$f":"G54+G52","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed , add extra host here (II)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E69+E67","v":0},null,{"$f":"G69+G67","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0,null,0.14649999999999999,null,0.14649999999999999]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,0,null,6.6699999999999995E-2,null,6.6699999999999995E-2]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,0,null,4.7500000000000001E-2,null,4.7500000000000001E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,0,null,4.19E-2,null,4.19E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,0,null,-2.7E-2,null,-2.7E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,0,null,-5.9999999999999995E-4,null,-5.9999999999999995E-4]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,{"$f":"SUM(E79:E89)","v":0},null,{"$f":"SUM(G79:G89)","v":0.27499999999999997},null,{"$f":"SUM(I79:I89)","v":0.27499999999999997}]
[]
[]
[null,null,null,null,"Historical 2013",null,"Current 2014",null,"Forecast 2015"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"F24/E24","v":103705.00000000001},3.63,376449.15,null,{"$f":"J24/I24","v":105115},0.75,78836.25,null,{"$f":"N24/M24","v":98213.510101010106},1.98,194462.75,null,{"$f":"J24+N24","v":273299}]
[null,"February",null,{"$f":"F25/E25","v":94780.000000000015},3.63,344051.4,null,{"$f":"J25/I25","v":95810},0.75,71857.5,null,{"$f":"N25/M25","v":89519.444444444438},1.98,177248.5,null,249106]
[null,"March",null,88194,3.63,320144.21999999997,null,90732,0.75,68049,null,84774.848484848495,1.98,167854.2,null,235903.2]
[null,"April",null,76797,3.63,278773.11,null,79200,0.75,59400,null,74000,1.98,146520,null,205920]
[null,"May",null,72453,3.63,263004.39,null,83075,0.75,62306.25,null,77620.580808080806,1.98,153688.75,null,215995]
[null,"June",null,76550,3.63,277876.5,null,86794,0.75,65095.5,null,81095.404040404042,1.98,160568.9,null,225664.4]
[null,"July",null,82271,3.63,298643.73,null,88863,0.75,66647.25,null,83028.560606060608,1.98,164396.54999999999,null,231043.8]
[null,"August",null,80262,3.63,291351.06,null,83965,0.75,62973.75,null,78452.146464646459,1.98,155335.25,null,218309]
[null,"September",null,78162,3.63,283728.06,null,82363,0.75,61772.25,null,76955.328282828283,1.98,152371.54999999999,null,214143.8]
[null,"October",null,81395,3.63,295463.84999999998,null,87233,0.75,65424.75,null,81505.580808080806,1.98,161381.04999999999,null,226805.8]
[null,"November",null,86448,3.63,313806.24,null,88961,0.75,66720.75,null,83120.126262626261,1.98,164577.85,null,231298.6]
[null,"December",null,102608,3.63,372467.04,null,103167,0.75,77375.25,null,96393.409090909103,1.98,190858.95,null,268234.2]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1023625},{"$f":"IF(D37<>0,F37/D37,0)","v":3.63},{"$f":"SUM(F24:F35)","v":3715758.75},null,{"$f":"SUM(H24:H35)","v":1075278},{"$f":"IF(H37<>0,J37/H37,0)","v":0.75},{"$f":"SUM(J24:J35)","v":806458.5},null,{"$f":"SUM(L24:L35)","v":1004678.9393939393},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":1989264.3},null,{"$f":"SUM(P24:P35)","v":2795722.8000000003}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"F43/E43","v":5260},3.1303124999999996,16465.443749999999,null,5260,0.65216349809885932,{"$f":"H43*I43","v":3430.38},null,5260,2.3121882129277567,{"$f":"L43*M43","v":12162.11},null,{"$f":"J43+N43","v":15592.490000000002}]
[null,"February",null,{"$f":"F44/E44","v":4602},3.18,14634.36,null,4602,0.7,{"$f":"H44*I44","v":3221.3999999999996},null,4602,1.63,{"$f":"L44*M44","v":7501.2599999999993},null,10722.66]
[null,"March",null,3514,3.18,11174.52,null,3514,0.7,2459.7999999999997,null,3514,1.63,5727.82,null,8187.619999999999]
[null,"April",null,2787.7610062893082,3.18,8865.08,null,2807.21,0.7,1965.0469999999998,null,2807.21,1.63,4575.7523000000001,null,6540.7992999999997]
[null,"May",null,2420.0911949685533,3.18,7695.89,null,2736.13,0.7,1915.2909999999999,null,2736.13,1.63,4459.8918999999996,null,6375.1828999999998]
[null,"June",null,2519.2201257861634,3.18,8011.12,null,2575.77,0.7,1803.0389999999998,null,2575.77,1.63,4198.5050999999994,null,6001.5440999999992]
[null,"July",null,2930.9811320754716,3.18,9320.52,null,3015.93,0.7,2111.1509999999998,null,3015.93,1.63,4915.9658999999992,null,7027.1168999999991]
[null,"August",null,2440.4568553459117,3.18,7760.6527999999998,null,2638.6,0.7,1847.0199999999998,null,2638.6,1.63,4300.9179999999997,null,6147.9379999999992]
[null,"September",null,857.04716981132071,3.18,2725.41,null,857.04716981132071,0.7,599.93301886792449,null,857.04716981132071,1.63,1396.9868867924527,null,1996.919905660377]
[null,"October",null,3172.6415094339623,3.18,10089,null,3257.2,0.7,2280.0399999999995,null,3257.2,1.63,5309.235999999999,null,7589.275999999998]
[null,"November",null,3946.78,3.18,12550.760400000001,null,3946.78,0.7,2762.7460000000001,null,3946.78,1.63,6433.2514000000001,null,9195.9974000000002]
[null,"December",null,3908.6,3.18,12429.348,null,4041.06,0.7,2828.7419999999997,null,4041.06,1.63,6586.9277999999995,null,9415.6697999999997]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":38359.578993710689},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1731866757442031},{"$f":"SUM(F43:F54)","v":121722.10494999999},null,{"$f":"SUM(H43:H54)","v":39251.727169811318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.69358958144920757},{"$f":"SUM(J43:J54)","v":27224.589018867922},null,{"$f":"SUM(L43:L54)","v":39251.727169811318},{"$f":"IF(L56<>0,N56/L56,0)","v":1.7214178880454409},{"$f":"SUM(N43:N54)","v":67568.625286792449},null,{"$f":"SUM(P43:P54)","v":94793.214305660396}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":108965.00000000001},{"$f":"IF(D100<>0,F100/D100,0)","v":3.6058788945991829},{"$f":"F24+F43+F62+F81","v":392914.59375},null,{"$f":"H24+H43+H62+H81","v":110375},{"$f":"IF(H100<>0,J100/H100,0)","v":0.74533753114382795},{"$f":"J24+J43+J62+J81","v":82266.63},null,{"$f":"L24+L43+L62+L81","v":103473.51010101011},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9968865441821222},{"$f":"N24+N43+N62+N81","v":206624.86},null,{"$f":"J100+N100","v":288891.49}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":99382.000000000015},3.6091622225352675,{"$f":"F25+F44+F63+F82","v":358685.76},null,{"$f":"H25+H44+H63+H82","v":100412},0.74770844122216462,{"$f":"J25+J44+J63+J82","v":75078.899999999994},null,{"$f":"L25+L44+L63+L82","v":94121.444444444438},1.9628870029618946,{"$f":"N25+N44+N63+N82","v":184749.76},null,259828.66]
[null,"March",null,91708,3.6127572294674399,331318.74,null,94246,0.7481357298983512,70508.800000000003,null,88288.848484848495,1.9660695883896246,173582.02000000002,null,244090.82]
[null,"April",null,79584.761006289307,3.6142370268256374,287638.19,null,82007.210000000006,0.74828843707766668,61365.046999999999,null,76807.210000000006,1.9672079261829714,151095.75229999999,null,212460.79929999998]
[null,"May",null,74873.091194968554,3.6154548407130678,270700.28000000003,null,85811.13,0.74840572545775819,64221.540999999997,null,80356.71080808081,1.968082569702396,158148.64189999999,null,222370.18289999999]
[null,"June",null,79069.22012578616,3.6156625744531143,285887.62,null,89369.77,0.74855892546215574,66898.539000000004,null,83671.174040404047,1.969225446991282,164767.4051,null,231665.94410000002]
[null,"July",null,85201.981132075467,3.6145198258079305,307964.25,null,91878.93,0.74835874775642253,68758.400999999998,null,86044.490606060601,1.9677322128056665,169312.5159,null,238070.91690000001]
[null,"August",null,82702.45685534591,3.6167210041072111,299111.71279999998,null,86603.6,0.74847662221893774,64820.77,null,81090.746464646465,1.9686114009271993,159636.16800000001,null,224456.93799999999]
[null,"September",null,79019.047169811325,3.62511926250406,286453.46999999997,null,83220.047169811325,0.74948507168707645,62372.183018867923,null,77812.375452639608,1.9761450025437592,153768.53688679246,null,216140.71990566037]
[null,"October",null,84567.641509433961,3.6131177900463731,305552.84999999998,null,90490.2,0.7482002470985808,67704.789999999994,null,84762.780808080803,1.9665504648487027,166690.28599999999,null,234395.076]
[null,"November",null,90394.78,3.6103522836163773,326357.00040000002,null,92907.78,0.74787596905232268,69483.495999999999,null,87066.90626262626,1.9641343507045805,171011.10140000001,null,240494.59740000003]
[null,"December",null,106516.6,3.6134873625331636,384896.38799999998,null,107208.06,0.74811531894150496,80203.991999999998,null,100434.4690909091,1.9659174742217258,197445.87780000002,null,277649.86979999999]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1061984.5789937107},{"$f":"IF(D113<>0,F113/D113,0)","v":3.6134996033428517},{"$f":"SUM(F100:F111)","v":3837480.8549499991},null,{"$f":"SUM(H100:H111)","v":1114529.7271698113},{"$f":"IF(H113<>0,J113/H113,0)","v":0.74801332678302523},{"$f":"SUM(J100:J111)","v":833683.08901886805},null,{"$f":"SUM(L100:L111)","v":1043930.6665637508},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9702773289122313},{"$f":"SUM(N100:N111)","v":2056832.9252867922},null,{"$f":"SUM(P100:P111)","v":2890516.01430566}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":2890516.01430566}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2014 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":103705.00000000001},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.82},{"$f":"D24*E24","v":396153.10000000003},null,{"$f":"'6. Historical Wholesale'!H24","v":105115},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.82},{"$f":"H24*I24","v":86194.299999999988},null,{"$f":"'6. Historical Wholesale'!L24","v":98213.510101010106},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":1.98},{"$f":"L24*M24","v":194462.75},null,{"$f":"J24+N24","v":280657.05}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":94780.000000000015},{"$f":"E24","v":3.82},{"$f":"D25*E25","v":362059.60000000003},null,{"$f":"'6. Historical Wholesale'!H25","v":95810},{"$f":"I24","v":0.82},{"$f":"H25*I25","v":78564.2},null,{"$f":"'6. Historical Wholesale'!L25","v":89519.444444444438},{"$f":"M24","v":1.98},{"$f":"L25*M25","v":177248.5},null,255812.7]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":88194},{"$f":"E25","v":3.82},336901.07999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":90732},{"$f":"I25","v":0.82},74400.239999999991,null,{"$f":"'6. Historical Wholesale'!L26","v":84774.848484848495},{"$f":"M25","v":1.98},167854.2,null,242254.44]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":76797},3.82,293364.53999999998,null,{"$f":"'6. Historical Wholesale'!H27","v":79200},0.82,64943.999999999993,null,{"$f":"'6. Historical Wholesale'!L27","v":74000},1.98,146520,null,211464]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":72453},3.82,276770.45999999996,null,{"$f":"'6. Historical Wholesale'!H28","v":83075},0.82,68121.5,null,{"$f":"'6. Historical Wholesale'!L28","v":77620.580808080806},1.98,153688.75,null,221810.25]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":76550},3.82,292421,null,{"$f":"'6. Historical Wholesale'!H29","v":86794},0.82,71171.08,null,{"$f":"'6. Historical Wholesale'!L29","v":81095.404040404042},1.98,160568.9,null,231739.97999999998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":82271},3.82,314275.21999999997,null,{"$f":"'6. Historical Wholesale'!H30","v":88863},0.82,72867.659999999989,null,{"$f":"'6. Historical Wholesale'!L30","v":83028.560606060608},1.98,164396.54999999999,null,237264.20999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":80262},3.82,306600.83999999997,null,{"$f":"'6. Historical Wholesale'!H31","v":83965},0.82,68851.3,null,{"$f":"'6. Historical Wholesale'!L31","v":78452.146464646459},1.98,155335.25,null,224186.55]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":78162},3.82,298578.83999999997,null,{"$f":"'6. Historical Wholesale'!H32","v":82363},0.82,67537.659999999989,null,{"$f":"'6. Historical Wholesale'!L32","v":76955.328282828283},1.98,152371.54999999999,null,219909.20999999996]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":81395},3.82,310928.89999999997,null,{"$f":"'6. Historical Wholesale'!H33","v":87233},0.82,71531.06,null,{"$f":"'6. Historical Wholesale'!L33","v":81505.580808080806},1.98,161381.04999999999,null,232912.11]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":86448},3.82,330231.36,null,{"$f":"'6. Historical Wholesale'!H34","v":88961},0.82,72948.01999999999,null,{"$f":"'6. Historical Wholesale'!L34","v":83120.126262626261},1.98,164577.85,null,237525.87]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":102608},3.82,391962.56,null,{"$f":"'6. Historical Wholesale'!H35","v":103167},0.82,84596.939999999988,null,{"$f":"'6. Historical Wholesale'!L35","v":96393.409090909103},1.98,190858.95,null,275455.89]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1023625},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999999999994},{"$f":"SUM(F24:F35)","v":3910247.4999999995},null,{"$f":"SUM(H24:H35)","v":1075278},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":881727.96},null,{"$f":"SUM(L24:L35)","v":1004678.9393939393},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":1989264.3},null,{"$f":"SUM(P24:P35)","v":2870992.26}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.3765000000000001},{"$f":"D43*E43","v":17760.39},null,{"$f":"'6. Historical Wholesale'!H43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.7167},{"$f":"H43*I43","v":3769.8420000000001},null,{"$f":"'6. Historical Wholesale'!L43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.62},{"$f":"L43*M43","v":8521.2000000000007},null,{"$f":"J43+N43","v":12291.042000000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":4602},{"$f":"E43","v":3.3765000000000001},{"$f":"D44*E44","v":15538.653},null,{"$f":"'6. Historical Wholesale'!H44","v":4602},{"$f":"I43","v":0.7167},{"$f":"H44*I44","v":3298.2534000000001},null,{"$f":"'6. Historical Wholesale'!L44","v":4602},{"$f":"M43","v":1.62},{"$f":"L44*M44","v":7455.2400000000007},null,10753.493400000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":3514},{"$f":"E44","v":3.3765000000000001},11865.021000000001,null,{"$f":"'6. Historical Wholesale'!H45","v":3514},{"$f":"I44","v":0.7167},2518.4838,null,{"$f":"'6. Historical Wholesale'!L45","v":3514},{"$f":"M44","v":1.62},5692.68,null,8211.1638000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2787.7610062893082},3.3765000000000001,9412.8750377358483,null,{"$f":"'6. Historical Wholesale'!H46","v":2807.21},0.7167,2011.9274070000001,null,{"$f":"'6. Historical Wholesale'!L46","v":2807.21},{"$f":"M45","v":1.62},4547.6802000000007,null,6559.6076070000008]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":2420.0911949685533},3.3765000000000001,8171.4379198113202,null,{"$f":"'6. Historical Wholesale'!H47","v":2736.13},0.7167,1960.984371,null,{"$f":"'6. Historical Wholesale'!L47","v":2736.13},1.62,4432.5306,null,6393.5149710000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":2519.2201257861634},3.3765000000000001,8506.1467547169814,null,{"$f":"'6. Historical Wholesale'!H48","v":2575.77},0.7167,1846.054359,null,{"$f":"'6. Historical Wholesale'!L48","v":2575.77},1.62,4172.7474000000002,null,6018.8017589999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":2930.9811320754716},3.3765000000000001,9896.4577924528294,null,{"$f":"'6. Historical Wholesale'!H49","v":3015.93},0.7167,2161.5170309999999,null,{"$f":"'6. Historical Wholesale'!L49","v":3015.93},1.62,4885.8065999999999,null,7047.3236309999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":2440.4568553459117},3.3765000000000001,8240.20257207547,null,{"$f":"'6. Historical Wholesale'!H50","v":2638.6},0.7167,1891.0846199999999,null,{"$f":"'6. Historical Wholesale'!L50","v":2638.6},1.62,4274.5320000000002,null,6165.6166199999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":857.04716981132071},3.3765000000000001,2893.8197688679243,null,{"$f":"'6. Historical Wholesale'!H51","v":857.04716981132071},0.7167,614.24570660377356,null,{"$f":"'6. Historical Wholesale'!L51","v":857.04716981132071},1.62,1388.4164150943398,null,2002.6621216981134]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":3172.6415094339623},3.3765000000000001,10712.424056603773,null,{"$f":"'6. Historical Wholesale'!H52","v":3257.2},0.7167,2334.4352399999998,null,{"$f":"'6. Historical Wholesale'!L52","v":3257.2},1.62,5276.6639999999998,null,7611.0992399999996]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":3946.78},3.3765000000000001,13326.302670000001,null,{"$f":"'6. Historical Wholesale'!H53","v":3946.78},0.7167,2828.6572260000003,null,{"$f":"'6. Historical Wholesale'!L53","v":3946.78},1.62,6393.7836000000007,null,9222.4408260000018]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":3908.6},3.3765000000000001,13197.3879,null,{"$f":"'6. Historical Wholesale'!H54","v":4041.06},0.7167,2896.2277020000001,null,{"$f":"'6. Historical Wholesale'!L54","v":4041.06},1.62,6546.5172000000002,null,9442.7449020000004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":38359.578993710689},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3765000000000001},{"$f":"SUM(F43:F54)","v":129521.11847226415},null,{"$f":"SUM(H43:H54)","v":39251.727169811318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7167},{"$f":"SUM(J43:J54)","v":28131.712862603774},null,{"$f":"SUM(L43:L54)","v":39251.727169811318},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":63587.79801509434},null,{"$f":"SUM(P43:P54)","v":91719.510877698121}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":108965.00000000001},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7985911990088561},{"$f":"F24+F43+F62+F81","v":413913.49000000005},null,{"$f":"H24+H43+H62+H81","v":110375},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81507716421291043},{"$f":"J24+J43+J62+J81","v":89964.141999999993},null,{"$f":"L24+L43+L62+L81","v":103473.51010101011},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9616996640188249},{"$f":"N24+N43+N62+N81","v":202983.95},null,{"$f":"J100+N100","v":292948.092}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":99382.000000000015},3.7994632126542025,{"$f":"F25+F44+F63+F82","v":377598.25300000003},null,{"$f":"H25+H44+H63+H82","v":100412},0.81526563956499221,{"$f":"J25+J44+J63+J82","v":81862.453399999999},null,{"$f":"L25+L44+L63+L82","v":94121.444444444438},1.9623980601893771,{"$f":"N25+N44+N63+N82","v":184703.74},null,266566.19339999999]
[null,"March",null,91708,3.8030062917084657,348766.10099999997,null,94246,0.81614841796999338,76918.723799999992,null,88288.848484848495,1.965671576629328,173546.88,null,250465.60379999998]
[null,"April",null,79584.761006289307,3.8044647142159338,302777.41503773583,null,82007.210000000006,0.8164639110024593,66955.927406999996,null,76807.210000000006,1.9668424383596279,151067.6802,null,218023.60760699998]
[null,"May",null,74873.091194968554,3.8056649374583227,284941.89791981131,null,85811.13,0.81670622879572841,70082.484370999999,null,80356.71080808081,1.9677420716938934,158121.2806,null,228203.764971]
[null,"June",null,79069.22012578616,3.8058696705999031,300927.14675471699,null,89369.77,0.81702274000481367,73017.134359000003,null,83671.174040404047,1.968917602619604,164741.64739999999,null,237758.78175899998]
[null,"July",null,85201.981132075467,3.8047434283240378,324171.6777924528,null,91878.93,0.81660917286476875,75029.177030999985,null,86044.490606060601,1.9673817046001141,169282.3566,null,244311.53363099997]
[null,"August",null,82702.45685534591,3.8069128118256628,314841.04257207544,null,86603.6,0.81685270150432532,70742.384619999997,null,81090.746464646465,1.9682860123822621,159609.78200000001,null,230352.16662]
[null,"September",null,79019.047169811325,3.8151897620456681,301472.65976886789,null,83220.047169811325,0.81893615810549991,68151.905706603764,null,77812.375452639608,1.9760348597592952,153759.96641509433,null,221911.87212169811]
[null,"October",null,84567.641509433961,3.8033616441901477,321641.32405660371,null,90490.2,0.81628171050566811,73865.495240000004,null,84762.780808080803,1.9661661924158083,166657.71399999998,null,240523.20924]
[null,"November",null,90394.78,3.8006360839641404,343557.66266999999,null,92907.78,0.81561175206209846,75776.677225999985,null,87066.90626262626,1.9636810464389971,170971.6336,null,246748.310826]
[null,"December",null,106516.6,3.8037258784076844,405159.94789999997,null,107208.06,0.8161062489331492,87493.167701999992,null,100434.4690909091,1.9655151163423465,197405.46720000001,null,284898.63490200002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1061984.5789937107},{"$f":"IF(D113<>0,F113/D113,0)","v":3.8039804893402205},{"$f":"SUM(F100:F111)","v":4039768.6184722637},null,{"$f":"SUM(H100:H111)","v":1114529.7271698113},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81636196027993102},{"$f":"SUM(J100:J111)","v":909859.67286260379},null,{"$f":"SUM(L100:L111)","v":1043930.6665637508},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9664640227232282},{"$f":"SUM(N100:N111)","v":2052852.0980150944},null,{"$f":"SUM(P100:P111)","v":2962711.770877698}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":2962711.770877698}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2015 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":103705.00000000001},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.82},{"$f":"D24*E24","v":396153.10000000003},null,{"$f":"'6. Historical Wholesale'!H24","v":105115},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.82},{"$f":"H24*I24","v":86194.299999999988},null,{"$f":"'6. Historical Wholesale'!L24","v":98213.510101010106},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":1.98},{"$f":"L24*M24","v":194462.75},null,{"$f":"J24+N24","v":280657.05}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":94780.000000000015},{"$f":"E24","v":3.82},362059.60000000003,null,{"$f":"'6. Historical Wholesale'!H25","v":95810},{"$f":"I24","v":0.82},78564.2,null,{"$f":"'6. Historical Wholesale'!L25","v":89519.444444444438},{"$f":"M24","v":1.98},177248.5,null,255812.7]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":88194},3.82,336901.07999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":90732},0.82,74400.239999999991,null,{"$f":"'6. Historical Wholesale'!L26","v":84774.848484848495},1.98,167854.2,null,242254.44]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":76797},3.82,293364.53999999998,null,{"$f":"'6. Historical Wholesale'!H27","v":79200},0.82,64943.999999999993,null,{"$f":"'6. Historical Wholesale'!L27","v":74000},1.98,146520,null,211464]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":72453},3.82,276770.45999999996,null,{"$f":"'6. Historical Wholesale'!H28","v":83075},0.82,68121.5,null,{"$f":"'6. Historical Wholesale'!L28","v":77620.580808080806},1.98,153688.75,null,221810.25]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":76550},3.82,292421,null,{"$f":"'6. Historical Wholesale'!H29","v":86794},0.82,71171.08,null,{"$f":"'6. Historical Wholesale'!L29","v":81095.404040404042},1.98,160568.9,null,231739.97999999998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":82271},3.82,314275.21999999997,null,{"$f":"'6. Historical Wholesale'!H30","v":88863},0.82,72867.659999999989,null,{"$f":"'6. Historical Wholesale'!L30","v":83028.560606060608},1.98,164396.54999999999,null,237264.20999999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":80262},3.82,306600.83999999997,null,{"$f":"'6. Historical Wholesale'!H31","v":83965},0.82,68851.3,null,{"$f":"'6. Historical Wholesale'!L31","v":78452.146464646459},1.98,155335.25,null,224186.55]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":78162},3.82,298578.83999999997,null,{"$f":"'6. Historical Wholesale'!H32","v":82363},0.82,67537.659999999989,null,{"$f":"'6. Historical Wholesale'!L32","v":76955.328282828283},1.98,152371.54999999999,null,219909.20999999996]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":81395},3.82,310928.89999999997,null,{"$f":"'6. Historical Wholesale'!H33","v":87233},0.82,71531.06,null,{"$f":"'6. Historical Wholesale'!L33","v":81505.580808080806},1.98,161381.04999999999,null,232912.11]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":86448},3.82,330231.36,null,{"$f":"'6. Historical Wholesale'!H34","v":88961},0.82,72948.01999999999,null,{"$f":"'6. Historical Wholesale'!L34","v":83120.126262626261},1.98,164577.85,null,237525.87]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":102608},3.82,391962.56,null,{"$f":"'6. Historical Wholesale'!H35","v":103167},0.82,84596.939999999988,null,{"$f":"'6. Historical Wholesale'!L35","v":96393.409090909103},1.98,190858.95,null,275455.89]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":1023625},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999999999994},{"$f":"SUM(F24:F35)","v":3910247.4999999995},null,{"$f":"SUM(H24:H35)","v":1075278},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":881727.96},null,{"$f":"SUM(L24:L35)","v":1004678.9393939393},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9800000000000002},{"$f":"SUM(N24:N35)","v":1989264.3},null,{"$f":"SUM(P24:P35)","v":2870992.26}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3765000000000001},{"$f":"D43*E43","v":17760.39},null,{"$f":"'6. Historical Wholesale'!H43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.7167},{"$f":"H43*I43","v":3769.8420000000001},null,{"$f":"'6. Historical Wholesale'!L43","v":5260},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.62},{"$f":"L43*M43","v":8521.2000000000007},null,{"$f":"J43+N43","v":12291.042000000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":4602},{"$f":"E43","v":3.3765000000000001},15538.653,null,{"$f":"'6. Historical Wholesale'!H44","v":4602},{"$f":"I43","v":0.7167},3298.2534000000001,null,{"$f":"'6. Historical Wholesale'!L44","v":4602},{"$f":"M43","v":1.62},7455.2400000000007,null,10753.493400000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":3514},3.3765000000000001,11865.021000000001,null,{"$f":"'6. Historical Wholesale'!H45","v":3514},0.7167,2518.4838,null,{"$f":"'6. Historical Wholesale'!L45","v":3514},1.62,5692.68,null,8211.1638000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":2787.7610062893082},3.3765000000000001,9412.8750377358483,null,{"$f":"'6. Historical Wholesale'!H46","v":2807.21},0.7167,2011.9274070000001,null,{"$f":"'6. Historical Wholesale'!L46","v":2807.21},1.62,4547.6802000000007,null,6559.6076070000008]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":2420.0911949685533},3.3765000000000001,8171.4379198113202,null,{"$f":"'6. Historical Wholesale'!H47","v":2736.13},0.7167,1960.984371,null,{"$f":"'6. Historical Wholesale'!L47","v":2736.13},1.62,4432.5306,null,6393.5149710000005]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":2519.2201257861634},3.3765000000000001,8506.1467547169814,null,{"$f":"'6. Historical Wholesale'!H48","v":2575.77},0.7167,1846.054359,null,{"$f":"'6. Historical Wholesale'!L48","v":2575.77},1.62,4172.7474000000002,null,6018.8017589999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":2930.9811320754716},3.3765000000000001,9896.4577924528294,null,{"$f":"'6. Historical Wholesale'!H49","v":3015.93},0.7167,2161.5170309999999,null,{"$f":"'6. Historical Wholesale'!L49","v":3015.93},1.62,4885.8065999999999,null,7047.3236309999993]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":2440.4568553459117},3.3765000000000001,8240.20257207547,null,{"$f":"'6. Historical Wholesale'!H50","v":2638.6},0.7167,1891.0846199999999,null,{"$f":"'6. Historical Wholesale'!L50","v":2638.6},1.62,4274.5320000000002,null,6165.6166199999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":857.04716981132071},3.3765000000000001,2893.8197688679243,null,{"$f":"'6. Historical Wholesale'!H51","v":857.04716981132071},0.7167,614.24570660377356,null,{"$f":"'6. Historical Wholesale'!L51","v":857.04716981132071},1.62,1388.4164150943398,null,2002.6621216981134]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":3172.6415094339623},3.3765000000000001,10712.424056603773,null,{"$f":"'6. Historical Wholesale'!H52","v":3257.2},0.7167,2334.4352399999998,null,{"$f":"'6. Historical Wholesale'!L52","v":3257.2},1.62,5276.6639999999998,null,7611.0992399999996]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":3946.78},3.3765000000000001,13326.302670000001,null,{"$f":"'6. Historical Wholesale'!H53","v":3946.78},0.7167,2828.6572260000003,null,{"$f":"'6. Historical Wholesale'!L53","v":3946.78},1.62,6393.7836000000007,null,9222.4408260000018]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":3908.6},3.3765000000000001,13197.3879,null,{"$f":"'6. Historical Wholesale'!H54","v":4041.06},0.7167,2896.2277020000001,null,{"$f":"'6. Historical Wholesale'!L54","v":4041.06},1.62,6546.5172000000002,null,9442.7449020000004]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":38359.578993710689},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3765000000000001},{"$f":"SUM(F43:F54)","v":129521.11847226415},null,{"$f":"SUM(H43:H54)","v":39251.727169811318},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7167},{"$f":"SUM(J43:J54)","v":28131.712862603774},null,{"$f":"SUM(L43:L54)","v":39251.727169811318},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":63587.79801509434},null,{"$f":"SUM(P43:P54)","v":91719.510877698121}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43","v":108965.00000000001},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7985911990088561},{"$f":"F24+F43","v":413913.49000000005},null,{"$f":"H24+H43","v":110375},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81507716421291043},{"$f":"J24+J43","v":89964.141999999993},null,{"$f":"L24+L43","v":103473.51010101011},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9616996640188249},{"$f":"N24+N43","v":202983.95},null,{"$f":"J100+N100","v":292948.092}]
[null,"February",null,99382.000000000015,3.7994632126542025,377598.25300000003,null,100412,0.81526563956499221,81862.453399999999,null,94121.444444444438,1.9623980601893771,184703.74,null,266566.19339999999]
[null,"March",null,91708,3.8030062917084657,348766.10099999997,null,94246,0.81614841796999338,76918.723799999992,null,88288.848484848495,1.965671576629328,173546.88,null,250465.60379999998]
[null,"April",null,79584.761006289307,3.8044647142159338,302777.41503773583,null,82007.210000000006,0.8164639110024593,66955.927406999996,null,76807.210000000006,1.9668424383596279,151067.6802,null,218023.60760699998]
[null,"May",null,74873.091194968554,3.8056649374583227,284941.89791981131,null,85811.13,0.81670622879572841,70082.484370999999,null,80356.71080808081,1.9677420716938934,158121.2806,null,228203.764971]
[null,"June",null,79069.22012578616,3.8058696705999031,300927.14675471699,null,89369.77,0.81702274000481367,73017.134359000003,null,83671.174040404047,1.968917602619604,164741.64739999999,null,237758.78175899998]
[null,"July",null,85201.981132075467,3.8047434283240378,324171.6777924528,null,91878.93,0.81660917286476875,75029.177030999985,null,86044.490606060601,1.9673817046001141,169282.3566,null,244311.53363099997]
[null,"August",null,82702.45685534591,3.8069128118256628,314841.04257207544,null,86603.6,0.81685270150432532,70742.384619999997,null,81090.746464646465,1.9682860123822621,159609.78200000001,null,230352.16662]
[null,"September",null,79019.047169811325,3.8151897620456681,301472.65976886789,null,83220.047169811325,0.81893615810549991,68151.905706603764,null,77812.375452639608,1.9760348597592952,153759.96641509433,null,221911.87212169811]
[null,"October",null,84567.641509433961,3.8033616441901477,321641.32405660371,null,90490.2,0.81628171050566811,73865.495240000004,null,84762.780808080803,1.9661661924158083,166657.71399999998,null,240523.20924]
[null,"November",null,90394.78,3.8006360839641404,343557.66266999999,null,92907.78,0.81561175206209846,75776.677225999985,null,87066.90626262626,1.9636810464389971,170971.6336,null,246748.310826]
[null,"December",null,106516.6,3.8037258784076844,405159.94789999997,null,107208.06,0.8161062489331492,87493.167701999992,null,100434.4690909091,1.9655151163423465,197405.46720000001,null,284898.63490200002]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1061984.5789937107},{"$f":"IF(D113<>0,F113/D113,0)","v":3.8039804893402205},{"$f":"SUM(F100:F111)","v":4039768.6184722637},null,{"$f":"SUM(H100:H111)","v":1114529.7271698113},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81636196027993102},{"$f":"SUM(J100:J111)","v":909859.67286260379},null,{"$f":"SUM(L100:L111)","v":1043930.6665637508},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9664640227232282},{"$f":"SUM(N100:N111)","v":2052852.0980150944},null,{"$f":"SUM(P100:P111)","v":2962711.770877698}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":2962711.770877698}]

{"sheet":"9. Adj Network to Current WS","index":8,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Current RTSR-Network",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Network"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":7.2821865885845747E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":217781357.94448018},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F25=\"\", \"\", IF(D25=\"kWh\", F25*H25, F25*J25))","v":1585924.4840670303},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.40922624462768309},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N25), \"\", '7. Current Wholesale'!$F$113*N25)","v":1653179.3409021678},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.5910048339565368E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.866061640665457E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":89205058.584080577},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F26=\"\", \"\", IF(D26=\"kWh\", F26*H26, F26*J26))","v":612487.43089747045},null,{"$f":"IF(ISERROR(L26/$L$49), \"\", L26/$L$49)","v":0.15804405174769698},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N26), \"\", '7. Current Wholesale'!$F$113*N26)","v":638461.4005865528},null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"kWh\",IF(H26<>0,P26/H26,),IF(J26<>0,P26/J26,0)))","v":7.157233129159021E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.7264506587660655},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":216614453.60999995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":535312.51999999979},null,1459503.1727997221,null,0.37660494457803878,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N27), \"\", '7. Current Wholesale'!$F$113*N27)","v":1521396.8366678471},null,2.8420722098333284]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.8920683880378744},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":35775035.789999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":69448.33},null,200849.31979502237,null,5.1826435433395851E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N28), \"\", '7. Current Wholesale'!$F$113*N28)","v":209366.80747111153},null,3.0147133483427395]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.8660616406654561E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":93360.210159999988},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,641.01695774404129,null,1.6540570815045758E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N29), \"\", '7. Current Wholesale'!$F$113*N29)","v":668.20078910240045},null,7.1572331291590201E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.0664764913663434},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":443950.62000000069},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":1224.070000000002},null,2529.5118787868041,null,6.5270613909841613E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N30), \"\", '7. Current Wholesale'!$F$113*N30)","v":2636.7817778139738},null,2.154110286024467]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.0561773989053447},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":2348268.23},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":6559.4},null,13487.290030379718,null,3.4802117659363924E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N31), \"\", '7. Current Wholesale'!$F$113*N31)","v":14059.250277667777},null,2.1433744363307281]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N32), \"\", '7. Current Wholesale'!$F$113*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N33), \"\", '7. Current Wholesale'!$F$113*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N34), \"\", '7. Current Wholesale'!$F$113*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N35), \"\", '7. Current Wholesale'!$F$113*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N36), \"\", '7. Current Wholesale'!$F$113*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N37), \"\", '7. Current Wholesale'!$F$113*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N38), \"\", '7. Current Wholesale'!$F$113*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F39=\"\", \"\", IF(D39=\"kWh\", F39*H39, F39*J39))","v":""},null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N39), \"\", '7. Current Wholesale'!$F$113*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N40), \"\", '7. Current Wholesale'!$F$113*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N41), \"\", '7. Current Wholesale'!$F$113*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N42), \"\", '7. Current Wholesale'!$F$113*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N43), \"\", '7. Current Wholesale'!$F$113*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N44), \"\", '7. Current Wholesale'!$F$113*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N45), \"\", '7. Current Wholesale'!$F$113*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N46), \"\", '7. Current Wholesale'!$F$113*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":3875422.2264261558}]

{"sheet":"10. Adj Conn. to Current WS","index":9,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Current RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.70440628579829E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":217781357.94448018},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F25=\"\", \"\", IF(D25=\"kWh\", F25*H25, F25*J25))","v":1242313.3471881801},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.42023851981443705},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N25), \"\", '7. Current Wholesale'!$P$117*N25)","v":1245045.6092304534},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.7169521807640556E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.1662547494022246E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":89205058.584080577},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,460856.05758070998,null,0.15589421777008272,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N26), \"\", '7. Current Wholesale'!$P$117*N26)","v":461869.6339991953},null,5.1776170693712204E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.0264634254530223},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":216614453.60999995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":535312.51999999979},null,1084791.2429670892,null,0.36695336750905855,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N27), \"\", '7. Current Wholesale'!$P$117*N27)","v":1087177.0612822976},null,2.0309202954608607]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.2395714338658639},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":35775035.789999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":69448.33},null,155534.49599768969,null,5.2612802177559571E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N28), \"\", '7. Current Wholesale'!$P$117*N28)","v":155876.56831031552},null,2.2444969995724233]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.1662547494022229E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":93360.210159999988},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,482.32262914428958,null,1.6315573538943975E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N29), \"\", '7. Current Wholesale'!$P$117*N29)","v":483.38341772450013},null,5.1776170693712178E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.5992787358618259},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":443950.62000000069},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":1224.070000000002},null,1957.6291222063885,null,6.6220906868920068E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N30), \"\", '7. Current Wholesale'!$P$117*N30)","v":1961.9346025874529},null,1.602796084037228]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.5664514921416663},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":2348268.23},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":6559.4},null,10274.981917554045,null,3.4757279247833398E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N31), \"\", '7. Current Wholesale'!$P$117*N31)","v":10297.580035123914},null,1.5698966422422653]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N32), \"\", '7. Current Wholesale'!$P$117*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N33), \"\", '7. Current Wholesale'!$P$117*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N34), \"\", '7. Current Wholesale'!$P$117*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N35), \"\", '7. Current Wholesale'!$P$117*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N36), \"\", '7. Current Wholesale'!$P$117*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N37), \"\", '7. Current Wholesale'!$P$117*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N38), \"\", '7. Current Wholesale'!$P$117*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N39), \"\", '7. Current Wholesale'!$P$117*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N40), \"\", '7. Current Wholesale'!$P$117*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N41), \"\", '7. Current Wholesale'!$P$117*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N42), \"\", '7. Current Wholesale'!$P$117*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N43), \"\", '7. Current Wholesale'!$P$117*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N44), \"\", '7. Current Wholesale'!$P$117*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N45), \"\", '7. Current Wholesale'!$P$117*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N46), \"\", '7. Current Wholesale'!$P$117*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":2956210.077402574}]

{"sheet":"11. Adj Network to Forecast WS","index":10,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to update the re-align RTS Network Rates to recover forecast wholesale network costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Adjusted RTSR-Network",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR Network"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B25, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.5910048339565368E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":217781357.94448018},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F25=\"\", \"\", IF(D25=\"kWh\", F25*H25, F25*J25))","v":1653179.3409021678},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.40922624462768309},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N25), \"\", '8. Forecast Wholesale'!$F$113*N25)","v":1653179.3409021678},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.5910048339565368E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.157233129159021E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":89205058.584080577},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F26=\"\", \"\", IF(D26=\"kWh\", F26*H26, F26*J26))","v":638461.4005865528},null,0.15804405174769698,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N26), \"\", '8. Forecast Wholesale'!$F$113*N26)","v":638461.4005865528},null,7.157233129159021E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.8420722098333284},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":216614453.60999995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":535312.51999999979},null,1521396.8366678471,null,0.37660494457803878,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N27), \"\", '8. Forecast Wholesale'!$F$113*N27)","v":1521396.8366678471},null,2.8420722098333284]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":3.0147133483427395},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":35775035.789999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":69448.33},null,209366.80747111153,null,5.1826435433395851E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N28), \"\", '8. Forecast Wholesale'!$F$113*N28)","v":209366.80747111153},null,3.0147133483427395]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B29, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.1572331291590201E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":93360.210159999988},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,668.20078910240045,null,1.6540570815045758E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N29), \"\", '8. Forecast Wholesale'!$F$113*N29)","v":668.20078910240045},null,7.1572331291590201E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B30, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.154110286024467},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":443950.62000000069},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":1224.070000000002},null,2636.7817778139733,null,6.5270613909841602E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N30), \"\", '8. Forecast Wholesale'!$F$113*N30)","v":2636.7817778139733},null,2.154110286024467]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.1433744363307281},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":2348268.23},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":6559.4},null,14059.250277667777,null,3.4802117659363924E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N31), \"\", '8. Forecast Wholesale'!$F$113*N31)","v":14059.250277667777},null,2.1433744363307281]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B32, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N32), \"\", '8. Forecast Wholesale'!$F$113*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N33), \"\", '8. Forecast Wholesale'!$F$113*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N34), \"\", '8. Forecast Wholesale'!$F$113*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N35), \"\", '8. Forecast Wholesale'!$F$113*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N36), \"\", '8. Forecast Wholesale'!$F$113*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N37), \"\", '8. Forecast Wholesale'!$F$113*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N38), \"\", '8. Forecast Wholesale'!$F$113*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N39), \"\", '8. Forecast Wholesale'!$F$113*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N40), \"\", '8. Forecast Wholesale'!$F$113*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N41), \"\", '8. Forecast Wholesale'!$F$113*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N42), \"\", '8. Forecast Wholesale'!$F$113*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N43), \"\", '8. Forecast Wholesale'!$F$113*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N44), \"\", '8. Forecast Wholesale'!$F$113*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N45), \"\", '8. Forecast Wholesale'!$F$113*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N46), \"\", '8. Forecast Wholesale'!$F$113*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":4039768.6184722637}]

{"sheet":"12. Adj Conn. to Forecast WS","index":11,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to update the re-aligned RTS Connection Rates to recover forecast wholesale connection costs."]
[]
[]
[]
[]
[]
[null,"Rate Class"]
[]
[]
[null,"Rate Class",null,"Unit",null,"Adjusted RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B25, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.7169521807640556E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":217781357.94448018},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F25=\"\", \"\", IF(D25=\"kWh\", F25*H25, F25*J25))","v":1245045.6092304534},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.42023851981443705},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N25), \"\", '8. Forecast Wholesale'!$P$117*N25)","v":1245045.6092304534},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.7169521807640556E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.1776170693712204E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":89205058.584080577},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,461869.6339991953,null,0.15589421777008272,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N26), \"\", '8. Forecast Wholesale'!$P$117*N26)","v":461869.6339991953},null,5.1776170693712204E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.0309202954608607},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":216614453.60999995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":535312.51999999979},null,1087177.0612822976,null,0.36695336750905855,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N27), \"\", '8. Forecast Wholesale'!$P$117*N27)","v":1087177.0612822976},null,2.0309202954608607]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.2444969995724233},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":35775035.789999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":69448.33},null,155876.56831031552,null,5.2612802177559571E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N28), \"\", '8. Forecast Wholesale'!$P$117*N28)","v":155876.56831031552},null,2.2444969995724233]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B29, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.1776170693712178E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":93360.210159999988},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,483.38341772450013,null,1.6315573538943975E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N29), \"\", '8. Forecast Wholesale'!$P$117*N29)","v":483.38341772450013},null,5.1776170693712178E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B30, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.602796084037228},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":443950.62000000069},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":1224.070000000002},null,1961.9346025874529,null,6.6220906868920068E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N30), \"\", '8. Forecast Wholesale'!$P$117*N30)","v":1961.9346025874529},null,1.602796084037228]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.5698966422422653},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":2348268.23},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":6559.4},null,10297.580035123914,null,3.4757279247833394E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N31), \"\", '8. Forecast Wholesale'!$P$117*N31)","v":10297.580035123914},null,1.5698966422422653]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B32, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N32), \"\", '8. Forecast Wholesale'!$P$117*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N33), \"\", '8. Forecast Wholesale'!$P$117*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N34), \"\", '8. Forecast Wholesale'!$P$117*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N35), \"\", '8. Forecast Wholesale'!$P$117*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N36), \"\", '8. Forecast Wholesale'!$P$117*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N37), \"\", '8. Forecast Wholesale'!$P$117*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N38), \"\", '8. Forecast Wholesale'!$P$117*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N39), \"\", '8. Forecast Wholesale'!$P$117*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N40), \"\", '8. Forecast Wholesale'!$P$117*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N41), \"\", '8. Forecast Wholesale'!$P$117*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N42), \"\", '8. Forecast Wholesale'!$P$117*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N43), \"\", '8. Forecast Wholesale'!$P$117*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N44), \"\", '8. Forecast Wholesale'!$P$117*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N45), \"\", '8. Forecast Wholesale'!$P$117*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N46), \"\", '8. Forecast Wholesale'!$P$117*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":2962711.770877698}]

{"sheet":"13. Final 2015 RTS Rates","index":12,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[12,1,12,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Please enter the following Proposed RTS rates into your rates model."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Proposed RTSR Network",null,"Proposed RTSR Connection"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.5910048339565368E-3},null,{"$f":"VLOOKUP($B26, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.7169521807640556E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B27, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.157233129159021E-3},null,{"$f":"VLOOKUP($B27, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.1776170693712204E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 2,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.8420722098333284},null,{"$f":"VLOOKUP($B28, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.0309202954608607}]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 3,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":3.0147133483427395},null,{"$f":"VLOOKUP($B29, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.2444969995724233}]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B30, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.1572331291590201E-3},null,{"$f":"VLOOKUP($B30, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.1776170693712178E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.154110286024467},null,{"$f":"VLOOKUP($B31, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.602796084037228}]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B32, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.1433744363307281},null,{"$f":"VLOOKUP($B32, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.5698966422422653}]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B33, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B34, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B35, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B36, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B37, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B38, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B39, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B40, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B41, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B42, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B43, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B44, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B45, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B46, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B47, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B47, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]

{"sheet":"hidden1","index":13,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF('3. Rate Classes'!Q24=1, '3. Rate Classes'!C24, \"\")","v":"Residential"},1]
[{"$f":"IF('3. Rate Classes'!Q25=1, '3. Rate Classes'!C25, \"\")","v":"General Service Less Than 50 kW"},2]
[{"$f":"IF('3. Rate Classes'!Q26=1, '3. Rate Classes'!C26, \"\")","v":"General Service 50 to 2,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!Q27=1, '3. Rate Classes'!C27, \"\")","v":"General Service 3,000 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!Q28=1, '3. Rate Classes'!C28, \"\")","v":"Unmetered Scattered Load"},5]
[{"$f":"IF('3. Rate Classes'!Q29=1, '3. Rate Classes'!C29, \"\")","v":"Sentinel Lighting"},6]
[{"$f":"IF('3. Rate Classes'!Q30=1, '3. Rate Classes'!C30, \"\")","v":"Street Lighting"},7]
[{"$f":"IF('3. Rate Classes'!Q31=1, '3. Rate Classes'!C31, \"\")","v":""},8]
[{"$f":"IF('3. Rate Classes'!Q32=1, '3. Rate Classes'!C32, \"\")","v":""},9]
[{"$f":"IF('3. Rate Classes'!Q33=1, '3. Rate Classes'!C33, \"\")","v":""},10]
[{"$f":"IF('3. Rate Classes'!Q34=1, '3. Rate Classes'!C34, \"\")","v":""},11]
[{"$f":"IF('3. Rate Classes'!Q35=1, '3. Rate Classes'!C35, \"\")","v":""},12]
[{"$f":"IF('3. Rate Classes'!Q36=1, '3. Rate Classes'!C36, \"\")","v":""},13]
[{"$f":"IF('3. Rate Classes'!Q37=1, '3. Rate Classes'!C37, \"\")","v":""},14]
[{"$f":"IF('3. Rate Classes'!Q38=1, '3. Rate Classes'!C38, \"\")","v":""},15]
[{"$f":"IF('3. Rate Classes'!Q39=1, '3. Rate Classes'!C39, \"\")","v":""},16]
[{"$f":"IF('3. Rate Classes'!Q40=1, '3. Rate Classes'!C40, \"\")","v":""},17]
[{"$f":"IF('3. Rate Classes'!Q41=1, '3. Rate Classes'!C41, \"\")","v":""},18]
[{"$f":"IF('3. Rate Classes'!Q42=1, '3. Rate Classes'!C42, \"\")","v":""},19]
[{"$f":"IF('3. Rate Classes'!Q43=1, '3. Rate Classes'!C43, \"\")","v":""},20]
[{"$f":"IF('3. Rate Classes'!Q44=1, '3. Rate Classes'!C44, \"\")","v":""},21]
[{"$f":"IF('3. Rate Classes'!Q45=1, '3. Rate Classes'!C45, \"\")","v":""},22]