{"text_format":"1","workbook":"xlsx","n_sheets":15,"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","Sheet1"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":2,"defined_names":13,"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   ","Niagara Peninsula Energy Inc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory",null,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-2014-0096",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","Suzanne Wilson, Vice-President Finance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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","905-353-6004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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","Suzanne.Wilson@npei.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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","2014-09-23",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",2011,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":[[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],[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],[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],[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],[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],[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,7.3000000000000001E-3,null,null,5.0000000000000001E-3,null,null,null,{"$f":"IF(OR(ISBLANK(C24), ISERROR(FIND(\"Choose\", C24))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C24)","v":"C24"},{"$f":"IF(OR(C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,null,null,null,"kWh",null,6.6E-3,null,null,4.4000000000000003E-3,null,null,null,1,"C25",{"$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 4,999 kW",null,null,null,null,"kW",null,2.7218,null,null,1.7466999999999999,null,null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Unmetered Scattered Load",null,null,null,null,"kWh",null,6.6E-3,null,null,4.4000000000000003E-3,null,null,null,1,"C27","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Sentinel Lighting",null,null,null,null,"kW",null,2.0152000000000001,null,null,1.4595,null,null,null,1,"C28","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,null,null,null,"kW",null,2.0575999999999999,null,null,1.3420000000000001,null,null,null,1,"C29","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"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":[[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],[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],[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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$45,6,0))","v":"kWh"},null,412298278,null,1.056,null,{"$f":"IF(ISERROR(F27/(G27*30.4*24)), \"\", IF(D27=\"kW\", F27/(G27*30.4*24), \"\"))","v":""},null,{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), F27, F27*H27)","v":435386981.56800002},{"$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$45,6,0))","v":"kWh"},null,124179905,null,1.056,null,"",null,{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), F28, F28*H28)","v":131133979.68000001},{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), G28, G28)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 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$45,6,0))","v":"kW"},null,655968805,1721553.9692533722,null,null,0.52224912304239002,null,655968805,1721553.9692533722]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Unmetered Scattered Load"},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$45,6,0))","v":"kWh"},null,2247877,null,1.056,null,"",null,2373758.1120000002,0]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Sentinel Lighting"},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$45,6,0))","v":"kW"},null,265619,716.23040649278312,null,null,0.5083016946581328,null,265619,716.23040649278312]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street 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$45,6,0))","v":"kW"},null,7344781,20808.575811577328,null,null,0.48378418659698402,null,7344781,20808.575811577328]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":0},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$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF(ISERROR(F33/(G33*30.4*24)), \"\", IF(D33=\"kW\", F33/(G33*30.4*24), \"\"))","v":""},null,0,0]
[null,{"$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,3.8]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.82,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.98,null,2.0099999999999998]
[]
[]
[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,{"$f":"I39+I37","v":2.27}]
[]
[]
[null,"Niagara West Transformation Corporation","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW",null,1.77,null,1.77,null,1.77]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E54+E52","v":1.77},null,{"$f":"G54+G52","v":1.77},null,{"$f":"I54+I52","v":1.77}]
[]
[]
[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":[[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],[95,7,95,9],[95,11,95,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,156840.65013774106,{"$f":"IF(D24<>0,F24/D24,0)","v":3.6299999999999994},569331.55999999994,null,159331.74666666667,{"$f":"IF(H24<>0,J24/H24,0)","v":0.75},119498.81,null,117697.99999999999,{"$f":"IF(L24<>0,N24/L24,0)","v":1.85},217741.3,null,{"$f":"J24+N24","v":337240.11}]
[null,"February",null,150595.06060606064,{"$f":"IF(D25<>0,F25/D25,0)","v":3.63},546660.07000000007,null,154605.05333333334,{"$f":"IF(H25<>0,J25/H25,0)","v":0.75},115953.79000000001,null,115178.99999999999,{"$f":"IF(L25<>0,N25/L25,0)","v":1.85},213081.15,null,329034.94]
[null,"March",null,142781.92011019288,3.6299999999999994,518298.37000000005,null,146832.92000000001,0.75,110124.69,null,109296,1.85,202197.6,null,312322.29000000004]
[null,"April",null,135424.6694214876,3.63,491591.55,null,138017.06666666665,0.75000000000000011,103512.8,null,101562.99999999999,1.85,187891.55,null,291404.34999999998]
[null,"May",null,179281.68870523418,3.63,650792.53,null,180457.76,0.75,135343.32,null,134122,1.85,248125.7,null,383469.02]
[null,"June",null,202473.96969696973,3.6299999999999994,734980.51,null,202915.56,0.74999999999999989,152186.66999999998,null,149080,1.85,275798,null,427984.67]
[null,"July",null,227362.63636363638,3.63,825326.37,null,230155.02666666667,0.74999999999999989,172616.27,null,173373.65405405403,1.8499999999999999,320741.25999999995,null,493357.52999999991]
[null,"August",null,192907.24242424243,3.63,700253.29,null,180390.68,0.75000000000000011,135293.01,null,147854.28108108111,1.8499999999999999,273530.42000000004,null,408823.43000000005]
[null,"September",null,196766.8347107438,3.63,714263.61,null,201752.02666666667,0.74999999999999989,151314.01999999999,null,150518.54054054056,1.85,278459.30000000005,null,429773.32000000007]
[null,"October",null,128247.09641873276,3.6300000000000003,465536.95999999996,null,141833.35999999999,0.75000000000000011,106375.02,null,107045.85945945946,1.8500000000000003,198034.84000000003,null,304409.86000000004]
[null,"November",null,148447.42975206615,3.6299999999999994,538864.17000000004,null,152200.73333333334,0.75,114150.55,null,112894.35135135136,1.85,208854.55000000002,null,323005.10000000003]
[null,"December",null,155944.07438016532,3.6299999999999994,566076.99,null,164951.33333333334,0.75,123713.5,null,130707.45405405403,1.85,241808.78999999998,null,365522.29]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2017073.2727272729},{"$f":"IF(D37<>0,F37/D37,0)","v":3.63},{"$f":"SUM(F24:F35)","v":7321975.9800000004},null,{"$f":"SUM(H24:H35)","v":2053443.2666666664},{"$f":"IF(H37<>0,J37/H37,0)","v":0.75000000000000022},{"$f":"SUM(J24:J35)","v":1540082.4500000002},null,{"$f":"SUM(L24:L35)","v":1549332.1405405409},{"$f":"IF(L37<>0,N37/L37,0)","v":1.8499999999999994},{"$f":"SUM(N24:N35)","v":2866264.46},null,{"$f":"SUM(P24:P35)","v":4406346.91}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,38897.610062893087,{"$f":"IF(D43<>0,F43/D43,0)","v":3.18},123694.40000000002,null,40972.905124617959,{"$f":"IF(H43<>0,J43/H43,0)","v":0.7},28681.03358723257,null,46854.427247096581,{"$f":"IF(L43<>0,N43/L43,0)","v":1.63},76372.716412767419,null,{"$f":"J43+N43","v":105053.74999999999}]
[null,"February",null,34012.138364779872,{"$f":"IF(D44<>0,F44/D44,0)","v":3.18},108158.59999999999,null,33787.55158436262,{"$f":"IF(H44<>0,J44/H44,0)","v":0.7},23651.286109053832,null,43502.646558862674,{"$f":"IF(L44<>0,N44/L44,0)","v":1.63},70909.313890946156,null,94560.599999999991]
[null,"March",null,31508.635220125783,3.18,100197.45999999999,null,31404.264960918805,0.7,21982.985472643162,null,41958.732838869226,1.63,68392.734527356835,null,90375.72]
[null,"April",null,35027.952830188682,3.18,111388.89000000001,null,35137.988217057609,0.7,24596.591751940327,null,45475.913035619436,1.63,74125.738248059672,null,98722.33]
[null,"May",null,39963.201257861634,3.18,127082.98,null,39651.724051371384,0.7,27756.206835959965,null,33152.345499411065,1.63,54038.323164040034,null,81794.53]
[null,"June",null,40321.990411382612,3.18,128223.92950819671,null,40111.846313814458,0.7,28078.292419670117,null,19398.18528009779,1.6299999999999997,31619.042006559393,null,59697.334426229514]
[null,"July",null,41666.056758428698,3.1800000000000006,132498.06049180328,null,41448.907857608268,0.7,29014.235500325787,null,-675.79136598484138,1.6300000000000001,-1101.5399265552915,null,27912.695573770496]
[null,"August",null,36421.732704402515,3.18,115821.11,null,36234.026752239872,0.7,25363.818726567908,null,17509.473173884722,1.63,28540.441273432094,null,53904.26]
[null,"September",null,37955.031446540881,3.18,120697,null,37528.83118579584,0.7,26270.181830057085,null,16624.593969290134,1.63,27098.088169942916,null,53368.270000000004]
[null,"October",null,30560.468553459119,3.18,97182.290000000008,null,30321.428725455025,0.7,21225.000107818516,null,39892.59502587821,1.6300000000000001,65024.929892181484,null,86249.93]
[null,"November",null,34073.72012578616,3.18,108354.43,null,33834.84181551759,0.7,23684.38927086231,null,44134.96363750779,1.6299999999999997,71939.990729137688,null,95624.38]
[null,"December",null,35806.981132075467,3.18,113866.2,null,33812.175998227744,0.7,23668.52319875942,null,37110.415215485016,1.63,60489.976801240577,null,84158.5]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":436215.51886792446},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1800000000000006},{"$f":"SUM(F43:F54)","v":1387165.35},null,{"$f":"SUM(H43:H54)","v":434246.49258698709},{"$f":"IF(H56<>0,J56/H56,0)","v":0.70000000000000018},{"$f":"SUM(J43:J54)","v":303972.54481089104},null,{"$f":"SUM(L43:L54)","v":384938.50011601782},{"$f":"IF(L56<>0,N56/L56,0)","v":1.63},{"$f":"SUM(N43:N54)","v":627449.75518910901},null,{"$f":"SUM(P43:P54)","v":931422.29999999993}]
[]
[null,"Niagara West Transformation Corporation",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,15102.751412429378,{"$f":"IF(L62<>0,N62/L62,0)","v":1.77},26731.87,null,{"$f":"J62+N62","v":26731.87}]
[null,"February",null,null,0,null,null,null,0,null,null,13760.062146892657,1.77,24355.31,null,24355.31]
[null,"March",null,null,0,null,null,null,0,null,null,13153.920903954802,1.7699999999999998,23282.44,null,23282.44]
[null,"April",null,null,0,null,null,null,0,null,null,13064.06779661017,1.77,23123.4,null,23123.4]
[null,"May",null,null,0,null,null,null,0,null,null,13879.762711864407,1.77,24567.18,null,24567.18]
[null,"June",null,null,0,null,null,null,0,null,null,16054.559322033898,1.77,28416.57,null,28416.57]
[null,"July",null,null,0,null,null,null,0,null,null,18675.892655367232,1.77,33056.33,null,33056.33]
[null,"August",null,null,0,null,null,null,0,null,null,16992.677966101695,1.77,30077.040000000001,null,30077.040000000001]
[null,"September",null,null,0,null,null,null,0,null,null,17269.988700564973,1.77,30567.88,null,30567.88]
[null,"October",null,null,0,null,null,null,0,null,null,11863.361581920904,1.77,20998.15,null,20998.15]
[null,"November",null,null,0,null,null,null,0,null,null,14316.74011299435,1.77,25340.63,null,25340.63]
[null,"December",null,null,0,null,null,null,0,null,null,13911.011299435029,1.77,24622.49,null,24622.49]
[]
[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,{"$f":"SUM(L62:L73)","v":178044.79661016949},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7699999999999998},{"$f":"SUM(N62:N73)","v":315139.28999999998},null,{"$f":"SUM(P62:P73)","v":315139.28999999998}]
[]
[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,{"$f":"D24+D43+D62+D81","v":195738.26020063413},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5405748436184106},{"$f":"F24+F43+F62+F81","v":693025.96},null,{"$f":"H24+H43+H62+H81","v":200304.65179128462},{"$f":"IF(H100<>0,J100/H100,0)","v":0.73977235307362932},{"$f":"J24+J43+J62+J81","v":148179.84358723258},null,{"$f":"L24+L43+L62+L81","v":179655.17865952593},{"$f":"IF(L100<>0,N100/L100,0)","v":1.7858983459687487},{"$f":"N24+N43+N62+N81","v":320845.8864127674},null,{"$f":"J100+N100","v":469025.73}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184607.19897084052},3.5470917366739929,{"$f":"F25+F44+F63+F82","v":654818.67000000004},null,{"$f":"H25+H44+H63+H82","v":188392.60491769598},0.74103267572548193,{"$f":"J25+J44+J63+J82","v":139605.07610905383},null,{"$f":"L25+L44+L63+L82","v":172441.7087057553},1.7881159738279431,{"$f":"N25+N44+N63+N82","v":308345.77389094612},null,447950.85]
[null,"March",null,174290.55533031866,3.5486479966043794,618495.83000000007,null,178237.18496091882,0.74119031615995146,132107.67547264317,null,164408.65374282401,1.7874532017459792,293872.77452735684,null,425980.45]
[null,"April",null,170452.62225167628,3.5375251611540994,602980.43999999994,null,173155.05488372425,0.73985360599473904,128109.39175194033,null,160102.9808322296,1.7809830070987616,285140.68824805965,null,413250.07999999996]
[null,"May",null,219244.8899630958,3.547975554326193,777875.51,null,220109.4840513714,0.74099272704621011,163099.52683595999,null,181154.10821127545,1.8036091281075544,326731.20316404005,null,489830.73000000004]
[null,"June",null,242795.96010835233,3.5552668962159633,863204.43950819666,null,243027.40631381446,0.74174746442752648,180264.9624196701,null,184532.74460213169,1.8199133857280736,335833.61200655939,null,516098.57442622946]
[null,"July",null,269028.6931220651,3.5603058520498188,957824.43049180321,null,271603.93452427496,0.74236960467266278,201630.50550032579,null,191373.75534343644,1.8429697919680872,352696.05007344467,null,554326.55557377043]
[null,"August",null,229328.97512864496,3.5585315791090633,816074.4,null,216624.70675223987,0.74163668186896115,160656.82872656791,null,182356.43222106755,1.8214213627012343,332147.90127343213,null,492804.73000000004]
[null,"September",null,234721.86615728468,3.5572340305121024,834960.61,null,239280.8578524625,0.74215799551986394,177584.20183005708,null,184413.12321039569,1.8226754274231336,336125.26816994295,null,513709.47000000003]
[null,"October",null,158807.56497219187,3.543403301338544,562719.25,null,172154.788725455,0.74119355640643547,127600.02010781852,null,158801.81606725857,1.7887573765017415,284057.91989218153,null,411657.94000000006]
[null,"November",null,182521.14987785229,3.5459923435346257,647218.60000000009,null,186035.57514885091,0.7409063517049238,137834.93927086232,null,171346.0551018535,1.7866484906650539,306135.17072913772,null,443970.11000000004]
[null,"December",null,191751.0555122408,3.5459684338300526,679943.19,null,198763.5093315611,0.74149437034193599,147382.02319875942,null,181728.88056897407,1.7989504792946744,326921.25680124055,null,474303.27999999997]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2453288.7915951973},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5499861899002405},{"$f":"SUM(F100:F111)","v":8709141.3300000001},null,{"$f":"SUM(H100:H111)","v":2487689.7592536542},{"$f":"IF(H113<>0,J113/H113,0)","v":0.74127209309417108},{"$f":"SUM(J100:J111)","v":1844054.9948108909},null,{"$f":"SUM(L100:L111)","v":2112315.4372667279},{"$f":"IF(L113<>0,N113/L113,0)","v":1.803165113501064},{"$f":"SUM(N100:N111)","v":3808853.5051891091},null,{"$f":"SUM(P100:P111)","v":5652908.5000000009}]
[]
[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":5652908.5000000009}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'6. Historical Wholesale'!D24","v":156840.65013774106},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.82},{"$f":"D24*E24","v":599131.28352617088},null,{"$f":"'6. Historical Wholesale'!H24","v":159331.74666666667},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.82},{"$f":"H24*I24","v":130652.03226666666},null,{"$f":"'6. Historical Wholesale'!L24","v":117697.99999999999},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":1.98},{"$f":"L24*M24","v":233042.03999999998},null,{"$f":"J24+N24","v":363694.07226666663}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":150595.06060606064},{"$f":"E24","v":3.82},{"$f":"D25*E25","v":575273.13151515159},null,{"$f":"'6. Historical Wholesale'!H25","v":154605.05333333334},{"$f":"I24","v":0.82},{"$f":"H25*I25","v":126776.14373333333},null,{"$f":"'6. Historical Wholesale'!L25","v":115178.99999999999},{"$f":"M24","v":1.98},{"$f":"L25*M25","v":228054.41999999995},null,354830.56373333326]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":142781.92011019288},{"$f":"E25","v":3.82},545426.93482093676,null,{"$f":"'6. Historical Wholesale'!H26","v":146832.92000000001},{"$f":"I25","v":0.82},120402.99440000001,null,{"$f":"'6. Historical Wholesale'!L26","v":109296},{"$f":"M25","v":1.98},216406.08,null,336809.07439999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":135424.6694214876},3.82,517322.23719008261,null,{"$f":"'6. Historical Wholesale'!H27","v":138017.06666666665},0.82,113173.99466666665,null,{"$f":"'6. Historical Wholesale'!L27","v":101562.99999999999},1.98,201094.73999999996,null,314268.7346666666]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":179281.68870523418},3.82,684856.05085399456,null,{"$f":"'6. Historical Wholesale'!H28","v":180457.76},0.82,147975.36319999999,null,{"$f":"'6. Historical Wholesale'!L28","v":134122},1.98,265561.56,null,413536.92319999996]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":202473.96969696973},3.82,773450.56424242433,null,{"$f":"'6. Historical Wholesale'!H29","v":202915.56},0.82,166390.7592,null,{"$f":"'6. Historical Wholesale'!L29","v":149080},1.98,295178.40000000002,null,461569.15919999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":227362.63636363638},3.82,868525.27090909099,null,{"$f":"'6. Historical Wholesale'!H30","v":230155.02666666667},0.82,188727.12186666665,null,{"$f":"'6. Historical Wholesale'!L30","v":173373.65405405403},1.98,343279.835027027,null,532006.95689369366]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":192907.24242424243},3.82,736905.66606060602,null,{"$f":"'6. Historical Wholesale'!H31","v":180390.68},0.82,147920.35759999999,null,{"$f":"'6. Historical Wholesale'!L31","v":147854.28108108111},1.98,292751.47654054058,null,440671.83414054057]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":196766.8347107438},3.82,751649.30859504128,null,{"$f":"'6. Historical Wholesale'!H32","v":201752.02666666667},0.82,165436.66186666666,null,{"$f":"'6. Historical Wholesale'!L32","v":150518.54054054056},1.98,298026.7102702703,null,463463.37213693699]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":128247.09641873276},3.82,489903.90831955912,null,{"$f":"'6. Historical Wholesale'!H33","v":141833.35999999999},0.82,116303.35519999998,null,{"$f":"'6. Historical Wholesale'!L33","v":107045.85945945946},1.98,211950.80172972972,null,328254.15692972968]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":148447.42975206615},3.82,567069.18165289261,null,{"$f":"'6. Historical Wholesale'!H34","v":152200.73333333334},0.82,124804.60133333332,null,{"$f":"'6. Historical Wholesale'!L34","v":112894.35135135136},1.98,223530.81567567569,null,348335.41700900905]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":155944.07438016532},3.82,595706.36413223145,null,{"$f":"'6. Historical Wholesale'!H35","v":164951.33333333334},0.82,135260.09333333332,null,{"$f":"'6. Historical Wholesale'!L35","v":130707.45405405403},1.98,258800.75902702697,null,394060.85236036032]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2017073.2727272729},{"$f":"IF(D37<>0,F37/D37,0)","v":3.819999999999999},{"$f":"SUM(F24:F35)","v":7705219.9018181805},null,{"$f":"SUM(H24:H35)","v":2053443.2666666664},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000000000000006},{"$f":"SUM(J24:J35)","v":1683823.4786666667},null,{"$f":"SUM(L24:L35)","v":1549332.1405405409},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":3067677.6382702705},null,{"$f":"SUM(P24:P35)","v":4751501.116936937}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":38897.610062893087},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.3765000000000001},{"$f":"D43*E43","v":131337.78037735852},null,{"$f":"'6. Historical Wholesale'!H43","v":40972.905124617959},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.7167},{"$f":"H43*I43","v":29365.281102813693},null,{"$f":"'6. Historical Wholesale'!L43","v":46854.427247096581},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.62},{"$f":"L43*M43","v":75904.172140296461},null,{"$f":"J43+N43","v":105269.45324311015}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":34012.138364779872},{"$f":"E43","v":3.3765000000000001},{"$f":"D44*E44","v":114841.98518867925},null,{"$f":"'6. Historical Wholesale'!H44","v":33787.55158436262},{"$f":"I43","v":0.7167},{"$f":"H44*I44","v":24215.538220512692},null,{"$f":"'6. Historical Wholesale'!L44","v":43502.646558862674},{"$f":"M43","v":1.62},{"$f":"L44*M44","v":70474.287425357543},null,94689.825645870238]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":31508.635220125783},{"$f":"E44","v":3.3765000000000001},106388.90682075471,null,{"$f":"'6. Historical Wholesale'!H45","v":31404.264960918805},{"$f":"I44","v":0.7167},22507.436697490506,null,{"$f":"'6. Historical Wholesale'!L45","v":41958.732838869226},{"$f":"M44","v":1.62},67973.147198968145,null,90480.583896458644]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":35027.952830188682},3.3765000000000001,118271.88273113209,null,{"$f":"'6. Historical Wholesale'!H46","v":35137.988217057609},0.7167,25183.396155165188,null,{"$f":"'6. Historical Wholesale'!L46","v":45475.913035619436},{"$f":"M45","v":1.62},73670.979117703493,null,98854.375272868681]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":39963.201257861634},3.3765000000000001,134935.74904716981,null,{"$f":"'6. Historical Wholesale'!H47","v":39651.724051371384},0.7167,28418.390627617871,null,{"$f":"'6. Historical Wholesale'!L47","v":33152.345499411065},1.62,53706.799709045932,null,82125.1903366638]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":40321.990411382612},3.3765000000000001,136147.2006240334,null,{"$f":"'6. Historical Wholesale'!H48","v":40111.846313814458},0.7167,28748.160253110822,null,{"$f":"'6. Historical Wholesale'!L48","v":19398.18528009779},1.62,31425.060153758423,null,60173.220406869244]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":41666.056758428698},3.3765000000000001,140685.44064483451,null,{"$f":"'6. Historical Wholesale'!H49","v":41448.907857608268},0.7167,29706.432261547845,null,{"$f":"'6. Historical Wholesale'!L49","v":-675.79136598484138},1.62,-1094.7820128954431,null,28611.6502486524]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":36421.732704402515},3.3765000000000001,122977.98047641509,null,{"$f":"'6. Historical Wholesale'!H50","v":36234.026752239872},0.7167,25968.926973330315,null,{"$f":"'6. Historical Wholesale'!L50","v":17509.473173884722},1.62,28365.346541693252,null,54334.273515023568]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":37955.031446540881},3.3765000000000001,128155.16367924529,null,{"$f":"'6. Historical Wholesale'!H51","v":37528.83118579584},0.7167,26896.91331085988,null,{"$f":"'6. Historical Wholesale'!L51","v":16624.593969290134},1.62,26931.842230250018,null,53828.755541109902]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":30560.468553459119},3.3765000000000001,103187.42207075472,null,{"$f":"'6. Historical Wholesale'!H52","v":30321.428725455025},0.7167,21731.367967533617,null,{"$f":"'6. Historical Wholesale'!L52","v":39892.59502587821},1.62,64626.003941922703,null,86357.371909456328]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":34073.72012578616},3.3765000000000001,115049.91600471697,null,{"$f":"'6. Historical Wholesale'!H53","v":33834.84181551759},0.7167,24249.431129181456,null,{"$f":"'6. Historical Wholesale'!L53","v":44134.96363750779},1.62,71498.641092762628,null,95748.07222194408]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":35806.981132075467},3.3765000000000001,120902.27179245281,null,{"$f":"'6. Historical Wholesale'!H54","v":33812.175998227744},0.7167,24233.186537929825,null,{"$f":"'6. Historical Wholesale'!L54","v":37110.415215485016},1.62,60118.87264908573,null,84352.059187015548]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":436215.51886792446},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3765000000000005},{"$f":"SUM(F43:F54)","v":1472881.6994575472},null,{"$f":"SUM(H43:H54)","v":434246.49258698709},{"$f":"IF(H56<>0,J56/H56,0)","v":0.71670000000000023},{"$f":"SUM(J43:J54)","v":311224.46123709372},null,{"$f":"SUM(L43:L54)","v":384938.50011601782},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999999},{"$f":"SUM(N43:N54)","v":623600.37018794881},null,{"$f":"SUM(P43:P54)","v":934824.83142504259}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Niagara West Transformation Corporation"},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,{"$f":"'6. Historical Wholesale'!L62","v":15102.751412429378},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":1.77},{"$f":"L62*M62","v":26731.87},null,{"$f":"J62+N62","v":26731.87}]
[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,{"$f":"'6. Historical Wholesale'!L63","v":13760.062146892657},{"$f":"M62","v":1.77},{"$f":"L63*M63","v":24355.31},null,24355.31]
[null,"March",null,{"$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":13153.920903954802},{"$f":"M63","v":1.77},23282.44,null,23282.44]
[null,"April",null,{"$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":13064.06779661017},{"$f":"M64","v":1.77},23123.4,null,23123.4]
[null,"May",null,{"$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":13879.762711864407},1.77,24567.18,null,24567.18]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":16054.559322033898},1.77,28416.57,null,28416.57]
[null,"July",null,{"$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":18675.892655367232},1.77,33056.33,null,33056.33]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":16992.677966101695},1.77,30077.040000000001,null,30077.040000000001]
[null,"September",null,{"$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":17269.988700564973},1.77,30567.88,null,30567.88]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":11863.361581920904},1.77,20998.15,null,20998.15]
[null,"November",null,{"$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":14316.74011299435},1.77,25340.63,null,25340.63]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":13911.011299435029},1.77,24622.49,null,24622.49]
[]
[null,"Total",null,{"$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":178044.79661016949},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7699999999999998},{"$f":"SUM(N62:N73)","v":315139.28999999998},null,{"$f":"SUM(P62:P73)","v":315139.28999999998}]
[]
[null,{"$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":195738.26020063413},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7318665403217013},{"$f":"F24+F43+F62+F81","v":730469.06390352943},null,{"$f":"H24+H43+H62+H81","v":200304.65179128462},{"$f":"IF(H100<>0,J100/H100,0)","v":0.79886968145011805},{"$f":"J24+J43+J62+J81","v":160017.31336948037},null,{"$f":"L24+L43+L62+L81","v":179655.17865952593},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8684575899504563},{"$f":"N24+N43+N62+N81","v":335678.08214029646},null,{"$f":"J100+N100","v":495695.39550977683}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184607.19897084052},3.7382893004775912,{"$f":"F25+F44+F63+F82","v":690115.11670383089},null,{"$f":"H25+H44+H63+H82","v":188392.60491769598},0.80147350804884565,{"$f":"J25+J44+J63+J82","v":150991.68195384601},null,{"$f":"L25+L44+L63+L82","v":172441.7087057553},1.8724241359514036,{"$f":"N25+N44+N63+N82","v":322884.01742535748},null,473875.69937920349]
[null,"March",null,174290.55533031866,3.7398230810978723,651815.84164169151,null,178237.18496091882,0.80179919318645976,142910.43109749051,null,164408.65374282401,1.8713228300027771,307661.66719896812,null,450572.0982964586]
[null,"April",null,170452.62225167628,3.7288609088263178,635594.11992121465,null,173155.05488372425,0.79903754998513044,138357.39082183182,null,160102.9808322296,1.8606094500505188,297889.11911770346,null,436246.50993953529]
[null,"May",null,219244.8899630958,3.7391603518748147,819791.79990116437,null,220109.4840513714,0.80139097407746995,176393.75382761785,null,181154.10821127545,1.8980278344449093,343835.5397090459,null,520229.29353666375]
[null,"June",null,242795.96010835233,3.7463463743817336,909597.76486645779,null,243027.40631381446,0.80295026150726978,195138.91945311084,null,184532.74460213169,1.9238863591348618,355020.03015375847,null,550158.94960686937]
[null,"July",null,269028.6931220651,3.7513125452979885,1009210.7115539255,null,271603.93452427496,0.80423560325372123,218433.55412821448,null,191373.75534343644,1.9607776538675801,375241.38301413157,null,593674.93714234605]
[null,"August",null,229328.97512864496,3.7495639007441541,859883.64653702115,null,216624.70675223987,0.80272138474127364,173889.28457333031,null,182356.43222106755,1.9258649602032549,351193.86308223382,null,525083.14765556413]
[null,"September",null,234721.86615728468,3.7482850945158162,879804.47227428656,null,239280.8578524625,0.80379841874403901,192333.57517752654,null,184413.12321039569,1.9278803282069172,355526.43250052031,null,547860.00767804682]
[null,"October",null,158807.56497219187,3.734654142541431,593091.33039031387,null,172154.788725455,0.80180588753569537,138034.72316753358,null,158801.81606725857,1.8738762757323773,297574.95567165245,null,435609.67883918603]
[null,"November",null,182521.14987785229,3.7372057874613476,682119.09765760961,null,186035.57514885091,0.80121252262237252,149054.03246251479,null,171346.0551018535,1.8697254896122368,320370.08676843834,null,469424.11923095316]
[null,"December",null,191751.0555122408,3.737182223119174,716608.63592468423,null,198763.5093315611,0.80242736912643975,159493.27987126313,null,181728.88056897407,1.8904101571556395,343542.1216761127,null,503035.40154737583]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2453288.7915951973},{"$f":"IF(D113<>0,F113/D113,0)","v":3.741141944935015},{"$f":"SUM(F100:F111)","v":9178101.601275729},null,{"$f":"SUM(H100:H111)","v":2487689.7592536542},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8019681443325577},{"$f":"SUM(J100:J111)","v":1995047.9399037601},null,{"$f":"SUM(L100:L111)","v":2112315.4372667279},{"$f":"IF(L113<>0,N113/L113,0)","v":1.896694607147501},{"$f":"SUM(N100:N111)","v":4006417.2984582186},null,{"$f":"SUM(P100:P111)","v":6001465.2383619798}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":6001465.2383619798}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'6. Historical Wholesale'!D24","v":156840.65013774106},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.8},{"$f":"D24*E24","v":595994.47052341595},null,{"$f":"'6. Historical Wholesale'!H24","v":159331.74666666667},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":137025.30213333335},null,{"$f":"'6. Historical Wholesale'!L24","v":117697.99999999999},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2.0099999999999998},{"$f":"L24*M24","v":236572.97999999995},null,{"$f":"J24+N24","v":373598.28213333327}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":150595.06060606064},{"$f":"E24","v":3.8},572261.23030303034,null,{"$f":"'6. Historical Wholesale'!H25","v":154605.05333333334},{"$f":"I24","v":0.86},132960.34586666667,null,{"$f":"'6. Historical Wholesale'!L25","v":115178.99999999999},{"$f":"M24","v":2.0099999999999998},231509.78999999995,null,364470.13586666662]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":142781.92011019288},3.8,542571.29641873296,null,{"$f":"'6. Historical Wholesale'!H26","v":146832.92000000001},0.86,126276.31120000001,null,{"$f":"'6. Historical Wholesale'!L26","v":109296},2.0099999999999998,219684.95999999996,null,345961.27119999996]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":135424.6694214876},3.8,514613.74380165286,null,{"$f":"'6. Historical Wholesale'!H27","v":138017.06666666665},0.86,118694.67733333331,null,{"$f":"'6. Historical Wholesale'!L27","v":101562.99999999999},2.0099999999999998,204141.62999999995,null,322836.30733333324]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":179281.68870523418},3.8,681270.4170798898,null,{"$f":"'6. Historical Wholesale'!H28","v":180457.76},0.86,155193.67360000001,null,{"$f":"'6. Historical Wholesale'!L28","v":134122},2.0099999999999998,269585.21999999997,null,424778.89359999995]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":202473.96969696973},3.8,769401.08484848496,null,{"$f":"'6. Historical Wholesale'!H29","v":202915.56},0.86,174507.38159999999,null,{"$f":"'6. Historical Wholesale'!L29","v":149080},2.0099999999999998,299650.8,null,474158.18160000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":227362.63636363638},3.8,863978.01818181819,null,{"$f":"'6. Historical Wholesale'!H30","v":230155.02666666667},0.86,197933.32293333334,null,{"$f":"'6. Historical Wholesale'!L30","v":173373.65405405403},2.0099999999999998,348481.04464864859,null,546414.36758198193]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":192907.24242424243},3.8,733047.52121212124,null,{"$f":"'6. Historical Wholesale'!H31","v":180390.68},0.86,155135.98480000001,null,{"$f":"'6. Historical Wholesale'!L31","v":147854.28108108111},2.0099999999999998,297187.104972973,null,452323.08977297298]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":196766.8347107438},3.8,747713.97190082644,null,{"$f":"'6. Historical Wholesale'!H32","v":201752.02666666667},0.86,173506.74293333333,null,{"$f":"'6. Historical Wholesale'!L32","v":150518.54054054056},2.0099999999999998,302542.26648648648,null,476049.00941981981]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":128247.09641873276},3.8,487338.96639118448,null,{"$f":"'6. Historical Wholesale'!H33","v":141833.35999999999},0.86,121976.68959999998,null,{"$f":"'6. Historical Wholesale'!L33","v":107045.85945945946},2.0099999999999998,215162.17751351348,null,337138.86711351346]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":148447.42975206615},3.8,564100.23305785132,null,{"$f":"'6. Historical Wholesale'!H34","v":152200.73333333334},0.86,130892.63066666666,null,{"$f":"'6. Historical Wholesale'!L34","v":112894.35135135136},2.0099999999999998,226917.64621621621,null,357810.27688288287]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":155944.07438016532},3.8,592587.48264462815,null,{"$f":"'6. Historical Wholesale'!H35","v":164951.33333333334},0.86,141858.14666666667,null,{"$f":"'6. Historical Wholesale'!L35","v":130707.45405405403},2.0099999999999998,262721.98264864855,null,404580.12931531522]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2017073.2727272729},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7999999999999994},{"$f":"SUM(F24:F35)","v":7664878.4363636356},null,{"$f":"SUM(H24:H35)","v":2053443.2666666664},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86000000000000021},{"$f":"SUM(J24:J35)","v":1765961.2093333334},null,{"$f":"SUM(L24:L35)","v":1549332.1405405409},{"$f":"IF(L37<>0,N37/L37,0)","v":2.0099999999999993},{"$f":"SUM(N24:N35)","v":3114157.6024864865},null,{"$f":"SUM(P24:P35)","v":4880118.8118198197}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":38897.610062893087},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.3765000000000001},{"$f":"D43*E43","v":131337.78037735852},null,{"$f":"'6. Historical Wholesale'!H43","v":40972.905124617959},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.7167},{"$f":"H43*I43","v":29365.281102813693},null,{"$f":"'6. Historical Wholesale'!L43","v":46854.427247096581},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.62},{"$f":"L43*M43","v":75904.172140296461},null,{"$f":"J43+N43","v":105269.45324311015}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":34012.138364779872},{"$f":"E43","v":3.3765000000000001},114841.98518867925,null,{"$f":"'6. Historical Wholesale'!H44","v":33787.55158436262},{"$f":"I43","v":0.7167},24215.538220512692,null,{"$f":"'6. Historical Wholesale'!L44","v":43502.646558862674},{"$f":"M43","v":1.62},70474.287425357543,null,94689.825645870238]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":31508.635220125783},3.3765000000000001,106388.90682075471,null,{"$f":"'6. Historical Wholesale'!H45","v":31404.264960918805},0.7167,22507.436697490506,null,{"$f":"'6. Historical Wholesale'!L45","v":41958.732838869226},1.62,67973.147198968145,null,90480.583896458644]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":35027.952830188682},3.3765000000000001,118271.88273113209,null,{"$f":"'6. Historical Wholesale'!H46","v":35137.988217057609},0.7167,25183.396155165188,null,{"$f":"'6. Historical Wholesale'!L46","v":45475.913035619436},1.62,73670.979117703493,null,98854.375272868681]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":39963.201257861634},3.3765000000000001,134935.74904716981,null,{"$f":"'6. Historical Wholesale'!H47","v":39651.724051371384},0.7167,28418.390627617871,null,{"$f":"'6. Historical Wholesale'!L47","v":33152.345499411065},1.62,53706.799709045932,null,82125.1903366638]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":40321.990411382612},3.3765000000000001,136147.2006240334,null,{"$f":"'6. Historical Wholesale'!H48","v":40111.846313814458},0.7167,28748.160253110822,null,{"$f":"'6. Historical Wholesale'!L48","v":19398.18528009779},1.62,31425.060153758423,null,60173.220406869244]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":41666.056758428698},3.3765000000000001,140685.44064483451,null,{"$f":"'6. Historical Wholesale'!H49","v":41448.907857608268},0.7167,29706.432261547845,null,{"$f":"'6. Historical Wholesale'!L49","v":-675.79136598484138},1.62,-1094.7820128954431,null,28611.6502486524]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":36421.732704402515},3.3765000000000001,122977.98047641509,null,{"$f":"'6. Historical Wholesale'!H50","v":36234.026752239872},0.7167,25968.926973330315,null,{"$f":"'6. Historical Wholesale'!L50","v":17509.473173884722},1.62,28365.346541693252,null,54334.273515023568]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":37955.031446540881},3.3765000000000001,128155.16367924529,null,{"$f":"'6. Historical Wholesale'!H51","v":37528.83118579584},0.7167,26896.91331085988,null,{"$f":"'6. Historical Wholesale'!L51","v":16624.593969290134},1.62,26931.842230250018,null,53828.755541109902]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":30560.468553459119},3.3765000000000001,103187.42207075472,null,{"$f":"'6. Historical Wholesale'!H52","v":30321.428725455025},0.7167,21731.367967533617,null,{"$f":"'6. Historical Wholesale'!L52","v":39892.59502587821},1.62,64626.003941922703,null,86357.371909456328]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":34073.72012578616},3.3765000000000001,115049.91600471697,null,{"$f":"'6. Historical Wholesale'!H53","v":33834.84181551759},0.7167,24249.431129181456,null,{"$f":"'6. Historical Wholesale'!L53","v":44134.96363750779},1.62,71498.641092762628,null,95748.07222194408]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":35806.981132075467},3.3765000000000001,120902.27179245281,null,{"$f":"'6. Historical Wholesale'!H54","v":33812.175998227744},0.7167,24233.186537929825,null,{"$f":"'6. Historical Wholesale'!L54","v":37110.415215485016},1.62,60118.87264908573,null,84352.059187015548]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":436215.51886792446},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3765000000000005},{"$f":"SUM(F43:F54)","v":1472881.6994575472},null,{"$f":"SUM(H43:H54)","v":434246.49258698709},{"$f":"IF(H56<>0,J56/H56,0)","v":0.71670000000000023},{"$f":"SUM(J43:J54)","v":311224.46123709372},null,{"$f":"SUM(L43:L54)","v":384938.50011601782},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999999},{"$f":"SUM(N43:N54)","v":623600.37018794881},null,{"$f":"SUM(P43:P54)","v":934824.83142504259}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Niagara West Transformation Corporation"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$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":15102.751412429378},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":1.77},{"$f":"L62*M62","v":26731.87},null,{"$f":"J62+N62","v":26731.87}]
[null,"February",null,{"$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":13760.062146892657},{"$f":"M62","v":1.77},24355.31,null,24355.31]
[null,"March",null,{"$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":13153.920903954802},1.77,23282.44,null,23282.44]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":13064.06779661017},1.77,23123.4,null,23123.4]
[null,"May",null,{"$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":13879.762711864407},1.77,24567.18,null,24567.18]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":16054.559322033898},1.77,28416.57,null,28416.57]
[null,"July",null,{"$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":18675.892655367232},1.77,33056.33,null,33056.33]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":16992.677966101695},1.77,30077.040000000001,null,30077.040000000001]
[null,"September",null,{"$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":17269.988700564973},1.77,30567.88,null,30567.88]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":11863.361581920904},1.77,20998.15,null,20998.15]
[null,"November",null,{"$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":14316.74011299435},1.77,25340.63,null,25340.63]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":13911.011299435029},1.77,24622.49,null,24622.49]
[]
[null,"Total",null,{"$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":178044.79661016949},{"$f":"IF(L75<>0,N75/L75,0)","v":1.7699999999999998},{"$f":"SUM(N62:N73)","v":315139.28999999998},null,{"$f":"SUM(P62:P73)","v":315139.28999999998}]
[]
[null,{"$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,{"$f":"D24+D43+D62+D81","v":195738.26020063413},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7158409917164379},{"$f":"F24+F43+F62+F81","v":727332.2509007745},null,200304.65179128462,{"$f":"IF(H100<>0,J100/H100,0)","v":0.83068756390902154},{"$f":"J24+J43+J62+J81","v":166390.58323614704},null,179655.17865952593,{"$f":"IF(L100<>0,N100/L100,0)","v":1.8881115739120966},{"$f":"N24+N43+N62+N81","v":339209.02214029641},null,{"$f":"J100+N100","v":505599.60537644348}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":184607.19897084052},3.7219741121809684,687103.21549170953,null,188392.60491769598,0.83429964862923134,{"$f":"J25+J44+J63+J82","v":157175.88408717935},null,172441.7087057553,1.8924620376048604,{"$f":"N25+N44+N63+N82","v":326339.38742535748},null,483515.2715125368]
[null,"March",null,174290.55533031866,3.7234387256932333,648960.20323948772,null,178237.18496091882,0.83475144611442098,{"$f":"J26+J45+J64+J83","v":148783.74789749051},null,164408.65374282401,1.8912663057587979,{"$f":"N26+N45+N64+N83","v":310940.54719896812},null,459724.29509645863]
[null,"April",null,170452.62225167628,3.7129709016639132,632885.6265327849,null,173155.05488372425,0.8309204347809217,{"$f":"J27+J46+J65+J84","v":143878.07348849851},null,160102.9808322296,1.8796402637440679,{"$f":"N27+N46+N65+N84","v":300936.00911770348},null,444814.08260620199]
[null,"May",null,219244.8899630958,3.7228058827936503,816206.16612705961,null,220109.4840513714,0.83418515571443808,{"$f":"J28+J47+J66+J85","v":183612.06422761787},null,181154.10821127545,1.9202390889382783,{"$f":"N28+N47+N66+N85","v":347859.19970904588},null,531471.26393666374]
[null,"June",null,242795.96010835233,3.7296678456610239,905548.2854725183,null,243027.40631381446,0.83634823304929096,{"$f":"J29+J48+J67+J86","v":203255.54185311083},null,184532.74460213169,1.948122708134292,{"$f":"N29+N48+N67+N86","v":359492.43015375844},null,562747.97200686927]
[null,"July",null,269028.6931220651,3.7344100629846633,1004663.4588266527,null,271603.93452427496,0.83813128699185169,{"$f":"J30+J49+J68+J87","v":227639.75519488117},null,191373.75534343644,1.9879559344645594,{"$f":"N30+N49+N68+N87","v":380442.59263575316},null,608082.34783063433]
[null,"August",null,229328.97512864496,3.7327402750059742,856025.50168853637,null,216624.70675223987,0.83603073023644259,{"$f":"J31+J50+J69+J88","v":181104.91177333033},null,182356.43222106755,1.9501889085192385,{"$f":"N31+N50+N69+N88","v":355629.49151466624},null,536734.40328799654]
[null,"September",null,234721.86615728468,3.7315191376041672,875869.13558007171,null,239280.8578524625,0.83752481515993027,{"$f":"J32+J51+J70+J89","v":200403.6562441932},null,184413.12321039569,1.9523664175784661,{"$f":"N32+N51+N70+N89","v":360041.98871673649},null,560445.64496092964]
[null,"October",null,158807.56497219187,3.7185028847041623,590526.38846193918,null,172154.788725455,0.83476073266084383,{"$f":"J33+J52+J71+J90","v":143708.0575675336},null,158801.81606725857,1.8940988138828452,{"$f":"N33+N52+N71+N90","v":300786.33145543619},null,444494.38902296976]
[null,"November",null,182521.14987785229,3.7209394610820308,679150.14906256832,null,186035.57514885091,0.83393760398631156,{"$f":"J34+J53+J72+J91","v":155142.06179584813},null,171346.0551018535,1.8894915153811247,{"$f":"N34+N53+N72+N91","v":323756.91730897885},null,478898.97910482698]
[null,"December",null,191751.0555122408,3.720916959393394,713489.75443708093,null,198763.5093315611,0.83562286539998865,{"$f":"J35+J54+J73+J92","v":166091.33320459648},null,181728.88056897407,1.9119874849273431,{"$f":"N35+N54+N73+N92","v":347463.34529773425},null,513554.67850233073]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2453288.7915951973},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7246981142727815},{"$f":"SUM(F100:F111)","v":9137760.1358211823},null,{"$f":"SUM(H100:H111)","v":2487689.7592536542},{"$f":"IF(H113<>0,J113/H113,0)","v":0.8349858188078948},{"$f":"SUM(J100:J111)","v":2077185.6705704271},null,{"$f":"SUM(L100:L111)","v":2112315.4372667279},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9186988795190365},{"$f":"SUM(N100:N111)","v":4052897.2626744346},null,{"$f":"SUM(P100:P111)","v":6130082.9332448626}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$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":6130082.9332448626}]

{"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$45, 8,0))","v":7.3000000000000001E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":435386981.56800002},null,{"$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":3178324.9654464},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.36160636851208683},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N25), \"\", '7. Current Wholesale'!$F$113*N25)","v":3318859.9898722856},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.6227818707848439E-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$45, 8,0))","v":6.6E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":131133979.68000001},null,{"$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":865484.26588800002},null,{"$f":"IF(ISERROR(L26/$L$49), \"\", L26/$L$49)","v":9.8468415216992386E-2},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N26), \"\", '7. Current Wholesale'!$F$113*N26)","v":903753.11937816115},null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"kWh\",IF(H26<>0,P26/H26,),IF(J26<>0,P26/J26,0)))","v":6.8918301845452019E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$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$45, 8,0))","v":2.7218},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":655968805},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":1721553.9692533722},null,4685725.5935138287,null,0.53310729209110286,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N27), \"\", '7. Current Wholesale'!$F$113*N27)","v":4892912.8911931189},null,2.8421489994386562]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.6E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":2373758.1120000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,15666.803539200002,null,1.7824533348831859E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N28), \"\", '7. Current Wholesale'!$F$113*N28)","v":16359.537807090632},null,6.8918301845452019E-3]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Sentinel Lighting"},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":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.0152000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":265619},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":716.23040649278312},null,1443.3475151642567,null,1.6421343290370127E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N29), \"\", '7. Current Wholesale'!$F$113*N29)","v":1507.167571484445},null,2.1043054830144685]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street 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$45, 8,0))","v":2.0575999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":7344781},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":20808.575811577328},null,42815.725589901507,null,4.8712574120311145E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N30), \"\", '7. Current Wholesale'!$F$113*N30)","v":44708.895453589037},null,2.1485802708666979]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N31), \"\", '7. Current Wholesale'!$F$113*N31)","v":""},null,""]
[null,{"$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":8789460.701492494}]

{"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$45, 11,0))","v":5.0000000000000001E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":435386981.56800002},null,{"$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":2176934.90784},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.37530916316365887},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N25), \"\", '7. Current Wholesale'!$P$117*N25)","v":2252404.8963654232},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.1733400209937972E-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$45, 11,0))","v":4.4000000000000003E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":131133979.68000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,576989.51059200009,null,9.9474471925923361E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N26), \"\", '7. Current Wholesale'!$P$117*N26)","v":596992.58536784374},null,4.5525392184745427E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 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$45, 11,0))","v":1.7466999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":655968805},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":1721553.9692533722},null,3007038.318094865,null,0.51842112076976599,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N27), \"\", '7. Current Wholesale'!$P$117*N27)","v":3111286.3351324084},null,1.8072546029339731]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":4.4000000000000003E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":2373758.1120000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,10444.535692800002,null,1.8006647494973429E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N28), \"\", '7. Current Wholesale'!$P$117*N28)","v":10806.626900052086},null,4.5525392184745427E-3]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Sentinel Lighting"},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":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.4595},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":265619},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":716.23040649278312},null,1045.3382782762169,null,1.8021900105045398E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N29), \"\", '7. Current Wholesale'!$P$117*N29)","v":1081.5780700966206},null,1.5100979521280893]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street 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$45, 11,0))","v":1.3420000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":7344781},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":20808.575811577328},null,27925.108739136776,null,4.8143603901040014E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N30), \"\", '7. Current Wholesale'!$P$117*N30)","v":28893.216526155986},null,1.3885244616347354]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N31), \"\", '7. Current Wholesale'!$P$117*N31)","v":""},null,""]
[null,{"$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":5800377.719237078}]

{"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$47, 17,0)","v":7.6227818707848439E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":435386981.56800002},null,{"$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":3318859.9898722856},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.36160636851208677},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N25), \"\", '8. Forecast Wholesale'!$F$113*N25)","v":3304272.2590488107},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.589276664058316E-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$47, 17,0)","v":6.8918301845452019E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":131133979.68000001},null,{"$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":903753.11937816115},null,9.8468415216992358E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N26), \"\", '8. Forecast Wholesale'!$F$113*N26)","v":899780.75920732063},null,6.8615378058609422E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 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$47, 17,0)","v":2.8421489994386562},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":655968805},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":1721553.9692533722},null,4892912.8911931189,null,0.53310729209110275,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N27), \"\", '8. Forecast Wholesale'!$F$113*N27)","v":4871406.5617856579},null,2.8296566060594417]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B28, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":6.8918301845452019E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":2373758.1120000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,16359.537807090632,null,1.7824533348831855E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N28), \"\", '8. Forecast Wholesale'!$F$113*N28)","v":16287.631027457095},null,6.8615378058609422E-3]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Sentinel Lighting"},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($B29, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.1043054830144685},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":265619},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":716.23040649278312},null,1507.167571484445,null,1.6421343290370122E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N29), \"\", '8. Forecast Wholesale'!$F$113*N29)","v":1500.5429609537875},null,2.095056210056208]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street 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$47, 17,0)","v":2.1485802708666979},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":7344781},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":20808.575811577328},null,44708.89545358903,null,4.8712574120311127E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N30), \"\", '8. Forecast Wholesale'!$F$113*N30)","v":44512.381790981359},null,2.1391363923241626]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B31, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N31), \"\", '8. Forecast Wholesale'!$F$113*N31)","v":""},null,""]
[null,{"$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":9178101.6012757309}]

{"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$47, 17,0)","v":5.1733400209937972E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":435386981.56800002},null,{"$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":2252404.8963654232},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.37530916316365887},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N25), \"\", '8. Forecast Wholesale'!$P$117*N25)","v":2300676.2957999567},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.2842101238634075E-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$47, 17,0)","v":4.5525392184745427E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":131133979.68000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,596992.58536784374,null,9.9474471925923361E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N26), \"\", '8. Forecast Wholesale'!$P$117*N26)","v":609786.76264664799},null,4.6501049089997994E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 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$47, 17,0)","v":1.8072546029339731},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":655968805},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":1721553.9692533722},null,3111286.3351324084,null,0.51842112076976599,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N27), \"\", '8. Forecast Wholesale'!$P$117*N27)","v":3177964.4646644164},null,1.8459859646704431]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B28, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":4.5525392184745427E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":2373758.1120000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,10806.626900052086,null,1.8006647494973429E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N28), \"\", '8. Forecast Wholesale'!$P$117*N28)","v":11038.224249389297},null,4.6501049089997994E-3]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Sentinel Lighting"},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($B29, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.5100979521280893},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":265619},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":716.23040649278312},null,1081.5780700966206,null,1.8021900105045398E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N29), \"\", '8. Forecast Wholesale'!$P$117*N29)","v":1104.7574225858259},null,1.5424609351557286]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street 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$47, 17,0)","v":1.3885244616347354},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":7344781},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":20808.575811577328},null,28893.216526155986,null,4.8143603901040014E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N30), \"\", '8. Forecast Wholesale'!$P$117*N30)","v":29512.428461866617},null,1.4182819972449388]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B31, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N31), \"\", '8. Forecast Wholesale'!$P$117*N31)","v":""},null,""]
[null,{"$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":6001465.2383619798}]

{"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$48,17,0)","v":7.589276664058316E-3},null,{"$f":"VLOOKUP($B26, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.2842101238634075E-3}]
[null,{"$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$48,17,0)","v":6.8615378058609422E-3},null,{"$f":"VLOOKUP($B27, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":4.6501049089997994E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 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($B28, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.8296566060594417},null,{"$f":"VLOOKUP($B28, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.8459859646704431}]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 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($B29, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":6.8615378058609422E-3},null,{"$f":"VLOOKUP($B29, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":4.6501049089997994E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 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($B30, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.095056210056208},null,{"$f":"VLOOKUP($B30, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.5424609351557286}]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 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($B31, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.1391363923241626},null,{"$f":"VLOOKUP($B31, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.4182819972449388}]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 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($B32, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B32, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$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]
[{"$f":"IF('3. Rate Classes'!Q26=1, '3. Rate Classes'!C26, \"\")","v":"General Service 50 to 4,999 kW"},3]
[{"$f":"IF('3. Rate Classes'!Q27=1, '3. Rate Classes'!C27, \"\")","v":"Unmetered Scattered Load"},4]
[{"$f":"IF('3. Rate Classes'!Q28=1, '3. Rate Classes'!C28, \"\")","v":"Sentinel Lighting"},5]
[{"$f":"IF('3. Rate Classes'!Q29=1, '3. Rate Classes'!C29, \"\")","v":"Street Lighting"},6]
[{"$f":"IF('3. Rate Classes'!Q30=1, '3. Rate Classes'!C30, \"\")","v":""},7]
[{"$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]

{"sheet":"Sheet1","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}