{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["1. Info","2. Table of Contents","3. Rate Classes","4. RRR Data","5. UTRs and Sub-Transmission","6. Historical Wholesale","7. Current Wholesale","8. Forecast Wholesale","9. Adj Network to Current WS","10. Adj Conn. to Current WS","11. Adj Network to Forecast WS","12. Adj Conn. to Forecast WS","13. Final 2014 RTS Rates","hidden1"],"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   ",null,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",null,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",null,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",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 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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
["Note:  Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Dist. Systems Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket – Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

{"sheet":"2. Table of Contents","index":1,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"1. Info",null,null,null,null,"7. Current Wholesale"]
[]
[null,null,null,"2. Table of Contents",null,null,null,null,"8. Forecast Wholesale"]
[]
[null,null,null,"3. Rate Classes",null,null,null,null,"9. Adj Network to Current WS"]
[]
[null,null,null,"4. RRR Data",null,null,null,null,"10. Adj Conn. to Current WS"]
[]
[null,null,null,"5. UTRs and Sub-Transmission",null,null,null,null,"11. Adj Network to Forecast WS"]
[]
[null,null,null,"6. Historical Wholesale",null,null,null,null,"12. Adj Conn. to Forecast WS"]
[]
[null,null,null,null,null,null,null,null,"13. Final 2013 RTS Rates"]

{"sheet":"3. Rate Classes","index":2,"n_rows":115,"n_cols":28,"rows_kept":115,"cut":false,"hidden":false,"merged":[[12,2,12,13],[47,2,47,5],[43,2,43,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[42,2,42,5],[37,2,37,5],[38,9,38,10],[39,9,39,10],[44,12,44,13],[38,2,38,5],[40,12,40,13],[43,9,43,10],[29,2,29,5],[30,2,30,5],[44,9,44,10],[39,2,39,5],[40,2,40,5],[41,2,41,5],[40,9,40,10],[41,9,41,10],[42,9,42,10],[36,2,36,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[34,12,34,13],[35,12,35,13],[31,2,31,5],[32,2,32,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[31,9,31,10],[32,9,32,10],[33,9,33,10],[31,12,31,13],[32,12,32,13],[33,12,33,13],[37,9,37,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[41,12,41,13],[42,12,42,13],[43,12,43,13],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Unit",null,"RTSR-Network",null,null,"RTSR-Connection"]
[]
[null,null,"Residential",null,null,null,null,"kWh",null,8.0000000000000002E-3,null,null,4.1999999999999997E-3,null,null,null,{"$f":"IF(OR(ISBLANK(C24), ISERROR(FIND(\"Choose\", C24))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C24)","v":"C24"},{"$f":"IF(OR(C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,null,null,null,"kWh",null,7.1999999999999998E-3,null,null,4.0000000000000001E-3,null,null,null,1,"C25",{"$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 1,499 kW",null,null,null,null,"kW",null,3.0087000000000002,null,null,1.6115999999999999,null,null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 1,500 to 4,999 kW",null,null,null,null,"kW",null,3.1240000000000001,null,null,1.7222999999999999,null,null,null,1,"C27","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Large Use > 5000 kW",null,null,null,null,"kW",null,3.4630000000000001,null,null,1.9395,null,null,null,1,"C28","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Unmetered Scattered Load",null,null,null,null,"kWh",null,7.1999999999999998E-3,null,null,4.0000000000000001E-3,null,null,null,1,"C29","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Sentinel Lighting",null,null,null,null,"kW",null,2.2210000000000001,null,null,1.1972,null,null,null,1,"C30","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Street Lighting",null,null,null,null,"kW",null,2.2323,null,null,1.2222,null,null,null,1,"C31","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C39",""]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C40","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C41","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C42","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C43","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C44","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C45","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(S24:S45, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[20,9,20,10],[23,9,23,10],[12,1,12,11],[38,9,38,10],[39,9,39,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,7,35,8],[36,7,36,8],[40,9,40,10],[41,9,41,10],[46,9,46,10],[47,9,47,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[37,7,37,8],[26,7,26,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter the most recent reported RRR billing determinants.  Please ensure that billing determinants are non-loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor",null,"Load Factor",null,"Loss Adjusted Billed kWh","Billed kW"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(OR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,2256501094,null,1.0358000000000001,null,{"$f":"IF(ISERROR(F27/(G27*30.4*24)), \"\", IF(D27=\"kW\", F27/(G27*30.4*24), \"\"))","v":""},null,{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), F27, F27*H27)","v":2337283833.1652002},{"$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$45,6,0))","v":"kWh"},null,720479340,null,1.0358000000000001,null,"",null,{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), F28, F28*H28)","v":746272500.3720001},{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), G28, G28)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 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$45,6,0))","v":"kW"},null,3006131060,7292973,null,null,0.56496101413636435,null,3006131060,7292973]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(OR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,857551218,1866871,null,null,0.62959451145653267,null,857551218,1866871]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},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$45,6,0))","v":"kW"},null,613513830,1135342,null,null,0.74064965985440612,null,613513830,1135342]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},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$45,6,0))","v":"kWh"},null,17054550,null,1.0358000000000001,null,"",null,17665102.890000001,0]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(OR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,49020,139,null,null,{"$f":"IF(ISERROR(F33/(G33*30.4*24)), \"\", IF(D33=\"kW\", F33/(G33*30.4*24), \"\"))","v":0.48336330935251803},null,49020,139]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$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$45,6,0))","v":"kW"},null,44767415,123947,null,null,0.49504100392584333,null,44767415,123947]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":95,"n_cols":9,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.63,null,3.82,null,3.82]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.82,null,0.82]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.98,null,1.98]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.18,null,3.23,null,3.23]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,0.65]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,1.62]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E37","v":2.33},null,{"$f":"G39+G37","v":2.27},null,{"$f":"I39+I37","v":2.27}]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E54+E52","v":0},null,{"$f":"G54+G52","v":0},null,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed , add extra host here (II)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E69+E67","v":0},null,{"$f":"G69+G67","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0,null,0.14649999999999999]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,0,null,6.6699999999999995E-2]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,0,null,4.7500000000000001E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,0,null,4.19E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,0,null,-2.7E-2]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,0,null,-5.9999999999999995E-4]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,{"$f":"SUM(E79:E89)","v":0},null,{"$f":"SUM(G79:G89)","v":0.27499999999999997},null,{"$f":"SUM(I79:I89)","v":0}]
[]
[]
[null,null,null,null,"Historical 2013",null,"Current 2014",null,"Forecast 2015"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$",null,-2857673,null,-2972506.51,null,-3067808.68]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[95,7,95,9],[95,11,95,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[38,3,38,5],[38,7,38,9],[38,11,38,13],[95,3,95,5],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,1218199,{"$f":"IF(D24<>0,F24/D24,0)","v":3.63},4422062.37,null,1177522,{"$f":"IF(H24<>0,J24/H24,0)","v":0.75},883141.5,null,968649,{"$f":"IF(L24<>0,N24/L24,0)","v":1.8499999999999999},1792000.65,null,{"$f":"J24+N24","v":2675142.15}]
[null,"February",null,1135290,{"$f":"IF(D25<>0,F25/D25,0)","v":3.6300000000000003},4121102.7,null,1133245,{"$f":"IF(H25<>0,J25/H25,0)","v":0.75},849933.75,null,908867,{"$f":"IF(L25<>0,N25/L25,0)","v":1.8499999999999999},1681403.95,null,2531337.7000000002]
[null,"March",null,1042555,3.63,3784474.65,null,1048715,0.75,786536.25,null,808843,1.85,1496359.55,null,2282895.7999999998]
[null,"April",null,966942,3.63,3509999.46,null,957709,0.75,718281.75,null,764901,1.85,1415066.85,null,2133348.6]
[null,"May",null,1201785,3.63,4362479.55,null,1137282,0.75,852961.5,null,903936,1.85,1672281.6,null,2525243.1]
[null,"June",null,1149937,3.63,4174271.31,null,1179995,0.75,884996.25,null,932554,1.8499999999999999,1725224.9,null,2610221.15]
[null,"July",null,1248438,3.6396707886174564,4543903.32,null,1307047,0.75096515274508113,981546.75,null,1056856,1.85,1955183.6,null,2936730.35]
[null,"August",null,1125855,3.63,4086853.65,null,1154868,0.75,866151,null,925649,1.8499999999999999,1712450.65,null,2578601.65]
[null,"September",null,1055493,3.63,3831439.59,null,1053960,0.75,790470,null,825534,1.8499999999999999,1527237.9,null,2317707.9]
[null,"October",null,935675,3.63,3396500.25,null,920724,0.75,690543,null,743976,1.85,1376355.6,null,2066898.6]
[null,"November",null,1068027,3.63,3876938.01,null,1030389,0.75,772791.75,null,835885,1.85,1546387.25,null,2319179]
[null,"December",null,1183613,3.6300000000000003,4296515.1900000004,null,1128105,0.75,846078.75,null,921513,1.85,1704799.05,null,2550877.7999999998]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13331809},{"$f":"IF(D37<>0,F37/D37,0)","v":3.6309056070335233},{"$f":"SUM(F24:F35)","v":48406540.04999999},null,{"$f":"SUM(H24:H35)","v":13229561},{"$f":"IF(H37<>0,J37/H37,0)","v":0.75009535463799593},{"$f":"SUM(J24:J35)","v":9923432.25},null,{"$f":"SUM(L24:L35)","v":10597163},{"$f":"IF(L37<>0,N37/L37,0)","v":1.85},{"$f":"SUM(N24:N35)","v":19604751.550000001},null,{"$f":"SUM(P24:P35)","v":29528183.800000001}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,92944,{"$f":"IF(D43<>0,F43/D43,0)","v":3.1799999999999997},295561.92,null,917,{"$f":"IF(H43<>0,J43/H43,0)","v":0.7},641.9,null,92027,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6620916687493887},152957.31,null,{"$f":"J43+N43","v":153599.21}]
[null,"February",null,82359,{"$f":"IF(D44<>0,F44/D44,0)","v":3.18},261901.62,null,849,{"$f":"IF(H44<>0,J44/H44,0)","v":0.7},594.29999999999995,null,82295,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6626459687708854},136827.45000000001,null,137421.75]
[null,"March",null,70488,3.18,224151.84,null,720,0.7,504,null,72104,1.6653281371352491,120076.82,null,120580.82]
[null,"April",null,66801,3.1799809883085581,212425.91,null,3854,0.69995329527763361,2697.62,null,66127,1.6299960681718511,107786.75,null,110484.37]
[null,"May",null,90015,3.1800144420374381,286249,null,3751,0.70002132764596114,2625.78,null,89343,1.6299980972208232,145628.92000000001,null,148254.70000000001]
[null,"June",null,90879,3.1799825042088932,288993.63,null,4039,0.70008170339192877,2827.63,null,90172,1.6300087610344673,146981.15,null,149808.78]
[null,"July",null,98267,3.1799858548648068,312487.67,null,4587,0.69993677785044695,3210.61,null,97535,1.6300011278002768,158982.16,null,162192.76999999999]
[null,"August",null,79841,3.1800112724039029,253895.28,null,5000,0.70000399999999996,3500.02,null,79852,1.6299969944397135,130158.52,null,133658.54]
[null,"September",null,71837,3.1799923437782756,228441.11,null,4796,0.69992910758965809,3356.86,null,72748,1.6300049485896519,118579.6,null,121936.46]
[null,"October",null,75053,3.1800101261775011,238669.3,null,4963,0.69994761233125125,3473.84,null,76159,1.6299915965283158,124138.53,null,127612.37]
[null,"November",null,81617,3.1800083315975836,259542.74,null,4435,0.69997970687711386,3104.41,null,83522,1.6300008381025357,136140.93,null,139245.34]
[null,"December",null,94893,3.1902782080870034,302735.07,null,5068,0.68960339384372527,3494.91,null,97504,1.6279364949130293,158730.32,null,162225.23000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":994994},{"$f":"IF(D56<>0,F56/D56,0)","v":3.1809790712305799},{"$f":"SUM(F43:F54)","v":3165055.0899999994},null,{"$f":"SUM(H43:H54)","v":42979},{"$f":"IF(H56<>0,J56/H56,0)","v":0.69875706740501176},{"$f":"SUM(J43:J54)","v":30031.88},null,{"$f":"SUM(L43:L54)","v":999388},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6379909104371877},{"$f":"SUM(N43:N54)","v":1636988.4600000002},null,{"$f":"SUM(P43:P54)","v":1667020.34}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D62<>0,F62/D62,0)","v":0},null,null,null,{"$f":"IF(H62<>0,J62/H62,0)","v":0},null,null,null,{"$f":"IF(L62<>0,N62/L62,0)","v":0},null,null,{"$f":"J62+N62","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,"Add Extra Host Here (II)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$f":"IF(D81<>0,F81/D81,0)","v":0},null,null,null,{"$f":"IF(H81<>0,J81/H81,0)","v":0},null,null,null,{"$f":"IF(L81<>0,N81/L81,0)","v":0},null,null,{"$f":"J81+N81","v":0}]
[null,"February",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"March",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"April",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"May",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"June",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"July",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"August",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"September",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"October",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"November",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,"December",null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":1311143},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5981005046741661},{"$f":"F24+F43+F62+F81","v":4717624.29},null,{"$f":"H24+H43+H62+H81","v":1178439},{"$f":"IF(H100<>0,J100/H100,0)","v":0.74996109259791977},{"$f":"J24+J43+J62+J81","v":883783.4},null,{"$f":"L24+L43+L62+L81","v":1060676},{"$f":"IF(L100<>0,N100/L100,0)","v":1.8336965859508465},{"$f":"N24+N43+N62+N81","v":1944957.96},null,{"$f":"J100+N100","v":2828741.36}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1217649},3.5995630267835805,{"$f":"F25+F44+F63+F82","v":4383004.32},null,{"$f":"H25+H44+H63+H82","v":1134094},0.74996256924029225,{"$f":"J25+J44+J63+J82","v":850528.05},null,{"$f":"L25+L44+L63+L82","v":991162},1.8344442179986722,{"$f":"N25+N44+N63+N82","v":1818231.4},null,2668759.4500000002]
[null,"March",null,1113043,3.6015019096297265,4008626.4899999998,null,1049435,0.74996569582680206,787040.25,null,880947,1.834884924972785,1616436.37,null,2403476.62]
[null,"April",null,1033743,3.6009195418977447,3722425.37,null,961563,0.74979940991905891,720979.37,null,831028,1.8324937306564881,1522853.6,null,2243832.9700000002]
[null,"May",null,1291800,3.598644178665428,4648728.55,null,1141033,0.7498357015090712,855587.28,null,993279,1.8302113706219501,1817910.52,null,2673497.7999999998]
[null,"June",null,1240816,3.5970401252079278,4463264.9400000004,null,1184034,0.74982971772770035,887823.88,null,1022726,1.8306037491957765,1872206.0499999998,null,2760029.9299999997]
[null,"July",null,1346705,3.6061282834770796,4856390.99,null,1311634,0.75078669811853005,984757.36,null,1154391,1.8314121991595571,2114165.7600000002,null,3098923.12]
[null,"August",null,1205696,3.6002018170417749,4340748.93,null,1159868,0.74978447547479543,869651.02,null,1005501,1.8325284311005159,1842609.17,null,2712260.19]
[null,"September",null,1127330,3.60132410208191,4059880.6999999997,null,1058756,0.74977318664545933,793826.86,null,898282,1.8321835459243312,1645817.5,null,2439644.36]
[null,"October",null,1010728,3.5965853820216713,3635169.55,null,925687,0.74973164795443814,694016.84,null,820135,1.8295696806013646,1500494.1300000001,null,2194510.9700000002]
[null,"November",null,1149644,3.598053614858165,4136480.75,null,1034824,0.74978562538170745,775896.16,null,919407,1.8300145419819513,1682528.18,null,2458424.34]
[null,"December",null,1278506,3.5973630628248916,4599250.2600000007,null,1133173,0.74972988237453597,849573.66,null,1019017,1.8287519933426037,1863529.37,null,2713103.0300000003]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14326803},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5996582866393849},{"$f":"SUM(F100:F111)","v":51571595.140000001},null,{"$f":"SUM(H100:H111)","v":13272540},{"$f":"IF(H113<>0,J113/H113,0)","v":0.74992911153403952},{"$f":"SUM(J100:J111)","v":9953464.1300000008},null,{"$f":"SUM(L100:L111)","v":11596551},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8317291072147226},{"$f":"SUM(N100:N111)","v":21241740.009999998},null,{"$f":"SUM(P100:P111)","v":31195204.140000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":-2857673}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":28337531.140000001}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2014 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":1218199},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.82},{"$f":"D24*E24","v":4653520.18},null,{"$f":"'6. Historical Wholesale'!H24","v":1177522},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.82},{"$f":"H24*I24","v":965568.03999999992},null,{"$f":"'6. Historical Wholesale'!L24","v":968649},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":1.98},{"$f":"L24*M24","v":1917925.02},null,{"$f":"J24+N24","v":2883493.06}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1135290},{"$f":"E24","v":3.82},{"$f":"D25*E25","v":4336807.8},null,{"$f":"'6. Historical Wholesale'!H25","v":1133245},{"$f":"I24","v":0.82},{"$f":"H25*I25","v":929260.89999999991},null,{"$f":"'6. Historical Wholesale'!L25","v":908867},{"$f":"M24","v":1.98},{"$f":"L25*M25","v":1799556.66},null,2728817.5599999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1042555},{"$f":"E25","v":3.82},3982560.0999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":1048715},{"$f":"I25","v":0.82},859946.29999999993,null,{"$f":"'6. Historical Wholesale'!L26","v":808843},{"$f":"M25","v":1.98},1601509.14,null,2461455.44]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":966942},3.82,3693718.44,null,{"$f":"'6. Historical Wholesale'!H27","v":957709},0.82,785321.38,null,{"$f":"'6. Historical Wholesale'!L27","v":764901},1.98,1514503.98,null,2299825.36]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1201785},3.82,4590818.7,null,{"$f":"'6. Historical Wholesale'!H28","v":1137282},0.82,932571.24,null,{"$f":"'6. Historical Wholesale'!L28","v":903936},1.98,1789793.28,null,2722364.52]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1149937},3.82,4392759.34,null,{"$f":"'6. Historical Wholesale'!H29","v":1179995},0.82,967595.89999999991,null,{"$f":"'6. Historical Wholesale'!L29","v":932554},1.98,1846456.92,null,2814052.82]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1248438},3.82,4769033.16,null,{"$f":"'6. Historical Wholesale'!H30","v":1307047},0.82,1071778.54,null,{"$f":"'6. Historical Wholesale'!L30","v":1056856},1.98,2092574.88,null,3164353.42]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1125855},3.82,4300766.0999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":1154868},0.82,946991.75999999989,null,{"$f":"'6. Historical Wholesale'!L31","v":925649},1.98,1832785.02,null,2779776.78]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1055493},3.82,4031983.26,null,{"$f":"'6. Historical Wholesale'!H32","v":1053960},0.82,864247.2,null,{"$f":"'6. Historical Wholesale'!L32","v":825534},1.98,1634557.32,null,2498804.52]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":935675},3.82,3574278.5,null,{"$f":"'6. Historical Wholesale'!H33","v":920724},0.82,754993.67999999993,null,{"$f":"'6. Historical Wholesale'!L33","v":743976},1.98,1473072.48,null,2228066.16]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1068027},3.82,4079863.1399999997,null,{"$f":"'6. Historical Wholesale'!H34","v":1030389},0.82,844918.98,null,{"$f":"'6. Historical Wholesale'!L34","v":835885},1.98,1655052.3,null,2499971.2800000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1183613},3.82,4521401.66,null,{"$f":"'6. Historical Wholesale'!H35","v":1128105},0.82,925046.1,null,{"$f":"'6. Historical Wholesale'!L35","v":921513},1.98,1824595.74,null,2749641.84]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13331809},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":50927510.379999995},null,{"$f":"SUM(H24:H35)","v":13229561},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":10848240.02},null,{"$f":"SUM(L24:L35)","v":10597163},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":20982382.739999998},null,{"$f":"SUM(P24:P35)","v":31830622.760000002}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":92944},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.3765000000000001},{"$f":"D43*E43","v":313825.41600000003},null,{"$f":"'6. Historical Wholesale'!H43","v":917},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.7167},{"$f":"H43*I43","v":657.21389999999997},null,{"$f":"'6. Historical Wholesale'!L43","v":92027},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.62},{"$f":"L43*M43","v":149083.74000000002},null,{"$f":"J43+N43","v":149740.95390000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":82359},{"$f":"E43","v":3.3765000000000001},{"$f":"D44*E44","v":278085.16350000002},null,{"$f":"'6. Historical Wholesale'!H44","v":849},{"$f":"I43","v":0.7167},{"$f":"H44*I44","v":608.47829999999999},null,{"$f":"'6. Historical Wholesale'!L44","v":82295},{"$f":"M43","v":1.62},{"$f":"L44*M44","v":133317.90000000002},null,133926.37830000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":70488},{"$f":"E44","v":3.3765000000000001},238002.73200000002,null,{"$f":"'6. Historical Wholesale'!H45","v":720},{"$f":"I44","v":0.7167},516.024,null,{"$f":"'6. Historical Wholesale'!L45","v":72104},{"$f":"M44","v":1.62},116808.48000000001,null,117324.50400000002]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":66801},3.3765000000000001,225553.5765,null,{"$f":"'6. Historical Wholesale'!H46","v":3854},0.7167,2762.1617999999999,null,{"$f":"'6. Historical Wholesale'!L46","v":66127},{"$f":"M45","v":1.62},107125.74,null,109887.90180000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":90015},3.3765000000000001,303935.64750000002,null,{"$f":"'6. Historical Wholesale'!H47","v":3751},0.7167,2688.3416999999999,null,{"$f":"'6. Historical Wholesale'!L47","v":89343},1.62,144735.66,null,147424.00169999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":90879},3.3765000000000001,306852.94349999999,null,{"$f":"'6. Historical Wholesale'!H48","v":4039},0.7167,2894.7512999999999,null,{"$f":"'6. Historical Wholesale'!L48","v":90172},1.62,146078.64000000001,null,148973.39130000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":98267},3.3765000000000001,331798.52549999999,null,{"$f":"'6. Historical Wholesale'!H49","v":4587},0.7167,3287.5029,null,{"$f":"'6. Historical Wholesale'!L49","v":97535},1.62,158006.70000000001,null,161294.2029]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":79841},3.3765000000000001,269583.13650000002,null,{"$f":"'6. Historical Wholesale'!H50","v":5000},0.7167,3583.5,null,{"$f":"'6. Historical Wholesale'!L50","v":79852},1.62,129360.24,null,132943.74]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":71837},3.3765000000000001,242557.6305,null,{"$f":"'6. Historical Wholesale'!H51","v":4796},0.7167,3437.2932000000001,null,{"$f":"'6. Historical Wholesale'!L51","v":72748},1.62,117851.76000000001,null,121289.05320000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":75053},3.3765000000000001,253416.45449999999,null,{"$f":"'6. Historical Wholesale'!H52","v":4963},0.7167,3556.9821000000002,null,{"$f":"'6. Historical Wholesale'!L52","v":76159},1.62,123377.58,null,126934.5621]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":81617},3.3765000000000001,275579.80050000001,null,{"$f":"'6. Historical Wholesale'!H53","v":4435},0.7167,3178.5645,null,{"$f":"'6. Historical Wholesale'!L53","v":83522},1.62,135305.64000000001,null,138484.20450000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":94893},3.3765000000000001,320406.2145,null,{"$f":"'6. Historical Wholesale'!H54","v":5068},0.7167,3632.2356,null,{"$f":"'6. Historical Wholesale'!L54","v":97504},1.62,157956.48000000001,null,161588.7156]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":994994},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3764999999999996},{"$f":"SUM(F43:F54)","v":3359597.2409999995},null,{"$f":"SUM(H43:H54)","v":42979},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7167},{"$f":"SUM(J43:J54)","v":30803.049299999999},null,{"$f":"SUM(L43:L54)","v":999388},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":1619008.56},null,{"$f":"SUM(P43:P54)","v":1649811.6093000001}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},{"$f":"D63*E63","v":0},null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},{"$f":"H63*I63","v":0},null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},{"$f":"L63*M63","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},{"$f":"E63","v":0},0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},{"$f":"I63","v":0},0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},{"$f":"M63","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},{"$f":"M64","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!G69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},{"$f":"D82*E82","v":0},null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},{"$f":"H82*I82","v":0},null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},{"$f":"L82*M82","v":0},null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},{"$f":"E82","v":0},0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},{"$f":"I82","v":0},0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},{"$f":"M82","v":0},0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},{"$f":"M83","v":0},0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43+D62+D81","v":1311143},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7885612751622055},{"$f":"F24+F43+F62+F81","v":4967345.5959999999},null,{"$f":"H24+H43+H62+H81","v":1178439},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81991961730730223},{"$f":"J24+J43+J62+J81","v":966225.25389999989},null,{"$f":"L24+L43+L62+L81","v":1060676},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9487654665515199},{"$f":"N24+N43+N62+N81","v":2067008.76},null,{"$f":"J100+N100","v":3033234.0138999997}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":1217649},3.7900026719522617,{"$f":"F25+F44+F63+F82","v":4614892.9634999996},null,{"$f":"H25+H44+H63+H82","v":1134094},0.81992266805044367,{"$f":"J25+J44+J63+J82","v":929869.37829999987},null,{"$f":"L25+L44+L63+L82","v":991162},1.9501096289002202,{"$f":"N25+N44+N63+N82","v":1932874.56},null,2862743.9383]
[null,"March",null,1113043,3.7919135487128526,4220562.8319999995,null,1049435,0.81992912757817293,860462.32399999991,null,880947,1.9505346178600982,1718317.6199999999,null,2578779.9439999997]
[null,"April",null,1033743,3.7913408037587679,3919272.0164999999,null,961563,0.81958596763810587,788083.54180000001,null,831028,1.9513538893996352,1621629.72,null,2409713.2618]
[null,"May",null,1291800,3.7890961042731073,4894754.3475000001,null,1141033,0.81966041446654037,935259.58169999998,null,993279,1.9476188865364112,1934528.94,null,2869788.5216999999]
[null,"June",null,1240816,3.7875174751937433,4699612.2834999999,null,1184034,0.81964762101426136,970490.65129999991,null,1022726,1.9482594165006073,1992535.56,null,2963026.2113000001]
[null,"July",null,1346705,3.7876384846718469,5100831.6854999997,null,1311634,0.81963874289626526,1075066.0429,null,1154391,1.9495834426983578,2250581.58,null,3325647.6228999998]
[null,"August",null,1205696,3.790631499565396,4570349.2364999996,null,1159868,0.8195546907061837,950575.25999999989,null,1005501,1.9514105505613619,1962145.26,null,2912720.52]
[null,"September",null,1127330,3.7917387903275879,4274540.8904999997,null,1058756,0.81953206706738846,867684.49319999991,null,898282,1.9508451466243342,1752409.08,null,2620093.5732]
[null,"October",null,1010728,3.7870672965426899,3827694.9545,null,925687,0.81944616495640532,758550.66209999996,null,820135,1.9465698452084108,1596450.06,null,2355000.7220999999]
[null,"November",null,1149644,3.7885144796998023,4355442.9404999996,null,1034824,0.81955728172133613,848097.54449999996,null,919407,1.9472963986569602,1790357.94,null,2638455.4844999998]
[null,"December",null,1278506,3.7870826374690458,4841807.8744999999,null,1133173,0.8195380013466611,928678.33559999999,null,1019017,1.9455536266813998,1982552.22,null,2911230.5556000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14326803},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7891990014101542},{"$f":"SUM(F100:F111)","v":54287107.620999999},null,{"$f":"SUM(H100:H111)","v":13272540},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81966549502205299},{"$f":"SUM(J100:J111)","v":10879043.0693},null,{"$f":"SUM(L100:L111)","v":11596551},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9489752858414537},{"$f":"SUM(N100:N111)","v":22601391.299999997},null,{"$f":"SUM(P100:P111)","v":33480434.369299997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":-2972506.51}]
[]
[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":30507927.859299995}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13],[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2015 Uniform Transmission Rates are applied against historical 2013 transmission units."]
[]
[]
[]
[]
[]
[]
[null,"IESO",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D24","v":1218199},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.82},{"$f":"D24*E24","v":4653520.18},null,{"$f":"'6. Historical Wholesale'!H24","v":1177522},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.82},{"$f":"H24*I24","v":965568.03999999992},null,{"$f":"'6. Historical Wholesale'!L24","v":968649},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":1.98},{"$f":"L24*M24","v":1917925.02},null,{"$f":"J24+N24","v":2883493.06}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":1135290},{"$f":"E24","v":3.82},4336807.8,null,{"$f":"'6. Historical Wholesale'!H25","v":1133245},{"$f":"I24","v":0.82},929260.89999999991,null,{"$f":"'6. Historical Wholesale'!L25","v":908867},{"$f":"M24","v":1.98},1799556.66,null,2728817.5599999996]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":1042555},3.82,3982560.0999999996,null,{"$f":"'6. Historical Wholesale'!H26","v":1048715},0.82,859946.29999999993,null,{"$f":"'6. Historical Wholesale'!L26","v":808843},1.98,1601509.14,null,2461455.44]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":966942},3.82,3693718.44,null,{"$f":"'6. Historical Wholesale'!H27","v":957709},0.82,785321.38,null,{"$f":"'6. Historical Wholesale'!L27","v":764901},1.98,1514503.98,null,2299825.36]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":1201785},3.82,4590818.7,null,{"$f":"'6. Historical Wholesale'!H28","v":1137282},0.82,932571.24,null,{"$f":"'6. Historical Wholesale'!L28","v":903936},1.98,1789793.28,null,2722364.52]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":1149937},3.82,4392759.34,null,{"$f":"'6. Historical Wholesale'!H29","v":1179995},0.82,967595.89999999991,null,{"$f":"'6. Historical Wholesale'!L29","v":932554},1.98,1846456.92,null,2814052.82]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":1248438},3.82,4769033.16,null,{"$f":"'6. Historical Wholesale'!H30","v":1307047},0.82,1071778.54,null,{"$f":"'6. Historical Wholesale'!L30","v":1056856},1.98,2092574.88,null,3164353.42]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":1125855},3.82,4300766.0999999996,null,{"$f":"'6. Historical Wholesale'!H31","v":1154868},0.82,946991.75999999989,null,{"$f":"'6. Historical Wholesale'!L31","v":925649},1.98,1832785.02,null,2779776.78]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":1055493},3.82,4031983.26,null,{"$f":"'6. Historical Wholesale'!H32","v":1053960},0.82,864247.2,null,{"$f":"'6. Historical Wholesale'!L32","v":825534},1.98,1634557.32,null,2498804.52]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":935675},3.82,3574278.5,null,{"$f":"'6. Historical Wholesale'!H33","v":920724},0.82,754993.67999999993,null,{"$f":"'6. Historical Wholesale'!L33","v":743976},1.98,1473072.48,null,2228066.16]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":1068027},3.82,4079863.1399999997,null,{"$f":"'6. Historical Wholesale'!H34","v":1030389},0.82,844918.98,null,{"$f":"'6. Historical Wholesale'!L34","v":835885},1.98,1655052.3,null,2499971.2800000003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":1183613},3.82,4521401.66,null,{"$f":"'6. Historical Wholesale'!H35","v":1128105},0.82,925046.1,null,{"$f":"'6. Historical Wholesale'!L35","v":921513},1.98,1824595.74,null,2749641.84]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":13331809},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":50927510.379999995},null,{"$f":"SUM(H24:H35)","v":13229561},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":10848240.02},null,{"$f":"SUM(L24:L35)","v":10597163},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":20982382.739999998},null,{"$f":"SUM(P24:P35)","v":31830622.760000002}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":92944},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.23},{"$f":"D43*E43","v":300209.12},null,{"$f":"'6. Historical Wholesale'!H43","v":917},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.65},{"$f":"H43*I43","v":596.05000000000007},null,{"$f":"'6. Historical Wholesale'!L43","v":92027},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.62},{"$f":"L43*M43","v":149083.74000000002},null,{"$f":"J43+N43","v":149679.79}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":82359},{"$f":"E43","v":3.23},266019.57,null,{"$f":"'6. Historical Wholesale'!H44","v":849},{"$f":"I43","v":0.65},551.85,null,{"$f":"'6. Historical Wholesale'!L44","v":82295},{"$f":"M43","v":1.62},133317.90000000002,null,133869.75000000003]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":70488},3.23,227676.24,null,{"$f":"'6. Historical Wholesale'!H45","v":720},0.65,468,null,{"$f":"'6. Historical Wholesale'!L45","v":72104},1.62,116808.48000000001,null,117276.48000000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":66801},3.23,215767.23,null,{"$f":"'6. Historical Wholesale'!H46","v":3854},0.65,2505.1,null,{"$f":"'6. Historical Wholesale'!L46","v":66127},1.62,107125.74,null,109630.84000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":90015},3.23,290748.45,null,{"$f":"'6. Historical Wholesale'!H47","v":3751},0.65,2438.15,null,{"$f":"'6. Historical Wholesale'!L47","v":89343},1.62,144735.66,null,147173.81]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":90879},3.23,293539.17,null,{"$f":"'6. Historical Wholesale'!H48","v":4039},0.65,2625.35,null,{"$f":"'6. Historical Wholesale'!L48","v":90172},1.62,146078.64000000001,null,148703.99000000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":98267},3.23,317402.40999999997,null,{"$f":"'6. Historical Wholesale'!H49","v":4587},0.65,2981.55,null,{"$f":"'6. Historical Wholesale'!L49","v":97535},1.62,158006.70000000001,null,160988.25]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":79841},3.23,257886.43,null,{"$f":"'6. Historical Wholesale'!H50","v":5000},0.65,3250,null,{"$f":"'6. Historical Wholesale'!L50","v":79852},1.62,129360.24,null,132610.23999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":71837},3.23,232033.51,null,{"$f":"'6. Historical Wholesale'!H51","v":4796},0.65,3117.4,null,{"$f":"'6. Historical Wholesale'!L51","v":72748},1.62,117851.76000000001,null,120969.16]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":75053},3.23,242421.19,null,{"$f":"'6. Historical Wholesale'!H52","v":4963},0.65,3225.9500000000003,null,{"$f":"'6. Historical Wholesale'!L52","v":76159},1.62,123377.58,null,126603.53]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":81617},3.23,263622.90999999997,null,{"$f":"'6. Historical Wholesale'!H53","v":4435},0.65,2882.75,null,{"$f":"'6. Historical Wholesale'!L53","v":83522},1.62,135305.64000000001,null,138188.39000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":94893},3.23,306504.39,null,{"$f":"'6. Historical Wholesale'!H54","v":5068},0.65,3294.2000000000003,null,{"$f":"'6. Historical Wholesale'!L54","v":97504},1.62,157956.48000000001,null,161250.68000000002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":994994},{"$f":"IF(D56<>0,F56/D56,0)","v":3.23},{"$f":"SUM(F43:F54)","v":3213830.62},null,{"$f":"SUM(H43:H54)","v":42979},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65},{"$f":"SUM(J43:J54)","v":27936.350000000002},null,{"$f":"SUM(L43:L54)","v":999388},{"$f":"IF(L56<>0,N56/L56,0)","v":1.62},{"$f":"SUM(N43:N54)","v":1619008.56},null,{"$f":"SUM(P43:P54)","v":1646944.91}]
[]
[null,{"$f":"'6. Historical Wholesale'!B58","v":"Add Extra Host Here (I)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I50","v":0},{"$f":"D62*E62","v":0},null,{"$f":"'6. Historical Wholesale'!H62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I52","v":0},{"$f":"H62*I62","v":0},null,{"$f":"'6. Historical Wholesale'!L62","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I54","v":0},{"$f":"L62*M62","v":0},null,{"$f":"J62+N62","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D63","v":0},{"$f":"E62","v":0},0,null,{"$f":"'6. Historical Wholesale'!H63","v":0},{"$f":"I62","v":0},0,null,{"$f":"'6. Historical Wholesale'!L63","v":0},{"$f":"M62","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L64","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L65","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L66","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L67","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L68","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H69","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L69","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H70","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L70","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H71","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L71","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H72","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L72","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H73","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L73","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D62:D73)","v":0},{"$f":"IF(D75<>0,F75/D75,0)","v":0},{"$f":"SUM(F62:F73)","v":0},null,{"$f":"SUM(H62:H73)","v":0},{"$f":"IF(H75<>0,J75/H75,0)","v":0},{"$f":"SUM(J62:J73)","v":0},null,{"$f":"SUM(L62:L73)","v":0},{"$f":"IF(L75<>0,N75/L75,0)","v":0},{"$f":"SUM(N62:N73)","v":0},null,{"$f":"SUM(P62:P73)","v":0}]
[]
[null,{"$f":"'6. Historical Wholesale'!B77","v":"Add Extra Host Here (II)"},null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"'6. Historical Wholesale'!D81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I65","v":0},{"$f":"D81*E81","v":0},null,{"$f":"'6. Historical Wholesale'!H81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I67","v":0},{"$f":"H81*I81","v":0},null,{"$f":"'6. Historical Wholesale'!L81","v":0},{"$f":"'5. UTRs and Sub-Transmission'!I69","v":0},{"$f":"L81*M81","v":0},null,{"$f":"J81+N81","v":0}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D82","v":0},{"$f":"E81","v":0},0,null,{"$f":"'6. Historical Wholesale'!H82","v":0},{"$f":"I81","v":0},0,null,{"$f":"'6. Historical Wholesale'!L82","v":0},{"$f":"M81","v":0},0,null,0]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L83","v":0},0,0,null,0]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L84","v":0},0,0,null,0]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L85","v":0},0,0,null,0]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L86","v":0},0,0,null,0]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L87","v":0},0,0,null,0]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H88","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L88","v":0},0,0,null,0]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H89","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L89","v":0},0,0,null,0]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H90","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L90","v":0},0,0,null,0]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H91","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L91","v":0},0,0,null,0]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!H92","v":0},0,0,null,{"$f":"'6. Historical Wholesale'!L92","v":0},0,0,null,0]
[]
[null,"Total",null,{"$f":"SUM(D81:D92)","v":0},{"$f":"IF(D94<>0,F94/D94,0)","v":0},{"$f":"SUM(F81:F92)","v":0},null,{"$f":"SUM(H81:H92)","v":0},{"$f":"IF(H94<>0,J94/H94,0)","v":0},{"$f":"SUM(J81:J92)","v":0},null,{"$f":"SUM(L81:L92)","v":0},{"$f":"IF(L94<>0,N94/L94,0)","v":0},{"$f":"SUM(N81:N92)","v":0},null,{"$f":"SUM(P81:P92)","v":0}]
[]
[null,"Total",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,{"$f":"D24+D43","v":1311143},{"$f":"IF(D100<>0,F100/D100,0)","v":3.7781762172394617},{"$f":"F24+F43","v":4953729.3},null,{"$f":"H24+H43","v":1178439},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81986771483292731},{"$f":"J24+J43","v":966164.09},null,{"$f":"L24+L43","v":1060676},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9487654665515199},{"$f":"N24+N43","v":2067008.76},null,{"$f":"J100+N100","v":3033172.85}]
[null,"February",null,1217649,3.7800937462273612,4602827.37,null,1134094,0.81987273541699357,929812.74999999988,null,991162,1.9501096289002202,1932874.56,null,2862687.31]
[null,"March",null,1113043,3.7826358370700861,4210236.34,null,1049435,0.81988336581112686,860414.29999999993,null,880947,1.9505346178600982,1718317.6199999999,null,2578731.92]
[null,"April",null,1033743,3.781873899025193,3909485.67,null,961563,0.81931863018855755,787826.48,null,831028,1.9513538893996352,1621629.72,null,2409456.2000000002]
[null,"May",null,1291800,3.7788877148165354,4881567.1500000004,null,1141033,0.81944114675035695,935009.39,null,993279,1.9476188865364112,1934528.94,null,2869538.33]
[null,"June",null,1240816,3.7767876220164793,4686298.51,null,1184034,0.81942009266625782,970221.24999999988,null,1022726,1.9482594165006073,1992535.56,null,2962756.81]
[null,"July",null,1346705,3.7769486041857721,5086435.57,null,1311634,0.81940548201708718,1074760.0900000001,null,1154391,1.9495834426983578,2250581.58,null,3325341.67]
[null,"August",null,1205696,3.7809302925447206,4558652.5299999993,null,1159868,0.81926715798694327,950241.75999999989,null,1005501,1.9514105505613619,1962145.26,null,2912387.02]
[null,"September",null,1127330,3.7824033512813457,4264016.7699999996,null,1058756,0.81922992644197523,867364.6,null,898282,1.9508451466243342,1752409.08,null,2619773.6800000002]
[null,"October",null,1010728,3.7761887372270282,3816699.69,null,925687,0.81908855801150915,758219.62999999989,null,820135,1.9465698452084108,1596450.06,null,2354669.69]
[null,"November",null,1149644,3.7781139639749348,4343486.05,null,1034824,0.81927142200026282,847801.73,null,919407,1.9472963986569602,1790357.94,null,2638159.67]
[null,"December",null,1278506,3.7762091456747169,4827906.05,null,1133173,0.81923969243884198,928340.29999999993,null,1019017,1.9455536266813998,1982552.22,null,2910892.52]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":14326803},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7790246016504856},{"$f":"SUM(F100:F111)","v":54141340.999999985},null,{"$f":"SUM(H100:H111)","v":13272540},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81944950778072634},{"$f":"SUM(J100:J111)","v":10876176.370000001},null,{"$f":"SUM(L100:L111)","v":11596551},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9489752858414537},{"$f":"SUM(N100:N111)","v":22601391.299999997},null,{"$f":"SUM(P100:P111)","v":33477567.670000006}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":-3067808.68}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":30409758.990000006}]

{"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$45, 8,0))","v":8.0000000000000002E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":2337283833.1652002},null,{"$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":18698270.665321603},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.33281734614416769},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N25), \"\", '7. Current Wholesale'!$F$113*N25)","v":18067691.088264041},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.7302083862858806E-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$45, 8,0))","v":7.1999999999999998E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":746272500.3720001},null,{"$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":5373162.0026784008},null,{"$f":"IF(ISERROR(L26/$L$49), \"\", L26/$L$49)","v":9.563887217927107E-2},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N26), \"\", '7. Current Wholesale'!$F$113*N26)","v":5191957.746747151},null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"kWh\",IF(H26<>0,P26/H26,),IF(J26<>0,P26/J26,0)))","v":6.957187547657292E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 kW"},null,{"$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$45, 8,0))","v":3.0087000000000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":3006131060},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":7292973},null,21942367.8651,null,0.39056021659402174,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N27), \"\", '7. Current Wholesale'!$F$113*N27)","v":21202384.510720726},null,2.9072347464772905]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":3.1240000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":857551218},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":1866871},null,5832105.0040000007,null,0.10380776621579703,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N28), \"\", '7. Current Wholesale'!$F$113*N28)","v":5635423.376452581},null,3.0186463748446362]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":3.4630000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":613513830},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":1135342},null,3931689.3459999999,null,6.998157409422183E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N29), \"\", '7. Current Wholesale'!$F$113*N29)","v":3799097.2443400058},null,3.3462139552135004]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":7.1999999999999998E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":17665102.890000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,127188.740808,null,2.2638788331182224E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N30), \"\", '7. Current Wholesale'!$F$113*N30)","v":122899.43385439283},null,6.9571875476572911E-3]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.2210000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":49020},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":139},null,308.71899999999999,null,5.4950021915577017E-6,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N31), \"\", '7. Current Wholesale'!$F$113*N31)","v":298.30777535072383},null,2.1460991032426175]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.2323},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":44767415},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":123947},null,276686.88809999998,null,4.9248509372107991E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N32), \"\", '7. Current Wholesale'!$F$113*N32)","v":267355.91284574539},null,2.1570180225882467]
[null,{"$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":56181779.231008008}]

{"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$45, 11,0))","v":4.1999999999999997E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":2337283833.1652002},null,{"$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":9816592.099293841},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.3251102052635807},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N25), \"\", '7. Current Wholesale'!$P$117*N25)","v":9918438.6885035336},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":4.2435747630495393E-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$45, 11,0))","v":4.0000000000000001E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":746272500.3720001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,2985090.0014880006,null,9.886152070878429E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N26), \"\", '7. Current Wholesale'!$P$117*N26)","v":3016060.1418442838},null,4.0414997743328952E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 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$45, 11,0))","v":1.6115999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":3006131060},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":7292973},null,11753355.286799999,null,0.38925277847718798,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N27), \"\", '7. Current Wholesale'!$P$117*N27)","v":11875295.684814133},null,1.6283202590787231]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.7222999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":857551218},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":1866871},null,3215311.9232999999,null,0.10648611135077087,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N28), \"\", '7. Current Wholesale'!$P$117*N28)","v":3248670.6031067041},null,1.7401687653333862]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.9395},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":613513830},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":1135342},null,2201995.8089999999,null,7.2926663572486852E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N29), \"\", '7. Current Wholesale'!$P$117*N29)","v":2224841.3912888695},null,1.959622203079662]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":4.0000000000000001E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":17665102.890000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,70660.411560000008,null,2.340162520141101E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N30), \"\", '7. Current Wholesale'!$P$117*N30)","v":71393.509343502374},null,4.0414997743328952E-3]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.1972},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":49020},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":139},null,166.41079999999999,null,5.5112659056057255E-6,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N31), \"\", '7. Current Wholesale'!$P$117*N31)","v":168.13730266163913},null,1.2096208824578354]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.2222},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":44767415},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":123947},null,151488.02340000001,null,5.0170468411426562E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N32), \"\", '7. Current Wholesale'!$P$117*N32)","v":153059.70309630907},null,1.2348802560474159]
[null,{"$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":30194659.965641838}]

{"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$47, 17,0)","v":7.7302083862858806E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":2337283833.1652002},null,{"$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":18067691.088264041},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.3328173461441678},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N25), \"\", '8. Forecast Wholesale'!$F$113*N25)","v":18019177.428306419},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.7094519598436871E-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$47, 17,0)","v":6.957187547657292E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":746272500.3720001},null,{"$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":5191957.746747151},null,9.5638872179271084E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N26), \"\", '8. Forecast Wholesale'!$F$113*N26)","v":5178016.7915133275},null,6.9385067638593175E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 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$47, 17,0)","v":2.9072347464772905},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":3006131060},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":7292973},null,21202384.510720726,null,0.39056021659402179,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N27), \"\", '8. Forecast Wholesale'!$F$113*N27)","v":21145453.867650788},null,2.8994285139477123]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":3.0186463748446362},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":857551218},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":1866871},null,5635423.376452581,null,0.10380776621579706,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N28), \"\", '8. Forecast Wholesale'!$F$113*N28)","v":5620291.6691377461},null,3.0105409903189595]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":3.3462139552135004},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":613513830},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":1135342},null,3799097.2443400058,null,6.9981574094221843E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N29), \"\", '8. Forecast Wholesale'!$F$113*N29)","v":3788896.2667520298},null,3.3372290171173353]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B30, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":6.9571875476572911E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":17665102.890000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,122899.43385439283,null,2.2638788331182228E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N30), \"\", '8. Forecast Wholesale'!$F$113*N30)","v":122569.43588653576},null,6.9385067638593166E-3]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.1460991032426175},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":49020},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":139},null,298.30777535072383,null,5.4950021915577033E-6,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N31), \"\", '8. Forecast Wholesale'!$F$113*N31)","v":297.50678744887284},null,2.1403366003516031]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B32, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.1570180225882467},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":44767415},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":123947},null,267355.91284574539,null,4.9248509372108009E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N32), \"\", '8. Forecast Wholesale'!$F$113*N32)","v":266638.03396569949},null,2.1512262012448828]
[null,{"$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":54287107.620999984}]

{"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$47, 17,0)","v":4.2435747630495393E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":2337283833.1652002},null,{"$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":9918438.6885035336},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.3251102052635807},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N25), \"\", '8. Forecast Wholesale'!$P$117*N25)","v":9886522.9872549195},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":4.2299197243264959E-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$47, 17,0)","v":4.0414997743328952E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":746272500.3720001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,3016060.1418442838,null,9.886152070878429E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N26), \"\", '8. Forecast Wholesale'!$P$117*N26)","v":3006355.0181390247},null,4.028494975549044E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 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$47, 17,0)","v":1.6283202590787231},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":3006131060},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":7292973},null,11875295.684814133,null,0.38925277847718798,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N27), \"\", '8. Forecast Wholesale'!$P$117*N27)","v":11837083.179679148},null,1.6230806256487098]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.7401687653333862},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":857551218},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":1866871},null,3248670.6031067041,null,0.10648611135077087,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N28), \"\", '8. Forecast Wholesale'!$P$117*N28)","v":3238216.9819592461},null,1.7345692240970298]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.959622203079662},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":613513830},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":1135342},null,2224841.3912888695,null,7.2926663572486852E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N29), \"\", '8. Forecast Wholesale'!$P$117*N29)","v":2217682.2631841381},null,1.9533165012693428]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B30, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":4.0414997743328952E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":17665102.890000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,71393.509343502374,null,2.3401625201411006E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N30), \"\", '8. Forecast Wholesale'!$P$117*N30)","v":71163.778234921905},null,4.028494975549044E-3]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.2096208824578354},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":49020},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":139},null,168.13730266163913,null,5.5112659056057255E-6,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N31), \"\", '8. Forecast Wholesale'!$P$117*N31)","v":167.59626791927423},null,1.205728546181829]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B32, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.2348802560474159},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":44767415},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":123947},null,153059.70309630907,null,5.0170468411426562E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N32), \"\", '8. Forecast Wholesale'!$P$117*N32)","v":152567.18528068901},null,1.2309066397790105]
[null,{"$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":30507927.859299995}]

{"sheet":"13. Final 2014 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$48,17,0)","v":7.7094519598436871E-3},null,{"$f":"VLOOKUP($B26, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":4.2299197243264959E-3}]
[null,{"$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$48,17,0)","v":6.9385067638593175E-3},null,{"$f":"VLOOKUP($B27, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":4.028494975549044E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 1,499 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$48,17,0)","v":2.8994285139477123},null,{"$f":"VLOOKUP($B28, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.6230806256487098}]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 1,500 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":3.0105409903189595},null,{"$f":"VLOOKUP($B29, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.7345692240970298}]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Large Use > 5000 kW"},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$48,17,0)","v":3.3372290171173353},null,{"$f":"VLOOKUP($B30, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.9533165012693428}]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B31, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":6.9385067638593166E-3},null,{"$f":"VLOOKUP($B31, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":4.028494975549044E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Sentinel Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B32, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.1403366003516031},null,{"$f":"VLOOKUP($B32, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.205728546181829}]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B33, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.1512262012448828},null,{"$f":"VLOOKUP($B33, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.2309066397790105}]
[null,{"$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]
[{"$f":"IF('3. Rate Classes'!Q26=1, '3. Rate Classes'!C26, \"\")","v":"General Service 50 to 1,499 kW"},3]
[{"$f":"IF('3. Rate Classes'!Q27=1, '3. Rate Classes'!C27, \"\")","v":"General Service 1,500 to 4,999 kW"},4]
[{"$f":"IF('3. Rate Classes'!Q28=1, '3. Rate Classes'!C28, \"\")","v":"Large Use > 5000 kW"},5]
[{"$f":"IF('3. Rate Classes'!Q29=1, '3. Rate Classes'!C29, \"\")","v":"Unmetered Scattered Load"},6]
[{"$f":"IF('3. Rate Classes'!Q30=1, '3. Rate Classes'!C30, \"\")","v":"Sentinel Lighting"},7]
[{"$f":"IF('3. Rate Classes'!Q31=1, '3. Rate Classes'!C31, \"\")","v":"Street Lighting"},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]