{"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   ","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,"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","City of Oshawa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corp."]
[null,null,"Assigned EB Number","EB -2014-0101",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","David Savage, Corporate Controller",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Festival Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fort Albany Power Corporation"]
[null,null,"Phone Number","905-743-5219",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","dsavage@opuc.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2015-01-01",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",2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
["Note:  Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Dist. Systems Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket – Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

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

{"sheet":"3. Rate Classes","index":2,"n_rows":115,"n_cols":28,"rows_kept":115,"cut":false,"hidden":false,"merged":[[12,2,12,13],[47,2,47,5],[43,2,43,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[42,2,42,5],[37,2,37,5],[38,9,38,10],[39,9,39,10],[44,12,44,13],[38,2,38,5],[40,12,40,13],[43,9,43,10],[29,2,29,5],[30,2,30,5],[44,9,44,10],[39,2,39,5],[40,2,40,5],[41,2,41,5],[40,9,40,10],[41,9,41,10],[42,9,42,10],[36,2,36,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[34,12,34,13],[35,12,35,13],[31,2,31,5],[32,2,32,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[31,9,31,10],[32,9,32,10],[33,9,33,10],[31,12,31,13],[32,12,32,13],[33,12,33,13],[37,9,37,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[41,12,41,13],[42,12,42,13],[43,12,43,13],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Unit",null,"RTSR-Network",null,null,"RTSR-Connection"]
[]
[null,null,"Residential",null,null,null,null,"kWh",null,7.4000000000000003E-3,null,null,5.7000000000000002E-3,null,null,null,{"$f":"IF(OR(ISBLANK(C24), ISERROR(FIND(\"Choose\", C24))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C24)","v":"C24"},{"$f":"IF(OR(C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,null,null,null,"kWh",null,6.7999999999999996E-3,null,null,5.1999999999999998E-3,null,null,null,1,"C25",{"$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 999 kW",null,null,null,null,"kW",null,2.4708000000000001,null,null,1.8573,null,null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"General Service 50 to 999 kW - Interval Metered",null,null,null,null,"kW",null,3.1669,null,null,2.3593999999999999,null,null,null,1,"C27","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"General Service 1,000 to 4,999 kW",null,null,null,null,"kW",null,3.1669,null,null,2.3593999999999999,null,null,null,1,"C28","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Large Use > 5000 kW",null,null,null,null,"kW",null,3.3742999999999999,null,null,2.5743999999999998,null,null,null,1,"C29","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Unmetered Scattered Load",null,null,null,null,"kWh",null,6.7999999999999996E-3,null,null,5.1999999999999998E-3,null,null,null,1,"C30","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Sentinel Lighting",null,null,null,null,"kW",null,1.7041999999999999,null,null,2.1802999999999999,null,null,null,1,"C31","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Street Lighting",null,null,null,null,"kW",null,1.6753,null,null,2.1434000000000002,null,null,null,1,"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$45,6,0))","v":"kWh"},null,485612487.81000131,null,1.0429999999999999,null,{"$f":"IF(ISERROR(F27/(G27*30.4*24)), \"\", IF(D27=\"kW\", F27/(G27*30.4*24), \"\"))","v":""},null,{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), F27, F27*H27)","v":506493824.78583133},{"$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$45,6,0))","v":"kWh"},null,135378636.46999997,null,1.0429999999999999,null,"",null,{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), F28, F28*H28)","v":141199917.83820996},{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), G28, G28)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(OR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,155758587.25,421349.57000000007,null,null,0.50666933342375331,null,155758587.25,421349.57000000007]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},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$45,6,0))","v":"kW"},null,186549410.82000002,432345.59000000032,null,null,0.59139551002992008,null,186549410.82000002,432345.59000000032]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 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$45,6,0))","v":"kW"},null,81410345.360000014,181807.48000000013,null,null,0.61373801535423256,null,81410345.360000014,181807.48000000013]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(OR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,42700434.199999996,96160.109999999986,null,null,0.60862882144019659,null,42700434.199999996,96160.109999999986]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Unmetered Scattered Load"},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$45,6,0))","v":"kWh"},null,1048873,null,1.0429999999999999,null,{"$f":"IF(ISERROR(F33/(G33*30.4*24)), \"\", IF(D33=\"kW\", F33/(G33*30.4*24), \"\"))","v":""},null,1093974.5389999999,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Sentinel Lighting"},null,{"$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$45,6,0))","v":"kW"},null,37274,116,null,null,0.4404160995160315,null,37274,116]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":"Street Lighting"},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$45,6,0))","v":"kW"},null,9013709,25505,null,null,0.48438800484597105,null,9013709,25505]
[null,{"$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":11,"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,3.78]
[]
[null,"Line Connection Service Rate","kW",null,0.75,null,0.82,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.85,null,1.98,null,2]
[]
[]
[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,3.4121000000000001]
[]
[null,"Line Connection Service Rate","kW",null,0.7,null,0.65,null,0.78790000000000004]
[]
[null,"Transformation Connection Service Rate","kW",null,1.63,null,1.62,null,1.8018000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E37","v":2.33},null,{"$f":"G39+G37","v":2.27},null,{"$f":"I39+I37","v":2.5897000000000001}]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$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,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","Unit",null,"Effective January 1, 2013",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Hydro One Sub-Transmission Rate Rider 9A is effective until Dec 31, 2014. Therefore set to zero in 2015 column."]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0,null,0.14649999999999999,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,0,null,6.6699999999999995E-2,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,0,null,4.7500000000000001E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,0,null,4.19E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,0,null,-2.7E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,0,null,-5.9999999999999995E-4,null,0]
[]
[null,"Hydro One Sub-Transmission Rate Rider 9A","kW",null,{"$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)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":18,"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,216381.94,{"$f":"IF(D24<>0,F24/D24,0)","v":3.8199999500882558},826579,null,220802.44,{"$f":"IF(H24<>0,J24/H24,0)","v":0.81999999637685161},181058,null,220802.44,{"$f":"IF(L24<>0,N24/L24,0)","v":1.9799962355488463},437188,null,{"$f":"J24+N24","v":618246}]
[null,"February",null,199590.05,{"$f":"IF(D25<>0,F25/D25,0)","v":3.8200000450924283},762434,null,199590.24,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82000001603284811},163664,null,199590.24,{"$f":"IF(L25<>0,N25/L25,0)","v":1.9799966170690511},395188,null,558852]
[null,"March",null,194039.01,3.8199999062044276,741229,null,195141.46,0.8200000143485654,160016,null,195141.46,1.9799944102088813,386379,null,546395]
[null,"April",null,171497.91,3.8199999055382072,655122,null,201128.05,0.8199999950280431,164925,null,201128.05,1.9824037472644915,398717,null,563642]
[null,"May",null,161526.96,3.8200000792437376,617033,null,168935.37,0.81999997987396012,138527,null,168935.37,1.9799938876032888,334491,null,473018]
[null,"June",null,193620.94,3.8200000475155216,739632,null,198325.61,0.8199999989915574,162627,null,198325.61,1.9799964311215281,392684,null,555311]
[null,"July",null,194758.12,3.8199999055238365,743976,null,204235.37,0.81999998335254076,167473,null,204235.37,1.9799949440686988,404385,null,571858]
[null,"August",null,196141.1,3.8199999898032591,749259,null,196141.46,0.82000001427541125,160836,null,196141.46,1.9799944387076553,388359,null,549195]
[null,"September",null,198925.13,3.8200000170918575,759894,null,199021.95,0.82000000502457138,163198,null,199021.95,1.9800027082439902,394064,null,557262]
[null,"October",null,152348.95000000001,3.8200000722026632,581973,null,168843.9,0.82000001184526061,138452,null,168843.9,1.9800004619651643,334311,null,472763]
[null,"November",null,192278.01,3.8200000093614448,734502,null,201271.95,0.8200000049684022,165043,null,201271.95,1.9800026779687878,398519,null,563562]
[null,"December",null,186480.1,3.8200000965250447,712354,null,186480.49,0.81999999034751581,152914,null,186480.49,1.9799926523144593,369230,null,522144]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2257588.2200000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999998228193},{"$f":"SUM(F24:F35)","v":8623987},null,{"$f":"SUM(H24:H35)","v":2339918.29},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82000000094020375},{"$f":"SUM(J24:J35)","v":1918733},null,{"$f":"SUM(L24:L35)","v":2339918.29},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9802037617305004},{"$f":"SUM(N24:N35)","v":4633515},null,{"$f":"SUM(P24:P35)","v":6552248}]
[]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,74.2,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2315363881401615},239.78,null,75.3,{"$f":"IF(H43<>0,J43/H43,0)","v":0.64993359893758296},48.94,null,75.3,{"$f":"IF(L43<>0,N43/L43,0)","v":1.6197875166002655},121.97,null,{"$f":"J43+N43","v":170.91}]
[null,"February",null,74.2,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2315363881401615},239.78,null,75.3,{"$f":"IF(H44<>0,J44/H44,0)","v":0.64993359893758296},48.94,null,75.3,{"$f":"IF(L44<>0,N44/L44,0)","v":1.6197875166002655},121.97,null,{"$f":"J44+N44","v":170.91}]
[null,"March",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"April",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"May",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"June",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"July",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91,null," "]
[null,"August",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"September",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"October",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"November",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[null,"December",null,74.2,3.2315363881401615,239.78,null,75.3,0.64993359893758296,48.94,null,75.3,1.6197875166002655,121.97,null,170.91]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":890.4000000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.2315363881401615},{"$f":"SUM(F43:F54)","v":2877.3600000000006},null,{"$f":"SUM(H43:H54)","v":903.5999999999998},{"$f":"IF(H56<>0,J56/H56,0)","v":0.64993359893758307},{"$f":"SUM(J43:J54)","v":587.28},null,{"$f":"SUM(L43:L54)","v":903.5999999999998},{"$f":"IF(L56<>0,N56/L56,0)","v":1.619787516600266},{"$f":"SUM(N43:N54)","v":1463.64},null,{"$f":"SUM(P43:P54)","v":2050.9200000000005}]
[]
[null,"Add Extra Host Here (I)",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[null,"(if needed)"]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,null,{"$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":216456.14},{"$f":"IF(D100<>0,F100/D100,0)","v":3.8197982279458556},{"$f":"F24+F43+F62+F81","v":826818.78},null,{"$f":"H24+H43+H62+H81","v":220877.74},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81994201860268945},{"$f":"J24+J43+J62+J81","v":181106.94},null,{"$f":"L24+L43+L62+L81","v":220877.74},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9798734358654702},{"$f":"N24+N43+N62+N81","v":437309.97},null,{"$f":"J100+N100","v":618416.90999999992}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":199664.25},3.8197813579546667,{"$f":"F25+F44+F63+F82","v":762673.78},null,{"$f":"H25+H44+H63+H82","v":199665.53999999998},0.81993587877006724,{"$f":"J25+J44+J63+J82","v":163712.94},null,{"$f":"L25+L44+L63+L82","v":199665.53999999998},1.9798607711676237,{"$f":"N25+N44+N63+N82","v":395309.97},null,559022.90999999992]
[null,"March",null,194113.21000000002,3.8197749653411015,741468.78,null,195216.75999999998,0.8199344154671967,160064.94,null,195216.75999999998,1.9798554693767072,386500.97,null,546565.90999999992]
[null,"April",null,171572.11000000002,3.8197454120019856,655361.78,null,201203.34999999998,0.81993634797830162,164973.94,null,201203.34999999998,1.9822680387776845,398838.97,null,563812.90999999992]
[null,"May",null,161601.16,3.8197298831270765,617272.78,null,169010.66999999998,0.81992420951884293,138575.94,null,169010.66999999998,1.9798334034176659,334612.96999999997,null,473188.91]
[null,"June",null,193695.14,3.8197746210875501,739871.78,null,198400.90999999997,0.81993545291702552,162675.94,null,198400.90999999997,1.9798597193934242,392805.97,null,555481.90999999992]
[null,"July",null,194832.32,3.8197757948989159,744215.78,null,204310.66999999998,0.81993730430231571,167521.94,null,204310.66999999998,1.9798621873248226,404506.97,null,572028.90999999992]
[null,"August",null,196215.30000000002,3.8197774587404751,749498.78,null,196216.75999999998,0.8199347497125119,160884.94,null,196216.75999999998,1.9798562059632419,388480.97,null,549365.90999999992]
[null,"September",null,198999.33000000002,3.8197805992613141,760133.78,null,199097.25,0.81993568469680023,163246.94,null,199097.25,1.9798664722892956,394185.97,null,557432.90999999992]
[null,"October",null,152423.15000000002,3.8197136064961259,582212.78,null,168919.19999999998,0.81992420044613057,138500.94,null,168919.19999999998,1.9798398879464265,334432.96999999997,null,472933.91]
[null,"November",null,192352.21000000002,3.8197730091065756,734741.78,null,201347.25,0.81993640340257934,165091.94,null,201347.25,1.9798679644246444,398640.97,null,563732.90999999992]
[null,"December",null,186554.30000000002,3.8197660413080801,712593.78,null,186555.78999999998,0.81993134600646822,152962.94,null,186555.78999999998,1.9798472617762226,369351.97,null,522314.91]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2258478.62},{"$f":"IF(D113<>0,F113/D113,0)","v":3.8197679993977545},{"$f":"SUM(F100:F111)","v":8626864.3600000013},null,{"$f":"SUM(H100:H111)","v":2340821.8899999997},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81993435220310584},{"$f":"SUM(J100:J111)","v":1919320.2799999996},null,{"$f":"SUM(L100:L111)","v":2340821.8899999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9800646344775934},{"$f":"SUM(N100:N111)","v":4634978.6399999987},null,{"$f":"SUM(P100:P111)","v":6554298.9200000009}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":6554298.9200000009}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":216381.94},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.82},{"$f":"D24*E24","v":826579.01079999993},null,{"$f":"'6. Historical Wholesale'!H24","v":220802.44},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.82},{"$f":"H24*I24","v":181058.00079999998},null,{"$f":"'6. Historical Wholesale'!L24","v":220802.44},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":1.98},{"$f":"L24*M24","v":437188.83120000002},null,{"$f":"J24+N24","v":618246.83199999994}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":199590.05},{"$f":"E24","v":3.82},{"$f":"D25*E25","v":762433.99099999992},null,{"$f":"'6. Historical Wholesale'!H25","v":199590.24},{"$f":"I24","v":0.82},{"$f":"H25*I25","v":163663.99679999999},null,{"$f":"'6. Historical Wholesale'!L25","v":199590.24},{"$f":"M24","v":1.98},{"$f":"L25*M25","v":395188.6752},null,558852.67200000002]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":194039.01},{"$f":"E25","v":3.82},741229.01820000005,null,{"$f":"'6. Historical Wholesale'!H26","v":195141.46},{"$f":"I25","v":0.82},160015.99719999998,null,{"$f":"'6. Historical Wholesale'!L26","v":195141.46},{"$f":"M25","v":1.98},386380.09080000001,null,546396.08799999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":171497.91},3.82,655122.01619999995,null,{"$f":"'6. Historical Wholesale'!H27","v":201128.05},0.82,164925.00099999999,null,{"$f":"'6. Historical Wholesale'!L27","v":201128.05},1.98,398233.53899999999,null,563158.54]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":161526.96},3.82,617032.98719999997,null,{"$f":"'6. Historical Wholesale'!H28","v":168935.37},0.82,138527.00339999999,null,{"$f":"'6. Historical Wholesale'!L28","v":168935.37},1.98,334492.03259999998,null,473019.03599999996]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":193620.94},3.82,739631.99080000003,null,{"$f":"'6. Historical Wholesale'!H29","v":198325.61},0.82,162627.00019999998,null,{"$f":"'6. Historical Wholesale'!L29","v":198325.61},1.98,392684.70779999997,null,555311.70799999998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":194758.12},3.82,743976.01839999994,null,{"$f":"'6. Historical Wholesale'!H30","v":204235.37},0.82,167473.00339999999,null,{"$f":"'6. Historical Wholesale'!L30","v":204235.37},1.98,404386.03259999998,null,571859.03599999996]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":196141.1},3.82,749259.00199999998,null,{"$f":"'6. Historical Wholesale'!H31","v":196141.46},0.82,160835.99719999998,null,{"$f":"'6. Historical Wholesale'!L31","v":196141.46},1.98,388360.09080000001,null,549196.08799999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":198925.13},3.82,759893.99659999995,null,{"$f":"'6. Historical Wholesale'!H32","v":199021.95},0.82,163197.99900000001,null,{"$f":"'6. Historical Wholesale'!L32","v":199021.95},1.98,394063.46100000001,null,557261.46]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":152348.95000000001},3.82,581972.98900000006,null,{"$f":"'6. Historical Wholesale'!H33","v":168843.9},0.82,138451.99799999999,null,{"$f":"'6. Historical Wholesale'!L33","v":168843.9},1.98,334310.92199999996,null,472762.91999999993]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":192278.01},3.82,734501.99820000003,null,{"$f":"'6. Historical Wholesale'!H34","v":201271.95},0.82,165042.99900000001,null,{"$f":"'6. Historical Wholesale'!L34","v":201271.95},1.98,398518.46100000001,null,563561.46]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":186480.1},3.82,712353.98199999996,null,{"$f":"'6. Historical Wholesale'!H35","v":186480.49},0.82,152914.00179999997,null,{"$f":"'6. Historical Wholesale'!L35","v":186480.49},1.98,369231.3702,null,522145.37199999997]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2257588.2200000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.8199999999999994},{"$f":"SUM(F24:F35)","v":8623987.0003999993},null,{"$f":"SUM(H24:H35)","v":2339918.29},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":1918732.9978},null,{"$f":"SUM(L24:L35)","v":2339918.29},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":4633038.2141999993},null,{"$f":"SUM(P24:P35)","v":6551771.2119999994}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":74.2},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.3765000000000001},{"$f":"D43*E43","v":250.53630000000001},null,{"$f":"'6. Historical Wholesale'!H43","v":75.3},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.7167},{"$f":"H43*I43","v":53.967509999999997},null,{"$f":"'6. Historical Wholesale'!L43","v":75.3},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.62},{"$f":"L43*M43","v":121.986},null,{"$f":"J43+N43","v":175.95350999999999}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":74.2},{"$f":"E43","v":3.3765000000000001},{"$f":"D44*E44","v":250.53630000000001},null,{"$f":"'6. Historical Wholesale'!H44","v":75.3},{"$f":"I43","v":0.7167},{"$f":"H44*I44","v":53.967509999999997},null,{"$f":"'6. Historical Wholesale'!L44","v":75.3},{"$f":"M43","v":1.62},{"$f":"L44*M44","v":121.986},null,175.95350999999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":74.2},{"$f":"E44","v":3.3765000000000001},250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H45","v":75.3},{"$f":"I44","v":0.7167},53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L45","v":75.3},{"$f":"M44","v":1.62},121.986,null,175.95350999999999]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H46","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L46","v":75.3},{"$f":"M45","v":1.62},121.986,null,175.95350999999999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H47","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L47","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H48","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L48","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H49","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L49","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H50","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L50","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H51","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L51","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H52","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L52","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H53","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L53","v":75.3},1.62,121.986,null,175.95350999999999]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":74.2},3.3765000000000001,250.53630000000001,null,{"$f":"'6. Historical Wholesale'!H54","v":75.3},0.7167,53.967509999999997,null,{"$f":"'6. Historical Wholesale'!L54","v":75.3},1.62,121.986,null,175.95350999999999]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":890.4000000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.3765000000000001},{"$f":"SUM(F43:F54)","v":3006.4356000000007},null,{"$f":"SUM(H43:H54)","v":903.5999999999998},{"$f":"IF(H56<>0,J56/H56,0)","v":0.7167},{"$f":"SUM(J43:J54)","v":647.61011999999982},null,{"$f":"SUM(L43:L54)","v":903.5999999999998},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6200000000000008},{"$f":"SUM(N43:N54)","v":1463.8320000000003},null,{"$f":"SUM(P43:P54)","v":2111.4421200000002}]
[]
[null,{"$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":216456.14},{"$f":"IF(D100<>0,F100/D100,0)","v":3.819847970586558},{"$f":"F24+F43+F62+F81","v":826829.54709999997},null,{"$f":"H24+H43+H62+H81","v":220877.74},{"$f":"IF(H100<>0,J100/H100,0)","v":0.81996478373058312},{"$f":"J24+J43+J62+J81","v":181111.96830999997},null,{"$f":"L24+L43+L62+L81","v":220877.74},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9798772714715389},{"$f":"N24+N43+N62+N81","v":437310.81719999999},null,{"$f":"J100+N100","v":618422.78550999996}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":199664.25},3.8198351848165104,{"$f":"F25+F44+F63+F82","v":762684.52729999996},null,{"$f":"H25+H44+H63+H82","v":199665.53999999998},0.81996104240120748,{"$f":"J25+J44+J63+J82","v":163717.96430999998},null,{"$f":"L25+L44+L63+L82","v":199665.53999999998},1.9798642329567737,{"$f":"N25+N44+N63+N82","v":395310.66119999997},null,559028.62550999993]
[null,"March",null,194113.21000000002,3.8198304716098406,741479.55450000009,null,195216.75999999998,0.81996015459943083,160069.96470999997,null,195216.75999999998,1.9798611389718794,386502.07679999998,null,546572.04150999989]
[null,"April",null,171572.11000000002,3.8198081990132309,655372.55249999999,null,201203.34999999998,0.81996134015661271,164978.96850999998,null,201203.34999999998,1.9798652706329194,398355.52499999997,null,563334.49350999994]
[null,"May",null,161601.16,3.8197963647043127,617283.52350000001,null,169010.66999999998,0.81995397633770684,138580.97090999997,null,169010.66999999998,1.9798396077596756,334614.01859999995,null,473194.98950999993]
[null,"June",null,193695.14,3.819830105701155,739882.52710000006,null,198400.90999999997,0.81996079408103517,162680.96770999997,null,198400.90999999997,1.9798633675621751,392806.69379999995,null,555487.66150999989]
[null,"July",null,194832.32,3.8198310973251255,744226.55469999998,null,204310.66999999998,0.81996192812641644,167526.97090999997,null,204310.66999999998,1.9798673197048395,404508.01859999995,null,572034.98950999998]
[null,"August",null,196215.30000000002,3.8198322877981479,749509.53830000001,null,196216.75999999998,0.81996035766771391,160889.96470999997,null,196216.75999999998,1.9798618466638631,388482.07679999998,null,549372.04150999989]
[null,"September",null,198999.33000000002,3.819834634116607,760144.53289999999,null,199097.25,0.81996093120321856,163251.96651,null,199097.25,1.9798638454323201,394185.44699999999,null,557437.41350999998]
[null,"October",null,152423.15000000002,3.8197841030053508,582223.5253000001,null,168919.19999999998,0.81995395141582483,138505.96550999998,null,168919.19999999998,1.979839520907037,334432.90799999994,null,472938.87350999995]
[null,"November",null,192352.21000000002,3.8198289195637525,734752.53450000007,null,201347.25,0.81996136778624984,165096.96651,null,201347.25,1.9798653669220712,398640.44699999999,null,563737.41350999998]
[null,"December",null,186554.30000000002,3.8198236025650436,712604.5183,null,186555.78999999998,0.81995830475162401,152967.96930999996,null,186555.78999999998,1.9798546922612266,369353.35619999998,null,522321.32550999994]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2258478.62},{"$f":"IF(D113<>0,F113/D113,0)","v":3.8198251511453316},{"$f":"SUM(F100:F111)","v":8626993.4360000007},null,{"$f":"SUM(H100:H111)","v":2340821.8899999997},{"$f":"IF(H113<>0,J113/H113,0)","v":0.81996012431343068},{"$f":"SUM(J100:J111)","v":1919380.6079199994},null,{"$f":"SUM(L100:L111)","v":2340821.8899999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.9798610334253155},{"$f":"SUM(N100:N111)","v":4634502.0461999997},null,{"$f":"SUM(P100:P111)","v":6553882.6541200001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":6553882.6541200001}]

{"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,{"$f":"'6. Historical Wholesale'!D24","v":216381.94},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":817923.73320000002},null,{"$f":"'6. Historical Wholesale'!H24","v":220802.44},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":189890.09839999999},null,{"$f":"'6. Historical Wholesale'!L24","v":220802.44},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":441604.88},null,{"$f":"J24+N24","v":631494.97840000002}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":199590.05},{"$f":"E24","v":3.78},754450.38899999997,null,{"$f":"'6. Historical Wholesale'!H25","v":199590.24},{"$f":"I24","v":0.86},171647.60639999999,null,{"$f":"'6. Historical Wholesale'!L25","v":199590.24},{"$f":"M24","v":2},399180.48,null,570828.08639999991]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":194039.01},3.78,733467.45779999997,null,{"$f":"'6. Historical Wholesale'!H26","v":195141.46},0.86,167821.6556,null,{"$f":"'6. Historical Wholesale'!L26","v":195141.46},2,390282.92,null,558104.57559999998]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":171497.91},3.78,648262.09979999997,null,{"$f":"'6. Historical Wholesale'!H27","v":201128.05},0.86,172970.12299999999,null,{"$f":"'6. Historical Wholesale'!L27","v":201128.05},2,402256.1,null,575226.223]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":161526.96},3.78,610571.90879999998,null,{"$f":"'6. Historical Wholesale'!H28","v":168935.37},0.86,145284.41819999999,null,{"$f":"'6. Historical Wholesale'!L28","v":168935.37},2,337870.74,null,483155.15819999995]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":193620.94},3.78,731887.15319999994,null,{"$f":"'6. Historical Wholesale'!H29","v":198325.61},0.86,170560.02459999998,null,{"$f":"'6. Historical Wholesale'!L29","v":198325.61},2,396651.22,null,567211.24459999998]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":194758.12},3.78,736185.6936,null,{"$f":"'6. Historical Wholesale'!H30","v":204235.37},0.86,175642.41819999999,null,{"$f":"'6. Historical Wholesale'!L30","v":204235.37},2,408470.74,null,584113.15819999995]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":196141.1},3.78,741413.35800000001,null,{"$f":"'6. Historical Wholesale'!H31","v":196141.46},0.86,168681.6556,null,{"$f":"'6. Historical Wholesale'!L31","v":196141.46},2,392282.92,null,560964.57559999998]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":198925.13},3.78,751936.99139999994,null,{"$f":"'6. Historical Wholesale'!H32","v":199021.95},0.86,171158.87700000001,null,{"$f":"'6. Historical Wholesale'!L32","v":199021.95},2,398043.9,null,569202.777]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":152348.95000000001},3.78,575879.03099999996,null,{"$f":"'6. Historical Wholesale'!H33","v":168843.9},0.86,145205.75399999999,null,{"$f":"'6. Historical Wholesale'!L33","v":168843.9},2,337687.8,null,482893.554]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":192278.01},3.78,726810.87780000002,null,{"$f":"'6. Historical Wholesale'!H34","v":201271.95},0.86,173093.87700000001,null,{"$f":"'6. Historical Wholesale'!L34","v":201271.95},2,402543.9,null,575637.777]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":186480.1},3.78,704894.77799999993,null,{"$f":"'6. Historical Wholesale'!H35","v":186480.49},0.86,160373.22139999998,null,{"$f":"'6. Historical Wholesale'!L35","v":186480.49},2,372960.98,null,533334.2013999999]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":2257588.2200000002},{"$f":"IF(D37<>0,F37/D37,0)","v":3.7799999999999994},{"$f":"SUM(F24:F35)","v":8533683.4715999998},null,{"$f":"SUM(H24:H35)","v":2339918.29},{"$f":"IF(H37<>0,J37/H37,0)","v":0.85999999999999988},{"$f":"SUM(J24:J35)","v":2012329.7293999998},null,{"$f":"SUM(L24:L35)","v":2339918.29},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":4679836.58},null,{"$f":"SUM(P24:P35)","v":6692166.3093999997}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":74.2},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":253.17782000000003},null,{"$f":"'6. Historical Wholesale'!H43","v":75.3},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":59.328870000000002},null,{"$f":"'6. Historical Wholesale'!L43","v":75.3},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":135.67554000000001},null,{"$f":"J43+N43","v":195.00441000000001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":74.2},{"$f":"E43","v":3.4121000000000001},253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H44","v":75.3},{"$f":"I43","v":0.78790000000000004},59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L44","v":75.3},{"$f":"M43","v":1.8018000000000001},135.67554000000001,null,195.00441000000001]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H45","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L45","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H46","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L46","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H47","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L47","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H48","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L48","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H49","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L49","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H50","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L50","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H51","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L51","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H52","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L52","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H53","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L53","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":74.2},3.4121000000000001,253.17782000000003,null,{"$f":"'6. Historical Wholesale'!H54","v":75.3},0.78790000000000004,59.328870000000002,null,{"$f":"'6. Historical Wholesale'!L54","v":75.3},1.8018000000000001,135.67554000000001,null,195.00441000000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":890.4000000000002},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999992},{"$f":"SUM(F43:F54)","v":3038.13384},null,{"$f":"SUM(H43:H54)","v":903.5999999999998},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78790000000000038},{"$f":"SUM(J43:J54)","v":711.94644000000017},null,{"$f":"SUM(L43:L54)","v":903.5999999999998},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":1628.1064799999997},null,{"$f":"SUM(P43:P54)","v":2340.0529200000001}]
[]
[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,{"$f":"D24+D43","v":216456.14},{"$f":"IF(D100<>0,F100/D100,0)","v":3.77987388585974},{"$f":"F24+F43","v":818176.91102},null,{"$f":"H24+H43","v":220877.74},{"$f":"IF(H100<>0,J100/H100,0)","v":0.85997542020304985},{"$f":"J24+J43","v":189949.42726999999},null,{"$f":"L24+L43","v":220877.74},{"$f":"IF(L100<>0,N100/L100,0)","v":1.9999324311268309},{"$f":"N24+N43","v":441740.55554000003},null,{"$f":"J100+N100","v":631689.98280999996}]
[null,"February",null,199664.25,3.7798632795805958,754703.56681999995,null,199665.53999999998,0.8599728088782872,171706.93526999999,null,199665.53999999998,1.9999252527000906,399316.15554000001,null,571023.09080999997]
[null,"March",null,194113.21000000002,3.7798593697976552,733720.63561999996,null,195216.75999999998,0.85997218922186813,167880.98447,null,195216.75999999998,1.9999235492895182,390418.59554000001,null,558299.58001000003]
[null,"April",null,171572.11000000002,3.7798408938375818,648515.27761999995,null,201203.34999999998,0.85997301670175974,173029.45186999999,null,201203.34999999998,1.9999258239984574,402391.77554,null,575421.22741000005]
[null,"May",null,161601.16,3.7798310768313788,610825.08661999996,null,169010.66999999998,0.85996787699853505,145343.74706999998,null,169010.66999999998,1.9999116951610219,338006.41554000002,null,483350.16261]
[null,"June",null,193695.14,3.7798590662625808,732140.33101999993,null,198400.90999999997,0.85997263555898007,170619.35346999997,null,198400.90999999997,1.9999247762522865,396786.89554,null,567406.24900999991]
[null,"July",null,194832.32,3.7798598888521164,736438.87141999998,null,204310.66999999998,0.85997342708533042,175701.74706999998,null,204310.66999999998,1.9999269521263869,408606.41554000002,null,584308.16261]
[null,"August",null,196215.30000000002,3.7798608763944501,741666.53581999999,null,196216.75999999998,0.859972330956846,168740.98447,null,196216.75999999998,1.9999239389132715,392418.59554000001,null,561159.58001000003]
[null,"September",null,198999.33000000002,3.7798628227542266,752190.16921999992,null,199097.25,0.8599727312657508,171218.20587000001,null,199097.25,1.9999250393463499,398179.57554000005,null,569397.78141000005]
[null,"October",null,152423.15000000002,3.7798209052889922,576132.20881999994,null,168919.19999999998,0.85996785960388156,145265.08286999998,null,168919.19999999998,1.9999116473438192,337823.47554000001,null,483088.55841]
[null,"November",null,192352.21000000002,3.779858082316808,727064.05562,null,201347.25,0.85997303598633701,173153.20587000001,null,201347.25,1.9999258770109849,402679.57554000005,null,575832.78141000005]
[null,"December",null,186554.30000000002,3.7798536716655677,705147.95581999992,null,186555.78999999998,0.85997089808898453,160432.55026999998,null,186555.78999999998,1.9999200000171533,373096.65554000001,null,533529.20580999996]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":2258478.62},{"$f":"IF(D113<>0,F113/D113,0)","v":3.7798549562714037},{"$f":"SUM(F100:F111)","v":8536721.6054400001},null,{"$f":"SUM(H100:H111)","v":2340821.8899999997},{"$f":"IF(H113<>0,J113/H113,0)","v":0.85997216808323684},{"$f":"SUM(J100:J111)","v":2013041.6758399999},null,{"$f":"SUM(L100:L111)","v":2340821.8899999997},{"$f":"IF(L113<>0,N113/L113,0)","v":1.999923491180271},{"$f":"SUM(N100:N111)","v":4681464.6864799997},null,{"$f":"SUM(P100:P111)","v":6694506.3623200012}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I95","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":6694506.3623200012}]

{"sheet":"9. Adj Network to Current WS","index":8,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to re-align the current RTS Network Rates to recover current wholesale network costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Current RTSR-Network",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Network"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":7.4000000000000003E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":506493824.78583133},null,{"$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":3748054.3034151522},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.46449564050357295},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N25), \"\", '7. Current Wholesale'!$F$113*N25)","v":4007200.8416749397},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.9116479719557632E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.7999999999999996E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":141199917.83820996},null,{"$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":960159.44129982765},null,{"$f":"IF(ISERROR(L26/$L$49), \"\", L26/$L$49)","v":0.11899237272676096},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N26), \"\", '7. Current Wholesale'!$F$113*N26)","v":1026546.4184478322},null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"kWh\",IF(H26<>0,P26/H26,),IF(J26<>0,P26/J26,0)))","v":7.2701630012566455E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.4708000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":155758587.25},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":421349.57000000007},null,1041070.5175560002,null,0.12901966666303066,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N27), \"\", '7. Current Wholesale'!$F$113*N27)","v":1113051.8174168735},null,2.6416351093389592]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},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$45, 8,0))","v":3.1669},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":186549410.82000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":432345.59000000032},null,1369195.248971001,null,0.16968410077883267,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N28), \"\", '7. Current Wholesale'!$F$113*N28)","v":1463863.6236125519},null,3.3858645895117165]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":3.1669},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":81410345.360000014},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":181807.48000000013},null,575766.10841200047,null,7.1354581779510248E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N29), \"\", '7. Current Wholesale'!$F$113*N29)","v":615575.5086403602},null,3.3858645895117174]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 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":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":3.3742999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":42700434.199999996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":96160.109999999986},null,324473.05917299993,null,4.0211883085414915E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N30), \"\", '7. Current Wholesale'!$F$113*N30)","v":346907.65142707393},null,3.6076045610500445]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 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":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.7999999999999996E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":1093974.5389999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,7439.0268651999986,null,9.2191715187420642E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N31), \"\", '7. Current Wholesale'!$F$113*N31)","v":7953.3732177545944},null,7.2701630012566455E-3]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 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":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":1.7041999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":37274},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":116},null,197.68719999999999,null,2.4499336228850518E-5,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N32), \"\", '7. Current Wholesale'!$F$113*N32)","v":211.35561283265042},null,1.8220311451090554]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 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":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":1.6753},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":9013709},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":25505},null,42728.5265,null,5.2953379747745395E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N33), \"\", '7. Current Wholesale'!$F$113*N33)","v":45682.845949781491},null,1.7911329523537145]
[null,{"$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":8069083.9193921816}]

{"sheet":"10. Adj Conn. to Current WS","index":9,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to re-align the current RTS Connection Rates to recover current wholesale connection costs."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Current RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Current Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B25,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.7000000000000002E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":506493824.78583133},null,{"$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":2887014.8012792389},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.46859339343449163},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N25), \"\", '7. Current Wholesale'!$P$117*N25)","v":3071106.1130655436},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":6.0634621051187491E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.1999999999999998E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":141199917.83820996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,734239.57275869173,null,0.11917493905484429,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N26), \"\", '7. Current Wholesale'!$P$117*N26)","v":781058.56587735214},null,5.5315794643188577E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.8573},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":155758587.25},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":421349.57000000007},null,782572.55636100005,null,0.12701989945857473,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N27), \"\", '7. Current Wholesale'!$P$117*N27)","v":832473.5157896193},null,1.9757312575152721]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B28,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.3593999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":186549410.82000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":432345.59000000032},null,1020076.1850460008,null,0.16556927969354826,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N28), \"\", '7. Current Wholesale'!$P$117*N28)","v":1085121.6302386888},null,2.5098478054065221]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.3593999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":81410345.360000014},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":181807.48000000013},null,428956.56831200031,null,6.9624240891410921E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N29), \"\", '7. Current Wholesale'!$P$117*N29)","v":456309.10468449042},null,2.5098478054065216]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 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":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.5743999999999998},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":42700434.199999996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":96160.109999999986},null,247554.58718399995,null,4.0180758345064412E-2,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N30), \"\", '7. Current Wholesale'!$P$117*N30)","v":263339.97514710511},null,2.7385573409504747]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 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":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.1999999999999998E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":1093974.5389999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,5688.6676027999993,null,9.2333162093098545E-4,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N31), \"\", '7. Current Wholesale'!$P$117*N31)","v":6051.4070944200885},null,5.5315794643188577E-3]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 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":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.1802999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":37274},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":116},null,252.91479999999999,null,4.1050778239616923E-5,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N32), \"\", '7. Current Wholesale'!$P$117*N32)","v":269.0419834427521},null,2.3193274434720008]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 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":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.1434000000000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":9013709},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":25505},null,54667.417000000009,null,8.873106722895081E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N33), \"\", '7. Current Wholesale'!$P$117*N33)","v":58153.30023933763},null,2.2800745045809698]
[null,{"$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":6161023.2703437321}]

{"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$47, 17,0)","v":7.9116479719557632E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":506493824.78583133},null,{"$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":4007200.8416749402},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.464495640503573},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N25), \"\", '8. Forecast Wholesale'!$F$113*N25)","v":3965269.9699195428},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.828861431027791E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.2701630012566455E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":141199917.83820996},null,{"$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":1026546.4184478322},null,0.11899237272676096,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N26), \"\", '8. Forecast Wholesale'!$F$113*N26)","v":1015804.7591391096},null,7.1940888825660762E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.6416351093389592},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":155758587.25},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":421349.57000000007},null,1113051.8174168735,null,0.12901966666303066,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N27), \"\", '8. Forecast Wholesale'!$F$113*N27)","v":1101404.9759289608},null,2.6139933545653333]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},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$47, 17,0)","v":3.3858645895117165},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":186549410.82000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":432345.59000000032},null,1463863.6236125519,null,0.16968410077883267,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N28), \"\", '8. Forecast Wholesale'!$F$113*N28)","v":1448545.9292183192},null,3.3504353062056635]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":3.3858645895117174},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":81410345.360000014},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":181807.48000000013},null,615575.5086403602,null,7.1354581779510248E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N29), \"\", '8. Forecast Wholesale'!$F$113*N29)","v":609134.19992428052},null,3.350435306205664]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 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($B30, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":3.6076045610500445},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":42700434.199999996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":96160.109999999986},null,346907.65142707393,null,4.0211883085414915E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N30), \"\", '8. Forecast Wholesale'!$F$113*N30)","v":343277.65113068878},null,3.5698550171239285]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 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($B31, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.2701630012566455E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":1093974.5389999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,7953.3732177545944,null,9.2191715187420642E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N31), \"\", '8. Forecast Wholesale'!$F$113*N31)","v":7870.1500688302476},null,7.1940888825660762E-3]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 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($B32, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":1.8220311451090554},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":37274},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":116},null,211.35561283265042,null,2.4499336228850518E-5,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N32), \"\", '8. Forecast Wholesale'!$F$113*N32)","v":209.14401290376713},null,1.8029656284807511]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 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($B33, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":1.7911329523537145},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":9013709},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":25505},null,45682.845949781491,null,5.2953379747745395E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N33), \"\", '8. Forecast Wholesale'!$F$113*N33)","v":45204.826097364705},null,1.7723907507298453]
[null,{"$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":8626993.4360000007}]

{"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$47, 17,0)","v":6.0634621051187491E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":506493824.78583133},null,{"$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":3071106.1130655436},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.46859339343449175},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N25), \"\", '8. Forecast Wholesale'!$P$117*N25)","v":3137001.4536883244},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":6.1935630804872922E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.5315794643188577E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":141199917.83820996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,781058.56587735214,null,0.1191749390548443,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N26), \"\", '8. Forecast Wholesale'!$P$117*N26)","v":797817.38773175364},null,5.6502680734270023E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.9757312575152721},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":155758587.25},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":421349.57000000007},null,832473.5157896193,null,0.12701989945857475,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N27), \"\", '8. Forecast Wholesale'!$P$117*N27)","v":850335.52506667562},null,2.018123633226149]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.5098478054065221},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":186549410.82000002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":432345.59000000032},null,1085121.6302386888,null,0.16556927969354829,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N28), \"\", '8. Forecast Wholesale'!$P$117*N28)","v":1108404.5963131988},null,2.5637004793160907]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B29, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.5098478054065216},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":81410345.360000014},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":181807.48000000013},null,456309.10468449042,null,6.9624240891410921E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N29), \"\", '8. Forecast Wholesale'!$P$117*N29)","v":466099.92361925083},null,2.5637004793160902]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 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($B30, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.7385573409504747},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":42700434.199999996},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":96160.109999999986},null,263339.97514710511,null,4.0180758345064418E-2,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N30), \"\", '8. Forecast Wholesale'!$P$117*N30)","v":268990.34238387621},null,2.7973173323520144]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 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($B31, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.5315794643188577E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":1093974.5389999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,6051.4070944200885,null,9.2333162093098556E-4,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N31), \"\", '8. Forecast Wholesale'!$P$117*N31)","v":6181.2494108537221},null,5.6502680734270023E-3]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 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($B32, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.3193274434720008},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":37274},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":116},null,269.0419834427521,null,4.105077823961693E-5,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N32), \"\", '8. Forecast Wholesale'!$P$117*N32)","v":274.81469610330299},null,2.3690922077870948]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 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($B33, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.2800745045809698},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":9013709},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":25505},null,58153.300239337637,null,8.8731067228950827E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N33), \"\", '8. Forecast Wholesale'!$P$117*N33)","v":59401.069409965508},null,2.3289970362660464]
[null,{"$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":6553882.6541199991}]

{"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$48,17,0)","v":7.828861431027791E-3},null,{"$f":"VLOOKUP($B26, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":6.1935630804872922E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B27, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.1940888825660762E-3},null,{"$f":"VLOOKUP($B27, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.6502680734270023E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.6139933545653333},null,{"$f":"VLOOKUP($B28, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.018123633226149}]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"General Service 50 to 999 kW - Interval Metered"},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$48,17,0)","v":3.3504353062056635},null,{"$f":"VLOOKUP($B29, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.5637004793160907}]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"General Service 1,000 to 4,999 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$48,17,0)","v":3.350435306205664},null,{"$f":"VLOOKUP($B30, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.5637004793160902}]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Large Use > 5000 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":3.5698550171239285},null,{"$f":"VLOOKUP($B31, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.7973173323520144}]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B32, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.1940888825660762E-3},null,{"$f":"VLOOKUP($B32, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.6502680734270023E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":"Sentinel 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$48,17,0)","v":1.8029656284807511},null,{"$f":"VLOOKUP($B33, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.3690922077870948}]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B34, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":1.7723907507298453},null,{"$f":"VLOOKUP($B34, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.3289970362660464}]
[null,{"$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]
[{"$f":"IF('3. Rate Classes'!Q26=1, '3. Rate Classes'!C26, \"\")","v":"General Service 50 to 999 kW"},3]
[{"$f":"IF('3. Rate Classes'!Q27=1, '3. Rate Classes'!C27, \"\")","v":"General Service 50 to 999 kW - Interval Metered"},4]
[{"$f":"IF('3. Rate Classes'!Q28=1, '3. Rate Classes'!C28, \"\")","v":"General Service 1,000 to 4,999 kW"},5]
[{"$f":"IF('3. Rate Classes'!Q29=1, '3. Rate Classes'!C29, \"\")","v":"Large Use > 5000 kW"},6]
[{"$f":"IF('3. Rate Classes'!Q30=1, '3. Rate Classes'!C30, \"\")","v":"Unmetered Scattered Load"},7]
[{"$f":"IF('3. Rate Classes'!Q31=1, '3. Rate Classes'!C31, \"\")","v":"Sentinel Lighting"},8]
[{"$f":"IF('3. Rate Classes'!Q32=1, '3. Rate Classes'!C32, \"\")","v":"Street Lighting"},9]
[{"$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]