{"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 2016 RTS Rates","hidden1"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":2,"defined_names":16,"comments":1,"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   ","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,"Enersource Hydro Mississauga Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entegrus Powerlines Inc."]
[null,null,"Service Territory",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENWIN Utilities Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erie Thames Powerlines Corp."]
[null,null,"Assigned EB Number","EB-2015-0083",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","Sherry Gibson, Senior Advisor Rates and Regulatory Affairs",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","613.546.1181 ext. 2383",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","sgibson@utilitieskingston.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grimsby Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guelph Hydro Electric Systems Inc."]
[null,null,"Date","2015 May 28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haldimand County Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Halton Hills Hydro Inc."]
[null,null,"Last COS Re-based Year",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Utilities Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro 2000 Inc."]
["Note:  Drop-down lists are shaded blue; Input cells are shaded green.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Hawkesbury Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Brampton Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro One Remote Communities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro Ottawa Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innisfil Hydro Dist. Systems Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kashechewan Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenora Hydro Electric Corporation Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kingston Hydro Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchener-Wilmot Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakefront Utilities Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakeland Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midland Power Utility Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milton Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Newmarket – Tay Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara Peninsula Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niagara-on-the-Lake Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Power Distribution Ltd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North Bay Hydro Distribution Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Ontario Wires Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oakville Hydro Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orangeville Hydro Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orillia Power Distribution Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oshawa PUC Networks Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa River Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parry Sound Power Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peterborough Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerStream Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PUC Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renfrew Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rideau St. Lawrence Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St. Thomas Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sioux Lookout Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thunder Bay Hydro Electricity Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tillsonburg Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toronto Hydro-Electric System Limited"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veridian Connections Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wasaga Distribution Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterloo North Hydro Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welland Hydro Electric System Corp."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington North Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Coast Huron Energy Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Westario Power Inc."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whitby Hydro Electric Corporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Woodstock Hydro Services Inc."]

{"sheet":"2. Table of Contents","index":1,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"1. Info",null,null,null,null,"7. Current Wholesale"]
[]
[null,null,null,"2. Table of Contents",null,null,null,null,"8. Forecast Wholesale"]
[]
[null,null,null,"3. Rate Classes",null,null,null,null,"9. Adj Network to Current WS"]
[]
[null,null,null,"4. RRR Data",null,null,null,null,"10. Adj Conn. to Current WS"]
[]
[null,null,null,"5. UTRs and Sub-Transmission",null,null,null,null,"11. Adj Network to Forecast WS"]
[]
[null,null,null,"6. Historical Wholesale",null,null,null,null,"12. Adj Conn. to Forecast WS"]
[]
[null,null,null,null,null,null,null,null,"13. Final 2016 RTS Rates"]

{"sheet":"3. Rate Classes","index":2,"n_rows":115,"n_cols":28,"rows_kept":115,"cut":false,"hidden":false,"merged":[[41,12,41,13],[42,12,42,13],[43,12,43,13],[36,12,36,13],[37,12,37,13],[38,12,38,13],[39,12,39,13],[27,12,27,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[23,12,23,13],[24,12,24,13],[25,12,25,13],[26,12,26,13],[37,9,37,10],[23,9,23,10],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[34,12,34,13],[35,12,35,13],[31,2,31,5],[32,2,32,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[31,9,31,10],[32,9,32,10],[33,9,33,10],[31,12,31,13],[32,12,32,13],[33,12,33,13],[36,2,36,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[26,2,26,5],[27,2,27,5],[28,2,28,5],[44,9,44,10],[39,2,39,5],[40,2,40,5],[41,2,41,5],[40,9,40,10],[41,9,41,10],[42,9,42,10],[12,2,12,13],[47,2,47,5],[43,2,43,5],[44,2,44,5],[45,2,45,5],[46,2,46,5],[42,2,42,5],[37,2,37,5],[38,9,38,10],[39,9,39,10],[44,12,44,13],[38,2,38,5],[40,12,40,13],[43,9,43,10],[29,2,29,5],[30,2,30,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1.  Select the appropriate rate classes that appear on your most recent Board-Approved Tariff of Rates and Charges.\n2.  Enter the RTS Network and Connection Rate as it appears on the Tariff of Rates and Charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Rate Class",null,null,null,null,"Unit",null,"RTSR-Network",null,null,"RTSR-Connection"]
[]
[null,null,"Residential",null,null,null,null,"kWh",null,6.7000000000000002E-3,null,null,5.1000000000000004E-3,null,null,null,{"$f":"IF(OR(ISBLANK(C24), ISERROR(FIND(\"Choose\", C24))=FALSE), 0, 1)","v":1},{"$f":"\"C\" & ROW(C24)","v":"C24"},{"$f":"IF(OR(C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C24=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Choose Rate Class"]
[null,null,"General Service Less Than 50 kW",null,null,null,null,"kWh",null,6.0000000000000001E-3,null,null,4.5999999999999999E-3,null,null,null,1,"C25",{"$f":"IF(OR(C25=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)\", C25=\"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)\"), \"x\", \"\")","v":""},null,null,null,null,null,null,null,null,"Residential"]
[null,null,"General Service 50 to 4,999 kW",null,null,null,null,"kW",null,2.6313,null,null,2.0127999999999999,null,null,null,1,"C26","",null,null,null,null,null,null,null,null,"Residential Regular"]
[null,null,"Large Use",null,null,null,null,"kW",null,3.1703999999999999,null,null,2.4253,null,null,null,1,"C27","",null,null,null,null,null,null,null,null,"Residential Urban"]
[null,null,"Unmetered Scattered Load",null,null,null,null,"kWh",null,6.7000000000000002E-3,null,null,5.1000000000000004E-3,null,null,null,1,"C28","",null,null,null,null,null,null,null,null,"Residential Urban Year-Round"]
[null,null,"Street Lighting",null,null,null,null,"kW",null,1.9006000000000001,null,null,1.4538,null,null,null,1,"C29","",null,null,null,null,null,null,null,null,"Residential Suburban"]
[null,null,"Standby Power - APPROVED ON AN INTERIM BASIS",null,null,null,null,null,null,null,null,null,null,null,null,null,1,"C30","",null,null,null,null,null,null,null,null,"Residential Suburban Seasonal"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C31","",null,null,null,null,null,null,null,null,"Residential Suburban Year Round"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C32","",null,null,null,null,null,null,null,null,"Residential - Time of Use"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C33","",null,null,null,null,null,null,null,null,"Residential - Hensall"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C34","",null,null,null,null,null,null,null,null,"Residential – High Density [R1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C35","",null,null,null,null,null,null,null,null,"Residential – Normal Density [R2]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C36","",null,null,null,null,null,null,null,null,"Seasonal Residential – High Density [R3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C37","",null,null,null,null,null,null,null,null,"Seasonal Residential – Normal Density [R4]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C38","",null,null,null,null,null,null,null,null,"Residential – Urban [UR]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C39",""]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C40","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C41","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Single Phase energy-billed [G1]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C42","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Three Phase energy-billed [G3]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C43","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Transmission Class energy-billed [T]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C44","",null,null,null,null,null,null,null,null,"General Service Less Than 50 kW – Urban energy-billed [UG]"]
[null,null,"Choose Rate Class",null,null,null,null,null,null,null,null,null,null,null,null,null,0,"C45","",null,null,null,null,null,null,null,null,"Westport Sewage Treatment Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(S24:S45, \"x\")","v":0},null,null,null,null,null,null,null,null,"Small Commercial and USL - per meter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Commercial and USL - per connection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Single Phase energy-billed [F1]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 699 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,000 kW - Non Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 1,499 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service  50 to 2,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 2,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW – Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (CoGeneration)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 50 to 4,999 kW (formerly Time of Use)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 700 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 2,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 to 4,999 kW - Interval Meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,000 To 4,999 kW (co-generation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Greater Than 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly Large Use Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate Rate Class 1,000 To 4,999 kW (formerly General Service > 50 kW Customers)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Equal To Or Greater Than 1,500 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service Intermediate 1,000 To 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 2,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Interval Metered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Intermediate Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service 3,000 to 4,999 kW - Time of Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate With Self Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Service - Institutional"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farms – Three Phase energy-billed [F3]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Regular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use > 5000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - 3TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Use - Ford Annex"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unmetered Scattered Load"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sentinel Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Lighting"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Embedded Distributor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Wheeling Charge Rate"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand-By"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power – INTERIM APPROVAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power - APPROVED ON AN INTERIM BASIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 50 - 1,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 50 to 1,499 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - General Service 1,000 - 5,000 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service 1,500 to 4,999 kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby - Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Power General Service Large Use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standby Distribution Service"]

{"sheet":"4. RRR Data","index":3,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[37,7,37,8],[26,7,26,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[44,7,44,8],[45,7,45,8],[46,7,46,8],[47,7,47,8],[26,9,26,10],[27,9,27,10],[28,9,28,10],[29,9,29,10],[30,9,30,10],[31,9,31,10],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[42,7,42,8],[43,7,43,8],[40,9,40,10],[41,9,41,10],[46,9,46,10],[47,9,47,10],[42,9,42,10],[43,9,43,10],[44,9,44,10],[45,9,45,10],[20,9,20,10],[23,9,23,10],[12,1,12,11],[38,9,38,10],[39,9,39,10],[32,9,32,10],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[32,7,32,8],[33,7,33,8],[34,7,34,8],[35,7,35,8],[36,7,36,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"In the green shaded cells, enter the most recent reported RRR billing determinants.  Please ensure that billing determinants are non-loss adjusted."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rate Class",null,"Unit",null,"Non-Loss Adjusted Metered kWh","Non-Loss Adjusted Metered kW","Applicable Loss Factor",null,"Load Factor",null,"Loss Adjusted Billed kWh","Billed kW"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(OR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,192061408.34380001,0,1.0344,null,{"$f":"IF(ISERROR(F27/(G27*30.4*24)), \"\", IF(D27=\"kW\", F27/(G27*30.4*24), \"\"))","v":""},null,{"$f":"IF(OR(H27=0, OR(ISBLANK(H27), TRIM(H27)=\"\")), F27, F27*H27)","v":198668320.79082674},{"$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$45,6,0))","v":"kWh"},null,91470554.884800017,0,1.0344,null,"",null,{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), F28, F28*H28)","v":94617141.972837135},{"$f":"IF(OR(H28=0, OR(ISBLANK(H28), TRIM(H28)=\"\")), G28, G28)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(OR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,272498127.16669995,743905.07000000007,null,null,0.50206642311202032,null,272498127.16669995,743905.07000000007]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$45,6,0))","v":"kW"},null,151518193.477,286451.73999999993,null,null,0.7249841196660658,null,151518193.477,286451.73999999993]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(OR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,1247036.4200000002,0,1.0344,null,"",null,1289934.4728480002,0]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(OR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,1817916.7936968291,5045.1949999999997,null,null,0.49386837814247814,null,1817916.7936968291,5045.1949999999997]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},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$45,6,0))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(F33/(G33*30.4*24)), \"\", IF(D33=\"kW\", F33/(G33*30.4*24), \"\"))","v":""},null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(OR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0)=0, ISERROR(VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))), \"\", VLOOKUP($B48, '3. Rate Classes'!$C$24:$H$45,6,0))","v":{"$error":"#N/A"}},null,null,null,null,null,"",null,0,0]

{"sheet":"5. UTRs and Sub-Transmission","index":4,"n_rows":97,"n_cols":9,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Uniform Transmission Rates","Unit",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Effective January 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.82,null,3.78,null,3.78]
[]
[null,"Line Connection Service Rate","kW",null,0.82,null,0.86,null,0.86]
[]
[null,"Transformation Connection Service Rate","kW",null,1.98,null,2,null,2]
[]
[]
[null,"Hydro One Sub-Transmission Rates","Unit",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Effective January 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW",null,3.23,null,3.4121000000000001,null,3.4121000000000001]
[]
[null,"Line Connection Service Rate","kW",null,0.65,null,0.78790000000000004,null,0.78790000000000004]
[]
[null,"Transformation Connection Service Rate","kW",null,1.62,null,1.8018000000000001,null,1.8018000000000001]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E39+E37","v":2.27},null,{"$f":"G39+G37","v":2.5897000000000001},null,2.59]
[]
[]
[null,"If needed , add extra host here (I)","Unit",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Effective January 1, 2016"]
[]
[]
[]
[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,{"$f":"I54+I52","v":0}]
[]
[]
[null,"If needed , add extra host here (II)","Unit",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Effective January 1, 2016"]
[]
[]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"Network Service Rate","kW"]
[]
[null,"Line Connection Service Rate","kW"]
[]
[null,"Transformation Connection Service Rate","kW"]
[]
[null,"Both Line and Transformation Connection Service Rate","kW",null,{"$f":"E69+E67","v":0},null,{"$f":"G69+G67","v":0},null,{"$f":"I69+I67","v":0}]
[]
[]
[]
[null,"Hydro One Sub-Transmission Rate Rider ","Unit",null,"Effective January 1, 2014",null,"Effective January 1, 2015",null,"Effective January 1, 2016"]
[]
[null,"Rate Description",null,null,"Rate",null,"Rate",null,"Rate"]
[]
[null,"RSVA Transmission network – 4714 – which affects 1584","kW",null,0.14649999999999999,null,0]
[]
[null,"RSVA Transmission connection – 4716 – which affects 1586","kW",null,6.6699999999999995E-2,null,0]
[]
[null,"RSVA LV – 4750 – which affects 1550","kW",null,4.7500000000000001E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 ","kW",null,4.19E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2008)","kW",null,-2.7E-2,null,0]
[]
[null,"RARA 1 – 2252 – which affects 1590 (2009)","kW",null,-5.9999999999999995E-4,null,0]
[]
[null,"RR DVA - (General) (2015)","kW",null,0,null,0.4723]
[]
[null,"Hydro One Sub-Transmission Rate Rider","kW",null,{"$f":"SUM(E79:E89)","v":0.27499999999999997},null,{"$f":"SUM(G79:G92)","v":0.4723},null,{"$f":"SUM(I79:I91)","v":0}]
[null,null,null,null,"RR9A"]
[]
[null,null,null,null,"Historical 2014",null,"Current 2015",null,"Forecast 2016"]
[null,"Low Voltage Switchgear Credit (if applicable, enter as a negative value)","$"]

{"sheet":"6. Historical Wholesale","index":5,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[76,7,76,9],[76,11,76,13],[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]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,2014]
[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,72065,{"$f":"IF(D24<>0,F24/D24,0)","v":3.82},275288.3,null,76156,{"$f":"IF(H24<>0,J24/H24,0)","v":0.82},62447.92,null,76156,{"$f":"IF(L24<>0,N24/L24,0)","v":1.98},150788.88,null,{"$f":"J24+N24","v":213236.8}]
[null,"February",null,54815,{"$f":"IF(D25<>0,F25/D25,0)","v":3.82},209393.3,null,55280,{"$f":"IF(H25<>0,J25/H25,0)","v":0.82},45329.599999999999,null,55280,{"$f":"IF(L25<>0,N25/L25,0)","v":1.98},109454.39999999999,null,154784]
[null,"March",null,53583,3.82,204687.06,null,62452,0.82,51210.64,null,62452.000000000007,1.98,123654.96,null,174865.6]
[null,"April",null,55018.000000000007,3.82,210168.76,null,64727,0.82,53076.14,null,64727.000000000007,1.98,128159.46,null,181235.6]
[null,"May",null,49558,3.82,189311.56,null,50360,0.82,41295.199999999997,null,50360,1.98,99712.8,null,141008]
[null,"June",null,45048,3.82,172083.36,null,45302,0.82,37147.64,null,45302.000000000007,1.9799999999999998,89697.96,null,126845.6]
[null,"July",null,56076.000000000007,3.82,214210.32,null,65591,0.82000000000000006,53784.62,null,65591,1.98,129870.18,null,183654.8]
[null,"August",null,49667,3.82,189727.94,null,58432,0.82,47914.239999999998,null,58432,1.98,115695.36,null,163609.60000000001]
[null,"September",null,46728,3.82,178500.96,null,54974,0.82,45078.68,null,54974,1.98,108848.52,null,153927.20000000001]
[null,"October",null,38547.000000000007,3.8199999999999994,147249.54,null,45349,0.82,37186.18,null,45349,1.98,89791.02,null,126977.20000000001]
[null,"November",null,48155,3.8200000000000003,183952.1,null,56653,0.82,46455.46,null,56653,1.98,112172.94,null,158628.4]
[null,"December",null,43068.000000000007,3.8199999999999994,164519.76,null,49097.000000000007,0.82,40259.54,null,49097,1.98,97212.06,null,137471.6]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":612328},{"$f":"IF(D37<>0,F37/D37,0)","v":3.82},{"$f":"SUM(F24:F35)","v":2339092.96},null,{"$f":"SUM(H24:H35)","v":684373},{"$f":"IF(H37<>0,J37/H37,0)","v":0.82},{"$f":"SUM(J24:J35)","v":561185.86},null,{"$f":"SUM(L24:L35)","v":684373},{"$f":"IF(L37<>0,N37/L37,0)","v":1.9799999999999998},{"$f":"SUM(N24:N35)","v":1355058.5399999998},null,{"$f":"SUM(P24:P35)","v":1916244.4}]
[null,2014]
[null,"Hydro One",null,"Network",null,null,null,"Line Connection",null,null,null,"Transformation Connection",null,null,null,"Total Line"]
[]
[null,"Month",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Units Billed","Rate","Amount",null,"Amount"]
[]
[null,"January",null,77379.179999999993,{"$f":"IF(D43<>0,F43/D43,0)","v":3.2300000000000004},249934.75140000001,null,77379.180000000008,{"$f":"IF(H43<>0,J43/H43,0)","v":0.65},50296.467000000004,null,77379.180000000008,{"$f":"IF(L43<>0,N43/L43,0)","v":1.62},125354.27160000002,null,{"$f":"J43+N43","v":175650.73860000004}]
[null,"February",null,78800.709999999992,{"$f":"IF(D44<>0,F44/D44,0)","v":3.2300000000000004},254526.29329999999,null,78800.709999999992,{"$f":"IF(H44<>0,J44/H44,0)","v":0.65},51220.461499999998,null,78800.709999999992,{"$f":"IF(L44<>0,N44/L44,0)","v":1.62},127657.15019999999,null,178877.61169999998]
[null,"March",null,70516.479999999996,3.23,227768.2304,null,70516.48000000001,0.65,45835.712000000007,null,70516.48000000001,1.62,114236.69760000003,null,160072.40960000004]
[null,"April",null,64225.22,3.2299998442979256,207447.45060000001,null,64225.215594713663,0.65,41746.390136563881,null,64225.215594713663,1.62,104044.84926343615,null,145791.23940000002]
[null,"May",null,66624.83,3.2300000000000004,215198.20090000003,null,66624.834405286354,0.65,43306.142363436134,null,66624.834405286354,1.62,107932.2317365639,null,151238.37410000004]
[null,"June",null,60925.07,3.2300001641360443,196787.98609999998,null,60925.070000000007,0.65,39601.295500000007,null,60925.070000000007,1.62,98698.613400000017,null,138299.90890000004]
[null,"July",null,56235.759999999995,3.2300001778227951,181641.5148,null,56235.76440528634,0.65,36553.246863436121,null,56235.76440528634,1.62,91101.938336563879,null,127655.18520000001]
[null,"August",null,64120.31,3.2300001559568261,207108.61130000002,null,64120.31440528635,0.64999999999999991,41678.204363436125,null,64120.31440528635,1.62,103874.9093365639,null,145553.11370000002]
[null,"September",null,58505.32,3.2300001709246269,188972.1936,null,58505.324405286359,0.65,38028.460863436136,null,58505.324405286359,1.62,94778.625536563908,null,132807.08640000003]
[null,"October",null,59987.159999999996,3.23,193758.52679999999,null,59987.16,0.65,38991.654000000002,null,59987.16,1.62,97179.199200000017,null,136170.85320000001]
[null,"November",null,74276.12000000001,3.2299999999999995,239911.8676,null,74276.12000000001,0.65,48279.47800000001,null,74276.12000000001,1.62,120327.31440000002,null,168606.79240000003]
[null,"December",null,70772.05,3.2299999999999995,228593.72149999999,null,70772.05,0.65,46001.832500000004,null,70772.05,1.62,114650.72100000001,null,160652.55350000001]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":802368.21000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.230000037389317},{"$f":"SUM(F43:F54)","v":2591649.3482999997},null,{"$f":"SUM(H43:H54)","v":802368.22321585915},{"$f":"IF(H56<>0,J56/H56,0)","v":0.65},{"$f":"SUM(J43:J54)","v":521539.34509030846},null,{"$f":"SUM(L43:L54)","v":802368.22321585915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.6199999999999999},{"$f":"SUM(N43:N54)","v":1299836.5216096917},null,{"$f":"SUM(P43:P54)","v":1821375.8667000001}]
[]
[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,{"$f":"D24+D43+D62+D81","v":149444.18},{"$f":"IF(D100<>0,F100/D100,0)","v":3.514509908649504},{"$f":"F24+F43+F62+F81","v":525223.0514},null,{"$f":"H24+H43+H62+H81","v":153535.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.73432282425435014},{"$f":"J24+J43+J62+J81","v":112744.387},null,{"$f":"L24+L43+L62+L81","v":153535.18},{"$f":"IF(L100<>0,N100/L100,0)","v":1.798565980773918},{"$f":"N24+N43+N62+N81","v":276143.15160000004},null,{"$f":"J100+N100","v":388887.53860000003}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":133615.71},3.4720437686556469,{"$f":"F25+F44+F63+F82","v":463919.59329999995},null,{"$f":"H25+H44+H63+H82","v":134080.71},0.72008912766049649,{"$f":"J25+J44+J63+J82","v":96550.061499999996},null,{"$f":"L25+L44+L63+L82","v":134080.71},1.7684240350457572,{"$f":"N25+N44+N63+N82","v":237111.5502},null,333661.61170000001]
[null,"March",null,124099.48,3.4847469981340775,432455.2904,null,132968.48000000001,0.72984478727590185,97046.352000000014,null,132968.48000000001,1.7890830789372039,237891.65760000004,null,334938.00960000005]
[null,"April",null,119243.22,3.5022218504330893,417616.21059999999,null,128952.21559471366,0.73533075565435324,94822.530136563873,null,128952.21559471366,1.8007004237386306,232204.30926343615,null,327026.83940000006]
[null,"May",null,116182.83,3.4816655860422747,404509.76089999999,null,116984.83440528635,0.72318213547527255,84601.342363436124,null,116984.83440528635,1.774973933947636,207645.03173656389,null,292246.37410000002]
[null,"June",null,105973.07,3.4808026803413354,368871.34609999997,null,106227.07,0.72249884610391679,76748.935500000007,null,106227.07,1.7735269682200592,188396.57340000002,null,265145.50890000002]
[null,"July",null,112311.76000000001,3.5245804606748212,395851.83480000001,null,121826.76440528635,0.74152726048690953,90337.866863436124,null,121826.76440528635,1.8138224339722788,220972.11833656387,null,311309.9852]
[null,"August",null,113787.31,3.4875290689269312,396836.55130000005,null,122552.31440528635,0.73105469120027911,89592.444363436123,null,122552.31440528635,1.7916452284241204,219570.26933656388,null,309162.71370000002]
[null,"September",null,105233.32,3.4919847972106166,367473.15359999996,null,113479.32440528636,0.73235491398082941,83107.140863436129,null,113479.32440528636,1.7943986413711683,203627.14553656391,null,286734.28640000004]
[null,"October",null,98534.16,3.4608106143087842,341008.06680000003,null,105336.16,0.72318787774302762,76177.834000000003,null,105336.16,1.7749860940440587,186970.21920000002,null,263148.05320000002]
[null,"November",null,122431.12000000001,3.4620606884916185,423863.96759999997,null,130929.12000000001,0.72355896075678205,94734.938000000009,null,130929.12000000001,1.775771916896715,232500.25440000003,null,327235.19240000006]
[null,"December",null,113840.05000000002,3.453208967318619,393113.48149999999,null,119869.05000000002,0.71963006714410427,86261.372499999998,null,119869.05,1.7674519068933976,211862.78100000002,null,298124.15350000001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1414696.2100000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.485371822901822},{"$f":"SUM(F100:F111)","v":4930742.3082999997},null,{"$f":"SUM(H100:H111)","v":1486741.2232158592},{"$f":"IF(H113<>0,J113/H113,0)","v":0.72825397465494779},{"$f":"SUM(J100:J111)","v":1082725.2050903083},null,{"$f":"SUM(L100:L111)","v":1486741.2232158592},{"$f":"IF(L113<>0,N113/L113,0)","v":1.7857142992693014},{"$f":"SUM(N100:N111)","v":2654895.0616096919},null,{"$f":"SUM(P100:P111)","v":3737620.266700001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!E97","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":3737620.266700001}]

{"sheet":"7. Current Wholesale","index":6,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,11],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when current 2015 Uniform Transmission Rates are applied against historical 2014 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,{"$f":"'6. Historical Wholesale'!D24","v":72065},{"$f":"'5. UTRs and Sub-Transmission'!G22","v":3.78},{"$f":"D24*E24","v":272405.7},null,{"$f":"'6. Historical Wholesale'!H24","v":76156},{"$f":"'5. UTRs and Sub-Transmission'!G24","v":0.86},{"$f":"H24*I24","v":65494.159999999996},null,{"$f":"'6. Historical Wholesale'!L24","v":76156},{"$f":"'5. UTRs and Sub-Transmission'!G26","v":2},{"$f":"L24*M24","v":152312},null,{"$f":"J24+N24","v":217806.16}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":54815},{"$f":"E24","v":3.78},{"$f":"D25*E25","v":207200.69999999998},null,{"$f":"'6. Historical Wholesale'!H25","v":55280},{"$f":"I24","v":0.86},{"$f":"H25*I25","v":47540.799999999996},null,{"$f":"'6. Historical Wholesale'!L25","v":55280},{"$f":"M24","v":2},{"$f":"L25*M25","v":110560},null,158100.79999999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":53583},{"$f":"E25","v":3.78},202543.74,null,{"$f":"'6. Historical Wholesale'!H26","v":62452},{"$f":"I25","v":0.86},53708.72,null,{"$f":"'6. Historical Wholesale'!L26","v":62452.000000000007},{"$f":"M25","v":2},124904.00000000001,null,178612.72000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":55018.000000000007},3.78,207968.04,null,{"$f":"'6. Historical Wholesale'!H27","v":64727},0.86,55665.22,null,{"$f":"'6. Historical Wholesale'!L27","v":64727.000000000007},2,129454.00000000001,null,185119.22000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":49558},3.78,187329.24,null,{"$f":"'6. Historical Wholesale'!H28","v":50360},0.86,43309.599999999999,null,{"$f":"'6. Historical Wholesale'!L28","v":50360},2,100720,null,144029.6]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":45048},3.78,170281.44,null,{"$f":"'6. Historical Wholesale'!H29","v":45302},0.86,38959.72,null,{"$f":"'6. Historical Wholesale'!L29","v":45302.000000000007},2,90604.000000000015,null,129563.72000000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":56076.000000000007},3.78,211967.28000000003,null,{"$f":"'6. Historical Wholesale'!H30","v":65591},0.86,56408.26,null,{"$f":"'6. Historical Wholesale'!L30","v":65591},2,131182,null,187590.26]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":49667},3.78,187741.25999999998,null,{"$f":"'6. Historical Wholesale'!H31","v":58432},0.86,50251.519999999997,null,{"$f":"'6. Historical Wholesale'!L31","v":58432},2,116864,null,167115.51999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":46728},3.78,176631.84,null,{"$f":"'6. Historical Wholesale'!H32","v":54974},0.86,47277.64,null,{"$f":"'6. Historical Wholesale'!L32","v":54974},2,109948,null,157225.64000000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":38547.000000000007},3.78,145707.66000000003,null,{"$f":"'6. Historical Wholesale'!H33","v":45349},0.86,39000.14,null,{"$f":"'6. Historical Wholesale'!L33","v":45349},2,90698,null,129698.14]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":48155},3.78,182025.9,null,{"$f":"'6. Historical Wholesale'!H34","v":56653},0.86,48721.58,null,{"$f":"'6. Historical Wholesale'!L34","v":56653},2,113306,null,162027.58000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":43068.000000000007},3.78,162797.04,null,{"$f":"'6. Historical Wholesale'!H35","v":49097.000000000007},0.86,42223.420000000006,null,{"$f":"'6. Historical Wholesale'!L35","v":49097},2,98194,null,140417.42000000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":612328},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":2314599.84},null,{"$f":"SUM(H24:H35)","v":684373},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":588560.78},null,{"$f":"SUM(L24:L35)","v":684373},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1368746},null,{"$f":"SUM(P24:P35)","v":1957306.78}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":77379.179999999993},{"$f":"'5. UTRs and Sub-Transmission'!G35+'5. UTRs and Sub-Transmission'!G79","v":3.4121000000000001},{"$f":"D43*E43","v":264025.50007800001},null,{"$f":"'6. Historical Wholesale'!H43","v":77379.180000000008},{"$f":"'5. UTRs and Sub-Transmission'!G37+'5. UTRs and Sub-Transmission'!G81","v":0.78790000000000004},{"$f":"H43*I43","v":60967.055922000007},null,{"$f":"'6. Historical Wholesale'!L43","v":77379.180000000008},{"$f":"'5. UTRs and Sub-Transmission'!G39","v":1.8018000000000001},{"$f":"L43*M43","v":139421.80652400001},null,{"$f":"J43+N43","v":200388.86244600001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":78800.709999999992},{"$f":"E43","v":3.4121000000000001},{"$f":"D44*E44","v":268875.90259099996},null,{"$f":"'6. Historical Wholesale'!H44","v":78800.709999999992},{"$f":"I43","v":0.78790000000000004},{"$f":"H44*I44","v":62087.079408999998},null,{"$f":"'6. Historical Wholesale'!L44","v":78800.709999999992},{"$f":"M43","v":1.8018000000000001},{"$f":"L44*M44","v":141983.119278},null,204070.198687]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":70516.479999999996},{"$f":"E44","v":3.4121000000000001},240609.28140800001,null,{"$f":"'6. Historical Wholesale'!H45","v":70516.48000000001},{"$f":"I44","v":0.78790000000000004},55559.934592000012,null,{"$f":"'6. Historical Wholesale'!L45","v":70516.48000000001},{"$f":"M44","v":1.8018000000000001},127056.59366400003,null,182616.52825600005]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":64225.22},3.4121000000000001,219142.873162,null,{"$f":"'6. Historical Wholesale'!H46","v":64225.215594713663},0.78790000000000004,50603.047367074898,null,{"$f":"'6. Historical Wholesale'!L46","v":64225.215594713663},{"$f":"M45","v":1.8018000000000001},115720.99345855508,null,166324.04082562999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":66624.83},3.4121000000000001,227330.58244300002,null,{"$f":"'6. Historical Wholesale'!H47","v":66624.834405286354},0.78790000000000004,52493.70702792512,null,{"$f":"'6. Historical Wholesale'!L47","v":66624.834405286354},1.8018000000000001,120044.62663144496,null,172538.33365937008]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":60925.07},3.4121000000000001,207882.43134700001,null,{"$f":"'6. Historical Wholesale'!H48","v":60925.070000000007},0.78790000000000004,48002.862653000011,null,{"$f":"'6. Historical Wholesale'!L48","v":60925.070000000007},1.8018000000000001,109774.79112600001,null,157777.65377900001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":56235.759999999995},3.4121000000000001,191882.036696,null,{"$f":"'6. Historical Wholesale'!H49","v":56235.76440528634},0.78790000000000004,44308.158774925112,null,{"$f":"'6. Historical Wholesale'!L49","v":56235.76440528634},1.8018000000000001,101325.60030544492,null,145633.75908037004]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":64120.31},3.4121000000000001,218784.909751,null,{"$f":"'6. Historical Wholesale'!H50","v":64120.31440528635},0.78790000000000004,50520.395719925116,null,{"$f":"'6. Historical Wholesale'!L50","v":64120.31440528635},1.8018000000000001,115531.98249544494,null,166052.37821537006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":58505.32},3.4121000000000001,199626.00237200002,null,{"$f":"'6. Historical Wholesale'!H51","v":58505.324405286359},0.78790000000000004,46096.345098925129,null,{"$f":"'6. Historical Wholesale'!L51","v":58505.324405286359},1.8018000000000001,105414.89351344497,null,151511.2386123701]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":59987.159999999996},3.4121000000000001,204682.18863600001,null,{"$f":"'6. Historical Wholesale'!H52","v":59987.16},0.78790000000000004,47263.883364000008,null,{"$f":"'6. Historical Wholesale'!L52","v":59987.16},1.8018000000000001,108084.86488800001,null,155348.74825200002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":74276.12000000001},3.4121000000000001,253437.54905200005,null,{"$f":"'6. Historical Wholesale'!H53","v":74276.12000000001},0.78790000000000004,58522.15494800001,null,{"$f":"'6. Historical Wholesale'!L53","v":74276.12000000001},1.8018000000000001,133830.71301600002,null,192352.86796400003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":70772.05},3.4121000000000001,241481.311805,null,{"$f":"'6. Historical Wholesale'!H54","v":70772.05},0.78790000000000004,55761.298195000003,null,{"$f":"'6. Historical Wholesale'!L54","v":70772.05},1.8018000000000001,127517.07969000001,null,183278.37788500002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":802368.21000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999992},{"$f":"SUM(F43:F54)","v":2737760.5693409997},null,{"$f":"SUM(H43:H54)","v":802368.22321585915},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":632185.92307177535},null,{"$f":"SUM(L43:L54)","v":802368.22321585915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":1445707.0645903351},null,{"$f":"SUM(P43:P54)","v":2077892.9876621102}]
[]
[null,{"$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":149444.18},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5895088057494116},{"$f":"F24+F43+F62+F81","v":536431.20007800008},null,{"$f":"H24+H43+H62+H81","v":153535.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82366279781610974},{"$f":"J24+J43+J62+J81","v":126461.215922},null,{"$f":"L24+L43+L62+L81","v":153535.18},{"$f":"IF(L100<>0,N100/L100,0)","v":1.900110492748307},{"$f":"N24+N43+N62+N81","v":291733.80652400001},null,{"$f":"J100+N100","v":418195.02244600002}]
[null,"February",null,{"$f":"D25+D44+D63+D82","v":133615.71},3.5630286482854445,{"$f":"F25+F44+F63+F82","v":476076.60259099992},null,{"$f":"H25+H44+H63+H82","v":134080.71},0.81762603590777516,{"$f":"J25+J44+J63+J82","v":109627.87940899999},null,{"$f":"L25+L44+L63+L82","v":134080.71},1.8835156770724142,{"$f":"N25+N44+N63+N82","v":252543.119278},null,362170.99868700001]
[null,"March",null,124099.48,3.5709498654466567,443153.02140800003,null,132968.48000000001,0.82176358330936772,109268.65459200001,null,132968.48000000001,1.8948896284593162,251960.59366400004,null,361229.24825600005]
[null,"April",null,119243.22,3.5818465247919336,427110.91316200001,null,128952.21559471366,0.82409027930987577,106268.26736707491,null,128952.21559471366,1.9012856221805461,245174.99345855508,null,351443.26082562999]
[null,"May",null,116182.83,3.569028422211785,414659.82244300004,null,116984.83440528635,0.81893783510451279,95803.307027925126,null,116984.83440528635,1.887121760301171,220764.62663144496,null,316567.93365937006]
[null,"June",null,105973.07,3.5684902904766274,378163.87134700001,null,106227.07,0.8186480400240731,86962.582653000019,null,106227.07,1.8863251252811548,200378.79112600003,null,287341.37377900002]
[null,"July",null,112311.76000000001,3.595788336822431,403849.31669600005,null,121826.76440528635,0.82671832635944809,100716.41877492511,null,121826.76440528635,1.9085100178147378,232507.60030544491,null,333224.01908037002]
[null,"August",null,113787.31,3.5726845968236707,406526.16975100001,null,122552.31440528635,0.82227672491494186,100771.91571992511,null,122552.31440528635,1.8963002340935018,232395.98249544494,null,333167.89821537002]
[null,"September",null,105233.32,3.5754630032769086,376257.84237199998,null,113479.32440528636,0.82282817234128125,93373.985098925128,null,113479.32440528636,1.8978161408882379,215362.89351344499,null,308736.87861237011]
[null,"October",null,98534.16,3.5560241101766135,350389.84863600007,null,105336.16,0.81894027050160179,86264.023364000008,null,105336.16,1.8871284551098122,198782.86488800001,null,285046.88825200003]
[null,"November",null,122431.12000000001,3.5568036055865537,435463.44905200007,null,130929.12000000001,0.81909765335625873,107243.73494800001,null,130929.12000000001,1.8875610942470247,247136.71301600002,null,354380.44796400005]
[null,"December",null,113840.05000000002,3.5512840323330841,404278.35180499998,null,119869.05000000002,0.81743134024170538,97984.718195000009,null,119869.05,1.8829804665174206,225711.07969000001,null,323695.79788500001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1414696.2100000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5713394675320429},{"$f":"SUM(F100:F111)","v":5052360.409341},null,{"$f":"SUM(H100:H111)","v":1486741.2232158592},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82108889160365706},{"$f":"SUM(J100:J111)","v":1220746.7030717751},null,{"$f":"SUM(L100:L111)","v":1486741.2232158592},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8930349280977095},{"$f":"SUM(N100:N111)","v":2814453.0645903344},null,{"$f":"SUM(P100:P111)","v":4035199.7676621098}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!G97","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":4035199.7676621098}]

{"sheet":"8. Forecast Wholesale","index":7,"n_rows":117,"n_cols":16,"rows_kept":117,"cut":false,"hidden":false,"merged":[[96,7,96,9],[96,11,96,13],[20,3,20,5],[20,7,20,9],[20,11,20,13],[96,3,96,5],[95,3,95,5],[95,7,95,9],[95,11,95,13],[57,3,57,5],[57,7,57,9],[57,11,57,13],[76,3,76,5],[76,7,76,9],[76,11,76,13],[12,1,12,12],[19,3,19,5],[19,7,19,9],[19,11,19,13],[38,3,38,5],[38,7,38,9],[38,11,38,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to calculate the expected billing when forecasted 2016 Uniform Transmission Rates are applied against historical 2015 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,{"$f":"'6. Historical Wholesale'!D24","v":72065},{"$f":"'5. UTRs and Sub-Transmission'!I22","v":3.78},{"$f":"D24*E24","v":272405.7},null,{"$f":"'6. Historical Wholesale'!H24","v":76156},{"$f":"'5. UTRs and Sub-Transmission'!I24","v":0.86},{"$f":"H24*I24","v":65494.159999999996},null,{"$f":"'6. Historical Wholesale'!L24","v":76156},{"$f":"'5. UTRs and Sub-Transmission'!I26","v":2},{"$f":"L24*M24","v":152312},null,{"$f":"J24+N24","v":217806.16}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D25","v":54815},{"$f":"E24","v":3.78},207200.69999999998,null,{"$f":"'6. Historical Wholesale'!H25","v":55280},{"$f":"I24","v":0.86},47540.799999999996,null,{"$f":"'6. Historical Wholesale'!L25","v":55280},{"$f":"M24","v":2},110560,null,158100.79999999999]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D26","v":53583},3.78,202543.74,null,{"$f":"'6. Historical Wholesale'!H26","v":62452},0.86,53708.72,null,{"$f":"'6. Historical Wholesale'!L26","v":62452.000000000007},2,124904.00000000001,null,178612.72000000003]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D27","v":55018.000000000007},3.78,207968.04,null,{"$f":"'6. Historical Wholesale'!H27","v":64727},0.86,55665.22,null,{"$f":"'6. Historical Wholesale'!L27","v":64727.000000000007},2,129454.00000000001,null,185119.22000000003]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D28","v":49558},3.78,187329.24,null,{"$f":"'6. Historical Wholesale'!H28","v":50360},0.86,43309.599999999999,null,{"$f":"'6. Historical Wholesale'!L28","v":50360},2,100720,null,144029.6]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D29","v":45048},3.78,170281.44,null,{"$f":"'6. Historical Wholesale'!H29","v":45302},0.86,38959.72,null,{"$f":"'6. Historical Wholesale'!L29","v":45302.000000000007},2,90604.000000000015,null,129563.72000000002]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D30","v":56076.000000000007},3.78,211967.28000000003,null,{"$f":"'6. Historical Wholesale'!H30","v":65591},0.86,56408.26,null,{"$f":"'6. Historical Wholesale'!L30","v":65591},2,131182,null,187590.26]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D31","v":49667},3.78,187741.25999999998,null,{"$f":"'6. Historical Wholesale'!H31","v":58432},0.86,50251.519999999997,null,{"$f":"'6. Historical Wholesale'!L31","v":58432},2,116864,null,167115.51999999999]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D32","v":46728},3.78,176631.84,null,{"$f":"'6. Historical Wholesale'!H32","v":54974},0.86,47277.64,null,{"$f":"'6. Historical Wholesale'!L32","v":54974},2,109948,null,157225.64000000001]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D33","v":38547.000000000007},3.78,145707.66000000003,null,{"$f":"'6. Historical Wholesale'!H33","v":45349},0.86,39000.14,null,{"$f":"'6. Historical Wholesale'!L33","v":45349},2,90698,null,129698.14]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D34","v":48155},3.78,182025.9,null,{"$f":"'6. Historical Wholesale'!H34","v":56653},0.86,48721.58,null,{"$f":"'6. Historical Wholesale'!L34","v":56653},2,113306,null,162027.58000000002]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D35","v":43068.000000000007},3.78,162797.04,null,{"$f":"'6. Historical Wholesale'!H35","v":49097.000000000007},0.86,42223.420000000006,null,{"$f":"'6. Historical Wholesale'!L35","v":49097},2,98194,null,140417.42000000001]
[]
[null,"Total",null,{"$f":"SUM(D24:D35)","v":612328},{"$f":"IF(D37<>0,F37/D37,0)","v":3.78},{"$f":"SUM(F24:F35)","v":2314599.84},null,{"$f":"SUM(H24:H35)","v":684373},{"$f":"IF(H37<>0,J37/H37,0)","v":0.86},{"$f":"SUM(J24:J35)","v":588560.78},null,{"$f":"SUM(L24:L35)","v":684373},{"$f":"IF(L37<>0,N37/L37,0)","v":2},{"$f":"SUM(N24:N35)","v":1368746},null,{"$f":"SUM(P24:P35)","v":1957306.78}]
[]
[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,{"$f":"'6. Historical Wholesale'!D43","v":77379.179999999993},{"$f":"'5. UTRs and Sub-Transmission'!I35+'5. UTRs and Sub-Transmission'!I79","v":3.4121000000000001},{"$f":"D43*E43","v":264025.50007800001},null,{"$f":"'6. Historical Wholesale'!H43","v":77379.180000000008},{"$f":"'5. UTRs and Sub-Transmission'!I37+'5. UTRs and Sub-Transmission'!I81","v":0.78790000000000004},{"$f":"H43*I43","v":60967.055922000007},null,{"$f":"'6. Historical Wholesale'!L43","v":77379.180000000008},{"$f":"'5. UTRs and Sub-Transmission'!I39","v":1.8018000000000001},{"$f":"L43*M43","v":139421.80652400001},null,{"$f":"J43+N43","v":200388.86244600001}]
[null,"February",null,{"$f":"'6. Historical Wholesale'!D44","v":78800.709999999992},{"$f":"E43","v":3.4121000000000001},268875.90259099996,null,{"$f":"'6. Historical Wholesale'!H44","v":78800.709999999992},{"$f":"I43","v":0.78790000000000004},62087.079408999998,null,{"$f":"'6. Historical Wholesale'!L44","v":78800.709999999992},{"$f":"M43","v":1.8018000000000001},141983.119278,null,204070.198687]
[null,"March",null,{"$f":"'6. Historical Wholesale'!D45","v":70516.479999999996},3.4121000000000001,240609.28140800001,null,{"$f":"'6. Historical Wholesale'!H45","v":70516.48000000001},0.78790000000000004,55559.934592000012,null,{"$f":"'6. Historical Wholesale'!L45","v":70516.48000000001},1.8018000000000001,127056.59366400003,null,182616.52825600005]
[null,"April",null,{"$f":"'6. Historical Wholesale'!D46","v":64225.22},3.4121000000000001,219142.873162,null,{"$f":"'6. Historical Wholesale'!H46","v":64225.215594713663},0.78790000000000004,50603.047367074898,null,{"$f":"'6. Historical Wholesale'!L46","v":64225.215594713663},1.8018000000000001,115720.99345855508,null,166324.04082562999]
[null,"May",null,{"$f":"'6. Historical Wholesale'!D47","v":66624.83},3.4121000000000001,227330.58244300002,null,{"$f":"'6. Historical Wholesale'!H47","v":66624.834405286354},0.78790000000000004,52493.70702792512,null,{"$f":"'6. Historical Wholesale'!L47","v":66624.834405286354},1.8018000000000001,120044.62663144496,null,172538.33365937008]
[null,"June",null,{"$f":"'6. Historical Wholesale'!D48","v":60925.07},3.4121000000000001,207882.43134700001,null,{"$f":"'6. Historical Wholesale'!H48","v":60925.070000000007},0.78790000000000004,48002.862653000011,null,{"$f":"'6. Historical Wholesale'!L48","v":60925.070000000007},1.8018000000000001,109774.79112600001,null,157777.65377900001]
[null,"July",null,{"$f":"'6. Historical Wholesale'!D49","v":56235.759999999995},3.4121000000000001,191882.036696,null,{"$f":"'6. Historical Wholesale'!H49","v":56235.76440528634},0.78790000000000004,44308.158774925112,null,{"$f":"'6. Historical Wholesale'!L49","v":56235.76440528634},1.8018000000000001,101325.60030544492,null,145633.75908037004]
[null,"August",null,{"$f":"'6. Historical Wholesale'!D50","v":64120.31},3.4121000000000001,218784.909751,null,{"$f":"'6. Historical Wholesale'!H50","v":64120.31440528635},0.78790000000000004,50520.395719925116,null,{"$f":"'6. Historical Wholesale'!L50","v":64120.31440528635},1.8018000000000001,115531.98249544494,null,166052.37821537006]
[null,"September",null,{"$f":"'6. Historical Wholesale'!D51","v":58505.32},3.4121000000000001,199626.00237200002,null,{"$f":"'6. Historical Wholesale'!H51","v":58505.324405286359},0.78790000000000004,46096.345098925129,null,{"$f":"'6. Historical Wholesale'!L51","v":58505.324405286359},1.8018000000000001,105414.89351344497,null,151511.2386123701]
[null,"October",null,{"$f":"'6. Historical Wholesale'!D52","v":59987.159999999996},3.4121000000000001,204682.18863600001,null,{"$f":"'6. Historical Wholesale'!H52","v":59987.16},0.78790000000000004,47263.883364000008,null,{"$f":"'6. Historical Wholesale'!L52","v":59987.16},1.8018000000000001,108084.86488800001,null,155348.74825200002]
[null,"November",null,{"$f":"'6. Historical Wholesale'!D53","v":74276.12000000001},3.4121000000000001,253437.54905200005,null,{"$f":"'6. Historical Wholesale'!H53","v":74276.12000000001},0.78790000000000004,58522.15494800001,null,{"$f":"'6. Historical Wholesale'!L53","v":74276.12000000001},1.8018000000000001,133830.71301600002,null,192352.86796400003]
[null,"December",null,{"$f":"'6. Historical Wholesale'!D54","v":70772.05},3.4121000000000001,241481.311805,null,{"$f":"'6. Historical Wholesale'!H54","v":70772.05},0.78790000000000004,55761.298195000003,null,{"$f":"'6. Historical Wholesale'!L54","v":70772.05},1.8018000000000001,127517.07969000001,null,183278.37788500002]
[]
[null,"Total",null,{"$f":"SUM(D43:D54)","v":802368.21000000008},{"$f":"IF(D56<>0,F56/D56,0)","v":3.4120999999999992},{"$f":"SUM(F43:F54)","v":2737760.5693409997},null,{"$f":"SUM(H43:H54)","v":802368.22321585915},{"$f":"IF(H56<>0,J56/H56,0)","v":0.78789999999999993},{"$f":"SUM(J43:J54)","v":632185.92307177535},null,{"$f":"SUM(L43:L54)","v":802368.22321585915},{"$f":"IF(L56<>0,N56/L56,0)","v":1.8018000000000001},{"$f":"SUM(N43:N54)","v":1445707.0645903351},null,{"$f":"SUM(P43:P54)","v":2077892.9876621102}]
[]
[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,{"$f":"D24+D43","v":149444.18},{"$f":"IF(D100<>0,F100/D100,0)","v":3.5895088057494116},{"$f":"F24+F43","v":536431.20007800008},null,{"$f":"H24+H43","v":153535.18},{"$f":"IF(H100<>0,J100/H100,0)","v":0.82366279781610974},{"$f":"J24+J43","v":126461.215922},null,{"$f":"L24+L43","v":153535.18},{"$f":"IF(L100<>0,N100/L100,0)","v":1.900110492748307},{"$f":"N24+N43","v":291733.80652400001},null,{"$f":"J100+N100","v":418195.02244600002}]
[null,"February",null,133615.71,3.5630286482854445,476076.60259099992,null,134080.71,0.81762603590777516,109627.87940899999,null,134080.71,1.8835156770724142,252543.119278,null,362170.99868700001]
[null,"March",null,124099.48,3.5709498654466567,443153.02140800003,null,132968.48000000001,0.82176358330936772,109268.65459200001,null,132968.48000000001,1.8948896284593162,251960.59366400004,null,361229.24825600005]
[null,"April",null,119243.22,3.5818465247919336,427110.91316200001,null,128952.21559471366,0.82409027930987577,106268.26736707491,null,128952.21559471366,1.9012856221805461,245174.99345855508,null,351443.26082562999]
[null,"May",null,116182.83,3.569028422211785,414659.82244300004,null,116984.83440528635,0.81893783510451279,95803.307027925126,null,116984.83440528635,1.887121760301171,220764.62663144496,null,316567.93365937006]
[null,"June",null,105973.07,3.5684902904766274,378163.87134700001,null,106227.07,0.8186480400240731,86962.582653000019,null,106227.07,1.8863251252811548,200378.79112600003,null,287341.37377900002]
[null,"July",null,112311.76000000001,3.595788336822431,403849.31669600005,null,121826.76440528635,0.82671832635944809,100716.41877492511,null,121826.76440528635,1.9085100178147378,232507.60030544491,null,333224.01908037002]
[null,"August",null,113787.31,3.5726845968236707,406526.16975100001,null,122552.31440528635,0.82227672491494186,100771.91571992511,null,122552.31440528635,1.8963002340935018,232395.98249544494,null,333167.89821537002]
[null,"September",null,105233.32,3.5754630032769086,376257.84237199998,null,113479.32440528636,0.82282817234128125,93373.985098925128,null,113479.32440528636,1.8978161408882379,215362.89351344499,null,308736.87861237011]
[null,"October",null,98534.16,3.5560241101766135,350389.84863600007,null,105336.16,0.81894027050160179,86264.023364000008,null,105336.16,1.8871284551098122,198782.86488800001,null,285046.88825200003]
[null,"November",null,122431.12000000001,3.5568036055865537,435463.44905200007,null,130929.12000000001,0.81909765335625873,107243.73494800001,null,130929.12000000001,1.8875610942470247,247136.71301600002,null,354380.44796400005]
[null,"December",null,113840.05000000002,3.5512840323330841,404278.35180499998,null,119869.05000000002,0.81743134024170538,97984.718195000009,null,119869.05,1.8829804665174206,225711.07969000001,null,323695.79788500001]
[]
[null,"Total",null,{"$f":"SUM(D100:D111)","v":1414696.2100000002},{"$f":"IF(D113<>0,F113/D113,0)","v":3.5713394675320429},{"$f":"SUM(F100:F111)","v":5052360.409341},null,{"$f":"SUM(H100:H111)","v":1486741.2232158592},{"$f":"IF(H113<>0,J113/H113,0)","v":0.82108889160365706},{"$f":"SUM(J100:J111)","v":1220746.7030717751},null,{"$f":"SUM(L100:L111)","v":1486741.2232158592},{"$f":"IF(L113<>0,N113/L113,0)","v":1.8930349280977095},{"$f":"SUM(N100:N111)","v":2814453.0645903344},null,{"$f":"SUM(P100:P111)","v":4035199.7676621098}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage Switchgear Credit (if applicable)",null,{"$f":"'5. UTRs and Sub-Transmission'!I97","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total including deduction for Low Voltage Switchgear Credit",null,{"$f":"P113+P115","v":4035199.7676621098}]

{"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$45, 8,0))","v":6.7000000000000002E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":198668320.79082674},null,{"$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":1331077.7492985392},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.27831582771376234},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N25), \"\", '7. Current Wholesale'!$F$113*N25)","v":1406151.8692339836},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.0778867191135528E-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$45, 8,0))","v":6.0000000000000001E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":94617141.972837135},null,{"$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":567702.85183702281},null,{"$f":"IF(ISERROR(L26/$L$49), \"\", L26/$L$49)","v":0.11870132243420695},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N26), \"\", '7. Current Wholesale'!$F$113*N26)","v":599721.86200300779},null,{"$f":"IF(D26=\"\",\"\",IF(D26=\"kWh\",IF(H26<>0,P26/H26,),IF(J26<>0,P26/J26,0)))","v":6.3384060171166132E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":2.6313},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":272498127.16669995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":743905.07000000007},null,1957437.4106910001,null,0.40928173687934044,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N27), \"\", '7. Current Wholesale'!$F$113*N27)","v":2067838.8436755},null,2.7797079588064912]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$45, 8,0))","v":3.1703999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":151518193.477},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":286451.73999999993},null,908166.59649599972,null,0.18988908659841569,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N28), \"\", '7. Current Wholesale'!$F$113*N28)","v":959388.10329576011},null,3.3492137394444188]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":6.7000000000000002E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":1289934.4728480002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,8642.5609680816015,null,1.8070781445079975E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N29), \"\", '7. Current Wholesale'!$F$113*N29)","v":9130.0100738976016},null,7.0778867191135519E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":1.9006000000000001},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":1817916.7936968291},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":5045.1949999999997},null,9588.8976170000005,null,2.0049482297666466E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N30), \"\", '7. Current Wholesale'!$F$113*N30)","v":10129.721058851328},null,2.0077957460219733]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,0,null,0,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N31), \"\", '7. Current Wholesale'!$F$113*N31)","v":0},null,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N32), \"\", '7. Current Wholesale'!$F$113*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N33), \"\", '7. Current Wholesale'!$F$113*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N34), \"\", '7. Current Wholesale'!$F$113*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N35), \"\", '7. Current Wholesale'!$F$113*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N36), \"\", '7. Current Wholesale'!$F$113*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N37), \"\", '7. Current Wholesale'!$F$113*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N38), \"\", '7. Current Wholesale'!$F$113*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,{"$f":"IF(F39=\"\", \"\", IF(D39=\"kWh\", F39*H39, F39*J39))","v":""},null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N39), \"\", '7. Current Wholesale'!$F$113*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N40), \"\", '7. Current Wholesale'!$F$113*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N41), \"\", '7. Current Wholesale'!$F$113*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N42), \"\", '7. Current Wholesale'!$F$113*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N43), \"\", '7. Current Wholesale'!$F$113*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N44), \"\", '7. Current Wholesale'!$F$113*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N45), \"\", '7. Current Wholesale'!$F$113*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 8,0)), \"\", VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 8,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$F$113*N46), \"\", '7. Current Wholesale'!$F$113*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":4782616.0669076433}]

{"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$45, 11,0))","v":5.1000000000000004E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":198668320.79082674},null,{"$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":1013208.4360332164},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.27725528935361837},null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N25), \"\", '7. Current Wholesale'!$P$117*N25)","v":1118780.4791828119},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.6313984772677975E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B26,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":4.5999999999999999E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":94617141.972837135},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,435238.85307505081,null,0.11909916050413159,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N26), \"\", '7. Current Wholesale'!$P$117*N26)","v":480588.90479502414},null,5.0793005873395808E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B27,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":2.0127999999999999},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":272498127.16669995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":743905.07000000007},null,1497332.1248960001,null,0.4097313413336986,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N27), \"\", '7. Current Wholesale'!$P$117*N27)","v":1653347.8133536251},null,2.2225252656950234]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$45, 11,0))","v":2.4253},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":151518193.477},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":286451.73999999993},null,694731.40502199985,null,0.1901069413481529,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N28), \"\", '7. Current Wholesale'!$P$117*N28)","v":767119.48555902089},null,2.6780060248858013]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"IF(ISERROR(VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B29,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":5.1000000000000004E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":1289934.4728480002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,6578.6658115248019,null,1.8001921700099915E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N29), \"\", '7. Current Wholesale'!$P$117*N29)","v":7264.135026171467},null,5.6313984772677966E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B30,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":1.4538},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":1817916.7936968291},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":5045.1949999999997},null,7334.7044909999995,null,2.0070752903885427E-3,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N30), \"\", '7. Current Wholesale'!$P$117*N30)","v":8098.9497454562088},null,1.6052798247552789]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B31,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,0,null,0,null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N31), \"\", '7. Current Wholesale'!$P$117*N31)","v":0},null,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B32,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N32), \"\", '7. Current Wholesale'!$P$117*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B33,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N33), \"\", '7. Current Wholesale'!$P$117*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B34,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N34), \"\", '7. Current Wholesale'!$P$117*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B35,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N35), \"\", '7. Current Wholesale'!$P$117*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B36,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N36), \"\", '7. Current Wholesale'!$P$117*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B37,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N37), \"\", '7. Current Wholesale'!$P$117*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B38,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N38), \"\", '7. Current Wholesale'!$P$117*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B39,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N39), \"\", '7. Current Wholesale'!$P$117*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B40,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N40), \"\", '7. Current Wholesale'!$P$117*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B41,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N41), \"\", '7. Current Wholesale'!$P$117*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B42,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N42), \"\", '7. Current Wholesale'!$P$117*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B43,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N43), \"\", '7. Current Wholesale'!$P$117*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B44,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N44), \"\", '7. Current Wholesale'!$P$117*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B45,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N45), \"\", '7. Current Wholesale'!$P$117*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"IF(ISERROR(VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 11,0)), \"\", VLOOKUP($B46,'3. Rate Classes'!$C$24:$N$45, 11,0))","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('7. Current Wholesale'!$P$117*N46), \"\", '7. Current Wholesale'!$P$117*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":3654424.189328792}]

{"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$47, 17,0)","v":7.0778867191135528E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":198668320.79082674},null,{"$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":1406151.8692339836},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.27831582771376229},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N25), \"\", '8. Forecast Wholesale'!$F$113*N25)","v":1406151.8692339833},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":7.0778867191135519E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B26, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B26, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":6.3384060171166132E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":94617141.972837135},null,{"$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":599721.86200300779},null,0.11870132243420692,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N26), \"\", '8. Forecast Wholesale'!$F$113*N26)","v":599721.86200300767},null,6.3384060171166124E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.7797079588064912},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":272498127.16669995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":743905.07000000007},null,2067838.8436755002,null,0.40928173687934044,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N27), \"\", '8. Forecast Wholesale'!$F$113*N27)","v":2067838.8436755},null,2.7797079588064912]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$47, 17,0)","v":3.3492137394444188},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":151518193.477},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":286451.73999999993},null,959388.10329576023,null,0.18988908659841569,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N28), \"\", '8. Forecast Wholesale'!$F$113*N28)","v":959388.10329576011},null,3.3492137394444188]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B29, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":7.0778867191135519E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":1289934.4728480002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,9130.0100738976016,null,1.8070781445079973E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N29), \"\", '8. Forecast Wholesale'!$F$113*N29)","v":9130.0100738975998},null,7.0778867191135502E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B30, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":2.0077957460219733},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":1817916.7936968291},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":5045.1949999999997},null,10129.72105885133,null,2.0049482297666466E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N30), \"\", '8. Forecast Wholesale'!$F$113*N30)","v":10129.721058851328},null,2.0077957460219733]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":0},null,{"$f":"VLOOKUP($B31, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,0,null,0,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N31), \"\", '8. Forecast Wholesale'!$F$113*N31)","v":0},null,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B32, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N32), \"\", '8. Forecast Wholesale'!$F$113*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N33), \"\", '8. Forecast Wholesale'!$F$113*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N34), \"\", '8. Forecast Wholesale'!$F$113*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N35), \"\", '8. Forecast Wholesale'!$F$113*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N36), \"\", '8. Forecast Wholesale'!$F$113*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N37), \"\", '8. Forecast Wholesale'!$F$113*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N38), \"\", '8. Forecast Wholesale'!$F$113*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N39), \"\", '8. Forecast Wholesale'!$F$113*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N40), \"\", '8. Forecast Wholesale'!$F$113*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N41), \"\", '8. Forecast Wholesale'!$F$113*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N42), \"\", '8. Forecast Wholesale'!$F$113*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N43), \"\", '8. Forecast Wholesale'!$F$113*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N44), \"\", '8. Forecast Wholesale'!$F$113*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N45), \"\", '8. Forecast Wholesale'!$F$113*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '9. Adj Network to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$F$113*N46), \"\", '8. Forecast Wholesale'!$F$113*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":5052360.409341001}]

{"sheet":"12. Adj Conn. to Forecast WS","index":11,"n_rows":49,"n_cols":18,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The purpose of this sheet is to update the re-aligned RTS Connection Rates to recover forecast wholesale connection costs."]
[]
[]
[]
[]
[]
[null,"Rate Class"]
[]
[]
[null,"Rate Class",null,"Unit",null,"Adjusted RTSR-Connection",null,"Loss Adjusted Billed kWh",null,"Loss Adjusted Billed kW",null,"Billed Amount",null,"Billed Amount %",null,"Forecast Wholesale Billing",null,"Proposed RTSR Connection"]
[]
[]
[null,{"$f":"IF('3. Rate Classes'!Q24=1,'3. Rate Classes'!C24, 0)","v":"Residential"},null,{"$f":"IF(ISERROR(VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B25, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B25, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.6313984772677975E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B25, '4. RRR Data'!$B$27:$M$49,11,0)","v":198668320.79082674},null,{"$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":1118780.4791828119},null,{"$f":"IF(ISERROR(L25/$L$49), \"\", L25/$L$49)","v":0.27725528935361837},null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N25), \"\", '8. Forecast Wholesale'!$P$117*N25)","v":1118780.4791828119},null,{"$f":"IF(D25=\"\",\"\",IF(D25=\"kWh\",IF(H25<>0,P25/H25,),IF(J25<>0,P25/J25,0)))","v":5.6313984772677975E-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$47, 17,0)","v":5.0793005873395808E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,11,0)","v":94617141.972837135},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B26, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,480588.90479502414,null,0.11909916050413159,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N26), \"\", '8. Forecast Wholesale'!$P$117*N26)","v":480588.90479502414},null,5.0793005873395808E-3]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B27, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":2.2225252656950234},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,11,0)","v":272498127.16669995},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B27, '4. RRR Data'!$B$27:$M$49,12,0)","v":743905.07000000007},null,1653347.8133536251,null,0.4097313413336986,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N27), \"\", '8. Forecast Wholesale'!$P$117*N27)","v":1653347.8133536251},null,2.2225252656950234]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$47, 17,0)","v":2.6780060248858013},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,11,0)","v":151518193.477},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B28, '4. RRR Data'!$B$27:$M$49,12,0)","v":286451.73999999993},null,767119.48555902089,null,0.1901069413481529,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N28), \"\", '8. Forecast Wholesale'!$P$117*N28)","v":767119.48555902089},null,2.6780060248858013]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B29, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B29, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":5.6313984772677966E-3},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,11,0)","v":1289934.4728480002},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B29, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,7264.1350261714661,null,1.8001921700099913E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N29), \"\", '8. Forecast Wholesale'!$P$117*N29)","v":7264.1350261714661},null,5.6313984772677966E-3]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B30, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":1.6052798247552789},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,11,0)","v":1817916.7936968291},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B30, '4. RRR Data'!$B$27:$M$49,12,0)","v":5045.1949999999997},null,8098.9497454562088,null,2.0070752903885427E-3,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N30), \"\", '8. Forecast Wholesale'!$P$117*N30)","v":8098.9497454562088},null,1.6052798247552789]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":0},null,{"$f":"VLOOKUP($B31, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B31, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,0,null,0,null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N31), \"\", '8. Forecast Wholesale'!$P$117*N31)","v":0},null,0]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B32, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B32, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N32), \"\", '8. Forecast Wholesale'!$P$117*N32)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B33, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N33), \"\", '8. Forecast Wholesale'!$P$117*N33)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B34, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N34), \"\", '8. Forecast Wholesale'!$P$117*N34)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B35, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N35), \"\", '8. Forecast Wholesale'!$P$117*N35)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B36, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N36), \"\", '8. Forecast Wholesale'!$P$117*N36)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B37, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N37), \"\", '8. Forecast Wholesale'!$P$117*N37)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B38, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N38), \"\", '8. Forecast Wholesale'!$P$117*N38)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B39, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N39), \"\", '8. Forecast Wholesale'!$P$117*N39)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B40, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N40), \"\", '8. Forecast Wholesale'!$P$117*N40)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B41, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N41), \"\", '8. Forecast Wholesale'!$P$117*N41)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B42, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N42), \"\", '8. Forecast Wholesale'!$P$117*N42)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B43, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N43), \"\", '8. Forecast Wholesale'!$P$117*N43)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B44, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N44), \"\", '8. Forecast Wholesale'!$P$117*N44)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B45, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N45), \"\", '8. Forecast Wholesale'!$P$117*N45)","v":""},null,""]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '10. Adj Conn. to Current WS'!$B$25:$R$47, 17,0)","v":""},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,11,0)","v":0},null,{"$f":"VLOOKUP('9. Adj Network to Current WS'!$B46, '4. RRR Data'!$B$27:$M$49,12,0)","v":0},null,"",null,"",null,{"$f":"IF(ISERROR('8. Forecast Wholesale'!$P$117*N46), \"\", '8. Forecast Wholesale'!$P$117*N46)","v":""},null,""]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L46)","v":4035199.7676621098}]

{"sheet":"13. Final 2016 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$48,17,0)","v":7.0778867191135519E-3},null,{"$f":"VLOOKUP($B26, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.6313984772677975E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q25=1,'3. Rate Classes'!C25, 0)","v":"General Service Less Than 50 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B27, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B27, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":6.3384060171166124E-3},null,{"$f":"VLOOKUP($B27, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.0793005873395808E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q26=1,'3. Rate Classes'!C26, 0)","v":"General Service 50 to 4,999 kW"},null,{"$f":"IF(ISERROR(VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B28, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B28, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.7797079588064912},null,{"$f":"VLOOKUP($B28, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.2225252656950234}]
[null,{"$f":"IF('3. Rate Classes'!Q27=1,'3. Rate Classes'!C27, 0)","v":"Large Use"},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$48,17,0)","v":3.3492137394444188},null,{"$f":"VLOOKUP($B29, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":2.6780060248858013}]
[null,{"$f":"IF('3. Rate Classes'!Q28=1,'3. Rate Classes'!C28, 0)","v":"Unmetered Scattered Load"},null,{"$f":"IF(ISERROR(VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B30, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kWh"},null,{"$f":"VLOOKUP($B30, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":7.0778867191135502E-3},null,{"$f":"VLOOKUP($B30, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":5.6313984772677966E-3}]
[null,{"$f":"IF('3. Rate Classes'!Q29=1,'3. Rate Classes'!C29, 0)","v":"Street Lighting"},null,{"$f":"IF(ISERROR(VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B31, '3. Rate Classes'!$C$24:$H$45,6,0))","v":"kW"},null,{"$f":"VLOOKUP($B31, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":2.0077957460219733},null,{"$f":"VLOOKUP($B31, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":1.6052798247552789}]
[null,{"$f":"IF('3. Rate Classes'!Q30=1,'3. Rate Classes'!C30, 0)","v":"Standby Power - APPROVED ON AN INTERIM BASIS"},null,{"$f":"IF(ISERROR(VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B32, '3. Rate Classes'!$C$24:$H$45,6,0))","v":0},null,{"$f":"VLOOKUP($B32, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":0},null,{"$f":"VLOOKUP($B32, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":0}]
[null,{"$f":"IF('3. Rate Classes'!Q31=1,'3. Rate Classes'!C31, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B33, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B33, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B33, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q32=1,'3. Rate Classes'!C32, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B34, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B34, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B34, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q33=1,'3. Rate Classes'!C33, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B35, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B35, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B35, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q34=1,'3. Rate Classes'!C34, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B36, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B36, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B36, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q35=1,'3. Rate Classes'!C35, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B37, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B37, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B37, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q36=1,'3. Rate Classes'!C36, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B38, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B38, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B38, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q37=1,'3. Rate Classes'!C37, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B39, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B39, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B39, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q38=1,'3. Rate Classes'!C38, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B40, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B40, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B40, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q39=1,'3. Rate Classes'!C39, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B41, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B41, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B41, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q40=1,'3. Rate Classes'!C40, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B42, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B42, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B42, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q41=1,'3. Rate Classes'!C41, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B43, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B43, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B43, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q42=1,'3. Rate Classes'!C42, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B44, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B44, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B44, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q43=1,'3. Rate Classes'!C43, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B45, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B45, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B45, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q44=1,'3. Rate Classes'!C44, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B46, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B46, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B46, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]
[null,{"$f":"IF('3. Rate Classes'!Q45=1,'3. Rate Classes'!C45, 0)","v":0},null,{"$f":"IF(ISERROR(VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0)), \"\", VLOOKUP($B47, '3. Rate Classes'!$C$24:$H$45,6,0))","v":""},null,{"$f":"VLOOKUP($B47, '11. Adj Network to Forecast WS'!$B$25:$R$48,17,0)","v":""},null,{"$f":"VLOOKUP($B47, '12. Adj Conn. to Forecast WS'!$B$25:$R$48,17,0)","v":""}]

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