{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["1. Utility_Info_","2. Smart_Meter_Costs","3. Cost_of_Service_Parameters","4. SM_Assets_and_Rate_Base","5. SM_Rev_Reqt","6. UCC_Calculation","7_Taxes_PILs","8. Funding_Adder_Revs","8A. Opex_Interest_monthly","8B. Opex_Interest_annual","9. SMFA_SMDR_SMIRR","10A. Cost_Alloc_SMDR","10B. Cost_Alloc_SMIRR","10B. Cost_Alloc_SMIRR_2017","10B. Cost_Alloc_SMIRR_2018"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":5,"defined_names":42,"comments":9,"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. Utility_Info_","index":0,"n_rows":79,"n_cols":28,"rows_kept":79,"cut":false,"hidden":false,"merged":[[18,3,18,4],[1,2,1,9],[2,2,2,9],[3,2,3,9],[4,2,4,9],[14,3,14,4]]}
[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,"Version","3.01WH",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   ","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,"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,"Assigned EB Number","EB-2012-0479",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,"Name and Title","Ramona Abi-Rashed",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,"Phone Number","905 668-5878",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,"Email Address","rabirashed@whitbyhydro.on.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"Date","2013-03-01",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,"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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hearst Power Distribution Co. Ltd."]
["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,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."]
[null,null,null,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. Smart_Meter_Costs","index":1,"n_rows":197,"n_cols":33,"rows_kept":197,"cut":false,"hidden":false,"merged":[[12,1,12,9],[165,2,165,3],[167,2,167,3],[169,2,169,3],[62,2,62,3],[100,2,100,3],[102,2,102,3],[104,2,104,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Distributors must enter all incremental costs related to their smart meter program and all revenues recovered to date in the applicable tabs except for those costs (and associated revenues) for which the Board has approved on a final basis, i.e. capital costs have been included in rate base and OM&A costs in revenue requirement.\n\nFor 2012, distributors that have completed their deployments by the end of 2011 are not expected to enter any capital costs.  However, for OM&A, regardless of whether a distributor has deployments in 2012, distributors should enter the forecasted OM&A for 2012 for all smart meters in service."]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014,null,2015,null,2016,null,2017,null,2018,null,"Total"]
[null,"Smart Meter Capital Cost and Operational Expense Data",null,null,null,null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,"Forecast",null,"Forecast"]
[]
[null,null,"Smart Meter Installation Plan"]
[]
[null,null,"Actual/Planned number of Smart Meters installed during the Calendar Year"]
[]
[null,null,"Residential",null,null,null,null,null,null,null,null,null,{"$f":"[3]Sheet1!$B$6","v":2269},null,{"$f":"[3]Sheet1!$B$7","v":33891},null,{"$f":"[3]Sheet1!$B$8","v":1760},null,{"$f":"[3]Sheet1!$B$9","v":604},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G25,I25,K25,M25,O25,Q25,S25,U25)","v":38524}]
[]
[null,null,"General Service < 50 kW",null,null,null,null,null,null,null,null,null,{"$f":"[3]Sheet1!$C$6","v":79},null,{"$f":"[3]Sheet1!$C$7","v":271},null,{"$f":"[3]Sheet1!$C$8","v":1706},null,{"$f":"[3]Sheet1!$C$9","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G27,I27,K27,M27,O27,Q27,S27,U27)","v":2097}]
[]
[null,null,"Actual/Planned number of Smart Meters installed (Residential and GS < 50 kW only)",null,null,null,{"$f":"G25+G27","v":0},null,{"$f":"I25+I27","v":0},null,{"$f":"K25+K27","v":0},null,{"$f":"M25+M27","v":2348},null,{"$f":"O25+O27","v":34162},null,{"$f":"Q25+Q27","v":3466},null,{"$f":"S25+S27","v":645},null,{"$f":"U25+U27","v":0},null,{"$f":"W25+W27","v":0},null,{"$f":"Y25+Y27","v":0},null,{"$f":"AA25+AA27","v":0},null,{"$f":"AC25+AC27","v":0},null,{"$f":"AE25+AE27","v":0},null,{"$f":"SUM(G29,I29,K29,M29,O29,Q29,S29,U29)","v":40621}]
[]
[null,null,"Percentage of Residential and GS < 50 kW Smart Meter Installations Completed",null,null,null,{"$f":"IF($AG29=0,0,G29/$AG29)","v":0},null,{"$f":"IF(G31=100%, 0, IF(ISERROR(SUM(G29:I29)/$AG29),0,SUM(G29:I29)/$AG29))","v":0},null,{"$f":"IF(I31=100%, 0, IF(ISERROR(SUM(G29:K29)/$AG29), 0, SUM(G29:K29)/$AG29))","v":0},null,{"$f":"IF(K31=100%,0,IF(ISERROR(SUM(G29:M29)/$AG29),0,SUM(G29:M29)/$AG29))","v":5.7802614411265107E-2},null,{"$f":"IF(M31=100%,0,IF(ISERROR(SUM(G29:O29)/$AG29),0,SUM(G29:O29)/$AG29))","v":0.89879618916324067},null,{"$f":"IF(O31=100%,0,IF(ISERROR(SUM(G29:Q29)/$AG29),0,SUM(G29:Q29)/$AG29))","v":0.98412151350286803},null,{"$f":"IF(Q31=100%,0,IF(ISERROR(SUM(G29:S29)/$AG29),0,SUM(G29:S29)/$AG29))","v":1},null,{"$f":"IF(S31=100%,0,IF(ISERROR(SUM(I29:U29)/$AG29),0,SUM(I29:U29)/$AG29))","v":0},null,{"$f":"IF(U31=100%,0,IF(ISERROR(SUM(K29:W29)/$AG29),0,SUM(K29:W29)/$AG29))","v":1},null,{"$f":"IF(W31=100%,0,IF(ISERROR(SUM(M29:Y29)/$AG29),0,SUM(M29:Y29)/$AG29))","v":0},null,{"$f":"IF(Y31=100%,0,IF(ISERROR(SUM(O29:AA29)/$AG29),0,SUM(O29:AA29)/$AG29))","v":0.94219738558873489},null,{"$f":"IF(AA31=100%,0,IF(ISERROR(SUM(Q29:AC29)/$AG29),0,SUM(Q29:AC29)/$AG29))","v":0.10120381083675931},null,{"$f":"IF(AC31=100%,0,IF(ISERROR(SUM(S29:AE29)/$AG29),0,SUM(S29:AE29)/$AG29))","v":1.5878486497132024E-2},null,{"$f":"IF($AG29=0,\"\",AG29/$AG29)","v":1}]
[]
[null,null,"Actual/Planned number of GS > 50 kW meters installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G33,I33,K33,M33,O33,Q33,S33,U33)","v":0}]
[]
[null,null,"Other (please identify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G35,I35,K35,M35,O35,Q35,S35,U35)","v":0}]
[]
[null,null,"Total Number of Smart Meters installed or planned to be installed",null,null,null,{"$f":"SUM(G29,G33,G35)","v":0},null,{"$f":"SUM(I29,I33,I35)","v":0},null,{"$f":"SUM(K29,K33,K35)","v":0},null,{"$f":"SUM(M29,M33,M35)","v":2348},null,{"$f":"SUM(O29,O33,O35)","v":34162},null,{"$f":"SUM(Q29,Q33,Q35)","v":3466},null,{"$f":"SUM(S29,S33,S35)","v":645},null,{"$f":"SUM(U29,U33,U35)","v":0},null,{"$f":"SUM(W29,W33,W35)","v":0},null,{"$f":"SUM(Y29,Y33,Y35)","v":0},null,{"$f":"SUM(AA29,AA33,AA35)","v":0},null,{"$f":"SUM(AC29,AC33,AC35)","v":0},null,{"$f":"SUM(AE29,AE33,AE35)","v":0},null,{"$f":"SUM(G37,I37,K37,M37,O37,Q37,S37,U37)","v":40621}]
[]
[null,1,"Capital Costs"]
[null,null,null,null,"Asset Type"]
[null,null,"1.1  ADVANCED METERING COMMUNICATION DEVICE (AMCD)",null,"Asset type must be selected to enable calculations",null,{"$f":"IF(ISBLANK(G19),\"\",G19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(I19),\"\",I19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(K19),\"\",K19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(M19),\"\",M19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(O19),\"\",O19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(Q19),\"\",Q19)","v":"Audited Actual"},null,{"$f":"IF(ISBLANK(S19),\"\",S19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(U19),\"\",U19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(W19),\"\",W19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(Y19),\"\",Y19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(AA19),\"\",AA19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(AC19),\"\",AC19)","v":"Forecast"},null,{"$f":"IF(ISBLANK(AE19),\"\",AE19)","v":"Forecast"}]
[null,null,"1.1.1  Smart Meters (may include new meters and modules, etc.)",null,"Smart Meter",null,{"$f":"'[4]SM cost breakdown Summary'!G11","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I11","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K11","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M11","v":255115},null,{"$f":"'[4]SM cost breakdown Summary'!O11","v":2767448.5},null,{"$f":"'[4]SM cost breakdown Summary'!Q11","v":627136.06999999995},null,{"$f":"'[4]SM cost breakdown Summary'!S11","v":47317.2},null,{"$f":"'[4]SM cost breakdown Summary'!U11","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G42,I42,K42,M42,O42,Q42,S42,U42)","v":3697016.77}]
[]
[null,null,"1.1.2  Installation Costs (may include socket kits, labour, vehicle, benefits, etc.)",null,"Smart Meter",null,{"$f":"'[4]SM cost breakdown Summary'!G12","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I12","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K12","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M12","v":117989},null,{"$f":"'[4]SM cost breakdown Summary'!O12","v":441272.5},null,{"$f":"'[4]SM cost breakdown Summary'!Q12","v":340108.93000000005},null,{"$f":"'[4]SM cost breakdown Summary'!S12","v":57558.705500000004},null,{"$f":"'[4]SM cost breakdown Summary'!U12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G44,I44,K44,M44,O44,Q44,S44,U44)","v":956929.13550000009}]
[]
[null,null,"1.1.3a  Workforce Automation Hardware (may include fieldwork handhelds, barcode hardware, etc.)",null,"Computer Hardware",null,{"$f":"'[4]SM cost breakdown Summary'!G13","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I13","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K13","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M13","v":11811},null,{"$f":"'[4]SM cost breakdown Summary'!O13","v":7548},null,{"$f":"'[4]SM cost breakdown Summary'!Q13","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S13","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U13","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G46,I46,K46,M46,O46,Q46,S46,U46)","v":19359}]
[]
[null,null,"1.1.3b  Workforce Automation Software (may include fieldwork handhelds, barcode hardware, etc.)",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G14","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I14","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K14","v":24030},null,{"$f":"'[4]SM cost breakdown Summary'!M14","v":19431},null,{"$f":"'[4]SM cost breakdown Summary'!O14","v":28297.34},null,{"$f":"'[4]SM cost breakdown Summary'!Q14","v":0.42000000000007276},null,{"$f":"'[4]SM cost breakdown Summary'!S14","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U14","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G48,I48,K48,M48,O48,Q48,S48,U48)","v":71758.759999999995}]
[]
[null,null,"Total Advanced Metering Communications Devices (AMCD)",null,null,null,{"$f":"SUM(G42,G44,G46,G48)","v":0},null,{"$f":"SUM(I42,I44,I46,I48)","v":0},null,{"$f":"SUM(K42,K44,K46,K48)","v":24030},null,{"$f":"SUM(M42,M44,M46,M48)","v":404346},null,{"$f":"SUM(O42,O44,O46,O48)","v":3244566.34},null,{"$f":"SUM(Q42,Q44,Q46,Q48)","v":967245.42},null,{"$f":"SUM(S42,S44,S46,S48)","v":104875.90549999999},null,{"$f":"SUM(U42,U44,U46,U48)","v":0},null,{"$f":"SUM(W42,W44,W46,W48)","v":0},null,{"$f":"SUM(Y42,Y44,Y46,Y48)","v":0},null,{"$f":"SUM(AA42,AA44,AA46,AA48)","v":0},null,{"$f":"SUM(AC42,AC44,AC46,AC48)","v":0},null,{"$f":"SUM(AE42,AE44,AE46,AE48)","v":0},null,{"$f":"AG42+AG44+AG46+AG48","v":4745063.6655000001}]
[]
[null,null,null,null,{"$f":"E40","v":"Asset Type"}]
[null,null,"1.2  ADVANCED METERING REGIONAL COLLECTOR (AMRC)  (includes LAN)",null,null,null,{"$f":"G41","v":"Audited Actual"},null,{"$f":"I41","v":"Audited Actual"},null,{"$f":"K41","v":"Audited Actual"},null,{"$f":"M41","v":"Audited Actual"},null,{"$f":"O41","v":"Audited Actual"},null,{"$f":"Q41","v":"Audited Actual"},null,{"$f":"S41","v":"Forecast"},null,{"$f":"U41","v":"Forecast"},null,{"$f":"W41","v":"Forecast"},null,{"$f":"Y41","v":"Forecast"},null,{"$f":"AA41","v":"Forecast"},null,{"$f":"AC41","v":"Forecast"},null,{"$f":"AE41","v":"Forecast"}]
[null,null,"1.2.1  Collectors",null,"Other Equipment",null,{"$f":"'[4]SM cost breakdown Summary'!G19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K19","v":302400},null,{"$f":"'[4]SM cost breakdown Summary'!M19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S19","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G54,I54,K54,M54,O54,Q54,S54,U54)","v":302400}]
[]
[null,null,"1.2.2  Repeaters (may include radio licence, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G56,I56,K56,M56,O56,Q56,S56,U56)","v":0}]
[]
[null,null,"1.2.3  Installation (may include meter seals and rings, collector computer hardware, etc.)",null,"Other Equipment",null,{"$f":"'[4]SM cost breakdown Summary'!G20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K20","v":9765},null,{"$f":"'[4]SM cost breakdown Summary'!M20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S20","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U20","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G58,I58,K58,M58,O58,Q58,S58,U58)","v":9765}]
[]
[null,null,"Total Advanced Metering Regional Collector (AMRC)  (Includes LAN)",null,null,null,{"$f":"G54+G56+G58","v":0},null,{"$f":"I54+I56+I58","v":0},null,{"$f":"K54+K56+K58","v":312165},null,{"$f":"M54+M56+M58","v":0},null,{"$f":"O54+O56+O58","v":0},null,{"$f":"Q54+Q56+Q58","v":0},null,{"$f":"S54+S56+S58","v":0},null,{"$f":"U54+U56+U58","v":0},null,{"$f":"W54+W56+W58","v":0},null,{"$f":"Y54+Y56+Y58","v":0},null,{"$f":"AA54+AA56+AA58","v":0},null,{"$f":"AC54+AC56+AC58","v":0},null,{"$f":"AE54+AE56+AE58","v":0},null,{"$f":"AG54+AG56+AG58","v":312165}]
[]
[null,null,null,null,{"$f":"E52","v":"Asset Type"}]
[null,null,"1.3  ADVANCED METERING CONTROL COMPUTER (AMCC)",null,null,null,{"$f":"G53","v":"Audited Actual"},null,{"$f":"I53","v":"Audited Actual"},null,{"$f":"K53","v":"Audited Actual"},null,{"$f":"M53","v":"Audited Actual"},null,{"$f":"O53","v":"Audited Actual"},null,{"$f":"Q53","v":"Audited Actual"},null,{"$f":"S53","v":"Forecast"},null,{"$f":"U53","v":"Forecast"},null,{"$f":"W53","v":"Forecast"},null,{"$f":"Y53","v":"Forecast"},null,{"$f":"AA53","v":"Forecast"},null,{"$f":"AC53","v":"Forecast"},null,{"$f":"AE53","v":"Forecast"}]
[null,null,"1.3.1  Computer Hardware",null,"Computer Hardware",null,{"$f":"'[4]SM cost breakdown Summary'!G26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O26","v":136798.69999999998},null,{"$f":"'[4]SM cost breakdown Summary'!Q26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S26","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U26","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G64,I64,K64,M64,O64,Q64,S64,U64)","v":136798.69999999998}]
[]
[null,null,"1.3.2  Computer Software",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S27","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U27","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G66,I66,K66,M66,O66,Q66,S66,U66)","v":0}]
[]
[null,null,"1.3.3  Computer Software Licences & Installation (includes hardware and software)",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S28","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U28","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G68,I68,K68,M68,O68,Q68,S68,U68)","v":0}]
[null,null,"          (may include AS/400 disk space, backup and recovery computer, UPS, etc.)"]
[null,null,"Total Advanced Metering Control Computer (AMCC)",null,null,null,{"$f":"G64+G66+G68","v":0},null,{"$f":"I64+I66+I68","v":0},null,{"$f":"K64+K66+K68","v":0},null,{"$f":"M64+M66+M68","v":0},null,{"$f":"O64+O66+O68","v":136798.69999999998},null,{"$f":"Q64+Q66+Q68","v":0},null,{"$f":"S64+S66+S68","v":0},null,{"$f":"U64+U66+U68","v":0},null,{"$f":"W64+W66+W68","v":0},null,{"$f":"Y64+Y66+Y68","v":0},null,{"$f":"AA64+AA66+AA68","v":0},null,{"$f":"AC64+AC66+AC68","v":0},null,{"$f":"AE64+AE66+AE68","v":0},null,{"$f":"AG64+AG66+AG68","v":136798.69999999998}]
[]
[null,null,null,null,{"$f":"E62","v":"Asset Type"}]
[null,null,"1.4  WIDE AREA NETWORK (WAN)",null,null,null,{"$f":"G63","v":"Audited Actual"},null,{"$f":"I63","v":"Audited Actual"},null,{"$f":"K63","v":"Audited Actual"},null,{"$f":"M63","v":"Audited Actual"},null,{"$f":"O63","v":"Audited Actual"},null,{"$f":"Q63","v":"Audited Actual"},null,{"$f":"S63","v":"Forecast"},null,{"$f":"U63","v":"Forecast"},null,{"$f":"W63","v":"Forecast"},null,{"$f":"Y63","v":"Forecast"},null,{"$f":"AA63","v":"Forecast"},null,{"$f":"AC63","v":"Forecast"},null,{"$f":"AE63","v":"Forecast"}]
[]
[null,null,"1.4.1  Activiation Fees",null,"Other Equipment",null,{"$f":"'[4]SM cost breakdown Summary'!G34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S34","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U34","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G75,I75,K75,M75,O75,Q75,S75,U75)","v":0}]
[]
[null,null,"Total Wide Area Network (WAN)",null,null,null,{"$f":"G75","v":0},null,{"$f":"I75","v":0},null,{"$f":"K75","v":0},null,{"$f":"M75","v":0},null,{"$f":"O75","v":0},null,{"$f":"Q75","v":0},null,{"$f":"S75","v":0},null,{"$f":"U75","v":0},null,{"$f":"W75","v":0},null,{"$f":"Y75","v":0},null,{"$f":"AA75","v":0},null,{"$f":"AC75","v":0},null,{"$f":"AE75","v":0},null,{"$f":"AG75","v":0}]
[]
[null,null,null,null,{"$f":"E72","v":"Asset Type"}]
[null,null,"1.5  OTHER AMI CAPITAL COSTS RELATED TO MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G73","v":"Audited Actual"},null,{"$f":"I73","v":"Audited Actual"},null,{"$f":"K73","v":"Audited Actual"},null,{"$f":"M73","v":"Audited Actual"},null,{"$f":"O73","v":"Audited Actual"},null,{"$f":"Q73","v":"Audited Actual"},null,{"$f":"S73","v":"Forecast"},null,{"$f":"U73","v":"Forecast"},null,{"$f":"W73","v":"Forecast"},null,{"$f":"Y73","v":"Forecast"},null,{"$f":"AA73","v":"Forecast"},null,{"$f":"AC73","v":"Forecast"},null,{"$f":"AE73","v":"Forecast"}]
[]
[null,null,"1.5.1  Customer Equipment (including repair of damaged equipment)",null,"Other Equipment",null,{"$f":"'[4]SM cost breakdown Summary'!G39","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I39","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K39","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M39","v":74776},null,{"$f":"'[4]SM cost breakdown Summary'!O39","v":58871},null,{"$f":"'[4]SM cost breakdown Summary'!Q39","v":63265},null,{"$f":"'[4]SM cost breakdown Summary'!S39","v":11619.16},null,{"$f":"'[4]SM cost breakdown Summary'!U39","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G82,I82,K82,M82,O82,Q82,S82,U82)","v":208531.16}]
[]
[null,null,"1.5.2  AMI Interface to CIS",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S40","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G84,I84,K84,M84,O84,Q84,S8,U84)","v":0}]
[]
[null,null,"1.5.3  Professional Fees",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G41","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I41","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K41","v":119489},null,{"$f":"'[4]SM cost breakdown Summary'!M41","v":33275},null,{"$f":"'[4]SM cost breakdown Summary'!O41","v":49588},null,{"$f":"'[4]SM cost breakdown Summary'!Q41","v":14103.107000000018},null,{"$f":"'[4]SM cost breakdown Summary'!S41","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U41","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G86,I86,K86,M86,O86,Q86,S86,U86)","v":216455.10700000002}]
[]
[null,null,"1.5.4  Integration",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G42","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I42","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K42","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M42","v":34136},null,{"$f":"'[4]SM cost breakdown Summary'!O42","v":38384},null,{"$f":"'[4]SM cost breakdown Summary'!Q42","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S42","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G88,I88,K88,M88,O88,Q88,S88,U88)","v":72520}]
[]
[null,null,"1.5.5  Program Management",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G43","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I43","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K43","v":150816},null,{"$f":"'[4]SM cost breakdown Summary'!M43","v":70445},null,{"$f":"'[4]SM cost breakdown Summary'!O43","v":43934},null,{"$f":"'[4]SM cost breakdown Summary'!Q43","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S43","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U43","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G90,I90,K90,M90,O90,Q90,S90,U90)","v":265195}]
[]
[null,null,"1.5.6  Other AMI Capital",null,"Other Equipment",null,{"$f":"'[4]SM cost breakdown Summary'!G44","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I44","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K44","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M44","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O44","v":7555},null,{"$f":"'[4]SM cost breakdown Summary'!Q44","v":-0.36000000000058208},null,{"$f":"'[4]SM cost breakdown Summary'!S44","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U44","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G92,I92,K92,M92,O92,Q92,S92,U92)","v":7554.6399999999994}]
[]
[null,null,"Total Other AMI Capital Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G82,G84,G86,G88,G90,G92)","v":0},null,{"$f":"SUM(I82,I84,I86,I88,I90,I92)","v":0},null,{"$f":"SUM(K82,K84,K86,K88,K90,K92)","v":270305},null,{"$f":"SUM(M82,M84,M86,M88,M90,M92)","v":212632},null,{"$f":"SUM(O82,O84,O86,O88,O90,O92)","v":198332},null,{"$f":"SUM(Q82,Q84,Q86,Q88,Q90,Q92)","v":77367.747000000018},null,{"$f":"SUM(S82,S84,S86,S88,S90,S92)","v":11619.16},null,{"$f":"SUM(U82,U84,U86,U88,U90,U92)","v":0},null,{"$f":"SUM(W82,W84,W86,W88,W90,W92)","v":0},null,{"$f":"SUM(Y82,Y84,Y86,Y88,Y90,Y92)","v":0},null,{"$f":"SUM(AA82,AA84,AA86,AA88,AA90,AA92)","v":0},null,{"$f":"SUM(AC82,AC84,AC86,AC88,AC90,AC92)","v":0},null,{"$f":"SUM(AE82,AE84,AE86,AE88,AE90,AE92)","v":0},null,{"$f":"SUM(AG82,AG84,AG86,AG88,AG90,AG92)","v":770255.90700000001}]
[]
[null,null,"Total Capital Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G50,G60,G70,G77,G94)","v":0},null,{"$f":"SUM(I50,I60,I70,I77,I94)","v":0},null,{"$f":"SUM(K50,K60,K70,K77,K94)","v":606500},null,{"$f":"SUM(M50,M60,M70,M77,M94)","v":616978},null,{"$f":"SUM(O50,O60,O70,O77,O94)","v":3579697.04},null,{"$f":"SUM(Q50,Q60,Q70,Q77,Q94)","v":1044613.167},null,{"$f":"SUM(S50,S60,S70,S77,S94)","v":116495.0655},null,{"$f":"SUM(U50,U60,U70,U77,U94)","v":0},null,{"$f":"SUM(W50,W60,W70,W77,W94)","v":0},null,{"$f":"SUM(Y50,Y60,Y70,Y77,Y94)","v":0},null,{"$f":"SUM(AA50,AA60,AA70,AA77,AA94)","v":0},null,{"$f":"SUM(AC50,AC60,AC70,AC77,AC94)","v":0},null,{"$f":"SUM(AE50,AE60,AE70,AE77,AE94)","v":0},null,{"$f":"SUM(AG50,AG60,AG70,AG77,AG94)","v":5964283.2725}]
[]
[null,null,null,null,{"$f":"E79","v":"Asset Type"}]
[null,null,"1.6  CAPITAL COSTS BEYOND MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G80","v":"Audited Actual"},null,{"$f":"I80","v":"Audited Actual"},null,{"$f":"K80","v":"Audited Actual"},null,{"$f":"M80","v":"Audited Actual"},null,{"$f":"O80","v":"Audited Actual"},null,{"$f":"Q80","v":"Audited Actual"},null,{"$f":"S80","v":"Forecast"},null,{"$f":"U80","v":"Forecast"},null,{"$f":"W80","v":"Forecast"},null,{"$f":"Y80","v":"Forecast"},null,{"$f":"AA80","v":"Forecast"},null,{"$f":"AC80","v":"Forecast"},null,{"$f":"AE80","v":"Forecast"}]
[null,null,"(Please provide a descriptive title and identify nature of beyond minimum functionality costs)"]
[null,null,"1.6.1  Costs related to technical capabilities in the smart meters or related communications infrastructure that exceed those specified in O.Reg 425/06",null,"Computer Software",null,{"$f":"'[4]SM cost breakdown Summary'!G53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S53","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U53","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G101,I101,K101,M101,O101,Q101,S101,U101)","v":0}]
[]
[null,null,"1.6.2  Costs for deployment of smart meters to customers other than residential                                                 and small general service ",null,"Applications Software",null,{"$f":"'[4]SM cost breakdown Summary'!G54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S54","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G103,I103,K103,M103,O103,Q103,S103,U103)","v":0}]
[]
[null,null,"1.6.3  Costs for TOU rate implementation, CIS system upgrades, web presentation,                                     integration with the MDM/R, etc.  ",null,"Applications Software",null,{"$f":"'[4]SM cost breakdown Summary'!G55","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I55","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K55","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M55","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O55","v":9377.66},null,{"$f":"'[4]SM cost breakdown Summary'!Q55","v":189839.83299999998},null,{"$f":"'[4]SM cost breakdown Summary'!S55","v":37869.9},null,{"$f":"'[4]SM cost breakdown Summary'!U55","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G105,I105,K105,M105,O105,Q105,S105,U105)","v":237087.39299999998}]
[]
[null,null,"Total Capital Costs Beyond Minimum Functionality",null,null,null,{"$f":"SUM(G101,G103,G105)","v":0},null,{"$f":"SUM(I101,I103,I105)","v":0},null,{"$f":"SUM(K101,K103,K105)","v":0},null,{"$f":"SUM(M101,M103,M105)","v":0},null,{"$f":"SUM(O101,O103,O105)","v":9377.66},null,{"$f":"SUM(Q101,Q103,Q105)","v":189839.83299999998},null,{"$f":"SUM(S101,S103,S105)","v":37869.9},null,{"$f":"SUM(U101,U103,U105)","v":0},null,{"$f":"SUM(W101,W103,W105)","v":0},null,{"$f":"SUM(Y101,Y103,Y105)","v":0},null,{"$f":"SUM(AA101,AA103,AA105)","v":0},null,{"$f":"SUM(AC101,AC103,AC105)","v":0},null,{"$f":"SUM(AE101,AE103,AE105)","v":0},null,{"$f":"SUM(AG101,AG103,AG105)","v":237087.39299999998}]
[]
[null,null,"Total Smart Meter Capital Costs",null,null,null,{"$f":"G96+G107","v":0},null,{"$f":"I96+I107","v":0},null,{"$f":"K96+K107","v":606500},null,{"$f":"M96+M107","v":616978},null,{"$f":"O96+O107","v":3589074.7},null,{"$f":"Q96+Q107","v":1234453},null,{"$f":"S96+S107","v":154364.96549999999},null,{"$f":"U96+U107","v":0},null,{"$f":"W96+W107","v":0},null,{"$f":"Y96+Y107","v":0},null,{"$f":"AA96+AA107","v":0},null,{"$f":"AC96+AC107","v":0},null,{"$f":"AE96+AE107","v":0},null,{"$f":"AG96+AG107","v":6201370.6655000001}]
[]
[null,2,"OM&A Expenses"]
[null,null,"2.1  ADVANCED METERING COMMUNICATION DEVICE (AMCD)",null,null,null,{"$f":"G99","v":"Audited Actual"},null,{"$f":"I99","v":"Audited Actual"},null,{"$f":"K99","v":"Audited Actual"},null,{"$f":"M99","v":"Audited Actual"},null,{"$f":"O99","v":"Audited Actual"},null,{"$f":"Q99","v":"Audited Actual"},null,{"$f":"S99","v":"Forecast"},null,{"$f":"U99","v":"Forecast"},null,{"$f":"W99","v":"Forecast"},null,{"$f":"Y99","v":"Forecast"},null,{"$f":"AA99","v":"Forecast"},null,{"$f":"AC99","v":"Forecast"},null,{"$f":"AE99","v":"Forecast"}]
[]
[null,null,"2.1.1  Maintenance (may include meter reverification costs, etc.)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S66","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U66","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G114,I114,K114,M114,O114,Q114,S114,U114)","v":0}]
[]
[null,null,"2.1.2  Other (please specifiy)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G67","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I67","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K67","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M67","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O67","v":24634},null,{"$f":"'[4]SM cost breakdown Summary'!Q67","v":73049},null,{"$f":"'[4]SM cost breakdown Summary'!S67","v":69963},null,{"$f":"'[4]SM cost breakdown Summary'!U67","v":80000},null,{"$f":"U116","v":80000},null,{"$f":"W116","v":80000},null,{"$f":"Y116","v":80000},null,{"$f":"AA116","v":80000},null,{"$f":"AC116","v":80000},null,{"$f":"SUM(G116,I116,K116,M116,O116,Q116,S116,U116)","v":247646}]
[]
[null,null,"Total Incremental AMCD OM&A Costs",null,null,null,{"$f":"SUM(G114,G116)","v":0},null,{"$f":"SUM(I114,I116)","v":0},null,{"$f":"SUM(K114,K116)","v":0},null,{"$f":"SUM(M114,M116)","v":0},null,{"$f":"SUM(O114,O116)","v":24634},null,{"$f":"SUM(Q114,Q116)","v":73049},null,{"$f":"SUM(S114,S116)","v":69963},null,{"$f":"SUM(U114,U116)","v":80000},null,{"$f":"SUM(W114,W116)","v":80000},null,{"$f":"SUM(Y114,Y116)","v":80000},null,{"$f":"SUM(AA114,AA116)","v":80000},null,{"$f":"SUM(AC114,AC116)","v":80000},null,{"$f":"SUM(AE114,AE116)","v":80000},null,{"$f":"SUM(AG114,AG116)","v":247646}]
[]
[null,null,"2.2  ADVANCED METERING REGIONAL COLLECTOR (AMRC) (includes LAN)"]
[]
[null,null,"2.2.1  Maintenance",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G71","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I71","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K71","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M71","v":48582},null,{"$f":"'[4]SM cost breakdown Summary'!O71","v":50011},null,{"$f":"'[4]SM cost breakdown Summary'!Q71","v":36077.01},null,{"$f":"'[4]SM cost breakdown Summary'!S71","v":59138.07},null,{"$f":"'[4]SM cost breakdown Summary'!U71","v":51000},null,{"$f":"U122","v":51000},null,{"$f":"W122","v":51000},null,{"$f":"Y122","v":51000},null,{"$f":"AA122","v":51000},null,{"$f":"AC122","v":51000},null,{"$f":"SUM(G122,I122,K122,M122,O122,Q122,S122,U122)","v":244808.08000000002}]
[]
[null,null,"2.2.2  Other (please specifiy)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S72","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U72","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G124,I124,K124,M124,O124,Q124,S124,U124)","v":0}]
[]
[null,null,"Total Incremental AMRC OM&A Costs",null,null,null,{"$f":"SUM(G122,G124)","v":0},null,{"$f":"SUM(I122,I124)","v":0},null,{"$f":"SUM(K122,K124)","v":0},null,{"$f":"SUM(M122,M124)","v":48582},null,{"$f":"SUM(O122,O124)","v":50011},null,{"$f":"SUM(Q122,Q124)","v":36077.01},null,{"$f":"SUM(S122,S124)","v":59138.07},null,{"$f":"SUM(U122,U124)","v":51000},null,{"$f":"SUM(W122,W124)","v":51000},null,{"$f":"SUM(Y122,Y124)","v":51000},null,{"$f":"SUM(AA122,AA124)","v":51000},null,{"$f":"SUM(AC122,AC124)","v":51000},null,{"$f":"SUM(AE122,AE124)","v":51000},null,{"$f":"SUM(AG122,AG124)","v":244808.08000000002}]
[]
[null,null,"2.3  ADVANCED METERING CONTROL COMPUTER (AMCC)"]
[]
[null,null,"2.3.1  Hardware Maintenance (may include server support, etc.)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S76","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G130,I130,K130,M130,O130,Q130,S130,U130)","v":0}]
[]
[null,null,"2.3.2 Software Maintenance (may include maintenance support, etc.)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S77","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U77","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G132,I132,K132,M132,O132,Q132,S132,U132)","v":0}]
[]
[null,null,"2.3.2  Other (please specifiy)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G78","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I78","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K78","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M78","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O78","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q78","v":27215.99},null,{"$f":"'[4]SM cost breakdown Summary'!S78","v":44612.93},null,{"$f":"'[4]SM cost breakdown Summary'!U78","v":42000},null,{"$f":"U134","v":42000},null,{"$f":"W134","v":42000},null,{"$f":"Y134","v":42000},null,{"$f":"AA134","v":42000},null,{"$f":"AC134","v":42000},null,{"$f":"SUM(G134,I134,K134,M134,O134,Q134,S134,U134)","v":113828.92}]
[]
[null,null,"Total Incremental AMCC OM&A Costs",null,null,null,{"$f":"SUM(G130,G132,G134)","v":0},null,{"$f":"SUM(I130,I132,I134)","v":0},null,{"$f":"SUM(K130,K132,K134)","v":0},null,{"$f":"SUM(M130,M132,M134)","v":0},null,{"$f":"SUM(O130,O132,O134)","v":0},null,{"$f":"SUM(Q130,Q132,Q134)","v":27215.99},null,{"$f":"SUM(S130,S132,S134)","v":44612.93},null,{"$f":"SUM(U130,U132,U134)","v":42000},null,{"$f":"SUM(W130,W132,W134)","v":42000},null,{"$f":"SUM(Y130,Y132,Y134)","v":42000},null,{"$f":"SUM(AA130,AA132,AA134)","v":42000},null,{"$f":"SUM(AC130,AC132,AC134)","v":42000},null,{"$f":"SUM(AE130,AE132,AE134)","v":42000},null,{"$f":"SUM(AG130,AG132,AG134)","v":113828.92}]
[]
[null,null,"2.4  WIDE AREA NETWORK (WAN)"]
[]
[null,null,"2.4.1  WAN Maintenance",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S82","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U82","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G140,I140,K140,M140,O140,Q140,S140,U140)","v":0}]
[]
[null,null,"2.4.2  Other (please specifiy)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S83","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U83","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G142,I142,K142,M142,O142,Q142,S142,U142)","v":0}]
[]
[null,null,"Total Incremental AMRC OM&A Costs",null,null,null,{"$f":"SUM(G140,G142)","v":0},null,{"$f":"SUM(I140,I142)","v":0},null,{"$f":"SUM(K140,K142)","v":0},null,{"$f":"SUM(M140,M142)","v":0},null,{"$f":"SUM(O140,O142)","v":0},null,{"$f":"SUM(Q140,Q142)","v":0},null,{"$f":"SUM(S140,S142)","v":0},null,{"$f":"SUM(U140,U142)","v":0},null,{"$f":"SUM(W140,W142)","v":0},null,{"$f":"SUM(Y140,Y142)","v":0},null,{"$f":"SUM(AA140,AA142)","v":0},null,{"$f":"SUM(AC140,AC142)","v":0},null,{"$f":"SUM(AE140,AE142)","v":0},null,{"$f":"SUM(AG140,AG142)","v":0}]
[]
[null,null,"2.5  OTHER AMI OM&A COSTS RELATED TO MINIMUM FUNCTIONALITY"]
[]
[null,null,"2.5.1  Business Process Redesign",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S87","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U87","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G148,I148,K148,M148,O148,Q148,S148,U148)","v":0}]
[]
[null,null,"2.5.2  Customer Communication (may include project communication, etc.)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O88","v":11066},null,{"$f":"'[4]SM cost breakdown Summary'!Q88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S88","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U88","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G150,I150,K150,M150,O150,Q150,S150,U150)","v":11066}]
[]
[null,null,"2.5.3  Program Management",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S89","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U89","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G152,I152,K152,M152,O152,Q152,S152,U152)","v":0}]
[]
[null,null,"2.5.4  Change Management (may include training, etc.)",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S90","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U90","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G154,I154,K154,M154,O154,Q154,S154,U154)","v":0}]
[]
[null,null,"2.5.5  Administration Costs",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S91","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U91","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G156,I156,K156,M156,O156,Q156,S156,U156)","v":0}]
[]
[null,null,"2.5.6  Other AMI Expenses",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G92","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I92","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K92","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M92","v":2260},null,{"$f":"'[4]SM cost breakdown Summary'!O92","v":12274},null,{"$f":"'[4]SM cost breakdown Summary'!Q92","v":12759},null,{"$f":"'[4]SM cost breakdown Summary'!S92","v":6575.2199999999993},null,{"$f":"'[4]SM cost breakdown Summary'!U92","v":16000},null,{"$f":"U158","v":16000},null,{"$f":"W158","v":16000},null,{"$f":"Y158","v":16000},null,{"$f":"AA158","v":16000},null,{"$f":"AC158","v":16000},null,{"$f":"SUM(G158,I158,K158,M158,O158,Q158,S158,U158)","v":49868.22}]
[null,null,"             (please specify)"]
[null,null,"Total Other AMI OM&A Costs Related to Minimum Functionality",null,null,null,{"$f":"SUM(G158,G156,G154,G152,G150,G148)","v":0},null,{"$f":"SUM(I158,I156,I154,I152,I150,I148)","v":0},null,{"$f":"SUM(K158,K156,K154,K152,K150,K148)","v":0},null,{"$f":"SUM(M158,M156,M154,M152,M150,M148)","v":2260},null,{"$f":"SUM(O158,O156,O154,O152,O150,O148)","v":23340},null,{"$f":"SUM(Q158,Q156,Q154,Q152,Q150,Q148)","v":12759},null,{"$f":"SUM(S158,S156,S154,S152,S150,S148)","v":6575.2199999999993},null,{"$f":"SUM(U158,U156,U154,U152,U150,U148)","v":16000},null,{"$f":"SUM(W158,W156,W154,W152,W150,W148)","v":16000},null,{"$f":"SUM(Y158,Y156,Y154,Y152,Y150,Y148)","v":16000},null,{"$f":"SUM(AA158,AA156,AA154,AA152,AA150,AA148)","v":16000},null,{"$f":"SUM(AC158,AC156,AC154,AC152,AC150,AC148)","v":16000},null,{"$f":"SUM(AE158,AE156,AE154,AE152,AE150,AE148)","v":16000},null,{"$f":"SUM(AG154,AG156,AG158,AG152,AG150,AG148)","v":60934.22}]
[]
[null,null,"TOTAL OM&A COSTS RELATED TO MINIMUM FUNCTIONALITY",null,null,null,{"$f":"SUM(G118,G126,G136,G144,G160)","v":0},null,{"$f":"SUM(I118,I126,I136,I144,I160)","v":0},null,{"$f":"SUM(K118,K126,K136,K144,K160)","v":0},null,{"$f":"SUM(M118,M126,M136,M144,M160)","v":50842},null,{"$f":"SUM(O118,O126,O136,O144,O160)","v":97985},null,{"$f":"SUM(Q118,Q126,Q136,Q144,Q160)","v":149101},null,{"$f":"SUM(S118,S126,S136,S144,S160)","v":180289.22},null,{"$f":"SUM(U118,U126,U136,U144,U160)","v":189000},null,{"$f":"SUM(W118,W126,W136,W144,W160)","v":189000},null,{"$f":"SUM(Y118,Y126,Y136,Y144,Y160)","v":189000},null,{"$f":"SUM(AA118,AA126,AA136,AA144,AA160)","v":189000},null,{"$f":"SUM(AC118,AC126,AC136,AC144,AC160)","v":189000},null,{"$f":"SUM(AE118,AE126,AE136,AE144,AE160)","v":189000},null,{"$f":"SUM(AG118,AG126,AG136,AG144,AG160)","v":667217.22}]
[]
[null,null,"2.6  OM&A COSTS RELATED TO BEYOND MINIMUM FUNCTIONALITY",null,null,null,{"$f":"G112","v":"Audited Actual"},null,{"$f":"I112","v":"Audited Actual"},null,{"$f":"K112","v":"Audited Actual"},null,{"$f":"M112","v":"Audited Actual"},null,{"$f":"O112","v":"Audited Actual"},null,{"$f":"Q112","v":"Audited Actual"}]
[null,null,"(Please provide a descriptive title and identify nature of beyond minimum functionality costs)"]
[null,null,"2.6.1  Costs related to technical capabilities in the smart meters or related communications infrastructure that exceed those specified in O.Reg 425/06",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S101","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U101","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G166,I166,K166,M166,O166,Q166,S166,U166)","v":0}]
[]
[null,null,"2.6.2  Costs for deployment of smart meters to customers other than residential                                                 and small general service ",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!S102","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!U102","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G168,I168,K168,M168,O168,Q168,S168,U168)","v":0}]
[]
[null,null,"2.6.3  Costs for TOU rate implementation, CIS system upgrades, web presentation,                                     integration with the MDM/R, etc.  ",null,null,null,{"$f":"'[4]SM cost breakdown Summary'!G103","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!I103","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!K103","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!M103","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!O103","v":0},null,{"$f":"'[4]SM cost breakdown Summary'!Q103","v":73169},null,{"$f":"'[4]SM cost breakdown Summary'!S103","v":88808},null,{"$f":"'[4]SM cost breakdown Summary'!U103","v":122000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G170,I170,K170,M170,O170,Q170,S170,U170)","v":283977}]
[]
[null,null,"Total OM&A Costs Beyond Minimum Functionality",null,null,null,{"$f":"SUM(G166,G168,G170)","v":0},null,{"$f":"SUM(I166,I168,I170)","v":0},null,{"$f":"SUM(K166,K168,K170)","v":0},null,{"$f":"SUM(M166,M168,M170)","v":0},null,{"$f":"SUM(O166,O168,O170)","v":0},null,{"$f":"SUM(Q166,Q168,Q170)","v":73169},null,{"$f":"SUM(S166,S168,S170)","v":88808},null,{"$f":"SUM(U166,U168,U170)","v":122000},null,{"$f":"SUM(W166,W168,W170)","v":0},null,{"$f":"SUM(Y166,Y168,Y170)","v":0},null,{"$f":"SUM(AA166,AA168,AA170)","v":0},null,{"$f":"SUM(AC166,AC168,AC170)","v":0},null,{"$f":"SUM(AE166,AE168,AE170)","v":0},null,{"$f":"SUM(AG166,AG168,AG170)","v":283977}]
[]
[null,null,"Total Smart Meter OM&A Costs",null,null,null,{"$f":"G162+G172","v":0},null,{"$f":"I162+I172","v":0},null,{"$f":"K162+K172","v":0},null,{"$f":"M162+M172","v":50842},null,{"$f":"O162+O172","v":97985},null,{"$f":"Q162+Q172","v":222270},null,{"$f":"S162+S172","v":269097.21999999997},null,{"$f":"U162+U172","v":311000},null,{"$f":"W162+W172","v":189000},null,{"$f":"Y162+Y172","v":189000},null,{"$f":"AA162+AA172","v":189000},null,{"$f":"AC162+AC172","v":189000},null,{"$f":"AE162+AE172","v":189000},null,{"$f":"AG162+AG172","v":951194.22}]
[]
[]
[null,3,"Aggregate Smart Meter Costs by Category"]
[]
[null,null,"3.1","Capital"]
[]
[null,null,"3.1.1","Smart Meter",null,null,{"$f":"SUMIF($E$42:$E$105,$D181,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,M$42:M$105)","v":373104},null,{"$f":"SUMIF($E$42:$E$105,$D181,O$42:O$105)","v":3208721},null,{"$f":"SUMIF($E$42:$E$105,$D181,Q$42:Q$105)","v":967245},null,{"$f":"SUMIF($E$42:$E$105,$D181,S$42:S$105)","v":104875.90549999999},null,{"$f":"SUMIF($E$42:$E$105,$D181,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D181,AE$42:AE$105)","v":0},null,{"$f":"SUM(G181:U181)","v":4653945.9055000003}]
[]
[null,null,"3.1.2","Computer Hardware",null,null,{"$f":"SUMIF($E$42:$E$105,$D183,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,M$42:M$105)","v":11811},null,{"$f":"SUMIF($E$42:$E$105,$D183,O$42:O$105)","v":144346.69999999998},null,{"$f":"SUMIF($E$42:$E$105,$D183,Q$42:Q$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D183,AE$42:AE$105)","v":0},null,{"$f":"SUM(G183:U183)","v":156157.69999999998}]
[]
[null,null,"3.1.3","Computer Software",null,null,{"$f":"SUMIF($E$42:$E$105,$D185,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,K$42:K$105)","v":294335},null,{"$f":"SUMIF($E$42:$E$105,$D185,M$42:M$105)","v":157287},null,{"$f":"SUMIF($E$42:$E$105,$D185,O$42:O$105)","v":160203.34},null,{"$f":"SUMIF($E$42:$E$105,$D185,Q$42:Q$105)","v":14103.527000000018},null,{"$f":"SUMIF($E$42:$E$105,$D185,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D185,AE$42:AE$105)","v":0},null,{"$f":"SUM(G185:U185)","v":625928.86699999997}]
[]
[null,null,"3.1.4","Tools & Equipment",null,null,{"$f":"SUMIF($E$42:$E$105,$D187,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,O$42:O$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,Q$42:Q$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,S$42:S$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D187,AE$42:AE$105)","v":0},null,{"$f":"SUM(G187:U187)","v":0}]
[]
[null,null,"3.1.5","Other Equipment",null,null,{"$f":"SUMIF($E$42:$E$105,$D189,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,K$42:K$105)","v":312165},null,{"$f":"SUMIF($E$42:$E$105,$D189,M$42:M$105)","v":74776},null,{"$f":"SUMIF($E$42:$E$105,$D189,O$42:O$105)","v":66426},null,{"$f":"SUMIF($E$42:$E$105,$D189,Q$42:Q$105)","v":63264.639999999999},null,{"$f":"SUMIF($E$42:$E$105,$D189,S$42:S$105)","v":11619.16},null,{"$f":"SUMIF($E$42:$E$105,$D189,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D189,AE$42:AE$105)","v":0},null,{"$f":"SUM(G189:U189)","v":528250.80000000005}]
[]
[null,null,"3.1.6","Applications Software",null,null,{"$f":"SUMIF($E$42:$E$105,$D191,G$42:G$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,I$42:I$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,K$42:K$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,M$42:M$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,O$42:O$105)","v":9377.66},null,{"$f":"SUMIF($E$42:$E$105,$D191,Q$42:Q$105)","v":189839.83299999998},null,{"$f":"SUMIF($E$42:$E$105,$D191,S$42:S$105)","v":37869.9},null,{"$f":"SUMIF($E$42:$E$105,$D191,U$42:U$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,W$42:W$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,Y$42:Y$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,AA$42:AA$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,AC$42:AC$105)","v":0},null,{"$f":"SUMIF($E$42:$E$105,$D191,AE$42:AE$105)","v":0},null,{"$f":"SUM(G191:U191)","v":237087.39299999998}]
[]
[null,null,"3.1.7","Total Capital Costs",null,null,{"$f":"SUM(G181:G191)","v":0},null,{"$f":"SUM(I181:I191)","v":0},null,{"$f":"SUM(K181:K191)","v":606500},null,{"$f":"SUM(M181:M191)","v":616978},null,{"$f":"SUM(O181:O191)","v":3589074.7},null,{"$f":"SUM(Q181:Q191)","v":1234453},null,{"$f":"SUM(S181:S191)","v":154364.96549999999},null,{"$f":"SUM(U181:U191)","v":0},null,{"$f":"SUM(W181:W191)","v":0},null,{"$f":"SUM(Y181:Y191)","v":0},null,{"$f":"SUM(AA181:AA191)","v":0},null,{"$f":"SUM(AC181:AC191)","v":0},null,{"$f":"SUM(AE181:AE191)","v":0},null,{"$f":"SUM(AG181:AG191)","v":6201370.6655000001}]
[null,null,null,null,null,null,{"$f":"IF(G193=G109,\"\",\"Error\")","v":""},null,{"$f":"IF(I193=I109,\"\",\"Error\")","v":""},null,{"$f":"IF(K193=K109,\"\",\"Error\")","v":""},null,{"$f":"IF(M193=M109,\"\",\"Error\")","v":""},null,{"$f":"IF(O193=O109,\"\",\"Error\")","v":""},null,{"$f":"IF(Q193=Q109,\"\",\"Error\")","v":""},null,{"$f":"IF(S193=S109,\"\",\"Error\")","v":""},null,{"$f":"IF(U193=U109,\"\",\"Error\")","v":""},null,{"$f":"IF(W193=W109,\"\",\"Error\")","v":""},null,{"$f":"IF(Y193=Y109,\"\",\"Error\")","v":""},null,{"$f":"IF(AA193=AA109,\"\",\"Error\")","v":""},null,{"$f":"IF(AC193=AC109,\"\",\"Error\")","v":""},null,{"$f":"IF(AE193=AE109,\"\",\"Error\")","v":""},null,{"$f":"IF(AG193=AG109,\"\",\"Error\")","v":""}]
[null,null,"3.2","OM&A Costs"]
[]
[null,null,"3.2.1","Total OM&A Costs",null,null,{"$f":"G174","v":0},null,{"$f":"I174","v":0},null,{"$f":"K174","v":0},null,{"$f":"M174","v":50842},null,{"$f":"O174","v":97985},null,{"$f":"Q174","v":222270},null,{"$f":"S174","v":269097.21999999997},null,{"$f":"U174","v":311000},null,{"$f":"W174","v":189000},null,{"$f":"Y174","v":189000},null,{"$f":"AA174","v":189000},null,{"$f":"AC174","v":189000},null,{"$f":"AE174","v":189000},null,{"$f":"AG174","v":951194.22}]

{"sheet":"3. Cost_of_Service_Parameters","index":2,"n_rows":72,"n_cols":31,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014,null,2015,null,2016,null,2017,null,2018]
[null,"Cost of Capital"]
[null,null,"Capital Structure1"]
[null,null,null,"Deemed Short-term Debt Capitalization",null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,0.04,null,0.04,null,0.04,null,0.04,null,0.04,null,0.04,null,0.04]
[null,null,null,"Deemed Long-term Debt Capitalization",null,null,0.5,null,{"$f":"G23","v":0.5},null,{"$f":"IF(I23=50%,53.3%-K22,IF(I23=55%,57.5%-K22,IF(I23=65%,62.5%-K22,60%-K22)))","v":0.53299999999999992},null,{"$f":"IF(I23=50%,56.7%-M22,60%-M22)","v":0.56700000000000006},null,0.56699999999999995,null,0.56000000000000005,null,{"$f":"Q23-(S22-Q22)","v":0.56000000000000005},null,{"$f":"S23-(U22-S22)","v":0.56000000000000005},null,{"$f":"U23-(W22-U22)","v":0.56000000000000005},null,{"$f":"W23-(Y22-W22)","v":0.56000000000000005},null,{"$f":"Y23-(AA22-Y22)","v":0.56000000000000005},null,{"$f":"AA23-(AC22-AA22)","v":0.56000000000000005},null,{"$f":"AC23-(AE22-AC22)","v":0.56000000000000005}]
[null,null,null,"Deemed Equity Capitalization",null,null,{"$f":"100%-G23-G25","v":0.5},null,{"$f":"100%-I23-I25-I22","v":0.5},null,{"$f":"100%-K23-K25-K22","v":0.46700000000000008},null,{"$f":"100%-M23-M25-M22","v":0.43299999999999994},null,{"$f":"100%-O23-O25-O22","v":0.43300000000000005},null,{"$f":"100%-Q23-Q25-Q22","v":0.39999999999999997},null,{"$f":"100%-S23-S25-S22","v":0.39999999999999997},null,{"$f":"100%-U23-U25-U22","v":0.39999999999999997},null,{"$f":"100%-W23-W25-W22","v":0.39999999999999997},null,{"$f":"100%-Y23-Y25-Y22","v":0.39999999999999997},null,{"$f":"100%-AA23-AA25-AA22","v":0.39999999999999997},null,{"$f":"100%-AC23-AC25-AC22","v":0.39999999999999997},null,{"$f":"100%-AE23-AE25-AE22","v":0.39999999999999997}]
[null,null,null,"Preferred Shares"]
[null,null,"Total",null,null,null,{"$f":"SUM(G22:G25)","v":1},null,{"$f":"SUM(I22:I25)","v":1},null,{"$f":"SUM(K22:K25)","v":1},null,{"$f":"SUM(M22:M25)","v":1},null,{"$f":"SUM(O22:O25)","v":1},null,{"$f":"SUM(Q22:Q25)","v":1},null,{"$f":"SUM(S22:S25)","v":1},null,{"$f":"SUM(U22:U25)","v":1},null,{"$f":"SUM(W22:W25)","v":1},null,{"$f":"SUM(Y22:Y25)","v":1},null,{"$f":"SUM(AA22:AA25)","v":1},null,{"$f":"SUM(AC22:AC25)","v":1},null,{"$f":"SUM(AE22:AE25)","v":1}]
[]
[null,null,"Cost of Capital Parameters"]
[null,null,null,"Deemed Short-term Debt Rate",null,null,null,null,null,null,null,null,null,null,null,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2,null,2.4299999999999999E-2]
[null,null,null,"Long-term Debt Rate (actual/embedded/deemed)2",null,null,7.2499999999999995E-2,null,{"$f":"G30","v":7.2499999999999995E-2},null,7.2499999999999995E-2,null,7.2499999999999995E-2,null,7.2499999999999995E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2,null,5.4800000000000001E-2]
[null,null,null,"Target Return on Equity (ROE)",null,null,0.09,null,{"$f":"G31","v":0.09},null,0.09,null,0.09,null,0.09,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2,null,9.6600000000000005E-2]
[null,null,null,"Return on Preferred Shares"]
[null,null,"WACC",null,null,null,{"$f":"SUMPRODUCT(G22:G25,G29:G32)","v":8.1249999999999989E-2},null,{"$f":"SUMPRODUCT(I22:I25,I29:I32)","v":8.1249999999999989E-2},null,{"$f":"SUMPRODUCT(K22:K25,K29:K32)","v":8.0672499999999994E-2},null,{"$f":"SUMPRODUCT(M22:M25,M29:M32)","v":8.0077499999999996E-2},null,{"$f":"SUMPRODUCT(O22:O25,O29:O32)","v":8.0077499999999996E-2},null,{"$f":"SUMPRODUCT(Q22:Q25,Q29:Q32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(S22:S25,S29:S32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(U22:U25,U29:U32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(W22:W25,W29:W32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(Y22:Y25,Y29:Y32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(AA22:AA25,AA29:AA32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(AC22:AC25,AC29:AC32)","v":7.0300000000000001E-2},null,{"$f":"SUMPRODUCT(AE22:AE25,AE29:AE32)","v":7.0300000000000001E-2}]
[]
[null,"Working Capital Allowance"]
[null,null,"Working Capital Allowance Rate",null,null,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15,null,0.15]
[null,null,"(% of the sum of Cost of Power + controllable expenses)"]
[]
[null,"Taxes/PILs"]
[null,null,"Aggregate Corporate Income Tax Rate",null,null,null,0.36120000000000002,null,0.36120000000000002,null,0.33500000000000002,null,0.33,null,0.31,null,0.28249999999999997,null,0.26500000000000001,null,0.26500000000000001,null,0.26500000000000001,null,0.26500000000000001,null,0.26500000000000001,null,0.26500000000000001,null,0.26500000000000001]
[null,null,"Capital Tax (until July 1st, 2010)",null,null,null,3.0000000000000001E-3,null,2.2499999999999998E-3,null,2.2499999999999998E-3,null,2.2499999999999998E-3,null,7.5000000000000002E-4,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
[null,"Depreciation Rates"]
[null,"(expressed as expected useful life in years)"]
[null,null,"Smart Meters          - years",null,null,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15]
[null,null,"                              - rate (%)",null,null,null,{"$f":"IF(G45=0,0,1/G45)","v":6.6666666666666666E-2},null,{"$f":"IF(I45=0,0,1/I45)","v":6.6666666666666666E-2},null,{"$f":"IF(K45=0,0,1/K45)","v":6.6666666666666666E-2},null,{"$f":"IF(M45=0,0,1/M45)","v":6.6666666666666666E-2},null,{"$f":"IF(O45=0,0,1/O45)","v":6.6666666666666666E-2},null,{"$f":"IF(Q45=0,0,1/Q45)","v":6.6666666666666666E-2},null,{"$f":"IF(S45=0,0,1/S45)","v":6.6666666666666666E-2},null,{"$f":"IF(U45=0,0,1/U45)","v":6.6666666666666666E-2},null,{"$f":"IF(W45=0,0,1/W45)","v":6.6666666666666666E-2},null,{"$f":"IF(Y45=0,0,1/Y45)","v":6.6666666666666666E-2},null,{"$f":"IF(AA45=0,0,1/AA45)","v":6.6666666666666666E-2},null,{"$f":"IF(AC45=0,0,1/AC45)","v":6.6666666666666666E-2},null,{"$f":"IF(AE45=0,0,1/AE45)","v":6.6666666666666666E-2}]
[null,null,"Computer Hardware - years",null,null,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G47=0,0,1/G47)","v":0.2},null,{"$f":"IF(I47=0,0,1/I47)","v":0.2},null,{"$f":"IF(K47=0,0,1/K47)","v":0.2},null,{"$f":"IF(M47=0,0,1/M47)","v":0.2},null,{"$f":"IF(O47=0,0,1/O47)","v":0.2},null,{"$f":"IF(Q47=0,0,1/Q47)","v":0.2},null,{"$f":"IF(S47=0,0,1/S47)","v":0.2},null,{"$f":"IF(U47=0,0,1/U47)","v":0.2},null,{"$f":"IF(W47=0,0,1/W47)","v":0.2},null,{"$f":"IF(Y47=0,0,1/Y47)","v":0.2},null,{"$f":"IF(AA47=0,0,1/AA47)","v":0.2},null,{"$f":"IF(AC47=0,0,1/AC47)","v":0.2},null,{"$f":"IF(AE47=0,0,1/AE47)","v":0.2}]
[null,null,"Computer Software - years",null,null,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G49=0,0,1/G49)","v":0.2},null,{"$f":"IF(I49=0,0,1/I49)","v":0.2},null,{"$f":"IF(K49=0,0,1/K49)","v":0.2},null,{"$f":"IF(M49=0,0,1/M49)","v":0.2},null,{"$f":"IF(O49=0,0,1/O49)","v":0.2},null,{"$f":"IF(Q49=0,0,1/Q49)","v":0.2},null,{"$f":"IF(S49=0,0,1/S49)","v":0.2},null,{"$f":"IF(U49=0,0,1/U49)","v":0.2},null,{"$f":"IF(W49=0,0,1/W49)","v":0.2},null,{"$f":"IF(Y49=0,0,1/Y49)","v":0.2},null,{"$f":"IF(AA49=0,0,1/AA49)","v":0.2},null,{"$f":"IF(AC49=0,0,1/AC49)","v":0.2},null,{"$f":"IF(AE49=0,0,1/AE49)","v":0.2}]
[null,null,"Tools & Equipment - years",null,null,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G51=0,0,1/G51)","v":0.1},null,{"$f":"IF(I51=0,0,1/I51)","v":0.1},null,{"$f":"IF(K51=0,0,1/K51)","v":0.1},null,{"$f":"IF(M51=0,0,1/M51)","v":0.1},null,{"$f":"IF(O51=0,0,1/O51)","v":0.1},null,{"$f":"IF(Q51=0,0,1/Q51)","v":0.1},null,{"$f":"IF(S51=0,0,1/S51)","v":0.1},null,{"$f":"IF(U51=0,0,1/U51)","v":0.1},null,{"$f":"IF(W51=0,0,1/W51)","v":0.1},null,{"$f":"IF(Y51=0,0,1/Y51)","v":0.1},null,{"$f":"IF(AA51=0,0,1/AA51)","v":0.1},null,{"$f":"IF(AC51=0,0,1/AC51)","v":0.1},null,{"$f":"IF(AE51=0,0,1/AE51)","v":0.1}]
[null,null,"Other Equipment    - years",null,null,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15]
[null,null,"                             - rate (%)",null,null,null,{"$f":"IF(G53=0,0,1/G53)","v":6.6666666666666666E-2},null,{"$f":"IF(I53=0,0,1/I53)","v":6.6666666666666666E-2},null,{"$f":"IF(K53=0,0,1/K53)","v":6.6666666666666666E-2},null,{"$f":"IF(M53=0,0,1/M53)","v":6.6666666666666666E-2},null,{"$f":"IF(O53=0,0,1/O53)","v":6.6666666666666666E-2},null,{"$f":"IF(Q53=0,0,1/Q53)","v":6.6666666666666666E-2},null,{"$f":"IF(S53=0,0,1/S53)","v":6.6666666666666666E-2},null,{"$f":"IF(U53=0,0,1/U53)","v":6.6666666666666666E-2},null,{"$f":"IF(W53=0,0,1/W53)","v":6.6666666666666666E-2},null,{"$f":"IF(Y53=0,0,1/Y53)","v":6.6666666666666666E-2},null,{"$f":"IF(AA53=0,0,1/AA53)","v":6.6666666666666666E-2},null,{"$f":"IF(AC53=0,0,1/AC53)","v":6.6666666666666666E-2},null,{"$f":"IF(AE53=0,0,1/AE53)","v":6.6666666666666666E-2}]
[]
[null,"CCA Rates"]
[null,null,"Smart Meters - CCA Class",null,null,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8]
[null,null,"Smart Meters - CCA Rate",null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[]
[null,null,"Computer Equipment - CCA Class",null,null,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50,null,50]
[null,null,"Computer Equipment - CCA Rate",null,null,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004,null,0.55000000000000004]
[]
[null,null,"General Equipment - CCA Class",null,null,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8,null,8]
[null,null,"General Equipment - CCA Rate",null,null,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[]
[null,null,"Applications Software - CCA Class",null,null,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12,null,12]
[null,null,"Applications Software - CCA Rate",null,null,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[]
[null,"Assumptions"]
[null,1,"Planned smart meter installations occur evenly throughout the year."]
[null,2,"Fiscal calendar year (January 1 to December 31) used."]
[null,3,"Amortization is done on a striaght line basis and has the \"half-year\" rule applied."]

{"sheet":"4. SM_Assets_and_Rate_Base","index":3,"n_rows":112,"n_cols":31,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,{"$f":"U18+1","v":2014},null,{"$f":"W18+1","v":2015},null,{"$f":"Y18+1","v":2016},null,{"$f":"AA18+1","v":2017},null,{"$f":"AC18+1","v":2018}]
[null,"Net Fixed Assets - Smart Meters"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G25","v":0},null,{"$f":"I25","v":0},null,{"$f":"K25","v":0},null,{"$f":"M25","v":373104},null,{"$f":"O25","v":3581825},null,{"$f":"Q25","v":4549070},null,{"$f":"S25","v":4653945.9055000003},null,{"$f":"U25","v":4653945.9055000003},null,{"$f":"W25","v":4653945.9055000003},null,{"$f":"Y25","v":4653945.9055000003},null,{"$f":"AA25","v":4653945.9055000003},null,{"$f":"AC25","v":4653945.9055000003}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M181","v":373104},null,{"$f":"'2. Smart_Meter_Costs'!O181","v":3208721},null,{"$f":"'2. Smart_Meter_Costs'!Q181","v":967245},null,{"$f":"'2. Smart_Meter_Costs'!S181","v":104875.90549999999},null,{"$f":"'2. Smart_Meter_Costs'!U181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC181","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE181","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G22+G23-G24","v":0},null,{"$f":"I22+I23-I24","v":0},null,{"$f":"K22+K23-K24","v":0},null,{"$f":"M22+M23-M24","v":373104},null,{"$f":"O22+O23-O24","v":3581825},null,{"$f":"Q22+Q23-Q24","v":4549070},null,{"$f":"S22+S23-S24","v":4653945.9055000003},null,{"$f":"U22+U23-U24","v":4653945.9055000003},null,{"$f":"W22+W23-W24","v":4653945.9055000003},null,{"$f":"Y22+Y23-Y24","v":4653945.9055000003},null,{"$f":"AA22+AA23-AA24","v":4653945.9055000003},null,{"$f":"AC22+AC23-AC24","v":4653945.9055000003},null,{"$f":"AE22+AE23-AE24","v":4653945.9055000003}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G31","v":0},null,{"$f":"I31","v":0},null,{"$f":"K31","v":0},null,{"$f":"M31","v":-12436.8},null,{"$f":"O31","v":-144267.76666666666},null,{"$f":"Q31","v":-415297.60000000003},null,{"$f":"S31","v":-722064.79685000004},null,{"$f":"U31","v":-1032327.8572166667},null,{"$f":"W31","v":-1342590.9175833333},null,{"$f":"Y31","v":-1652853.97795},null,{"$f":"AA31","v":-1963117.0383166666},null,{"$f":"AC31","v":-2273380.0986833335}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G23/('3. Cost_of_Service_Parameters'!G45*2)), 0, -G23/('3. Cost_of_Service_Parameters'!G45*2))","v":0},null,{"$f":"IF(ISERROR(-(I23/('3. Cost_of_Service_Parameters'!I45*2)+MIN((I22/'3. Cost_of_Service_Parameters'!I45),(I22+I28)))), 0, -(I23/('3. Cost_of_Service_Parameters'!I45*2)+MIN((I22/'3. Cost_of_Service_Parameters'!I45),(I22+I28))))","v":0},null,{"$f":"IF(ISERROR(-(K23/('3. Cost_of_Service_Parameters'!K45*2)+MIN((K22/'3. Cost_of_Service_Parameters'!K45),(K22+K28)))), 0, -(K23/('3. Cost_of_Service_Parameters'!K45*2)+MIN((K22/'3. Cost_of_Service_Parameters'!K45),(K22+K28))))","v":0},null,{"$f":"IF(ISERROR(-(M23/('3. Cost_of_Service_Parameters'!M45*2)+MIN((M22/'3. Cost_of_Service_Parameters'!M45),(M22+M28)))), 0,-(M23/('3. Cost_of_Service_Parameters'!M45*2)+MIN((M22/'3. Cost_of_Service_Parameters'!M45),(M22+M28))))","v":-12436.8},null,{"$f":"IF(ISERROR(-(O23/('3. Cost_of_Service_Parameters'!O45*2)+MIN((O22/'3. Cost_of_Service_Parameters'!O45),(O22+O28)))), 0, -(O23/('3. Cost_of_Service_Parameters'!O45*2)+MIN((O22/'3. Cost_of_Service_Parameters'!O45),(O22+O28))))","v":-131830.96666666667},null,{"$f":"IF(ISERROR(-(Q23/('3. Cost_of_Service_Parameters'!Q45*2)+MIN((Q22/'3. Cost_of_Service_Parameters'!Q45),(Q22+Q28)))), 0, -(Q23/('3. Cost_of_Service_Parameters'!Q45*2)+MIN((Q22/'3. Cost_of_Service_Parameters'!Q45),(Q22+Q28))))","v":-271029.83333333337},null,{"$f":"IF(ISERROR(-(S23/('3. Cost_of_Service_Parameters'!S45*2)+MIN((S22/'3. Cost_of_Service_Parameters'!S45),(S22+S28)))), 0, -(S23/('3. Cost_of_Service_Parameters'!S45*2)+MIN((S22/'3. Cost_of_Service_Parameters'!S45),(S22+S28))))","v":-306767.19685000001},null,{"$f":"IF(ISERROR(-(U23/('3. Cost_of_Service_Parameters'!U45*2)+MIN((U22/'3. Cost_of_Service_Parameters'!U45),(U22+U28)))), 0, -(U23/('3. Cost_of_Service_Parameters'!U45*2)+MIN((U22/'3. Cost_of_Service_Parameters'!U45),(U22+U28))))","v":-310263.0603666667},null,{"$f":"IF(ISERROR(-(W23/('3. Cost_of_Service_Parameters'!W45*2)+MIN((W22/'3. Cost_of_Service_Parameters'!W45),(W22+W28)))), 0, -(W23/('3. Cost_of_Service_Parameters'!W45*2)+MIN((W22/'3. Cost_of_Service_Parameters'!W45),(W22+W28))))","v":-310263.0603666667},null,{"$f":"IF(ISERROR(-(Y23/('3. Cost_of_Service_Parameters'!Y45*2)+MIN((Y22/'3. Cost_of_Service_Parameters'!Y45),(Y22+Y28)))), 0, -(Y23/('3. Cost_of_Service_Parameters'!Y45*2)+MIN((Y22/'3. Cost_of_Service_Parameters'!Y45),(Y22+Y28))))","v":-310263.0603666667},null,{"$f":"IF(ISERROR(-(AA23/('3. Cost_of_Service_Parameters'!AA45*2)+MIN((AA22/'3. Cost_of_Service_Parameters'!AA45),(AA22+AA28)))), 0, -(AA23/('3. Cost_of_Service_Parameters'!AA45*2)+MIN((AA22/'3. Cost_of_Service_Parameters'!AA45),(AA22+AA28))))","v":-310263.0603666667},null,{"$f":"IF(ISERROR(-(AC23/('3. Cost_of_Service_Parameters'!AC45*2)+MIN((AC22/'3. Cost_of_Service_Parameters'!AC45),(AC22+AC28)))), 0, -(AC23/('3. Cost_of_Service_Parameters'!AC45*2)+MIN((AC22/'3. Cost_of_Service_Parameters'!AC45),(AC22+AC28))))","v":-310263.0603666667},null,{"$f":"IF(ISERROR(-(AE23/('3. Cost_of_Service_Parameters'!AE45*2)+MIN((AE22/'3. Cost_of_Service_Parameters'!AE45),(AE22+AE28)))), 0, -(AE23/('3. Cost_of_Service_Parameters'!AE45*2)+MIN((AE22/'3. Cost_of_Service_Parameters'!AE45),(AE22+AE28))))","v":-310263.0603666667}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G28+G29-G30","v":0},null,{"$f":"I28+I29-I30","v":0},null,{"$f":"K28+K29-K30","v":0},null,{"$f":"M28+M29-M30","v":-12436.8},null,{"$f":"O28+O29-O30","v":-144267.76666666666},null,{"$f":"Q28+Q29-Q30","v":-415297.60000000003},null,{"$f":"S28+S29-S30","v":-722064.79685000004},null,{"$f":"U28+U29-U30","v":-1032327.8572166667},null,{"$f":"W28+W29-W30","v":-1342590.9175833333},null,{"$f":"Y28+Y29-Y30","v":-1652853.97795},null,{"$f":"AA28+AA29-AA30","v":-1963117.0383166666},null,{"$f":"AC28+AC29-AC30","v":-2273380.0986833335},null,{"$f":"AE28+AE29-AE30","v":-2583643.1590500004}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G22+G28","v":0},null,{"$f":"G35","v":0},null,{"$f":"I35","v":0},null,{"$f":"K35","v":0},null,{"$f":"M35","v":360667.2},null,{"$f":"O35","v":3437557.2333333334},null,{"$f":"Q35","v":4133772.4},null,{"$f":"S35","v":3931881.1086500003},null,{"$f":"U35","v":3621618.0482833339},null,{"$f":"W35","v":3311354.987916667},null,{"$f":"Y35","v":3001091.9275500001},null,{"$f":"AA35","v":2690828.8671833337},null,{"$f":"AC35","v":2380565.8068166669}]
[null,null,null,"Closing Balance",null,null,{"$f":"G25+G31","v":0},null,{"$f":"I25+I31","v":0},null,{"$f":"K25+K31","v":0},null,{"$f":"M25+M31","v":360667.2},null,{"$f":"O25+O31","v":3437557.2333333334},null,{"$f":"Q25+Q31","v":4133772.4},null,{"$f":"S25+S31","v":3931881.1086500003},null,{"$f":"U25+U31","v":3621618.0482833339},null,{"$f":"W25+W31","v":3311354.987916667},null,{"$f":"Y25+Y31","v":3001091.9275500001},null,{"$f":"AA25+AA31","v":2690828.8671833337},null,{"$f":"AC25+AC31","v":2380565.8068166669},null,{"$f":"AE25+AE31","v":2070302.74645}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G34:G35)","v":0},null,{"$f":"AVERAGE(I34:I35)","v":0},null,{"$f":"AVERAGE(K34:K35)","v":0},null,{"$f":"AVERAGE(M34:M35)","v":180333.6},null,{"$f":"AVERAGE(O34:O35)","v":1899112.2166666668},null,{"$f":"AVERAGE(Q34:Q35)","v":3785664.8166666664},null,{"$f":"AVERAGE(S34:S35)","v":4032826.7543250001},null,{"$f":"AVERAGE(U34:U35)","v":3776749.5784666669},null,{"$f":"AVERAGE(W34:W35)","v":3466486.5181000005},null,{"$f":"AVERAGE(Y34:Y35)","v":3156223.4577333336},null,{"$f":"AVERAGE(AA34:AA35)","v":2845960.3973666672},null,{"$f":"AVERAGE(AC34:AC35)","v":2535697.3370000003},null,{"$f":"AVERAGE(AE34:AE35)","v":2225434.2766333334}]
[]
[null,"Net Fixed Assets - Computer Hardware"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G44","v":0},null,{"$f":"I44","v":0},null,{"$f":"K44","v":0},null,{"$f":"M44","v":11811},null,{"$f":"O44","v":156157.69999999998},null,{"$f":"Q44","v":156157.69999999998},null,{"$f":"S44","v":156157.69999999998},null,{"$f":"U44","v":156157.69999999998},null,{"$f":"W44","v":156157.69999999998},null,{"$f":"Y44","v":156157.69999999998},null,{"$f":"AA44","v":156157.69999999998},null,{"$f":"AC44","v":156157.69999999998}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M183","v":11811},null,{"$f":"'2. Smart_Meter_Costs'!O183","v":144346.69999999998},null,{"$f":"'2. Smart_Meter_Costs'!Q183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE183","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G41+G42-G43","v":0},null,{"$f":"I41+I42-I43","v":0},null,{"$f":"K41+K42-K43","v":0},null,{"$f":"M41+M42-M43","v":11811},null,{"$f":"O41+O42-O43","v":156157.69999999998},null,{"$f":"Q41+Q42-Q43","v":156157.69999999998},null,{"$f":"S41+S42-S43","v":156157.69999999998},null,{"$f":"U41+U42-U43","v":156157.69999999998},null,{"$f":"W41+W42-W43","v":156157.69999999998},null,{"$f":"Y41+Y42-Y43","v":156157.69999999998},null,{"$f":"AA41+AA42-AA43","v":156157.69999999998},null,{"$f":"AC41+AC42-AC43","v":156157.69999999998},null,{"$f":"AE41+AE42-AE43","v":156157.69999999998}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G50","v":0},null,{"$f":"I50","v":0},null,{"$f":"K50","v":0},null,{"$f":"M50","v":-1181.0999999999999},null,{"$f":"O50","v":-17977.969999999998},null,{"$f":"Q50","v":-49209.509999999995},null,{"$f":"S50","v":-80441.049999999988},null,{"$f":"U50","v":-111672.58999999998},null,{"$f":"W50","v":-142904.12999999998},null,{"$f":"Y50","v":-156157.69999999998},null,{"$f":"AA50","v":-156157.69999999998},null,{"$f":"AC50","v":-156157.69999999998}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G42/('3. Cost_of_Service_Parameters'!G47*2)), 0, -G42/('3. Cost_of_Service_Parameters'!G47*2))","v":0},null,{"$f":"IF(ISERROR(-(I42/('3. Cost_of_Service_Parameters'!I47*2)+MIN((I41/'3. Cost_of_Service_Parameters'!I47),(I41+I47)))), 0, -(I42/('3. Cost_of_Service_Parameters'!I47*2)+MIN((I41/'3. Cost_of_Service_Parameters'!I47),(I41+I47))))","v":0},null,{"$f":"IF(ISERROR(-(K42/('3. Cost_of_Service_Parameters'!K47*2)+MIN((K41/'3. Cost_of_Service_Parameters'!K47),(K41+K47)))), 0, -(K42/('3. Cost_of_Service_Parameters'!K47*2)+MIN((K41/'3. Cost_of_Service_Parameters'!K47),(K41+K47))))","v":0},null,{"$f":"IF(ISERROR(-(M42/('3. Cost_of_Service_Parameters'!M47*2)+MIN((M41/'3. Cost_of_Service_Parameters'!M47),(M41+M47)))), 0,-(M42/('3. Cost_of_Service_Parameters'!M47*2)+MIN((M41/'3. Cost_of_Service_Parameters'!M47),(M41+M47))))","v":-1181.0999999999999},null,{"$f":"IF(ISERROR(-(O42/('3. Cost_of_Service_Parameters'!O47*2)+MIN((O41/'3. Cost_of_Service_Parameters'!O47),(O41+O47)))), 0, -(O42/('3. Cost_of_Service_Parameters'!O47*2)+MIN((O41/'3. Cost_of_Service_Parameters'!O47),(O41+O47))))","v":-16796.87},null,{"$f":"IF(ISERROR(-(Q42/('3. Cost_of_Service_Parameters'!Q47*2)+MIN((Q41/'3. Cost_of_Service_Parameters'!Q47),(Q41+Q47)))), 0, -(Q42/('3. Cost_of_Service_Parameters'!Q47*2)+MIN((Q41/'3. Cost_of_Service_Parameters'!Q47),(Q41+Q47))))","v":-31231.539999999997},null,{"$f":"IF(ISERROR(-(S42/('3. Cost_of_Service_Parameters'!S47*2)+MIN((S41/'3. Cost_of_Service_Parameters'!S47),(S41+S47)))), 0, -(S42/('3. Cost_of_Service_Parameters'!S47*2)+MIN((S41/'3. Cost_of_Service_Parameters'!S47),(S41+S47))))","v":-31231.539999999997},null,{"$f":"IF(ISERROR(-(U42/('3. Cost_of_Service_Parameters'!U47*2)+MIN((U41/'3. Cost_of_Service_Parameters'!U47),(U41+U47)))), 0, -(U42/('3. Cost_of_Service_Parameters'!U47*2)+MIN((U41/'3. Cost_of_Service_Parameters'!U47),(U41+U47))))","v":-31231.539999999997},null,{"$f":"IF(ISERROR(-(W42/('3. Cost_of_Service_Parameters'!W47*2)+MIN((W41/'3. Cost_of_Service_Parameters'!W47),(W41+W47)))), 0, -(W42/('3. Cost_of_Service_Parameters'!W47*2)+MIN((W41/'3. Cost_of_Service_Parameters'!W47),(W41+W47))))","v":-31231.539999999997},null,{"$f":"IF(ISERROR(-(Y42/('3. Cost_of_Service_Parameters'!Y47*2)+MIN((Y41/'3. Cost_of_Service_Parameters'!Y47),(Y41+Y47)))), 0, -(Y42/('3. Cost_of_Service_Parameters'!Y47*2)+MIN((Y41/'3. Cost_of_Service_Parameters'!Y47),(Y41+Y47))))","v":-13253.570000000007},null,{"$f":"IF(ISERROR(-(AA42/('3. Cost_of_Service_Parameters'!AA47*2)+MIN((AA41/'3. Cost_of_Service_Parameters'!AA47),(AA41+AA47)))), 0, -(AA42/('3. Cost_of_Service_Parameters'!AA47*2)+MIN((AA41/'3. Cost_of_Service_Parameters'!AA47),(AA41+AA47))))","v":0},null,{"$f":"IF(ISERROR(-(AC42/('3. Cost_of_Service_Parameters'!AC47*2)+MIN((AC41/'3. Cost_of_Service_Parameters'!AC47),(AC41+AC47)))), 0, -(AC42/('3. Cost_of_Service_Parameters'!AC47*2)+MIN((AC41/'3. Cost_of_Service_Parameters'!AC47),(AC41+AC47))))","v":0},null,{"$f":"IF(ISERROR(-(AE42/('3. Cost_of_Service_Parameters'!AE47*2)+MIN((AE41/'3. Cost_of_Service_Parameters'!AE47),(AE41+AE47)))), 0, -(AE42/('3. Cost_of_Service_Parameters'!AE47*2)+MIN((AE41/'3. Cost_of_Service_Parameters'!AE47),(AE41+AE47))))","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G47+G48-G49","v":0},null,{"$f":"I47+I48-I49","v":0},null,{"$f":"K47+K48-K49","v":0},null,{"$f":"M47+M48-M49","v":-1181.0999999999999},null,{"$f":"O47+O48-O49","v":-17977.969999999998},null,{"$f":"Q47+Q48-Q49","v":-49209.509999999995},null,{"$f":"S47+S48-S49","v":-80441.049999999988},null,{"$f":"U47+U48-U49","v":-111672.58999999998},null,{"$f":"W47+W48-W49","v":-142904.12999999998},null,{"$f":"Y47+Y48-Y49","v":-156157.69999999998},null,{"$f":"AA47+AA48-AA49","v":-156157.69999999998},null,{"$f":"AC47+AC48-AC49","v":-156157.69999999998},null,{"$f":"AE47+AE48-AE49","v":-156157.69999999998}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G41+G47","v":0},null,{"$f":"G54","v":0},null,{"$f":"I54","v":0},null,{"$f":"K54","v":0},null,{"$f":"M54","v":10629.9},null,{"$f":"O54","v":138179.72999999998},null,{"$f":"Q54","v":106948.18999999999},null,{"$f":"S54","v":75716.649999999994},null,{"$f":"U54","v":44485.11},null,{"$f":"W54","v":13253.570000000007},null,{"$f":"Y54","v":0},null,{"$f":"AA54","v":0},null,{"$f":"AC54","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G44+G50","v":0},null,{"$f":"I44+I50","v":0},null,{"$f":"K44+K50","v":0},null,{"$f":"M44+M50","v":10629.9},null,{"$f":"O44+O50","v":138179.72999999998},null,{"$f":"Q44+Q50","v":106948.18999999999},null,{"$f":"S44+S50","v":75716.649999999994},null,{"$f":"U44+U50","v":44485.11},null,{"$f":"W44+W50","v":13253.570000000007},null,{"$f":"Y44+Y50","v":0},null,{"$f":"AA44+AA50","v":0},null,{"$f":"AC44+AC50","v":0},null,{"$f":"AE44+AE50","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G53:G54)","v":0},null,{"$f":"AVERAGE(I53:I54)","v":0},null,{"$f":"AVERAGE(K53:K54)","v":0},null,{"$f":"AVERAGE(M53:M54)","v":5314.95},null,{"$f":"AVERAGE(O53:O54)","v":74404.814999999988},null,{"$f":"AVERAGE(Q53:Q54)","v":122563.95999999999},null,{"$f":"AVERAGE(S53:S54)","v":91332.419999999984},null,{"$f":"AVERAGE(U53:U54)","v":60100.88},null,{"$f":"AVERAGE(W53:W54)","v":28869.340000000004},null,{"$f":"AVERAGE(Y53:Y54)","v":6626.7850000000035},null,{"$f":"AVERAGE(AA53:AA54)","v":0},null,{"$f":"AVERAGE(AC53:AC54)","v":0},null,{"$f":"AVERAGE(AE53:AE54)","v":0}]
[]
[null,"Net Fixed Assets - Computer Software (including Applications Software)"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G63","v":0},null,{"$f":"I63","v":0},null,{"$f":"K63","v":294335},null,{"$f":"M63","v":451622},null,{"$f":"O63","v":621203},null,{"$f":"Q63","v":825146.36},null,{"$f":"S63","v":863016.26},null,{"$f":"U63","v":863016.26},null,{"$f":"W63","v":863016.26},null,{"$f":"Y63","v":863016.26},null,{"$f":"AA63","v":863016.26},null,{"$f":"AC63","v":863016.26}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G185+'2. Smart_Meter_Costs'!G191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I185+'2. Smart_Meter_Costs'!I191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K185+'2. Smart_Meter_Costs'!K191","v":294335},null,{"$f":"'2. Smart_Meter_Costs'!M185+'2. Smart_Meter_Costs'!M191","v":157287},null,{"$f":"'2. Smart_Meter_Costs'!O185+'2. Smart_Meter_Costs'!O191","v":169581},null,{"$f":"'2. Smart_Meter_Costs'!Q185+'2. Smart_Meter_Costs'!Q191","v":203943.36000000002},null,{"$f":"'2. Smart_Meter_Costs'!S185+'2. Smart_Meter_Costs'!S191","v":37869.9},null,{"$f":"'2. Smart_Meter_Costs'!U185+'2. Smart_Meter_Costs'!U191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W185+'2. Smart_Meter_Costs'!W191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y185+'2. Smart_Meter_Costs'!Y191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA185+'2. Smart_Meter_Costs'!AA191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC185+'2. Smart_Meter_Costs'!AC191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE185+'2. Smart_Meter_Costs'!AE191","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G60+G61-G62","v":0},null,{"$f":"I60+I61-I62","v":0},null,{"$f":"K60+K61-K62","v":294335},null,{"$f":"M60+M61-M62","v":451622},null,{"$f":"O60+O61-O62","v":621203},null,{"$f":"Q60+Q61-Q62","v":825146.36},null,{"$f":"S60+S61-S62","v":863016.26},null,{"$f":"U60+U61-U62","v":863016.26},null,{"$f":"W60+W61-W62","v":863016.26},null,{"$f":"Y60+Y61-Y62","v":863016.26},null,{"$f":"AA60+AA61-AA62","v":863016.26},null,{"$f":"AC60+AC61-AC62","v":863016.26},null,{"$f":"AE60+AE61-AE62","v":863016.26}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G69","v":0},null,{"$f":"I69","v":0},null,{"$f":"K69","v":-29433.5},null,{"$f":"M69","v":-104029.2},null,{"$f":"O69","v":-211311.7},null,{"$f":"Q69","v":-355946.63600000006},null,{"$f":"S69","v":-524762.89800000004},null,{"$f":"U69","v":-697366.15},null,{"$f":"W69","v":-863016.26},null,{"$f":"Y69","v":-863016.26},null,{"$f":"AA69","v":-863016.26},null,{"$f":"AC69","v":-863016.26}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G61/('3. Cost_of_Service_Parameters'!G49*2)), 0, -G61/('3. Cost_of_Service_Parameters'!G49*2))","v":0},null,{"$f":"IF(ISERROR(-(I61/('3. Cost_of_Service_Parameters'!I49*2)+MIN((I60/'3. Cost_of_Service_Parameters'!I49),(I60+I66)))), 0, -(I61/('3. Cost_of_Service_Parameters'!I49*2)+MIN((I60/'3. Cost_of_Service_Parameters'!I49),(I60+I66))))","v":0},null,{"$f":"IF(ISERROR(-(K61/('3. Cost_of_Service_Parameters'!K49*2)+MIN((K60/'3. Cost_of_Service_Parameters'!K49),(K60+K66)))), 0, -(K61/('3. Cost_of_Service_Parameters'!K49*2)+MIN((K60/'3. Cost_of_Service_Parameters'!K49),(K60+K66))))","v":-29433.5},null,{"$f":"IF(ISERROR(-(M61/('3. Cost_of_Service_Parameters'!M49*2)+MIN((M60/'3. Cost_of_Service_Parameters'!M49),(M60+M66)))), 0,-(M61/('3. Cost_of_Service_Parameters'!M49*2)+MIN((M60/'3. Cost_of_Service_Parameters'!M49),(M60+M66))))","v":-74595.7},null,{"$f":"IF(ISERROR(-(O61/('3. Cost_of_Service_Parameters'!O49*2)+MIN((O60/'3. Cost_of_Service_Parameters'!O49),(O60+O66)))), 0, -(O61/('3. Cost_of_Service_Parameters'!O49*2)+MIN((O60/'3. Cost_of_Service_Parameters'!O49),(O60+O66))))","v":-107282.5},null,{"$f":"IF(ISERROR(-(Q61/('3. Cost_of_Service_Parameters'!Q49*2)+MIN((Q60/'3. Cost_of_Service_Parameters'!Q49),(Q60+Q66)))), 0, -(Q61/('3. Cost_of_Service_Parameters'!Q49*2)+MIN((Q60/'3. Cost_of_Service_Parameters'!Q49),(Q60+Q66))))","v":-144634.93600000002},null,{"$f":"IF(ISERROR(-(S61/('3. Cost_of_Service_Parameters'!S49*2)+MIN((S60/'3. Cost_of_Service_Parameters'!S49),(S60+S66)))), 0, -(S61/('3. Cost_of_Service_Parameters'!S49*2)+MIN((S60/'3. Cost_of_Service_Parameters'!S49),(S60+S66))))","v":-168816.26199999999},null,{"$f":"IF(ISERROR(-(U61/('3. Cost_of_Service_Parameters'!U49*2)+MIN((U60/'3. Cost_of_Service_Parameters'!U49),(U60+U66)))), 0, -(U61/('3. Cost_of_Service_Parameters'!U49*2)+MIN((U60/'3. Cost_of_Service_Parameters'!U49),(U60+U66))))","v":-172603.25200000001},null,{"$f":"IF(ISERROR(-(W61/('3. Cost_of_Service_Parameters'!W49*2)+MIN((W60/'3. Cost_of_Service_Parameters'!W49),(W60+W66)))), 0, -(W61/('3. Cost_of_Service_Parameters'!W49*2)+MIN((W60/'3. Cost_of_Service_Parameters'!W49),(W60+W66))))","v":-165650.10999999999},null,{"$f":"IF(ISERROR(-(Y61/('3. Cost_of_Service_Parameters'!Y49*2)+MIN((Y60/'3. Cost_of_Service_Parameters'!Y49),(Y60+Y66)))), 0, -(Y61/('3. Cost_of_Service_Parameters'!Y49*2)+MIN((Y60/'3. Cost_of_Service_Parameters'!Y49),(Y60+Y66))))","v":0},null,{"$f":"IF(ISERROR(-(AA61/('3. Cost_of_Service_Parameters'!AA49*2)+MIN((AA60/'3. Cost_of_Service_Parameters'!AA49),(AA60+AA66)))), 0, -(AA61/('3. Cost_of_Service_Parameters'!AA49*2)+MIN((AA60/'3. Cost_of_Service_Parameters'!AA49),(AA60+AA66))))","v":0},null,{"$f":"IF(ISERROR(-(AC61/('3. Cost_of_Service_Parameters'!AC49*2)+MIN((AC60/'3. Cost_of_Service_Parameters'!AC49),(AC60+AC66)))), 0, -(AC61/('3. Cost_of_Service_Parameters'!AC49*2)+MIN((AC60/'3. Cost_of_Service_Parameters'!AC49),(AC60+AC66))))","v":0},null,{"$f":"IF(ISERROR(-(AE61/('3. Cost_of_Service_Parameters'!AE49*2)+MIN((AE60/'3. Cost_of_Service_Parameters'!AE49),(AE60+AE66)))), 0, -(AE61/('3. Cost_of_Service_Parameters'!AE49*2)+MIN((AE60/'3. Cost_of_Service_Parameters'!AE49),(AE60+AE66))))","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G66+G67-G68","v":0},null,{"$f":"I66+I67-I68","v":0},null,{"$f":"K66+K67-K68","v":-29433.5},null,{"$f":"M66+M67-M68","v":-104029.2},null,{"$f":"O66+O67-O68","v":-211311.7},null,{"$f":"Q66+Q67-Q68","v":-355946.63600000006},null,{"$f":"S66+S67-S68","v":-524762.89800000004},null,{"$f":"U66+U67-U68","v":-697366.15},null,{"$f":"W66+W67-W68","v":-863016.26},null,{"$f":"Y66+Y67-Y68","v":-863016.26},null,{"$f":"AA66+AA67-AA68","v":-863016.26},null,{"$f":"AC66+AC67-AC68","v":-863016.26},null,{"$f":"AE66+AE67-AE68","v":-863016.26}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G60+G66","v":0},null,{"$f":"G73","v":0},null,{"$f":"I73","v":0},null,{"$f":"K73","v":264901.5},null,{"$f":"M73","v":347592.8},null,{"$f":"O73","v":409891.3},null,{"$f":"Q73","v":469199.72399999993},null,{"$f":"S73","v":338253.36199999996},null,{"$f":"U73","v":165650.10999999999},null,{"$f":"W73","v":0},null,{"$f":"Y73","v":0},null,{"$f":"AA73","v":0},null,{"$f":"AC73","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G63+G69","v":0},null,{"$f":"I63+I69","v":0},null,{"$f":"K63+K69","v":264901.5},null,{"$f":"M63+M69","v":347592.8},null,{"$f":"O63+O69","v":409891.3},null,{"$f":"Q63+Q69","v":469199.72399999993},null,{"$f":"S63+S69","v":338253.36199999996},null,{"$f":"U63+U69","v":165650.10999999999},null,{"$f":"W63+W69","v":0},null,{"$f":"Y63+Y69","v":0},null,{"$f":"AA63+AA69","v":0},null,{"$f":"AC63+AC69","v":0},null,{"$f":"AE63+AE69","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G72:G73)","v":0},null,{"$f":"AVERAGE(I72:I73)","v":0},null,{"$f":"AVERAGE(K72:K73)","v":132450.75},null,{"$f":"AVERAGE(M72:M73)","v":306247.15000000002},null,{"$f":"AVERAGE(O72:O73)","v":378742.05},null,{"$f":"AVERAGE(Q72:Q73)","v":439545.51199999999},null,{"$f":"AVERAGE(S72:S73)","v":403726.54299999995},null,{"$f":"AVERAGE(U72:U73)","v":251951.73599999998},null,{"$f":"AVERAGE(W72:W73)","v":82825.054999999993},null,{"$f":"AVERAGE(Y72:Y73)","v":0},null,{"$f":"AVERAGE(AA72:AA73)","v":0},null,{"$f":"AVERAGE(AC72:AC73)","v":0},null,{"$f":"AVERAGE(AE72:AE73)","v":0}]
[]
[null,"Net Fixed Assets - Tools and Equipment"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G82","v":0},null,{"$f":"I82","v":0},null,{"$f":"K82","v":0},null,{"$f":"M82","v":0},null,{"$f":"O82","v":0},null,{"$f":"Q82","v":0},null,{"$f":"S82","v":0},null,{"$f":"U82","v":0},null,{"$f":"W82","v":0},null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":0},null,{"$f":"AC82","v":0}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE187","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G79+G80-G81","v":0},null,{"$f":"I79+I80-I81","v":0},null,{"$f":"K79+K80-K81","v":0},null,{"$f":"M79+M80-M81","v":0},null,{"$f":"O79+O80-O81","v":0},null,{"$f":"Q79+Q80-Q81","v":0},null,{"$f":"S79+S80-S81","v":0},null,{"$f":"U79+U80-U81","v":0},null,{"$f":"W79+W80-W81","v":0},null,{"$f":"Y79+Y80-Y81","v":0},null,{"$f":"AA79+AA80-AA81","v":0},null,{"$f":"AC79+AC80-AC81","v":0},null,{"$f":"AE79+AE80-AE81","v":0}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G88","v":0},null,{"$f":"I88","v":0},null,{"$f":"K88","v":0},null,{"$f":"M88","v":0},null,{"$f":"O88","v":0},null,{"$f":"Q88","v":0},null,{"$f":"S88","v":0},null,{"$f":"U88","v":0},null,{"$f":"W88","v":0},null,{"$f":"Y88","v":0},null,{"$f":"AA88","v":0},null,{"$f":"AC88","v":0}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G80/('3. Cost_of_Service_Parameters'!G51*2)), 0, -G80/('3. Cost_of_Service_Parameters'!G51*2))","v":0},null,{"$f":"IF(ISERROR(-(I80/('3. Cost_of_Service_Parameters'!I51*2)+MIN((I79/'3. Cost_of_Service_Parameters'!I51),(I79+I85)))), 0, -(I80/('3. Cost_of_Service_Parameters'!I51*2)+MIN((I79/'3. Cost_of_Service_Parameters'!I51),(I79+I85))))","v":0},null,{"$f":"IF(ISERROR(-(K80/('3. Cost_of_Service_Parameters'!K51*2)+MIN((K79/'3. Cost_of_Service_Parameters'!K51),(K79+K85)))), 0, -(K80/('3. Cost_of_Service_Parameters'!K51*2)+MIN((K79/'3. Cost_of_Service_Parameters'!K51),(K79+K85))))","v":0},null,{"$f":"IF(ISERROR(-(M80/('3. Cost_of_Service_Parameters'!M51*2)+MIN((M79/'3. Cost_of_Service_Parameters'!M51),(M79+M85)))), 0,-(M80/('3. Cost_of_Service_Parameters'!M51*2)+MIN((M79/'3. Cost_of_Service_Parameters'!M51),(M79+M85))))","v":0},null,{"$f":"IF(ISERROR(-(O80/('3. Cost_of_Service_Parameters'!O51*2)+MIN((O79/'3. Cost_of_Service_Parameters'!O51),(O79+O85)))), 0, -(O80/('3. Cost_of_Service_Parameters'!O51*2)+MIN((O79/'3. Cost_of_Service_Parameters'!O51),(O79+O85))))","v":0},null,{"$f":"IF(ISERROR(-(Q80/('3. Cost_of_Service_Parameters'!Q51*2)+MIN((Q79/'3. Cost_of_Service_Parameters'!Q51),(Q79+Q85)))), 0, -(Q80/('3. Cost_of_Service_Parameters'!Q51*2)+MIN((Q79/'3. Cost_of_Service_Parameters'!Q51),(Q79+Q85))))","v":0},null,{"$f":"IF(ISERROR(-(S80/('3. Cost_of_Service_Parameters'!S51*2)+MIN((S79/'3. Cost_of_Service_Parameters'!S51),(S79+S85)))), 0, -(S80/('3. Cost_of_Service_Parameters'!S51*2)+MIN((S79/'3. Cost_of_Service_Parameters'!S51),(S79+S85))))","v":0},null,{"$f":"IF(ISERROR(-(U80/('3. Cost_of_Service_Parameters'!U51*2)+MIN((U79/'3. Cost_of_Service_Parameters'!U51),(U79+U85)))), 0, -(U80/('3. Cost_of_Service_Parameters'!U51*2)+MIN((U79/'3. Cost_of_Service_Parameters'!U51),(U79+U85))))","v":0},null,{"$f":"IF(ISERROR(-(W80/('3. Cost_of_Service_Parameters'!W51*2)+MIN((W79/'3. Cost_of_Service_Parameters'!W51),(W79+W85)))), 0, -(W80/('3. Cost_of_Service_Parameters'!W51*2)+MIN((W79/'3. Cost_of_Service_Parameters'!W51),(W79+W85))))","v":0},null,{"$f":"IF(ISERROR(-(Y80/('3. Cost_of_Service_Parameters'!Y51*2)+MIN((Y79/'3. Cost_of_Service_Parameters'!Y51),(Y79+Y85)))), 0, -(Y80/('3. Cost_of_Service_Parameters'!Y51*2)+MIN((Y79/'3. Cost_of_Service_Parameters'!Y51),(Y79+Y85))))","v":0},null,{"$f":"IF(ISERROR(-(AA80/('3. Cost_of_Service_Parameters'!AA51*2)+MIN((AA79/'3. Cost_of_Service_Parameters'!AA51),(AA79+AA85)))), 0, -(AA80/('3. Cost_of_Service_Parameters'!AA51*2)+MIN((AA79/'3. Cost_of_Service_Parameters'!AA51),(AA79+AA85))))","v":0},null,{"$f":"IF(ISERROR(-(AC80/('3. Cost_of_Service_Parameters'!AC51*2)+MIN((AC79/'3. Cost_of_Service_Parameters'!AC51),(AC79+AC85)))), 0, -(AC80/('3. Cost_of_Service_Parameters'!AC51*2)+MIN((AC79/'3. Cost_of_Service_Parameters'!AC51),(AC79+AC85))))","v":0},null,{"$f":"IF(ISERROR(-(AE80/('3. Cost_of_Service_Parameters'!AE51*2)+MIN((AE79/'3. Cost_of_Service_Parameters'!AE51),(AE79+AE85)))), 0, -(AE80/('3. Cost_of_Service_Parameters'!AE51*2)+MIN((AE79/'3. Cost_of_Service_Parameters'!AE51),(AE79+AE85))))","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G85+G86-G87","v":0},null,{"$f":"I85+I86-I87","v":0},null,{"$f":"K85+K86-K87","v":0},null,{"$f":"M85+M86-M87","v":0},null,{"$f":"O85+O86-O87","v":0},null,{"$f":"Q85+Q86-Q87","v":0},null,{"$f":"S85+S86-S87","v":0},null,{"$f":"U85+U86-U87","v":0},null,{"$f":"W85+W86-W87","v":0},null,{"$f":"Y85+Y86-Y87","v":0},null,{"$f":"AA85+AA86-AA87","v":0},null,{"$f":"AC85+AC86-AC87","v":0},null,{"$f":"AE85+AE86-AE87","v":0}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G79+G85","v":0},null,{"$f":"G92","v":0},null,{"$f":"I92","v":0},null,{"$f":"K92","v":0},null,{"$f":"M92","v":0},null,{"$f":"O92","v":0},null,{"$f":"Q92","v":0},null,{"$f":"S92","v":0},null,{"$f":"U92","v":0},null,{"$f":"W92","v":0},null,{"$f":"Y92","v":0},null,{"$f":"AA92","v":0},null,{"$f":"AC92","v":0}]
[null,null,null,"Closing Balance",null,null,{"$f":"G82+G88","v":0},null,{"$f":"I82+I88","v":0},null,{"$f":"K82+K88","v":0},null,{"$f":"M82+M88","v":0},null,{"$f":"O82+O88","v":0},null,{"$f":"Q82+Q88","v":0},null,{"$f":"S82+S88","v":0},null,{"$f":"U82+U88","v":0},null,{"$f":"W82+W88","v":0},null,{"$f":"Y82+Y88","v":0},null,{"$f":"AA82+AA88","v":0},null,{"$f":"AC82+AC88","v":0},null,{"$f":"AE82+AE88","v":0}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G91:G92)","v":0},null,{"$f":"AVERAGE(I91:I92)","v":0},null,{"$f":"AVERAGE(K91:K92)","v":0},null,{"$f":"AVERAGE(M91:M92)","v":0},null,{"$f":"AVERAGE(O91:O92)","v":0},null,{"$f":"AVERAGE(Q91:Q92)","v":0},null,{"$f":"AVERAGE(S91:S92)","v":0},null,{"$f":"AVERAGE(U91:U92)","v":0},null,{"$f":"AVERAGE(W91:W92)","v":0},null,{"$f":"AVERAGE(Y91:Y92)","v":0},null,{"$f":"AVERAGE(AA91:AA92)","v":0},null,{"$f":"AVERAGE(AC91:AC92)","v":0},null,{"$f":"AVERAGE(AE91:AE92)","v":0}]
[]
[null,"Net Fixed Assets - Other Equipment"]
[]
[null,null,"Gross Book Value"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"G101","v":0},null,{"$f":"I101","v":0},null,{"$f":"K101","v":312165},null,{"$f":"M101","v":386941},null,{"$f":"O101","v":453367},null,{"$f":"Q101","v":516631.64},null,{"$f":"S101","v":528250.80000000005},null,{"$f":"U101","v":528250.80000000005},null,{"$f":"W101","v":528250.80000000005},null,{"$f":"Y101","v":528250.80000000005},null,{"$f":"AA101","v":528250.80000000005},null,{"$f":"AC101","v":528250.80000000005}]
[null,null,null,"Capital Additions during year (from Smart Meter Costs)",null,null,{"$f":"'2. Smart_Meter_Costs'!G189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K189","v":312165},null,{"$f":"'2. Smart_Meter_Costs'!M189","v":74776},null,{"$f":"'2. Smart_Meter_Costs'!O189","v":66426},null,{"$f":"'2. Smart_Meter_Costs'!Q189","v":63264.639999999999},null,{"$f":"'2. Smart_Meter_Costs'!S189","v":11619.16},null,{"$f":"'2. Smart_Meter_Costs'!U189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE189","v":0}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G98+G99-G100","v":0},null,{"$f":"I98+I99-I100","v":0},null,{"$f":"K98+K99-K100","v":312165},null,{"$f":"M98+M99-M100","v":386941},null,{"$f":"O98+O99-O100","v":453367},null,{"$f":"Q98+Q99-Q100","v":516631.64},null,{"$f":"S98+S99-S100","v":528250.80000000005},null,{"$f":"U98+U99-U100","v":528250.80000000005},null,{"$f":"W98+W99-W100","v":528250.80000000005},null,{"$f":"Y98+Y99-Y100","v":528250.80000000005},null,{"$f":"AA98+AA99-AA100","v":528250.80000000005},null,{"$f":"AC98+AC99-AC100","v":528250.80000000005},null,{"$f":"AE98+AE99-AE100","v":528250.80000000005}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,0,null,{"$f":"G107","v":0},null,{"$f":"I107","v":0},null,{"$f":"K107","v":-10405.5},null,{"$f":"M107","v":-33709.033333333333},null,{"$f":"O107","v":-61719.3},null,{"$f":"Q107","v":-94052.588000000003},null,{"$f":"S107","v":-128882.00266666667},null,{"$f":"U107","v":-164098.72266666667},null,{"$f":"W107","v":-199315.44266666667},null,{"$f":"Y107","v":-234532.16266666667},null,{"$f":"AA107","v":-269748.88266666664},null,{"$f":"AC107","v":-304965.60266666661}]
[null,null,null,"Amortization expense during year",null,null,{"$f":"IF(ISERROR(-G99/('3. Cost_of_Service_Parameters'!G53*2)), 0, -G99/('3. Cost_of_Service_Parameters'!G53*2))","v":0},null,{"$f":"IF(ISERROR(-(I99/('3. Cost_of_Service_Parameters'!I53*2)+MIN((I98/'3. Cost_of_Service_Parameters'!I53),(I98+I104)))), 0, -(I99/('3. Cost_of_Service_Parameters'!I53*2)+MIN((I98/'3. Cost_of_Service_Parameters'!I53),(I98+I104))))","v":0},null,{"$f":"IF(ISERROR(-(K99/('3. Cost_of_Service_Parameters'!K53*2)+MIN((K98/'3. Cost_of_Service_Parameters'!K53),(K98+K104)))), 0, -(K99/('3. Cost_of_Service_Parameters'!K53*2)+MIN((K98/'3. Cost_of_Service_Parameters'!K53),(K98+K104))))","v":-10405.5},null,{"$f":"IF(ISERROR(-(M99/('3. Cost_of_Service_Parameters'!M53*2)+MIN((M98/'3. Cost_of_Service_Parameters'!M53),(M98+M104)))), 0,-(M99/('3. Cost_of_Service_Parameters'!M53*2)+MIN((M98/'3. Cost_of_Service_Parameters'!M53),(M98+M104))))","v":-23303.533333333333},null,{"$f":"IF(ISERROR(-(O99/('3. Cost_of_Service_Parameters'!O53*2)+MIN((O98/'3. Cost_of_Service_Parameters'!O53),(O98+O104)))), 0, -(O99/('3. Cost_of_Service_Parameters'!O53*2)+MIN((O98/'3. Cost_of_Service_Parameters'!O53),(O98+O104))))","v":-28010.266666666666},null,{"$f":"IF(ISERROR(-(Q99/('3. Cost_of_Service_Parameters'!Q53*2)+MIN((Q98/'3. Cost_of_Service_Parameters'!Q53),(Q98+Q104)))), 0, -(Q99/('3. Cost_of_Service_Parameters'!Q53*2)+MIN((Q98/'3. Cost_of_Service_Parameters'!Q53),(Q98+Q104))))","v":-32333.288},null,{"$f":"IF(ISERROR(-(S99/('3. Cost_of_Service_Parameters'!S53*2)+MIN((S98/'3. Cost_of_Service_Parameters'!S53),(S98+S104)))), 0, -(S99/('3. Cost_of_Service_Parameters'!S53*2)+MIN((S98/'3. Cost_of_Service_Parameters'!S53),(S98+S104))))","v":-34829.414666666664},null,{"$f":"IF(ISERROR(-(U99/('3. Cost_of_Service_Parameters'!U53*2)+MIN((U98/'3. Cost_of_Service_Parameters'!U53),(U98+U104)))), 0, -(U99/('3. Cost_of_Service_Parameters'!U53*2)+MIN((U98/'3. Cost_of_Service_Parameters'!U53),(U98+U104))))","v":-35216.720000000001},null,{"$f":"IF(ISERROR(-(W99/('3. Cost_of_Service_Parameters'!W53*2)+MIN((W98/'3. Cost_of_Service_Parameters'!W53),(W98+W104)))), 0, -(W99/('3. Cost_of_Service_Parameters'!W53*2)+MIN((W98/'3. Cost_of_Service_Parameters'!W53),(W98+W104))))","v":-35216.720000000001},null,{"$f":"IF(ISERROR(-(Y99/('3. Cost_of_Service_Parameters'!Y53*2)+MIN((Y98/'3. Cost_of_Service_Parameters'!Y53),(Y98+Y104)))), 0, -(Y99/('3. Cost_of_Service_Parameters'!Y53*2)+MIN((Y98/'3. Cost_of_Service_Parameters'!Y53),(Y98+Y104))))","v":-35216.720000000001},null,{"$f":"IF(ISERROR(-(AA99/('3. Cost_of_Service_Parameters'!AA53*2)+MIN((AA98/'3. Cost_of_Service_Parameters'!AA53),(AA98+AA104)))), 0, -(AA99/('3. Cost_of_Service_Parameters'!AA53*2)+MIN((AA98/'3. Cost_of_Service_Parameters'!AA53),(AA98+AA104))))","v":-35216.720000000001},null,{"$f":"IF(ISERROR(-(AC99/('3. Cost_of_Service_Parameters'!AC53*2)+MIN((AC98/'3. Cost_of_Service_Parameters'!AC53),(AC98+AC104)))), 0, -(AC99/('3. Cost_of_Service_Parameters'!AC53*2)+MIN((AC98/'3. Cost_of_Service_Parameters'!AC53),(AC98+AC104))))","v":-35216.720000000001},null,{"$f":"IF(ISERROR(-(AE99/('3. Cost_of_Service_Parameters'!AE53*2)+MIN((AE98/'3. Cost_of_Service_Parameters'!AE53),(AE98+AE104)))), 0, -(AE99/('3. Cost_of_Service_Parameters'!AE53*2)+MIN((AE98/'3. Cost_of_Service_Parameters'!AE53),(AE98+AE104))))","v":-35216.720000000001}]
[null,null,null,"Retirements/Removals (if applicable)"]
[null,null,null,"Closing Balance",null,null,{"$f":"G104+G105-G106","v":0},null,{"$f":"I104+I105-I106","v":0},null,{"$f":"K104+K105-K106","v":-10405.5},null,{"$f":"M104+M105-M106","v":-33709.033333333333},null,{"$f":"O104+O105-O106","v":-61719.3},null,{"$f":"Q104+Q105-Q106","v":-94052.588000000003},null,{"$f":"S104+S105-S106","v":-128882.00266666667},null,{"$f":"U104+U105-U106","v":-164098.72266666667},null,{"$f":"W104+W105-W106","v":-199315.44266666667},null,{"$f":"Y104+Y105-Y106","v":-234532.16266666667},null,{"$f":"AA104+AA105-AA106","v":-269748.88266666664},null,{"$f":"AC104+AC105-AC106","v":-304965.60266666661},null,{"$f":"AE104+AE105-AE106","v":-340182.32266666659}]
[]
[null,null,"Net Book Value"]
[null,null,null,"Opening Balance",null,null,{"$f":"G98+G104","v":0},null,{"$f":"G111","v":0},null,{"$f":"I111","v":0},null,{"$f":"K111","v":301759.5},null,{"$f":"M111","v":353231.96666666667},null,{"$f":"O111","v":391647.7},null,{"$f":"Q111","v":422579.05200000003},null,{"$f":"S111","v":399368.79733333341},null,{"$f":"U111","v":364152.07733333338},null,{"$f":"W111","v":328935.35733333335},null,{"$f":"Y111","v":293718.63733333338},null,{"$f":"AA111","v":258501.9173333334},null,{"$f":"AC111","v":223285.19733333343}]
[null,null,null,"Closing Balance",null,null,{"$f":"G101+G107","v":0},null,{"$f":"I101+I107","v":0},null,{"$f":"K101+K107","v":301759.5},null,{"$f":"M101+M107","v":353231.96666666667},null,{"$f":"O101+O107","v":391647.7},null,{"$f":"Q101+Q107","v":422579.05200000003},null,{"$f":"S101+S107","v":399368.79733333341},null,{"$f":"U101+U107","v":364152.07733333338},null,{"$f":"W101+W107","v":328935.35733333335},null,{"$f":"Y101+Y107","v":293718.63733333338},null,{"$f":"AA101+AA107","v":258501.9173333334},null,{"$f":"AC101+AC107","v":223285.19733333343},null,{"$f":"AE101+AE107","v":188068.47733333346}]
[null,null,null,"Average Net Book Value",null,null,{"$f":"AVERAGE(G110:G111)","v":0},null,{"$f":"AVERAGE(I110:I111)","v":0},null,{"$f":"AVERAGE(K110:K111)","v":150879.75},null,{"$f":"AVERAGE(M110:M111)","v":327495.73333333334},null,{"$f":"AVERAGE(O110:O111)","v":372439.83333333337},null,{"$f":"AVERAGE(Q110:Q111)","v":407113.37600000005},null,{"$f":"AVERAGE(S110:S111)","v":410973.92466666672},null,{"$f":"AVERAGE(U110:U111)","v":381760.43733333342},null,{"$f":"AVERAGE(W110:W111)","v":346543.71733333333},null,{"$f":"AVERAGE(Y110:Y111)","v":311326.99733333336},null,{"$f":"AVERAGE(AA110:AA111)","v":276110.27733333339},null,{"$f":"AVERAGE(AC110:AC111)","v":240893.55733333342},null,{"$f":"AVERAGE(AE110:AE111)","v":205676.83733333345}]

{"sheet":"5. SM_Rev_Reqt","index":4,"n_rows":70,"n_cols":31,"rows_kept":70,"cut":false,"hidden":false,"merged":[[22,2,22,4],[23,2,23,4],[24,2,24,4],[19,2,19,4],[20,2,20,4],[21,2,21,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,{"$f":"U18+1","v":2014},null,{"$f":"W18+1","v":2015},null,{"$f":"Y18+1","v":2016},null,{"$f":"AA18+1","v":2017},null,{"$f":"AC18+1","v":2018}]
[null,"Average Net Fixed Asset Values (from Sheet 4)"]
[null,null,"Smart Meters",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G36","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I36","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K36","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M36","v":180333.6},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O36","v":1899112.2166666668},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q36","v":3785664.8166666664},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S36","v":4032826.7543250001},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U36","v":3776749.5784666669},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W36","v":3466486.5181000005},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y36","v":3156223.4577333336},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA36","v":2845960.3973666672},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC36","v":2535697.3370000003},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE36","v":2225434.2766333334}]
[null,null,"Computer Hardware",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M55","v":5314.95},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O55","v":74404.814999999988},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q55","v":122563.95999999999},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S55","v":91332.419999999984},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U55","v":60100.88},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W55","v":28869.340000000004},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y55","v":6626.7850000000035},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC55","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE55","v":0}]
[null,null,"Computer Software",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K74","v":132450.75},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M74","v":306247.15000000002},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O74","v":378742.05},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q74","v":439545.51199999999},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S74","v":403726.54299999995},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U74","v":251951.73599999998},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W74","v":82825.054999999993},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC74","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE74","v":0}]
[null,null,"Tools & Equipment",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC93","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE93","v":0}]
[null,null,"Other Equipment",null,null,null,{"$f":"'4. SM_Assets_and_Rate_Base'!G112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I112","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K112","v":150879.75},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M112","v":327495.73333333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O112","v":372439.83333333337},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q112","v":407113.37600000005},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S112","v":410973.92466666672},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U112","v":381760.43733333342},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W112","v":346543.71733333333},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y112","v":311326.99733333336},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA112","v":276110.27733333339},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC112","v":240893.55733333342},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE112","v":205676.83733333345}]
[null,null,"Total Net Fixed Assets",null,null,null,{"$f":"SUM(G20:G24)","v":0},null,{"$f":"SUM(I20:I24)","v":0},null,{"$f":"SUM(K20:K24)","v":283330.5},null,{"$f":"SUM(M20:M24)","v":819391.43333333335},null,{"$f":"SUM(O20:O24)","v":2724698.915},null,{"$f":"SUM(Q20:Q24)","v":4754887.6646666666},null,{"$f":"SUM(S20:S24)","v":4938859.6419916665},null,{"$f":"SUM(U20:U24)","v":4470562.6318000006},null,{"$f":"SUM(W20:W24)","v":3924724.630433334},null,{"$f":"SUM(Y20:Y24)","v":3474177.2400666671},null,{"$f":"SUM(AA20:AA24)","v":3122070.6747000003},null,{"$f":"SUM(AC20:AC24)","v":2776590.8943333337},null,{"$f":"SUM(AE20:AE24)","v":2431111.1139666671}]
[]
[null,"Working Capital"]
[null,null,"Operating Expenses (from Sheet 2)",null,null,null,{"$f":"'2. Smart_Meter_Costs'!G174","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I174","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K174","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M174","v":50842},null,{"$f":"'2. Smart_Meter_Costs'!O174","v":97985},null,{"$f":"'2. Smart_Meter_Costs'!Q174","v":222270},null,{"$f":"'2. Smart_Meter_Costs'!S174","v":269097.21999999997},null,{"$f":"'2. Smart_Meter_Costs'!U174","v":311000},null,{"$f":"'2. Smart_Meter_Costs'!W174","v":189000},null,{"$f":"'2. Smart_Meter_Costs'!Y174","v":189000},null,{"$f":"'2. Smart_Meter_Costs'!AA174","v":189000},null,{"$f":"'2. Smart_Meter_Costs'!AC174","v":189000},null,{"$f":"'2. Smart_Meter_Costs'!AE174","v":189000}]
[null,null,"Working Capital Factor (from Sheet 3)",null,null,null,{"$f":"'3. Cost_of_Service_Parameters'!G36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!I36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!K36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!M36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!O36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!Q36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!S36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!U36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!W36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!Y36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!AA36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!AC36","v":0.15},null,{"$f":"'3. Cost_of_Service_Parameters'!AE36","v":0.15}]
[null,null,"Working Capital Allowance",null,null,null,{"$f":"G28*G29","v":0},null,{"$f":"I28*I29","v":0},null,{"$f":"K28*K29","v":0},null,{"$f":"M28*M29","v":7626.2999999999993},null,{"$f":"O28*O29","v":14697.75},null,{"$f":"Q28*Q29","v":33340.5},null,{"$f":"S28*S29","v":40364.582999999991},null,{"$f":"U28*U29","v":46650},null,{"$f":"W28*W29","v":28350},null,{"$f":"Y28*Y29","v":28350},null,{"$f":"AA28*AA29","v":28350},null,{"$f":"AC28*AC29","v":28350},null,{"$f":"AE28*AE29","v":28350}]
[]
[null,"Incremental Smart Meter Rate Base",null,null,null,null,{"$f":"G25+G30","v":0},null,{"$f":"I25+I30","v":0},null,{"$f":"K25+K30","v":283330.5},null,{"$f":"M25+M30","v":827017.7333333334},null,{"$f":"O25+O30","v":2739396.665},null,{"$f":"Q25+Q30","v":4788228.1646666666},null,{"$f":"S25+S30","v":4979224.2249916662},null,{"$f":"U25+U30","v":4517212.6318000006},null,{"$f":"W25+W30","v":3953074.630433334},null,{"$f":"Y25+Y30","v":3502527.2400666671},null,{"$f":"AA25+AA30","v":3150420.6747000003},null,{"$f":"AC25+AC30","v":2804940.8943333337},null,{"$f":"AE25+AE30","v":2459461.1139666671}]
[]
[null,"Return on Rate Base"]
[null,null,"Capital Structure"]
[null,null,"Deemed Short Term Debt",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G22","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I22","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K22","v":0},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M22","v":0},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O22","v":0},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q22","v":191529.12658666668},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S22","v":199168.96899966666},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U22","v":180688.50527200004},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W22","v":158122.98521733336},null,{"$f":"Y$32*'3. Cost_of_Service_Parameters'!Y22","v":140101.08960266667},null,{"$f":"AA$32*'3. Cost_of_Service_Parameters'!AA22","v":126016.82698800002},null,{"$f":"AC$32*'3. Cost_of_Service_Parameters'!AC22","v":112197.63577333336},null,{"$f":"AE$32*'3. Cost_of_Service_Parameters'!AE22","v":98378.444558666684}]
[null,null,"Deemed Long Term Debt",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G23","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I23","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K23","v":151015.15649999998},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M23","v":468919.0548000001},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O23","v":1553237.9090549999},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q23","v":2681407.7722133338},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S23","v":2788365.5659953333},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U23","v":2529639.0738080004},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W23","v":2213721.7930426672},null,{"$f":"Y$32*'3. Cost_of_Service_Parameters'!Y23","v":1961415.2544373337},null,{"$f":"AA$32*'3. Cost_of_Service_Parameters'!AA23","v":1764235.5778320003},null,{"$f":"AC$32*'3. Cost_of_Service_Parameters'!AC23","v":1570766.900826667},null,{"$f":"AE$32*'3. Cost_of_Service_Parameters'!AE23","v":1377298.2238213336}]
[null,null,"Equity",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G24","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I24","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K24","v":132315.34350000002},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M24","v":358098.6785333333},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O24","v":1186158.7559450001},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q24","v":1915291.2658666666},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S24","v":1991689.6899966663},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U24","v":1806885.05272},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W24","v":1581229.8521733335},null,{"$f":"Y$32*'3. Cost_of_Service_Parameters'!Y24","v":1401010.8960266667},null,{"$f":"AA$32*'3. Cost_of_Service_Parameters'!AA24","v":1260168.26988},null,{"$f":"AC$32*'3. Cost_of_Service_Parameters'!AC24","v":1121976.3577333335},null,{"$f":"AE$32*'3. Cost_of_Service_Parameters'!AE24","v":983784.4455866667}]
[null,null,"Preferred Shares",null,null,null,{"$f":"G$32*'3. Cost_of_Service_Parameters'!G25","v":0},null,{"$f":"I$32*'3. Cost_of_Service_Parameters'!I25","v":0},null,{"$f":"K$32*'3. Cost_of_Service_Parameters'!K25","v":0},null,{"$f":"M$32*'3. Cost_of_Service_Parameters'!M25","v":0},null,{"$f":"O$32*'3. Cost_of_Service_Parameters'!O25","v":0},null,{"$f":"Q$32*'3. Cost_of_Service_Parameters'!Q25","v":0},null,{"$f":"S$32*'3. Cost_of_Service_Parameters'!S25","v":0},null,{"$f":"U$32*'3. Cost_of_Service_Parameters'!U25","v":0},null,{"$f":"W$32*'3. Cost_of_Service_Parameters'!W25","v":0},null,{"$f":"Y$32*'3. Cost_of_Service_Parameters'!Y25","v":0},null,{"$f":"AA$32*'3. Cost_of_Service_Parameters'!AA25","v":0},null,{"$f":"AC$32*'3. Cost_of_Service_Parameters'!AC25","v":0},null,{"$f":"AE$32*'3. Cost_of_Service_Parameters'!AE25","v":0}]
[null,null,"Total Capitalization",null,null,null,{"$f":"SUM(G36:G39)","v":0},null,{"$f":"SUM(I36:I39)","v":0},null,{"$f":"SUM(K36:K39)","v":283330.5},null,{"$f":"SUM(M36:M39)","v":827017.7333333334},null,{"$f":"SUM(O36:O39)","v":2739396.665},null,{"$f":"SUM(Q36:Q39)","v":4788228.1646666676},null,{"$f":"SUM(S36:S39)","v":4979224.2249916662},null,{"$f":"SUM(U36:U39)","v":4517212.6318000006},null,{"$f":"SUM(W36:W39)","v":3953074.630433334},null,{"$f":"SUM(Y36:Y39)","v":3502527.2400666671},null,{"$f":"SUM(AA36:AA39)","v":3150420.6747000003},null,{"$f":"SUM(AC36:AC39)","v":2804940.8943333337},null,{"$f":"SUM(AE36:AE39)","v":2459461.1139666671}]
[null,null,null,null,null,null,{"$f":"IF(G40=G32,\"\",\"Error\")","v":""},null,{"$f":"IF(I40=I32,\"\",\"Error\")","v":""},null,{"$f":"IF(K40=K32,\"\",\"Error\")","v":""},null,{"$f":"IF(M40=M32,\"\",\"Error\")","v":""},null,{"$f":"IF(O40=O32,\"\",\"Error\")","v":""},null,{"$f":"IF(Q40=Q32,\"\",\"Error\")","v":""},null,{"$f":"IF(S40=S32,\"\",\"Error\")","v":""},null,{"$f":"IF(U40=U32,\"\",\"Error\")","v":""},null,{"$f":"IF(W40=W32,\"\",\"Error\")","v":""},null,{"$f":"IF(Y40=Y32,\"\",\"Error\")","v":""},null,{"$f":"IF(AA40=AA32,\"\",\"Error\")","v":""},null,{"$f":"IF(AC40=AC32,\"\",\"Error\")","v":""},null,{"$f":"IF(AE40=AE32,\"\",\"Error\")","v":""}]
[null,null,"Return on"]
[null,null,"Deemed Short Term Debt",null,null,null,{"$f":"G36*'3. Cost_of_Service_Parameters'!G29","v":0},null,{"$f":"I36*'3. Cost_of_Service_Parameters'!I29","v":0},null,{"$f":"K36*'3. Cost_of_Service_Parameters'!K29","v":0},null,{"$f":"M36*'3. Cost_of_Service_Parameters'!M29","v":0},null,{"$f":"O36*'3. Cost_of_Service_Parameters'!O29","v":0},null,{"$f":"Q36*'3. Cost_of_Service_Parameters'!Q29","v":4654.1577760560003},null,{"$f":"S36*'3. Cost_of_Service_Parameters'!S29","v":4839.8059466918994},null,{"$f":"U36*'3. Cost_of_Service_Parameters'!U29","v":4390.7306781096004},null,{"$f":"W36*'3. Cost_of_Service_Parameters'!W29","v":3842.3885407812004},null,{"$f":"Y36*'3. Cost_of_Service_Parameters'!Y29","v":3404.4564773448001},null,{"$f":"AA36*'3. Cost_of_Service_Parameters'!AA29","v":3062.2088958084},null,{"$f":"AC36*'3. Cost_of_Service_Parameters'!AC29","v":2726.4025492920005},null,{"$f":"AE36*'3. Cost_of_Service_Parameters'!AE29","v":2390.5962027756004}]
[null,null,"Deemed Long Term Debt",null,null,null,{"$f":"G37*'3. Cost_of_Service_Parameters'!G30","v":0},null,{"$f":"I37*'3. Cost_of_Service_Parameters'!I30","v":0},null,{"$f":"K37*'3. Cost_of_Service_Parameters'!K30","v":10948.598846249997},null,{"$f":"M37*'3. Cost_of_Service_Parameters'!M30","v":33996.631473000001},null,{"$f":"O37*'3. Cost_of_Service_Parameters'!O30","v":112609.74840648749},null,{"$f":"Q37*'3. Cost_of_Service_Parameters'!Q30","v":146941.14591729071},null,{"$f":"S37*'3. Cost_of_Service_Parameters'!S30","v":152802.43301654427},null,{"$f":"U37*'3. Cost_of_Service_Parameters'!U30","v":138624.22124467843},null,{"$f":"W37*'3. Cost_of_Service_Parameters'!W30","v":121311.95425873817},null,{"$f":"Y37*'3. Cost_of_Service_Parameters'!Y30","v":107485.55594316589},null,{"$f":"AA37*'3. Cost_of_Service_Parameters'!AA30","v":96680.109665193624},null,{"$f":"AC37*'3. Cost_of_Service_Parameters'!AC30","v":86078.026165301359},null,{"$f":"AE37*'3. Cost_of_Service_Parameters'!AE30","v":75475.942665409078}]
[null,null,"Equity",null,null,null,{"$f":"G38*'3. Cost_of_Service_Parameters'!G31","v":0},null,{"$f":"I38*'3. Cost_of_Service_Parameters'!I31","v":0},null,{"$f":"K38*'3. Cost_of_Service_Parameters'!K31","v":11908.380915000002},null,{"$f":"M38*'3. Cost_of_Service_Parameters'!M31","v":32228.881067999995},null,{"$f":"O38*'3. Cost_of_Service_Parameters'!O31","v":106754.28803505001},null,{"$f":"Q38*'3. Cost_of_Service_Parameters'!Q31","v":185017.13628271999},null,{"$f":"S38*'3. Cost_of_Service_Parameters'!S31","v":192397.22405367799},null,{"$f":"U38*'3. Cost_of_Service_Parameters'!U31","v":174545.09609275201},null,{"$f":"W38*'3. Cost_of_Service_Parameters'!W31","v":152746.80371994403},null,{"$f":"Y38*'3. Cost_of_Service_Parameters'!Y31","v":135337.65255617601},null,{"$f":"AA38*'3. Cost_of_Service_Parameters'!AA31","v":121732.25487040801},null,{"$f":"AC38*'3. Cost_of_Service_Parameters'!AC31","v":108382.91615704002},null,{"$f":"AE38*'3. Cost_of_Service_Parameters'!AE31","v":95033.577443672009}]
[null,null,"Preferred Shares",null,null,null,{"$f":"G39*'3. Cost_of_Service_Parameters'!G32","v":0},null,{"$f":"I39*'3. Cost_of_Service_Parameters'!I32","v":0},null,{"$f":"K39*'3. Cost_of_Service_Parameters'!K32","v":0},null,{"$f":"M39*'3. Cost_of_Service_Parameters'!M32","v":0},null,{"$f":"O39*'3. Cost_of_Service_Parameters'!O32","v":0},null,{"$f":"Q39*'3. Cost_of_Service_Parameters'!Q32","v":0},null,{"$f":"S39*'3. Cost_of_Service_Parameters'!S32","v":0},null,{"$f":"U39*'3. Cost_of_Service_Parameters'!U32","v":0},null,{"$f":"W39*'3. Cost_of_Service_Parameters'!W32","v":0},null,{"$f":"Y39*'3. Cost_of_Service_Parameters'!Y32","v":0},null,{"$f":"AA39*'3. Cost_of_Service_Parameters'!AA32","v":0},null,{"$f":"AC39*'3. Cost_of_Service_Parameters'!AC32","v":0},null,{"$f":"AE39*'3. Cost_of_Service_Parameters'!AE32","v":0}]
[null,null,"Total Return on Capital",null,null,null,{"$f":"SUM(G43:G46)","v":0},null,{"$f":"SUM(I43:I46)","v":0},null,{"$f":"SUM(K43:K46)","v":22856.979761249997},null,{"$f":"SUM(M43:M46)","v":66225.512541000004},null,{"$f":"SUM(O43:O46)","v":219364.03644153749},null,{"$f":"SUM(Q43:Q46)","v":336612.4399760667},null,{"$f":"SUM(S43:S46)","v":350039.46301691415},null,{"$f":"SUM(U43:U46)","v":317560.04801554},null,{"$f":"SUM(W43:W46)","v":277901.14651946339},null,{"$f":"SUM(Y43:Y46)","v":246227.6649766867},null,{"$f":"SUM(AA43:AA46)","v":221474.57343141004},null,{"$f":"SUM(AC43:AC46)","v":197187.3448716334},null,{"$f":"SUM(AE43:AE46)","v":172900.11631185669}]
[]
[]
[null,"Operating Expenses",null,null,null,null,{"$f":"G28","v":0},null,{"$f":"I28","v":0},null,{"$f":"K28","v":0},null,{"$f":"M28","v":50842},null,{"$f":"O28","v":97985},null,{"$f":"Q28","v":222270},null,{"$f":"S28","v":269097.21999999997},null,{"$f":"U28","v":311000},null,{"$f":"W28","v":189000},null,{"$f":"Y28","v":189000},null,{"$f":"AA28","v":189000},null,{"$f":"AC28","v":189000},null,{"$f":"AE28","v":189000}]
[]
[null,"Amortization Expenses (from Sheet 4)"]
[null,null,"Smart Meters",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G29","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I29","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K29","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M29","v":12436.8},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O29","v":131830.96666666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q29","v":271029.83333333337},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S29","v":306767.19685000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U29","v":310263.0603666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W29","v":310263.0603666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Y29","v":310263.0603666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AA29","v":310263.0603666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AC29","v":310263.0603666667},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AE29","v":310263.0603666667}]
[null,null,"Computer Hardware",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M48","v":1181.0999999999999},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O48","v":16796.87},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q48","v":31231.539999999997},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S48","v":31231.539999999997},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U48","v":31231.539999999997},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W48","v":31231.539999999997},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Y48","v":13253.570000000007},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AA48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AC48","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AE48","v":0}]
[null,null,"Computer Software",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K67","v":29433.5},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M67","v":74595.7},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O67","v":107282.5},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q67","v":144634.93600000002},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S67","v":168816.26199999999},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U67","v":172603.25200000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W67","v":165650.10999999999},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Y67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AA67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AC67","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AE67","v":0}]
[null,null,"Tools & Equipment",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Y86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AA86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AC86","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AE86","v":0}]
[null,null,"Other Equipment",null,null,null,{"$f":"-'4. SM_Assets_and_Rate_Base'!G105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!I105","v":0},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!K105","v":10405.5},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!M105","v":23303.533333333333},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!O105","v":28010.266666666666},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Q105","v":32333.288},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!S105","v":34829.414666666664},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!U105","v":35216.720000000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!W105","v":35216.720000000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!Y105","v":35216.720000000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AA105","v":35216.720000000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AC105","v":35216.720000000001},null,{"$f":"-'4. SM_Assets_and_Rate_Base'!AE105","v":35216.720000000001}]
[null,null,"Total Amortization Expense in Year",null,null,null,{"$f":"SUM(G53:G57)","v":0},null,{"$f":"SUM(I53:I57)","v":0},null,{"$f":"SUM(K53:K57)","v":39839},null,{"$f":"SUM(M53:M57)","v":111517.13333333333},null,{"$f":"SUM(O53:O57)","v":283920.60333333333},null,{"$f":"SUM(Q53:Q57)","v":479229.5973333334},null,{"$f":"SUM(S53:S57)","v":541644.41351666662},null,{"$f":"SUM(U53:U57)","v":549314.57236666663},null,{"$f":"SUM(W53:W57)","v":542361.43036666664},null,{"$f":"SUM(Y53:Y57)","v":358733.35036666668},null,{"$f":"SUM(AA53:AA57)","v":345479.78036666673},null,{"$f":"SUM(AC53:AC57)","v":345479.78036666673},null,{"$f":"SUM(AE53:AE57)","v":345479.78036666673}]
[]
[null,"Incremental Revenue Requirement before Taxes/PILs",null,null,null,null,{"$f":"G47+G50+G58","v":0},null,{"$f":"I47+I50+I58","v":0},null,{"$f":"K47+K50+K58","v":62695.979761249997},null,{"$f":"M47+M50+M58","v":228584.64587433334},null,{"$f":"O47+O50+O58","v":601269.63977487083},null,{"$f":"Q47+Q50+Q58","v":1038112.0373094},null,{"$f":"S47+S50+S58","v":1160781.0965335807},null,{"$f":"U47+U50+U58","v":1177874.6203822065},null,{"$f":"W47+W50+W58","v":1009262.57688613},null,{"$f":"Y47+Y50+Y58","v":793961.01534335339},null,{"$f":"AA47+AA50+AA58","v":755954.35379807674},null,{"$f":"AC47+AC50+AC58","v":731667.12523830007},null,{"$f":"AE47+AE50+AE58","v":707379.89667852339}]
[]
[null,"Calculation of Taxable Income"]
[null,null,"Incremental Operating Expenses",null,null,null,{"$f":"G50","v":0},null,{"$f":"I50","v":0},null,{"$f":"K50","v":0},null,{"$f":"M50","v":50842},null,{"$f":"O50","v":97985},null,{"$f":"Q50","v":222270},null,{"$f":"S50","v":269097.21999999997},null,{"$f":"U50","v":311000},null,{"$f":"W50","v":189000},null,{"$f":"Y50","v":189000},null,{"$f":"AA50","v":189000},null,{"$f":"AC50","v":189000},null,{"$f":"AE50","v":189000}]
[null,null,"Amortization Expense",null,null,null,{"$f":"G58","v":0},null,{"$f":"I58","v":0},null,{"$f":"K58","v":39839},null,{"$f":"M58","v":111517.13333333333},null,{"$f":"O58","v":283920.60333333333},null,{"$f":"Q58","v":479229.5973333334},null,{"$f":"S58","v":541644.41351666662},null,{"$f":"U58","v":549314.57236666663},null,{"$f":"W58","v":542361.43036666664},null,{"$f":"Y58","v":358733.35036666668},null,{"$f":"AA58","v":345479.78036666673},null,{"$f":"AC58","v":345479.78036666673},null,{"$f":"AE58","v":345479.78036666673}]
[null,null,"Interest Expense",null,null,null,{"$f":"G43+G44","v":0},null,{"$f":"I43+I44","v":0},null,{"$f":"K43+K44","v":10948.598846249997},null,{"$f":"M43+M44","v":33996.631473000001},null,{"$f":"O43+O44","v":112609.74840648749},null,{"$f":"Q43+Q44","v":151595.30369334671},null,{"$f":"S43+S44","v":157642.23896323616},null,{"$f":"U43+U44","v":143014.95192278802},null,{"$f":"W43+W44","v":125154.34279951938},null,{"$f":"Y43+Y44","v":110890.0124205107},null,{"$f":"AA43+AA44","v":99742.31856100203},null,{"$f":"AC43+AC44","v":88804.428714593363},null,{"$f":"AE43+AE44","v":77866.538868184682}]
[null,null,"Net Income for Taxes/PILs",null,null,null,{"$f":"G60-SUM(G63:G65)","v":0},null,{"$f":"I60-SUM(I63:I65)","v":0},null,{"$f":"K60-SUM(K63:K65)","v":11908.380915000002},null,{"$f":"M60-SUM(M63:M65)","v":32228.881067999988},null,{"$f":"O60-SUM(O63:O65)","v":106754.28803505003},null,{"$f":"Q60-SUM(Q63:Q65)","v":185017.1362827199},null,{"$f":"S60-SUM(S63:S65)","v":192397.22405367787},null,{"$f":"U60-SUM(U63:U65)","v":174545.09609275183},null,{"$f":"W60-SUM(W63:W65)","v":152746.80371994397},null,{"$f":"Y60-SUM(Y63:Y65)","v":135337.65255617606},null,{"$f":"AA60-SUM(AA63:AA65)","v":121732.25487040798},null,{"$f":"AC60-SUM(AC63:AC65)","v":108382.91615703993},null,{"$f":"AE60-SUM(AE63:AE65)","v":95033.577443671995}]
[]
[null,"Grossed-up Taxes/PILs (from Sheet 7)",null,null,null,null,{"$f":"'7_Taxes_PILs'!C59","v":0},null,{"$f":"'7_Taxes_PILs'!E59","v":0},null,{"$f":"'7_Taxes_PILs'!G59","v":-29157.744732669176},null,{"$f":"'7_Taxes_PILs'!I59","v":-57233.854994119421},null,{"$f":"'7_Taxes_PILs'!K59","v":-118512.27975963939},null,{"$f":"'7_Taxes_PILs'!M59","v":-160571.23495065887},null,{"$f":"'7_Taxes_PILs'!O59","v":-76998.233967967855},null,{"$f":"'7_Taxes_PILs'!Q59","v":20152.291998693101},null,{"$f":"'7_Taxes_PILs'!S59","v":68219.104273729812},null,{"$f":"'7_Taxes_PILs'!U59","v":34378.281582349875},null,{"$f":"'7_Taxes_PILs'!W59","v":54418.729747552141},null,{"$f":"'7_Taxes_PILs'!Y59","v":72849.954060155404},null,{"$f":"'7_Taxes_PILs'!AA59","v":86391.495455026292}]
[]
[null,"Revenue Requirement, including Grossed-up Taxes/PILs",null,null,null,null,{"$f":"G60+G68","v":0},null,{"$f":"I60+I68","v":0},null,{"$f":"K60+K68","v":33538.235028580821},null,{"$f":"M60+M68","v":171350.7908802139},null,{"$f":"O60+O68","v":482757.36001523142},null,{"$f":"Q60+Q68","v":877540.80235874117},null,{"$f":"S60+S68","v":1083782.8625656129},null,{"$f":"U60+U68","v":1198026.9123808995},null,{"$f":"W60+W68","v":1077481.6811598598},null,{"$f":"Y60+Y68","v":828339.2969257033},null,{"$f":"AA60+AA68","v":810373.08354562894},null,{"$f":"AC60+AC68","v":804517.0792984555},null,{"$f":"AE60+AE68","v":793771.39213354967}]

{"sheet":"6. UCC_Calculation","index":5,"n_rows":76,"n_cols":26,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["For PILs Calculation"]
[]
["UCC - Smart Meters",{"$f":"'2. Smart_Meter_Costs'!G18","v":2006},null,{"$f":"'2. Smart_Meter_Costs'!I18","v":2007},null,{"$f":"'2. Smart_Meter_Costs'!K18","v":2008},null,{"$f":"'2. Smart_Meter_Costs'!M18","v":2009},null,{"$f":"'2. Smart_Meter_Costs'!O18","v":2010},null,{"$f":"'2. Smart_Meter_Costs'!Q18","v":2011},null,{"$f":"'2. Smart_Meter_Costs'!S18","v":2012},null,{"$f":"'2. Smart_Meter_Costs'!U18","v":2013},null,{"$f":"'2. Smart_Meter_Costs'!W18","v":2014},null,{"$f":"'2. Smart_Meter_Costs'!Y18","v":2015},null,{"$f":"'2. Smart_Meter_Costs'!AA18","v":2016},null,{"$f":"'2. Smart_Meter_Costs'!AC18","v":2017},null,{"$f":"'2. Smart_Meter_Costs'!AE18","v":2018}]
[null,{"$f":"'2. Smart_Meter_Costs'!G19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!I19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!K19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!M19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!O19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!Q19","v":"Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!S19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!U19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!W19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!Y19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AA19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AC19","v":"Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AE19","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B26-B31","v":0},null,{"$f":"D26-D31","v":0},null,{"$f":"F26-F31","v":0},null,{"$f":"H26-H31","v":335793.6},null,{"$f":"J26-J31","v":3156483.7800000003},null,{"$f":"L26-L31","v":3395707.5240000002},null,{"$f":"N26-N31","v":2810954.33415},null,{"$f":"P26-P31","v":2248763.4673199998},null,{"$f":"R26-R31","v":1799010.7738559998},null,{"$f":"T26-T31","v":1439208.6190847999},null,{"$f":"V26-V31","v":1151366.89526784},null,{"$f":"X26-X31","v":921093.51621427201}]
["Capital Additions",{"$f":"'4. SM_Assets_and_Rate_Base'!G23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M23","v":373104},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O23","v":3208721},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q23","v":967245},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S23","v":104875.90549999999},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC23","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE23","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B23:B24)-B25","v":0},null,{"$f":"SUM(D23:D24)-D25","v":0},null,{"$f":"SUM(F23:F24)-F25","v":0},null,{"$f":"SUM(H23:H24)-H25","v":373104},null,{"$f":"SUM(J23:J24)-J25","v":3544514.6},null,{"$f":"SUM(L23:L24)-L25","v":4123728.7800000003},null,{"$f":"SUM(N23:N24)-N25","v":3500583.4295000001},null,{"$f":"SUM(P23:P24)-P25","v":2810954.33415},null,{"$f":"SUM(R23:R24)-R25","v":2248763.4673199998},null,{"$f":"SUM(T23:T24)-T25","v":1799010.7738559998},null,{"$f":"SUM(V23:V24)-V25","v":1439208.6190847999},null,{"$f":"SUM(X23:X24)-X25","v":1151366.89526784},null,{"$f":"SUM(Z23:Z24)-Z25","v":921093.51621427201}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((B24-B25)/2)<0, 0, (B24-B25)/2)","v":0},null,{"$f":"IF(((D24-D25)/2)<0, 0, (D24-D25)/2)","v":0},null,{"$f":"IF(((F24-F25)/2)<0, 0, (F24-F25)/2)","v":0},null,{"$f":"IF(((H24-H25)/2)<0, 0, (H24-H25)/2)","v":186552},null,{"$f":"IF(((J24-J25)/2)<0, 0, (J24-J25)/2)","v":1604360.5},null,{"$f":"IF(((L24-L25)/2)<0, 0, (L24-L25)/2)","v":483622.5},null,{"$f":"IF(((N24-N25)/2)<0, 0, (N24-N25)/2)","v":52437.952749999997},null,{"$f":"IF(((P24-P25)/2)<0, 0, (P24-P25)/2)","v":0},null,{"$f":"IF(((R24-R25)/2)<0, 0, (R24-R25)/2)","v":0},null,{"$f":"IF(((T24-T25)/2)<0, 0, (T24-T25)/2)","v":0},null,{"$f":"IF(((V24-V25)/2)<0, 0, (V24-V25)/2)","v":0},null,{"$f":"IF(((X24-X25)/2)<0, 0, (X24-X25)/2)","v":0},null,{"$f":"IF(((Z24-Z25)/2)<0, 0, (Z24-Z25)/2)","v":0}]
["Reduced UCC",{"$f":"B27+B23","v":0},null,{"$f":"D27+D23","v":0},null,{"$f":"F27+F23","v":0},null,{"$f":"H27+H23","v":186552},null,{"$f":"J27+J23","v":1940154.1},null,{"$f":"L27+L23","v":3640106.2800000003},null,{"$f":"N27+N23","v":3448145.4767500004},null,{"$f":"P27+P23","v":2810954.33415},null,{"$f":"R27+R23","v":2248763.4673199998},null,{"$f":"T27+T23","v":1799010.7738559998},null,{"$f":"V27+V23","v":1439208.6190847999},null,{"$f":"X27+X23","v":1151366.89526784},null,{"$f":"Z27+Z23","v":921093.51621427201}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!I57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!K57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!M57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!O57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!Q57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!S57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!U57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!W57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!Y57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AA57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AC57","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AE57","v":8}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!I58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!K58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!M58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!O58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!Q58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!S58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!U58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!W58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!Y58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AA58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AC58","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AE58","v":0.2}]
["CCA",{"$f":"B28*B30","v":0},null,{"$f":"D28*D30","v":0},null,{"$f":"F28*F30","v":0},null,{"$f":"H28*H30","v":37310.400000000001},null,{"$f":"J28*J30","v":388030.82000000007},null,{"$f":"L28*L30","v":728021.25600000005},null,{"$f":"N28*N30","v":689629.09535000008},null,{"$f":"P28*P30","v":562190.86683000007},null,{"$f":"R28*R30","v":449752.69346400001},null,{"$f":"T28*T30","v":359802.15477119997},null,{"$f":"V28*V30","v":287841.72381696},null,{"$f":"X28*X30","v":230273.379053568},null,{"$f":"Z28*Z30","v":184218.70324285442}]
["Closing UCC",{"$f":"IF((B26-B31)<0, 0, B26-B31)","v":0},null,{"$f":"IF((D26-D31)<0, 0, D26-D31)","v":0},null,{"$f":"IF((F26-F31)<0, 0, F26-F31)","v":0},null,{"$f":"IF((H26-H31)<0, 0, H26-H31)","v":335793.6},null,{"$f":"IF((J26-J31)<0, 0, J26-J31)","v":3156483.7800000003},null,{"$f":"IF((L26-L31)<0, 0, L26-L31)","v":3395707.5240000002},null,{"$f":"IF((N26-N31)<0, 0, N26-N31)","v":2810954.33415},null,{"$f":"IF((P26-P31)<0, 0, P26-P31)","v":2248763.4673199998},null,{"$f":"IF((R26-R31)<0, 0, R26-R31)","v":1799010.7738559998},null,{"$f":"IF((T26-T31)<0, 0, T26-T31)","v":1439208.6190847999},null,{"$f":"IF((V26-V31)<0, 0, V26-V31)","v":1151366.89526784},null,{"$f":"IF((X26-X31)<0, 0, X26-X31)","v":921093.51621427201},null,{"$f":"IF((Z26-Z31)<0, 0, Z26-Z31)","v":736874.81297141756}]
[]
["UCC - Computer Equipment",{"$f":"B20","v":2006},null,2007,null,2008,null,2009,null,2010,null,2011,null,{"$f":"N20","v":2012},null,{"$f":"P20","v":2013},null,{"$f":"R20","v":2014},null,{"$f":"T20","v":2015},null,{"$f":"V20","v":2016},null,{"$f":"X20","v":2017},null,{"$f":"Z20","v":2018}]
[null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,{"$f":"N21","v":"Forecast"},null,{"$f":"P21","v":"Forecast"},null,{"$f":"R21","v":"Forecast"},null,{"$f":"T21","v":"Forecast"},null,{"$f":"V21","v":"Forecast"},null,{"$f":"X21","v":"Forecast"},null,{"$f":"Z21","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B41-B46","v":0},null,{"$f":"D41-D46","v":0},null,{"$f":"F41-F46","v":213392.875},null,{"$f":"H41-H46","v":218622.84375},null,{"$f":"J41-J46","v":319179.0586874999},null,{"$f":"L41-L46","v":153855.63348437494},null,{"$f":"N41-N46","v":69235.035067968711},null,{"$f":"P41-P46","v":31155.76578058592},null,{"$f":"R41-R46","v":14020.094601263663},null,{"$f":"T41-T46","v":6309.0425705686475},null,{"$f":"V41-V46","v":2839.0691567558911},null,{"$f":"X41-X46","v":1277.5811205401508}]
["Capital Additions Computer Hardware",{"$f":"'2. Smart_Meter_Costs'!G183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M183","v":11811},null,{"$f":"'2. Smart_Meter_Costs'!O183","v":144346.69999999998},null,{"$f":"'2. Smart_Meter_Costs'!Q183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC183","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE183","v":0}]
["Capital Additions Computer Software",{"$f":"'2. Smart_Meter_Costs'!G185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K185","v":294335},null,{"$f":"'2. Smart_Meter_Costs'!M185","v":157287},null,{"$f":"'2. Smart_Meter_Costs'!O185","v":160203.34},null,{"$f":"'2. Smart_Meter_Costs'!Q185","v":14103.527000000018},null,{"$f":"'2. Smart_Meter_Costs'!S185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC185","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE185","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B37:B39)-B40","v":0},null,{"$f":"SUM(D37:D39)-D40","v":0},null,{"$f":"SUM(F37:F39)-F40","v":294335},null,{"$f":"SUM(H37:H39)-H40","v":382490.875},null,{"$f":"SUM(J37:J39)-J40","v":523172.88374999992},null,{"$f":"SUM(L37:L39)-L40","v":333282.5856874999},null,{"$f":"SUM(N37:N39)-N40","v":153855.63348437494},null,{"$f":"SUM(P37:P39)-P40","v":69235.035067968711},null,{"$f":"SUM(R37:R39)-R40","v":31155.76578058592},null,{"$f":"SUM(T37:T39)-T40","v":14020.094601263663},null,{"$f":"SUM(V37:V39)-V40","v":6309.0425705686475},null,{"$f":"SUM(X37:X39)-X40","v":2839.0691567558911},null,{"$f":"SUM(Z37:Z39)-Z40","v":1277.5811205401508}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF((SUM(B38:B39)/2)<0, 0, SUM(B38:B39)/2)","v":0},null,{"$f":"IF((SUM(D38:D39)/2)<0, 0, SUM(D38:D39)/2)","v":0},null,{"$f":"IF((SUM(F38:F39)/2)<0, 0, SUM(F38:F39)/2)","v":147167.5},null,{"$f":"IF((SUM(H38:H39)/2)<0, 0, SUM(H38:H39)/2)","v":84549},null,{"$f":"IF((SUM(J38:J39)/2)<0, 0, SUM(J38:J39)/2)","v":152275.01999999999},null,{"$f":"IF((SUM(L38:L39)/2)<0, 0, SUM(L38:L39)/2)","v":7051.7635000000091},null,{"$f":"IF((SUM(N38:N39)/2)<0, 0, SUM(N38:N39)/2)","v":0},null,{"$f":"IF((SUM(P38:P39)/2)<0, 0, SUM(P38:P39)/2)","v":0},null,{"$f":"IF((SUM(R38:R39)/2)<0, 0, SUM(R38:R39)/2)","v":0},null,{"$f":"IF((SUM(T38:T39)/2)<0, 0, SUM(T38:T39)/2)","v":0},null,{"$f":"IF((SUM(V38:V39)/2)<0, 0, SUM(V38:V39)/2)","v":0},null,{"$f":"IF((SUM(X38:X39)/2)<0, 0, SUM(X38:X39)/2)","v":0},null,{"$f":"IF((SUM(Z38:Z39)/2)<0, 0, SUM(Z38:Z39)/2)","v":0}]
["Reduced UCC",{"$f":"B42+B37","v":0},null,{"$f":"D42+D37","v":0},null,{"$f":"F42+F37","v":147167.5},null,{"$f":"H42+H37","v":297941.875},null,{"$f":"J42+J37","v":370897.86375000002},null,{"$f":"L42+L37","v":326230.8221874999},null,{"$f":"N42+N37","v":153855.63348437494},null,{"$f":"P42+P37","v":69235.035067968711},null,{"$f":"R42+R37","v":31155.76578058592},null,{"$f":"T42+T37","v":14020.094601263663},null,{"$f":"V42+V37","v":6309.0425705686475},null,{"$f":"X42+X37","v":2839.0691567558911},null,{"$f":"Z42+Z37","v":1277.5811205401508}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!I60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!K60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!M60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!O60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!Q60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!S60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!U60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!W60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!Y60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!AA60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!AC60","v":50},null,{"$f":"'3. Cost_of_Service_Parameters'!AE60","v":50}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!I61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!K61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!M61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!O61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!Q61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!S61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!U61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!W61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!Y61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!AA61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!AC61","v":0.55000000000000004},null,{"$f":"'3. Cost_of_Service_Parameters'!AE61","v":0.55000000000000004}]
["CCA",{"$f":"B45*B43","v":0},null,{"$f":"D45*D43","v":0},null,{"$f":"F45*F43","v":80942.125},null,{"$f":"H45*H43","v":163868.03125},null,{"$f":"J45*J43","v":203993.82506250002},null,{"$f":"L45*L43","v":179426.95220312497},null,{"$f":"N45*N43","v":84620.598416406225},null,{"$f":"P45*P43","v":38079.269287382791},null,{"$f":"R45*R43","v":17135.671179322257},null,{"$f":"T45*T43","v":7711.0520306950157},null,{"$f":"V45*V43","v":3469.9734138127565},null,{"$f":"X45*X43","v":1561.4880362157403},null,{"$f":"Z45*Z43","v":702.66961629708294}]
["Closing UCC",{"$f":"IF((B41-B46)<0, 0, B41-B46)","v":0},null,{"$f":"IF((D41-D46)<0, 0, D41-D46)","v":0},null,{"$f":"IF((F41-F46)<0, 0, F41-F46)","v":213392.875},null,{"$f":"IF((H41-H46)<0, 0, H41-H46)","v":218622.84375},null,{"$f":"IF((J41-J46)<0, 0, J41-J46)","v":319179.0586874999},null,{"$f":"IF((L41-L46)<0, 0, L41-L46)","v":153855.63348437494},null,{"$f":"IF((N41-N46)<0, 0, N41-N46)","v":69235.035067968711},null,{"$f":"IF((P41-P46)<0, 0, P41-P46)","v":31155.76578058592},null,{"$f":"IF((R41-R46)<0, 0, R41-R46)","v":14020.094601263663},null,{"$f":"IF((T41-T46)<0, 0, T41-T46)","v":6309.0425705686475},null,{"$f":"IF((V41-V46)<0, 0, V41-V46)","v":2839.0691567558911},null,{"$f":"IF((X41-X46)<0, 0, X41-X46)","v":1277.5811205401508},null,{"$f":"IF((Z41-Z46)<0, 0, Z41-Z46)","v":574.91150424306784}]
[]
["UCC - General Equipment",{"$f":"B34","v":2006},null,2007,null,2008,null,2009,null,2010,null,2011,null,{"$f":"N34","v":2012},null,{"$f":"P34","v":2013},null,{"$f":"R34","v":2014},null,{"$f":"T34","v":2015},null,{"$f":"V34","v":2016},null,{"$f":"X34","v":2017},null,{"$f":"Z34","v":2018}]
[null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,"Audited Actual",null,{"$f":"N35","v":"Forecast"},null,{"$f":"P35","v":"Forecast"},null,{"$f":"R35","v":"Forecast"},null,{"$f":"T35","v":"Forecast"},null,{"$f":"V35","v":"Forecast"},null,{"$f":"X35","v":"Forecast"},null,{"$f":"Z35","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B56-B61","v":0},null,{"$f":"D56-D61","v":0},null,{"$f":"F56-F61","v":280948.5},null,{"$f":"H56-H61","v":292057.2},null,{"$f":"J56-J61","v":293429.16000000003},null,{"$f":"L56-L61","v":291681.50400000002},null,{"$f":"N56-N61","v":243802.4472},null,{"$f":"P56-P61","v":195041.95775999999},null,{"$f":"R56-R61","v":156033.566208},null,{"$f":"T56-T61","v":124826.85296640001},null,{"$f":"V56-V61","v":99861.482373120001},null,{"$f":"X56-X61","v":79889.185898495998}]
["Capital Additions Tools & Equipment",{"$f":"'2. Smart_Meter_Costs'!G187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Q187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!S187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!U187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC187","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE187","v":0}]
["Capital Additions Other Equipment",{"$f":"'2. Smart_Meter_Costs'!G189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K189","v":312165},null,{"$f":"'2. Smart_Meter_Costs'!M189","v":74776},null,{"$f":"'2. Smart_Meter_Costs'!O189","v":66426},null,{"$f":"'2. Smart_Meter_Costs'!Q189","v":63264.639999999999},null,{"$f":"'2. Smart_Meter_Costs'!S189","v":11619.16},null,{"$f":"'2. Smart_Meter_Costs'!U189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC189","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE189","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B52:B54)-B55","v":0},null,{"$f":"SUM(D52:D54)-D55","v":0},null,{"$f":"SUM(F52:F54)-F55","v":312165},null,{"$f":"SUM(H52:H54)-H55","v":355724.5},null,{"$f":"SUM(J52:J54)-J55","v":358483.20000000001},null,{"$f":"SUM(L52:L54)-L55","v":356693.80000000005},null,{"$f":"SUM(N52:N54)-N55","v":303300.66399999999},null,{"$f":"SUM(P52:P54)-P55","v":243802.4472},null,{"$f":"SUM(R52:R54)-R55","v":195041.95775999999},null,{"$f":"SUM(T52:T54)-T55","v":156033.566208},null,{"$f":"SUM(V52:V54)-V55","v":124826.85296640001},null,{"$f":"SUM(X52:X54)-X55","v":99861.482373120001},null,{"$f":"SUM(Z52:Z54)-Z55","v":79889.185898495998}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((SUM(B53:B54)-B55)/2)<0, 0, (SUM(B53:B54)-B55)/2)","v":0},null,{"$f":"IF(((SUM(D53:D54)-D55)/2)<0, 0, (SUM(D53:D54)-D55)/2)","v":0},null,{"$f":"IF(((SUM(F53:F54)-F55)/2)<0, 0, (SUM(F53:F54)-F55)/2)","v":156082.5},null,{"$f":"IF(((SUM(H53:H54)-H55)/2)<0, 0, (SUM(H53:H54)-H55)/2)","v":37388},null,{"$f":"IF(((SUM(J53:J54)-J55)/2)<0, 0, (SUM(J53:J54)-J55)/2)","v":33213},null,{"$f":"IF(((SUM(L53:L54)-L55)/2)<0, 0, (SUM(L53:L54)-L55)/2)","v":31632.32},null,{"$f":"IF(((SUM(N53:N54)-N55)/2)<0, 0, (SUM(N53:N54)-N55)/2)","v":5809.58},null,{"$f":"IF(((SUM(P53:P54)-P55)/2)<0, 0, (SUM(P53:P54)-P55)/2)","v":0},null,{"$f":"IF(((SUM(R53:R54)-R55)/2)<0, 0, (SUM(R53:R54)-R55)/2)","v":0},null,{"$f":"IF(((SUM(T53:T54)-T55)/2)<0, 0, (SUM(T53:T54)-T55)/2)","v":0},null,{"$f":"IF(((SUM(V53:V54)-V55)/2)<0, 0, (SUM(V53:V54)-V55)/2)","v":0},null,{"$f":"IF(((SUM(X53:X54)-X55)/2)<0, 0, (SUM(X53:X54)-X55)/2)","v":0},null,{"$f":"IF(((SUM(Z53:Z54)-Z55)/2)<0, 0, (SUM(Z53:Z54)-Z55)/2)","v":0}]
["Reduced UCC",{"$f":"B57+B52","v":0},null,{"$f":"D57+D52","v":0},null,{"$f":"F57+F52","v":156082.5},null,{"$f":"H57+H52","v":318336.5},null,{"$f":"J57+J52","v":325270.2},null,{"$f":"L57+L52","v":325061.48000000004},null,{"$f":"N57+N52","v":297491.08400000003},null,{"$f":"P57+P52","v":243802.4472},null,{"$f":"R57+R52","v":195041.95775999999},null,{"$f":"T57+T52","v":156033.566208},null,{"$f":"V57+V52","v":124826.85296640001},null,{"$f":"X57+X52","v":99861.482373120001},null,{"$f":"Z57+Z52","v":79889.185898495998}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!I63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!K63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!M63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!O63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!Q63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!S63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!U63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!W63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!Y63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AA63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AC63","v":8},null,{"$f":"'3. Cost_of_Service_Parameters'!AE63","v":8}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!I64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!K64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!M64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!O64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!Q64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!S64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!U64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!W64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!Y64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AA64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AC64","v":0.2},null,{"$f":"'3. Cost_of_Service_Parameters'!AE64","v":0.2}]
["CCA",{"$f":"B60*B58","v":0},null,{"$f":"D60*D58","v":0},null,{"$f":"F60*F58","v":31216.5},null,{"$f":"H60*H58","v":63667.3},null,{"$f":"J60*J58","v":65054.040000000008},null,{"$f":"L60*L58","v":65012.296000000009},null,{"$f":"N60*N58","v":59498.216800000009},null,{"$f":"P60*P58","v":48760.489440000005},null,{"$f":"R60*R58","v":39008.391552000001},null,{"$f":"T60*T58","v":31206.713241600002},null,{"$f":"V60*V58","v":24965.370593280004},null,{"$f":"X60*X58","v":19972.296474624003},null,{"$f":"Z60*Z58","v":15977.8371796992}]
["Closing UCC",{"$f":"IF((B56-B61)<0, 0, B56-B61)","v":0},null,{"$f":"IF((D56-D61)<0, 0, D56-D61)","v":0},null,{"$f":"IF((F56-F61)<0, 0, F56-F61)","v":280948.5},null,{"$f":"IF((H56-H61)<0, 0, H56-H61)","v":292057.2},null,{"$f":"IF((J56-J61)<0, 0, J56-J61)","v":293429.16000000003},null,{"$f":"IF((L56-L61)<0, 0, L56-L61)","v":291681.50400000002},null,{"$f":"IF((N56-N61)<0, 0, N56-N61)","v":243802.4472},null,{"$f":"IF((P56-P61)<0, 0, P56-P61)","v":195041.95775999999},null,{"$f":"IF((R56-R61)<0, 0, R56-R61)","v":156033.566208},null,{"$f":"IF((T56-T61)<0, 0, T56-T61)","v":124826.85296640001},null,{"$f":"IF((V56-V61)<0, 0, V56-V61)","v":99861.482373120001},null,{"$f":"IF((X56-X61)<0, 0, X56-X61)","v":79889.185898495998},null,{"$f":"IF((Z56-Z61)<0, 0, Z56-Z61)","v":63911.348718796798}]
[]
["UCC - Applications Software",{"$f":"B49","v":2006},null,{"$f":"D49","v":2007},null,{"$f":"F49","v":2008},null,{"$f":"H49","v":2009},null,{"$f":"J49","v":2010},null,{"$f":"L49","v":2011},null,{"$f":"N49","v":2012},null,{"$f":"P49","v":2013},null,{"$f":"R49","v":2014},null,{"$f":"T49","v":2015},null,{"$f":"V49","v":2016},null,{"$f":"X49","v":2017},null,{"$f":"Z49","v":2018}]
[null,{"$f":"B50","v":"Audited Actual"},null,{"$f":"D50","v":"Audited Actual"},null,{"$f":"F50","v":"Audited Actual"},null,{"$f":"H50","v":"Audited Actual"},null,{"$f":"J50","v":"Audited Actual"},null,{"$f":"L50","v":"Audited Actual"},null,{"$f":"N50","v":"Forecast"},null,{"$f":"P50","v":"Forecast"},null,{"$f":"R50","v":"Forecast"},null,{"$f":"T50","v":"Forecast"},null,{"$f":"V50","v":"Forecast"},null,{"$f":"X50","v":"Forecast"},null,{"$f":"Z50","v":"Forecast"}]
[]
["Opening UCC",0,null,{"$f":"B70-B75","v":0},null,{"$f":"D70-D75","v":0},null,{"$f":"F70-F75","v":0},null,{"$f":"H70-H75","v":0},null,{"$f":"J70-J75","v":4688.83},null,{"$f":"L70-L75","v":94919.916499999978},null,{"$f":"N70-N75","v":18934.950000000012},null,{"$f":"P70-P75","v":0},null,{"$f":"R70-R75","v":0},null,{"$f":"T70-T75","v":0},null,{"$f":"V70-V75","v":0},null,{"$f":"X70-X75","v":0}]
["Capital Additions Applications Software",{"$f":"'2. Smart_Meter_Costs'!G191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!I191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!K191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!M191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!O191","v":9377.66},null,{"$f":"'2. Smart_Meter_Costs'!Q191","v":189839.83299999998},null,{"$f":"'2. Smart_Meter_Costs'!S191","v":37869.9},null,{"$f":"'2. Smart_Meter_Costs'!U191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!W191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!Y191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AA191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AC191","v":0},null,{"$f":"'2. Smart_Meter_Costs'!AE191","v":0}]
["Retirements/Removals (if applicable)"]
["UCC Before Half Year Rule",{"$f":"SUM(B67:B68)-B69","v":0},null,{"$f":"SUM(D67:D68)-D69","v":0},null,{"$f":"SUM(F67:F68)-F69","v":0},null,{"$f":"SUM(H67:H68)-H69","v":0},null,{"$f":"SUM(J67:J68)-J69","v":9377.66},null,{"$f":"SUM(L67:L68)-L69","v":194528.66299999997},null,{"$f":"SUM(N67:N68)-N69","v":132789.81649999999},null,{"$f":"SUM(P67:P68)-P69","v":18934.950000000012},null,{"$f":"SUM(R67:R68)-R69","v":0},null,{"$f":"SUM(T67:T68)-T69","v":0},null,{"$f":"SUM(V67:V68)-V69","v":0},null,{"$f":"SUM(X67:X68)-X69","v":0},null,{"$f":"SUM(Z67:Z68)-Z69","v":0}]
["Half Year Rule (1/2 Additions - Disposals)",{"$f":"IF(((SUM(B68:B68)-B69)/2)<0, 0, (SUM(B68:B68)-B69)/2)","v":0},null,{"$f":"IF(((SUM(D68:D68)-D69)/2)<0, 0, (SUM(D68:D68)-D69)/2)","v":0},null,{"$f":"IF(((SUM(F68:F68)-F69)/2)<0, 0, (SUM(F68:F68)-F69)/2)","v":0},null,{"$f":"IF(((SUM(H68:H68)-H69)/2)<0, 0, (SUM(H68:H68)-H69)/2)","v":0},null,{"$f":"IF(((SUM(J68:J68)-J69)/2)<0, 0, (SUM(J68:J68)-J69)/2)","v":4688.83},null,{"$f":"IF(((SUM(L68:L68)-L69)/2)<0, 0, (SUM(L68:L68)-L69)/2)","v":94919.916499999992},null,{"$f":"IF(((SUM(N68:N68)-N69)/2)<0, 0, (SUM(N68:N68)-N69)/2)","v":18934.95},null,{"$f":"IF(((SUM(P68:P68)-P69)/2)<0, 0, (SUM(P68:P68)-P69)/2)","v":0},null,{"$f":"IF(((SUM(R68:R68)-R69)/2)<0, 0, (SUM(R68:R68)-R69)/2)","v":0},null,{"$f":"IF(((SUM(T68:T68)-T69)/2)<0, 0, (SUM(T68:T68)-T69)/2)","v":0},null,{"$f":"IF(((SUM(V68:V68)-V69)/2)<0, 0, (SUM(V68:V68)-V69)/2)","v":0},null,{"$f":"IF(((SUM(X68:X68)-X69)/2)<0, 0, (SUM(X68:X68)-X69)/2)","v":0},null,{"$f":"IF(((SUM(Z68:Z68)-Z69)/2)<0, 0, (SUM(Z68:Z68)-Z69)/2)","v":0}]
["Reduced UCC",{"$f":"B71+B67","v":0},null,{"$f":"D71+D67","v":0},null,{"$f":"F71+F67","v":0},null,{"$f":"H71+H67","v":0},null,{"$f":"J71+J67","v":4688.83},null,{"$f":"L71+L67","v":99608.746499999994},null,{"$f":"N71+N67","v":113854.86649999997},null,{"$f":"P71+P67","v":18934.950000000012},null,{"$f":"R71+R67","v":0},null,{"$f":"T71+T67","v":0},null,{"$f":"V71+V67","v":0},null,{"$f":"X71+X67","v":0},null,{"$f":"Z71+Z67","v":0}]
["CCA Rate Class",{"$f":"'3. Cost_of_Service_Parameters'!G66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!I66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!K66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!M66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!O66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!Q66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!S66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!U66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!W66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!Y66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!AA66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!AC66","v":12},null,{"$f":"'3. Cost_of_Service_Parameters'!AE66","v":12}]
["CCA Rate ",{"$f":"'3. Cost_of_Service_Parameters'!G67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!I67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!K67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!M67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!O67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!Q67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!S67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!U67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!W67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!Y67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!AA67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!AC67","v":1},null,{"$f":"'3. Cost_of_Service_Parameters'!AE67","v":1}]
["CCA",{"$f":"B74*B72","v":0},null,{"$f":"D74*D72","v":0},null,{"$f":"F74*F72","v":0},null,{"$f":"H74*H72","v":0},null,{"$f":"J74*J72","v":4688.83},null,{"$f":"L74*L72","v":99608.746499999994},null,{"$f":"N74*N72","v":113854.86649999997},null,{"$f":"P74*P72","v":18934.950000000012},null,{"$f":"R74*R72","v":0},null,{"$f":"T74*T72","v":0},null,{"$f":"V74*V72","v":0},null,{"$f":"X74*X72","v":0},null,{"$f":"Z74*Z72","v":0}]
["Closing UCC",{"$f":"IF((B70-B75)<0, 0, B70-B75)","v":0},null,{"$f":"IF((D70-D75)<0, 0, D70-D75)","v":0},null,{"$f":"IF((F70-F75)<0, 0, F70-F75)","v":0},null,{"$f":"IF((H70-H75)<0, 0, H70-H75)","v":0},null,{"$f":"IF((J70-J75)<0, 0, J70-J75)","v":4688.83},null,{"$f":"IF((L70-L75)<0, 0, L70-L75)","v":94919.916499999978},null,{"$f":"IF((N70-N75)<0, 0, N70-N75)","v":18934.950000000012},null,{"$f":"IF((P70-P75)<0, 0, P70-P75)","v":0},null,{"$f":"IF((R70-R75)<0, 0, R70-R75)","v":0},null,{"$f":"IF((T70-T75)<0, 0, T70-T75)","v":0},null,{"$f":"IF((V70-V75)<0, 0, V70-V75)","v":0},null,{"$f":"IF((X70-X75)<0, 0, X70-X75)","v":0},null,{"$f":"IF((Z70-Z75)<0, 0, Z70-Z75)","v":0}]

{"sheet":"7_Taxes_PILs","index":6,"n_rows":59,"n_cols":27,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PILs Calculation"]
[]
[null,null,{"$f":"'2. Smart_Meter_Costs'!G18& \" \" &'2. Smart_Meter_Costs'!G19","v":"2006 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!I18& \" \" &'2. Smart_Meter_Costs'!I19","v":"2007 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!K18& \" \" &'2. Smart_Meter_Costs'!K19","v":"2008 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!M18& \" \" &'2. Smart_Meter_Costs'!M19","v":"2009 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!O18& \" \" &'2. Smart_Meter_Costs'!O19","v":"2010 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!Q18& \" \" &'2. Smart_Meter_Costs'!Q19","v":"2011 Audited Actual"},null,{"$f":"'2. Smart_Meter_Costs'!S18& \" \" &'2. Smart_Meter_Costs'!S19","v":"2012 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!U18& \" \" &'2. Smart_Meter_Costs'!U19","v":"2013 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!W18& \" \" &'2. Smart_Meter_Costs'!W19","v":"2014 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!Y18& \" \" &'2. Smart_Meter_Costs'!Y19","v":"2015 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AA18& \" \" &'2. Smart_Meter_Costs'!AA19","v":"2016 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AC18& \" \" &'2. Smart_Meter_Costs'!AC19","v":"2017 Forecast"},null,{"$f":"'2. Smart_Meter_Costs'!AE18& \" \" &'2. Smart_Meter_Costs'!AE19","v":"2018 Forecast"}]
[]
["INCOME TAX"]
[null,"Net Income",{"$f":"'5. SM_Rev_Reqt'!G$66","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I$66","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K$66","v":11908.380915000002},null,{"$f":"'5. SM_Rev_Reqt'!M$66","v":32228.881067999988},null,{"$f":"'5. SM_Rev_Reqt'!O$66","v":106754.28803505003},null,{"$f":"'5. SM_Rev_Reqt'!Q$66","v":185017.1362827199},null,{"$f":"'5. SM_Rev_Reqt'!S$66","v":192397.22405367787},null,{"$f":"'5. SM_Rev_Reqt'!U$66","v":174545.09609275183},null,{"$f":"'5. SM_Rev_Reqt'!W$66","v":152746.80371994397},null,{"$f":"'5. SM_Rev_Reqt'!Y$66","v":135337.65255617606},null,{"$f":"'5. SM_Rev_Reqt'!AA$66","v":121732.25487040798},null,{"$f":"'5. SM_Rev_Reqt'!AC$66","v":108382.91615703993},null,{"$f":"'5. SM_Rev_Reqt'!AE$66","v":95033.577443671995}]
[null,"Amortization ",{"$f":"'5. SM_Rev_Reqt'!G$64","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I$64","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K$64","v":39839},null,{"$f":"'5. SM_Rev_Reqt'!M$64","v":111517.13333333333},null,{"$f":"'5. SM_Rev_Reqt'!O$64","v":283920.60333333333},null,{"$f":"'5. SM_Rev_Reqt'!Q$64","v":479229.5973333334},null,{"$f":"'5. SM_Rev_Reqt'!S$64","v":541644.41351666662},null,{"$f":"'5. SM_Rev_Reqt'!U$64","v":549314.57236666663},null,{"$f":"'5. SM_Rev_Reqt'!W$64","v":542361.43036666664},null,{"$f":"'5. SM_Rev_Reqt'!Y$64","v":358733.35036666668},null,{"$f":"'5. SM_Rev_Reqt'!AA$64","v":345479.78036666673},null,{"$f":"'5. SM_Rev_Reqt'!AC$64","v":345479.78036666673},null,{"$f":"'5. SM_Rev_Reqt'!AE$64","v":345479.78036666673}]
[null,"CCA - Smart Meters",{"$f":"-'6. UCC_Calculation'!B31","v":0},null,{"$f":"-'6. UCC_Calculation'!D31","v":0},null,{"$f":"-'6. UCC_Calculation'!F31","v":0},null,{"$f":"-'6. UCC_Calculation'!H31","v":-37310.400000000001},null,{"$f":"-'6. UCC_Calculation'!J31","v":-388030.82000000007},null,{"$f":"-'6. UCC_Calculation'!L31","v":-728021.25600000005},null,{"$f":"-'6. UCC_Calculation'!N31","v":-689629.09535000008},null,{"$f":"-'6. UCC_Calculation'!P31","v":-562190.86683000007},null,{"$f":"-'6. UCC_Calculation'!R31","v":-449752.69346400001},null,{"$f":"-'6. UCC_Calculation'!T31","v":-359802.15477119997},null,{"$f":"-'6. UCC_Calculation'!V31","v":-287841.72381696},null,{"$f":"-'6. UCC_Calculation'!X31","v":-230273.379053568},null,{"$f":"-'6. UCC_Calculation'!Z31","v":-184218.70324285442}]
[null,"CCA - Computers",{"$f":"-'6. UCC_Calculation'!B46","v":0},null,{"$f":"-'6. UCC_Calculation'!D46","v":0},null,{"$f":"-'6. UCC_Calculation'!F46","v":-80942.125},null,{"$f":"-'6. UCC_Calculation'!H46","v":-163868.03125},null,{"$f":"-'6. UCC_Calculation'!J46","v":-203993.82506250002},null,{"$f":"-'6. UCC_Calculation'!L46","v":-179426.95220312497},null,{"$f":"-'6. UCC_Calculation'!N46","v":-84620.598416406225},null,{"$f":"-'6. UCC_Calculation'!P46","v":-38079.269287382791},null,{"$f":"-'6. UCC_Calculation'!R46","v":-17135.671179322257},null,{"$f":"-'6. UCC_Calculation'!T46","v":-7711.0520306950157},null,{"$f":"-'6. UCC_Calculation'!V46","v":-3469.9734138127565},null,{"$f":"-'6. UCC_Calculation'!X46","v":-1561.4880362157403},null,{"$f":"-'6. UCC_Calculation'!Z46","v":-702.66961629708294}]
[null,"CCA - Applications Software",{"$f":"-'6. UCC_Calculation'!B75","v":0},null,{"$f":"-'6. UCC_Calculation'!D75","v":0},null,{"$f":"-'6. UCC_Calculation'!F75","v":0},null,{"$f":"-'6. UCC_Calculation'!H75","v":0},null,{"$f":"-'6. UCC_Calculation'!J75","v":-4688.83},null,{"$f":"-'6. UCC_Calculation'!L75","v":-99608.746499999994},null,{"$f":"-'6. UCC_Calculation'!N75","v":-113854.86649999997},null,{"$f":"-'6. UCC_Calculation'!P75","v":-18934.950000000012},null,{"$f":"-'6. UCC_Calculation'!R75","v":0},null,{"$f":"-'6. UCC_Calculation'!T75","v":0},null,{"$f":"-'6. UCC_Calculation'!V75","v":0},null,{"$f":"-'6. UCC_Calculation'!X75","v":0},null,{"$f":"-'6. UCC_Calculation'!Z75","v":0}]
[null,"CCA -  Other Equipment",{"$f":"-'6. UCC_Calculation'!B61","v":0},null,{"$f":"-'6. UCC_Calculation'!D61","v":0},null,{"$f":"-'6. UCC_Calculation'!F61","v":-31216.5},null,{"$f":"-'6. UCC_Calculation'!H61","v":-63667.3},null,{"$f":"-'6. UCC_Calculation'!J61","v":-65054.040000000008},null,{"$f":"-'6. UCC_Calculation'!L61","v":-65012.296000000009},null,{"$f":"-'6. UCC_Calculation'!N61","v":-59498.216800000009},null,{"$f":"-'6. UCC_Calculation'!P61","v":-48760.489440000005},null,{"$f":"-'6. UCC_Calculation'!R61","v":-39008.391552000001},null,{"$f":"-'6. UCC_Calculation'!T61","v":-31206.713241600002},null,{"$f":"-'6. UCC_Calculation'!V61","v":-24965.370593280004},null,{"$f":"-'6. UCC_Calculation'!X61","v":-19972.296474624003},null,{"$f":"-'6. UCC_Calculation'!Z61","v":-15977.8371796992}]
[null,"Change in taxable income",{"$f":"SUM(C23:C28)","v":0},null,0,null,-60411.244084999998,null,-121099.71684866668,null,-271092.62369411672,null,-407822.51708707167,null,-213561.13949606178,null,55894.092902035583,null,{"$f":"SUM(S23:S28)","v":189211.47789128835},null,{"$f":"SUM(U23:U28)","v":95351.082879347756},null,{"$f":"SUM(W23:W28)","v":150934.96741302195},null,{"$f":"SUM(Y23:Y28)","v":202055.53295929893},null,{"$f":"SUM(AA23:AA28)","v":239614.147771488}]
[]
[null,"Tax Rate (from Sheet 3)",{"$f":"'3. Cost_of_Service_Parameters'!G40","v":0.36120000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!I40","v":0.36120000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!K40","v":0.33500000000000002},null,{"$f":"'3. Cost_of_Service_Parameters'!M40","v":0.33},null,{"$f":"'3. Cost_of_Service_Parameters'!O40","v":0.31},null,{"$f":"'3. Cost_of_Service_Parameters'!Q40","v":0.28249999999999997},null,{"$f":"'3. Cost_of_Service_Parameters'!S40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!U40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!W40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!Y40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!AA40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!AC40","v":0.26500000000000001},null,{"$f":"'3. Cost_of_Service_Parameters'!AE40","v":0.26500000000000001}]
[]
[null,"Income Taxes Payable",{"$f":"C29*C31","v":0},null,0,null,-20237.766768475001,null,-39962.906560060008,null,-84038.713345176177,null,-115209.86107709774,null,-56593.70196645637,null,{"$f":"Q29*Q31","v":14811.93461903943},null,{"$f":"S29*S31","v":50141.041641191412},null,{"$f":"U29*U31","v":25268.036963027156},null,{"$f":"W29*W31","v":39997.766364450821},null,{"$f":"Y29*Y31","v":53544.716234214218},null,{"$f":"AA29*AA31","v":63497.749159444327}]
[]
["ONTARIO CAPITAL TAX"]
[null,"Smart Meters",{"$f":"'4. SM_Assets_and_Rate_Base'!G35","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I35","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K35","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M35","v":360667.2},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O35","v":3437557.2333333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q35","v":4133772.4},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S35","v":3931881.1086500003},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U35","v":3621618.0482833339},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W35","v":3311354.987916667},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y35","v":3001091.9275500001},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA35","v":2690828.8671833337},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC35","v":2380565.8068166669},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE35","v":2070302.74645}]
[null,"Computer Hardware",{"$f":"'4. SM_Assets_and_Rate_Base'!G54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M54","v":10629.9},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O54","v":138179.72999999998},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q54","v":106948.18999999999},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S54","v":75716.649999999994},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U54","v":44485.11},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W54","v":13253.570000000007},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC54","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE54","v":0}]
[null,"Computer Software                                    (Including Application Software)",{"$f":"'4. SM_Assets_and_Rate_Base'!G73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K73","v":264901.5},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M73","v":347592.8},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O73","v":409891.3},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q73","v":469199.72399999993},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S73","v":338253.36199999996},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U73","v":165650.10999999999},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC73","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE73","v":0}]
[null,"Tools & Equipment",{"$f":"'4. SM_Assets_and_Rate_Base'!G92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC92","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE92","v":0}]
[null,"Other Equipment",{"$f":"'4. SM_Assets_and_Rate_Base'!G111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!I111","v":0},null,{"$f":"'4. SM_Assets_and_Rate_Base'!K111","v":301759.5},null,{"$f":"'4. SM_Assets_and_Rate_Base'!M111","v":353231.96666666667},null,{"$f":"'4. SM_Assets_and_Rate_Base'!O111","v":391647.7},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Q111","v":422579.05200000003},null,{"$f":"'4. SM_Assets_and_Rate_Base'!S111","v":399368.79733333341},null,{"$f":"'4. SM_Assets_and_Rate_Base'!U111","v":364152.07733333338},null,{"$f":"'4. SM_Assets_and_Rate_Base'!W111","v":328935.35733333335},null,{"$f":"'4. SM_Assets_and_Rate_Base'!Y111","v":293718.63733333338},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AA111","v":258501.9173333334},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AC111","v":223285.19733333343},null,{"$f":"'4. SM_Assets_and_Rate_Base'!AE111","v":188068.47733333346}]
[null,"Rate Base",{"$f":"SUM(C36:C40)","v":0},null,{"$f":"SUM(E36:E40)","v":0},null,{"$f":"SUM(G36:G40)","v":566661},null,{"$f":"SUM(I36:I40)","v":1072121.8666666667},null,{"$f":"SUM(K36:K40)","v":4377275.9633333329},null,{"$f":"SUM(M36:M40)","v":5132499.3659999995},null,{"$f":"SUM(O36:O40)","v":4745219.9179833336},null,{"$f":"SUM(Q36:Q40)","v":4195905.3456166666},null,{"$f":"SUM(S36:S40)","v":3653543.9152500001},null,{"$f":"SUM(U36:U40)","v":3294810.5648833336},null,{"$f":"SUM(W36:W40)","v":2949330.784516667},null,{"$f":"SUM(Y36:Y40)","v":2603851.0041500004},null,{"$f":"SUM(AA36:AA40)","v":2258371.2237833333}]
[null,"Less: Exemption"]
[null,"Deemed Taxable Capital",{"$f":"C41-C42","v":0},null,0,null,566661,null,1072121.8666666667,null,4377275.9633333329,null,5132499.3659999995,null,4745219.9179833336,null,4195905.3456166666,null,{"$f":"S41-S42","v":3653543.9152500001},null,{"$f":"U41-U42","v":3294810.5648833336},null,{"$f":"W41-W42","v":2949330.784516667},null,{"$f":"Y41-Y42","v":2603851.0041500004},null,{"$f":"AA41-AA42","v":2258371.2237833333}]
[]
[null,"Ontario Capital Tax Rate (from Sheet 3)",{"$f":"'3. Cost_of_Service_Parameters'!G41","v":3.0000000000000001E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!I41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!K41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!M41","v":2.2499999999999998E-3},null,{"$f":"'3. Cost_of_Service_Parameters'!O41","v":7.5000000000000002E-4},null,{"$f":"'3. Cost_of_Service_Parameters'!Q41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!S41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!U41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!W41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!Y41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!AA41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!AC41","v":0},null,{"$f":"'3. Cost_of_Service_Parameters'!AE41","v":0}]
[]
[null,"Net Amount (Taxable Capital x Rate)",{"$f":"C43*C45","v":0},null,0,null,1274.9872499999999,null,2412.2741999999998,null,3282.9569724999997,null,0,null,0,null,{"$f":"Q43*Q45","v":0},null,{"$f":"S43*S45","v":0},null,{"$f":"U43*U45","v":0},null,{"$f":"W43*W45","v":0},null,{"$f":"Y43*Y45","v":0},null,{"$f":"AA43*AA45","v":0}]
[]
[]
[null,"Change in Income Taxes Payable",{"$f":"C33","v":0},null,0,null,-20237.766768475001,null,-39962.906560060008,null,-84038.713345176177,null,-115209.86107709774,null,-56593.70196645637,null,{"$f":"Q33","v":14811.93461903943},null,{"$f":"S33","v":50141.041641191412},null,{"$f":"U33","v":25268.036963027156},null,{"$f":"W33","v":39997.766364450821},null,{"$f":"Y33","v":53544.716234214218},null,{"$f":"AA33","v":63497.749159444327}]
[null,"Change in OCT",{"$f":"C47","v":0},null,0,null,1274.9872499999999,null,2412.2741999999998,null,3282.9569724999997,null,0,null,0,null,{"$f":"Q47","v":0},null,{"$f":"S47","v":0},null,{"$f":"U47","v":0},null,{"$f":"W47","v":0},null,{"$f":"Y47","v":0},null,{"$f":"AA47","v":0}]
[null,"PILs",{"$f":"SUM(C50:C51)","v":0},null,0,null,-18962.779518475003,null,-37550.632360060008,null,-80755.756372676173,null,-115209.86107709774,null,-56593.70196645637,null,14811.93461903943,null,{"$f":"SUM(S50:S51)","v":50141.041641191412},null,{"$f":"SUM(U50:U51)","v":25268.036963027156},null,{"$f":"SUM(W50:W51)","v":39997.766364450821},null,{"$f":"SUM(Y50:Y51)","v":53544.716234214218},null,{"$f":"SUM(AA50:AA51)","v":63497.749159444327}]
[]
[]
["Gross Up PILs"]
[null,"Tax Rate",{"$f":"C31","v":0.36120000000000002},null,{"$f":"E31","v":0.36120000000000002},null,0.33500000000000002,null,0.33,null,0.31,null,0.28249999999999997,null,0.26500000000000001,null,{"$f":"Q31","v":0.26500000000000001},null,{"$f":"S31","v":0.26500000000000001},null,{"$f":"U31","v":0.26500000000000001},null,{"$f":"W31","v":0.26500000000000001},null,{"$f":"Y31","v":0.26500000000000001},null,{"$f":"AA31","v":0.26500000000000001}]
[null,"Change in Income Taxes Payable",{"$f":"C50/(1-C56)","v":0},null,0,null,-30432.731982669175,null,-59646.129194119421,null,-121795.2367321394,null,-160571.23495065887,null,-76998.233967967855,null,20152.291998693101,null,{"$f":"S50/(1-S56)","v":68219.104273729812},null,{"$f":"U50/(1-U56)","v":34378.281582349875},null,{"$f":"W50/(1-W56)","v":54418.729747552141},null,{"$f":"Y50/(1-Y56)","v":72849.954060155404},null,{"$f":"AA50/(1-AA56)","v":86391.495455026292}]
[null,"Change in OCT",{"$f":"C51","v":0},null,0,null,1274.9872499999999,null,2412.2741999999998,null,3282.9569724999997,null,0,null,0,null,{"$f":"Q51","v":0},null,{"$f":"S51","v":0},null,{"$f":"U51","v":0},null,{"$f":"W51","v":0},null,{"$f":"Y51","v":0},null,{"$f":"AA51","v":0}]
[null,"PILs",{"$f":"SUM(C57:C58)","v":0},null,0,null,-29157.744732669176,null,-57233.854994119421,null,-118512.27975963939,null,-160571.23495065887,null,-76998.233967967855,null,20152.291998693101,null,{"$f":"SUM(S57:S58)","v":68219.104273729812},null,{"$f":"SUM(U57:U58)","v":34378.281582349875},null,{"$f":"SUM(W57:W58)","v":54418.729747552141},null,{"$f":"SUM(Y57:Y58)","v":72849.954060155404},null,{"$f":"SUM(AA57:AA58)","v":86391.495455026292}]

{"sheet":"8. Funding_Adder_Revs","index":7,"n_rows":121,"n_cols":16,"rows_kept":121,"cut":false,"hidden":false,"merged":[[18,5,18,15],[12,1,12,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the funding adder revenues.\n"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Account 1555 - Sub-account Funding Adder Revenues"]
[]
[null,"Interest Rates","Approved Deferral and Variance Accounts","CWIP",null,"Date","Year","Quarter",null,"Opening Balance (Principal)","Funding Adder Revenues","Interest Rate","Interest","Closing Balance","Annual amounts","Board Approved Smart Meter Funding Adder (from Tariff)"]
[]
[null,"2006 Q1",null,null,null,"2006-01-01",{"$f":"YEAR(F24)","v":2006},{"$f":"IF(MONTH(F24)=0,\"\",IF(MONTH(F24)<4,\"Q1\",IF(MONTH(F24)<7,\"Q2\",IF(MONTH(F24)<10,\"Q3\",\"Q4\"))))","v":"Q1"},{"$f":"CONCATENATE(G24,\" \",H24)","v":"2006 Q1"},0,0,{"$f":"VLOOKUP(I24,$B$22:$D$55,2)","v":0},{"$f":"ROUND(J24*L24/12,2)","v":0},{"$f":"J24+K24+M24","v":0}]
[null,"2006 Q2",4.1399999999999999E-2,4.6800000000000001E-2,null,"2006-02-01",{"$f":"YEAR(F25)","v":2006},{"$f":"IF(MONTH(F25)=0,\"\",IF(MONTH(F25)<4,\"Q1\",IF(MONTH(F25)<7,\"Q2\",IF(MONTH(F25)<10,\"Q3\",\"Q4\"))))","v":"Q1"},{"$f":"CONCATENATE(G25,\" \",H25)","v":"2006 Q1"},{"$f":"J24+K24","v":0},0,0,{"$f":"ROUND(J25*L25/12,2)","v":0},{"$f":"J25+K25+M25","v":0}]
[null,"2006 Q3",4.5900000000000003E-2,5.0500000000000003E-2,null,"2006-03-01",2006,"Q1","2006 Q1",{"$f":"J25+K25","v":0},0,0,0,0]
[null,"2006 Q4",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-04-01",2006,"Q2","2006 Q2",0,0,4.1399999999999999E-2,0,0]
[null,"2007 Q1",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-05-01",2006,"Q2","2006 Q2",0,9726,4.1399999999999999E-2,0,9726,null,0.28000000000000003]
[null,"2007 Q2",4.5900000000000003E-2,4.7199999999999999E-2,null,"2006-06-01",2006,"Q2","2006 Q2",9726,4899,4.1399999999999999E-2,33.549999999999997,14658.55,null,0.28000000000000003]
[null,"2007 Q3",4.5900000000000003E-2,5.1799999999999999E-2,null,"2006-07-01",2006,"Q3","2006 Q3",14625,18871,4.5900000000000003E-2,55.94,33551.94,null,0.28000000000000003]
[null,"2007 Q4",5.1400000000000001E-2,5.1799999999999999E-2,null,"2006-08-01",2006,"Q3","2006 Q3",33496,10795,4.5900000000000003E-2,128.12,44419.12,null,0.28000000000000003]
[null,"2008 Q1",5.1400000000000001E-2,5.1799999999999999E-2,null,"2006-09-01",2006,"Q3","2006 Q3",44291,8929,4.5900000000000003E-2,169.41,53389.41,null,0.28000000000000003]
[null,"2008 Q2",4.0800000000000003E-2,5.1799999999999999E-2,null,"2006-10-01",2006,"Q4","2006 Q4",53220,8204,4.5900000000000003E-2,203.57,61627.57,null,0.28000000000000003]
[null,"2008 Q3",3.3500000000000002E-2,5.4300000000000001E-2,null,"2006-11-01",2006,"Q4","2006 Q4",61424,9791,4.5900000000000003E-2,234.95,71449.95,null,0.28000000000000003]
[null,"2008 Q4",3.3500000000000002E-2,5.4300000000000001E-2,null,"2006-12-01",2006,"Q4","2006 Q4",71215,11001,4.5900000000000003E-2,272.39999999999998,82488.399999999994,{"$f":"SUM(K24:K35)+SUM(M24:M35)","v":83313.94},0.28000000000000003]
[null,"2009 Q1",2.4500000000000001E-2,6.6100000000000006E-2,null,"2007-01-01",2007,"Q1","2007 Q1",82216,12101,4.5900000000000003E-2,314.48,94631.48,null,0.28000000000000003]
[null,"2009 Q2",0.01,6.6100000000000006E-2,null,"2007-02-01",2007,"Q1","2007 Q1",94317,10972,4.5900000000000003E-2,360.76,105649.76,null,0.28000000000000003]
[null,"2009 Q3",5.4999999999999997E-3,5.67E-2,null,"2007-03-01",2007,"Q1","2007 Q1",105289,11130,4.5900000000000003E-2,402.73,116821.73,null,0.28000000000000003]
[null,"2009 Q4",5.4999999999999997E-3,4.6600000000000003E-2,null,"2007-04-01",2007,"Q2","2007 Q2",116419,8399,4.5900000000000003E-2,445.3,125263.3,null,0.28000000000000003]
[null,"2010 Q1",5.4999999999999997E-3,4.3400000000000001E-2,null,"2007-05-01",2007,"Q2","2007 Q2",124818,9126,4.5900000000000003E-2,477.43,134421.43,null,0.28000000000000003]
[null,"2010 Q2",5.4999999999999997E-3,4.3400000000000001E-2,null,"2007-06-01",2007,"Q2","2007 Q2",133944,9624,4.5900000000000003E-2,512.34,144080.34,null,0.28000000000000003]
[null,"2010 Q3",8.8999999999999999E-3,4.6600000000000003E-2,null,"2007-07-01",2007,"Q3","2007 Q3",143568,12060,4.5900000000000003E-2,549.15,156177.15,null,0.28000000000000003]
[null,"2010 Q4",1.2E-2,4.0099999999999997E-2,null,"2007-08-01",2007,"Q3","2007 Q3",155628,12051,4.5900000000000003E-2,595.28,168274.28,null,0.28000000000000003]
[null,"2011 Q1",1.47E-2,4.2900000000000001E-2,null,"2007-09-01",2007,"Q3","2007 Q3",167679,11204,4.5900000000000003E-2,641.37,179524.37,null,0.28000000000000003]
[null,"2011 Q2",1.47E-2,4.2900000000000001E-2,null,"2007-10-01",2007,"Q4","2007 Q4",178883,7406,5.1400000000000001E-2,766.22,187055.22,null,0.28000000000000003]
[null,"2011 Q3",1.47E-2,4.2900000000000001E-2,null,"2007-11-01",2007,"Q4","2007 Q4",186289,9979,5.1400000000000001E-2,797.94,197065.94,null,0.28000000000000003]
[null,"2011 Q4",{"$f":"C46","v":1.47E-2},3.9199999999999999E-2,null,"2007-12-01",2007,"Q4","2007 Q4",196268,11596,5.1400000000000001E-2,840.68,208704.68,{"$f":"SUM(K36:K47)+SUM(M36:M47)","v":132351.67999999999},0.28000000000000003]
[null,"2012 Q1",1.47E-2,3.9199999999999999E-2,null,"2008-01-01",2008,"Q1","2008 Q1",207864,13947,5.1400000000000001E-2,890.35,222701.35,null,0.28000000000000003]
[null,"2012 Q2",1.47E-2,3.5099999999999999E-2,null,"2008-02-01",2008,"Q1","2008 Q1",221811,8475,5.1400000000000001E-2,950.09,231236.09,null,0.28000000000000003]
[null,"2012 Q3",1.47E-2,3.5099999999999999E-2,null,"2008-03-01",2008,"Q1","2008 Q1",230286,9415,5.1400000000000001E-2,986.39,240687.39,null,0.28000000000000003]
[null,"2012 Q4",1.47E-2,3.5099999999999999E-2,null,"2008-04-01",2008,"Q2","2008 Q2",239701,13742,4.0800000000000003E-2,814.98,254257.98,null,0.28000000000000003]
[null,"2013 Q1",1.47E-2,3.5099999999999999E-2,null,"2008-05-01",2008,"Q2","2008 Q2",253443,5120,4.0800000000000003E-2,861.71,259424.71,null,0.28000000000000003]
[null,"2013 Q2",1.47E-2,3.5099999999999999E-2,null,"2008-06-01",2008,"Q2","2008 Q2",258563,15878,4.0800000000000003E-2,879.11,275320.11,null,0.28000000000000003]
[null,"2013 Q3",1.47E-2,3.5099999999999999E-2,null,"2008-07-01",2008,"Q3","2008 Q3",274441,13551,3.3500000000000002E-2,766.15,288758.15000000002,null,0.28000000000000003]
[null,"2013 Q4",1.47E-2,3.5099999999999999E-2,null,"2008-08-01",2008,"Q3","2008 Q3",287992,9889,3.3500000000000002E-2,803.98,298684.98,null,0.28000000000000003]
[null,null,null,null,null,"2008-09-01",2008,"Q3","2008 Q3",297881,9948,{"$f":"VLOOKUP(I56,$B$22:$D$55,2)","v":3.3500000000000002E-2},831.58,308660.58,null,0.28000000000000003]
[null,null,null,null,null,"2008-10-01",2008,"Q4","2008 Q4",307829,11354,3.3500000000000002E-2,859.36,320042.36,null,0.28000000000000003]
[null,null,null,null,null,"2008-11-01",2008,"Q4","2008 Q4",319183,9579,3.3500000000000002E-2,891.05,329653.05,null,0.28000000000000003]
[null,null,null,null,null,"2008-12-01",2008,"Q4","2008 Q4",328762,10399,3.3500000000000002E-2,917.79,340078.79,{"$f":"SUM(K48:K59)+SUM(M48:M59)","v":141749.54},0.28000000000000003]
[null,null,null,null,null,"2009-01-01",2009,"Q1","2009 Q1",339161,12501,2.4500000000000001E-2,692.45,352354.45,null,0.28000000000000003]
[null,null,null,null,null,"2009-02-01",2009,"Q1","2009 Q1",351662,9485,2.4500000000000001E-2,717.98,361864.98,null,0.28000000000000003]
[null,null,null,null,null,"2009-03-01",2009,"Q1","2009 Q1",361147,12119,2.4500000000000001E-2,737.34,374003.34,null,0.28000000000000003]
[null,null,null,null,null,"2009-04-01",2009,"Q2","2009 Q2",373266,9336,0.01,311.06,382913.06,null,0.28000000000000003]
[null,null,null,null,null,"2009-05-01",2009,"Q2","2009 Q2",382602,44948,0.01,318.83999999999997,427868.84,null,1]
[null,null,null,null,null,"2009-06-01",2009,"Q2","2009 Q2",427550,42335,0.01,356.29,470241.29,null,1]
[null,null,null,null,null,"2009-07-01",2009,"Q3","2009 Q3",469885,41092,5.4999999999999997E-3,215.36,511192.36,null,1]
[null,null,null,null,null,"2009-08-01",2009,"Q3","2009 Q3",510977,31149,5.4999999999999997E-3,234.2,542360.19999999995,null,1]
[null,null,null,null,null,"2009-09-01",2009,"Q3","2009 Q3",542126,41966,5.4999999999999997E-3,248.47,584340.47,null,1]
[null,null,null,null,null,"2009-10-01",2009,"Q4","2009 Q4",584092,36023,5.4999999999999997E-3,267.70999999999998,620382.71,null,1]
[null,null,null,null,null,"2009-11-01",2009,"Q4","2009 Q4",620115,46787,5.4999999999999997E-3,284.22000000000003,667186.22,null,1]
[null,null,null,null,null,"2009-12-01",2009,"Q4","2009 Q4",666902,32820,5.4999999999999997E-3,305.66000000000003,700027.66,{"$f":"SUM(K60:K71)+SUM(M60:M71)","v":365250.58},1]
[null,null,null,null,null,"2010-01-01",2010,"Q1","2010 Q1",699722,49349,5.4999999999999997E-3,320.70999999999998,749391.71,null,1]
[null,null,null,null,null,"2010-02-01",2010,"Q1","2010 Q1",749071,31529,5.4999999999999997E-3,343.32,780943.32,null,1]
[null,null,null,null,null,"2010-03-01",2010,"Q1","2010 Q1",780600,51350,5.4999999999999997E-3,357.78,832307.78,null,1]
[null,null,null,null,null,"2010-04-01",2010,"Q2","2010 Q2",831950,35917,5.4999999999999997E-3,381.31,868248.31,null,1]
[null,null,null,null,null,"2010-05-01",2010,"Q2","2010 Q2",867867,39735,5.4999999999999997E-3,397.77,907999.77,null,1]
[null,null,null,null,null,"2010-06-01",2010,"Q2","2010 Q2",907602,38728,5.4999999999999997E-3,415.98,946745.98,null,1]
[null,null,null,null,null,"2010-07-01",2010,"Q3","2010 Q3",946330,45137,8.8999999999999999E-3,701.86,992168.86,null,1]
[null,null,null,null,null,"2010-08-01",2010,"Q3","2010 Q3",991467,33691,8.8999999999999999E-3,735.34,1025893.34,null,1]
[null,null,null,null,null,"2010-09-01",2010,"Q3","2010 Q3",1025158,44833,8.8999999999999999E-3,760.33,1070751.33,null,1]
[null,null,null,null,null,"2010-10-01",2010,"Q4","2010 Q4",1069991,32732,1.2E-2,1069.99,1103792.99,null,1]
[null,null,null,null,null,"2010-11-01",2010,"Q4","2010 Q4",1102723,45168,1.2E-2,1102.72,1148993.72,null,1]
[null,null,null,null,null,"2010-12-01",2010,"Q4","2010 Q4",1147891,26506,1.2E-2,1147.8900000000001,1175544.8899999999,{"$f":"SUM(K72:K83)+SUM(M72:M83)","v":482410},1]
[null,null,null,null,null,"2011-01-01",2011,"Q1","2011 Q1",1174397,40418.43,1.47E-2,1438.64,1216254.0699999998,null,2.13]
[null,null,null,null,null,"2011-02-01",2011,"Q1","2011 Q1",1214815.43,54797.48,1.47E-2,1488.15,1271101.0599999998,null,2.13]
[null,null,null,null,null,"2011-03-01",2011,"Q1","2011 Q1",1269612.9099999999,191840.37,1.47E-2,1555.28,1463008.5599999998,null,2.13]
[null,null,null,null,null,"2011-04-01",2011,"Q2","2011 Q2",1461453.2799999998,67672.329999999987,1.47E-2,1790.28,1530915.89,null,2.13]
[null,null,null,null,null,"2011-05-01",2011,"Q2","2011 Q2",1529125.6099999999,90292.3,{"$f":"VLOOKUP(I88,$B$22:$D$55,2)","v":1.47E-2},1873.18,1621291.0899999999,null,2.13]
[null,null,null,null,null,"2011-06-01",{"$f":"YEAR(F89)","v":2011},{"$f":"IF(MONTH(F89)=0,\"\",IF(MONTH(F89)<4,\"Q1\",IF(MONTH(F89)<7,\"Q2\",IF(MONTH(F89)<10,\"Q3\",\"Q4\"))))","v":"Q2"},{"$f":"CONCATENATE(G89,\" \",H89)","v":"2011 Q2"},1619417.91,79049.760000000009,1.47E-2,{"$f":"ROUND(J89*L89/12,2)","v":1983.79},{"$f":"J89+K89+M89","v":1700451.46},null,2.13]
[null,null,null,null,null,"2011-07-01",2011,"Q3","2011 Q3",{"$f":"J89+K89","v":1698467.67},90732.23,1.47E-2,2080.62,1791280.52,null,2.13]
[null,null,null,null,null,"2011-08-01",2011,"Q3","2011 Q3",1789199.9,84804.57,1.47E-2,2191.77,1876196.24,null,2.13]
[null,null,null,null,null,"2011-09-01",2011,"Q3","2011 Q3",1874004.47,86746.89,1.47E-2,2295.66,1963047.0199999998,null,2.13]
[null,null,null,null,null,"2011-10-01",2011,"Q4","2011 Q4",1960751.3599999999,79884.14,1.47E-2,2401.92,2043037.4199999997,null,2.13]
[null,null,null,null,null,"2011-11-01",2011,"Q4","2011 Q4",2040635.4999999998,102532.05,1.47E-2,2499.7800000000002,2145667.3299999996,null,2.13]
[null,null,null,null,null,"2011-12-01",2011,"Q4","2011 Q4",2143167.5499999998,48711.25,1.47E-2,2625.38,2194504.1799999997,{"$f":"SUM(K84:K95)+SUM(M84:M95)","v":1041706.25},2.13]
[null,null,null,null,null,"2012-01-01",2012,"Q1","2012 Q1",2191878.7999999998,112261.18000000001,1.47E-2,2685.05,2306825.0299999998,null,1.5]
[null,null,null,null,null,"2012-02-01",2012,"Q1","2012 Q1",2304139.98,59883.33,1.47E-2,2822.57,2366845.88,null,1.5]
[null,null,null,null,null,"2012-03-01",2012,"Q1","2012 Q1",2364023.31,14370.519999999999,1.47E-2,2895.93,2381289.7600000002,null,1.5]
[null,null,null,null,null,"2012-04-01",2012,"Q2","2012 Q2",2378393.83,47606.78,1.47E-2,2913.53,2428914.1399999997,null,1.5]
[null,null,null,null,null,"2012-05-01",2012,"Q2","2012 Q2",2426000.61,57561.229999999996,1.47E-2,2971.85,2486533.69,null,1.5]
[null,null,null,null,null,"2012-06-01",2012,"Q2","2012 Q2",2483561.84,66559.7,1.47E-2,3042.36,2553163.9,null,1.5]
[null,null,null,null,null,"2012-07-01",2012,"Q3","2012 Q3",2550121.54,52656.55,1.47E-2,3123.9,2605901.9899999998,null,1.5]
[null,null,null,null,null,"2012-08-01",2012,"Q3","2012 Q3",2602778.09,79341.450000000012,1.47E-2,3188.4,2685307.94,null,1.5]
[null,null,null,null,null,"2012-09-01",2012,"Q3","2012 Q3",2682119.54,58835.799999999996,1.47E-2,3285.6,2744240.94,null,1.5]
[null,null,null,null,null,"2012-10-01",2012,"Q4","2012 Q4",2740955.34,60818.450000000004,1.47E-2,3357.67,2805131.46,null,1.5]
[null,null,null,null,null,"2012-11-01",2012,"Q4","2012 Q4",2801773.79,61341,1.47E-2,3432.17,2866546.96,null,1.5]
[null,null,null,null,null,"2012-12-01",2012,"Q4","2012 Q4",2863114.79,61414.5,1.47E-2,3507.32,2928036.61,{"$f":"SUM(K96:K107)+SUM(M96:M107)","v":769876.84},1.5]
[null,null,null,null,null,"2013-01-01",2013,"Q1","2013 Q1",2924529.29,0,1.47E-2,{"$f":"ROUND(J108*L108/12,2)","v":3582.55},{"$f":"J108+K108+M108","v":2928111.84},null,0]
[null,null,null,null,null,"2013-02-01",2013,"Q1","2013 Q1",2924529.29,0,1.47E-2,3582.55,2928111.84,null,0]
[null,null,null,null,null,"2013-03-01",2013,"Q1","2013 Q1",2924529.29,0,1.47E-2,3582.55,2928111.84,null,0]
[null,null,null,null,null,"2013-04-01",2013,"Q2","2013 Q2",2924529.29,0,1.47E-2,3582.55,2928111.84,null,0]
[null,null,null,null,null,"2013-05-01",2013,"Q2","2013 Q2",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-06-01",2013,"Q2","2013 Q2",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-07-01",2013,"Q3","2013 Q3",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-08-01",2013,"Q3","2013 Q3",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-09-01",2013,"Q3","2013 Q3",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-10-01",2013,"Q4","2013 Q4",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-11-01",2013,"Q4","2013 Q4",2924529.29,0,null,0,2924529.29,null,0]
[null,null,null,null,null,"2013-12-01",2013,"Q4","2013 Q4",2924529.29,0,null,0,2924529.29,{"$f":"SUM(K108:K119)+SUM(M108:M119)","v":14330.2},0]
[]
[null,null,null,null,null,"Total Funding Adder Revenues Collected",null,null,null,null,{"$f":"SUM(K24:K107)","v":2924529.29},null,{"$f":"SUM(M24:M107)","v":92129.540000000008},{"$f":"K121+M121","v":3016658.83},{"$f":"SUM(O24:O107)","v":3016658.83}]

{"sheet":"8A. Opex_Interest_monthly","index":8,"n_rows":122,"n_cols":16,"rows_kept":122,"cut":false,"hidden":false,"merged":[[22,3,23,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the interest on OM&A and amortization/depreciation expense, based on monthly data."]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Account 1556 - Sub-accounts Operating Expenses, Amortization Expenses, Carrying Charges"]
[]
[null,"Prescribed Interest Rates","Approved Deferral and Variance Accounts","CWIP",null,"Date","Year","Quarter",null,"Opening Balance (Principal)","OM&A Expenses","Amortization / Depreciation Expense","Closing Balance (Principal)","(Annual) Interest Rate","Interest (on opening balance)","Cumulative Interest"]
[]
[null,{"$f":"'8. Funding_Adder_Revs'!B24","v":"2006 Q1"},{"$f":"'8. Funding_Adder_Revs'!C24","v":0},{"$f":"'8. Funding_Adder_Revs'!D24","v":0},null,{"$f":"'8. Funding_Adder_Revs'!F24","v":"2006-01-01"},{"$f":"'8. Funding_Adder_Revs'!G24","v":2006},{"$f":"'8. Funding_Adder_Revs'!H24","v":"Q1"},null,0,null,null,{"$f":"J25+K25+L25","v":0},{"$f":"'8. Funding_Adder_Revs'!L24","v":0},{"$f":"J25*N25/12","v":0},{"$f":"O25","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B25","v":"2006 Q2"},{"$f":"'8. Funding_Adder_Revs'!C25","v":4.1399999999999999E-2},{"$f":"'8. Funding_Adder_Revs'!D25","v":4.6800000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F25","v":"2006-02-01"},{"$f":"'8. Funding_Adder_Revs'!G25","v":2006},{"$f":"'8. Funding_Adder_Revs'!H25","v":"Q1"},null,{"$f":"M25","v":0},null,null,{"$f":"J26+K26+L26","v":0},{"$f":"'8. Funding_Adder_Revs'!L25","v":0},{"$f":"J26*N26/12","v":0},{"$f":"O26+P25","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B26","v":"2006 Q3"},{"$f":"'8. Funding_Adder_Revs'!C26","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D26","v":5.0500000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F26","v":"2006-03-01"},{"$f":"'8. Funding_Adder_Revs'!G26","v":2006},{"$f":"'8. Funding_Adder_Revs'!H26","v":"Q1"},null,{"$f":"M26","v":0},null,null,0,{"$f":"'8. Funding_Adder_Revs'!L26","v":0},0,{"$f":"O27+P26","v":0}]
[null,{"$f":"'8. Funding_Adder_Revs'!B27","v":"2006 Q4"},{"$f":"'8. Funding_Adder_Revs'!C27","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D27","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F27","v":"2006-04-01"},{"$f":"'8. Funding_Adder_Revs'!G27","v":2006},{"$f":"'8. Funding_Adder_Revs'!H27","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L27","v":4.1399999999999999E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B28","v":"2007 Q1"},{"$f":"'8. Funding_Adder_Revs'!C28","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D28","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F28","v":"2006-05-01"},{"$f":"'8. Funding_Adder_Revs'!G28","v":2006},{"$f":"'8. Funding_Adder_Revs'!H28","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L28","v":4.1399999999999999E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B29","v":"2007 Q2"},{"$f":"'8. Funding_Adder_Revs'!C29","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D29","v":4.7199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F29","v":"2006-06-01"},{"$f":"'8. Funding_Adder_Revs'!G29","v":2006},{"$f":"'8. Funding_Adder_Revs'!H29","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L29","v":4.1399999999999999E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B30","v":"2007 Q3"},{"$f":"'8. Funding_Adder_Revs'!C30","v":4.5900000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D30","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F30","v":"2006-07-01"},{"$f":"'8. Funding_Adder_Revs'!G30","v":2006},{"$f":"'8. Funding_Adder_Revs'!H30","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L30","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B31","v":"2007 Q4"},{"$f":"'8. Funding_Adder_Revs'!C31","v":5.1400000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D31","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F31","v":"2006-08-01"},{"$f":"'8. Funding_Adder_Revs'!G31","v":2006},{"$f":"'8. Funding_Adder_Revs'!H31","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L31","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B32","v":"2008 Q1"},{"$f":"'8. Funding_Adder_Revs'!C32","v":5.1400000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D32","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F32","v":"2006-09-01"},{"$f":"'8. Funding_Adder_Revs'!G32","v":2006},{"$f":"'8. Funding_Adder_Revs'!H32","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L32","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B33","v":"2008 Q2"},{"$f":"'8. Funding_Adder_Revs'!C33","v":4.0800000000000003E-2},{"$f":"'8. Funding_Adder_Revs'!D33","v":5.1799999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F33","v":"2006-10-01"},{"$f":"'8. Funding_Adder_Revs'!G33","v":2006},{"$f":"'8. Funding_Adder_Revs'!H33","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L33","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B34","v":"2008 Q3"},{"$f":"'8. Funding_Adder_Revs'!C34","v":3.3500000000000002E-2},{"$f":"'8. Funding_Adder_Revs'!D34","v":5.4300000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F34","v":"2006-11-01"},{"$f":"'8. Funding_Adder_Revs'!G34","v":2006},{"$f":"'8. Funding_Adder_Revs'!H34","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L34","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B35","v":"2008 Q4"},{"$f":"'8. Funding_Adder_Revs'!C35","v":3.3500000000000002E-2},{"$f":"'8. Funding_Adder_Revs'!D35","v":5.4300000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F35","v":"2006-12-01"},{"$f":"'8. Funding_Adder_Revs'!G35","v":2006},{"$f":"'8. Funding_Adder_Revs'!H35","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L35","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B36","v":"2009 Q1"},{"$f":"'8. Funding_Adder_Revs'!C36","v":2.4500000000000001E-2},{"$f":"'8. Funding_Adder_Revs'!D36","v":6.6100000000000006E-2},null,{"$f":"'8. Funding_Adder_Revs'!F36","v":"2007-01-01"},{"$f":"'8. Funding_Adder_Revs'!G36","v":2007},{"$f":"'8. Funding_Adder_Revs'!H36","v":"Q1"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L36","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B37","v":"2009 Q2"},{"$f":"'8. Funding_Adder_Revs'!C37","v":0.01},{"$f":"'8. Funding_Adder_Revs'!D37","v":6.6100000000000006E-2},null,{"$f":"'8. Funding_Adder_Revs'!F37","v":"2007-02-01"},{"$f":"'8. Funding_Adder_Revs'!G37","v":2007},{"$f":"'8. Funding_Adder_Revs'!H37","v":"Q1"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L37","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B38","v":"2009 Q3"},{"$f":"'8. Funding_Adder_Revs'!C38","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D38","v":5.67E-2},null,{"$f":"'8. Funding_Adder_Revs'!F38","v":"2007-03-01"},{"$f":"'8. Funding_Adder_Revs'!G38","v":2007},{"$f":"'8. Funding_Adder_Revs'!H38","v":"Q1"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L38","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B39","v":"2009 Q4"},{"$f":"'8. Funding_Adder_Revs'!C39","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D39","v":4.6600000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F39","v":"2007-04-01"},{"$f":"'8. Funding_Adder_Revs'!G39","v":2007},{"$f":"'8. Funding_Adder_Revs'!H39","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L39","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B40","v":"2010 Q1"},{"$f":"'8. Funding_Adder_Revs'!C40","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D40","v":4.3400000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F40","v":"2007-05-01"},{"$f":"'8. Funding_Adder_Revs'!G40","v":2007},{"$f":"'8. Funding_Adder_Revs'!H40","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L40","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B41","v":"2010 Q2"},{"$f":"'8. Funding_Adder_Revs'!C41","v":5.4999999999999997E-3},{"$f":"'8. Funding_Adder_Revs'!D41","v":4.3400000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F41","v":"2007-06-01"},{"$f":"'8. Funding_Adder_Revs'!G41","v":2007},{"$f":"'8. Funding_Adder_Revs'!H41","v":"Q2"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L41","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B42","v":"2010 Q3"},{"$f":"'8. Funding_Adder_Revs'!C42","v":8.8999999999999999E-3},{"$f":"'8. Funding_Adder_Revs'!D42","v":4.6600000000000003E-2},null,{"$f":"'8. Funding_Adder_Revs'!F42","v":"2007-07-01"},{"$f":"'8. Funding_Adder_Revs'!G42","v":2007},{"$f":"'8. Funding_Adder_Revs'!H42","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L42","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B43","v":"2010 Q4"},{"$f":"'8. Funding_Adder_Revs'!C43","v":1.2E-2},{"$f":"'8. Funding_Adder_Revs'!D43","v":4.0099999999999997E-2},null,{"$f":"'8. Funding_Adder_Revs'!F43","v":"2007-08-01"},{"$f":"'8. Funding_Adder_Revs'!G43","v":2007},{"$f":"'8. Funding_Adder_Revs'!H43","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L43","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B44","v":"2011 Q1"},{"$f":"'8. Funding_Adder_Revs'!C44","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D44","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F44","v":"2007-09-01"},{"$f":"'8. Funding_Adder_Revs'!G44","v":2007},{"$f":"'8. Funding_Adder_Revs'!H44","v":"Q3"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L44","v":4.5900000000000003E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B45","v":"2011 Q2"},{"$f":"'8. Funding_Adder_Revs'!C45","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D45","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F45","v":"2007-10-01"},{"$f":"'8. Funding_Adder_Revs'!G45","v":2007},{"$f":"'8. Funding_Adder_Revs'!H45","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L45","v":5.1400000000000001E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B46","v":"2011 Q3"},{"$f":"'8. Funding_Adder_Revs'!C46","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D46","v":4.2900000000000001E-2},null,{"$f":"'8. Funding_Adder_Revs'!F46","v":"2007-11-01"},{"$f":"'8. Funding_Adder_Revs'!G46","v":2007},{"$f":"'8. Funding_Adder_Revs'!H46","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L46","v":5.1400000000000001E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B47","v":"2011 Q4"},{"$f":"'8. Funding_Adder_Revs'!C47","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D47","v":3.9199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F47","v":"2007-12-01"},{"$f":"'8. Funding_Adder_Revs'!G47","v":2007},{"$f":"'8. Funding_Adder_Revs'!H47","v":"Q4"},null,0,null,null,0,{"$f":"'8. Funding_Adder_Revs'!L47","v":5.1400000000000001E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B48","v":"2012 Q1"},{"$f":"'8. Funding_Adder_Revs'!C48","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D48","v":3.9199999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F48","v":"2008-01-01"},{"$f":"'8. Funding_Adder_Revs'!G48","v":2008},{"$f":"'8. Funding_Adder_Revs'!H48","v":"Q1"},null,0,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},3319.9166666666665,{"$f":"'8. Funding_Adder_Revs'!L48","v":5.1400000000000001E-2},0,0]
[null,{"$f":"'8. Funding_Adder_Revs'!B49","v":"2012 Q2"},{"$f":"'8. Funding_Adder_Revs'!C49","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D49","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F49","v":"2008-02-01"},{"$f":"'8. Funding_Adder_Revs'!G49","v":2008},{"$f":"'8. Funding_Adder_Revs'!H49","v":"Q1"},null,3319.9166666666665,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},6639.833333333333,{"$f":"'8. Funding_Adder_Revs'!L49","v":5.1400000000000001E-2},14.220309722222224,14.220309722222224]
[null,{"$f":"'8. Funding_Adder_Revs'!B50","v":"2012 Q3"},{"$f":"'8. Funding_Adder_Revs'!C50","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D50","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F50","v":"2008-03-01"},{"$f":"'8. Funding_Adder_Revs'!G50","v":2008},{"$f":"'8. Funding_Adder_Revs'!H50","v":"Q1"},null,6639.833333333333,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},9959.75,{"$f":"'8. Funding_Adder_Revs'!L50","v":5.1400000000000001E-2},28.440619444444447,42.660929166666669]
[null,{"$f":"'8. Funding_Adder_Revs'!B51","v":"2012 Q4"},{"$f":"'8. Funding_Adder_Revs'!C51","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D51","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F51","v":"2008-04-01"},{"$f":"'8. Funding_Adder_Revs'!G51","v":2008},{"$f":"'8. Funding_Adder_Revs'!H51","v":"Q2"},null,9959.75,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},13279.666666666666,{"$f":"'8. Funding_Adder_Revs'!L51","v":4.0800000000000003E-2},33.863150000000005,76.524079166666667]
[null,{"$f":"'8. Funding_Adder_Revs'!B52","v":"2013 Q1"},{"$f":"'8. Funding_Adder_Revs'!C52","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D52","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F52","v":"2008-05-01"},{"$f":"'8. Funding_Adder_Revs'!G52","v":2008},{"$f":"'8. Funding_Adder_Revs'!H52","v":"Q2"},null,13279.666666666666,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},16599.583333333332,{"$f":"'8. Funding_Adder_Revs'!L52","v":4.0800000000000003E-2},45.150866666666666,121.67494583333334]
[null,{"$f":"'8. Funding_Adder_Revs'!B53","v":"2013 Q2"},{"$f":"'8. Funding_Adder_Revs'!C53","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D53","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F53","v":"2008-06-01"},{"$f":"'8. Funding_Adder_Revs'!G53","v":2008},{"$f":"'8. Funding_Adder_Revs'!H53","v":"Q2"},null,16599.583333333332,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},19919.5,{"$f":"'8. Funding_Adder_Revs'!L53","v":4.0800000000000003E-2},56.438583333333334,178.11352916666667]
[null,{"$f":"'8. Funding_Adder_Revs'!B54","v":"2013 Q3"},{"$f":"'8. Funding_Adder_Revs'!C54","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D54","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F54","v":"2008-07-01"},{"$f":"'8. Funding_Adder_Revs'!G54","v":2008},{"$f":"'8. Funding_Adder_Revs'!H54","v":"Q3"},null,19919.5,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},23239.416666666668,{"$f":"'8. Funding_Adder_Revs'!L54","v":3.3500000000000002E-2},55.608604166666673,233.72213333333335]
[null,{"$f":"'8. Funding_Adder_Revs'!B55","v":"2013 Q4"},{"$f":"'8. Funding_Adder_Revs'!C55","v":1.47E-2},{"$f":"'8. Funding_Adder_Revs'!D55","v":3.5099999999999999E-2},null,{"$f":"'8. Funding_Adder_Revs'!F55","v":"2008-08-01"},{"$f":"'8. Funding_Adder_Revs'!G55","v":2008},{"$f":"'8. Funding_Adder_Revs'!H55","v":"Q3"},null,23239.416666666668,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},26559.333333333336,{"$f":"'8. Funding_Adder_Revs'!L55","v":3.3500000000000002E-2},64.876704861111122,298.59883819444445]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F56","v":"2008-09-01"},{"$f":"'8. Funding_Adder_Revs'!G56","v":2008},{"$f":"'8. Funding_Adder_Revs'!H56","v":"Q3"},null,26559.333333333336,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},29879.250000000004,{"$f":"'8. Funding_Adder_Revs'!L56","v":3.3500000000000002E-2},74.144805555555564,372.74364375000005]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F57","v":"2008-10-01"},{"$f":"'8. Funding_Adder_Revs'!G57","v":2008},{"$f":"'8. Funding_Adder_Revs'!H57","v":"Q4"},null,29879.250000000004,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},33199.166666666672,{"$f":"'8. Funding_Adder_Revs'!L57","v":3.3500000000000002E-2},83.412906250000006,456.15655000000004]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F58","v":"2008-11-01"},{"$f":"'8. Funding_Adder_Revs'!G58","v":2008},{"$f":"'8. Funding_Adder_Revs'!H58","v":"Q4"},null,33199.166666666672,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},36519.083333333336,{"$f":"'8. Funding_Adder_Revs'!L58","v":3.3500000000000002E-2},92.681006944444462,548.83755694444449]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F59","v":"2008-12-01"},{"$f":"'8. Funding_Adder_Revs'!G59","v":2008},{"$f":"'8. Funding_Adder_Revs'!H59","v":"Q4"},null,36519.083333333336,null,{"$f":"'5. SM_Rev_Reqt'!K$58/12","v":3319.9166666666665},39839,{"$f":"'8. Funding_Adder_Revs'!L59","v":3.3500000000000002E-2},101.9491076388889,650.78666458333339]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F60","v":"2009-01-01"},{"$f":"'8. Funding_Adder_Revs'!G60","v":2009},{"$f":"'8. Funding_Adder_Revs'!H60","v":"Q1"},null,39839,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},49132.094444444447,{"$f":"'8. Funding_Adder_Revs'!L60","v":2.4500000000000001E-2},81.337958333333333,732.12462291666668]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F61","v":"2009-02-01"},{"$f":"'8. Funding_Adder_Revs'!G61","v":2009},{"$f":"'8. Funding_Adder_Revs'!H61","v":"Q1"},null,49132.094444444447,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},58425.188888888893,{"$f":"'8. Funding_Adder_Revs'!L61","v":2.4500000000000001E-2},100.31135949074076,832.43598240740744]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F62","v":"2009-03-01"},{"$f":"'8. Funding_Adder_Revs'!G62","v":2009},{"$f":"'8. Funding_Adder_Revs'!H62","v":"Q1"},null,58425.188888888893,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},67718.28333333334,{"$f":"'8. Funding_Adder_Revs'!L62","v":2.4500000000000001E-2},119.28476064814816,951.72074305555566]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F63","v":"2009-04-01"},{"$f":"'8. Funding_Adder_Revs'!G63","v":2009},{"$f":"'8. Funding_Adder_Revs'!H63","v":"Q2"},null,67718.28333333334,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},77011.377777777787,{"$f":"'8. Funding_Adder_Revs'!L63","v":0.01},56.431902777777786,1008.1526458333334]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F64","v":"2009-05-01"},{"$f":"'8. Funding_Adder_Revs'!G64","v":2009},{"$f":"'8. Funding_Adder_Revs'!H64","v":"Q2"},null,77011.377777777787,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},86304.472222222234,{"$f":"'8. Funding_Adder_Revs'!L64","v":0.01},64.176148148148158,1072.3287939814816]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F65","v":"2009-06-01"},{"$f":"'8. Funding_Adder_Revs'!G65","v":2009},{"$f":"'8. Funding_Adder_Revs'!H65","v":"Q2"},null,86304.472222222234,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},95597.56666666668,{"$f":"'8. Funding_Adder_Revs'!L65","v":0.01},71.920393518518537,1144.2491875000001]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F66","v":"2009-07-01"},{"$f":"'8. Funding_Adder_Revs'!G66","v":2009},{"$f":"'8. Funding_Adder_Revs'!H66","v":"Q3"},null,95597.56666666668,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},104890.66111111113,{"$f":"'8. Funding_Adder_Revs'!L66","v":5.4999999999999997E-3},43.815551388888899,1188.064738888889]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F67","v":"2009-08-01"},{"$f":"'8. Funding_Adder_Revs'!G67","v":2009},{"$f":"'8. Funding_Adder_Revs'!H67","v":"Q3"},null,104890.66111111113,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},114183.75555555557,{"$f":"'8. Funding_Adder_Revs'!L67","v":5.4999999999999997E-3},48.074886342592599,1236.1396252314817]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F68","v":"2009-09-01"},{"$f":"'8. Funding_Adder_Revs'!G68","v":2009},{"$f":"'8. Funding_Adder_Revs'!H68","v":"Q3"},null,114183.75555555557,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},123476.85000000002,{"$f":"'8. Funding_Adder_Revs'!L68","v":5.4999999999999997E-3},52.334221296296306,1288.4738465277781]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F69","v":"2009-10-01"},{"$f":"'8. Funding_Adder_Revs'!G69","v":2009},{"$f":"'8. Funding_Adder_Revs'!H69","v":"Q4"},null,123476.85000000002,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},132769.94444444447,{"$f":"'8. Funding_Adder_Revs'!L69","v":5.4999999999999997E-3},56.593556250000006,1345.0674027777782]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F70","v":"2009-11-01"},{"$f":"'8. Funding_Adder_Revs'!G70","v":2009},{"$f":"'8. Funding_Adder_Revs'!H70","v":"Q4"},null,132769.94444444447,null,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},142063.0388888889,{"$f":"'8. Funding_Adder_Revs'!L70","v":5.4999999999999997E-3},60.852891203703706,1405.9202939814818]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F71","v":"2009-12-01"},{"$f":"'8. Funding_Adder_Revs'!G71","v":2009},{"$f":"'8. Funding_Adder_Revs'!H71","v":"Q4"},null,142063.0388888889,50841.580000000016,{"$f":"'5. SM_Rev_Reqt'!M$58/12","v":9293.0944444444449},202197.71333333335,{"$f":"'8. Funding_Adder_Revs'!L71","v":5.4999999999999997E-3},65.112226157407406,1471.0325201388891]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F72","v":"2010-01-01"},{"$f":"'8. Funding_Adder_Revs'!G72","v":2010},{"$f":"'8. Funding_Adder_Revs'!H72","v":"Q1"},null,202197.71333333335,687.4,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},226545.16361111111,{"$f":"'8. Funding_Adder_Revs'!L72","v":5.4999999999999997E-3},92.673951944444454,1563.7064720833337]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F73","v":"2010-02-01"},{"$f":"'8. Funding_Adder_Revs'!G73","v":2010},{"$f":"'8. Funding_Adder_Revs'!H73","v":"Q1"},null,226545.16361111111,4187.24,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},254392.45388888888,{"$f":"'8. Funding_Adder_Revs'!L73","v":5.4999999999999997E-3},103.83319998842592,1667.5396720717595]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F74","v":"2010-03-01"},{"$f":"'8. Funding_Adder_Revs'!G74","v":2010},{"$f":"'8. Funding_Adder_Revs'!H74","v":"Q1"},null,254392.45388888888,3697.9199999999983,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},281750.42416666663,{"$f":"'8. Funding_Adder_Revs'!L74","v":5.4999999999999997E-3},116.59654136574073,1784.1362134375001]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F75","v":"2010-04-01"},{"$f":"'8. Funding_Adder_Revs'!G75","v":2010},{"$f":"'8. Funding_Adder_Revs'!H75","v":"Q2"},null,281750.42416666663,4752.0300000000007,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},310162.50444444444,{"$f":"'8. Funding_Adder_Revs'!L75","v":5.4999999999999997E-3},129.13561107638887,1913.271824513889]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F76","v":"2010-05-01"},{"$f":"'8. Funding_Adder_Revs'!G76","v":2010},{"$f":"'8. Funding_Adder_Revs'!H76","v":"Q2"},null,310162.50444444444,3896,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},337718.55472222221,{"$f":"'8. Funding_Adder_Revs'!L76","v":5.4999999999999997E-3},142.15781453703701,2055.4296390509262]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F77","v":"2010-06-01"},{"$f":"'8. Funding_Adder_Revs'!G77","v":2010},{"$f":"'8. Funding_Adder_Revs'!H77","v":"Q2"},null,337718.55472222221,21588.959999999999,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},382967.565,{"$f":"'8. Funding_Adder_Revs'!L77","v":5.4999999999999997E-3},154.78767091435182,2210.2173099652782]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F78","v":"2010-07-01"},{"$f":"'8. Funding_Adder_Revs'!G78","v":2010},{"$f":"'8. Funding_Adder_Revs'!H78","v":"Q3"},null,382967.565,1689.21,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},408316.8252777778,{"$f":"'8. Funding_Adder_Revs'!L78","v":8.8999999999999999E-3},284.03427737499999,2494.2515873402781]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F79","v":"2010-08-01"},{"$f":"'8. Funding_Adder_Revs'!G79","v":2010},{"$f":"'8. Funding_Adder_Revs'!H79","v":"Q3"},null,408316.8252777778,6089.4599999999919,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},438066.33555555559,{"$f":"'8. Funding_Adder_Revs'!L79","v":8.8999999999999999E-3},302.83497874768517,2797.0865660879631]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F80","v":"2010-09-01"},{"$f":"'8. Funding_Adder_Revs'!G80","v":2010},{"$f":"'8. Funding_Adder_Revs'!H80","v":"Q3"},null,438066.33555555559,14381.07,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},476107.45583333337,{"$f":"'8. Funding_Adder_Revs'!L80","v":8.8999999999999999E-3},324.89919887037041,3121.9857649583337]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F81","v":"2010-10-01"},{"$f":"'8. Funding_Adder_Revs'!G81","v":2010},{"$f":"'8. Funding_Adder_Revs'!H81","v":"Q4"},null,476107.45583333337,4108.4799999999959,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},503875.98611111112,{"$f":"'8. Funding_Adder_Revs'!L81","v":1.2E-2},476.1074558333334,3598.0932207916671]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F82","v":"2010-11-01"},{"$f":"'8. Funding_Adder_Revs'!G82","v":2010},{"$f":"'8. Funding_Adder_Revs'!H82","v":"Q4"},null,503875.98611111112,8928.4199999999983,{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},536464.45638888888,{"$f":"'8. Funding_Adder_Revs'!L82","v":1.2E-2},503.87598611111116,4101.9692069027788]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F83","v":"2010-12-01"},{"$f":"'8. Funding_Adder_Revs'!G83","v":2010},{"$f":"'8. Funding_Adder_Revs'!H83","v":"Q4"},null,536464.45638888888,{"$f":"13840.32+(10143-4.5)","v":23978.82},{"$f":"'5. SM_Rev_Reqt'!O$58/12","v":23660.050277777777},584103.32666666666,{"$f":"'8. Funding_Adder_Revs'!L83","v":1.2E-2},536.46445638888883,4638.4336632916675]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F84","v":"2011-01-01"},{"$f":"'8. Funding_Adder_Revs'!G84","v":2011},{"$f":"'8. Funding_Adder_Revs'!H84","v":"Q1"},null,584103.32666666666,6311.3899999999994,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},630350.51644444442,{"$f":"'8. Funding_Adder_Revs'!L84","v":1.47E-2},715.52657516666659,5353.9602384583341]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F85","v":"2011-02-01"},{"$f":"'8. Funding_Adder_Revs'!G85","v":2011},{"$f":"'8. Funding_Adder_Revs'!H85","v":"Q1"},null,630350.51644444442,5950.6899999999987,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},676237.00622222212,{"$f":"'8. Funding_Adder_Revs'!L85","v":1.47E-2},772.17938264444444,6126.1396211027786]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F86","v":"2011-03-01"},{"$f":"'8. Funding_Adder_Revs'!G86","v":2011},{"$f":"'8. Funding_Adder_Revs'!H86","v":"Q1"},null,676237.00622222212,5909.0400000000009,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},722081.8459999999,{"$f":"'8. Funding_Adder_Revs'!L86","v":1.47E-2},828.3903326222221,6954.5299537250012]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F87","v":"2011-04-01"},{"$f":"'8. Funding_Adder_Revs'!G87","v":2011},{"$f":"'8. Funding_Adder_Revs'!H87","v":"Q2"},null,722081.8459999999,5921.7799999999988,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},767939.42577777768,{"$f":"'8. Funding_Adder_Revs'!L87","v":1.47E-2},884.5502613499998,7839.0802150750005]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F88","v":"2011-05-01"},{"$f":"'8. Funding_Adder_Revs'!G88","v":2011},{"$f":"'8. Funding_Adder_Revs'!H88","v":"Q2"},null,767939.42577777768,34393.94,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},842269.16555555549,{"$f":"'8. Funding_Adder_Revs'!L88","v":1.47E-2},940.7257965777776,8779.8060116527777]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F89","v":"2011-06-01"},{"$f":"'8. Funding_Adder_Revs'!G89","v":2011},{"$f":"'8. Funding_Adder_Revs'!H89","v":"Q2"},null,842269.16555555549,6102.4500000000007,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},{"$f":"J90+K90+L90","v":888307.41533333319},{"$f":"'8. Funding_Adder_Revs'!L89","v":1.47E-2},{"$f":"J90*N90/12","v":1031.7797278055555},9811.5857394583327]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F90","v":"2011-07-01"},{"$f":"'8. Funding_Adder_Revs'!G90","v":2011},{"$f":"'8. Funding_Adder_Revs'!H90","v":"Q3"},null,{"$f":"M90","v":888307.41533333319},13118.52,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},941361.73511111096,{"$f":"'8. Funding_Adder_Revs'!L90","v":1.47E-2},1088.1765837833332,{"$f":"O91+P90","v":10899.762323241666}]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F91","v":"2011-08-01"},{"$f":"'8. Funding_Adder_Revs'!G91","v":2011},{"$f":"'8. Funding_Adder_Revs'!H91","v":"Q3"},null,941361.73511111096,20285.41,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},1001582.9448888887,{"$f":"'8. Funding_Adder_Revs'!L91","v":1.47E-2},1153.1681255111109,12052.930448752777]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F92","v":"2011-09-01"},{"$f":"'8. Funding_Adder_Revs'!G92","v":2011},{"$f":"'8. Funding_Adder_Revs'!H92","v":"Q3"},null,1001582.9448888887,13537.010000000002,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},1055055.7546666665,{"$f":"'8. Funding_Adder_Revs'!L92","v":1.47E-2},1226.9391074888888,13279.869556241665]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F93","v":"2011-10-01"},{"$f":"'8. Funding_Adder_Revs'!G93","v":2011},{"$f":"'8. Funding_Adder_Revs'!H93","v":"Q4"},null,1055055.7546666665,29808.9,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},1124800.4544444443,{"$f":"'8. Funding_Adder_Revs'!L93","v":1.47E-2},1292.4432994666665,14572.312855708331]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F94","v":"2011-11-01"},{"$f":"'8. Funding_Adder_Revs'!G94","v":2011},{"$f":"'8. Funding_Adder_Revs'!H94","v":"Q4"},null,1124800.4544444443,9875.93,{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},1174612.1842222221,{"$f":"'8. Funding_Adder_Revs'!L94","v":1.47E-2},1377.8805566944441,15950.193412402776]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F95","v":"2011-12-01"},{"$f":"'8. Funding_Adder_Revs'!G95","v":2011},{"$f":"'8. Funding_Adder_Revs'!H95","v":"Q4"},null,1174612.1842222221,{"$f":"68987.38+(2068)","v":71055.38},{"$f":"'5. SM_Rev_Reqt'!Q$58/12","v":39935.799777777785},1285603.3640000001,{"$f":"'8. Funding_Adder_Revs'!L95","v":1.47E-2},1438.899925672222,17389.093338074999]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F96","v":"2012-01-01"},{"$f":"'8. Funding_Adder_Revs'!G96","v":2012},{"$f":"'8. Funding_Adder_Revs'!H96","v":"Q1"},null,1285603.3640000001,15293.270000000004,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1346033.6684597223,{"$f":"'8. Funding_Adder_Revs'!L96","v":1.47E-2},1574.8641209,18963.957458975001]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F97","v":"2012-02-01"},{"$f":"'8. Funding_Adder_Revs'!G97","v":2012},{"$f":"'8. Funding_Adder_Revs'!H97","v":"Q1"},null,1346033.6684597223,9813,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1400983.7029194445,{"$f":"'8. Funding_Adder_Revs'!L97","v":1.47E-2},1648.8912438631598,20612.848702838161]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F98","v":"2012-03-01"},{"$f":"'8. Funding_Adder_Revs'!G98","v":2012},{"$f":"'8. Funding_Adder_Revs'!H98","v":"Q1"},null,1400983.7029194445,60957.03,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1507077.7673791668,{"$f":"'8. Funding_Adder_Revs'!L98","v":1.47E-2},1716.2050360763196,22329.053738914481]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F99","v":"2012-04-01"},{"$f":"'8. Funding_Adder_Revs'!G99","v":2012},{"$f":"'8. Funding_Adder_Revs'!H99","v":"Q2"},null,1507077.7673791668,17456.699999999997,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1569671.501838889,{"$f":"'8. Funding_Adder_Revs'!L99","v":1.47E-2},1846.1702650394793,24175.224003953961]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F100","v":"2012-05-01"},{"$f":"'8. Funding_Adder_Revs'!G100","v":2012},{"$f":"'8. Funding_Adder_Revs'!H100","v":"Q2"},null,1569671.501838889,18119,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1632927.5362986112,{"$f":"'8. Funding_Adder_Revs'!L100","v":1.47E-2},1922.8475897526389,26098.071593706602]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F101","v":"2012-06-01"},{"$f":"'8. Funding_Adder_Revs'!G101","v":2012},{"$f":"'8. Funding_Adder_Revs'!H101","v":"Q2"},null,1632927.5362986112,40650.380000000005,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1718714.9507583333,{"$f":"'8. Funding_Adder_Revs'!L101","v":1.47E-2},2000.3362319657988,28098.407825672399]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F102","v":"2012-07-01"},{"$f":"'8. Funding_Adder_Revs'!G102","v":2012},{"$f":"'8. Funding_Adder_Revs'!H102","v":"Q3"},null,1718714.9507583333,23844.309999999998,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1787696.2952180556,{"$f":"'8. Funding_Adder_Revs'!L102","v":1.47E-2},2105.4258146789584,30203.833640351357]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F103","v":"2012-08-01"},{"$f":"'8. Funding_Adder_Revs'!G103","v":2012},{"$f":"'8. Funding_Adder_Revs'!H103","v":"Q3"},null,1787696.2952180556,-39962.130000000005,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1792871.1996777779,{"$f":"'8. Funding_Adder_Revs'!L103","v":1.47E-2},2189.9279616421181,32393.761601993476]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F104","v":"2012-09-01"},{"$f":"'8. Funding_Adder_Revs'!G104","v":2012},{"$f":"'8. Funding_Adder_Revs'!H104","v":"Q3"},null,1792871.1996777779,33632.789999999994,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1871641.0241375002,{"$f":"'8. Funding_Adder_Revs'!L104","v":1.47E-2},2196.2672196052777,34590.028821598753]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F105","v":"2012-10-01"},{"$f":"'8. Funding_Adder_Revs'!G105","v":2012},{"$f":"'8. Funding_Adder_Revs'!H105","v":"Q4"},null,1871641.0241375002,10418.420000000006,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1927196.4785972224,{"$f":"'8. Funding_Adder_Revs'!L105","v":1.47E-2},2292.7602545684376,36882.789076167188]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F106","v":"2012-11-01"},{"$f":"'8. Funding_Adder_Revs'!G106","v":2012},{"$f":"'8. Funding_Adder_Revs'!H106","v":"Q4"},null,1927196.4785972224,10000,{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},1982333.5130569446,{"$f":"'8. Funding_Adder_Revs'!L106","v":1.47E-2},2360.8156862815972,39243.604762448784]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F107","v":"2012-12-01"},{"$f":"'8. Funding_Adder_Revs'!G107","v":2012},{"$f":"'8. Funding_Adder_Revs'!H107","v":"Q4"},null,1982333.5130569446,{"$f":"25109","v":25109},{"$f":"'5. SM_Rev_Reqt'!S$58/12","v":45137.034459722221},2052579.5475166668,{"$f":"'8. Funding_Adder_Revs'!L107","v":1.47E-2},2428.358553494757,41671.96331594354]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F108","v":"2013-01-01"},{"$f":"'8. Funding_Adder_Revs'!G108","v":2013},{"$f":"'8. Funding_Adder_Revs'!H108","v":"Q1"},null,{"$f":"M108","v":2052579.5475166668},{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},{"$f":"J109+K109+L109","v":2124272.4285472226},{"$f":"'8. Funding_Adder_Revs'!L108","v":1.47E-2},{"$f":"J109*N109/12","v":2514.4099457079169},{"$f":"O109+P108","v":44186.373261651454}]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F109","v":"2013-02-01"},{"$f":"'8. Funding_Adder_Revs'!G109","v":2013},{"$f":"'8. Funding_Adder_Revs'!H109","v":"Q1"},null,2124272.4285472226,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2195965.309577778,{"$f":"'8. Funding_Adder_Revs'!L109","v":1.47E-2},2602.2337249703473,46788.606986621802]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F110","v":"2013-03-01"},{"$f":"'8. Funding_Adder_Revs'!G110","v":2013},{"$f":"'8. Funding_Adder_Revs'!H110","v":"Q1"},null,2195965.309577778,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2267658.1906083333,{"$f":"'8. Funding_Adder_Revs'!L110","v":1.47E-2},2690.0575042327778,49478.664490854579]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F111","v":"2013-04-01"},{"$f":"'8. Funding_Adder_Revs'!G111","v":2013},{"$f":"'8. Funding_Adder_Revs'!H111","v":"Q2"},null,2267658.1906083333,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2339351.0716388887,{"$f":"'8. Funding_Adder_Revs'!L111","v":1.47E-2},2777.8812834952082,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F112","v":"2013-05-01"},{"$f":"'8. Funding_Adder_Revs'!G112","v":2013},{"$f":"'8. Funding_Adder_Revs'!H112","v":"Q2"},null,2339351.0716388887,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2411043.952669444,{"$f":"'8. Funding_Adder_Revs'!L112","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F113","v":"2013-06-01"},{"$f":"'8. Funding_Adder_Revs'!G113","v":2013},{"$f":"'8. Funding_Adder_Revs'!H113","v":"Q2"},null,2411043.952669444,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2482736.8336999994,{"$f":"'8. Funding_Adder_Revs'!L113","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F114","v":"2013-07-01"},{"$f":"'8. Funding_Adder_Revs'!G114","v":2013},{"$f":"'8. Funding_Adder_Revs'!H114","v":"Q3"},null,2482736.8336999994,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2554429.7147305547,{"$f":"'8. Funding_Adder_Revs'!L114","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F115","v":"2013-08-01"},{"$f":"'8. Funding_Adder_Revs'!G115","v":2013},{"$f":"'8. Funding_Adder_Revs'!H115","v":"Q3"},null,2554429.7147305547,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2626122.5957611101,{"$f":"'8. Funding_Adder_Revs'!L115","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F116","v":"2013-09-01"},{"$f":"'8. Funding_Adder_Revs'!G116","v":2013},{"$f":"'8. Funding_Adder_Revs'!H116","v":"Q3"},null,2626122.5957611101,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2697815.4767916654,{"$f":"'8. Funding_Adder_Revs'!L116","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F117","v":"2013-10-01"},{"$f":"'8. Funding_Adder_Revs'!G117","v":2013},{"$f":"'8. Funding_Adder_Revs'!H117","v":"Q4"},null,2697815.4767916654,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2769508.3578222208,{"$f":"'8. Funding_Adder_Revs'!L117","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F118","v":"2013-11-01"},{"$f":"'8. Funding_Adder_Revs'!G118","v":2013},{"$f":"'8. Funding_Adder_Revs'!H118","v":"Q4"},null,2769508.3578222208,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2841201.2388527761,{"$f":"'8. Funding_Adder_Revs'!L118","v":0},0,52256.54577434979]
[null,null,null,null,null,{"$f":"'8. Funding_Adder_Revs'!F119","v":"2013-12-01"},{"$f":"'8. Funding_Adder_Revs'!G119","v":2013},{"$f":"'8. Funding_Adder_Revs'!H119","v":"Q4"},null,2841201.2388527761,{"$f":"'2. Smart_Meter_Costs'!$U$174/12","v":25916.666666666668},{"$f":"'5. SM_Rev_Reqt'!U$58/12","v":45776.214363888888},2912894.1198833315,{"$f":"'8. Funding_Adder_Revs'!L119","v":0},0,52256.54577434979]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K25:K108)","v":596428.80000000028},{"$f":"SUM(L25:L108)","v":1456150.7475166665},{"$f":"K122+L122","v":2052579.5475166668}]

{"sheet":"8B. Opex_Interest_annual","index":9,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the interest on OM&A and amortization/depreciation expense, in the absence of monthly data."]
[]
[]
[]
[]
[]
[]
[]
[null,"Year",null,"OM&A",null,"Amortization Expense",null,"Cumulative OM&A and Amortization Expense",null,"Average Cumulative OM&A and Amortization Expense",null,"Average Annual Prescribed Interest Rate for Deferral and Variance Accounts (from Sheets 8A and 8B)",null,"Simple Interest on OM&A and Amortization Expenses"]
[null,null,null,"(from Sheet 5)",null,"(from Sheet 5)"]
[null,2006,null,{"$f":"'5. SM_Rev_Reqt'!G50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!G58","v":0},null,{"$f":"D23+F23","v":0},null,{"$f":"H23/2","v":0},null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$26:$C$28,'8A. Opex_Interest_monthly'!$C$26)","v":4.3650000000000001E-2},null,{"$f":"J23*L23","v":0}]
[null,2007,null,{"$f":"'5. SM_Rev_Reqt'!I50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":0},null,{"$f":"H23+D24+F24","v":0},null,{"$f":"(H24+H23)/2","v":0},null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$29:$C$32)","v":4.7275000000000005E-2},null,0]
[null,2008,null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":39839},null,39839,null,19919.5,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$33:$C$36)","v":3.9800000000000002E-2},null,792.79610000000002]
[null,2009,null,{"$f":"'5. SM_Rev_Reqt'!M50","v":50842},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":111517.13333333333},null,202198.13333333333,null,121018.56666666667,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$37:$C$40)","v":1.1375E-2},null,1376.5861958333332]
[null,2010,null,{"$f":"'5. SM_Rev_Reqt'!O50","v":97985},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":283920.60333333333},null,584103.73666666658,null,393150.93499999994,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$41:$C$44)","v":7.9749999999999995E-3},null,3135.3787066249993]
[null,2011,null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":222270},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":479229.5973333334},null,1285603.334,null,934853.5353333333,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!$C$45:$C$48)","v":1.47E-2},null,13742.3469694]
[null,2012,null,{"$f":"'5. SM_Rev_Reqt'!S50","v":269097.21999999997},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":541644.41351666662},null,2096344.9675166667,null,1690974.1507583335,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!N97:N108)","v":1.4699999999999998E-2},null,24857.3200161475]
[null,2013,null,{"$f":"'5. SM_Rev_Reqt'!U50","v":311000},null,{"$f":"'5. SM_Rev_Reqt'!U58","v":549314.57236666663},null,2956659.5398833333,null,2526502.2537000002,null,{"$f":"AVERAGE('8A. Opex_Interest_monthly'!N109:N120)","v":4.8999999999999998E-3},null,12379.86104313]
[]
[null,"Cumulative Interest to 2011",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N28)","v":19047.107971858331}]
[null,"Cumulative Interest to 2012",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N29)","v":43904.427988005831}]
[null,"Cumulative Interest to 2013",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N23:N30)","v":56284.289031135835}]

{"sheet":"9. SMFA_SMDR_SMIRR","index":10,"n_rows":77,"n_cols":33,"rows_kept":77,"cut":false,"hidden":false,"merged":[[13,1,14,12],[19,1,19,3],[53,5,53,6],[27,2,27,3],[25,6,26,14],[50,3,50,4],[46,3,46,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the Smart Meter Disposition Rider and the Smart Meter Incremental Revenue Requirement Rate Rider, if applicable.  This worksheet also calculates any new Smart Meter Funding Adder that a distributor may wish to request.  However, please note that in many 2011 IRM decisions, the Board noted that current funding adders will cease on April 30, 2011 and that the Board's expectation is that distributors will file for a final review of prudence at the earliest opportunity.  The Board also noted that the SMFA is a tool designed to provide advance funding and to mitigate the anticipated rate impact of smart meter costs when recovery of those costs is approved by the Board. The Board observed that the SMFA was not intended to be compensatory (return on and of capital) on a cumulative basis over the term the SMFA was in effect. The SMFA was initially designed to fund future investment, and not fully fund prior capital investment.  Distributors that seek a new SMFA should provide evidence to support its proposal.  This would include documentation of where the distributor is with respect to its smart meter deployment program, and reasons as to why the distributor's circumstances are such that continuation of the SMFA is warranted.  Press the \"UPDATE WORKSHEET\" button after choosing the applicable adders/riders.\n"]
[]
[]
[]
[]
[null,null," "]
[null,"Check if applicable"]
[]
[null,null,null,null,"Smart Meter Funding Adder (SMFA)"]
[]
[null,null,null,null,"Smart Meter Disposition Rider (SMDR)",null,"The SMDR is calculated based on costs to December 31, 2011"]
[]
[null,null,"X",null,"Smart Meter Incremental Revenue Requirement Rate Rider (SMIRR)",null,"The SMIRR is calculated based on the incremental revenue requirement associated with the recovery of capital related costs to December 31, 2012 and associated OM&A."]
[]
[null,null,null,null,null,null,2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014,null,2015,null,2016,null,2017,null,2018,null,"Total"]
[]
[null,null,"Deferred and forecasted Smart Meter Incremental Revenue Requirement (from Sheet 5)",null,null,null,{"$f":"'5. SM_Rev_Reqt'!G70","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I70","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K70","v":33538.235028580821},null,{"$f":"'5. SM_Rev_Reqt'!M70","v":171350.7908802139},null,{"$f":"'5. SM_Rev_Reqt'!O70","v":482757.36001523142},null,{"$f":"'5. SM_Rev_Reqt'!Q70","v":877540.80235874117},null,{"$f":"'5. SM_Rev_Reqt'!S70","v":1083782.8625656129},null,{"$f":"'5. SM_Rev_Reqt'!U70","v":1198026.9123808995},null,{"$f":"'5. SM_Rev_Reqt'!W70","v":1077481.6811598598},null,{"$f":"'5. SM_Rev_Reqt'!Y70","v":828339.2969257033},null,{"$f":"'5. SM_Rev_Reqt'!AA70","v":810373.08354562894},null,{"$f":"'5. SM_Rev_Reqt'!AC70","v":804517.0792984555},null,{"$f":"'5. SM_Rev_Reqt'!AE70","v":793771.39213354967},null,{"$f":"SUM(G30:S30)","v":2648970.0508483802}]
[]
[null,null,"Interest on Deferred and forecasted OM&A and Amortization Expense (Sheet 8A/8B)",null,null,null,{"$f":"IF($C35=\"X\",G35,IF($C37=\"X\",G37,0))","v":0},null,{"$f":"IF($C35=\"X\",I35,IF($C37=\"X\",I37,0))","v":0},null,{"$f":"IF($C35=\"X\",K35,IF($C37=\"X\",K37,0))","v":650.78666458333339},null,{"$f":"IF($C35=\"X\",M35,IF($C37=\"X\",M37,0))","v":820.24585555555564},null,{"$f":"IF($C35=\"X\",O35,IF($C37=\"X\",O37,0))","v":3167.4011431527774},null,{"$f":"IF($C35=\"X\",Q35,IF($C37=\"X\",Q37,0))","v":12750.65967478333},null,{"$f":"IF($C35=\"X\",S35,IF($C37=\"X\",S37,0))","v":24282.86997786854},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G32:S32)","v":41671.963315943533}]
[null,null,"(Check one of the boxes below)"]
[]
[null,null,"X",null,"Sheet 8A (Interest calculated on monthly balances)",null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O25:O36),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O37:O48),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O49:O60),\"\")","v":650.78666458333339},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O61:O72),\"\")","v":820.24585555555564},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O73:O84),\"\")","v":3167.4011431527774},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O85:O96),\"\")","v":12750.65967478333},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O97:O108),\"\")","v":24282.86997786854},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!O109:O120),\"\")","v":10584.58245840625},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!Q109:Q120),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!S109:S120),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!U109:U120),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!W109:W120),\"\")","v":0},null,{"$f":"IF($C35=\"X\",SUM('8A. Opex_Interest_monthly'!Y109:Y120),\"\")","v":0},null,{"$f":"IF($C$35=\"X\",SUM(G35:S35),\"\")","v":41671.963315943533}]
[]
[null,null,null,null,"Sheet 8B (Interest calculated on average annual balances)",null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N23,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N24,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N25,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N26,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N27,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N28,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N29,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!N30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!P30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!R30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!T30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!V30,\"\")","v":""},null,{"$f":"IF($C37=\"X\",'8B. Opex_Interest_annual'!X30,\"\")","v":""},null,{"$f":"IF($C$37=\"X\",SUM(G37:S37),\"\")","v":""}]
[]
[]
[null,null,"SMFA Revenues (from Sheet 8)",null,null,null,{"$f":"SUM('8. Funding_Adder_Revs'!K24:K35)","v":82216},null,{"$f":"SUM('8. Funding_Adder_Revs'!K36:K47)","v":125648},null,{"$f":"SUM('8. Funding_Adder_Revs'!K48:K59)","v":131297},null,{"$f":"SUM('8. Funding_Adder_Revs'!K60:K71)","v":360561},null,{"$f":"SUM('8. Funding_Adder_Revs'!K72:K83)","v":474675},null,{"$f":"SUM('8. Funding_Adder_Revs'!K84:K95)","v":1017481.8},null,{"$f":"SUM('8. Funding_Adder_Revs'!K96:K107)","v":732650.49},null,{"$f":"SUM('8. Funding_Adder_Revs'!K108:K119)","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(G40:U40)","v":2924529.29}]
[]
[null,null,"SMFA Interest (from Sheet 8)",null,null,null,{"$f":"SUM('8. Funding_Adder_Revs'!M24:M35)","v":1097.94},null,{"$f":"SUM('8. Funding_Adder_Revs'!M36:M47)","v":6703.68},null,{"$f":"SUM('8. Funding_Adder_Revs'!M48:M59)","v":10452.540000000001},null,{"$f":"SUM('8. Funding_Adder_Revs'!M60:M71)","v":4689.58},null,{"$f":"SUM('8. Funding_Adder_Revs'!M72:M83)","v":7735.0000000000009},null,{"$f":"SUM('8. Funding_Adder_Revs'!M84:M95)","v":24224.45},null,{"$f":"SUM('8. Funding_Adder_Revs'!M96:M107)","v":37226.35},null,{"$f":"SUM('8. Funding_Adder_Revs'!M108:M119)","v":14330.2},null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(G42:U42)","v":106459.74}]
[]
[null,null,"Net Deferred Revenue Requirement",null,null,null,{"$f":"(G30+G32)-(G40+G42)","v":-83313.94},null,{"$f":"(I30+I32)-(I40+I42)","v":-132351.67999999999},null,{"$f":"(K30+K32)-(K40+K42)","v":-107560.51830683585},null,{"$f":"(M30+M32)-(M40+M42)","v":-193079.54326423057},null,{"$f":"(O30+O32)-(O40+O42)","v":3514.7611583842081},null,{"$f":"(Q30+Q32)-(Q40+Q42)","v":-151414.78796647547},null,{"$f":"(S30+S32)-(S40+S42)","v":338188.89254348155},null,{"$f":"(U30+U32)-(U40+U42)","v":1183696.7123808996},null,{"$f":"(W30+W32)-(W40+W42)","v":1077481.6811598598},null,{"$f":"(Y30+Y32)-(Y40+Y42)","v":828339.2969257033},null,{"$f":"(AA30+AA32)-(AA40+AA42)","v":810373.08354562894},null,{"$f":"(AC30+AC32)-(AC40+AC42)","v":804517.0792984555},null,{"$f":"(AE30+AE32)-(AE40+AE42)","v":793771.39213354967},null,{"$f":"(AG30+AG32)-(AG40+AG42)","v":-340347.01583567634}]
[]
[null,null,"Number of Metered Customers (average for 2016 year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"39588+2220","v":41808}]
[null,null,null,"- Number of metered customers for which smart meter were deployed as part of program).  Residential and GS < 50 kW customer classes and any other metered classes involved (e.g. GS 50 to 4999 kW for which interval meters were upgraded to utilize AMI and ODS assets)"]
[]
[null,null,"Calculation of Smart Meter Funding Adder (per metered customer per month)"]
[]
[null,null,null,"Net Deferred Revenues ",null,"May 1, 2006 to December 31, 2012",{"$f":"AG44","v":-340347.01583567634}]
[]
[null,null,null,"SMFA",null,"May 1, 2012 to April 30, 201X",{"$f":"IF(U46=0,\"\",ROUND(S44/(U46*12),2))","v":0.67}]
[]
[null,null,null,"Check:  Forecasted SMFA Revenues for 2012 test year",null,null,{"$f":"IF(S46=0,\"\",G53*S46*12)","v":""}]
[]
[null,null,"Calculation of Smart Meter Disposition Rider (per metered customer per month)"]
[]
[null,null,null,"Years for collection or refunding",null,null,1]
[]
[null,null,null,"Deferred Incremental Revenue Requirement from 2006 to December 31, 2012",null,null,{"$f":"SUM(G30:S30)+SUM(G32:S32)","v":2690642.0141643239}]
[null,null,null,null,"plus Interest on OM&A and Amortization"]
[null,null,null,"SMFA Revenues collected from 2006 to 2013 test year (inclusive) ",null,null,{"$f":"AG40+SUM(G42:U42)","v":3030989.0300000003}]
[null,null,null,null,"Plus Simple Interest on SMFA Revenues"]
[null,null,null,"Net Deferred Revenue Requirement",null,null,{"$f":"G61-G63","v":-340347.01583567634}]
[]
[null,null,null,"SMDR",null,"May 1, 2013 to April 30, 2014",{"$f":"IF(U46=0,\"\",ROUND(G65/(U46*12*G59),2))","v":-0.68},null,{"$f":"IF(ISERROR(G69/G65), \"Error\", IF(G69/G65>=95%, \"Match\", \"Error\"))","v":"Match"}]
[]
[null,null,null,"Check:  Forecasted SMDR Revenues",null,null,{"$f":"IF(ISERROR(G67*U46*12*G59), \"\", G67*U46*12*G59)","v":-341153.28000000003}]
[]
[null,null,"Calculation of 2017 Smart Meter Incremental Revenue Requirement Rate Rider (per metered customer per month)"]
[]
[null,null,null,"Incremental Revenue Requirement for 2017 (for installed smart meters)",null,null,{"$f":"AC30","v":804517.0792984555}]
[]
[null,null,null,"SMIRR",null,null,{"$f":"IF(ISERROR(ROUND(G73/(U46*12),2)), \"\", ROUND(G73/(U46*12),2))","v":1.6},null,{"$f":"IF(ISERROR(G77/G73), \"Error\", IF(G77/G73>=95%, \"Match\", \"Error\"))","v":"Match"}]
[]
[null,null,null,"Check:  Forecasted SMIRR Revenues",null,null,{"$f":"IF(ISERROR(G75*U46*12), \"\", G75*U46*12)","v":802713.60000000009}]

{"sheet":"10A. Cost_Alloc_SMDR","index":11,"n_rows":65,"n_cols":28,"rows_kept":65,"cut":false,"hidden":false,"merged":[[12,1,12,14],[47,14,47,17],[48,14,49,17],[27,1,28,1],[25,1,26,1],[31,17,32,17],[41,1,43,1],[43,17,44,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMDRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for Historical Years",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,"Total 2006 to 2012","Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,"Other (please specify)",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,"X",null,"X",null,null,null,null,null,{"$f":"COUNTIF(T23:Z23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,{"$f":"'[4]Allocation of 1.1 costs'!$C$42","v":0.81562174229866868},null,{"$f":"'[4]Allocation of 1.1 costs'!$D$42","v":0.18437825770133129},null,0,null,0,null,{"$f":"T25+V25+X25+Z25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":22856.979761249997},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":66225.512541000004},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":219364.03644153749},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":336612.4399760667},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":350039.46301691415},null,{"$f":"SUM(C26,E26,G26,I26,K26,M26,O26)","v":995098.43173676846},"Allocated per class",null,{"$f":"Q26*T25","v":811623.91665181587},null,{"$f":"Q26*V25","v":183474.51508495252},null,{"$f":"Q26*X25","v":0},null,{"$f":"Q26*Z25","v":0}]
[]
[null,"Depreciation/Amortization expense and related interest",{"$f":"'5. SM_Rev_Reqt'!G58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":39839},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":111517.13333333333},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":283920.60333333333},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":479229.5973333334},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":541644.41351666662}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":0},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":0},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":650.78666458333339},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":563.38971859566652},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":2354.7453499332692},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":8710.6158362871411},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":16223.023863487942},null,null,{"$f":"R25","v":"Weighted Meter Cost - Capital"},null,{"$f":"T25","v":0.81562174229866868},null,{"$f":"V25","v":0.18437825770133129},null,{"$f":"X25","v":0},null,{"$f":"Z25","v":0},null,{"$f":"T29+V29+X29+Z29","v":1}]
[null,null,{"$f":"C28+C29","v":0},null,{"$f":"E28+E29","v":0},null,{"$f":"G28+G29","v":40489.786664583335},null,{"$f":"I28+I29","v":112080.52305192899},null,{"$f":"K28+K29","v":286275.34868326661},null,{"$f":"M28+M29","v":487940.21316962055},null,{"$f":"O28+O29","v":557867.43738015462},null,{"$f":"SUM(C30,E30,G30,I30,K30,M30,O30)","v":1484653.3089495541},{"$f":"R26","v":"Allocated per class"},null,{"$f":"Q30*T29","v":1210915.5185549189},null,{"$f":"Q30*V29","v":273737.79039463511},null,{"$f":"Q30*X29","v":0},null,{"$f":"Q30*Z29","v":0}]
[]
[null,"Operating Expenses and related interest",{"$f":"'5. SM_Rev_Reqt'!G50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":50842},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":97985},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":222270},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":269097.21999999997},null,null,"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":0},null,{"$f":"IF((G28+G32)=0,0,'9. SMFA_SMDR_SMIRR'!K32*G32/(G28+G32))","v":0},null,{"$f":"IF((I28+I32)=0,0,'9. SMFA_SMDR_SMIRR'!M32*I32/(I28+I32))","v":256.85613695988911},null,{"$f":"IF((K28+K32)=0,0,'9. SMFA_SMDR_SMIRR'!O32*K32/(K28+K32))","v":812.65579321950838},null,{"$f":"IF((M28+M32)=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M32/(M28+M32))","v":4040.0438384961881},null,{"$f":"IF((O28+O32)=0,0,'9. SMFA_SMDR_SMIRR'!S32*O32/(O28+O32))","v":8059.8461143805989},null,null,null,null,{"$f":"'[4]Allocation of 1.1 costs'!$B$17","v":38524},null,{"$f":"'[4]Allocation of 1.1 costs'!$C$17","v":2097},null,0,null,0]
[null,null,{"$f":"C32+C33","v":0},null,{"$f":"E32+E33","v":0},null,{"$f":"G32+G33","v":0},null,{"$f":"I32+I33","v":51098.85613695989},null,{"$f":"K32+K33","v":98797.655793219514},null,{"$f":"M32+M33","v":226310.04383849617},null,{"$f":"O32+O33","v":277157.06611438055},null,{"$f":"SUM(C34,E34,G34,I34,K34,M34,O34)","v":653363.62188305613},"Allocated per class",null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q34*T33/(SUM($T33,$V33,$X33,$Z33)))","v":619634.67589234281},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q34*V33/(SUM($T33,$V33,$X33,$Z33)))","v":33728.945990713393},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q34*X33/(SUM($T33,$V33,$X33,$Z33)))","v":0},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q34*Z33/(SUM($T33,$V33,$X33,$Z33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q30+Q34","v":3133115.3625693787},null,null,{"$f":"T26+T30+T34","v":2642174.1110990774},null,{"$f":"V26+V30+V34","v":490941.25147030101},null,{"$f":"X26+X30+X34","v":0},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"Q36-SUM(T36,V36,X36,Z36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(T36=0,0,T36/SUM($T36,$V36,$X36,$Z36))","v":0.84330572141215576},null,{"$f":"IF(V36=0,0,V36/SUM($T36,$V36,$X36,$Z36))","v":0.15669427858784432},null,{"$f":"IF(X36=0,0,X36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"IF(Z36=0,0,Z36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"T38+V38+X38+Z38","v":1}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":-29157.744732669176},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":-57233.854994119421},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":-118512.27975963939},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":-160571.23495065887},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":-76998.233967967855},null,{"$f":"SUM(C40,E40,G40,I40,K40,M40,O40)","v":-442473.34840505471},null,null,{"$f":"Q40*T38","v":-373140.30628237681},null,{"$f":"Q40*V38","v":-69333.042122677944},null,{"$f":"Q40*X38","v":0},null,{"$f":"Q40*Z38","v":0}]
[]
[null,"Total Revenue Requirement plus interest on OM&A and depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+Q40","v":2690642.0141643239},null,null,{"$f":"T36+T40","v":2269033.8048167005},null,{"$f":"V36+V40","v":421608.20934762305},null,{"$f":"X40+X36","v":0},null,{"$f":"Z40+Z36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,T42/(SUM($T42,$V42,$X42,$Z42)))","v":0.84330572141215576},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,V42/(SUM($T42,$V42,$X42,$Z42)))","v":0.15669427858784432},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,X42/(SUM($T42,$V42,$X42,$Z42)))","v":0},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,Z42/(SUM($T42,$V42,$X42,$Z42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-'9. SMFA_SMDR_SMIRR'!G61","v":0},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(T23=\"X\",T43,0)","v":0.84330572141215576},null,{"$f":"IF(V23=\"X\",V43,0)","v":0.15669427858784432},null,{"$f":"IF(X23=\"X\",X43,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,T44/SUM($T44,$V44,$X44,$Z44))","v":0.84330572141215576},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,V44/SUM($T44,$V44,$X44,$Z44))","v":0.15669427858784432},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,X44/SUM($T44,$V44,$X44,$Z44))","v":0},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,Z44/SUM($T44,$V44,$X44,$Z44))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMFA Revenues directly attributable to class",null,null,null,null,{"$f":"'[5]Summary Tables'!$L$17","v":0.94506945890250271},null,{"$f":"'[5]Summary Tables'!$L$18","v":5.493054109749719E-2},null,null,null,null,null,{"$f":"T48+V48+X48+Z48","v":0.99999999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual SMFA Revenues (from other metered classes) attributed evenly",null,null,null,null,{"$f":"IF(T23=\"X\",T48,0)","v":0.94506945890250271},null,{"$f":"IF(V23=\"X\",V48,0)","v":5.493054109749719E-2},null,{"$f":"IF(X23=\"X\",X48,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z48,0)","v":0},null,{"$f":"T49+V49+X49+Z49","v":0.99999999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",(100%-$AB49)/$AB$23,0)","v":5.5511151231257827E-17},null,{"$f":"IF(V23=\"X\",(100%-$AB49)/$AB$23,0)","v":5.5511151231257827E-17},null,{"$f":"IF(X23=\"X\",(100%-$AB49)/$AB$23,0)","v":0},null,{"$f":"IF(Z23=\"X\",(100%-$AB49)/$AB$23,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"T48+T50","v":0.94506945890250282},null,{"$f":"V48+V50","v":5.4930541097497246E-2},null,{"$f":"X48+X50","v":0},null,{"$f":"Z48+Z50","v":0}]
[]
[null,"SMFA Revenues plus interest expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G63","v":3030989.0300000003},null,null,{"$f":"Q53*T51","v":2864495.162521522},null,{"$f":"Q53*V51","v":166493.86747847832},null,{"$f":"Q53*X51","v":0},null,{"$f":"Q53*Z51","v":0}]
[]
[null,"Net Deferred Revenue Requirement to be recovered via SMDR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-Q53","v":-340347.01583567634},null,null,{"$f":"IF(T23=\"X\",T42-T53,0)","v":-595461.35770482151},null,{"$f":"IF(V23=\"X\",V42-V53,0)","v":255114.34186914473},null,{"$f":"IF(X23=\"X\",X42-X53,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z42-Z53,0)","v":0}]
[]
[null,"Average number of metered customers by class (2013)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average number of customers (2013)",null,null,{"$f":"T33","v":38524},null,{"$f":"V33","v":2097},null,0,null,0]
[]
[null,"Number of Years for SMDR recovery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"years",null,{"$f":"Q59","v":1},null,{"$f":"Q59","v":1},null,{"$f":"Q59","v":1},null,{"$f":"Q59","v":1}]
[]
[null,"Smart Meter Disposition Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",IF(T57*T59=0,\"\",ROUND(T55/(T57*T59*12),2)),\"\")","v":-1.29},null,{"$f":"IF(V23=\"X\",IF(V57*V59=0,\"\",ROUND(V55/(V57*V59*12),2)),\"\")","v":10.14},null,{"$f":"IF(X23=\"X\",IF(X57*X59=0,\"\",ROUND(X55/(X57*X59*12),2)),\"\")","v":""},null,{"$f":"IF(Z23=\"X\",IF(Z57*Z59=0,\"\",ROUND(Z55/(Z57*Z59*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMDR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T63+V63+X63+Z63","v":-341188.56},null,null,{"$f":"IF(T23=\"X\",IF(T57=0,0,T61*T59*T57*12),0)","v":-596351.52},null,{"$f":"IF(V23=\"X\",IF(V57=0,0,V61*V59*V57*12),0)","v":255162.96000000002},null,{"$f":"IF(X23=\"X\",IF(X57=0,0,X61*X59*X57*12),0)","v":0},null,{"$f":"IF(Z23=\"X\",IF(Z57=0,0,Z61*Z59*Z57*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q55-Q63","v":841.54416432365542}]

{"sheet":"10B. Cost_Alloc_SMIRR","index":12,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[12,1,12,17],[49,1,49,15],[27,1,28,1],[25,1,26,1],[31,17,32,17],[41,1,43,1],[43,17,44,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMIRRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for 2013",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2013,"Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,{"$f":"'10A. Cost_Alloc_SMDR'!Z22","v":"Other (please specify)"},null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,{"$f":"IF('10A. Cost_Alloc_SMDR'!T23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!V23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!X23=\"X\",\"X\",\"\")","v":""},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!Z23=\"X\",\"X\",\"\")","v":""},null,{"$f":"COUNTIF(T23:Z23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,{"$f":"'10A. Cost_Alloc_SMDR'!T25","v":0.81562174229866868},null,{"$f":"'10A. Cost_Alloc_SMDR'!V25","v":0.18437825770133129},null,{"$f":"'10A. Cost_Alloc_SMDR'!X25","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z25","v":0},null,{"$f":"T25+V25+X25+Z25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":22856.979761249997},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":66225.512541000004},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":219364.03644153749},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":336612.4399760667},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":350039.46301691415},null,{"$f":"'5. SM_Rev_Reqt'!U47","v":317560.04801554},"Allocated per class",null,{"$f":"Q26*T25","v":259008.87964688361},null,{"$f":"Q26*V25","v":58551.16836865637},null,{"$f":"Q26*X25","v":0},null,{"$f":"Q26*Z25","v":0}]
[]
[null,"Depreciation/Amortization expense",{"$f":"'5. SM_Rev_Reqt'!G58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":39839},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":111517.13333333333},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":283920.60333333333},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":479229.5973333334},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":541644.41351666662}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":0},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":0},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":650.78666458333339},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":563.38971859566652},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":2354.7453499332692},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":8710.6158362871411},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":16223.023863487942},null,null,{"$f":"R25","v":"Weighted Meter Cost - Capital"},null,{"$f":"T25","v":0.81562174229866868},null,{"$f":"V25","v":0.18437825770133129},null,{"$f":"X25","v":0},null,{"$f":"Z25","v":0},null,{"$f":"T29+V29+X29+Z29","v":1}]
[null,null,{"$f":"C28+C29","v":0},null,{"$f":"E28+E29","v":0},null,{"$f":"G28+G29","v":40489.786664583335},null,{"$f":"I28+I29","v":112080.52305192899},null,{"$f":"K28+K29","v":286275.34868326661},null,{"$f":"M28+M29","v":487940.21316962055},null,{"$f":"O28+O29","v":557867.43738015462},null,{"$f":"'5. SM_Rev_Reqt'!U58","v":549314.57236666663},{"$f":"R26","v":"Allocated per class"},null,{"$f":"Q30*T29","v":448032.90858374874},null,{"$f":"Q30*V29","v":101281.66378291785},null,{"$f":"Q30*X29","v":0},null,{"$f":"Q30*Z29","v":0}]
[]
[null,"Operating Expenses",{"$f":"'5. SM_Rev_Reqt'!G50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":50842},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":97985},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":222270},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":269097.21999999997},null,{"$f":"'5. SM_Rev_Reqt'!U50","v":311000},"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!K32","v":650.78666458333339},null,{"$f":"'9. SMFA_SMDR_SMIRR'!M32","v":820.24585555555564},null,{"$f":"'9. SMFA_SMDR_SMIRR'!O32","v":3167.4011431527774},null,{"$f":"'9. SMFA_SMDR_SMIRR'!Q32","v":12750.65967478333},null,{"$f":"'9. SMFA_SMDR_SMIRR'!S32","v":24282.86997786854},null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!T33","v":38524},null,{"$f":"'10A. Cost_Alloc_SMDR'!V33","v":2097},null,{"$f":"'10A. Cost_Alloc_SMDR'!X33","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z33","v":0}]
[null,null,{"$f":"C32+C33","v":0},null,{"$f":"E32+E33","v":0},null,{"$f":"G32+G33","v":650.78666458333339},null,{"$f":"I32+I33","v":51662.245855555557},null,{"$f":"K32+K33","v":101152.40114315278},null,{"$f":"M32+M33","v":235020.65967478332},null,{"$f":"O32+O33","v":293380.08997786848},null,{"$f":"SUM(T34,V34,X34,Z34)","v":311000},"Allocated per class",null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*T33/(SUM($T33,$V33,$X33,$Z33)))","v":294945.07766918588},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*V33/(SUM($T33,$V33,$X33,$Z33)))","v":16054.922330814112},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*X33/(SUM($T33,$V33,$X33,$Z33)))","v":0},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*Z33/(SUM($T33,$V33,$X33,$Z33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q30+Q32","v":1177874.6203822065},null,null,{"$f":"T26+T30+T34","v":1001986.8658998183},null,{"$f":"V26+V30+V34","v":175887.75448238835},null,{"$f":"X26+X30+X34","v":0},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"Q36-SUM(T36,V36,X36,Z36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(T36=0,0,T36/SUM($T36,$V36,$X36,$Z36))","v":0.8506736188735311},null,{"$f":"IF(V36=0,0,V36/SUM($T36,$V36,$X36,$Z36))","v":0.14932638112646898},null,{"$f":"IF(X36=0,0,X36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"IF(Z36=0,0,Z36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"T38+V38+X38+Z38","v":1}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":-29157.744732669176},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":-57233.854994119421},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":-118512.27975963939},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":-160571.23495065887},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":-76998.233967967855},null,{"$f":"'5. SM_Rev_Reqt'!U68","v":20152.291998693101},null,null,{"$f":"Q40*T38","v":17143.023163124366},null,{"$f":"Q40*V38","v":3009.2688355687374},null,{"$f":"Q40*X38","v":0},null,{"$f":"Q40*Z38","v":0}]
[]
[null,"Total Revenue Requirement for 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+Q40","v":1198026.9123808995},null,null,{"$f":"T36+T40","v":1019129.8890629426},null,{"$f":"V36+V40","v":178897.02331795709},null,{"$f":"X40+X36","v":0},null,{"$f":"Z40+Z36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,T42/(SUM($T42,$V42,$X42,$Z42)))","v":0.85067361887353099},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,V42/(SUM($T42,$V42,$X42,$Z42)))","v":0.14932638112646898},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,X42/(SUM($T42,$V42,$X42,$Z42)))","v":0},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,Z42/(SUM($T42,$V42,$X42,$Z42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-'9. SMFA_SMDR_SMIRR'!G73","v":393509.83308244403},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(T23=\"X\",T43,0)","v":0.85067361887353099},null,{"$f":"IF(V23=\"X\",V43,0)","v":0.14932638112646898},null,{"$f":"IF(X23=\"X\",X43,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,T44/SUM($T44,$V44,$X44,$Z44))","v":0.85067361887353099},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,V44/SUM($T44,$V44,$X44,$Z44))","v":0.14932638112646898},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,X44/SUM($T44,$V44,$X44,$Z44))","v":0},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,Z44/SUM($T44,$V44,$X44,$Z44))","v":0}]
[]
[]
[null,"Average number of metered customers by class (2013)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!T57","v":38524},null,{"$f":"'10A. Cost_Alloc_SMDR'!V57","v":2097},null,{"$f":"'10A. Cost_Alloc_SMDR'!X57","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z57","v":0}]
[]
[null,"The SMIRR is recovered as an annualized rate until the effective date of the distributor's next rebased rates resulting from a cost of service application",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"year",null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1}]
[]
[null,"Smart Meter Incremental Revenue Requirement Rate Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",IF(T48*T50=0,\"\",ROUND(T42/(T48*T50*12),2)),\"\")","v":2.2000000000000002},null,{"$f":"IF(V23=\"X\",IF(V48*V50=0,\"\",ROUND(V42/(V48*V50*12),2)),\"\")","v":7.11},null,{"$f":"IF(X23=\"X\",IF(X48*X50=0,\"\",ROUND(X42/(X48*X50*12),2)),\"\")","v":""},null,{"$f":"IF(Z23=\"X\",IF(Z48*Z50=0,\"\",ROUND(Z42/(Z48*Z50*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMIRR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54+V54+X54+Z54","v":1195949.6400000001},null,null,{"$f":"IF(T23=\"X\",IF(T48=0,0,T52*T50*T48*12),0)","v":1017033.6000000001},null,{"$f":"IF(V23=\"X\",IF(V48=0,0,V52*V50*V48*12),0)","v":178916.04},null,{"$f":"IF(X23=\"X\",IF(X48=0,0,X52*X50*X48*12),0)","v":0},null,{"$f":"IF(Z23=\"X\",IF(Z48=0,0,Z52*Z50*Z48*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-Q42","v":-2077.2723808994051}]

{"sheet":"10B. Cost_Alloc_SMIRR_2017","index":13,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[49,1,49,15],[12,1,12,17],[25,1,26,1],[27,1,28,1],[31,17,32,17],[41,1,43,1],[43,17,44,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMIRRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for 2017",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2017,"Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,{"$f":"'10A. Cost_Alloc_SMDR'!Z22","v":"Other (please specify)"},null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,{"$f":"IF('10A. Cost_Alloc_SMDR'!T23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!V23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!X23=\"X\",\"X\",\"\")","v":""},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!Z23=\"X\",\"X\",\"\")","v":""},null,{"$f":"COUNTIF(T23:Z23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,{"$f":"'10A. Cost_Alloc_SMDR'!T25","v":0.81562174229866868},null,{"$f":"'10A. Cost_Alloc_SMDR'!V25","v":0.18437825770133129},null,{"$f":"'10A. Cost_Alloc_SMDR'!X25","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z25","v":0},null,{"$f":"T25+V25+X25+Z25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":22856.979761249997},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":66225.512541000004},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":219364.03644153749},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":336612.4399760667},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":350039.46301691415},null,{"$f":"'5. SM_Rev_Reqt'!AC47","v":197187.3448716334},"Allocated per class",null,{"$f":"Q26*T25","v":160830.28578345009},null,{"$f":"Q26*V25","v":36357.059088183312},null,{"$f":"Q26*X25","v":0},null,{"$f":"Q26*Z25","v":0}]
[]
[null,"Depreciation/Amortization expense",{"$f":"'5. SM_Rev_Reqt'!G58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":39839},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":111517.13333333333},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":283920.60333333333},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":479229.5973333334},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":541644.41351666662}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":0},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":0},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":650.78666458333339},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":563.38971859566652},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":2354.7453499332692},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":8710.6158362871411},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":16223.023863487942},null,null,{"$f":"R25","v":"Weighted Meter Cost - Capital"},null,{"$f":"T25","v":0.81562174229866868},null,{"$f":"V25","v":0.18437825770133129},null,{"$f":"X25","v":0},null,{"$f":"Z25","v":0},null,{"$f":"T29+V29+X29+Z29","v":1}]
[null,null,{"$f":"C28+C29","v":0},null,{"$f":"E28+E29","v":0},null,{"$f":"G28+G29","v":40489.786664583335},null,{"$f":"I28+I29","v":112080.52305192899},null,{"$f":"K28+K29","v":286275.34868326661},null,{"$f":"M28+M29","v":487940.21316962055},null,{"$f":"O28+O29","v":557867.43738015462},null,{"$f":"'5. SM_Rev_Reqt'!AC58","v":345479.78036666673},{"$f":"R26","v":"Allocated per class"},null,{"$f":"Q30*T29","v":281780.82039162208},null,{"$f":"Q30*V29","v":63698.959975044614},null,{"$f":"Q30*X29","v":0},null,{"$f":"Q30*Z29","v":0}]
[]
[null,"Operating Expenses",{"$f":"'5. SM_Rev_Reqt'!G50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":50842},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":97985},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":222270},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":269097.21999999997},null,{"$f":"'5. SM_Rev_Reqt'!AC50","v":189000},"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!K32","v":650.78666458333339},null,{"$f":"'9. SMFA_SMDR_SMIRR'!M32","v":820.24585555555564},null,{"$f":"'9. SMFA_SMDR_SMIRR'!O32","v":3167.4011431527774},null,{"$f":"'9. SMFA_SMDR_SMIRR'!Q32","v":12750.65967478333},null,{"$f":"'9. SMFA_SMDR_SMIRR'!S32","v":24282.86997786854},null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!T33","v":38524},null,{"$f":"'10A. Cost_Alloc_SMDR'!V33","v":2097},null,{"$f":"'10A. Cost_Alloc_SMDR'!X33","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z33","v":0}]
[null,null,{"$f":"C32+C33","v":0},null,{"$f":"E32+E33","v":0},null,{"$f":"G32+G33","v":650.78666458333339},null,{"$f":"I32+I33","v":51662.245855555557},null,{"$f":"K32+K33","v":101152.40114315278},null,{"$f":"M32+M33","v":235020.65967478332},null,{"$f":"O32+O33","v":293380.08997786848},null,{"$f":"SUM(T34,V34,X34,Z34)","v":189000},"Allocated per class",null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*T33/(SUM($T33,$V33,$X33,$Z33)))","v":179243.15009477857},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*V33/(SUM($T33,$V33,$X33,$Z33)))","v":9756.8499052214374},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*X33/(SUM($T33,$V33,$X33,$Z33)))","v":0},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*Z33/(SUM($T33,$V33,$X33,$Z33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q30+Q32","v":731667.12523830007},null,null,{"$f":"T26+T30+T34","v":621854.25626985077},null,{"$f":"V26+V30+V34","v":109812.86896844936},null,{"$f":"X26+X30+X34","v":0},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"Q36-SUM(T36,V36,X36,Z36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(T36=0,0,T36/SUM($T36,$V36,$X36,$Z36))","v":0.84991416836900546},null,{"$f":"IF(V36=0,0,V36/SUM($T36,$V36,$X36,$Z36))","v":0.15008583163099462},null,{"$f":"IF(X36=0,0,X36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"IF(Z36=0,0,Z36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"T38+V38+X38+Z38","v":1}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":-29157.744732669176},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":-57233.854994119421},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":-118512.27975963939},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":-160571.23495065887},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":-76998.233967967855},null,{"$f":"'5. SM_Rev_Reqt'!AC68","v":72849.954060155404},null,null,{"$f":"Q40*T38","v":61916.208120757234},null,{"$f":"Q40*V38","v":10933.745939398177},null,{"$f":"Q40*X38","v":0},null,{"$f":"Q40*Z38","v":0}]
[]
[null,"Total Revenue Requirement for 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+Q40","v":804517.0792984555},null,null,{"$f":"T36+T40","v":683770.46439060802},null,{"$f":"V36+V40","v":120746.61490784754},null,{"$f":"X40+X36","v":0},null,{"$f":"Z40+Z36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,T42/(SUM($T42,$V42,$X42,$Z42)))","v":0.84991416836900546},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,V42/(SUM($T42,$V42,$X42,$Z42)))","v":0.15008583163099462},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,X42/(SUM($T42,$V42,$X42,$Z42)))","v":0},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,Z42/(SUM($T42,$V42,$X42,$Z42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-'9. SMFA_SMDR_SMIRR'!G73","v":0},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(T23=\"X\",T43,0)","v":0.84991416836900546},null,{"$f":"IF(V23=\"X\",V43,0)","v":0.15008583163099462},null,{"$f":"IF(X23=\"X\",X43,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,T44/SUM($T44,$V44,$X44,$Z44))","v":0.84991416836900546},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,V44/SUM($T44,$V44,$X44,$Z44))","v":0.15008583163099462},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,X44/SUM($T44,$V44,$X44,$Z44))","v":0},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,Z44/SUM($T44,$V44,$X44,$Z44))","v":0}]
[]
[]
[null,"Average number of metered customers by class (2016)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39588,null,2220,null,{"$f":"'10A. Cost_Alloc_SMDR'!X57","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z57","v":0}]
[]
[null,"The SMIRR is recovered as an annualized rate until the effective date of the distributor's next rebased rates resulting from a cost of service application",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"year",null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1}]
[]
[null,"Smart Meter Incremental Revenue Requirement Rate Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",IF(T48*T50=0,\"\",ROUND(T42/(T48*T50*12),2)),\"\")","v":1.44},null,{"$f":"IF(V23=\"X\",IF(V48*V50=0,\"\",ROUND(V42/(V48*V50*12),2)),\"\")","v":4.53},null,{"$f":"IF(X23=\"X\",IF(X48*X50=0,\"\",ROUND(X42/(X48*X50*12),2)),\"\")","v":""},null,{"$f":"IF(Z23=\"X\",IF(Z48*Z50=0,\"\",ROUND(Z42/(Z48*Z50*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMIRR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54+V54+X54+Z54","v":804759.84000000008},null,null,{"$f":"IF(T23=\"X\",IF(T48=0,0,T52*T50*T48*12),0)","v":684080.64000000001},null,{"$f":"IF(V23=\"X\",IF(V48=0,0,V52*V50*V48*12),0)","v":120679.20000000001},null,{"$f":"IF(X23=\"X\",IF(X48=0,0,X52*X50*X48*12),0)","v":0},null,{"$f":"IF(Z23=\"X\",IF(Z48=0,0,Z52*Z50*Z48*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-Q42","v":242.76070154458284}]

{"sheet":"10B. Cost_Alloc_SMIRR_2018","index":14,"n_rows":56,"n_cols":28,"rows_kept":56,"cut":false,"hidden":false,"merged":[[49,1,49,15],[12,1,12,17],[25,1,26,1],[27,1,28,1],[31,17,32,17],[41,1,43,1],[43,17,44,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This worksheet calculates the class-specific SMIRRs according to accepted practice.  A distributor may choose to use its own methodology, but should provide analogous support for its allocation and derivation of class-specific SMDRs and SMIRRs.\n"]
[]
[]
[]
[]
[]
[]
[null,"Class-specific SMDRs"]
[]
[null,"Revenue Requirement for 2018",2006,null,2007,null,2008,null,2009,null,2010,null,2011,null,2012,null,2018,"Explanation / Allocator",null,"Residential",null,"GS < 50 kW",null,"GS 50 to 4999 kW",null,{"$f":"'10A. Cost_Alloc_SMDR'!Z22","v":"Other (please specify)"},null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Row if SMDR/SMIRR apply to class",null,{"$f":"IF('10A. Cost_Alloc_SMDR'!T23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!V23=\"X\",\"X\",\"\")","v":"X"},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!X23=\"X\",\"X\",\"\")","v":""},null,{"$f":"IF('10A. Cost_Alloc_SMDR'!Z23=\"X\",\"X\",\"\")","v":""},null,{"$f":"COUNTIF(T23:Z23,\"X\")","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,"%",null,"%",null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Meter Cost - Capital",null,{"$f":"'10A. Cost_Alloc_SMDR'!T25","v":0.81562174229866868},null,{"$f":"'10A. Cost_Alloc_SMDR'!V25","v":0.18437825770133129},null,{"$f":"'10A. Cost_Alloc_SMDR'!X25","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z25","v":0},null,{"$f":"T25+V25+X25+Z25","v":1}]
[null,"Return on Capital",{"$f":"'5. SM_Rev_Reqt'!G47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I47","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K47","v":22856.979761249997},null,{"$f":"'5. SM_Rev_Reqt'!M47","v":66225.512541000004},null,{"$f":"'5. SM_Rev_Reqt'!O47","v":219364.03644153749},null,{"$f":"'5. SM_Rev_Reqt'!Q47","v":336612.4399760667},null,{"$f":"'5. SM_Rev_Reqt'!S47","v":350039.46301691415},null,{"$f":"'5. SM_Rev_Reqt'!AE47","v":172900.11631185669},"Allocated per class",null,{"$f":"Q26*T25","v":141021.09410991901},null,{"$f":"Q26*V25","v":31879.022201937667},null,{"$f":"Q26*X25","v":0},null,{"$f":"Q26*Z25","v":0}]
[]
[null,"Depreciation/Amortization expense",{"$f":"'5. SM_Rev_Reqt'!G58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I58","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K58","v":39839},null,{"$f":"'5. SM_Rev_Reqt'!M58","v":111517.13333333333},null,{"$f":"'5. SM_Rev_Reqt'!O58","v":283920.60333333333},null,{"$f":"'5. SM_Rev_Reqt'!Q58","v":479229.5973333334},null,{"$f":"'5. SM_Rev_Reqt'!S58","v":541644.41351666662}]
[null,null,{"$f":"IF(C28+C32=0,0,'9. SMFA_SMDR_SMIRR'!G32*C28/(C28+C32))","v":0},null,{"$f":"IF(E28+E32=0,0,'9. SMFA_SMDR_SMIRR'!I32*E28/(E28+E32))","v":0},null,{"$f":"IF(G28+G32=0,0,'9. SMFA_SMDR_SMIRR'!K32*G28/(G28+G32))","v":650.78666458333339},null,{"$f":"IF(I28+I32=0,0,'9. SMFA_SMDR_SMIRR'!M32*I28/(I28+I32))","v":563.38971859566652},null,{"$f":"IF(K28+K32=0,0,'9. SMFA_SMDR_SMIRR'!O32*K28/(K28+K32))","v":2354.7453499332692},null,{"$f":"IF(M28+M32=0,0,'9. SMFA_SMDR_SMIRR'!Q32*M28/(M28+M32))","v":8710.6158362871411},null,{"$f":"IF(O28+O32=0,0,'9. SMFA_SMDR_SMIRR'!S32*O28/(O28+O32))","v":16223.023863487942},null,null,{"$f":"R25","v":"Weighted Meter Cost - Capital"},null,{"$f":"T25","v":0.81562174229866868},null,{"$f":"V25","v":0.18437825770133129},null,{"$f":"X25","v":0},null,{"$f":"Z25","v":0},null,{"$f":"T29+V29+X29+Z29","v":1}]
[null,null,{"$f":"C28+C29","v":0},null,{"$f":"E28+E29","v":0},null,{"$f":"G28+G29","v":40489.786664583335},null,{"$f":"I28+I29","v":112080.52305192899},null,{"$f":"K28+K29","v":286275.34868326661},null,{"$f":"M28+M29","v":487940.21316962055},null,{"$f":"O28+O29","v":557867.43738015462},null,{"$f":"'5. SM_Rev_Reqt'!AE58","v":345479.78036666673},{"$f":"R26","v":"Allocated per class"},null,{"$f":"Q30*T29","v":281780.82039162208},null,{"$f":"Q30*V29","v":63698.959975044614},null,{"$f":"Q30*X29","v":0},null,{"$f":"Q30*Z29","v":0}]
[]
[null,"Operating Expenses",{"$f":"'5. SM_Rev_Reqt'!G50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K50","v":0},null,{"$f":"'5. SM_Rev_Reqt'!M50","v":50842},null,{"$f":"'5. SM_Rev_Reqt'!O50","v":97985},null,{"$f":"'5. SM_Rev_Reqt'!Q50","v":222270},null,{"$f":"'5. SM_Rev_Reqt'!S50","v":269097.21999999997},null,{"$f":"'5. SM_Rev_Reqt'!AE50","v":189000},"Number of Smart Meters installed by Class",null,"#",null,"#",null,"#",null,"#"]
[null,null,{"$f":"'9. SMFA_SMDR_SMIRR'!G32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!I32","v":0},null,{"$f":"'9. SMFA_SMDR_SMIRR'!K32","v":650.78666458333339},null,{"$f":"'9. SMFA_SMDR_SMIRR'!M32","v":820.24585555555564},null,{"$f":"'9. SMFA_SMDR_SMIRR'!O32","v":3167.4011431527774},null,{"$f":"'9. SMFA_SMDR_SMIRR'!Q32","v":12750.65967478333},null,{"$f":"'9. SMFA_SMDR_SMIRR'!S32","v":24282.86997786854},null,null,null,null,{"$f":"'10A. Cost_Alloc_SMDR'!T33","v":38524},null,{"$f":"'10A. Cost_Alloc_SMDR'!V33","v":2097},null,{"$f":"'10A. Cost_Alloc_SMDR'!X33","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z33","v":0}]
[null,null,{"$f":"C32+C33","v":0},null,{"$f":"E32+E33","v":0},null,{"$f":"G32+G33","v":650.78666458333339},null,{"$f":"I32+I33","v":51662.245855555557},null,{"$f":"K32+K33","v":101152.40114315278},null,{"$f":"M32+M33","v":235020.65967478332},null,{"$f":"O32+O33","v":293380.08997786848},null,{"$f":"SUM(T34,V34,X34,Z34)","v":189000},"Allocated per class",null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*T33/(SUM($T33,$V33,$X33,$Z33)))","v":179243.15009477857},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*V33/(SUM($T33,$V33,$X33,$Z33)))","v":9756.8499052214374},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*X33/(SUM($T33,$V33,$X33,$Z33)))","v":0},null,{"$f":"IF(SUM($T33,$V33,$X33,$Z33)=0,0,$Q32*Z33/(SUM($T33,$V33,$X33,$Z33)))","v":0}]
[]
[null,"Revenue Requirement before Taxes/PILs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q26+Q30+Q32","v":707379.89667852339},null,null,{"$f":"T26+T30+T34","v":602045.06459631957},null,{"$f":"V26+V30+V34","v":105334.83208220371},null,{"$f":"X26+X30+X34","v":0},null,{"$f":"Z26+Z30+Z34","v":0},null,{"$f":"Q36-SUM(T36,V36,X36,Z36)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement before PILs",null,{"$f":"IF(T36=0,0,T36/SUM($T36,$V36,$X36,$Z36))","v":0.85109156681325038},null,{"$f":"IF(V36=0,0,V36/SUM($T36,$V36,$X36,$Z36))","v":0.14890843318674959},null,{"$f":"IF(X36=0,0,X36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"IF(Z36=0,0,Z36/SUM($T36,$V36,$X36,$Z36))","v":0},null,{"$f":"T38+V38+X38+Z38","v":1}]
[]
[null,"Grossed-up Taxes/PILs",{"$f":"'5. SM_Rev_Reqt'!G68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!I68","v":0},null,{"$f":"'5. SM_Rev_Reqt'!K68","v":-29157.744732669176},null,{"$f":"'5. SM_Rev_Reqt'!M68","v":-57233.854994119421},null,{"$f":"'5. SM_Rev_Reqt'!O68","v":-118512.27975963939},null,{"$f":"'5. SM_Rev_Reqt'!Q68","v":-160571.23495065887},null,{"$f":"'5. SM_Rev_Reqt'!S68","v":-76998.233967967855},null,{"$f":"'5. SM_Rev_Reqt'!AE68","v":86391.495455026292},null,null,{"$f":"Q40*T38","v":73527.073226158129},null,{"$f":"Q40*V38","v":12864.422228868163},null,{"$f":"Q40*X38","v":0},null,{"$f":"Q40*Z38","v":0}]
[]
[null,"Total Revenue Requirement for 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q36+Q40","v":793771.39213354967},null,null,{"$f":"T36+T40","v":675572.13782247773},null,{"$f":"V36+V40","v":118199.25431107187},null,{"$f":"X40+X36","v":0},null,{"$f":"Z40+Z36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage of costs allocated to each class",null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,T42/(SUM($T42,$V42,$X42,$Z42)))","v":0.85109156681325049},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,V42/(SUM($T42,$V42,$X42,$Z42)))","v":0.14890843318674959},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,X42/(SUM($T42,$V42,$X42,$Z42)))","v":0},null,{"$f":"IF(SUM($T42,$V42,$X42,$Z42)=0,0,Z42/(SUM($T42,$V42,$X42,$Z42)))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42-'9. SMFA_SMDR_SMIRR'!AE44","v":0},"Percentage of costs for classes with SMDR/SMIRR",null,{"$f":"IF(T23=\"X\",T43,0)","v":0.85109156681325049},null,{"$f":"IF(V23=\"X\",V43,0)","v":0.14890843318674959},null,{"$f":"IF(X23=\"X\",X43,0)","v":0},null,{"$f":"IF(Z23=\"X\",Z43,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,T44/SUM($T44,$V44,$X44,$Z44))","v":0.85109156681325049},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,V44/SUM($T44,$V44,$X44,$Z44))","v":0.14890843318674959},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,X44/SUM($T44,$V44,$X44,$Z44))","v":0},null,{"$f":"IF(SUM($T44,$V44,$X44,$Z44)=0,0,Z44/SUM($T44,$V44,$X44,$Z44))","v":0}]
[]
[]
[null,"Average number of metered customers by class (2016)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'10B. Cost_Alloc_SMIRR_2017'!T48","v":39588},null,{"$f":"'10B. Cost_Alloc_SMIRR_2017'!V48","v":2220},null,{"$f":"'10A. Cost_Alloc_SMDR'!X57","v":0},null,{"$f":"'10A. Cost_Alloc_SMDR'!Z57","v":0}]
[]
[null,"The SMIRR is recovered as an annualized rate until the effective date of the distributor's next rebased rates resulting from a cost of service application",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"year",null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1},null,{"$f":"Q50","v":1}]
[]
[null,"Smart Meter Incremental Revenue Requirement Rate Rider ($/month per metered customer in the customer class)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T23=\"X\",IF(T48*T50=0,\"\",ROUND(T42/(T48*T50*12),2)),\"\")","v":1.42},null,{"$f":"IF(V23=\"X\",IF(V48*V50=0,\"\",ROUND(V42/(V48*V50*12),2)),\"\")","v":4.4400000000000004},null,{"$f":"IF(X23=\"X\",IF(X48*X50=0,\"\",ROUND(X42/(X48*X50*12),2)),\"\")","v":""},null,{"$f":"IF(Z23=\"X\",IF(Z48*Z50=0,\"\",ROUND(Z42/(Z48*Z50*12),2)),\"\")","v":""}]
[]
[null,"Estimated SMIRR Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T54+V54+X54+Z54","v":792861.12},null,null,{"$f":"IF(T23=\"X\",IF(T48=0,0,T52*T50*T48*12),0)","v":674579.52},null,{"$f":"IF(V23=\"X\",IF(V48=0,0,V52*V50*V48*12),0)","v":118281.60000000001},null,{"$f":"IF(X23=\"X\",IF(X48=0,0,X52*X50*X48*12),0)","v":0},null,{"$f":"IF(Z23=\"X\",IF(Z48=0,0,Z52*Z50*Z48*12),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q54-Q42","v":-910.27213354967535}]